CORESTATES HOME EQUITY LOAN TRUST 1996-1
8-K, 1996-06-20
Previous: IMATION CORP, 10-12B/A, 1996-06-20
Next: CS FIRST BOSTON MORT SEC CORP ADJ RATE ASSET BACK CER 1996-1, 8-K, 1996-06-20



<PAGE>   1
                       SECURITIES AND EXCHANGE COMMISSION

                              450 FIFTH STREET, NW
                             WASHINGTON, D.C. 20549

                                    FORM 8-K
                                 CURRENT REPORT

                       PURSUANT TO SECTION 13 OR 15(D) OF
                           THE SECURITIES ACT OF 1934

                                 JUNE 20, 1996
                                 DATE OF REPORT

                                 $171,326,953.09

                    CORESTATES HOME EQUITY LOAN TRUST 1996-1
         (Exact name of registrant as specified in its charter)

                          HOME EQUITY LOAN CERTIFICATES

New York                     33-79544-07                36-7148609
                             Series 1996-1

- --------------------------------------------------------------------
(STATE OR OTHER JURISDICTION      (COMMISSION         (IRS EMPLOYER
OF INCORPORATION)                 FILE NUMBER)        IDENTIFICATION
                                                      NUMBER)

                  c/o CoreStates Bank, N.A., as Master Servicer
                              1345 Chestnut Street
                        Philadelphia, Pennsylvania 19107
- ---------------------------------------------------------------------
        (ADDRESS OF PRINCIPAL EXECUTIVE OFFICES   (ZIP CODE)
                OF MASTER SERVICER)

MASTER SERVICER'S TELEPHONE NUMBER, INCLUDING AREA CODE:
(215) 973-3801


<PAGE>   2



                                INTRODUCTORY NOTE

         The Registrant, CoreStates Home Equity Loan Trust 1996-1 (the "Trust"),
is a trust formed pursuant to a Pooling and Servicing Agreement dated as of May
1, 1996 (the "Pooling and Servicing Agreement"), by and among New Jersey
National Bank and CoreStates Bank, N.A., as seller (the "Sellers"), CoreStates
Bank, N.A., as master servicer (the "Master Servicer"), and The First National
Bank of Chicago, as trustee (the "Trustee"). The Trust, which is the issuer of
Home Equity Loan Certificates became subject to the reporting requirements under
Section 13 of the Securities Exchange Act of 1934 (the "Exchange Act") when the
Registration Statement (No. 33-79544) on Form S-3 (the "Registration
Statement"), filed by the Sellers on behalf of the Trust, became effective.

         Each Certificate evidences a fractional undivided ownership interests
in the Trust. The property of the Trust consists of a pool of fixed-rate,
closed-end, simple interest, home equity mortgage loans (the "Home Equity
Mortgage Loans") originated or acquired by the Sellers which are secured by
mortgages, deeds of trust or other instruments creating a first or more junior
lien on one- to four-family dwellings and certain moneys received thereunder on
and after May 1, 1996, a Collection Account, a Reserve Account and a Yield
Supplement Account and certain other assets. The Seller transferred Home Equity
Mortgage Loans with an aggregate principal balance of $171,326,953.09 to the
Trust on May 30, 1996.

         The Certificates consist of four classes of senior certificates
(together, the "Class A Certificates") and one class of subordinated
certificates (the "Class R Certificates"). The Class A Certificates, in an
aggregate principal amount of $171,326,000 were offered to the public pursuant
to a prospectus, dated May 22, 1995 (the "Prospectus").

         The Trust filed an Application for an Exemptive Order (the
"Application") with the Securities and Exchange Commission (the "Commission")
which was approved on February 25, 1994. It permits the Trust to satisfy its
reporting requirements under Section 13 of the Exchange Act by filing each
monthly servicing report, as described in Section 5.02 of the Pooling and
Servicing Agreement, as an exhibit to a Current Report on Form 8-K. The Trust is
filing this Current Report on Form 8-K pursuant to such approved application.

Item 7.  Financial Statements and Exhibits

                  The following exhibits are furnished herewith:

                  4        Pooling and Servicing Agreement dated as of May 1,
                           1996 by and among New Jersey National Bank, as
                           Seller, CoreStates Bank, N.A., as Master Servicer and
                           First National Bank of Chicago, as Trustee.

                  21       Monthly servicing report prepared by the Master
                           Servicer and sent to holders of the Certificates
                           pursuant to Section 5.02(b) of the Pooling and
                           Servicing Agreement covering the period of May 1,
                           1996 through May 31, 1996.

                  25       Power of Attorney of The First National Bank of
                           Chicago.

                                                                               3


<PAGE>   3



                                   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 thereunto duly authorized.

Dated: June 20, 1996                      CORESTATES HOME EQUITY TRUST
                                            (Registrant)

                                            By The First National Bank
                                                   of Chicago

                                               By /s/ Barbara M. Rothenberg
                                                  -------------------------
                                                  Barbara M. Rothenberg
                                                  Attorney-in-Fact

                                                                               4


<PAGE>   4



                                  Exhibit Index

Exhibit No.

4                 Pooling and Servicing Agreement dated
                  as of May 1, 1996 between New Jersey
                  National Bank, as Sellers, CoreStates Bank,
                  N.A., as Master Servicer and First National
                  Bank of Chicago, as Trustee.

21                Monthly servicing report prepared by the
                  Master Servicer and sent to holders of the
                  Certificates pursuant to Section 5.02(b)
                  of the Pooling and Servicing Agreement
                  covering the period of May 1, 1996
                  through May 31, 1996.

25                Power of Attorney of The First National Bank
                  of Chicago.


                                                                               5
                



<PAGE>   1
                                                                       EXHIBIT 4

================================================================================






                              CORESTATES BANK, N.A.

                            NEW JERSEY NATIONAL BANK,
                                   as Sellers,



                             CORESTATES BANK, N.A.,
                               as Master Servicer,



                                       and



                       THE FIRST NATIONAL BANK OF CHICAGO,
                                   as Trustee

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

                         POOLING AND SERVICING AGREEMENT

                             Dated as of May 1, 1996

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






                       CoreStates Home Equity Trust 1996-1

                          Home Equity Loan Certificates

                                  Series 1996-1



<PAGE>   2
                                TABLE OF CONTENTS

                                                                            Page

                                    ARTICLE I

                                DEFINITIONS.................................  1

         Section 1.01      Definitions......................................  1
         Section 1.02      Usage of Terms................................... 21
         Section 1.03      Calculations..................................... 21
         Section 1.04      Business Day Certificate......................... 22


                                   ARTICLE II

                          CONVEYANCE OF MORTGAGE LOANS;
                        ORIGINAL ISSUANCE OF CERTIFICATES................... 22

         Section 2.01      Conveyance of Mortgage Loans..................... 22
         Section 2.02      Acceptance by Trustee; Repurchase of
                           Mortgage Loans................................... 29
         Section 2.03      Representations and Warranties as to the
                           Master Servicer and the Sellers.................. 32
         Section 2.04      Representations and Warranties as to the
                           Mortgage Loans................................... 35
         Section 2.05      Execution and Authentication of
                           Certificates..................................... 40


                                   ARTICLE III

                           ADMINISTRATION AND SERVICING
                               OF MORTGAGE LOANS............................ 40
         Section 3.01      The Master Servicer.............................. 40
         Section 3.02      Collection of Certain Loan Payments.............. 42
         Section 3.03.     Withdrawals from the Collection
                           Account.......................................... 45
         Section 3.04      Maintenance of Hazard Insurance:
                           Mortgaged Property Protection Expenses........... 46
         Section 3.05      Assumption and Modification Agreements........... 47
         Section 3.06      Realization Upon Defaulted Mortgage
                           Loans............................................ 48
         Section 3.07      Trustee to Cooperate............................. 49
         Section 3.08      Servicing Compensation; Recovery of
                           Liquidation Expenses by Master Servicer.......... 51
         Section 3.09      Annual Statement as to Compliance;
                           Notice of Default................................ 51


                                        i
<PAGE>   3
                                                                            Page

         Section 3.10      Annual Independent Certified Public
                           Accountant's Report.............................. 52
         Section 3.11      Access to Certain Documentation and
                           Information Regarding Mortgage Loans............. 52
         Section 3.12      Master Servicer Expenses......................... 53
         Section 3.13      Maintenance of Certain Servicing
                           Policies......................................... 53
         Section 3.14      Recordation of Satisfaction of Lien.............. 53



                                       ii
<PAGE>   4
                                                                            Page

                                   ARTICLE IV

                   SERVICING CERTIFICATE; COLLECTION ACCOUNT;
                   RESERVE ACCOUNT; YIELD SUPPLEMENT ACCOUNT...............  54

         Section 4.01      Servicing Certificate...........................  54
         Section 4.02      Collection Account..............................  56
         Section 4.03      Reserve Account.................................  56
         Section 4.04      Yield Supplement Account........................  59


                                    ARTICLE V

                           PAYMENTS AND STATEMENTS TO
                               CERTIFICATEHOLDERS..........................  61
         Section 5.01      Distributions...................................  61
         Section 5.02      Statements to Certificateholders................  64


                                   ARTICLE VI

                                THE CERTIFICATES...........................  67

         Section 6.01      The Certificates................................. 67
         Section 6.02      Registration of Transfer and Exchange of
                           Certificates..................................... 68
         Section 6.03      Mutilated, Destroyed, Lost or Stolen
                           Certificates..................................... 75
         Section 6.04      Persons Deemed Owners............................ 75
         Section 6.05      Appointment of Paying Agent...................... 75
         Section 6.06      Access to List of Certificateholders'
                           Names and Addresses.............................. 76
         Section 6.07      Maintenance of Office or Agency.................. 76
         Section 6.08      Actions of Certificateholders.................... 76


                                   ARTICLE VII

                       THE MASTER SERVICER AND THE SELLERS.................. 77

         Section 7.01      Merger or Consolidation of, or
                           Assumption of the Obligations of, the
                           Master Servicer.................................. 77
         Section 7.02      Limitation on Liability of the Master
                           Servicer and Others.............................. 78
         Section 7.03      Delegation of Duties............................. 79
         Section 7.04      Master Servicer Not to Resign.................... 79
         Section 7.05      Merger or Consolidation of, or
              Assumption of the Obligations of,         Sellers............. 80




                                      iii
<PAGE>   5
                                                                            Page

         Section 7.06      Limitation of Liability of Certain
                           Persons.......................................... 80
         Section 7.07      The Master Servicer to File Reports
                           Pursuant to Securities Exchange Act.............. 81
         Section 7.08      Sellers May Own Certificates..................... 81
         Section 7.09      The Master Servicer to Indemnify the
                           Trust............................................ 81


                                  ARTICLE VIII

                  EVENTS OF SERVICING TERMINATION........................... 82
         Section 8.01      Events of Servicing Termination.................. 82
         Section 8.02      Appointment of Successor......................... 83
         Section 8.03      Notification to Certificateholders and
                           to the Rating Agencies........................... 84
         Section 8.04      Waiver of Past Events of Servicing
                           Termination...................................... 85


                                   ARTICLE IX

                                   THE TRUSTEE.............................. 85
         Section 9.01      Duties of Trustee................................ 85
         Section 9.02      Certain Matters Affecting Trustee................ 87
         Section 9.03      Trustee Not Liable for Certificates or
                           Mortgage Loans................................... 88
         Section 9.04      Trustee May Own Certificates..................... 90
         Section 9.05      Trustee's Fees and Expenses...................... 90
         Section 9.06      Eligibility Requirements for Trustee............. 90
         Section 9.07      Resignation or Removal of Trustee................ 91
         Section 9.08      Successor Trustee................................ 91
         Section 9.09      Merger or Consolidation of Trustee............... 92
         Section 9.10      Appointment of Co-Trustee or Separate
                           Trustee.......................................... 92
         Section 9.11      Trustee May Enforce Claims Without
                           Possession of Certificates....................... 94
         Section 9.12      Suits for Enforcement............................ 94
         Section 9.13      Representations and Warranties of
                           Trustee.......................................... 94


                                    ARTICLE X

                                   TERMINATION.............................. 95






                                       iv
<PAGE>   6
                                                                            Page

         Section 10.01     Termination Upon Purchase by the Master
                           Servicer or Liquidation of All Mortgage
                           Loans..........................................   95


                                   ARTICLE XI

                             REMIC TAX PROVISIONS.........................   97
         Section 11.01     REMIC Administration...........................   97
         Section 11.02     Prohibited Activities..........................  100


                                   ARTICLE XII

                           MISCELLANEOUS PROVISIONS.......................  101
         Section 12.01     Amendment......................................  101
         Section 12.02     Recordation of Agreement.......................  103
         Section 12.03     Limitation on Rights of
                           Certificateholders.............................  103
         Section 12.04     Governing Law..................................  104
         Section 12.05     Notices........................................  104
         Section 12.06     Severability of Provisions.....................  105
         Section 12.07     Assignment.....................................  105
         Section 12.08     Certificates Nonassessable and Fully
                           Paid...........................................  105



                                    EXHIBITS


Exhibit A-1       Class A Certificate
Exhibit A-2       Class R Certificate
Exhibit B-1       Schedule of Mortgage Loans Originated by
                  CoreStates Bank, N.A.
Exhibit B-2       Schedule of Mortgage Loans Originated by New
                  Jersey National Bank
Exhibit C         Letter of Representation
Exhibit D         Form of Certificate of Payment in Full
Exhibit E         Form of Trust Receipt
Exhibit F         Affidavit Pursuant to Section 860E(e)(4) of the
                  Internal Revenue Code of 1986
Exhibit G-1       Form of Trustee Initial Certification
Exhibit G-2       Form of Trustee Interim Certification
Exhibit G-3       Form of Trustee Final Certification
Exhibit H         Form of Destroyed Mortgage Note Affidavit




                                        v
<PAGE>   7
         This Pooling and Servicing Agreement, dated as of May 1, 1996, among
CoreStates Bank, N.A. and New Jersey National Bank, as Sellers (together with
their successors hereunder, the "Sellers"), CoreStates Bank, N.A., as Master
Servicer (together with any successor hereunder, the "Master Servicer"), and The
First National Bank of Chicago, as trustee (the "Trustee"),

                        W I T N E S S E T H    T H A T:

         In consideration of the mutual agreements herein contained, the parties
hereto agree as follows:

                                     ARTICLE

I

                                   DEFINITIONS

         Section

1.I.001 Definitions. Whenever used in this Agreement, the following words and
phrases, unless the context otherwise requires, shall have the meanings
specified in this Article.

         Accrual Period: The period from and including the 15th day of any
calendar month (whether or not such day is a Business Day) to, but excluding,
the 15th day of the next succeeding calendar month (whether or not such day is a
Business Day); except that the first Accrual Period will be the period from May
30, 1996 to, but excluding, June 15, 1996.

         Accrued Pass-Through Interest: With respect to each Payment Date, as to
any Class A Certificate, interest accrued during the related Accrual Period at
the applicable Pass-Through Rate on the Class A-1 Certificate Balance, Class A-2
Certificate Balance, Class A-3 Certificate Balance or Class A-4 Certificate
Balance, as applicable.

         Accrued Supplement Interest: With respect to each Payment Date, as to
any Class A Certificate, the aggregate interest accrued on such Class A
Certificate during the related Accrual Period at a rate equal to the difference
between the applicable Certificate Rate and the applicable Pass-Through Rate.

         Additional Class A Principal Remittance Amount: With respect to any
Payment Date, the amount on deposit in the Reserve Account in excess of the
Reserve Account Requirement then in

<PAGE>   8
effect, which is distributable on such Payment Date to the Class A Certificates
pursuant to Section 4.03.

         Adverse REMIC Event: As defined in Section 11.01(g).

         Affiliate: Any Person controlling, controlled by or under common
control with a specified entity. For purposes of this definition, "control"
means the power to direct the management and policies of a Person, directly or
indirectly, whether through ownership of voting securities, by contract or
otherwise and "controlling" and "controlled" shall have meanings correlative to
the foregoing.

         Agreement: This Pooling and Servicing Agreement and all amendments
hereof and supplements hereto.

         Appraised Value: As to any Mortgaged Property and time referred to
herein: (i) if the related Mortgage Note had an Original Principal Balance of
more than $100,000, the appraised value of the Mortgaged Property based upon an
independent, third-party, fee-based, walk-through appraisal (an "Independent
Walk-Through Evaluation") completed on forms approved by FNMA or FHLMC; (ii) if
the related Mortgage Note was originated prior to May 1994 and had an Original
Principal Balance greater than $25,000 and less than or equal to $100,000, a
drive-by evaluation performed by a state licensed or certified, independent
third party, professional appraiser (an "Independent Drive-by Evaluation")
completed on forms approved by FHLMC; (iii) if the related Mortgage Note was
originated prior to May 1994 and had an Original Principal Balance of $25,000 or
less, a valuation performed by an employee of the related Seller; (iv) if the
related Mortgage Note was originated during or after May 1994 and had a
principal balance of less than $100,000, an Independent Drive-by Evaluation; (v)
if the related Mortgage Note was originated during or after May 1995 and had a
principal balance of up to $50,000, a valuation based on a tax assessment, a
multiplier of the original purchase price, an existing appraisal, the original
consideration (any of the foregoing valuation methods, a "Discretionary
Evaluation") or comparable sales data for the related Mortgaged Property; and
(vi) if the related Mortgage Note was originated during or after May 1995 and
had a principal balance greater than $50,000 but less than $100,000, a valuation
based on comparable sales data for the related Mortgaged Property or in lieu
thereof, with the approval of a



                                        2
<PAGE>   9
senior loan officer of the applicable Seller, any other Discretionary
Evaluation.

         Available Payment Amount: As to any Payment Date and with respect to
any Due Period, the sum of (without duplication):

                  (a) the aggregate of all amounts received by the Master
         Servicer as interest on the Mortgage Loans during such Due Period;

                  (b) the aggregate of all Principal Payments received by the
         Master Servicer during such Due Period;

                  (c) the aggregate of any Net Liquidation Proceeds received by
         the Master Servicer during such Due Period;

                  (d) the aggregate of any Insurance Proceeds received by the
         Master Servicer during such Due Period;

                  (e) the aggregate of any Purchase Prices and Substitution
         Adjustments received or paid by the Master Servicer during such Due
         Period; and

                  (f) funds paid by the Master Servicer pursuant to Section
         10.01.

less the Monthly Servicing Fee for such Payment Date and any amounts
reimbursable to the Master Servicer pursuant to Sections 3.03(iv) and (v).

         Basic Principal Amount: With respect to the Mortgage Loans and any
Payment Date and related Due Period, the sum of (i) all Principal Payments
received by the Master Servicer or any Subservicer in the related Due Period,
(ii) that portion of the Purchase Price of any Mortgage Loans purchased pursuant
to Sections 2.02(b), 2.04 or 3.01 which represents principal, (iii) that portion
of any Substitution Adjustment with respect to the substitution of any Mortgage
Loan for a Qualified Substitute Mortgage Loan pursuant to Section 2.02(b) or
2.04 which represents principal and (iv) the principal balance of each
Liquidated Mortgage Loan or Loans, to the extent not included in (i) or (ii)
above.

         Benefit Plan Opinion: An Opinion of Counsel satisfactory to the Master
Servicer (and upon which the Master Servicer and the



                                        3
<PAGE>   10
Trustee are authorized to rely) to the effect that the proposed Transfer will
not (i) constitute or result in a non-exempt prohibited transaction under ERISA
or Section 4975 of the Code, or (ii) give rise to any obligation (including any
non-exempt prohibited transaction) under ERISA or Section 4975 of the Code on
the part of the Master Servicer or the Trustee other than those expressly
assumed in the Agreement.

         BIF: The Bank Insurance Fund administered by the FDIC or any successor
to such Fund.

         Book-Entry Certificate: Any beneficial interest in the Class A
Certificates, ownership and transfers of which shall be made through book
entries by a Clearing Agency as described in Section 6.02(d).

         Business Day: Any day other than (i) a Saturday or Sunday or (ii) a day
on which banking institutions in Philadelphia, Pennsylvania or the city in which
the Corporate Trust Office is located shall be authorized or obligated by law,
executive order, or governmental decree to be closed.

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

         Certificate Owner: With respect to a Class A Certificate that is a
Book-Entry Certificate, the Person who is the beneficial owner of such
Book-Entry Certificate.

         Certificate Rate: Pertaining to the Class A-1 Certificate Rate, Class
A-2 Certificate Rate, Class A-3 Certificate Rate or Class A-4 Certificate Rate,
as applicable.

         Certificate Register and Certificate Registrar: The register maintained
and the registrar appointed pursuant to Section 6.02(a).

         Certificateholder or Holder: The Person in whose name a Certificate is
registered in the Certificate Register, except that, solely for the purposes of
giving any consent, waiver, request or demand pursuant to this Agreement, unless
all Certificates of a Class are then so held, the interest evidenced by any
Certificate registered in the name of either Seller or the Master Servicer, or
registered in the name of any Person known to



                                        4
<PAGE>   11
a Trustee Officer to be an Affiliate of either Seller or the Master Servicer, or
evidenced by a Book-Entry Certificate of which the Trustee is advised in writing
by a Clearing Agency that either Seller, the Master Servicer or any such
Affiliate is the Certificate Owner shall not be taken into account in
determining whether the requisite percentage necessary to effect any such
consent, waiver, request, or demand shall have been obtained.

         Class, Class A-1, Class A-2, Class A-3, Class A-4 and Class R:
Pertaining to the Class A-1 Certificates, Class A-2 Certificates, Class A-3
Certificates, Class A-4 Certificates or Class R Certificates, as the case may
be.

         Class A Carry-Forward Amount: As of any Payment Date, the sum of (i)
the amount, if any, by which the Class A Remittance Amount as of the immediately
preceding Payment Date exceeded the amount of the actual distribution made to
the Class A Certificateholders pursuant to Section 5.01(a) hereof and (ii)
interest on the interest portion of such amount at the applicable Pass-Through
Rate from such immediately preceding Payment Date.

         Class A Certificate Balance: As of any Payment Date, the aggregate of
the Class A-1 Certificate Balance, Class A-2 Certificate Balance, Class A-3
Certificate Balance and Class A-4 Certificate Balance.

         Class A Interest Remittance Amount: As to any Payment Date, the
aggregate interest accrued during the related Accrual Period at the applicable
Pass-Through Rate on the Class A-1 Certificate Balance, Class A-2 Certificate
Balance, Class A-3 Certificate Balance and Class A-4 Certificate Balance as of
the immediately preceding Payment Date (after giving effect to all payments of
principal made on such immediately preceding Payment Date), calculated on the
basis of a 360-day year consisting of twelve 30-day months.

         Class A Principal Remittance Amount: As to any Payment Date, the sum of
(a) the Basic Principal Amount and (b) the Class A Carry-Forward Amount.

         Class A REMIC Regular Interests: The interests in the Trust evidenced
by the Class A-1 Certificates, Class A-2 Certificates, Class A-3 Certificate and
Class A-4 Certificates under this Agreement without regard to any interest in
the Yield Supplement Account or Yield Supplement Deposit Amounts or Yield
Supplement



                                        5
<PAGE>   12
Withdrawal Amounts deposited to and distributable from the Collection Account.
The respective interests in the Trust so evidenced by the Class A-1
Certificates, Class A-2 Certificates, Class A-3 Certificates and Class A-4
Certificates include the entitlement to the Class A-1 Certificate Balance, Class
A-2 Certificate Balance, Class A-3 Certificate Balance and Class A-4 Certificate
Balance and interest thereon at the Class A-1 Pass-Through Rate, Class A-2
Pass-Through Rate, Class A-3 Pass-Through Rate and Class A-4 Pass-Through Rate.

         Class A Remittance Amount: The sum of (i) the Class A Principal
Remittance Amount and (ii) the Class A Interest Remittance Amount.

         Class A Termination Date: The Payment Date upon which the Class A
Certificate Balance is reduced to zero.

         Class A-1 Certificate: Any one of the certificates, substantially in
the form set forth in Exhibit A-1 hereto and designated as a Class A-1
Certificate on its face, that is signed and countersigned by the Trustee.

         Class A-1 Certificate Balance: As of any Payment Date, the Original
Class A-1 Certificate Balance less all amounts previously distributed to Holders
of Class A-1 Certificates on all previous Payment Dates on account of principal
pursuant to Section 4.03 and (without duplication) Section 5.01(a)(ii).

         Class A-1 Certificate Rate: 6.20% per annum.

         Class A-1 Pass-Through Rate: As to any Payment Date, a per annum rate
of interest equal to the lower of (i) the weighted average (by Principal Balance
as of the first day of the related Due Period after giving effect to Principal
Payments as of such day) of the Loan Rates of the Mortgage Loans (net of the
Servicing Fee Rate) and (ii) 6.20%.

         Class A-1 Principal Factor: As to any Payment Date, the percentage
calculated by the Master Servicer, carried to seven places (rounded down),
obtained by dividing (x) the Class A-1 Certificate Balance as of such Payment
Date (after giving effect to all payments of principal made on such Payment
Date) by (y) the Original Class A-1 Certificate Balance.



                                        6
<PAGE>   13
         Class A-2 Certificate: Any one of the certificates, substantially in
the form set forth in Exhibit A-1 hereto and designated as a Class A-2
Certificate on its face, that is signed and countersigned by the Trustee.

         Class A-2 Certificate Balance: As of any Payment Date, the Original
Class A-2 Certificate Balance less all amounts previously distributed to Holders
of Class A-2 Certificates on all previous Payment Dates on account of principal
pursuant to Section 4.03 and (without duplication) Section 5.01(a)(ii).

         Class A-2 Certificate Rate: 6.75% per annum.

         Class A-2 Pass-Through Rate: As to any Payment Date, a per annum rate
of interest equal to the lower of (i) the weighted average (by Principal Balance
as of the first day of the related Due Period after giving effect to Principal
Payments as of such day) of the Loan Rates of the Mortgage Loans (net of the
Servicing Fee Rate) and (ii) 6.75%.

         Class A-2 Principal Factor: As to any Payment Date, the percentage
calculated by the Master Servicer, carried to seven places (rounded down),
obtained by dividing (x) the Class A-2 Certificate Balance as of such Payment
Date (after giving effect to all payments of principal made on such Payment
Date) by (y) the Original Class A-2 Certificate Balance.

         Class A-3 Certificate: Any one of the certificates, substantially in
the form set forth in Exhibit A-1 hereto and designated as a Class A-3
Certificate on its face, that is signed and countersigned by the Trustee.

         Class A-3 Certificate Balance: As of any Payment Date, the Original
Class A-3 Certificate Balance less all amounts previously distributed to Holders
of Class A-3 Certificates on all previous Payment Dates on account of principal
pursuant to Section 4.03 and (without duplication) Section 5.01(a)(ii).

         Class A-3 Certificate Rate: 7.00% per annum.

         Class A-3 Pass-Through Rate: As to any Payment Date, a per annum rate
of interest equal to the lower of (i) the weighted average (by Principal Balance
as of the first day of the related Due Period after giving effect to Principal
Payments as of such



                                        7
<PAGE>   14
day) of the Loan Rates of the Mortgage Loans (net of the Servicing Fee Rate) and
(ii) 7.00%.

         Class A-3 Principal Factor: As to any Payment Date, the percentage
calculated by the Master Servicer, carried to seven places (rounded down),
obtained by dividing (x) the Class A-3 Certificate Balance as of such Payment
Date (after giving effect to all payments of principal made on such Payment
Date) by (y) the Original Class A-3 Certificate Balance.

         Class A-4 Certificate: Any one of the certificates, substantially in
the form set forth in Exhibit A-1 hereto and designated as a Class A-4
Certificate on its face, that is signed and countersigned by the Trustee.

         Class A-4 Certificate Balance: As of any Payment Date, the Original
Class A-4 Certificate Balance less all amounts previously distributed to Holders
of Class A-4 Certificates on all previous Payment Dates on account of principal
pursuant to Section 4.03 and (without duplication) Section 5.01(a)(ii).

         Class A-4 Certificate Rate: 7.00% per annum.

         Class A-4 Pass-Through Rate: As to any Payment Date, a per annum rate
of interest equal to the lower of (i) the weighted average (by Principal Balance
as of the first day of the related Due Period after giving effect to Principal
Payments as of such day) of the Loan Rates of the Mortgage Loans (net of the
Servicing Fee Rate) and (ii) 7.00%.

         Class A-4 Principal Factor: As to any Payment Date, the percentage
calculated by the Master Servicer, carried to seven places (rounded down),
obtained by dividing (x) the Class A-4 Certificate Balance as of such Payment
Date (after giving effect to all payments of principal made on such Payment
Date) by (y) the Original Class A-4 Certificate Balance.

         Class R Certificates: Any one of the certificates signed and
countersigned by the Trustee substantially in the form set forth in Exhibit A-2
hereto.

         Class R Distribution Amount: As to any Payment Date, any portion of the
Available Payment Amount distributable to the Class R Certificateholders
pursuant to Section 5.01(a)(vi) and



                                        8
<PAGE>   15
any amounts distributable to the Class R Certificateholders pursuant to Section
4.03.

         Clearing Agency: An organization registered as a "clearing agency"
pursuant to Section 17A of the Securities Exchange Act of 1934, as amended, and
meeting the requirements of the definition of the terms "clearing corporation"
in Section 8-102(3) of the Uniform Commercial Code of the State of New York. The
initial Clearing Agency shall be The Depository Trust Company.

         Clearing Agency Agreement: The letter of representations dated as of
May 30, 1996, among the Sellers, the Master Servicer, the Trustee and the
initial Clearing Agency relating to the Book-Entry Certificates, substantially
in the form attached hereto as Exhibit C.

         Clearing Agency Participant: A broker, dealer, bank, other financial
institution or other Person for whom from time to time a Clearing Agency effects
book-entry transfers and pledges of securities deposited with such Clearing
Agency.

         Closing Date: May 30, 1996.

         Code: The Internal Revenue Code of 1986, as amended from time to time;
any successor statutes thereto; and regulations promulgated thereunder.

         Collection Account: The account or accounts established and maintained
pursuant to Section 3.02(b) which must be Eligible Accounts and which will be
initially maintained in the trust department of CoreStates Bank, N.A.

         Combined Loan-to-Value Ratio: With respect to any Mortgage Loan, the
fraction, expressed as a percentage, the numerator of which is the sum of (i)
the Original Principal Balance and (ii) the outstanding unpaid principal
balance(s) of any senior loan(s) secured by the related Mortgaged Property as of
the date of origination of such Mortgage Loan, if any, and the denominator of
which is the Appraised Value of the related Mortgaged Property as of the date of
origination of such Mortgage Loan.

         Corporate Trust Office: The principal office of the Trustee at which at
any particular time its corporate trust business shall be principally
administered, which office at the date of the execution of this instrument is
located at One First National



                                        9
<PAGE>   16
Plaza, Suite 0126, Chicago, Illinois 60670-0126, Attention: Corporate Trust
Services Division.

         Custodial Agreement: A custodial agreement from time to time in effect
between the Custodian named therein, the Master Servicer and the Trustee
providing for the safekeeping of the Loan Files for the benefit of the
Certificateholders, in such form as such Custodian, the Master Servicer and the
Trustee shall agree. Any such Custodial Agreement and the Custodian thereunder
shall be acceptable to the Rating Agencies.

         Custodian: A financial institution organized under the laws of the
United States or any State, which is subject to supervision and examination by
federal or state authorities, appointed by the Trustee pursuant to Section
2.01(c), but the Custodian may not be the Sellers, the Master Servicer or an
Affiliate of the Seller or the Master Servicer, except as permitted in Section
2.01.

         Cut-Off Date: May 1, 1996.

         Cut-Off Date Principal Balance: As to any Mortgage Loan, the actual
outstanding principal balance due thereunder from the Mortgagor on the Cut-Off
Date.

         Defaulted Mortgage Loan: For any Due Period, any Mortgage Loan as to
which the first of either of the following occurs: (i) such Mortgage Loan is 60
days or more delinquent as of the last day of such Due Period (beyond any
extension granted to the Mortgagor pursuant to Section 3.02(a)) or (ii) the
Mortgaged Property relating to such Mortgage Loan has become an REO Property,
but such Mortgage Loan is not a Liquidated Mortgage Loan.

         Definitive Certificates: As defined in Section 6.02(d).

         Deleted Mortgage Loan: A Mortgage Loan purchased by or to be purchased
by the Sellers or the Master Servicer or replaced by or to be replaced by a
Qualified Substitute Mortgage Loan pursuant to the terms hereof.

         Delivery Date: The date on which (i) the long-term senior unsecured
debt of either CoreStates Bank, N.A. or New Jersey National Bank, N.A. is
downgraded below A3 by Moody's, or (ii) the long-term senior unsecured debt of
either CoreStates Bank,



                                       10
<PAGE>   17
N.A. is downgraded below A- by Fitch; unless in the case of either (i) or (ii),
the applicable Rating Agency delivers a letter to the Trustee stating that the
failure to record assignments of the Mortgages will not result in the reduction
of the then current rating assigned to the Class A Certificates by such Rating
Agency.

         Destroyed Mortgage Note: A Mortgage Note the original of which was
permanently lost or destroyed and has not been replaced.

         Destroyed Mortgage Note Affidavit: An affidavit in the form of Exhibit
H delivered pursuant to Section 2.01(b)(i) with respect to a Destroyed Mortgage
Note.

         Determination Date: With respect to each Due Period, the 12th day of
the following month, or if such day is not a Business Day, the immediately
preceding Business Day.

         Due Period: With respect to any Payment Date, the calendar month
immediately preceding the month in which such Payment Date occurs.

         Effective Date: With respect to the repurchase or purchase of any
Mortgage Loan pursuant to Sections 2.01, 2.02, 2.04 or 3.01, the close of
business on the last day of the Due Period during which such Mortgage Loan
became subject to repurchase or purchase.

         Electronic Ledger: The electronic master record of home equity loan
accounts maintained by the Master Servicer.

         Eligible Account: Either (i) an account (or accounts) that is
maintained with a depository institution or trust company organized under the
laws of the United States of America or any one of the states thereof, the long
term unsecured debt obligations of which (or, in the case of a depository
institution or trust company that is the principal subsidiary of a holding
company and is not rated, the long term unsecured debt obligations of such
holding company) are rated by each Rating Agency either (a) not lower than the
then current rating on the Certificates or (b) "A" by Fitch and A2 by Moody's
and the short term unsecured debt obligations of which are rated not lower than
"F-1" by Fitch and P-1 by Moody's (or such other categories as will not result
in the rating of the Certificates being reduced



                                       11
<PAGE>   18
below the rating on the Closing Date and as to which the Rating Agencies may
otherwise agree in writing), or (ii) an account or accounts the deposits in
which are fully insured by either the BIF or the SAIF and such deposits are not
in excess of the insured amount, or (iii) an account or accounts in a depository
institution in which such accounts are partially insured by the BIF or the SAIF
(to the limits established by the FDIC), the uninsured deposits in which
accounts are otherwise secured such that, as evidenced by an Opinion of Counsel
delivered to, and acceptable to, the Trustee and the Rating Agencies, the
Trustee on behalf of the Certificateholders has a claim with respect to the
funds in such account or a first priority perfected security interest against
any collateral (which shall be limited to Eligible Investments) securing such
funds that is superior to claims of any other depositors or creditors of the
depository institution or trust company with which such account is maintained
and which would be enforceable notwithstanding a conservatorship or receivership
of such depository institution or trust company, or (iv) a fully segregated
trust account or fully segregated trust accounts, in any case maintained with
the trust department of a federal or state chartered depository institution or
trust company acting in its fiduciary capacity in each case, including the
Trustee, the Master Servicer or an Affiliate of the Trustee or the Master
Servicer; provided that, if the institution maintaining the account in such
capacity is the Master Servicer or is an Affiliate of the Master Servicer, such
institution shall have a long term unsecured debt rating of Baa3 or better by
Moody's, if such Eligible Account is the Collection Account, and have a long
term unsecured debt rating of A2 or better and a short term unsecured debt
rating of P-1 or better by Moody's if such Eligible Account is the Reserve
Account or the Yield Supplement Account, in the case of clauses (i) through (iv)
in the name of the Trustee for the benefit of the Certificateholders.

         Eligible Investments: One or more of the following (including any of
the following with respect to which the Master Servicer or an Affiliate of the
Master Servicer is an obligor):

                  (i) obligations of the United States of America or any agency
         or instrumentality thereof, provided such obligations are backed as to
         timely payment of principal and interest by the full faith and credit
         of the United States of America;



                                       12
<PAGE>   19
                  (ii) general obligations or obligations fully guaranteed by
         any state of the United States of America or the District of Columbia
         rated "AAA" by Fitch and Aaa by Moody's, or such lower rating (as
         approved in writing by each Rating Agency) as will not result in the
         qualification, downgrading or withdrawal of the then current rating
         assigned to any Class of the Class A Certificates by each Rating
         Agency;

                  (iii) interests in any money market fund or common trust fund
         (including any fund from which the Master Servicer or any of its
         affiliates may receive compensation) which at the date of acquisition
         of the interests in such fund has a rating of Aaa by Moody's and "AAA"
         by Fitch (or if such fund is not rated by Fitch, which has been
         approved by Fitch in writing), or such lower rating as will not result
         in the qualification, downgrading or withdrawal of the then current
         rating assigned to any Class of the Class A Certificates by each Rating
         Agency;

                  (iv) commercial paper which is rated (A) (1) P-1 by Moody's
         (and, in the case of commercial paper which matures more than 31 days
         after it is purchased as an Eligible Investment of funds in the Reserve
         Account, the long-term unsecured debt of the issuer thereof is rated A1
         or higher by Moody's) and (2) "F-1+" by Fitch (or in the case of
         commercial paper which (x) is issued by CoreStates Capital Corp. (or an
         Affiliate thereof) and (y) matures no more than 31 days after it is
         purchased as an Eligible Investment, "F-1" by Fitch and P-1 by
         Moody's), or (B) such lower rating (as approved in writing by each
         Rating Agency) as will not result in the qualification, downgrading or
         withdrawal of the then current rating assigned to any Class of the
         Class A Certificates by each Rating Agency;

                  (v) certificates of deposit, demand or time deposits, federal
         funds sold or banker's acceptances issued by any depository institution
         or trust company incorporated under the laws of the United States or of
         any state thereof and subject to supervision and examination by federal
         or state banking authorities, provided that the commercial paper or
         short-term certificates of deposit of such depository institution or
         trust company are rated P-1 by Moody's (and, in the case of any such
         certificate of deposit, demand or time deposit, federal funds or
         banker's



                                       13
<PAGE>   20
         acceptances which mature more than 30 days after purchase as an
         Eligible Investment of funds in the Reserve Account, the long-term
         unsecured debt obligations or certificates of deposit of such
         depository institution or trust company are rated A1 or higher by
         Moody's), and "F-1+" by Fitch or such lower rating (as approved in
         writing by each Rating Agency) as will not result in the qualification,
         downgrading or withdrawal of the then current rating assigned to any
         Class of the Class A Certificates by each Rating Agency;

                  (vi) demand or time deposits or certificates of deposit issued
         by any bank, trust company, savings bank or other savings institution
         which deposits are fully insured by the BIF or SAIF;

                  (vii) guaranteed reinvestment agreements issued by any bank,
         insurance company or other corporation (as approved in writing by each
         Rating Agency) as will not result in the qualification, downgrading or
         withdrawal of the then current rating assigned to any Class of the
         Class A Certificates by each Rating Agency;

                  (viii) repurchase obligations with respect to any security
         described in clause (i), (ii) or (ix) herein or any other security
         issued or fully guaranteed by the FHLBS, FHLMC, FNMA, GNMA or any other
         agency or instrumentality of the United States of America the
         obligations of which are backed as to timely payment of principal and
         interest by the full faith and credit of the United States of America
         which is (i) entered into with a depository institution or trust
         company the commercial paper or short-term certificates of deposit of
         which are rated (A) P-1 by Moody's (and, in the case of any repurchase
         obligation which matures more than 30 days after it is purchased as an
         Eligible Investment of funds in the Reserve Account, the long-term
         unsecured debt obligations or long-term certificates of deposit of such
         depository institution or trust company are rated A1 or higher by
         Moody's) and (B) "F-1+" by Fitch or (ii) entered into with any other
         party, if the collateralization of such repurchase agreements is in an
         amount approved in writing by each Rating Agency;

                  (ix) securities (other than stripped bonds, stripped coupons
         or super premium bonds which evidence a right to receive either (A)
         only interest payments with respect to



                                       14
<PAGE>   21
         the obligations underlying such instrument or (B) both principal and
         interest payments derived from obligations underlying such instrument
         if the interest and principal payments with respect to such instruments
         provide a yield to maturity of greater than 120% of the yield to
         maturity at par of such underlying obligations) bearing interest or
         sold at a discount issued by the FHLBS, FHLMC, FNMA, GNMA or any other
         corporation incorporated under the laws of the United States of America
         or any state thereof which securities (if not senior obligations of the
         FHLBS, FHLMC, FNMA or GNMA) are, at the time of such investment or
         contractual commitment providing for such investment, then rated "F-1+"
         or "AA" or better by Fitch and P-1 or A1 or better by Moody's, or in
         such lower rating category (as approved in writing by each Rating
         Agency) as will not result in the qualification, downgrading or
         withdrawal of the then current rating assigned to any Class of the
         Class A Certificates by each Rating Agency; and

                  (x) such other investments bearing interest or a return in the
         nature of interest acceptable to each Rating Agency (as approved in
         writing by each Rating Agency) as will not result in the qualification,
         downgrading or withdrawal of the then current rating assigned to any
         Class of the Class A Certificates by each Rating Agency.

         ERISA: The Employee Retirement Income Security Act of 1974, as amended,
including any regulations promulgated thereunder.

         Events of Servicing Termination: As defined in Section 8.01.

         Exchange Act: The Securities Exchange Act of 1934, as amended.

         FDIC: The Federal Deposit Insurance Corporation or any successor
thereto.

         FHLBS: The Federal Home Loan Bank System or any successor thereto;
references herein to obligations of the FHLBS are to the consolidated joint and
several obligations of the Federal Home Loan Banks that comprise the FHLBS.

         FHLMC: The Federal Home Loan Mortgage Corporation or any successor
thereto.



                                       15
<PAGE>   22
         Fitch: Fitch Investors Service, L.P. or its successor in interest.

         FNMA: The Federal National Mortgage Association or any successor
thereto.

         GNMA: The Government National Mortgage Association or any successor
thereto.

         Ineligible Mortgage Loan: Any Mortgage Loan which is required to be
repurchased by a Seller or purchased by the Master Servicer pursuant to Sections
2.01, 2.02, 2.04 or 3.01.

         Insurance Proceeds: With respect to any Due Period, proceeds paid to
the Master Servicer or any Subservicer by any insurer pursuant to any insurance
policy covering a Mortgage Loan, together with any amounts required to be
deposited by the Master Servicer or any Subservicer in the Collection Account
pursuant to the last sentence of Section 3.04, net of (i) any component thereof
covering any reasonable expenses incurred by or on behalf of the Master Servicer
or any Subservicer in connection with obtaining such Insurance Proceeds, (ii)
any component thereof to be applied to the repair or restoration of the
Mortgaged Property in accordance with the Servicing Standards, (iii) any
component thereof required to be paid to senior mortgagees and (iv) any
component thereof required to be paid to the related Mortgagor.

         Internal Revenue Service: The United States Internal Revenue Service or
any successor thereto.

         Liquidated Mortgage Loan: As to any Payment Date, (i) a Mortgage Loan
(not including any Mortgage Loan purchased by the Master Servicer or repurchased
by a Seller) as to which the Master Servicer has determined as of the end of the
related Due Period that all amounts which it expects to recover from or on
account of such Mortgage Loan have been recovered or (ii) any Mortgage Loan
secured by a Mortgaged Property which has been an REO Property for 18 months.

         Liquidation Expenses: As to any Liquidated Mortgage Loan, customary and
reasonable out-of-pocket expenses exclusive of overhead which are incurred, in
accordance with the Servicing Standards, by the Master Servicer or any
Subservicer in connection with the liquidation of or other efforts to recover
amounts due thereon and not recovered under any insurance policy,



                                       16
<PAGE>   23
such expenses including, without limitation, legal fees and expenses, any
unreimbursed amount expended pursuant to Section 3.06 (including, without
limitation, amounts advanced, in accordance with the Servicing Standards, to
cure defaults on, keep current or pay off any mortgage loan which is senior to
such Mortgage Loan) in respect of such Mortgage Loan and any related and
unreimbursed expenditures for real estate property taxes, hazard insurance
policy premiums paid by the Master Servicer or for property restoration or
preservation as are customary in the residential mortgage loan servicing
industry.

         Liquidation Proceeds: As to any Liquidated Mortgage Loan or Mortgage
Loan secured by a Mortgaged Property which has become an REO Property, the
monies collected from whatever source (other than Insurance Proceeds),
including, without limitation, payments made by the Mortgagor, rental income and
other proceeds derived from Mortgaged Property subject thereto or other assets
acquired by the Trust in connection with the liquidation of such Mortgage Loan
in a trustee's sale, foreclosure sale or otherwise.

         Loan File: The mortgage documents listed in Section 2.01(b) pertaining
to a particular Mortgage Loan and any additional documents required to be added
to the Loan File pursuant to Section 3.05 hereof.

         Loan Rate: With respect to any Mortgage Loan, the per annum rate of
interest set forth in the related Note.

         Loan Schedule: The schedule of Mortgage Loans originated by CoreStates
Bank, N.A. and included in the Trust Fund, attached hereto as Exhibit B-1, and
the schedule of Mortgage Loans originated by New Jersey National Bank and
included in the Trust Fund, attached hereto as Exhibit B-2, as each such
schedule may be amended to reflect Qualified Substitute Mortgage Loans and
Deleted Mortgage Loans. The Loan Schedule shall set forth as to each Mortgage
Loan: (i) the Cut-Off Date Principal Balance, (ii) the original term to maturity
of such Mortgage Loan, (iii) the remaining term to maturity of such Mortgage
Loan as of the Cut-Off Date, (iv) the Loan Rate, (v) the number by which the
Mortgage Loan is identified on the Electronic Ledger or otherwise, and (vi) the
name and state of residence of the related Mortgagor.

         Master Servicer: CoreStates Bank, N.A., a national banking association,
and the successor thereto (in the same capacity) pursuant to Section 7.01, 7.04
or 8.02.



                                       17
<PAGE>   24
         Maximum Yield Supplement Amount: As of any Payment Date, the amount
calculated as set forth in Section 4.04.

         Monthly Servicing Fee: As to any Payment Date, one-twelfth of the
product of (a) the Servicing Fee Rate and (b) the Pool Principal Balance as of
the preceding Payment Date or, with respect to the first Payment Date, the
Original Pool Principal Balance, reduced, in each case, by any amounts set forth
in Section 3.08.

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

         Mortgage: The mortgage, deed of trust or other instrument creating a
lien on an estate in fee simple in real property, in accordance with applicable
law, securing a Mortgage Loan.

         Mortgage Loans: Such of the mortgage loans, including any such mortgage
loans secured by Mortgaged Properties which have become REO Properties and any
Qualified Substitute Mortgage Loans, identified in the Loan Schedule.

         Mortgaged Property: The underlying property, including real property
and any improvements thereon, securing the amount owed by the Mortgagor under a
Mortgage Loan.

         Mortgagor: The obligor or obligors under a Note.

         Net Liquidation Proceeds: As to any REO Property or Liquidated Mortgage
Loan, the total Liquidation Proceeds less the total Liquidation Expenses.

         Net Losses: As of any date, the sum of (i) the Principal Balances of
all Mortgage Loans which have become Liquidated Mortgage Loans since the Cut-Off
Date (measured as of the date the related Mortgage Loan became a Defaulted
Mortgage Loan), less Net Liquidation Proceeds with respect to such Liquidated
Mortgage Loans (but not below zero) and (ii) (without duplication) all partial
charge-offs incurred on all Mortgage Loans since the Cut-Off Date.

         Note: As to any Mortgage Loan, the related note or evidence of
indebtedness executed by the obligor.

         Officer's Certificate: A certificate signed by the chairman of the
board, the president, any vice chairman of the board, any



                                       18
<PAGE>   25
vice president, the treasurer, assistant treasurer or the controller of a Seller
or the Master Servicer, as appropriate.

         Opinion of Counsel: A written opinion of counsel, who may be counsel to
a Seller or the Master Servicer, which counsel shall be acceptable to the
Trustee. With respect to the opinion that may be delivered to the Trustee
pursuant to the third paragraph of Section 2.01(b) hereof, in-house counsel to
CoreStates shall be acceptable to the Trustee.

         Original Class A Certificate Balance: $171,326,000, being the sum of
the Original Class A-1 Certificate Balance, Original Class A-2 Certificate
Balance, Original Class A-3 Certificate Balance and Original Class A-4
Certificate Balance.

         Original Class A-1 Certificate Balance: $90,000,000.

         Original Class A-2 Certificate Balance: $27,600,000.

         Original Class A-3 Certificate Balance: $41,000,000.

         Original Class A-4 Certificate Balance: $12,726,000.

         Original Pool Principal Balance: $171,326,953.09, such amount being the
Pool Principal Balance as of the Cut-Off Date as set forth in Section 2.04(a).

         Original Principal Balance: As to any Mortgage Loan, the original
principal balance as of the date of origination of such Mortgage Loan.

         Overcollateralization Amount: As of the Closing Date, $953.09, and as
of any Payment Date, will be equal to the excess, if any, of the Pool Principal
Balance as of the last day of the related Due Period over the Class A
Certificate Balance as of such Payment Date, after giving effect to all payments
made on such Payment Date (other than any Additional Class A Remittance Amount
for such Payment Date).

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



                                       19
<PAGE>   26
         Pass-Through Rate: Pertaining to the Class A-1 Pass-Through Rate, Class
A-2 Pass-Through Rate, Class A-3 Pass-Through Rate or the Class A-4 Pass-Through
Rate, as the case may be.

         Paying Agent: Any Person appointed by the Trustee and acting pursuant
to Section 6.05.

         Payment Date: With respect to each Due Period, the 15th day of the
following month, or if such 15th day is not a Business Day, the next succeeding
Business Day, commencing with June 17, 1995.

         Percentage Interest: As to any Certificate, the percentage interest
evidenced thereby, such percentage interest being, in the case of a Class A
Certificate, equal to the percentage obtained by dividing the initial principal
amount of such Class A Certificate by the Original Class A-1 Certificate
Balance, Original Class A-2 Certificate Balance, Original Class A-3 Certificate
Balance or Original Class A-4 Certificate Balance, as applicable, and, in the
case of a Class R Certificate, the percentage interest set forth on the face of
such Class R Certificate.

         Permitted Transferee: With respect to a Class R Certificate, any Person
other than (a) the United States, a State or any political subdivision thereof,
any possession of the United States, or any agency or instrumentality of any of
the foregoing (other than an instrumentality that is a corporation if all of its
activities are subject to tax and, except for the Federal Home Loan Mortgage
Corporation, a majority of its board of directors is not selected by any such
governmental unit), (b) a foreign government, International Organization or
agency or instrumentality of either of the foregoing (other than an
instrumentality that is a corporation if all of its activities are subject to
tax and a majority of its board of directors is not selected by any such
governmental unit), (c) an organization that is exempt from tax imposed by
Chapter 1 of the Code (including the tax imposed by Code Section 511 on
unrelated business taxable income) on any excess inclusions (as defined in Code
Section 860E(c)(1)) with respect to the Class R Certificates (except certain
farmers' cooperatives described in Code Section 521), (d) rural electric and
telephone cooperatives described in Code Section 1381(a)(2), (e) any other
Person so designated by the Master Servicer based upon an Opinion of Counsel to
the effect that the Transfer of an ownership Interest in any Class R Certificate
to such Person may cause the related REMIC to fail to



                                       20

<PAGE>   27
qualify as a REMIC at any time that the Certificates are outstanding and (f) a
Person that is not a citizen or resident of the United States, a corporation,
partnership, or other entity created or organized in or under the laws of the
United States or any political subdivision thereof, or an estate or trust whose
income from sources without the United States is includable in gross income for
United States federal income tax purposes regardless of its connection with the
conduct of a trade or business within the United States, unless such Person
provides the Trustee with a duly completed Internal Revenue Service Form 4224.
The terms "United States", "State" and "International Organization" shall have
the meanings set forth in Code Section 7701 or successor provisions.

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

         Plan Asset Regulations: The Department of Labor regulations under ERISA
in 29 CFR Section 2510.3-101, as amended from time to time.

         Pool Principal Balance: As of any Payment Date or the Cut-Off Date, the
aggregate of the Principal Balances of all Mortgage Loans as of the beginning of
the Due Period in which such Payment Date occurs or as of the Cut-Off Date, as
the case may be.

         Principal Balance: With respect to any Mortgage Loan as of any date,
the Principal Balance of such Mortgage Loan as of the Cut-Off Date reduced by
all Principal Payments applied thereto.

         Principal Payment: As to any Mortgage Loan and Due Period, all amounts
received by the Master Servicer from or on behalf of any related Mortgagor
during such Due Period which, at the time of receipt, were applied in reduction
of the Principal Balance of such Mortgage Loan.

         Prospectus: The Prospectus dated May 22, 1996 (including the Prospectus
Supplement dated May 22, 1996) prepared by the Sellers in connection with the
initial issuance and sale of the Class A Certificates.

         Purchase Price: With respect to any Mortgage Loan to be purchased by a
Seller or the Master Servicer on any date pursuant to Sections 2.01, 2.02, 2.04
or 3.01, an amount equal to the sum



                                       21


<PAGE>   28



of (i) the Principal Balance thereof as of the Effective Date and (ii) accrued
and unpaid interest at the Loan Rate thereon through the Accrual Period in which
the Effective Date occurs.

         Qualified Substitute Mortgage Loan: A mortgage loan or mortgage loans
substituted for a Deleted Mortgage Loan pursuant to Sections 2.01, 2.02 or 2.04
hereof, which (i) has or have a mortgage interest rate or rates of not less than
(and not more than two percentage points more than) the Loan Rate for the
Deleted Mortgage Loan, (ii) relates or relate to the same type of residential
dwelling as the Deleted Mortgage Loan, or relates to a one- to four-family
dwelling, and has or have a lien priority that is no more junior or subordinate
than that of the Deleted Mortgage Loan, (iii) matures or mature no later than
(and not more than one year earlier than) the Deleted Mortgage Loan, (iv) has or
have a Combined Loan-to-Value Ratio or Combined Loan-to-Value Ratios at the time
of such substitution no higher than the Combined Loan-to-Value Ratio of the
Deleted Mortgage Loan, (v) has or have a principal balance or principal balances
(after application of all payments received on or prior to the date of
substitution) equal to or less than the Principal Balance of the Deleted
Mortgage Loan as of such date, (vi) complies or comply as of the date of
substitution with each representation and warranty set forth in Section 2.03,
and (vii) is substituted within two years of the Closing Date.

         Rating Agencies: Moody's and Fitch. If either of such agencies or a
successor is no longer in existence, "Rating Agencies" shall be the other such
agency or its successor and if both such agencies or their successors are no
longer in existence, "Rating Agencies" shall be such statistical credit rating
agency, or other comparable Person, designated by the Sellers, notice of which
designation shall be given to the Trustee.

         Record Date: With respect to any Payment Date, the calendar day
immediately preceding the Payment Date or, in the event that Definitive
Certificates are issued pursuant to Section 6.02(c) hereof, the Record Date for
each Payment Date following the Payment Date after such issuance shall be the
last calendar day of the Due Period which ends prior to each such Payment Date,
in each case, whether or not such day is a Business Day.

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



                                       22


<PAGE>   29



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

         REMIC Provisions: Provisions of the federal income tax law relating to
REMICs, which appear at section 860A through 860G of the Code, and related
provisions, and regulations promulgated thereunder, as the foregoing may be in
effect from time to time.

         REO Property: A Mortgaged Property acquired by the Master Servicer on
behalf of the Trust through foreclosure or deed in lieu of foreclosure.

         Reserve Account: The account established and maintained pursuant to
Section 4.03 which must be an Eligible Account and will be initially maintained
in the trust department of CoreStates Bank, N.A.

         Reserve Account Requirement: The aggregate amount required to be on
deposit in the Reserve Account on any Payment Date, which shall be calculated in
the manner provided in Section 4.03; provided, however, that the Reserve Account
Requirement may be reduced as of any Payment Date, or the definition thereof may
be otherwise modified, without the consent of the Class A Certificateholders of
any Class, provided that each of the Rating Agencies confirms in writing that
such reduction or modification will not result in a reduction or withdrawal of
any rating of the Class A Certificates.

         SAIF: The Savings Association Insurance Fund administered by the FDIC,
or any successor to such Fund.

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

         Sellers: CoreStates Bank, N.A. and New Jersey National Bank and their
successors.

         Servicing Certificate: A certificate completed by and executed by the
Master Servicer by its chairman of the board, its president, any vice chairman
of its board, any vice president, the treasurer, or the controller of the Master
Servicer pursuant to Section 4.01.

         Servicing Fee Rate: 0.75% per annum, except as such rate may be reduced
pursuant to the definition of Monthly Servicing Fee.



                                       23


<PAGE>   30



         Servicing Officer: Any officer of the Master Servicer involved in, or
responsible for, the administration and servicing of the Mortgage Loans whose
name appears on a list of servicing officers annexed to an Officer's Certificate
furnished on the Closing Date to the Trustee by the Master Servicer, as such
list may from time to time be amended by superseding Officer's Certificates.

         Servicing Standards: The degree of skill and care consistent with the
degree of skill and care that the Master Servicer exercises with respect to
similar home equity loans owned or serviced by it and that is consistent with
prudent industry standards.

         60-Day Delinquency Percentage: As defined in Section 4.03.

         Special Tax Opinion: An Opinion of Counsel, delivered by counsel
independent of the Sellers and the Master Servicer, that a proposed transaction
or activity will not (i) cause an Adverse REMIC Event or (ii) result in the
encumbrance of the Mortgage Loans by a tax lien.

         Specified Reserve Requirement: As defined in Section 4.03.

         Subservicer: Any Person that is subservicing a Mortgage Loan at the
request of the Master Servicer.

         Substitution Adjustment: As to any date on which a substitution occurs
pursuant to Sections 2.01, 2.02, 2.04 or 3.01, the amount (if any) by which the
aggregate principal balances of any Qualified Substitute Mortgage Loans as of
the date of substitution, together with accrued and unpaid interest thereon (but
only to the extent deposited in the Collection Account), are less than the
aggregate of the Principal Balances (after application of principal payments
received on or before the date of substitution and deposited into the Collection
Account), together with accrued and unpaid interest thereon to the date of
substitution, of the related Deleted Mortgage Loans plus any unreimbursed
Liquidation Expenses.

         Supplemented Mortgage Loan: Each then outstanding Mortgage Loan having
a Loan Rate of less than 7.75% per annum.

         Tax Matters Person Residual Interest: A Class R Certificate of 0.001%
Percentage Interest and designated as such, which shall



                                       24


<PAGE>   31



be issued to and held by the Master Servicer (or an affiliate)
throughout the term hereof.

         Terminating Purchase: The purchase of all Mortgage Loans owned by the
Trust pursuant to Section 10.01.

         Three Month 60-Day Delinquency Average: As defined in Section 4.03.

         Transfer: Any direct transfer, sale, or other form of assignment of a
Certificate.

         Transferee: Any Person who is acquiring by Transfer any Ownership
Interest in a Certificate.

         Trust: The trust created by this Agreement.

         Trust Fund: The corpus of the trust created by this Agree ment,
consisting of those items set forth in clauses (i) through (vii) of Section
2.01(a).

         Trustee: The First National Bank of Chicago or any successor Trustee
appointed in accordance with this Agreement that has accepted such appointment
in accordance with this Agreement.

         Trustee Officer: Any officer in the Corporate Trust Services Division
of the Trustee with direct responsibility for the administration of this
Agreement.

         Yield Supplement Account: The account established and maintained
pursuant to Section 4.04 which must be an Eligible Account and will be initially
maintained in the trust department of CoreStates Bank, N.A.

         Yield Supplement Deposit Amount: The aggregate amount available to be
deposited in the Collection Account from the Yield Supplement Account on each
Payment Date, calculated as set forth in Section 4.04.

         Yield Supplement Withdrawal Amount: The amount calculated as set forth
in Section 5.01(b).

         Section 1.I.002 Usage of Terms. With respect to all terms in this
Agreement, the singular includes the plural and the plural the singular; words
importing any gender include the other



                                       25


<PAGE>   32



genders; references to "writing" include printing, typing, lithography, and
other means of reproducing words in a visible form; references to agreements and
other contractual instruments include all subsequent amendments thereto or
changes therein entered into in accordance with their respective terms and not
prohibited by this Agreement; references to Persons include their permitted
successors and assigns; and the term "including" means "including without
limitation."

         Section 1.I.003 Calculations. All calculations of interest hereunder
which are made in respect of the Mortgage Loans shall be made using the simple
interest method, based on the actual number of days elapsed and the actual
number of days in the calendar year. All calculations of interest hereunder
which are made in respect of the Certificates shall be made monthly at
one-twelfth of the annual rate and calculated on the basis of a 360-day year
consisting of twelve 30-day months and shall be carried out to at least seven
decimal places and, if rounded, .00000005 shall be rounded up. All dollar
amounts calculated hereunder shall be rounded to the nearest penny with one-half
of one penny being rounded up.

         Section 1.I.004 Business Day Certificate. On the Closing Date (with
respect to the remainder of calendar year 1996) and thereafter, within 15 days
prior to the end of each calendar year while this Agreement shall remain in
effect, the Master Servicer shall provide an Officer's Certificate to the
Trustee specifying with respect to the succeeding calendar year the days on
which banking institutions in Philadelphia, Pennsylvania or the city in which
any Paying Agent (if other than the Trustee) is located are authorized or
obligated by law, executive order or governmental decree to be closed.

                                   ARTICLE II

                          CONVEYANCE OF MORTGAGE LOANS;
                        ORIGINAL ISSUANCE OF CERTIFICATES

         Section 2.011 Conveyance of Mortgage Loans.

         (a) General. In consideration of the Trustee's delivery to or upon the
order of the Sellers of (a) the Class A Certificates, in an aggregate amount
equal to the aggregate of the Original Class A-1 Certificate Balance, Original
Class A-2 Certificate



                                       26


<PAGE>   33



Balance, Original Class A-3 Certificate Balance and Original Class A-4
Certificate Balance and (b) the Class R Certificates in the respective
Percentage Interests indicated to the Trustee by the Sellers, each Seller does
hereby sell, transfer, assign and otherwise convey to the Trust, in trust for
the benefit of the Certificateholders, without recourse:

                  (i) all right, title and interest of such Seller in and to the
         Mortgage Loans listed in the Loan Schedule, including the related Notes
         and Mortgages, and all payments on, and proceeds with respect to, such
         Mortgage Loans received on and after the Cut-Off Date except such
         payments and proceeds as the Master Servicer is entitled to retain
         pursuant to the express provisions of this Agreement;

                  (ii) all right, title and interest of such Seller in the
         Mortgages on the properties securing the Mortgage Loans, including any
         Mortgaged Property acquired by or on behalf of the Trust by foreclosure
         or deed in lieu of foreclosure or otherwise;

                  (iii) all right, title and interest of such Seller in and to
         the Loan Files relating to the Mortgage Loans;

                  (iv) all right, title and interest of such Seller in and to
         any rights in or proceeds from any insurance policies (including title
         insurance policies) covering the Mortgage Loans, the Mortgaged
         Properties or the Mortgagors and any amounts recovered from third
         parties in respect of any Liquidated Mortgage Loans or Defaulted
         Mortgage Loans;

                  (v) the Collection Account and all funds and other assets
         deposited therein and all instruments, securities (including, without
         limitation, Eligible Investments) or other property in which the funds
         on deposit in the Collection Account may be invested in whole or in
         part from time to time (but excluding any reinvestment income earned on
         funds on deposit in the Collection Account);

                  (vi) the Reserve Account, the Yield Supplement Account and all
         funds and other assets deposited therein and all instruments,
         securities (including, without limitation, Eligible Investments) or
         other property in which the Reserve Account and the Yield Supplement
         Account may be invested in whole or in part from time to time; and



                                       27


<PAGE>   34



                  (vii) the proceeds of all of the foregoing.

         It is the express intent of the parties hereto that the assignment and
transfer by Sellers to the Trustee as provided in this Section 2.01 be, and be
construed as, a sale by each Seller to the Trustee. It is, further, not the
intention of the parties that such assignment and transfer be deemed a pledge by
either Seller to the Trustee to secure a debt or other obligation of such
Seller. However, in the event, notwithstanding the intent of the parties, the
Mortgage Loans are held to be property of either Seller, or if for any reason
this Agreement is held deemed to create a security interest, then, (a) this
Agreement shall also be deemed to be a security agreement within the meaning of
Articles 8 and 9 of the Uniform Commercial Code in effect in the applicable
state; (b) the conveyance provided for in this Agreement shall be deemed to be a
grant by each Seller to the Trustee of a security interest in and to all of such
Seller's right, title, and interest, whether now owned or hereafter acquired, in
and to:

                  (I) All accounts, contract rights, general intangibles,
         chattel paper, instruments, documents, money, deposit accounts,
         certificates of deposit, goods, letters of credit, advices of credit
         and uncertificated securities consisting of, arising from or relating
         to any of the property described in (x) and (y) below: (x) the Mortgage
         Loans listed in the Loan Schedule, including the related Notes and
         Mortgages and all payments on and proceeds with respect to such
         Mortgage Loans received on and after the Cut-Off Date; and (y) the
         property described in clauses (ii) through (viii) above; and

                  (II) all proceeds of the collateral described in (I) above.

The possession by the Trustee of the Notes, the Mortgages, and such other goods,
letters of credit, advices of credit, instruments, money, documents, chattel
paper or certificated securities shall be deemed to be "possession by the
secured party," or possession by a purchaser or a person designated by him or
her, for purposes of perfecting the security interest pursuant to the Uniform
Commercial Code (including, without limitation, Sections 9-305, 8-313 or 8-321
thereof) as in force in the relevant jurisdiction; and notifications to persons
holding such property, and acknowledgments, receipts or confirmations from
persons holding such property, shall be deemed



                                       28


<PAGE>   35



to be notifications to, or acknowledgments, receipts or confirmations from,
financial intermediaries, bailees or agents (as applicable) of the Trustee for
the purpose of perfecting such security interest under applicable law. The
Sellers and the Trustee at the direction of the Sellers shall, to the extent
consistent with this Agreement, take such actions as may be necessary to ensure
that, if this Agreement were deemed to create a security interest in the
Mortgage Loans and the proceeds thereof, such security interest would be deemed
to be a perfected security interest of first priority under applicable law and
will be maintained as such throughout the term of the Agreement. In connection
herewith, the Trustee shall have all of the rights and remedies of a secured
party and creditor under the Uniform Commercial Code as in force in the relevant
jurisdiction.

         In connection with such sale, transfer, assignment, and conveyance,
each Seller has filed, in the appropriate office in the State in which its
principal place of business is located, a UCC-1 financing statement executed by
such Seller as debtor, naming the Trustee as secured party and listing the
Mortgage Loans and the other property described above as collateral. The
characterization of each Seller as a debtor and of the Trustee as the 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 Sellers' entire right, title and
interest in the Mortgage Loans and the other property described in clauses (i)
through (vii) above to the Trust. In connection with such filing, each 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 interest of the Trustee, for the
benefit of the Certificateholders, in the Mortgage Loans and the other property
described in clauses (i) through (vii) above.

         (b) Loan Files. In connection with such sale, transfer, assignment and
conveyance by the Sellers, contemporaneously with the execution of this
Agreement, the Master Servicer shall deliver to the Trustee, or to a Custodian
on behalf of the Trustee, the following documents or instruments with respect to
each Mortgage Loan sold, transferred, assigned and conveyed by it (other than
any Mortgage Loans which have been prepaid in full on or after the Cut-Off Date
and prior to the Closing Date):



                                       29


<PAGE>   36



                  (i) (A) The original Note endorsed by the related Seller
         without recourse to the Trustee or in blank or by a blanket endorsement
         (which endorsement may be by manual or facsimile signature) with all
         intervening endorsements showing a complete chain of title from the
         originator to the Trustee or (B) if such Note is a Destroyed Mortgage
         Note, an original Destroyed Mortgage Note Affidavit together with a
         copy of such Mortgage Note attached thereto;

                  (ii) (A) The related original Mortgage with evidence of
         recording indicated thereon or (B) a copy of the related Mortgage
         certified by the applicable public recording office in those instances
         where the original recorded Mortgage has been lost;

                  (iii) All original intervening assignments with evidence of
         recording thereon (other than an assignment to a Seller with respect to
         a Mortgage Loan acquired by such Seller by merger, in which case such
         intervening assignments shall show a chain of title to the related
         predecessor institution); and

                  (iv) Originals of all assumption, modification and
         substitution agreements in those instances where the terms or
         provisions of a Mortgage or Note have been modified or such Mortgage or
         Note has been assumed.

Notwithstanding anything to the contrary contained in this Section 2.01, (a) 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 Sellers 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 and (b) in those
instances where the public recording office has not yet returned the original
Mortgage, the assignment of a Mortgage or an intervening assignment of the
Mortgage after it has been recorded, the Seller shall be deemed to have
satisfied its obligations hereunder (x) upon delivery to the Trustee of a copy
of such Mortgage or such assignments of Mortgage and (y) by delivering to the
Trustee the original of any such document with evidence of recording indicated
thereon promptly upon receipt thereof from the public recording office. The
Trustee or Custodian, if any, shall hold the Mortgage Files in trust upon the
terms herein set forth, for



                                       30


<PAGE>   37



the use and benefit of all present and future Certificateholders, and the
Trustee or Custodian, if any, shall retain possession thereof except to the
extent the Master Servicer or any Subservicers require any Loan Files to perform
their servicing activities or to satisfy any licensing authorities. During the
time the Trustee holds the Loan Files, the Trustee agrees to hold and maintain
such Loan Files in accordance with prudent industry standards for custodians.

         As promptly as practicable following the Delivery Date, but in no event
more than 90 days following the Delivery Date, the Master Servicer shall at its
own expense (i) either (A) record an assignment of Mortgage in favor of the
Trustee (which may be a blanket assignment if permitted by applicable law) with
respect to such Mortgage Loans in the appropriate real property or other
records, or (B) deliver to the Trustee the assignment of Mortgage from the
related Seller in favor of the Trustee in form for recordation, together with an
Opinion of Counsel satisfactory to the Rating Agencies to the effect that
recording is not required and no other action on the part of such Seller is
required (other than such actions as have been taken) to protect the Trustee's
right, title and interest in and to the related Mortgage and Note or, in case a
court should recharacterize the sale of the Mortgage Loans as a financing, to
perfect a first priority security interest in favor of the Trustee in the
related Mortgage and Note.

         On the date on which any Loan File is delivered to the Trustee (which
shall include the Closing Date), the Trustee shall confirm that such Loan File
relates to the applicable Mortgage Loan identified on the Loan Schedule. On such
date, the Trustee shall deliver to the Master Servicer and each Rating Agency an
initial certification of receipt by it, or by a Custodian on its behalf, of such
Loan File in the form attached as Exhibit G-1 hereto (except as indicated
thereon). If the Trustee finds that such Loan File does not relate to such
Mortgage Loan, the Trustee shall promptly upon the conclusion of its review
notify the related Seller, and such Seller shall have a period of 5 days after
receipt of such notice within which to correct or cure any such defect. If the
related Seller cannot correct or cure any such defect with respect to a Mortgage
Loan within such 5-day period, it shall repurchase such Mortgage Loan pursuant
to Section 2.02(b) or provide a Qualified Substitute Mortgage Loan (together
with any Substitution Adjustment) pursuant to Section 2.02(b).



                                       31


<PAGE>   38



         Within 7 days following the date on which any Mortgage Loan is sold,
transferred, assigned and otherwise conveyed to the Trust pursuant to Section
2.01(a), the Trustee shall review each Loan File to determine that all required
documents set forth in item (i) of the first paragraph of this Section 2.01(b)
have been executed and received and that such documents relate to the related
Mortgage Loan identified on the Loan Schedule. For purposes of this
determination, the Trustee may rely on the purported due execution and
genuineness of any signature thereon. On the date 10 days following such
conveyance date, the Trustee shall deliver to the Master Servicer and each
Rating Agency an interim certification of receipt by it, or by a Custodian on
its behalf, of such documents in the form attached hereto as Exhibit G-2 hereto
(except as indicated thereon). If within such 7-day period the Trustee finds
that such document was not executed or received or is unrelated to the Mortgage
Loans identified in the Loan Schedule, the Trustee shall promptly upon the
conclusion of its review notify the related Seller by telephone and by
facsimile, and such Seller shall have a period of 3 days after such 7-day period
within which to correct or cure any such defect with respect to a Mortgage Loan
within such 10-day period following the conveyance of such Mortgage Loan. If the
related Seller cannot correct or cure any such defect with respect to a Mortgage
Loan within such 10-day period, it shall repurchase such Mortgage Loan pursuant
to Section 2.02(b) or provide a Qualified Substitute Mortgage Loan (together
with any Substitution Adjustment) pursuant to Section 2.02(b).

         Within 60 days following the date on which any Loan Files are delivered
to the Trustee, the Trustee shall review each Loan File to determine that all
required documents set forth in items (ii) through (iv) of the first paragraph
of this Section 2.01(b) have been executed and received and that such documents
relate to the Mortgage Loans identified on the Loan Schedule. For purposes of
this determination, the Trustee may rely on the purported due execution and
genuineness of any signature thereon. If within such 60-day period the Trustee
finds that any document constituting a part of a Loan File was not executed or
received or is unrelated to the Mortgage Loans identified in the Loan Schedule,
the Trustee shall promptly upon the conclusion of its review notify the related
Seller, which shall have a period of 30 days after receipt of such notice within
which to correct or cure any such defect. On the last day of such 30-day period,
the Trustee shall deliver to the Master Servicer and each Rating Agency a final
certification of receipt by it, or by a Custodian of its behalf, of such
documents in the form attached as Exhibit



                                       32


<PAGE>   39



G-3 hereto (except as indicated thereon). If the related Seller cannot correct
or cure any such defect with respect to a Mortgage Loan within such 30-day
period, it shall repurchase such Mortgage Loan pursuant to Section 2.02(b) or
provide a Qualified Substitute Mortgage Loan (together with any Substitution
Adjustment) pursuant to Section 2.02(b).

         If recordation of any assignment of Mortgage is required hereunder, the
original of each such recorded assignment of Mortgage shall be delivered to the
Trustee within 10 days following the date on which it is returned to the related
Seller by the office with which such assignment was filed for recordation and
within 10 days following receipt by the Trustee of the recorded assignment or
the assignment in recordable form, as the case may be, the Trustee shall review
such assignment to confirm the information specified above with respect to the
documents constituting the Loan File. Upon receipt by the Trustee of the
recorded assignment or the assignment in recordable form, as the case may be,
such recorded assignment or assignment in recordable form shall become part of
the Loan File. The Trustee shall notify the related Seller of any defect in such
assignment if it shall have actual knowledge of any such defect based on such
review. The related Seller shall have a period of 30 days following such notice
to correct or cure such defect. In the event that the related Seller fails to
record an assignment of Mortgage as herein provided (which assignment was
required to be recorded) and the Trustee shall have actual knowledge of such
failure, the Trustee shall prepare and file such assignment for recordation in
the appropriate real property or other records, and the related Seller hereby
appoints the Trustee as its attorney-in-fact with full power and authority
acting in its stead for the purpose of such preparation, execution and
recordation. Any expense incurred by the Trustee not otherwise paid for by the
related Seller as required hereunder in connection with the preparation and
recordation of such assignments shall be reimbursed to the Trustee pursuant to
Section 9.05.

         (c) Custodial Arrangements. The Trustee may appoint from time to time a
Custodian who is acceptable to the Master Servicer and who, upon execution of a
Custodial Agreement, shall maintain possession of the Loan Files, or such part
of them as the Trustee shall direct, as agent of the Trustee pursuant to the
terms of such Custodial Agreement.



                                       33


<PAGE>   40



         The Trustee shall keep the Master Servicer apprised at all times of the
Loan Files. Subject to Section 3.07, the Trustee shall take all steps that are
reasonably necessary or appropriate in order to facilitate the Master Servicer's
access to the Loan Files during normal business hours of the Trustee or any
Custodian and shall cooperate fully with the Master Servicer in securing such
access. The Trustee or any Custodian shall release the Loan Files, or any
portion thereof, to the Master Servicer as necessary to permit the Master
Servicer or any Subservicer to perform its servicing activities or to satisfy
any licensing authorities.

         (d) Maintenance of Records. The Master Servicer shall maintain such
accurate and complete accounts, records and computer systems pertaining to each
Loan File as shall enable it and the Trustee to comply with this Agreement. In
performing its recordkeeping duties, the Master Servicer shall act in accordance
with the Servicing Standards. The Master Servicer shall conduct, or cause to be
conducted, periodic audits of such accounts, records and computer systems. The
Master Servicer shall promptly report to the Trustee any failure on its part to
maintain its accounts, records and computer systems as herein provided and
promptly take appropriate action to remedy any such failure.

         (e) Other Duties of the Sellers and the Master Servicer. The Sellers
further confirm to the Trustee that they have caused the portions of the
Electronic Ledger relating to the Mortgage Loans (or the related manual
servicing cards or other system of recordkeeping used by the Master Servicer or
the Seller) to be clearly and unambiguously marked to indicate that such
Mortgage Loans have been sold to the Trustee and constitute part of the Trust
Fund in accordance with the terms of the trust created hereunder, and that the
Sellers will treat the transaction contemplated by such sale and assignment as a
sale for accounting purposes.

         (f) Responsibility of the Trustee. The Trustee shall have no
responsibility for reviewing any Loan File except as expressly provided in
subsection (b) of this Section 2.01. In reviewing any Loan File pursuant to such
subsection, the Trustee shall have no responsibility for determining whether any
document is valid and binding, whether the text of any assignment or endorsement
is in proper or recordable form (except, if applicable, to determine if the
Trustee is the assignee or endorsee), whether any document has been recorded in
accordance with the requirements of any applicable jurisdiction, or whether a
blanket assignment is



                                       34


<PAGE>   41



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, but
shall not be required to determine whether any Person executing any document is
authorized to do so or whether any signature thereon is genuine. On or prior to
the first Determination Date following the Closing Date, the Master Servicer
shall deliver to the Trustee an Officer's Certificate setting forth the identity
of each Mortgage Loan which has been prepaid in full on or after the Cut-Off
Date, together with a statement to the effect that all amounts received in
connection with such payment which are required to be deposited into the
Collection Account pursuant to Section 3.02(b) of this Agreement have been so
deposited.

         Section 2.012 Acceptance by Trustee; Repurchase of Mortgage Loans.

         (a) The Trustee acknowledges the sale, transfer and assignment of the
Trust pursuant to Section 2.01 and declares that the Trustee holds and will hold
all amounts received by it thereunder in trust, upon the terms herein set forth,
for the use and benefit of all present and future Certificateholders.

         (b) If the time to cure any defect of which the Trustee has notified
the Sellers following the Trustee's review of the Loan Files pursuant to Section
2.01(b) has expired, or if any loss that materially and adversely affects the
interests of the Certificateholders is suffered in respect of any Mortgage Loan
as a result of

                  (i) a defect in any document constituting a part of a Loan
         File,

                  (ii) a Seller's failure to deliver such Loan File as required
         under Section 2.01(b),

                  (iii) an assignment of the related Mortgage which was required
         to be recorded not having been recorded, or

                  (iv) a Seller's failure to file a UCC-1 financing statement or
         any continuation thereof as required in Section 2.01(a),

then such Seller shall, on the Business Day next preceding the Payment Date in
the month following the Due Period in which the



                                       35


<PAGE>   42



time to cure such defect expired or such loss occurred, purchase the related
Mortgage Loan (including any property acquired in respect thereof and any
insurance policy or insurance proceeds with respect thereto not already applied
to reduce the Principal Balance of such Mortgage Loan) from the Trust Fund (x)
at a price equal to the Purchase Price or (y) by substituting one or more
Qualified Substitute Mortgage Loans (together with any Substitution Adjustment,
if applicable). Such repurchase shall be accomplished by payment to the Master
Servicer of the Purchase Price and the deposit of such amount in the Collection
Account pursuant to Section 3.02(b) on the Business Day next preceding such
Payment Date. Such substitution shall be accomplished by providing one or more
Qualified Substitute Mortgage Loans and depositing any Substitution Adjustment
into the Collection Account. Although such Seller shall not be required to pay
the Purchase Price or effect such a substitution in respect of any such Mortgage
Loan until the Business Day next preceding the related Payment Date as provided
above, the obligation to repurchase such Mortgage Loan shall arise on the date
on which the time to cure such defect expires or such loss occurs, and such
repurchase shall be deemed to occur as of the Effective Date. With respect to a
substitution, the Master Servicer shall deliver to the Trustee on the date of
substitution the documents constituting the Loan File for the related Qualified
Substitute Mortgage Loan or Loans.

         Upon receipt by the Trustee of written notification signed by a
Servicing Officer to the effect (x) that the Purchase Price for any such
Mortgage Loan has been so deposited in the Collection Account or (y) such
substitution has been effected and any Substitution Adjustments have been so
deposited in the Collection Account, the Trustee shall execute and deliver such
instrument of transfer or assignment presented to it by the Master Servicer, in
each case without recourse, representation or warranty (except as to
authorization, authenticity and due execution of the instrument or assignment)
as shall be necessary to vest in such Seller legal and beneficial ownership of
such Ineligible Mortgage Loan or Deleted Mortgage Loan (including any property
acquired in respect thereof or proceeds of any insurance policy with respect
thereto not already applied to reduce the Principal Balance of such Mortgage
Loan). The obligation of the Sellers to repurchase or provide a substitute for
any Mortgage Loan shall constitute the sole remedy respecting such defect
available to Certificateholders or the Trustee against the Sellers on behalf of
Certificateholders, and such obligation on



                                       36


<PAGE>   43



the part of the Sellers shall survive any resignation or termination of the
Master Servicer under this Agreement.

         The Servicer shall deposit in the Collection Account all payments
received in connection with any Qualified Substitute Mortgage Loan or Loans
after the date of such substitution; provided, however, that any amounts
received after the date of substitution in respect of interest accrued on or
prior to the date of substitution on such Qualified Substitute Mortgage Loan
will constitute the property of the related Seller. Principal Payments received
with respect to Qualified Substitute Mortgage Loans on or before the date of
substitution will be retained by the Servicer on behalf of the related Seller.
The Trustee will own, for the benefit of the Certificateholders, all payments
received on any Deleted Mortgage Loan on or before the date of substitution, and
the Master Servicer on behalf of the related Seller shall thereafter be entitled
to retain all amounts subsequently received in respect of such Deleted Mortgage
Loan.

         The Master Servicer shall give written notice to the Trustee that such
repurchase or substitution has taken place and shall amend the Loan Schedule to
reflect the removal of such Ineligible Mortgage Loan or Deleted Mortgage Loan
from the terms of this Agreement and the substitution of any Qualified
Substitute Mortgage Loan. Upon such substitution, such Qualified Substitute
Mortgage Loan or Loans shall be subject to the terms of this Agreement in all
respects, and the related Seller shall be deemed to have made with respect to
such Qualified Substitute Mortgage Loan or Loans, as of the date of
substitution, the covenants, representations and warranties set forth in Section
2.03. On the date of such substitution, the related Seller will remit to the
Master Servicer, and the Master Servicer will deposit into the Collection
Account, an amount equal to the Substitution Adjustment, if any.

         Notwithstanding any contrary provision of this Agreement, with respect
to any Mortgage Loan which is not in default, as to which no default is
imminent, or which is not a "defective obligation" as defined in Treasury
Regulation section 1.860G 2(f)(1), no purchase or substitution pursuant to
Sections 2.01, 2.02, 2.04 or 3.01 shall be made unless the related Seller
provides to the Trustee an Opinion of Counsel, addressed to the Trustee, to the
effect that such purchase or substitution would not (i) result in the imposition
of taxes on "prohibited transactions" of the REMIC evidenced hereby, as defined
in Section 860F of the Code or a tax on contributions to the Trust



                                       37


<PAGE>   44



Fund under the REMIC Provisions, or (ii) cause the REMIC evidenced hereby to
fail to qualify as a REMIC at any time that any Certificates are outstanding.
Any Mortgage Loan as to which purchase or substitution was delayed pursuant to
this paragraph shall be purchased or substituted (subject to compliance with
Sections 2.01, 2.02, 2.04 and 3.01) upon the earlier of (a) the occurrence of a
default or imminent default with respect to such loan and (b) receipt by the
Trustee of an Opinion of Counsel to the effect that such purchase or
substitution will not result in the events described in clauses (i) and (ii) of
the preceding sentence. The Trustee shall give prompt written notice to each
Rating Agency and to each Certificateholder of any repurchase or substitution
made pursuant to Section 2.01, 2.02, 2.04 or 3.01. Notwithstanding any contrary
provision of this Agreement, in the case of a defect which causes a Mortgage
Loan to be other than a "qualified mortgage" as defined in Code section
860G(a)(3), any repurchase or substitution shall occur within 90 days of
discovery of the defect.

         Section 2.013 Representations and Warranties as to the Master Servicer
and the Sellers. (a) The Master Servicer represents and warrants to the Trustee
and to the Certificateholders that, as of the Closing Date:

                  (i) The Master Servicer is duly organized, and is validly
         existing and in good standing as a national banking association under
         the laws of the United States, and, has the corporate power and
         authority to own its assets and to conduct its business as presently
         conducted.

                  (ii) The Master Servicer is duly qualified to do business as a
         foreign corporation, is in good standing and has obtained all licenses
         and approvals necessary to conduct its business under the laws of each
         jurisdiction where such qualification, licenses or approvals are
         required and in which the failure to qualify or obtain such licenses or
         approvals would have a material adverse effect on its business,
         properties, assets or financial condition or on the performance of its
         obligations hereunder, and any Subservicer engaged by the Master
         Servicer has obtained all licenses and approvals required under state
         or federal law to service the Mortgage Loans.

                  (iii) The Master Servicer has the corporate power and
         authority to make, execute, deliver and perform this Agreement and all
         of the transactions contemplated hereby.



                                       38


<PAGE>   45



         The Master Servicer has taken all necessary corporate action to
         authorize the execution, delivery and performance of this Agreement and
         all of the documents required pursuant hereto. When executed and
         delivered, this Agreement will constitute the legal, valid and binding
         obligation of the Master Servicer, enforceable in accordance with its
         terms, except as enforcement of such terms may be limited by
         bankruptcy, insolvency or other laws affecting the enforcement of
         creditors' rights generally and by equitable principles.

                  (iv) The Master Servicer was not and is not required to obtain
         any consent, license, approval or authorization from, or to register
         with, any other party or any governmental authority or agency in
         connection with the execution, delivery or performance of this
         Agreement, except such as have been obtained prior to the Closing Date.

                  (v) The execution, delivery and performance of this Agreement
         does not and will not violate any provision of any existing law or
         regulation applicable to the Master Servicer or any order or decree of
         any court or the Articles of Association or By-laws of the Master
         Servicer or constitute a material breach of any mortgage, indenture,
         contract or other agreement to which the Master Servicer is a party or
         by which it, the Mortgage Loans or any significant portion of its
         properties are bound.

                  (vi) There is no action, suit, proceeding or investigation
         pending or, to the best of the Master Servicer's knowledge, threatened
         against the Master Servicer which, individually or in the aggregate,
         may have a material adverse effect on this Agreement or the Mortgage
         Loans or on any action taken or to be taken in connection with the
         obligations of the Master Servicer contemplated herein, or which would
         be likely to impair materially the ability of the Master Servicer to
         perform under the terms of this Agreement.

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



                                       39


<PAGE>   46



                  (viii) The collection practices used by the Master Servicer
         with respect to the Mortgage Loans have been, in all material respects,
         in accordance with the Servicing Standards.

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

                  (b) Each Seller represents and warrants to the Trustee and the
Certificateholders that, as of the Closing Date:

                  (i) Such Seller is a national banking association duly
         organized, validly existing and in good standing and has the corporate
         power to own its assets and to conduct its business as presently
         conducted. Such Seller is duly qualified to do business as a foreign
         corporation and is in good standing in each jurisdiction in which the
         character of the business transacted by it or properties owned or
         leased by it or the performance of its obligations hereunder requires
         such qualification and in which the failure so to qualify would have a
         material adverse effect on the business, properties, assets, or
         financial condition of the Seller or the performance of its obligations
         hereunder.

                  (ii) Such Seller has the corporate power and authority to
         make, execute, deliver and perform this Agreement and all of the
         transactions contemplated hereby, and has taken all necessary corporate
         action to authorize the execution, delivery and performance of this
         Agreement and all of the documents required pursuant hereto. When
         executed and delivered, this Agreement will constitute the legal, valid
         and binding obligation of such Seller enforceable in accordance with
         its terms, except as enforcement of such terms may be limited by
         bankruptcy, insolvency or other laws affecting the enforcement of
         creditors' rights generally and by equitable principles.

                  (iii) Such Seller is not required to obtain any consent,
         license, approval or authorization from, or register with, any other
         party or any governmental authority or agency in connection with the
         execution, delivery or performance of this Agreement, except such as
         have been obtained prior to the Closing Date.

                  (iv) The execution, delivery and performance of this Agreement
         by such Seller does not and will not violate any



                                       40


<PAGE>   47



         provision of any existing law or regulation applicable to such Seller
         or any order or decree of any court or the Articles of Association or
         Articles of Incorporation, as applicable, or By-laws of such Seller, or
         constitute a material breach of any mortgage, indenture, contract or
         other agreement to which such Seller is a party or by which it, the
         Mortgage Loans or any significant portion of its properties is bound.

                  (v) No litigation or administrative proceeding of or before
         any court, tribunal or governmental body is currently pending, or to
         the knowledge of such Seller threatened, against such Seller or any of
         its properties or with respect to this Agreement or the Certificates
         which, if adversely determined, would have a material adverse effect on
         the transactions contemplated by this Agreement or on the Mortgage
         Loans.

                  (vi) Upon the receipt of each Loan File by the Trustee under
         this Agreement, the Trustee will have good title on behalf of the Trust
         to each Mortgage Loan and such other items comprising the corpus of the
         Trust free and clear of any lien.

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

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

                  (ix) Such Seller is not insolvent and will not be insolvent
         following the consummation on the Closing Date of the transactions
         contemplated hereby and has not entered into such transactions,
         including the sale, transfer, assignment and conveyance of the Mortgage
         Loans to the Trust pursuant to Section 2.01(a) hereof, in contemplation
         of insolvency or with a view to hindering its creditors.

         The representations and warranties of the Master Servicer and each
Seller set forth in this Section 2.03 shall survive the assignment of the
Mortgage Loans to the Trust. Upon discovery of a breach of any of the foregoing
representations and warranties which materially and adversely affects the
interests of the Certificateholders in the Mortgage Loans, the party discovering



                                       41


<PAGE>   48



such breach shall give prompt written notice to the other parties. Within 60
days of its discovery or its receipt of notice of breach, or, with the prior
written consent of a Trustee officer such longer period specified in such
consent, the Master Servicer or the related Seller, shall use all reasonable
efforts to cure such breach in all material respects.

         Section 2.014 Representations and Warranties as to the Mortgage Loans.
Each Seller represents and warrants to the Trustee and the Certificateholders
that, as to each Mortgage Loan or the Mortgage Loans, as applicable, as of the
Cut-off Date:

         (a) The information set forth in the Loan Schedule regarding such
Mortgage Loan was true and correct at the date or dates respecting which such
information is furnished. The Original Pool Principal Balance is
$171,326,953.09.

         (b) Such Mortgage Loan was originated or acquired by such Seller, and
the related Mortgage is a valid lien on the related Mortgaged Property securing
the amount owed by the obligor under the related Note subject only to (i) the
lien of current real property taxes and assessments, (ii) the lien of any
related senior mortgage or deed of trust (as to any Mortgage Loan that is not
secured by a first priority lien), (iii) covenants, conditions and restrictions,
rights of way, easements and other matters of public record as of the date of
recording of such Mortgage, such exceptions appearing of record being acceptable
to mortgage lending institutions generally in the area wherein the related
Mortgaged Property is located or specifically reflected in the appraisal or
title policy obtained in connection with the origination of the related Mortgage
Loan obtained by such Seller and (iv) other matters to which like properties are
commonly subject which do not materially interfere with the benefits of the
security intended to be provided by such Mortgage.

         (c) Each Mortgaged Property consists of one- to four-family residential
real property, a condominium or townhouse located in the United States. No
Mortgaged Property consists solely of raw land, an apartment building having
more than four units, or a cooperative apartment which is not considered to be
realty under applicable law.

         (d) Immediately prior to the sale and assignment by such Seller to the
Trustee, such Seller had good title to such Mortgage Loan, free of any interest
of any other Person, and such



                                       42


<PAGE>   49



Seller has transferred all of its right, title and interest in and to such
Mortgage Loan to the Trust.

         (e) No payment of principal or interest on or in respect of such
Mortgage Loan is 30 or more days past due.

         (f) Such Seller and, if applicable, the Person who originated the
Mortgage Loan and from whom such Seller acquired such Mortgage Loan, was
properly licensed or otherwise authorized, to the extent required by applicable
law, to originate or acquire such Mortgage Loan. Such Mortgage Loan at the time
it was made complied in all material respects with applicable state and federal
laws and regulations, including, without limitation, usury, equal credit
opportunity and disclosure laws. The consummation of the transactions herein
contemplated, including, without limitation, the receipt of interest by
Certificateholders and the ownership of such Mortgage Loans by the Trust, will
not violate any such state or federal law or regulation.

         (g) Such Seller has not received a notice of default on any senior
mortgage loan secured by the related Mortgaged Property which default has not
been cured by a party other than such Seller.

         (h) Each Note and Mortgage is in substantially the form provided to the
Trustee on the Closing Date on behalf of the Sellers. No Note is legended or
otherwise marked to perfect any security interest or adverse claim in favor of
any Person other than the Trustee.

         (i) Such Mortgage Loan does not have a Combined Loan-to-Value Ratio in
excess of 103.90%.

         (j) There is only one Note with respect to each Mortgage Loan. Each
Note is a simple interest loan with a fixed Loan Rate. Each Note provides for
level monthly payments sufficient to fully amortize the principal balance of
such Note on its maturity date. No senior mortgage loan provides for negative
amortization of the senior mortgage principal balance or for a bullet or balloon
payment prior to the scheduled maturity of the Mortgage Loan. Each Mortgage Loan
is a closed-end Mortgage Loan, all amounts due under the related Note have been
advanced and no future advances are required to be made.



                                       43


<PAGE>   50



         (k) Each original Mortgage was recorded, or is in the process of being
recorded, and all subsequent assignments of the original Mortgage, have been
recorded, or are in the process of being recorded, in the appropriate
jurisdictions wherein such recordation is necessary to perfect the lien thereof
as against creditors of the Seller or as against creditors of the Seller's
predecessors in title.

         (l) To the best knowledge of such Seller, each senior loan on a
Mortgaged Property permits the granting of a junior lien similar to the related
Mortgage Loan without consent.

         (m) To the best knowledge of such Seller, there is no mechanics' lien
or claim for work, labor or material affecting the premises subject to the
related Mortgage which is or may be a lien prior to, or equal or coordinate
with, the lien of such Mortgage.

         (n) To the best knowledge of such Seller, there is no delinquent tax or
assessment lien against any Mortgaged Property. There is no valid offset,
defense or counterclaim to the related Note or Mortgage.

         (o) To the best knowledge of such Seller, the physical property subject
to the related Mortgage is free of material damage and is in good repair.

         (p) Such Seller has possession of such Mortgage Loan and the Loan
Files, and there are and there will be no custodial agreements in effect
materially and adversely affecting the rights of such Seller to make, or cause
to be made, the delivery of such Mortgage Loan or Loan Files as required
hereunder.

         (q) The transfer, assignment and conveyance of such Mortgage Loan and
the Loan Files by such Seller to the Trustee pursuant to this Agreement are not
subject to the bulk transfer laws or any similar statutory provisions in effect
in any applicable jurisdiction.

         (r) Such Mortgage Loan is being serviced by the Master Servicer.

         (s) At the Cut-Off Date, the improvements upon the related Mortgaged
Property existing on the date of origination of such Mortgage Loan are covered
by a valid and existing hazard insurance policy with a generally acceptable
carrier that



                                       44


<PAGE>   51



provides for fire and extended coverage representing coverage not less than the
amount described in Section 3.04.

         (t) The related 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
such Mortgage Loan had full legal capacity to execute all documents relating to
such Mortgage Loan and convey the estate therein purported to be conveyed.

         (u) The Master Servicer 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 such Mortgage Loans delivered by
such Seller including 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.

         (v) No more than 1.13% of the Original Pool Principal Balance of the
Mortgage Loans is secured by Mortgaged Properties for which the borrowers are
located within any single mailing zip code area.

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

         (x) Such Mortgage Loan was not originated under a buydown plan or under
a so-called "limited documentation" program.

         (y) Such Mortgage Loan does not have a shared appreciation feature, or
other contingent interest feature.

         (z) To the best knowledge of such Seller, no improvement located on or
being part of the related Mortgaged Property is in violation of any applicable
zoning law or regulation. To the best knowledge of such Seller, all inspections,
licenses and certificates required to be made or issued with respect to all
occupied portions of the related Mortgaged Property and, with



                                       45
<PAGE>   52
respect to the use and occupancy of the same, including but not limited to
certificates of occupancy and fire underwriting certificates, have been made or
obtained from the appropriate authorities, and such Mortgaged Property is
lawfully occupied under the applicable law.

         (aa) With respect to each related 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 (except in connection with a trustee's sale after default by
the related obligor) are or will become payable by the Holders, the Trustee or
the Trust to the trustee under the deed of trust.

         (bb) The related Mortgage contains customary and enforceable provisions
which render the rights and remedies of the holder thereof adequate for the
realization against the related Mortgaged Property of the benefits of the
security, including (A) in the case of a Mortgage designated as a deed of trust,
by trustee's sale and (B) otherwise by judicial foreclosure. There is no
homestead or other exemption available to the related obligor which would
materially interfere with the right to sell the related Mortgaged Property at a
trustee's sale or the right to foreclose the related Mortgaged Property. No
government or agency or instrumentality thereof is an obligor under any Note.

         (cc) Such Mortgage Loan is a mortgage loan principally secured by an
interest in real property for purposes of the REMIC Provisions.

         (dd) As of the Cut-off Date, each Mortgage Loan had a Loan Rate of not
less than 6.50% and had not been modified under the Relief Act.

         (ee) The credit underwriting guidelines applicable to each Mortgage
Loan conformed in all material respects to the applicable description thereof
set forth in the Prospectus. Such Mortgage Loan conforms, and all Mortgage Loans
in the aggregate conform, to the description thereof set forth in the
Prospectus, including all statistical data provided therein (whether in tabular
format or otherwise).

         (ff) Such Mortgage Loan was not selected from among such Seller's
assets in a manner which would cause them to be adversely selected as to credit
risk from the pool of home equity loans owned by such Seller.



                                       46

<PAGE>   53



         (gg) Each Loan File delivered to the Trustee contains a related
Mortgage Note corresponding to the Loan Schedule that satisfies the requirements
set forth in Section 2.01(b)(i).

         It is understood and agreed that the representations and warranties set
forth in this Section shall survive the sale and assignment of the Mortgage
Loans to the Trustee. Upon discovery by any Seller, the Master Servicer or a
Trustee Officer of a breach of any of the foregoing representations and
warranties, without regard to any limitation set forth in such representation or
warranty concerning the knowledge of such Seller as to the facts stated therein,
which materially and adversely affects the interests of the Certificateholders
in the related Mortgage Loan or Mortgage Loans, the party discovering such
breach shall give prompt written notice to the other parties hereto. Within 60
days of its discovery or its receipt of notice of breach, the Sellers shall use
all reasonable efforts to cure such breach in all material respects. Unless,
prior to the expiration of such 60 day period, such breach has been cured in all
material respects or otherwise does not exist or continue to exist, the Sellers
shall, not later than the Business Day next preceding the Payment Date in the
month following the related Due Period in which any such cure period expired (or
at the election of the Seller, an earlier Due Period), repurchase such Mortgage
Loan (including any property acquired in respect thereof and any insurance
policy or insurance proceeds with respect thereto not already applied to reduce
the Principal Balance of such Mortgage Loan) at its Purchase Price or effect a
substitution of such Mortgage Loan with a Qualified Substitute Mortgage Loan
(together with any Substitution Adjustment, if applicable) in each case in the
same manner and subject to the same conditions as set forth in Section 2.02(b).
Upon making any such repurchase or substitution, the Sellers shall be entitled
to receive an instrument of assignment or transfer prepared by the Sellers from
the Trustee, without recourse to the Trustee, to the same extent and subject to
the same conditions as set forth in Section 2.02(b) with respect to the
repurchase of Ineligible Mortgage Loans or Deleted Mortgage Loans under that
Section.

         The Trustee shall have no duty to conduct any affirmative investigation
as to the occurrence of any condition requiring the repurchase of any Mortgage
Loan pursuant to this Section or the eligibility of any Mortgage Loan for
purposes of this Section.

         It is understood and agreed that the obligation of the Sellers to
repurchase or provide a substitute for any Mortgage



                                       47

<PAGE>   54



Loan (or any property acquired in respect thereof or any insurance policy or
insurance proceeds with respect thereto) pursuant to this Section shall
constitute the sole remedy against it with respect to such breach of the
foregoing representations or warranties or the existence of the foregoing
conditions as of the Cut-off Date or the Closing Date, as the case may be,
available to the Certificateholders or the Trustee on behalf of the
Certificateholders, and such obligation shall survive any resignation or
termination of the Master Servicer under this Agreement.

         Section 2.015 Execution and Authentication of Certificates. The Trustee
has caused to be executed (not in its individual capacity, but solely as
Trustee), countersigned, solely for authentication purposes, and delivered to or
upon the order of the Master Servicer on behalf of all of the Sellers, in
exchange for the Mortgage Loans and other assets in the Trust, concurrently with
the transfer and assignment to the Trustee of the Mortgage Loans, Certificates
in authorized denominations evidencing the entire ownership of the Trust.


                                   ARTICLE II

                          ADMINISTRATION AND SERVICING
                                OF MORTGAGE LOANS

         Section 3.021 The Master Servicer. The Master Servicer shall, or shall
cause any Subservicer to, manage, service, administer and make collections on
the Mortgage Loans in accordance with the Servicing Standards, and shall have
full power and authority, acting alone or through any Subservicer, to do any and
all things in connection with such servicing and administration which it may
deem necessary or desirable. Any amounts received by any Subservicer in respect
of a Mortgage Loan shall be deemed to have been received by the Master Servicer
whether or not actually received by it and shall be deposited into the
Collection Account as required by Section 3.02(b). The Master Servicer's duties
shall include, without limitation, collection and posting of all payments,
responding to inquiries of Mortgagors on such Mortgage Loans, investigating
delinquencies, sending coupon books to Mortgagors, reporting tax information to
Mortgagors, accounting for collections and furnishing monthly and annual
statements to the Trustee with respect to distributions pursuant to Sections
5.01, 5.02, 5.03 and otherwise pursuant to this Agreement. Notwithstanding the



                                       48

<PAGE>   55



performance of the Master Servicer's obligations hereunder through a
Subservicer, the Master Servicer shall remain liable and obligated to the
Trustee and the Certificateholders for the Master Servicer's duties and
obligations under this Agreement, without any diminution of such duties and
obligations and as if the Master Servicer itself were performing such duties and
obligations. The Master Servicer shall follow the Servicing Standards in
performing its duties as Master Servicer. Without limiting the generality of the
foregoing, the Master Servicer (i) shall continue, and is hereby authorized and
empowered by the Trustee, to execute and deliver, on behalf of itself, the
Trust, the Certificateholders and the Trustee or any of them, any and all
instruments of satisfaction or cancellation, or of partial or full release or
discharge, and all other comparable instruments, with respect to the Mortgage
Loans and with respect to the Mortgaged Properties securing such Mortgage Loans;
or (ii) may also consent to the modification of the terms of any Note not
expressly prohibited hereby if the effect of any such modification will not be
to materially and adversely affect the security afforded by the related
Mortgaged Property or decrease or slow (other than as permitted herein) the
timing of receipt of any payments required thereunder; provided, however, that
the Master Servicer shall in no event permit any Mortgage Loan to be
"significantly modified" within the meaning of Treasury Regulation section
1.860G-2(b) without an Opinion of Counsel that such modification would not cause
an Adverse REMIC Event. The Trustee shall upon request of a Servicing Officer
furnish the Master Servicer with any powers of attorney and other documents
necessary or appropriate to enable the Master Servicer to carry out its
servicing and administrative duties hereunder.

         When by virtue of clause (ii) above or Section 3.02(a)(i) the extension
of a Mortgage Loan would extend the termination date of the Trust beyond the
June 2012 Payment Date, then the Master Servicer shall, not later than such
date, unless such Mortgage Loan has been prepaid or liquidated prior thereto,
purchase such Mortgage Loan (including any property acquired in respect thereof
and any insurance policy or insurance proceeds with respect thereto not already
applied to reduce the Principal Balance of such Mortgage Loan) at its Purchase
Price in the same manner and subject to the same conditions as set forth in
Section 2.02 with respect to the repurchase of Ineligible Mortgage Loans by the
Sellers under that Section. Upon making any such purchase the Master Servicer
shall be entitled to receive an instrument of assignment or transfer from the
Trustee, without recourse to the Trustee, to the same extent and subject to the
same conditions as



                                       49

<PAGE>   56



set forth in Section 2.02 with respect to the repurchase of Ineligible Mortgage
Loans by the Sellers under that Section. It is understood and agreed that the
obligation of the Master Servicer to purchase any such Mortgage Loan (or any
property acquired in respect thereof or any insurance policy or insurance
proceeds with respect thereto) shall constitute the sole remedy against it
respecting such breach of the foregoing servicing procedures available to the
Certificateholders or the Trustee on behalf of the Certificateholders, and such
obligation shall survive any resignation or termination of the Master Servicer
under this Agreement.

         The Master Servicer may sue to enforce or collect on any of the
Mortgage Loans or any insurance policy covering a Mortgage Loan, in its own name
if possible, or on behalf of the Trust. If the Master Servicer commences a legal
proceeding to enforce a Mortgage Loan or any such insurance policy, the Trustee
shall thereupon be deemed to have automatically assigned the Mortgage Loan or
the rights under such insurance policy to the Master Servicer for purposes of
collection only. If, however, in any suit or legal proceeding for enforcement,
it is held that the Master Servicer may not enforce or collect on a Mortgage
Loan or any insurance policy covering a Mortgage Loan on the grounds that it is
not a real party in interest or a holder entitled to enforce such Mortgage Loan
or such insurance policy, as the case may be, then the Trustee shall, upon
written request of a Servicing Officer, furnish the Master Servicer with such
powers of attorney and other documents necessary or appropriate to enable the
Master Servicer to enforce such Mortgage Loan or insurance policy, as the case
may be.

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

         Section 3.02 Collection of Certain Loan Payments.

             (a) The Master Servicer shall make reasonable efforts to collect
all payments called for under the terms and provisions of the Mortgage Loans as
and when the same shall become due, and shall, to the extent such procedures
shall be consistent with this Agreement, at all times follow the Servicing
Standards. Consistent with the first sentence of this subsection (a), the Master
Servicer may in its discretion (i) grant (A) up to two



                                       50

<PAGE>   57



extensions during any 12-month period during the term of any Mortgage Loan but
(B) no more than six extensions during the term of any Mortgage Loan, which
extensions may generally be for a period of one month, or more in accordance
with the Servicing Standards, (ii) change the date of the month in which payment
is due for any Mortgage Loan (provided that such change does not extend the
final maturity date of such Mortgage Loan), (iii) reduce the amount of the
monthly payment due on any Mortgage Loan in accordance with the Servicing
Standards, where the Master Servicer determines that such a reduction is not
adverse to the interests of the Holders of the Class A Certificates in the
Mortgage Loans (provided that such reduction does not extend the final maturity
date of such Mortgage Loan), (iv) execute a subordination agreement with a
senior mortgagee on any Mortgaged Property in connection with a refinancing of
the senior mortgage loan where it determines that such agreement is not adverse
to the interests of the Holders of the Class A Certificates in the related
Mortgage Loan, provided that the principal balance of the new senior mortgage
loan shall not be greater than the principal balance of the senior mortgage loan
which was refinanced plus closing costs incurred in such refinancing, and (v)
waive any late payment charges, charges for checks returned for insufficient
funds, prepayment fees or any assumption fees or other fees which may be
collected in the ordinary course of servicing such Mortgage Loan. The Master
Servicer shall not alter the Loan Rate on any Mortgage Loan except as may be
required by applicable law.

             (b) On or before the Closing Date, the Master Servicer shall
establish and shall thereafter maintain or cause to be maintained the Collection
Account, which shall be an Eligible Account, in the name of the Trustee for the
benefit of the Certificateholders. In the event the Collection Account is not
maintained with the Trustee, the Master Servicer shall deliver to the Trustee at
the time of the establishment of the Collection Account, an Officer's
Certificate setting forth the location, title and account number of the
Collection Account. The Master Servicer shall, on the Closing Date, deposit, or
cause to be deposited, in the Collection Account any amounts representing
payments on and any collections in respect of the Mortgage Loans (from whatever
source) received on or after the Cut-off Date, but prior to the Closing Date and
thereafter deposit, or cause to be deposited into the Collection Account, on a
daily basis, except as provided in Section 3.02(c) herein, within two Business
Days following receipt thereof (or on the Business Day preceding the applicable
Payment Date in the case of any Purchase Price) the



                                       51

<PAGE>   58



following payments and collections received or made by it (without duplication):

                (i) all amounts received by the Master Servicer or any
         Subservicer with respect to the Mortgage Loans representing payments
         from or for the account of Mortgagors;

               (ii) Insurance Proceeds;

              (iii) The Purchase Price;

               (iv) Net Liquidation Proceeds, if any; and

                (v) funds paid by the Master Servicer pursuant to Section
         10.01.

The foregoing requirements respecting deposits to the Collection Account are
exclusive, and the Master Servicer need not deposit in the Collection Account
amounts representing any Monthly Servicing Fees, fees or late charge penalties
payable by Mortgagors or other similar items, amounts reimbursable to the Master
Servicer as Liquidation Expenses pursuant to Section 3.08, or amounts received
by the Master Servicer from or for the accounts of Mortgagors for application
towards the payment of taxes, insurance premiums, assessments and similar items.

             (c) As provided in Section 3.02(b), the Master Servicer is
obligated to deposit to the Collection Account the payments referred to in
Section 3.02(b) and any other amounts required by this Agreement to be deposited
to the Collection Account made by or on behalf of the Mortgagors on the Mortgage
Loans not later than the second Business Day following receipt. The Master
Servicer shall be permitted to make remittances of collections on a less
frequent basis than that specified in Section 3.02(b) upon satisfaction of the
terms and conditions set forth below in this Section 3.02(c). It is understood
that such less frequent remittances may be made only on the specific terms and
conditions set forth below in this Section 3.02(c) and only for so long as such
terms and conditions are fulfilled. Accordingly, the deposit to the Collection
Account referred to in Section 3.02(b) need be made only on a monthly basis on
the Business Day prior to each Payment Date so long as:

             (A) the unsecured short term debt obligations of the Master
         Servicer shall be rated at least "F-1" by Fitch and P-1 by Moody's and
         the long term unsecured debt obligations



                                       52

<PAGE>   59



         of the Master Servicer shall be rated at least A2 or better
         by Moody's and at least "A" or better by Fitch;

             (B)  the Master Servicer serving on the Closing Date
         continues to be the Master Servicer; and

             (C) no Event of Servicing Termination shall have occurred and be
         continuing.

         In the event the Master Servicer is making monthly remittances to the
Collection Account, the Master Servicer shall establish and maintain for the
Trust Fund a Loan Payment Record in which the payments on and collections in
respect of the Mortgage Loans for each of the categories specified in Section
3.02(b) shall be credited. The Master Servicer shall notify the Trustee as
promptly as practicable (but in any event prior to the Determination Date for
the following Payment Date) of the amounts so credited for each of the
categories specified in Section 3.02(b) that are to be included in the Available
Payment Amount for the related Payment Date. Pending deposit into the Collection
Account in the event that monthly remittances to the Collection Account are
being made, amounts may be invested by the Master Servicer at its own risk and
for its own benefit and need not be segregated from other funds of the Master
Servicer. Notwithstanding any losses from such investments, the Master Servicer
is obligated to deposit the amount required by Section 3.02(b) into the
Collection Account as provided herein.

         The foregoing requirements respecting credits to the Loan Payment
Record are exclusive, it being understood that, without limiting the generality
of the foregoing, the Master Servicer need not enter in the Loan Payment Record
amounts representing the Monthly Servicing Fees, fees or late charge penalties
payable by Mortgagors or other similar items, or amounts received by the Master
Servicer for the accounts of Mortgagors for application towards the payment of
taxes, insurance premiums, assessments and similar items.

         In the event that the Master Servicer is making monthly remittances to
the Collection Account, the Master Servicer shall, except as otherwise provided
in this Section 3.02(c), deposit in the Collection Account, on or before the
Business Day preceding the related Payment Date, all receipts that are included
in the Available Payment Amount for the related Due Period. Each such deposit
shall be made in next day funds. The Master Servicer



                                       53

<PAGE>   60



shall make an appropriate debit entry in the Loan Payment Record for each such
deposit to the Collection Account.

         The Loan Payment Record shall be made available for inspection during
normal business hours of the Master Servicer upon request of the Trustee or the
firm of independent accountants acting pursuant to Section 3.10.

         As long as the Master Servicer is making monthly remittances to the
Collection Account, the Master Servicer shall promptly notify the Trustee in
writing if any condition specified in clause (A), (B) or (C), as applicable, of
the first paragraph of subsection (c) above is no longer satisfied.

         For so long as the Master Servicer serving on the Closing Date shall be
the Master Servicer, and so long as the Master Servicer shall be entitled
pursuant to this Section 3.02(c) to remit collections on a monthly rather than
daily basis, the Master Servicer may make the remittances pursuant to this
Section 3.02(c) net of amounts which it may withdraw from such account under
clauses (ii) through (vi), inclusive, of Section 3.03. Nonetheless, the Master
Servicer shall account for all of the above described remittances and
distributions in the Servicing Certificate as if the amounts were deposited
and/or transferred separately .

         Section 3.03. Withdrawals from the Collection Account. The Master
Servicer may, from time to time, make, or cause the Trustee to make, withdrawals
from the Collection Account for the following purposes:

                (i) To make distributions pursuant to Section 5.01;

               (ii) To pay to the Sellers or the Master Servicer amounts
         received in respect of Ineligible Mortgage Loans or Deleted Mortgage
         Loans which were reflected in the calculation of the related Purchase
         Price or Substitution Adjustment;

              (iii) To pay to the Master Servicer the Monthly Servicing Fee, and
         any additional servicing compensation to which it is entitled and in
         respect of which it has not retained funds for any Due Period pursuant
         to Section 3.08;

               (iv) To reimburse the Master Servicer for unreimbursed
         Liquidation Expenses with respect to any Liquidated Mortgage Loan
         pursuant to Section 3.08;



                                       54

<PAGE>   61



                (v) To reimburse the Master Servicer for any legal expenses,
         costs and liabilities to which the Master Servicer is entitled pursuant
         to Section 7.02; and

               (vi) To pay the investment income earned on amounts in the
         Collection Account to the Master Servicer.

         The Master Servicer may withdraw amounts payable to it pursuant to this
Section 3.03 from the Collection Account at any time it is entitled thereto in
accordance with Section 5.01(a)(iv), irrespective of the sufficiency of
Available Payment Amount therein for any Payment Date.

         In addition, if the Master Servicer deposits in the Collection Account
any amount not required to be deposited therein or any amount in respect of
payments by Mortgagors made by checks subsequently returned for insufficient
funds or other reason for non-payment, it may at any time withdraw such amount
from the Collection Account, any provision herein to the contrary
notwithstanding, and any amount subject to such a withdrawal shall not be
included in the Available Payment Amount.

         Section 3.04 Maintenance of Hazard Insurance: Mortgaged Property
Protection Expenses. The Master Servicer, in accordance with the Servicing
Standards, shall exercise its best reasonable efforts to cause to be maintained
by the Mortgagor for each Mortgage Loan hazard insurance with extended coverage
in an amount which is at least equal to the lesser of (i) the maximum insurable
value of the improvements on the related Mortgaged Property from time to time,
or (ii) the combined principal balance owing on such Mortgage Loan and any
mortgage loan senior to such Mortgage Loan from time to time, but in no event
lower than the minimum amount of coverage required to prevent the related
Mortgagor from becoming a co-insurer thereunder. The Master Servicer shall also
maintain on property acquired upon foreclosure, or by deed in lieu of
foreclosure, hazard insurance with extended coverage in an amount which is at
least equal to the lesser of (i) the maximum insurable value from time to time
of the improvements which are a part of such property or (ii) the combined
unpaid principal balance of such Mortgage Loan and any mortgage loan senior to
such Mortgage Loan at the time of such foreclosure or deed in lieu of
foreclosure plus accrued interest and the good-faith estimate of the Master
Servicer of related Liquidation Expenses to be incurred in connection therewith.
If the Mortgage Loan at the time of origination relates to a Mortgaged Property
in an area identified in the Federal Register



                                       55

<PAGE>   62



by the Federal Emergency Management Agency as having special flood hazards, the
Master Servicer shall 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 that provides for coverage, and which provides for a recovery by the
Master Servicer on behalf of the Trust of insurance proceeds relating to such
Mortgage Loan, in an amount not less than the least of (i) the outstanding
principal balance of the Mortgage Loan and any prior liens, (ii) the minimum
amount required to fully compensate for damage or loss to the improvements which
are a part of such Mortgaged Property on a replacement cost basis and (iii) the
maximum amount of insurance that is available under the Flood Disaster
Protection Act of 1973, but in each case in an amount not less than such amount
as is necessary to avoid the application of any co-insurance clause contained in
the related hazard insurance policy. The Master Servicer shall indemnify the
Trust out of the Master Servicer's own funds for any loss to the Trust resulting
from the Master Servicer's failure to maintain such flood and hazard insurance
required by this Section.

         Amounts collected by the Master Servicer under any such policies shall
be deposited in the Collection Account to the extent that they constitute
Insurance Proceeds pursuant to Section 3.02(b). The Master Servicer shall be
under no obligation to require that any Mortgagor maintain earthquake or other
additional insurance and shall be under no obligation itself to maintain any
such additional insurance on property acquired in respect of a Mortgage Loan,
other than pursuant to such applicable laws and regulations as shall at any time
be in force and as shall require such additional insurance. If the Master
Servicer shall obtain and maintain a blanket policy issued by an insurer
acceptable to the Rating Agencies insuring against such hazard losses, it shall
conclusively be deemed to have satisfied its obligations as set forth in the
first sentence of this Section 3.04, it being understood and agreed that such
policy may contain a deductible clause, in which case (or in the event that
there is no hazard insurance policy covering a Mortgaged Property) the Master
Servicer shall, in the event that there shall not have been maintained on the
related Mortgaged Property a policy complying with the first or second sentences
of this Section 3.04, and there shall have been a loss which would have been
covered by such policy, deposit in the Collection Account the amount not
otherwise payable under the blanket policy because of such deductible clause.



                                       56

<PAGE>   63



         Section 3.05      Assumption and Modification Agreements.  In any
case in which a Mortgaged Property has been or is about to be conveyed by the
Mortgagor, the Master Servicer shall exercise its right to accelerate the
maturity of the Mortgage Loan secured thereby, to the extent permitted by law,
under any due-on-sale clause therein. If it is prevented from exercising such
right by applicable law, the Master Servicer (so long as such action conforms
with the Master Servicer's underwriting standards at the time for new
originations) is authorized to take or enter into an assumption and modification
agreement from or with the Person to whom such Mortgaged Property has been or is
about to be conveyed, pursuant to which such Person shall become liable under
the Note and the Mortgagor shall remain liable thereon. No assumption or
modification shall be permitted if any term of the Mortgage Loan other than the
identity of the Mortgagor would thereby be changed. The Master Servicer shall
forward to the Trustee the original copy of such assumption and modification
agreement, which shall, for all purposes, be considered a part of the related
Loan File to the same extent as all other documents and instruments constituting
a part thereof. Any fee collected by the Master Servicer for entering into any
such agreement may be retained by the Master Servicer as additional servicing
compensation.

         Notwithstanding the foregoing paragraph of this Section or any other
provision of this Agreement, the Master Servicer shall not be deemed to be in
default, breach or any other violation of its obligations hereunder by reason of
any assumption of a Mortgage Loan, or transfer of any Mortgaged Property without
the assumption thereof, by operation of law or any assumption or transfer which
the Master Servicer reasonably believes it may be restricted by law from
preventing, for any reason whatsoever.

         Section 3.06      Realization Upon Defaulted Mortgage Loans.   On
behalf of the Trust, the Master Servicer shall use its best efforts, consistent
with the Servicing Standards, to foreclose upon or otherwise comparably convert
to ownership Mortgaged Properties securing such of the Mortgage Loans as become
Defaulted Mortgage Loans. In connection with such foreclosure or other
conversion, the Master Servicer shall follow the Servicing Standards (including,
in the case of any default on a related senior mortgage loan, the advancing of
funds to pay in full or cure the default on such senior mortgage loan). The
foregoing is subject to the provision that the Master Servicer shall not expend
its own funds in connection with any foreclosure or towards the curing of any
default on a related senior mortgage



                                       57

<PAGE>   64



loan or restoration of any Mortgaged Property unless it shall in good faith
determine that such foreclosure, cure or restoration will increase Liquidation
Proceeds by an amount greater than the amount of such expenditures.

         In the event that title to any Mortgaged Property is acquired in
foreclosure or by deed in lieu of foreclosure, the Master Servicer shall cause
the deed or certificate of sale to be issued to the Trustee, or to its nominee
on behalf of Certificateholders, or to the Master Servicer acting as agent for
the Trust, and to be recorded pursuant to applicable law and the Master Servicer
shall manage, conserve, protect and operate each such Mortgaged Property for the
Certificateholders solely for the purpose of its prompt disposition and sale. In
the event that the Trust Fund acquires any Mortgaged Property as aforesaid or
otherwise in connection with a default or imminent default on a Mortgage Loan,
such Mortgaged Property shall be disposed of by the Master Servicer on behalf of
the Trust as expeditiously as possible.

         The Master Servicer shall sell any such REO Property within two years
of its acquisition by the Trust, unless the Master Servicer delivers to the
Trustee a Special Tax Opinion, addressed to the Trustee and the Master Servicer.
Notwithstanding the generality of the foregoing provisions, the Master Servicer
shall acquire, manage, conserve, protect and operate each REO Property for the
Certificateholders solely for the purpose of its prompt disposition and sale in
a manner which does not cause such REO Property to fail to qualify as
"foreclosure property" within the meaning of Section 860G(a)(8) of the Code or
result in the receipt by the Trust of any "income from non-permitted assets"
within the meaning of Section 860F(a)(2)(B) of the Code or any "net income from
foreclosure property" which is subject to taxation under the REMIC provisions.
Pursuant to its efforts to sell such REO Property, the Master Servicer shall
either itself or through an agent selected by the Master Servicer protect and
conserve such REO Property in the same manner and to such extent as is customary
in the locality where such REO Property is located and may, incident to its
conservation and protection of the interests of the owners, rent the same, or
any part thereof, as the Master Servicer deems to be in the best interest of the
Certificateholders for the period prior to the sale of such REO Property. Upon
request of the Trustee, the Master Servicer shall deliver to the Trustee with
respect to a Defaulted Mortgage Loan, unless such delinquency has been
previously cured, a summarized statement of income and expenditure in connection
with the



                                       58

<PAGE>   65



Mortgaged Property on the form prescribed for such purpose by FNMA. In
determining whether to foreclose upon or otherwise comparably convert the
ownership of a Mortgaged Property, the Master Servicer shall take into account
(and shall not be required to foreclose or otherwise convert the ownership of
such Mortgaged Property in the case of) 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 such Mortgaged Property.

         Upon any such sale of a Mortgaged Property, the Trustee shall, at the
written request of the Master Servicer and upon being supplied with appropriate
forms therefor, execute and deliver such instruments of transfer or assignment,
in each case without recourse, representation or warranty, as shall be necessary
to vest in the purchaser title to such Mortgaged Property, and, within seven
Business Days of its receipt of the proceeds of such sale or auction, release or
cause to be released to the purchaser the related Loan File, and the Trustee
shall have no further responsibility with regard to such Loan File. Neither the
Trustee nor the Master Servicer, acting on behalf of the Trust, shall provide
financing from the Trust to any purchaser of any such Mortgaged Property, but
such Persons shall be entitled to provide financing from other funds available
to them.

         Section 3.07 Trustee to Cooperate. Upon the payment in full of the
Principal Balance of any Mortgage Loan, the Master Servicer will immediately
notify the Trustee by a certification in the form of Exhibit D hereto (which
certification shall include a statement to the effect that all amounts received
in connection with such payment which are required to be deposited in the
Collection Account pursuant to Section 3.02 have been so deposited or credited)
of a Servicing Officer. Upon any such payment in full, the Master Servicer is
authorized to execute, pursuant to the authorization contained in Section 3.01,
an instrument of satisfaction regarding the related Mortgage, which instrument
of satisfaction shall be recorded by the Master Servicer at the expense of the
Mortgagor if required by applicable law and be delivered to the Person entitled
thereto, it being understood and agreed that no expenses incurred in connection
with such instrument of satisfaction shall be reimbursed from amounts at the
time on deposit in the Collection Account. The Trustee or any Custodian holding
the Loan Files,



                                       59

<PAGE>   66



from time to time and as appropriate for the servicing or foreclosure of any
Mortgage Loan, shall, upon request of the Master Servicer and delivery to the
Trustee or the Custodian of a trust receipt, in the form annexed hereto as
Exhibit E, signed by a Servicing Officer, release the related Loan File to the
Master Servicer, and the Trustee shall execute such documents, in the forms
provided by the Master Servicer, as shall be necessary to the prosecution of any
such proceedings or the taking of other servicing actions. Prior to the release
of a Loan File pursuant to this Section 3.07, the Trustee shall insure that the
applicable Mortgage Note has been endorsed to the Trust rather than in blank.
Such trust receipt shall obligate the Master Servicer to return the Loan File to
the Trustee or the Custodian when the need therefor by the Master Servicer no
longer exists unless the Mortgage Loan shall be liquidated or paid in full, in
which case, upon receipt of a certificate of a Servicing officer similar to that
hereinabove specified, the trust receipt shall be released by the Trustee to the
Master Servicer.

         In order to facilitate the foreclosure of the Mortgage securing any
Defaulted Mortgage Loan, the Trustee shall, if so requested, execute an
appropriate assignment prepared by the Master Servicer in the form provided to
the Trustee by the Master Servicer to assign such Defaulted Mortgage Loan for
the purpose of collection to the Master Servicer (any such assignment shall
unambiguously indicate that the assignment is for the purpose of collection
only), and, upon such assignment, such assignee for collection will thereupon
bring all required actions in its own name and otherwise enforce the terms of
the Mortgage Loan and deposit or credit the Net Liquidation Proceeds received
with respect thereto in the Collection Account. In the event that all delinquent
payments due under any such Mortgage Loan are paid by the Mortgagor and any
other defaults are cured, then the assignee for collection shall promptly
reassign such Mortgage Loan to the Trustee and return it to the place where the
related Loan File was being maintained prior to such assignment.

         The Trustee, when requested in writing by a Servicing Officer, shall
execute any document deemed appropriate and not adverse to the interests of the
Holders of the Class A Certificates in the Mortgage Loans by the Master Servicer
in servicing the Mortgage Loans in accordance with the Servicing Standards,
including, but not limited to, consents to the granting of easements, leases or
licenses on the Mortgaged Properties, subordination agreements or any other
document requested by a Mortgagor. Any such request of a Servicing



                                       60

<PAGE>   67



Officer shall state that the Master Servicer has determined such document to be
appropriate, not adverse to the interests of the Holders of the Class A
Certificates in the related Mortgage Loan and executed and delivered in
accordance with the Servicing Standards. Subject to the provisions of Section
9.01(vi) hereof, the Trustee shall use its best efforts to forward to the Master
Servicer, promptly after receipt, any notices or other documents with respect to
the Mortgage Loans received by the Trustee from third parties.

         The Trustee shall cooperate with any state regulatory authorities in
conducting regulatory examinations of the Master Servicer or the Sellers, and
the Trustee hereby authorizes the appropriate state regulatory authorities from
time to time, at their discretion, as required by applicable law, to examine,
upon reasonable notice to the Trustee and during normal business hours, the Loan
File and any related documents with respect to any Mortgage Loan.

         Section 3.08 Servicing Compensation; Recovery of Liquidation Expenses
by Master Servicer. The Master Servicer shall be entitled, for itself and on
behalf of any Subservicer, as appropriate, to receive as compensation for its
services in connection with servicing of the Mortgage Loans during each Due
Period an amount equal to the Monthly Servicing Fee. The Monthly Servicing Fee
for any Payment Date shall be reduced by any amount by which the Principal
Balance(s) of any Mortgage Loan(s) have been reduced on account of adjustments
for credit life and disability insurance financed by a Seller pursuant to the
definition of Principal Balance. Additional servicing compensation in the form
of assumption fees, late payment charges, charges for checks returned for
insufficient funds, prepayment fees or extension and other administrative
charges, all to the extent paid by or on behalf of the Mortgagors (which charges
may be deducted from an Mortgagor's payment prior to the application of such
payment to the related Mortgage Loan), and all reinvestment income from the
Collection Account shall be the property of the Master Servicer and shall be
retained by the Master Servicer or withdrawn pursuant to 3.03. The Master
Servicer shall also be entitled to reimbursement for Liquidation Expenses to the
extent that Liquidation Expenses for any Liquidated Mortgage Loan exceeds
Liquidation Proceeds with respect to such Liquidated Mortgage Loan. Any
reimbursement for such Liquidation Expenses not paid to the Master Servicer for
any Due Period shall be carried forward until paid or reimbursed in full.



                                       61

<PAGE>   68



         Section 3.09 Annual Statement as to Compliance; Notice of Default. (a)
The Master Servicer shall deliver to the Trustee and to each Rating Agency on or
before April 30 of each year commencing April 30, 1997, an Officer's
Certificate, dated as of December 31 of the preceding year, stating that (i) a
review of the activities of the Master Servicer during the preceding 12-month
period (or shorter period commencing as of the Closing Date, in the case of the
first report) and of its performance under this Agreement has been made under
such officer's supervision and (ii) to the best of such officer's knowledge,
based on such review, the Master Servicer has fulfilled all its obligations
under this Agreement throughout such period, or, if there has been a default in
the fulfillment of any such obligation, specifying each such default known to
such officer and the nature and status thereof.

         (b) The Master Servicer shall deliver to the Trustee and the Rating
Agencies, promptly after having obtained knowledge thereof but in no event later
than five Business Days thereafter, written notice by means of an Officer's
Certificate of any event which with the giving of notice or lapse of time, or
both, would become an Event of Servicing Termination.

         Section 3.10 Annual Independent Certified Public Accountant's Report.
The Master Servicer shall cause a firm of nationally recognized independent
certified public accountants, who may also render other services to the Master
Servicer or to either of the Sellers, to deliver to the Trustee and each Rating
Agency on or before April 30 of each year, beginning April 30, 1997 a report
dated as of December 31 of the preceding year, to the effect that such firm has
conducted certain procedures substantially in compliance with the Uniform Single
Attestation Program for Mortgage Bankers of the Mortgage Bankers Association of
America (to the extent the procedures in such guide are applicable to the
servicing obligations set forth herein) for the preceding calendar year (or
shorter period, commencing as of the Closing Date, in the case of the first such
statement), related to certain documents and records pertaining to the servicing
of the Mortgage Loans and that, on the basis of such procedures, such firm is of
the opinion that such servicing was conducted in compliance with this Agreement,
except for such exceptions as shall be set forth in such report.

         The above-referenced report will also indicate that the firm rendering
the report is independent of the Master Servicer within the meaning of the Code
of Professional Ethics of the American



                                       62

<PAGE>   69



Institute of Certified Public Accountants and that such report may be filed with
the Securities and Exchange Commission.

         Section 3.11      Access to Certain Documentation and Information
Regarding Mortgage Loans.

             (a) The Trustee or Custodian, if any, shall provide to the Master
Servicer and Certificateholders access to the documentation regarding the
Mortgage Loans in such cases where the Certificateholders shall be required by
applicable statutes or regulations to review such documentation (including,
without limitation, 12 CFR 571.13). Access shall be afforded without charge, but
only upon reasonable request and during normal business hours at the respective
offices of the Trustee or any Custodian. Nothing in this Section shall affect
the obligation of the Trustee or any Custodian to observe any applicable law
prohibiting disclosure of information regarding the Mortgagors, and the failure
of the Trustee or any Custodian to provide access to information as a result of
such obligation shall not constitute a breach of this Section 3.11(a).

             (b) The Trustee shall supply information in such form as reasonably
requested to the Paying Agent and the Master Servicer, on or before the
Determination Date for the related Payment Date, as is required in the Trustee's
reasonable judgment to enable the Paying Agent or the Master Servicer, as the
case may be, to make required distributions and to furnish the required reports
to Certificateholders.

             (c) A copy of the Officer's Certificate referred to in Section
3.09(a) and the report referred to in Section 3.10 may be obtained by any
Certificateholder at the Master Servicer's expense by a request in writing to
the Trustee addressed to the Trustee at its Corporate Trust Office.

         Section 3.12 Master Servicer Expenses. The Master Servicer shall be
required to pay all expenses incurred by it in connection with its activities
under this Agreement, including fees and disbursements of independent
accountants, taxes imposed on the Master Servicer, expenses incurred in
connection with distributions and reports to Certificateholders, all Trustee
fees and expenses payable to the Trustee or any Custodian pursuant to Section
9.05 hereof, and all other fees and expenses not expressly stated hereunder to
be for the account of the Certificateholders, and shall not be entitled to
reimbursement



                                       63

<PAGE>   70



therefor except to the extent that such expenses are reimbursable as
specifically provided herein.

         Section 3.13 Maintenance of Certain Servicing Policies. The Master
Servicer shall, during the term of its service as Master Servicer, maintain in
force (i) a policy or policies of insurance covering errors and omissions in the
performance of its obligations as Master Servicer hereunder and (ii) a fidelity
bond in respect of its officers, employees or agents. Each such policy or
policies and bond shall, together, comply with the requirements for a FNMA or
FHLMC-qualified seller/servicer.

         Section 3.14      Recordation of Satisfaction of Lien.  In those
instances in which the Master Servicer has notice that a lien which is senior to
the lien of a Mortgage Loan has been satisfied, the Master Servicer shall
promptly, at no expense to the Trust and in accordance with the Servicing
Standards, take such actions as are necessary to ensure that a release of such
senior lien or satisfaction of such senior lien is recorded in the appropriate
recording office to reflect such satisfaction.


                                   ARTICLE IV

                   SERVICING CERTIFICATE; COLLECTION ACCOUNT;
                    RESERVE ACCOUNT; YIELD SUPPLEMENT ACCOUNT

         Section 4.01 Servicing Certificate. With respect to each Payment Date,
the Master Servicer shall, not later than the related Determination Date,
deliver to the Trustee a Servicing Certificate, stating the related Payment
Date, the related Due Period, the designation of the Certificates, the date of
this Agreement and:

                (i) the Available Payment Amount for such Payment Date setting
         forth separately each item specified pursuant to clauses (a) through
         (f) of the definition of the term "Available Payment Amount";

               (ii) the Class A Remittance Amount for such Payment Date and each
         component thereof, the Class A-1 Pass-Through Rate, the Class A-2
         Pass-Through Rate, the Class A-3 Pass-Through Rate and the Class A-4
         Pass-Through Rate and the Accrued Pass-Through Interest and Accrued
         Supplement Interest for each Class of Certificates;




                                       64

<PAGE>   71



              (iii) the Additional Class A Principal Remittance Amount
         for such Payment Date;

               (iv) the number and aggregate Principal Balances (and the
         percentage of the total number of Mortgage Loans and of the Pool
         Principal Balance which they represent) of Mortgage Loans, if any,
         delinquent (i) 30 to 59 days, (ii) 60 to 89 days and (iii) 90 days or
         more, respectively (exclusive of Mortgage Loans or real estate
         described in clause (vi) below), (computed in accordance with the terms
         of the Mortgage Loans) as of the last day of the related Due Period;

             (v) (A) the number and aggregate Principal Balances of Mortgage
         Loans, if any, in foreclosure and (B) the book value (within the
         meaning of 12 C.F.R. Section571.13 or any comparable provision) of any
         real estate acquired through foreclosure or deed in lieu of
         foreclosure, including REO Properties as of the last day of the related
         Due Period;

               (vi) the aggregate Principal Balances of any Liquidated Mortgage
         Loans and the amount of any Partial Charge-Offs of Defaulted Mortgage
         Loans as of the last day of the related Due Period;

              (vii) Liquidation Proceeds received during the related Due
         Period;

             (viii) the amount of any Liquidation Expenses being deducted from
         Liquidation Proceeds or otherwise being charged to the Collection
         Account with respect to such Payment Date;

               (ix) Liquidation Expenses incurred during the related Due Period
         which are not being deducted from Liquidation Proceeds or otherwise
         being charged to the Collection Account with respect to such Payment
         Date;

                (x) Net Losses since the Cut-off Date as of the last day
         of the related Due Period;

               (xi) the Monthly Servicing Fee due on such Payment Date, and the
         amount by which the Monthly Servicing Fee was reduced due to
         adjustments pursuant to Section 3.08;

              (xii) the number and aggregate Principal Balances of
         Mortgage Loans, if any, required to be repurchased by any



                                       65

<PAGE>   72



         Seller or the Master Servicer as of the Effective Date occurring during
         the Due Period preceding such Payment Date;

             (xiii) the number of Mortgage Loans and the Pool Principal Balance
         as of the first day of the Due Period relating to the next Payment
         Date;

              (xiv) the number and the aggregate Principal Balances of the
         Mortgage Loans, if any, (at the time they became Defaulted Mortgage
         Loans) which are being carried as REO Properties;

               (xv) the Class R Distribution Amount for such Payment Date
         and each component thereof;

              (xvi) the Class A-1 Certificate Balance, Class A-2 Certificate
         Balance, Class A-3 Certificate Balance, Class A-4 Certificate Balance,
         Class A-1 Principal Factor, Class A-2 Principal Factor, Class A-3
         Principal Factor and Class A-4 Principal Factor after giving effect to
         the distribution to be made on such Payment Date;

             (xvii) the Overcollateralization Amount, before and after giving
         effect to distributions to Class A Certificateholders on such Payment
         Date;

             (xviii) the amount to be transferred from the Reserve Account to
         the Collection Account on such Payment Date, the amount in the Reserve
         Account, after giving effect to any withdrawal to be made on such
         Payment Date, the Reserve Account Requirement for such Payment Date and
         the amount to be transferred from the Collection Account to the Reserve
         Account to maintain the Reserve Account Requirement; and

              (xix) The Yield Supplement Deposit Amount and the Yield Supplement
         Withdrawal Amount with respect to such Payment Date, the Maximum Yield
         Supplement Amount with respect to such Payment Date, the amount in the
         Yield Supplement Account, after giving effect to any withdrawal to be
         made on such Payment Date, and the amount to be withdrawn from the
         Yield Supplement Account and paid to the Seller on such Payment Date.

         Section 4.02      Collection Account.  The Master Servicer shall
direct the institution managing the Collection Account to invest
any funds in the Collection Account in Eligible Investments



                                       66

<PAGE>   73



(including obligations of the Master Servicer or any of its Affiliates, if such
obligations otherwise qualify as Eligible Investments) selected by the Master
Servicer, which shall mature not later than the Business Day next preceding the
Payment Date next following the date of such investment (except that any
investment in the institution with which the Collection Account is maintained
and which is the Paying Agent may mature on such Payment Date) and shall not be
sold or disposed of prior to its maturity. Such Eligible Investments shall be
made in the name of the Trustee and for the benefit of the Certificateholders.
All net income and gain realized from any such investment shall be for the
benefit of the Master Servicer as additional servicing compensation and shall be
subject to its withdrawal or order from time to time, and any loss realized from
any such investment will be at the sole cost and expense of the Master Servicer
and shall be charged against the Monthly Servicing Fee for the related Due
Period. The Trustee shall not be liable for any such investment losses except to
the extent the Trustee is the obligor of any such Eligible Investment.

         In the event the Trustee is at any time maintaining the Collection
Account, any request by the Master Servicer to invest funds on deposit in the
Collection Account shall be in writing and shall certify that the requested
investment is an Eligible Investment which matures at or prior to the time
required hereby.

         Section 4.03 Reserve Account. On or before the Closing Date, the Master
Servicer shall establish and shall thereafter maintain or cause to be maintained
the Reserve Account, which shall be an Eligible Account and part of the Trust,
in the name of the Trustee for the benefit of the Class A Certificateholders.
The Trustee shall have the sole right to withdraw or direct the withdrawal of
funds from the Reserve Account. In the event the Reserve Account is not
maintained with the Trustee, the Master Servicer shall deliver to the Trustee,
on the Closing Date, an Officer's Certificate setting forth the location, title
and account number of the Reserve Account.

         At the time of the issuance of the Certificates, there shall be
deposited into the Reserve Account from the proceeds of the sale of the Class A
Certificates $14,991,108.40, and thereafter on each Payment Date, the remaining
Available Payment Amount shall be deposited pursuant to Section 5.01(a)(v) into
the Reserve Account until the amount in the Reserve Account equals the Reserve
Account Requirement in effect on such Payment Date. Amounts in the Reserve
Account on any Payment Date (after giving



                                       67

<PAGE>   74



effect to all distributions made on such Payment Date) in excess of the Reserve
Account Requirement in effect on such Payment Date shall be paid as set forth in
the last paragraph of this Section 4.03. Amounts held in the Reserve Account
shall be invested in Eligible Investments made in the name of the Trustee for
the benefit of the Certificateholders. Any amounts on deposit in the Reserve
Account may, at all times, be invested in Eligible Investments that mature as
follows: (a) all amounts up to the greater of (i) 1.00% of the sum of the
Original Pool Principal Balance and (ii) the amount equal to two times the sum
of the Class A Interest Remittance Amount and the Monthly Servicing Fee due on
the next succeeding Payment Date shall mature no later than the Business Day
prior to such Payment Date, (b) all amounts in excess of the amount determined
in clause (a) up to the greater of (i) 4.00% of the sum of the Original Pool
Principal Balance and (ii) the amount equal to four times the sum of the Class A
Interest Remittance Amount and the Monthly Servicing Fee due on the next
succeeding Payment Date shall mature no later than the Business Day prior to the
second succeeding Payment Date, and (c) all amounts in excess of the amount
determined in clause (b) shall mature no later than the Business Day prior to
the third succeeding Payment Date. All interest and other investment earnings on
amounts held in the Reserve Account shall be paid by the Trustee to the Class R
Certificateholders on each Payment Date. Notwithstanding the foregoing or
anything else herein, the Trustee shall invest amounts on deposit in the Reserve
Fund consistent with the requirements of Section 860G(a)(7)(C) of the Code.

         In the event the Trustee is at any time maintaining the Reserve
Account, any request by the Master Servicer to invest funds on deposit in the
Reserve Account shall be in writing and shall certify that the requested
investment is an Eligible Investment which matures at or prior to the time
required hereby.

         To the extent that on any Payment Date the Trustee determines, from the
information set forth in the Servicing Certificate, that the Available Payment
Amount in the Collection Account is not sufficient to fully pay the Class A
Remittance Amount payable on such Payment Date, the Trustee shall withdraw the
amount of such deficiency (except to the extent such deficiency is attributable
to a shortfall in the amount available in the Yield Supplement Account required
to pay the Yield Supplement Deposit Amount on such Payment Date) from the
Reserve Account (to the extent then available in the Reserve Account),



                                       68

<PAGE>   75



deposit such amount into the Collection Account and apply such amount to the
payment of the Class A Remittance Amount.

         The Reserve Account Requirement initially shall be equal to
$14,991,108.40 (8.75% of the Original Pool Principal Balance). On each Payment
Date, the Reserve Account Requirement shall be equal to the lesser of (i) the
Class A Certificate Balance and (ii) the greater of (A) the Specified Reserve
Account Requirement, (B) (1) if the sum of (x) the amounts held in the Reserve
Account on such Payment Date (other than reinvestment earnings and amounts
withdrawn from the Reserve Account and deposited into the Collection Account on
such Payment Date) and (y) the Overcollateralization Amount for such Payment
Date is less than $14,991,108.40 (8.75% of the Original Pool Principal Balance),
an amount equal to (I) $14,991,108.40 minus (II) the Overcollateralization
Amount or (2) if such sum of (x) and (y) above equals or exceeds $14,991,108.40,
0, and (C) $1,713,269.53 (1.00% of the Original Pool Principal Balance).

             The Specified Reserve Account Requirement shall be equal to (a) for
each Payment Date commencing with the June 1996 Payment Date, an amount equal to
(1) the Specified Reserve Account Requirement calculated as of the preceding
Payment Date (or $14,991,108.40 for the June 1996 Payment Date) minus (b)
$1,327,783.89.

         Notwithstanding the foregoing, no reduction shall be made in the
Reserve Account Requirement on any Payment Date if on such Payment Date (a) the
Three Month 60-Day Delinquency Average is greater than 2.00% or (b) the Net
Losses (expressed as a percentage of the Original Pool Principal Balance) from
the CutOff Date to the applicable Payment Date equal or exceed 2.925% of the
Original Pool Principal Balance. If, by reason of the application of clause (a)
in the previous sentence reduction of the Reserve Account on any Payment Date
was not effected, and if on any subsequent Payment Date the Three Month 60-Day
Delinquency Average is less than or equal to 2.00%, then the Reserve Account
Requirement for such Payment Date shall be calculated pursuant to the preceding
paragraph as if such clause (a) had never been applied to suspend any reduction
thereof.

         The "Three Month 60-Day Delinquency Average" on any Payment Date is
equal to the average of the 60-Day Delinquency Percentages for the three Due
Periods ending immediately prior to such Payment Date. The "60-Day Delinquency
Percentage" for any Due Period is equal to (i) the sum of (a) the Principal
Balances



                                       69

<PAGE>   76



of all Mortgage Loans which were 60 or more days past due as of the last day of
such Due Period plus (b) the Principal Balance of each Mortgage Loan secured by
a Mortgaged Property that has become an REO Property (which Principal Balance is
measured as of the date on which such Mortgaged Property became an REO Property)
less any partial charge-offs taken as of the end of such Due Period, divided by
(ii) the Pool Principal Balance as of the first day of such Due Period,
expressed as a percentage.

         On any Payment Date, the amounts held in the Reserve Account (other
than reinvestment earnings and amounts withdrawn from the Reserve Account and
deposited into the Collection Account on such Payment Date) in excess of the
Reserve Account Requirement in effect as of such date (the "Reserve Account
Excess") shall be distributed pursuant to Section 5.01(a)(ii) to the Class A-1
Certificates, Class A-2 Certificates, Class A-3 Certificates and Class A-4
Certificates, in that order, in reduction of the Certificate Balances thereof to
zero (thereby increasing the Overcollateralization Amount), and any remaining
excess will be distributed to the Class R Certificates; provided, that if both
the balance in the Reserve Account and the Overcollateralization Amount as of
any Payment Date have been reduced to zero, payments of principal on each Class
of Class A Certificates pursuant to this paragraph will be made pro rata based
on their respective Certificate Balances. The amount so distributed to the
Holders of the Class A Certificates is referred to herein as the "Additional
Class A Principal Remittance Amount."

         In addition, if the amount on deposit in the Reserve Account on any
Payment Date (after giving effect to any withdrawals from the Reserve Account on
such Payment Date) equals or exceeds the Class A Certificate Balance (after
giving effect to the Class A Remittance Amount and any Additional Class A
Remittance Amount for such Payment Date), an amount equal to the Class A
Certificate Balance shall be distributed from the Reserve Account to the Class A
Certificates pursuant to the second paragraph of Section 5.01.

         On the Class A Termination Date all amounts remaining in the Reserve
Account shall be paid to the Class R Certificateholders and the obligation to
maintain the Reserve Account shall terminate.

         Section 4.04      Yield Supplement Account.  (a) On or before the
Closing Date, the Master Servicer shall establish and shall
thereafter maintain or cause to be maintained the Yield



                                       70
<PAGE>   77
Supplement Account. The Yield Supplement Account shall be an Eligible Account
and shall be maintained in the name of the Trustee for the benefit of the Class
A Certificateholders. The Trustee will have the sole right to withdraw or direct
the withdrawal of funds from the Yield Supplement Account. In the event the
Yield Supplement Account is not maintained with the Trustee, the Master Servicer
shall deliver to the Trustee on the Closing Date an Officer's Certificate
setting forth the location and account number of the Yield Supplement Account.

         At the time of the issuance of the Certificates, there shall be
deposited into the Yield Supplement Account from the proceeds of the sale of the
Class A Certificates an amount equal to $77,567.54 (which amount is equal to
Maximum Yield Supplement Amount as of the Cut-off Date).

         (b) The Yield Supplement Account will be part of the Trust but not part
of the REMIC. It is intended that the right of the Class A Certificateholders
with respect to the Yield Supplement Account and Yield Supplement Deposit
Amounts deposited to and distributable from the Collection Account represent a
contractual right separate and apart from the Class A Regular Interests as
described in Treasury Regulation Section 1.860G-2(i). To the extent such account
and amounts represent a "reserve fund," (i) they shall be an outside reserve
fund and not an asset of any REMIC, (ii) they shall be owned by the Sellers in
accordance with their respective interests in the Yield Supplement Account, and
pledged to the Trustee for the benefit of the Certificateholders as described
herein and (iii) for all federal income tax purposes, amounts transferred by the
REMIC represented by the Trust Fund (exclusive of the Yield Supplement Account)
to the Yield Supplement Account shall be treated as distributed by such REMIC to
the Sellers in accordance with their respective interests in the Yield
Supplement Account as transferees of the Holders of the Class R Certificates, in
each case within the meaning of Treasury Regulation section 1.860G- 2(h).
Amounts held in the Yield Supplement Account shall be invested at the direction
of the Sellers as described below in Eligible Investments made in the name of
the Trustee for the benefit of the Certificateholders, which Eligible
Investments shall mature no later than the Business Day prior to the next
succeeding Payment Date. All interest and any other investment earnings on
amounts held in the Yield Supplement Account in excess of 2.5% per annum earned
during the immediately preceding Accrual Period shall be paid by the Trustee to
each of the Sellers in accordance with their respective interests therein on

                                       71
<PAGE>   78
each Payment Date. All amounts earned on amounts on deposit in the Yield
Supplement Account shall for federal income tax purposes be owned by each of the
Sellers in accordance with their respective interests therein and pledged by the
Sellers to the Trustee for the benefit of the Class A Certificateholders as
provided herein.

         (c) On each Payment Date, the Trustee will withdraw from the Yield
Supplement Account and deposit to the Collection Account the Yield Supplement
Deposit Amount for such Payment Date. The "Yield Supplement Deposit Amount" for
any Payment Date is an amount equal to 30 days interest (or 15 days interest
with respect to the June 1996 Payment Date) on the Principal Balance of each
Supplemented Mortgage Loan outstanding as of the first day of the related Due
Period at a rate equal to the difference between 7.75% and the applicable Loan
Rate calculated on the basis of a 360-day year consisting of twelve 30-day
months.

         (d) On each Determination Date, the Master Servicer shall calculate the
Maximum Yield Supplement Amount for the related Payment Date and shall notify
the Trustee of such amount. On the related Payment Date, the Trustee, after
making the withdrawal referred to in paragraph (c) above, shall withdraw from
the Yield Supplement Account the excess, if any, of the amount then on deposit
in the Yield Supplement Account (after giving effect to the withdrawal of the
Yield Supplement Deposit Amount for such Payment Date) over the Maximum Yield
Supplement Amount as notified to the Trustee by the Master Servicer and shall
pay the amount of such excess to the Sellers in accordance with their respective
interests in the Yield Supplement Account. The "Maximum Yield Supplement Amount"
as of any Payment Date is an amount equal to the net present value (discounted
monthly at a rate of 2.5% per annum) of the aggregate amount by which (i)
interest accrued on each then outstanding Supplemented Mortgage Loan from such
Payment Date to and including the Payment Date following the date on which such
Mortgage Loan is scheduled to mature at a rate equal to 7.75% per annum, exceeds
(ii) interest accrued on such Mortgage Loan for such period at the applicable
Loan Rate, assuming in each case that payments of principal and interest on each
Mortgage Loan are made on their due dates and that no such Mortgage Loan is
prepaid in whole or in part.

         (e) The Master Servicer and Trustee shall account for the Yield
Supplement Account and amounts distributable in respect thereof under this
section and section 5.01(b) hereof as property held separate and apart from the
Class A REMIC Regular Interests,

                                       72
<PAGE>   79
as prescribed by Treasury Regulation section 1.860F-2(a)(2)(i) and any
administrative or judicial determinations with respect thereto.

         (f) The Sellers intend that their respective interests in the Yield
Supplement Account constitute interests in trusts separate from that portion of
the Trust constituting a REMIC, that each such separate trust is described in
Treasury Regulations section 301.7701-4(c), and that the assets therein are
pledged to the Trustee for the benefit of the Certificateholders as described in
this Agreement. In connection with such intention, (i) the Sellers will account
for their interests in the Yield Supplement Account consistent with its
characterization as separate fixed investment trusts, (ii) each Seller will
report as its earnings for tax purposes its earnings attributable to such
separate trust, and (iii) as of the Closing Date each Seller hereby appoints the
Trustee as its designee for purposes of determining the investment of amounts in
its portion of the Yield Supplement Account as described herein. If either
Seller should revoke its designation of the Trustee as investment manager with
respect to its interest in the Yield Supplement Account, (i) the Trustee shall
thereafter account for the interests of each Seller in the Yield Supplement
Account as separate investment trusts for federal income tax purposes (and shall
invest funds therein as directed by each Seller individually with respect to its
portion of the Yield Supplement Account), (ii) withdrawals from the Yield
Supplement Account of excess earnings payable to each Seller shall be determined
separately with respect to each such separate investment trust, and (iii)
withdrawals for deposit to the Collection Account from each such trust shall be
apportioned based on the proportionate interests of the Sellers existing in the
Yield Supplement Account as of the Closing Date.

                                    ARTICLE V

                           PAYMENTS AND STATEMENTS TO
                               CERTIFICATEHOLDERS

         Section 5.01 Distributions. (a) On each Payment Date, the Trustee
shall, based upon information set forth in the Servicing Certificate relating to
such Payment Date, make distributions out of the Available Payment Amount and
amounts withdrawn from the Reserve Account and deposited into the Collection
Account pursuant to Section 4.03 in the following priority:

                                       73
<PAGE>   80
           (i) first, to the Class A-1 Certificateholders, Class A-2
         Certificateholders, Class A-3 Certificateholders and Class A-4
         Certificateholders, on a pro rata basis based on Accrued Pass-Through
         Interest payable thereon, the Class A Interest Remittance Amount on
         account of the Accrued Pass-Through Interest on each Class of Class A
         Certificates;

           (ii) second, to the Class A-1 Certificateholders, Class A-2
         Certificateholders, Class A-3 Certificateholders and Class A-4
         Certificateholders, in that order, until the applicable certificate
         balance of each such Class is reduced to zero, the Class A Principal
         Remittance Amount and any Additional Class A Principal Remittance
         Amount; provided, that if both the balance in the Reserve Account and
         the Overcollateralization Amount as of any Payment Date have been
         reduced to zero, payments of principal on each Class of Class A
         Certificates will be made pro rata based on their respective
         Certificate Balances;

           (iii) third, to the Trustee, any amounts then due and owing
         representing fees of the Trustee, provided that the Trustee certifies
         in writing that such amount is due and owing and has not been paid by
         the Master Servicer within 30 days after written demand therefor;

           (iv) fourth, to the Master Servicer, an amount equal to amounts
         expended by the Master Servicer and reimbursable thereto under Sections
         3.03, 3.08 and 7.03 hereof but not previously reimbursed;

           (v) fifth, to the Reserve Account, the amount, if any, by which the
         Reserve Account Requirement exceeds the balance in the Reserve Account
         as of such Payment Date (net of reinvestment income payable to the
         Class R Certificateholders); and

           (vi) sixth, any balance to the Class R Certificateholders.

         In addition, if on any Payment Date the amount on deposit in the
Reserve Account (after giving effect to all withdrawals on such date) equals or
exceeds the Class A Certificate Balance (after giving effect to the Class A
Remittance Amount and any Additional Class A Remittance Amount on such date), an
amount equal to the Class A Certificate Balance will be distributed from the
Reserve Account to the Class A-1 Certificateholders, Class A- 2
Certificateholders, Class A-3 Certificateholders and Class A-4

                                       74
<PAGE>   81
Certificateholders, in that order, until the certificate balance of each such
Class is reduced to zero.

         The Trustee shall distribute to each Certificateholder of record on the
related Record Date (other than as provided in Section 10.01 respecting the
final distribution) by check or money order mailed to such Certificateholder at
the address appearing in the Certificate Register, or upon written request by a
Holder of a Class A Certificate of any Class, by wire transfer, in immediately
available funds, to a bank account maintained in the United States (in the event
such Certificateholder owns of record one or more Class A Certificates of such
Class which have principal denominations aggregating at least $5,000,000 and has
given the Trustee, at least 10 days prior to such distribution, written
instruction for making such wire transfer), or by such other means of payment as
such Certificateholder and the Trustee shall agree, such Certificateholder's
Percentage Interest in, as applicable, the amounts distributable to the Class A
Certificateholders and Class R Certificateholders, as appropriate.

         (b) On each Payment Date, the Trustee shall, based upon information set
forth in the Servicing Certificate relating to such Payment Date, make
distributions out of the Yield Supplement Deposit Amount deposited into the
Collection Account pursuant to Section 4.04, in the following priority:

           (i) first, to the Class A-1 Certificateholders, Class A-2
         Certificateholders, Class A-3 Certificateholders and Class A-4
         Certificate-holders, the Yield Supplement Withdrawal Amount on account
         of the Accrued Supplement Interest on each Class of Class A
         Certificates;

           (ii) second, any balance of the Yield Supplement Deposit Amount to
         the Sellers.

         The Trustee shall distribute the amounts distributable under this
paragraph (b) in accordance with the procedures set forth in the last paragraph
of Section 5.01(a).

         The "Yield Supplement Withdrawal Amount" for any Payment Date is an
amount equal to the excess of (i) sum of (A) the aggregate interest accrued
during the related Accrual Period at the applicable Certificate Rate on the
Class A-1 Certificate Balance, Class A-2 Certificate Balance, Class A-3
Certificate Balance and Class A-4 Certificate Balance, respectively, as of

                                       75
<PAGE>   82
the immediately preceding Payment Date (after giving effect to all payments of
principal made on such immediately preceding Payment Date), and (B) the
aggregate interest accrued during the related Accrual Period at the applicable
Certificate Rate on the interest portion of the amount set forth in clause (i)
of the definition of Class A Carry-Forward Amount, for such Payment Date
allocable to each Class of Class A Certificates, over (ii) the sum of (A) the
Class A Interest Remittance Amount for such Payment Date and (B) the aggregate
interest accrued during the related Accrual Period at the applicable
Pass-Through Rate on the interest portion of the amount set forth in clause (i)
of the definition of Class A Carry-Forward Amount for such Payment Date
allocable to such Class, in each case calculated on the basis of 360-day year
consisting of twelve 30-day months.

         For any Payment Date, the sum of the Class A Interest Remittance
Amount, the Yield Supplement Withdrawal Amount, and the interest on the interest
portion of any Class A Carry-Forward Amount is intended to equal the aggregate
interest accrued during the related Accrual Period at the applicable Certificate
Rate on the Class A-1 Certificate Balance, Class A-2 Certificate Balance, Class
A-3 Certificate Balance and Class A-4 Certificate Balance and any unpaid
interest thereon as of the immediately preceding Payment Date (after giving
effect to all payments of principal made on such immediately preceding Payment
Date), calculated on the basis of a 360-day year consisting of twelve 30-day
months. To the extent that any shortfall occurs under the previous sentence on
or after the reduction of the Yield Supplement Account (or either Seller's
interest therein, as applicable) to zero, any amount payable to a Holder of a
Class A Certificate from the assets of the Trust in respect of such shortfall
shall be deemed first to have been distributed to the Holders of the Class R
Certificates and then to have been paid by such Holders of the Class R
Certificates, in each case pro rata in accordance with their Percentage Interest
to the Holders of such Class A Certificates in accordance with their interests
therein.

         (c) By becoming a Certificate Owner of a Book-Entry Certificate, each
such Certificate Owner shall be deemed to have agreed to the procedures set
forth in this subsection (c). Each distribution with respect to a Book-Entry
Certificate shall be paid to the Clearing Agency, which is the registered holder
of such Book-Entry Certificate and shall be solely responsible for crediting the
amount of such distribution to the accounts of its Clearing Agency Participants
in accordance with its normal procedures. Each Clearing Agency Participant shall
be solely

                                       76
<PAGE>   83
responsible for disbursing such distribution to the Certificate Owners that it
represents and to each indirect participating brokerage firm (a "brokerage firm"
or "indirect participating firm") for which it acts as agent. Each brokerage
firm shall be solely responsible for disbursing funds to the Certificate Owners
that it represents. All such credits and disbursements with respect to a
Book-Entry Certificate are to be made by the Clearing Agency and the Clearing
Agency Participants in accordance with the provisions of this Agreement. Neither
the Trustee, the Certificate Registrar, the Sellers nor the Master Servicer
shall have any responsibility therefor except as otherwise provided by this
Agreement or applicable law.

         Section 5.02 Statements to Certificateholders. On each Determination
Date, the Master Servicer shall prepare and forward to the Trustee for mailing
on the related Payment Date to each Holder of a Certificate and to the Rating
Agencies, a statement setting forth:

           (i) the Basic Principal Amount, the Class A Carry-Forward Amount,
         both before and after giving effect to the distributions to the Holders
         of the Class A Certificates on such Distribution Date (specifying the
         portions thereof attributable to interest on Class A-1 Certificates,
         Class A- 2 Certificates, Class A-3 Certificates and Class A-4
         Certificates), the Class A Principal Remittance Amount and any
         Additional Class A Principal Remittance Amount distributed to Holders
         of Class A Certificates for such Payment Date;

           (ii) the Class A Interest Remittance Amount, the Yield Supplement
         Deposit Amount and the Yield Supplement Withdrawal Amount, distributed
         to Holders of Class A Certificates for such Payment Date;

           (iii) the Class A-1 Certificate Balance, the Class A-2 Certificate
         Balance, the Class A-3 Certificate Balance, Class A-4 Certificate
         Balance, the Class A-1 Principal Factor, the Class A-2 Principal
         Factor, the Class A-3 Principal Factor and the Class A-4 Principal
         Factor, each after giving effect to the distribution of principal on
         such Payment Date;

           (iv) the Pool Principal Balance as of the beginning of the Due Period
         relating to the next Payment Date;

                                       77
<PAGE>   84
           (v) the number and aggregate Principal Balance (and the percentages
         of the total number of Mortgage Loans and of the Pool Principal Balance
         which they represent) of Mortgage Loans (excluding the Mortgage Loans
         reported in clause (vi) below), if any, delinquent (i) 30 to 59 days,
         (ii) 60 to 89 days, and (iii) 90 days or more, respectively (exclusive
         of Mortgage Loans or real estate described in clause (vi) below),
         (computed in accordance with the terms of the Mortgage Loans) as of the
         last day of the related Due Period;

           (vi) (A) the aggregate Principal Balance and number of Mortgage
         Loans, if any, in foreclosure and (B) the book value (within the
         meaning of 12 C.F.R. Section571.13 or comparable provision) of any real
         estate acquired through foreclosure or deed in lieu of foreclosure,
         including REO Properties, as of the last day of the related Due Period;

           (vii) the aggregate Principal Balance and number of Mortgage Loans,
         including the Mortgage Loans as to which the Trust has acquired
         Mortgaged Properties by foreclosure or deed in lieu of foreclosure as
         of the last day of the related Due Period;

           (viii) the aggregate Principal Balance and number of Mortgage Loans
         repurchased by the Sellers or the Master Servicer during the Due Period
         preceding such Payment Date;

           (ix) the amount of the Monthly Servicing Fee paid to the Master
         Servicer on such Payment Date and the amount reimbursed to the Master
         Servicer in respect of Liquidation Expenses during the Due Period
         preceding such Payment Date;

           (x) the amount of any withdrawal from the Reserve Account included in
         the amounts distributed to the Class A Certificateholders and the
         amount in the Reserve Account, after giving effect to distributions
         (including distributions of investment earnings) made therefrom on such
         Payment Date, the Reserve Account Requirement for such Payment Date,
         the Reserve Account Excess, if any, for such Payment Date and the
         amount, if any, to be transferred to the Reserve Account to maintain
         the Reserve Account Requirement;

           (xi) the amount of any withdrawals from the Yield Supplement Account
         deposited into the Collection Account

                                       78
<PAGE>   85
         with respect to such Payment Date and the amount on deposit in the
         Yield Supplement Account on such Payment Date after giving effect to
         such withdrawals;

           (xii) the Overcollateralization Amount, before and after giving to
         distributions to the Holders of the Class A Certificates on such
         Distribution Date; and

           (xiii) Net Losses since the Cut-off Date as of the last day of the
         immediately preceding Due Period.

         In the case of information furnished pursuant to subclauses (i) through
(iii) above, the amounts shall be expressed as a dollar amount per Class A
Certificate with a $1,000 denomination. Any such statement furnished to a Class
A Certificateholder may, if requested by the Master Servicer, omit information
pertinent only to the Class R Certificates.

         By January 31 of each calendar year following any year during which the
Class A Certificates are outstanding, the Master Servicer shall prepare and
forward to the Trustee for mailing to each Person who at any time during the
calendar year was the Holder of a Class A Certificate, a statement containing
the information set forth in subclauses (i) through (iii) aggregated for such
calendar year or applicable portion thereof during which such Person was a
Certificateholder of such Class. The Master Servicer shall include in such
statement any other information necessary in order to report income in respect
of the Certificateholders for federal income tax purposes. On each Payment Date
the Master Servicer shall prepare and forward to the Trustee for mailing to each
Holder of a Class R Certificate a copy of the report forwarded to the Holders of
Class A Certificates on such Payment Date. The Master Servicer shall also
forward to the Trustee for mailing to Holders of Class R Certificates a
statement setting forth the amount of the distribution, if any, to Holders of
Class R Certificates expressed as a dollar amount per Class R Certificate with a
20% Percentage Interest, together with such other information as the Master
Servicer deems necessary or appropriate.

         Within 90 days after the end of each calendar year, the Master Servicer
shall prepare and forward to the Trustee for mailing to each Person who at any
time during the calendar year was the Holder of a Class R Certificate a
statement containing the applicable distribution information relating to the
Class R Certificates provided pursuant to this Section 5.02 aggregated

                                       79
<PAGE>   86
for such calendar year or applicable portion thereof during which such Person
was the Holder of a Class R Certificate. Such obligation of the Master Servicer
shall be deemed to have been satisfied to the extent that the substantially
comparable information shall be provided by the Master Servicer to the Trustee
pursuant to any requirements of the Code.

         In the event that the statements required to be prepared pursuant to
this Section are unavailable from the Clearing Agency, Certificate Owners may
receive such statements from the Trustee at its Corporate Trust Office upon (x)
written request and certification to the Trustee that they are Certificate
Owners, and (y) payment by the Master Servicer of any reasonable expenses or
fees associated with the distribution of such statements. The Master Servicer
shall indemnify and hold harmless the Trustee against any liabilities to which
it may become subject, insofar as such liabilities arise out of or are based
upon the delivery by the Trustee of such statements to any such Certificate
Owner on the terms and to the extent provided in this Agreement.

                                   ARTICLE VI

                                THE CERTIFICATES

         Section 6.01 The Certificates. The Class A Certificates and Class R
Certificates shall be substantially in the form set forth in Exhibits A-1 and
A-2, respectively, and shall, on original issue, be executed and delivered by
the Trustee to or upon the order of the Sellers (such order having been signed
by the President or a Vice President of the Master Servicer, on behalf of the
Sellers) concurrently with the sale and assignment to the Trustee of the Trust
Fund. So long as the Certificates are Book-Entry Certificates, each Class of
Class A Certificates shall be evidenced by one or more typewritten certificates
representing the entire Class A Certificate Balance. Beneficial ownership of a
Class A Certificate that is a Book-Entry Certificate may be held in minimum
denominations of $1,000 and integral multiples thereof.

         Except for the Class R Certificate representing the Tax Matters Person
Residual Interest, the Class R Certificates shall be issuable in a minimum
denomination of a 10% Percentage Interest and integral multiples of 1% in excess
thereof, except that one Class R Certificate may be in a denomination of less

                                       80
<PAGE>   87
than a 10% Percentage Interest or an integral multiple of 10% such that the
aggregate Percentage Interest of all outstanding Class R Certificates will be
equal to 100%.

         The Certificates shall be executed by manual or facsimile signature on
behalf of the Trust by the Trustee (not in its individual capacity but solely as
Trustee) under its seal imprinted thereon. Certificates bearing the manual or
facsimile signatures of individuals who were, at the time when such signatures
were affixed, authorized to sign on behalf of the Trustee shall bind the Trust,
notwithstanding that such individuals or any of them have ceased to be so
authorized prior to the countersigning and delivery of such Certificates or did
not hold such offices at the date of such Certificate. No Certificate shall be
entitled to any benefit under this Agreement, or be valid for any purpose,
unless such Certificate shall have been manually countersigned for
authentication purposes by the Trustee substantially in the form provided for
herein, and such countersignature upon any Certificate shall be conclusive
evidence, and the only evidence, that such Certificate has been duly issued and
delivered hereunder. All Certificates shall be dated the date of their
authentication.

         Section 6.02 Registration of Transfer and Exchange of Certificates. (a)
The Trustee shall cause to be kept at the Corporate Trust Office a Certificate
Register in which, subject to such reasonable regulations as it may prescribe,
the Trustee shall provide for the registration of Certificates and of Transfers
and exchanges of Certificates as herein provided. The Trustee shall initially
serve as Certificate Registrar for the purpose of registering Certificates and
Transfers and exchanges of Certificates as herein provided.

         Upon surrender for registration of Transfer of any Certificate at any
office or agency of the Trustee maintained for such purpose pursuant to the
foregoing paragraph, and in the case of the Class R Certificates, upon
satisfaction of the conditions set forth below, the Trustee shall execute,
countersign and deliver, in the name of the designated Transferee or
Transferees, one or more new Certificates of a like Class and like aggregate
principal balance in the case of Class A Certificates, or Percentage Interest,
in the case of Class R Certificates.

         At the option of the Certificateholders, Certificates may be exchanged
for other Certificates of authorized denominations of a like Class and aggregate
principal balance in the case of Class A

                                       81
<PAGE>   88
Certificates, or Percentage Interest, in the case of Class R Certificates, upon
surrender of the Certificates to be exchanged at any office or agency of the
Trustee maintained for such purpose. Whenever any Certificates are so
surrendered for exchange the Trustee shall execute, countersign and deliver the
Certificates of such Class which the Certificateholder making the exchange is
entitled to receive. Every Certificate presented or surrendered for registration
of Transfer or exchange shall (if so required by the Trustee or the Certificate
Registrar) be duly endorsed by or be accompanied by a written instrument of
Transfer in form satisfactory to the Trustee and the Certificate Registrar duly
executed by the Holder thereof or his attorney duly authorized in writing.

         When a Class A Certificate is issued in registration of a Transfer or
exchange, the new Certificate will be issued without reduction of the stated
principal balance thereof from that as originally issued.

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

         All Certificates surrendered for registration of Transfer or exchange
shall be cancelled and subsequently destroyed by the Certificate Registrar in
accordance with its customary procedures.

         (b) No registration of Transfer of any Class R Certificate shall be
made unless the Trustee is provided with an Opinion of Counsel to the effect
that such Transfer is made pursuant to an effective registration statement under
the Securities Act and effective registration or qualification under applicable
state securities laws, or is made in a transaction which does not require such
registration or qualification. In the event that such a Transfer is to be made
within two years from the Closing Date without registration under the Securities
Act or applicable state securities laws, the Trustee shall require, in order to
assure compliance with such laws, (i) that the Certificateholder desiring to
effect the Transfer and such Certificateholder's prospective Transferee each
certify to the Trustee and the Master Servicer the factual basis for the
registration or qualification exemption relied upon, and (ii) an Opinion of
Counsel that such Transfer may be made without such registration or
qualification.

                                       82
<PAGE>   89
Neither the Master Servicer nor the Trustee is obligated to register or qualify
under the Securities Act or any applicable state securities law any Class R
Certificate or to take any action not otherwise required under this Agreement to
permit the Transfer of such Certificates without registration or qualification.
Any such Certificateholder desiring to effect the registration of any such
Transfer shall, and does hereby agree to, indemnify the Trustee, the Master
Servicer and the Sellers 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.

         In addition, no registration of Transfer of a Class R Certificate shall
be made unless the Transferee provides the Master Servicer and the Trustee with
(A) an affidavit in the form of Exhibit F hereto that the proposed Transferee is
not an employee benefit plan or other plan subject to the prohibited transaction
provisions of ERISA or Section 4975 of the Code (a "Plan") and is not acquiring
the Class R Certificates with "plan assets" (as defined in the Plan Asset
Regulations) of any Plan, or (B) a Benefit Plan Opinion (in which event the
Master Servicer shall deliver to the Trustee an Officer's Certificate certifying
that such Benefit Plan opinion is satisfactory to the Master Servicer).

         The Tax Matters Person Residual Interest will not be transferable
except to an Affiliate of the Master Servicer (as evidenced by a certificate (in
a form acceptable to the Trustee) of the Master Servicer certifying such
affiliation).

         (c) Each Person who has or acquires any Class R Certificate shall be
deemed by the acceptance or acquisition of such Ownership Interest in such Class
R Certificate to have agreed to be bound by the following provisions and to have
irrevocably appointed the Master Servicer as its attorney-in-fact to negotiate
the terms of any sale under clause (vi) below and to execute all instruments of
transfer and to do all other things necessary in connection with any such sale,
and the rights of each Person acquiring any Ownership Interest in a Class R
Certificate are expressly subject to the following provisions:

           (i) Each Person holding or acquiring any Ownership Interest in a
         Class R Certificate shall be a Permitted Transferee, shall not be
         holding or acquiring such Ownership Interest on behalf of any Person
         that is not a Permitted Transferee, and shall promptly notify the
         Trustee and the

                                       83
<PAGE>   90
         Master Servicer, in writing, of any change or impending change in its
         status (or the status of the beneficial owner) as a Permitted
         Transferee.

           (ii) The Trustee shall not register any Transfer of a Class R
         Certificate (including any beneficial interest therein) unless it shall
         have received the written consent of the Master Servicer. The Master
         Servicer will not give such consent to any proposed Transfer or sale of
         a Class R Certificate to any investor that is not a Permitted
         Transferee or if such Transfer would result in the Sellers or the Trust
         being deemed to be an "investment company" within the meaning of the
         Investment Company Act of 1940, as amended. Notwithstanding the
         fulfillment of the requirements described in clauses (ii) and (iii)
         hereof, the Master Servicer may withhold its consent to a Transfer, but
         only to the extent necessary to avoid a risk of (1) disqualification of
         the Trust as a REMIC or (2) the imposition of a tax upon the Trust, or
         upon the transfer of the Class R Certificate under Code Section
         860E(e). In addition, the Master Servicer shall not give its consent to
         the Transfer of less than an entire Ownership Interest in a Class R
         Certificate unless the Ownership Interest transferred is an undivided
         interest.

           (iii) In connection with any proposed Transfer of any Ownership
         Interest in a Class R Certificate, the Master Servicer shall, as a
         condition to giving its consent to such transfer, require delivery to
         it, in form and substance satisfactory to it, and any Person to whom
         such Class R Certificate is proposed to be Transferred (the "Proposed
         Transferee") shall deliver to the Master Servicer, the following:

                   (A) an affidavit in the form attached as Annex A to Exhibit G
              (a "Transfer Affidavit") of the Proposed Transferee that such
              Proposed Transferee is a Permitted Transferee;

                   (B) a representation (a "Transfer Representation"), which may
              be set forth in the Transfer Affidavit, that the Proposed
              Transferee does not have the intention to impede the assessment or
              collection of tax legally required to be paid with respect to any
              interest in a Class R Certificate; and

                                       84
<PAGE>   91
                   (C) an express agreement by the Proposed Transferee, which
              may be set forth in the Transfer Affidavit, to be bound by and to
              abide by the provisions of this Section 6.02.

           (iv) Notwithstanding the delivery of a Transfer Affidavit and a
         Transfer Representation by a Proposed Transferee under clause (iii)
         above, if the Master Servicer has actual knowledge that the Proposed
         Transferee is not a Permitted Transferee, it shall not give its consent
         to any Transfer of any Ownership Interest in a Class R Certificate to
         such Proposed Transferee.

           (v) Each Person holding or acquiring any Ownership Interest in a
         Class R Certificate shall agree (A) to require a Transfer Affidavit and
         a Transfer Representation from any other Person to whom such Person
         attempts to Transfer any Ownership Interest in a Class R Certificate
         and (B) not to Transfer any Ownership Interest in a Class R Certificate
         or to cause the Transfer of any Ownership Interest in a Class R
         Certificate to any other Person if it has actual knowledge that such
         Person is not a Permitted Transferee or will be holding any Ownership
         Interest in a Class R Certificate on behalf of a Person that is not a
         Permitted Transferee.

           (vi) If any Person other than a Permitted Transferee acquires any
         Ownership Interest in a Class R Certificate in violation of the
         restrictions in this Section 6.02(c), then the Master Servicer shall
         have the right, without notice to the Holder of such Class R
         Certificate or any other Person having an Ownership Interest therein,
         to sell such Class R Certificate to a purchaser selected by the Master
         Servicer on such terms as the Master Servicer may choose. Such
         purchaser may be the Master Servicer itself or any affiliate of the
         Master Servicer. The proceeds of such sale, net of commissions (which
         may include commissions payable to the Master Servicer or its
         affiliates), expenses and taxes due, if any, will be remitted by the
         Master Servicer to the previous Holder of such Class R Certificate that
         is a Permitted Transferee, except that in the event that the Master
         Servicer determines that the Holder of such Class R Certificate may be
         liable for any amount due under this Section 6.02(c) or any other
         provisions of this Agreement, the Master Servicer may withhold a
         corresponding amount from such remittance as security for such claim.
         The terms and conditions of any sale under this clause (vi) shall be

                                       85
<PAGE>   92
         determined in the sole discretion of the Master Servicer, and it shall
         not be liable to any Person having an Ownership Interest in a Class R
         Certificate as a result of its exercise of such discretion.

         Upon notice to the Master Servicer that any Ownership Interest in a
Class R Certificate has been transferred, either directly or indirectly, to any
Person that is not a Permitted Transferee or an agent thereof (including a
broker, nominee, or middleman) in contravention of the foregoing restrictions,
or that is a pass-through entity as defined in Section 860(e)(6) of the Code an
interest of which is held of record by a Person that is not a Permitted
Transferee, the Master Servicer agrees to furnish to the Internal Revenue
Service, the transferor of such Class R Certificate or such agent or such
pass-through entity such information necessary to the application of Section
860(e) of the Code as may be required by the Code, including but not limited to
the present value of the total anticipated excess inclusions with respect to
such Class R Certificate (or portion thereof) for periods after such transfer
and the total excess inclusions for any taxable year allocable to any holder of
an interest in such pass-through entity that is not a Permitted Transferee. At
the election of the Master Servicer, the Master Servicer may charge a reasonable
fee for computing and furnishing such information to the transferor or to such
agent or to such pass-through entity referred to above; provided, however, that
the Master Servicer shall in no event be excused from furnishing such
information to the Internal Revenue Service.

         If a tax reporting cost is borne by the Trust as a result of the
Transfer of a Class R Certificate, or any Ownership Interest therein, in
violation of the restriction set forth in this Section 6.02, the Trustee, upon
notification from the Master Servicer, may pay such tax or reporting cost with
amounts that otherwise would have been paid to the Transferee of such Class R
Certificate (or beneficial interest therein). If such amounts are not sufficient
the Trustee will make a demand for payment from the Class R Certificateholders.
In that event, neither the Transferee nor the transferor shall have any right to
seek repayment of such amounts from the Trustee, the Sellers, the Trust, the
Master Servicer or the other Certificateholders.

         All or any of the provisions of this Section 6.02(c) shall cease to
apply to Transfers occurring on or after the date on which there shall have been
delivered to the Trustee and the Master Servicer, in form and substance
satisfactory to the

                                       86
<PAGE>   93
         Trustee, the Sellers and the Master Servicer, an Opinion of Counsel to
the effect that neither under the laws then in effect nor under any legislation
then under consideration by the Congress of the United States that is or may be
applicable to the Trust Fund, will the removal of the restrictions on Transfer
set forth in such provisions (x) cause the Trust or any Person having an
Ownership Interest in any Certificate to incur a liability for any tax imposed
under the Code that would not otherwise be imposed but for such a Transfer or
(y) cause the Trust Fund to fail to qualify as a REMIC at any time that any
Certificates are outstanding.

         No agreement, affidavit, Benefit Plan Opinion or other Opinion of
Counsel delivered pursuant to Section 6.02(b) or this Section 6.02(c) shall be
an expense of the Trust, the Trustee, the Master Servicer or the Sellers but
shall, in each case, be paid by the transferor or proposed Transferee.

         (d) The Class A Certificates shall, upon original issuance, be issued
in the form of one or more typewritten certificates representing the Book-Entry
Certificates and shall be delivered to The Depository Trust Company, the initial
Clearing Agency, by, or on the behalf of, the Sellers. The Class A Certificates
shall initially be registered on the Certificate Register in the name of CEDE &
Co., the nominee of the initial Clearing Agency, and no Class A Certificate
Owner will receive a definitive certificate representing such Certificate
Owner's interest in the Class A Certificates except as provided in subsection
(e) below. Unless and until definitive, fully registered Certificates
("Definitive Certificates") have been issued to Class A Certificate Owners
pursuant to subsection (e) below:

           (i) the provisions of this Section 6.02(d) shall be in full force and
         effect;

           (ii) the Sellers, the Master Servicer and the Trustee may deal with
         the Clearing Agency which is the registered Holder of the Certificates
         for all purposes (including the making of distributions on the Class A
         Certificates) as the authorized representative of the Class A
         Certificate Owners;

           (iii) to the extent that the provisions of this Section 6.02(d)
         conflict with any other provisions of this Agreement, the provisions of
         this Section 6.02(d) shall control;

                                       87
<PAGE>   94
           (iv) the rights of Class A Certificate Owners shall be exercised only
         through the Clearing Agency which is the registered Holder of the Class
         A Certificates and the Clearing Agency Participants and shall be
         limited to those established by law and agreement between such
         Certificate Owners and the Clearing Agency and/or the Clearing Agency
         Participants. Pursuant to the Clearing Agency Agreement, unless and
         until Definitive Class A Certificates are issued pursuant to subsection
         (e) below, the initial Clearing Agency will make book-entry transfers
         among the Clearing Agency Participants and receive and transmit
         distributions of principal and interest on the Class A Certificates to
         such Clearing Agency Participants; and

           (v) whenever a notice, report or other communication to the Class A
         Certificateholders is required under this Agreement, unless and until
         Definitive Certificates shall have been issued to Class A Certificate
         Owners pursuant to subsection (e) below, the Trustee shall give all
         such notices and communications specified herein to be given to Class A
         Certificateholders to the Clearing Agency which is the registered
         Holder of the Certificates.

         (e)      In the event that:

           (i) (A) The Master Servicer advises the Trustee in writing that the
         Clearing Agency which is the registered holder of the Certificates is
         no longer willing or able to discharge properly its responsibilities as
         Clearing Agency, and (B) the Master Servicer is unable to locate a
         qualified successor,

           (ii) the Master Servicer, at its option, advises the Trustee in
         writing that it elects to terminate the book-entry system through the
         Clearing Agency, or

           (iii) after the occurrence of an Event of Servicing Termination,
         Class A Certificate Owners representing Percentage Interests
         aggregating not less than 51% of the sum of the Class A Certificate
         Balance advise the Trustee and the Clearing Agency through the Clearing
         Agency Participants in writing that the continuation of a book-entry
         system through the Clearing Agency is no longer in the best interests
         of the Class A Certificate Owners,

                                       88
<PAGE>   95
the Trustee shall notify all Certificate Owners, through the Clearing Agency
which is the registered Holder of the Certificates, of the occurrence of any
such event and of the availability of Definitive Certificates to Class A
Certificate Owners requesting the same. Upon surrender to the Trustee of the
Certificates by the Clearing Agency, accompanied by registration instructions
from the Clearing Agency which is the registered Holder of the Certificates for
registration, the Trustee shall issue the Definitive Certificates which shall be
issued in registered form and in minimum denominations of $1,000 and integral
multiples thereof. Neither the Master Servicer nor the Trustee shall be liable
for any delay in delivery of such instructions and may conclusively rely on, and
shall be protected in relying on, such instructions. The Master Servicer shall
arrange for, and will bear the costs of, printing, issuing and delivering any
Definitive Certificates. Upon the issuance of Definitive Certificates, all
references herein to obligations imposed upon or to be performed by the Clearing
Agency shall be deemed to be imposed upon and performed by the Trustee, to the
extent applicable with respect to such Definitive Certificates, and the Trustee
shall recognize the Holders of the Definitive Certificates as Holders of Class A
Certificates (as appropriate) hereunder.

         Section 6.03 Mutilated, Destroyed, Lost or Stolen Certificates. If (i)
any mutilated Certificate is surrendered to the Certificate Registrar or the
Certificate Registrar receives evidence to its satisfaction of the destruction,
loss or theft of any Certificate, and (ii) there is delivered to the Trustee,
the Master Servicer, the Sellers and the Certificate Registrar such security or
indemnity as may be required by them to save each of them harmless, then, in the
absence of notice to the Trustee or the Certificate Registrar that such
Certificate has been acquired by a bona fide purchaser, the Trustee shall
execute, countersign and deliver, in exchange for or in lieu of any such
mutilated, destroyed, lost or stolen Certificate, a new Certificate of like
tenor, Class and, in the case of Class A Certificates, like principal balance,
and in the case of a Class R Certificate, like Percentage Interest. Upon the
issuance of any new Certificate under this Section, the Trustee may require the
payment of a sum sufficient to cover any tax or other governmental charge that
may be imposed in relation thereto and any other expenses (including the fees
and expenses of the Trustee and the Certificate Registrar) connected therewith.
Any duplicate Certificate issued pursuant to this Section shall constitute
complete and indefeasible evidence of ownership in the Trust Fund, as if

                                       89
<PAGE>   96
originally issued, whether or not the lost, stolen or destroyed Certificate
shall be found at any time.

         Section 6.04 Persons Deemed Owners. Prior to presentation of a
Certificate for registration of Transfer, the Master Servicer, the Seller, the
Trustee, the Certificate Registrar and any agent of the Master Servicer, the
Sellers, the Trustee or the Certificate Registrar may treat the Person in whose
name any Certificate is registered as the owner of such Certificate for the
purpose of receiving distributions pursuant to Section 5.01 and for all other
purposes whatsoever, and neither the Master Servicer, the Sellers, the Trustee,
the Certificate Registrar nor any agent of the Master Servicer, the Sellers, the
Trustee or the Certificate Registrar shall be affected by notice to the
contrary.

         Section 6.05 Appointment of Paying Agent. The Trustee is empowered to
appoint a Paying Agent for the purpose of making distributions to
Certificateholders pursuant to Section 5.01. Any Paying Agent appointed
hereunder must satisfy the eligibility requirements for the Trustee as set forth
in Section 9.06 hereof. In the event of any appointment by the Trustee of a
Person other than itself as Paying Agent, on or prior to the Business Day
preceding each Payment Date, the Trustee shall, to the extent received or
advanced by the Master Servicer and deposited by it in the Collection Account,
deposit or cause to be deposited with such Paying Agent in next day funds, a sum
sufficient to make the payments to Certificateholders in the amounts and in the
manner provided for in Section 5.01, such sum to be held in trust for the
benefit of the Certificateholders.

         The Trustee shall cause any Paying Agent other than itself to execute
and deliver to the Trustee an instrument in which such Paying Agent shall agree
with the Trustee that such Paying Agent will hold all sums held by it for the
payment to the Certificateholders in trust for the benefit of the
Certificateholders entitled thereto until such sums shall be paid to such
Certificateholders.

         Section 6.06 Access to List of Certificateholders' Names and Addresses.
The Trustee shall furnish or cause to be furnished to the Master Servicer,
within 15 days after receipt by the Trustee of a request therefor from the
Master Servicer in writing, a list, in such form as the Master Servicer may
reasonably require, of the names and addresses of the Certificateholders as of
the most recent Record Date. If three

                                       90
<PAGE>   97
or more Certificateholders who in the aggregate hold Certificates that evidence
not less than 25% of the Class A Certificate Balance apply in writing to the
Trustee, and such application states that the applicants desire to communicate
with other Certificateholders with respect to their rights under this Agreement
or under the Certificates and such application shall be accompanied by a copy of
the communication that such applicants propose to transmit, then the Trustee
shall, within five Business Days after the receipt of such application, afford
such applicants access during normal business hours to the current list of
Certificateholders or shall itself cause such communication to be distributed to
Certificateholders. Each Holder, by receiving and holding a Certificate, shall
be deemed to have agreed to hold none of the Master Servicer, the Sellers or the
Trustee accountable by reason of the disclosure of its name and address,
regardless of the source from which such information was derived.

         Section 6.07 Maintenance of Office or Agency. The Trustee shall
maintain in the Borough of Manhattan, The City and State of New York, an office
or offices or agency or agencies where Certificates may be surrendered for
registration of Transfer or exchange and where notices and demands to or upon
the Trustee in respect of the Certificates and this Agreement may be served. The
Trustee initially designates its office located at 14 Wall Street, 8th Floor,
New York, New York 10005 as its office for such purposes in the Borough of
Manhattan, The City and State of New York. The Trustee shall give prompt written
notice to the Master Servicer and to Certificateholders of any change in the
location of the Certificate Register or any such office or agency.

         Section 6.08 Actions of Certificateholders. (a) Any request, demand,
authorization, direction, notice, consent, waiver or other action provided by
this Agreement to be given or taken by Certificateholders may be embodied in and
evidenced by one or more instruments of substantially similar tenor signed by
such Certificateholders 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,
when required, to the Sellers or the Master Servicer. 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, the
Sellers and the Master Servicer, if made in the manner provided in this Section.

                                       91
<PAGE>   98
         (b) The fact and date of the execution by any Certificateholder of any
such instrument or writing may be proved in any reasonable manner which the
Trustee deems sufficient.

         (c) Any request, demand, authorization, direction, notice, consent,
waiver or other act by a Certificateholder shall bind every Holder of every
Certificate issued upon the registration of Transfer thereof or in exchange
therefor or in lieu thereof, in respect of anything done, or omitted to be done,
by the Trustee, the Sellers or the Master Servicer in reliance therein, whether
or not notation of such action is made upon such Certificate.

         (d) The Trustee may require such additional proof of any matter
referred to in this Section 6.08 as it shall deem necessary.

                                   ARTICLE VII

                       THE MASTER SERVICER AND THE SELLERS

         Section 7.01 Merger or Consolidation of, or Assumption of the
Obligations of, the Master Servicer. Nothing in this Agreement shall prevent any
consolidation or merger of the Master Servicer with or into any other
corporation, or any consolidation or merger of any other corporation with or
into the Master Servicer, or any sale or transfer of all or substantially all of
the property and assets of the Master Servicer to any other corporation lawfully
entitled to acquire the same; provided, however, that, so long as Certificates
are outstanding hereunder, the Master Servicer covenants and agrees that any
such consolidation, merger, sale or transfer shall be upon the condition that
the due and punctual performance and observance of all the terms, covenants and
conditions of this Agreement to be kept or performed by the Master Servicer
shall, by an agreement supplemental hereto, executed and delivered to the
Trustee, be assumed by the corporation (if other than the Master Servicer)
formed by or resulting from any such consolidation or merger, or which shall
have received the transfer of all or substantially all of the property and
assets of the Master Servicer, just as fully and effectually as if such
successor corporation had been an original party hereto, and the representations
and warranties set forth in Section 2.02 hereof shall be true and correct with
respect to such successor corporation in all material respects; and in the event
of any such sale or transfer the predecessor Master Servicer may be dissolved,
wound up and liquidated at any

                                       92
<PAGE>   99
time thereafter. No consent or approval of the Certificateholders shall be
required to any of the transactions described in this Section 7.01.

         Section 7.02 Limitation on Liability of the Master Servicer and Others.
Neither the Master Servicer nor any of its directors, officers, employees or
agents shall be under any liability to the Trustee, the Trust or the
Certificateholders for any action taken or for refraining from the taking of any
action by the Master Servicer pursuant to this Agreement, or for errors in
judgment; provided, however, that this provision shall not protect the Master
Servicer or any such person against any liability which would otherwise be
imposed by reason of willful misfeasance, bad faith or negligence in the
performance of the duties of the Master Servicer or by reason of reckless
disregard of the obligations and duties of the Master Servicer hereunder. The
Master Servicer and any director, officer, employee or agent of the Master
Servicer shall be indemnified by the Trust and held harmless against any loss,
liability or expense incurred in connection with any legal action relating to
this Agreement or the Certificates, other than any loss, liability or expense
related to any specific Mortgage Loan or Mortgage Loans (except as any such
loss, liability or expense that shall be otherwise reimbursable pursuant to this
Agreement) and any loss, liability or expense incurred by reason of willful
misfeasance, bad faith or negligence in the performance of its duties as Master
Servicer hereunder or by reason of reckless disregard of its obligations and
duties hereunder. Notwithstanding anything to the contrary herein, no recourse
under or upon any obligation or covenant of this Agreement, or of any
Certificate, or for any claim based thereon or otherwise in respect thereof,
shall be had against any incorporator, shareholder, officer or director, as
such, past, present or future, of the Master Servicer, either directly or
through the Master Servicer, whether by virtue of any constitution, statute or
rule of law, or by the enforcement of any assessment or penalty or otherwise; it
being expressly understood that this Agreement and the obligations issued
hereunder are solely corporate obligations, and that no such personal liability
whatever shall attach to, or is or shall be incurred by the incorporators,
shareholders, officers or directors, as such, of the Master Servicer or of any
successor corporation, or any of them, because of the issuance of the
Certificates, or under or by reason of the obligations, covenants or agreements
contained in this Agreement or in any of the Certificates or implied therefrom;
and that any and all such personal liability, either at common law or in equity
or by

                                       93
<PAGE>   100
constitution or statute, of, and any and all such rights and claims against,
every such incorporator, shareholder, officer or director, as such, because of
the issuance of the Certificates, or under or by reason of the obligations or
covenants contained in this Agreement or in the Certificates or implied
therefrom, are hereby expressly waived and released as a condition of, and as a
consideration for, the execution of this Agreement and the issue of such
Certificates. The Master Servicer and any director or officer or employee or
agent of the Master Servicer may rely in good faith on any document of any kind
prima facie properly executed and submitted by any Person respecting any matters
arising hereunder. The Master Servicer shall not be under any obligation to
appear in, prosecute or defend any legal action which is not incidental to its
duties to service the Mortgage Loans in accordance with this Agreement which in
its reasonable opinion may involve it in any expense or liability; provided,
however, that the Master Servicer may in its sole discretion undertake any such
action which it may deem necessary or desirable in respect of this Agreement,
and the rights and duties of the parties hereto and the interests of the
Certificateholders hereunder. In such event, the legal expenses and costs of
such action and any liability resulting therefrom shall be expenses, costs and
liabilities of the Trust, and the Master Servicer shall be entitled to be
reimbursed therefor only from amounts otherwise distributable to
Certificateholders on any subsequent Payment Date, provided, however, that the
Master Servicer shall indemnify the Trust for certain expenses as provided in
Section 7.09. The Master Servicer's right to indemnity or reimbursement pursuant
to this Section shall survive any resignation or termination of the Master
Servicer pursuant to Section 7.04 with respect to any losses, expenses, costs or
liabilities arising prior to such resignation or termination (or arising from
events that occurred prior to such resignation or termination). Any claims under
this Section by or on behalf of the Certificateholders or the Trust shall be
made only against the Master Servicer, who shall be liable hereunder with
respect to its own acts and omissions as well as the acts and omissions of its
directors, officers, employees and agents.

         Section 7.03 Delegation of Duties. In the ordinary course of business,
the Master Servicer may at any time delegate any of its duties hereunder to any
Person, including any of its Affiliates, who agrees to conduct such duties in
accordance with the Servicing Standards. Such delegation shall not relieve the
Master Servicer of its liabilities and responsibilities with respect to such
duties and shall not constitute a resignation

                                       94
<PAGE>   101
within the meaning of Section 7.04 of this Agreement. The Master Servicer shall
provide each Rating Agency and the Trustee with written notice prior to the
delegation of any of its duties to any Person other than any Subservicer or any
of the Master Servicer's other Affiliates or their respective successors and
assigns. The Master Servicer hereby appoints each Seller as Subservicer with
respect to the Mortgage Loans sold to the Trust by it.

         Section 7.04 Master Servicer Not to Resign. Subject to the provisions
of Section 7.01, the Master Servicer shall not resign from the obligations and
duties hereby imposed on it under this Agreement except upon a determination
that the performance of its duties under this Agreement shall no longer be
permissible under applicable law. Notice of any such determination permitting
the resignation of the Master Servicer shall be communicated to the Trustee
promptly (and, if such communication is not in writing, shall be promptly
confirmed in writing) and any such determination shall be evidenced by an
Opinion of Counsel to such effect delivered to the Trustee concurrently with or
promptly after such notice. No such resignation shall become effective until the
Trustee or a successor Master Servicer shall have assumed the responsibilities
and obligations of the Master Servicer in accordance with Section 8.02 of this
Agreement.

         Section 7.05 Merger or Consolidation of, or Assumption of the
Obligations of, Sellers. (a) Nothing in this Agreement shall prevent any
consolidation or merger of any of the Sellers with or into any other
corporation, or any consolidation or merger of any other corporation with or
into any of the Sellers, or any sale or transfer of all or substantially all of
the property and assets of any of the Sellers to any other corporation lawfully
entitled to acquire the same; provided, that, so long as the Certificates are
outstanding hereunder, the Sellers covenant and agree that any such
consolidation, merger, sale or transfer shall be upon the condition that the due
and punctual performance and observance of all the terms, covenants and
conditions of this Agreement to be kept or performed by such Seller shall, by an
agreement supplemental hereto, executed and delivered to the Trustee, be assumed
by the corporation (if other than such Seller) formed by or resulting from any
such consolidation or merger, or which shall have received the transfer of all
or substantially all of the property and assets of such Seller, just as fully
and effectually as is such successor corporation had been the original party of
the first part hereto; and in the event of any such sale or transfer the
predecessor Seller may be

                                       95
<PAGE>   102
dissolved, wound up and liquidated at any time. No transaction in this Section
7.05(a) will require approval or consent of the Certificateholders.

         (b) Except as provided in subsection (a) above, the obligations of the
Sellers hereunder shall not be assignable except to an Affiliate thereof which
has all necessary legal and corporate power and authority to perform all of the
obligations so assigned to it, nor shall any Person, other than an Affiliate of
the Sellers which has all necessary legal and corporate power and authority to
perform all of the obligations so assigned to it, succeed to the obligations of
the Seller hereunder.

         Section 7.06 Limitation of Liability of Certain Persons. No recourse
under or upon any obligation or covenant of this Agreement, or of any
Certificate, or for any claim based thereon or otherwise in respect thereof,
shall be had against any incorporator, shareholder, officer or director, as
such, past, present or future, of either of the Sellers or of any successor
corporation, either directly or through such Seller, whether by virtue of any
constitution, statute or rule of law, or by the enforcement of any assessment or
penalty or otherwise; it being expressly understood that this Agreement and the
obligations issued hereunder are solely corporate obligations, and that no such
personal liability whatever shall attach to, or is or shall be incurred by the
incorporators, shareholders, officers or directors, as such, of the Sellers, or
any of them, because of the creation of the indebtedness hereby authorized, or
under or by reason of the obligations or covenants contained in this Agreement
or in any of the Certificates or implied therefrom; and that any and all such
personal liability, either at common law or in equity or by constitution or
statute, of, and any and all such rights and claims against, every such
incorporator, shareholder, officer or director, as such, because of the creation
of the indebtedness hereby authorized, or under or by reason of the obligations,
covenants or agreements contained in this Agreement or in any of the
Certificates or implied therefrom, are hereby expressly waived and released as a
condition of, and as a consideration for, the execution of this Agreement and
the issue of such Certificates. The Sellers and any director or officer or
employee or agent of the Sellers may rely in good faith on any document of any
kind prima facie properly executed and submitted by any Person respecting any
matters arising hereunder.

         Section 7.07 The Master Servicer to File Reports Pursuant to Securities
Exchange Act. The Master Servicer shall file on

                                       96


<PAGE>   103



behalf of the Trust Fund all reports required to be filed with the Securities
and Exchange Commission or any exchange or association of securities dealers
pursuant to the Exchange Act or any rules or regulations thereunder.

         Section 7.08 Sellers May Own Certificates. Each of the Sellers and any
Affiliate of either Seller may in its individual or any other capacity become
the owner or pledgee of Certificates with the same rights as it would have if it
were not a Seller or an Affiliate thereof, except as otherwise provided in the
definition of the terms "Certificateholder" and "Certificate Owners specified in
Section 1.01. Certificates so owned by or pledged to a Seller or an Affiliate
thereof shall have an equal and proportionate benefit under the provisions of
this Agreement, without preference, priority or distinction as among all of the
Certificates, except as otherwise provided in the definition of the terms
"Certificateholder" and "Certificate Owner" specified in Section 1.01. Without
in any way limiting the foregoing, on the Closing Date one or both of the
Sellers will sell Class A-1 Certificates, Class A-2 Certificates, Class A-3
Certificates and Class A-4 Certificates having an aggregate certificate balance
equal to $31,300,000, $22,600,000, $10,450,000 and $2,000,000, respectively, and
will initially retain the Class R Certificates.

         Section 7.09 The Master Servicer to Indemnify the Trust. The Master
Servicer agrees to indemnify the Trust for any liabilities, costs, or expenses
payable by the Trust or the Trustee to third parties arising from a breach of
any of the representations and warranties set forth in Section 2.02(a) hereof.
If the Trustee assumes the responsibilities and duties of the Master Servicer
under this Agreement pursuant to Section 8.02, it is understood and agreed that
the Trustee shall not assume any obligations pursuant to this Section 7.09.

                                  ARTICLE VIII

                         EVENTS OF SERVICING TERMINATION

         Section 8.01 Events of Servicing Termination. If any one of the
following events ("Events of Servicing Termination") shall occur and be
continuing:

                        (i) Any failure by the Master Servicer to deliver to the
         Trustee for distribution to Certificateholders any proceeds or payment
         required to be so delivered under the

                                       97


<PAGE>   104



         terms of the Certificates and this Agreement that shall continue
         unremedied for a period of five Business Days (an "Event of
         Nonpayment"); or

                        (ii) Failure on the part of the Master Servicer duly to
         observe or to perform in any material respect any other covenants or
         agreements of the Master Servicer set forth in the Certificates or in
         this Agreement which failure materially and adversely affects the
         rights of Certificateholders and which failure shall continue
         unremedied for a period of 60 days after the date on which written
         notice of such failure (which notice shall specifically reference this
         Section 8.01) requiring the same to be remedied shall have been given
         to the Master Servicer by the Trustee, or to the Master Servicer and to
         the Trustee by the Holders of Certificates evidencing not less than 33
         1/3% of the Class A Certificate Balance; or

                        (iii) The Master Servicer shall file a petition
         commencing a voluntary case under any chapter of the federal bankruptcy
         laws, or the Master Servicer shall file a petition or answer or consent
         seeking reorganization, arrangement, adjustment or composition under
         any other similar applicable federal law, or shall consent to the
         filing of any such petition, answer or consent, or the Master Servicer
         shall appoint, or consent to the appointment of, a custodian, receiver,
         liquidator, trustee, assignee, sequestrator or other similar official
         in bankruptcy or insolvency, of it or of any substantial part of its
         property, or shall make an assignment for the benefit of creditors, or
         shall admit in writing its inability to pay its debts generally as they
         become due; or

                        (iv) Any order for relief against the Master Servicer
         shall have been entered by a court having jurisdiction in the premises
         under any chapter of the federal bankruptcy laws, and such order shall
         have continued undischarged or unstayed for a period of 120 days, or a
         decree or order by a court having jurisdiction in the premises shall
         have been entered approving as properly filed a petition seeking
         reorganization, arrangement, adjustment, or composition of the Master
         Servicer under any other similar applicable federal law, and such
         decree or order shall have continued undischarged or unstayed for a
         period of 120 days, or a decree or order of a court having jurisdiction
         in the premises for the appointment of a custodian, receiver,

                                       98


<PAGE>   105



         liquidator, trustee, assignee, sequestrator or other similar official
         in bankruptcy or insolvency of the Master Servicer or of any
         substantial part of its property, or for the winding up or liquidation
         of its affairs, shall have been entered, and such decree or order shall
         have remained in force undischarged or unstayed for a period of 120
         days;

then, and in each and every case, so long as such Event of Servicing Termination
shall not have been remedied or waived pursuant to Section 8.04, either the
Trustee or the Holders of Certificates evidencing not less than 51% of the Class
A Certificate Balance, by notice then given in writing to the Master Servicer
(and to the Trustee if given by the Certificateholders) may terminate all of the
rights and obligations of the Master Servicer under this Agreement; provided,
however, that the responsibilities and duties of the initial Master Servicer
with respect to the repurchase of Mortgage Loans pursuant to Section 3.01 and
the indemnity obligations under Section 7.09 shall not terminate. The Trustee
shall mail a copy of any notice given by it hereunder to the Rating Agencies. On
or after the receipt by the Master Servicer of such written notice, all
authority and power of the Master Servicer under this Agreement, whether with
respect to the Certificates or the Mortgage Loans or otherwise, shall without
further action, pass to and be vested in the Trustee or such successor Master
Servicer as may be appointed under Section 8.02 pursuant to and under this
Section 8.01, and, without limitation, the Trustee is hereby authorized and
empowered to execute and deliver, on behalf of the predecessor Master Servicer,
as attorney-in-fact or otherwise, any and all documents and other instruments,
and to do or accomplish all other acts or things necessary or appropriate to
effect the purposes of such notice of termination, whether to complete the
transfer and endorsement of the Mortgage Loans and related documents, or
otherwise. The predecessor Master Servicer shall cooperate with the successor
Master Servicer and the Trustee in effecting the termination of the
responsibilities and rights of the predecessor Master Servicer under this
Agreement including the transfer to the successor Master Servicer for
administration by it of all cash accounts that shall at the time be held by the
predecessor Master Servicer for deposit, or shall thereafter be received with
respect to a Mortgage Loan. All reasonable costs and expenses (including
attorneys' fees) incurred in connection with amending this Agreement to reflect
such succession as Master Servicer pursuant to this Section 8.01 shall be paid
by the predecessor

                                       99


<PAGE>   106


Master Servicer upon presentation of reasonable documentation of such costs and
expenses.

         Section 8.02 Appointment of Successor. (a) Upon the Master Servicer's
receipt of notice of termination pursuant to Section 8.01 or the Master
Servicer's resignation in accordance with the terms of Section 7.04 of this
Agreement, the predecessor Master Servicer shall continue to perform its
functions as Master Servicer under this Agreement, in the case of termination,
only until the date specified in such termination notice or, if no such date is
specified in a notice of termination, until receipt of such notice and, in the
case of resignation, until the earlier of (x) the date 45 days from the delivery
to the Trustee of written notice of such resignation (or written confirmation of
such notice) in accordance with the terms of this Agreement and (y) the date
upon which the predecessor Master Servicer shall become unable to act as Master
Servicer, as specified in the notice of resignation and accompanying Opinion of
Counsel. In the event of the Master Servicer's resignation or termination
hereunder, the Trustee shall appoint a successor Master Servicer and the
successor Master Servicer shall accept its appointment by a written assumption
in form acceptable to the Trustee. In the event that a successor Master Servicer
has not been appointed at the time when the predecessor Master Servicer has
ceased to act as Master Servicer in accordance with this Section 8.02, the
Trustee without further action shall automatically be appointed as the successor
Master Servicer. Notwithstanding the above, the Trustee shall, if it shall be
unwilling or legally unable so to act, appoint, or petition a court of competent
jurisdiction to appoint, any established institution having a net worth of not
less than $20,000,000 whose regular business shall include the servicing of home
equity loans (which portfolio of home equity loans shall have a principal
balance of not less than $100,000,000) as the successor to the Master Servicer
under this Agreement. Pending such appointment, unless the Trustee shall be
prohibited by law from so acting, the Trustee shall be obligated to act as
successor Master Servicer.

         (b) Upon appointment, the successor Master Servicer shall be the
successor in all respects to the predecessor Master Servicer and shall be
subject to all the responsibilities, duties and liabilities of the predecessor
Master Servicer including, but not limited to, the maintenance of the hazard
insurance policy(ies) and the fidelity bond pursuant to Section 3.13 (other than
with respect to the purchase of a Mortgage Loan where the final maturity date of
such Mortgage Loan was extended by the

                                       100


<PAGE>   107



predecessor Master Servicer pursuant to Section 3.01) and shall be entitled to
the Monthly Servicing Fee and all of the rights granted to the predecessor
Master Servicer by the terms and provisions of this Agreement. The appointment
of a successor Master Servicer shall not affect any liability of the predecessor
Master Servicer which may have arisen under this Agreement prior to its
termination as Master Servicer (including, without limitation, any deductible
under an insurance policy pursuant to Section 3.04), nor shall any successor
Master Servicer be liable for any acts or omissions of the predecessor Master
Servicer or for any breach by such Master Servicer or any of the Sellers of any
of their representations or warranties contained herein or in any related
document or agreement.

         Section 8.03 Notification to Certificateholders and to the Rating
Agencies. Upon any termination of, or appointment of a successor to, the Master
Servicer pursuant to this Article VIII, the Trustee shall give prompt written
notice thereof to the Certificateholders at their respective addresses appearing
in the Certificate Register and to the Rating Agencies.

         Section 8.04 Waiver of Past Events of Servicing Termination. The
Holders of Certificates evidencing not less than 51% of the Class A Certificate
Balance may, on behalf of all Holders of Certificates, waive any default by the
Master Servicer in the performance of its obligations hereunder and its
consequences, except a default in making any required deposits to or payments
from the Collection Account in accordance with this Agreement. Upon any such
waiver of a past default, such default shall cease to exist, and any Event of
Servicing Termination arising therefrom shall be deemed to have been remedied
for every purpose of this Agreement. No such waiver shall extend to any
subsequent or other default or impair any right consequent thereon.

                                   ARTICLE IX

                                   THE TRUSTEE

         Section 9.01 Duties of Trustee. The Trustee, both prior to and after
the occurrence of an Event of Servicing Termination, undertakes to perform such
duties and, except during the occurrence of an Event of Servicing Termination,
only such duties as are specifically set forth in this Agreement. If an Event of
Servicing Termination of which a Trustee Officer of the Trustee



                                       101


<PAGE>   108



shall have actual knowledge shall have occurred and shall not have been cured,
the Trustee shall exercise such of the rights and powers vested in it by this
Agreement and shall use the same degree of care and skill in their exercise, as
a prudent man would exercise or use under the circumstances in the conduct of
his own affairs.

         The Trustee, upon receipt of any resolutions, certificates, statements,
opinions, reports, documents, orders or other instruments furnished to the
Trustee that shall be specifically required to be furnished pursuant to any
provision of this Agreement, shall examine them to determine whether they
conform to the requirements of this Agreement. If any such document or
instrument is found not to conform to the requirements of this Agreement in a
material manner, the Trustee shall take such action as it deems appropriate to
have the document or instrument corrected, and if it is not corrected to the
Trustee's reasonable satisfaction, the Trustee will provide notice thereof to
the Certificateholders.

         The Trustee (directly or through a Custodian) shall take and maintain
custody of the Loan Files and the Loan Schedule included as an exhibit to this
Agreement and shall retain all notices identifying Mortgage Loans that have been
repurchased pursuant to Sections 2.01, 2.02, 2.04 or 3.01.

         Subject to Section 9.03, 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 misconduct; provided, however, that:

                         (i) Prior to the occurrence of an Event of Servicing
         Termination, and after the curing or waiver of all such Events of
         Servicing Termination that may have occurred, the duties and
         obligations of the Trustee shall be determined solely by the express
         provisions of this Agreement, the Trustee shall not be liable except
         for the performance of such duties and obligations as shall be
         specifically set forth in this Agreement, no implied covenants or
         obligations shall be read into this Agreement against the Trustee and,
         in the absence of bad faith on the part of the Trustee, the Trustee may
         conclusively rely, as to the truth of the statements and the
         correctness of the opinions expressed therein, upon any certificates or
         opinions furnished to the Trustee and, if specifically required to be
         furnished



                                       102


<PAGE>   109



         pursuant to any provision of this Agreement, conforming to
         the requirements of this Agreement;

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

                         (iii) The Trustee shall not be personally liable with
         respect to any action taken, suffered or omitted to be taken in good
         faith in accordance with this Agreement, or at the direction of Holders
         of Certificates evidencing not less than 33 1/3% of the Class A
         Certificate Balance, relating to the time, method and place of
         conducting any proceeding for any remedy available to the Trustee, or
         exercising or omitting to exercise any trust or power conferred upon
         the Trustee, under this Agreement;

                         (iv) The Trustee shall not be charged with knowledge of
         any failure by the Master Servicer to comply with the obligations of
         the Master Servicer referred to in clause (i) or (ii) of Section 8.01,
         unless a Trustee Officer at the Corporate Trust Office obtains actual
         knowledge of such failure; and

                         (v) The Trustee shall have no duty hereunder with
         respect to any complaint, claim, demand, notice or other document it
         may receive or which may be alleged to have been delivered to or served
         upon it by third parties as a consequence of the assignment of any
         Mortgage Loan hereunder, and the Master Servicer hereby expressly
         releases, indemnifies and agrees to hold the Trustee harmless from any
         losses to the Trustee or the Trust Fund resulting therefrom; provided,
         however, that the Trustee shall use its best efforts to remit any such
         complaint, claim, demand, notice or other document (i) which is
         delivered to the Corporate Trust Office of the Trustee, (ii) of which a
         Trustee Officer has actual knowledge and (iii) which contains
         information sufficient to permit the Trustee to make a determination
         that the real property to which such document relates is a Mortgaged
         Property.

         The Trustee shall not be required to expend or risk its own funds or
otherwise incur financial liability in the performance of any of its duties
hereunder, or in the exercise of any of its



                                       103


<PAGE>   110



rights or powers, if there shall be reasonable ground for believing that the
repayment of such funds or adequate indemnity against such risk or liability
shall not be reasonably assured to it, and none of the provisions contained in
this Agreement shall in any event require the Trustee to perform, or be
responsible for the manner of performance of, any of the obligations of the
Master Servicer under this Agreement, except during such time, if any, as the
Trustee shall be the successor to, and be vested with the rights, duties, powers
and privileges of, the Master Servicer in accordance with the terms of this
Agreement.

         Section 9.02 Certain Matters Affecting Trustee. Except as otherwise
provided in Section 9.01:

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

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

                         (iii) The Trustee shall be under no obligation to
         exercise any of the rights or powers vested in it by this Agreement, or
         to institute, conduct or defend any litigation under this Agreement or
         in relation to this Agreement, at the request, order or direction of
         any of the Certificateholders pursuant to the provisions of this
         Agreement, unless such Certificateholders shall have offered to the
         Trustee reasonable security or indemnity against the costs, expenses
         and liabilities that may be incurred therein or thereby; the right of
         the Trustee to perform any discretionary act enumerated in the
         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 any such act; nothing contained in this Agreement,
         however, shall relieve the Trustee of the obligations, upon the
         occurrence of an Event of Servicing Termination (that shall not have
         been cured), to exercise



                                       104


<PAGE>   111


         such of the rights and powers vested in it by this Agreement and to use
         the same degree of care and skill in their exercise as a prudent man
         would exercise or use under the circumstances in the conduct of his own
         affairs;

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

                         (v) Prior to the occurrence of an Event of Servicing
         Termination and after the curing or waiver of all Events of Servicing
         Termination that may have occurred, the Trustee shall not be bound to
         make any investigation into the facts of matters stated in any
         resolution, certificate, statement, instrument, opinion, report,
         notice, request, consent, order, approval, bond or other paper or
         document, unless requested in writing so to do by Holders of
         Certificates of any Class affected thereby, evidencing, as to such
         Class, Percentage Interests aggregating not less than 33 1/3%;
         provided, however, that if the payment within a reasonable time to the
         Trustee of the costs, expenses or liabilities likely to be incurred by
         it in the making of such investigation shall be, in the opinion of the
         Trustee, not reasonably assured to the Trustee by the security afforded
         to it by the terms of this Agreement, the Trustee may require
         reasonable indemnity against such cost, expense or liability as a
         condition to so proceeding. The reasonable expense of every such
         examination shall be paid by the Master Servicer or, if paid by the
         Trustee, shall be reimbursed by the Master Servicer upon demand.
         Nothing in this clause (v) shall affect the obligation of the Master
         Servicer to observe any applicable law prohibiting disclosure of
         information regarding the Mortgagors; and

                         (vi) The Trustee may execute any of the trusts or
         powers hereunder or perform any duties under this Agreement either
         directly or by or through agents or attorneys or a custodian. Such
         delegation shall not relieve the Trustee of its liabilities and
         responsibilities hereunder and shall not constitute a resignation with
         the meaning of Section 9.07 of this Agreement. The Trustee shall not be
         liable or responsible for the misconduct or negligence of any of the
         Trustee's agents or attorneys or a Custodian appointed with due care by
         the Trustee hereunder. The Trustee shall



                                       105


<PAGE>   112



         provide the Master Servicer and each Rating Agency with written notice
         prior to the delegation of any of its duties.

         Section 9.03 Trustee Not Liable for Certificates or Mortgage Loans. The
recitals contained herein and in the Certificates (other than the signature and
countersignature of the Trustee on the Certificates and its representations and
warranties in Section 9.14) shall be taken as the statements of the Sellers or
the Master Servicer, as the case may be, and the Trustee assumes no
responsibility for the correctness thereof. The Trustee makes no representations
as to the validity or sufficiency of this Agreement or of the Certificates
(other than the signature and countersignature of the Trustee on the
Certificates), or of any Mortgage Loan or related document. The Trustee shall at
no time have any responsibility or liability for or with respect to the
legality, validity and enforceability of any Mortgage or any Mortgage Loan, or
the perfection and priority of any Mortgage or the maintenance of any such
perfection and priority, or for or with respect to the sufficiency of the Trust
Fund or its ability to generate the payments to be distributed to
Certificateholders under this Agreement, including, without limitation, the
existence, condition and ownership of any Mortgaged Property; the existence and
enforceability of any hazard insurance thereon (other than if the Trustee shall
assume the duties of the Master Servicer pursuant to Section 8.02); the
existence and contents of any Mortgage Loan on any computer or other record
thereof (other than if the Trustee shall assume the duties of the Master
Servicer pursuant to Section 8.02); the validity of the assignment of any
Mortgage Loan to the Trust Fund or of any intervening assignment; the
completeness of any Mortgage Loan; the performance or enforcement of any
Mortgage Loan (other than if the Trustee shall assume the duties of the Master
Servicer pursuant to Section 8.02); the compliance by the Sellers or the Master
Servicer with any warranty or representation made under this Agreement or in any
related document or the accuracy of any such warranty or representation prior to
the Trustee's receipt of notice or other discovery of any non-compliance
therewith or any breach thereof; any investment of monies by or at the direction
of the Master Servicer or any loss resulting therefrom, it being understood that
the Trustee shall remain responsible for any Trust Fund property that it may
hold in its individual capacity; the acts or omissions of any of the Sellers,
the Master Servicer (other than if the Trustee shall assume the duties of the
Master Servicer pursuant to Section 8.02), any Subservicer or any Mortgagor; any
action of the Master Servicer (other than if the Trustee shall



                                       106


<PAGE>   113



assume the duties of the Master Servicer pursuant to Section 8.02), or any
Subservicer taken in the name of the Trustee; the failure of the Master Servicer
or any Subservicer to act or perform any duties required of it as agent of the
Trustee hereunder; or any action by the Trustee taken at the instruction of the
Master Servicer (other than if the Trustee shall assume the duties of the Master
Servicer pursuant to Section 8.02); provided, however, that the foregoing shall
not relieve the Trustee of its obligation to perform its duties under this
Agreement. The Trustee shall not be accountable for the use or application by
the Sellers of any of the Certificates or of the proceeds of such Certificates
or for the use or application of any funds paid to the Master Servicer (other
than if the Trustee shall assume the duties of the Master Servicer pursuant to
Section 8.02) in respect of the Mortgage Loans or deposited in or withdrawn from
the Collection Account by the Master Servicer. The Trustee shall have no
responsibility for filing any financing or continuation statement in any public
office at any time or to otherwise perfect or maintain the perfection of any
security interest or lien granted to it hereunder (unless the Trustee shall have
become the successor Master Servicer) or to prepare or file any Securities and
Exchange Commission filing for the Trust or to record this Agreement.

         Section 9.04 Trustee May Own Certificates. The Trustee in its
individual or any other capacity may become the owner or pledgee of Certificates
and may deal with the Sellers and the Master Servicer in banking transactions
with the same rights as it would have if it were not Trustee (which includes
without limitation the transfer restrictions set forth in Section 6.02).

         Section 9.05 Trustee's Fees and Expenses. The Master Servicer covenants
and agrees to pay to the Trustee from time to time, and the Trustee shall be
entitled to receive, reasonable compensation (which shall not be limited by any
provision of law in regard to the compensation of a trustee of an express trust)
for all services rendered by it in the execution of the Trust and in the
exercise and performance of any of the powers and duties hereunder of the
Trustee, and the Master Servicer will pay or reimburse the Trustee (without
reimbursement from the Collection Account or otherwise) upon its request for all
reasonable expenses, disbursements and advances incurred or made by the Trustee
in its capacity as Trustee in accordance with any of the provisions of this
Agreement (including the reasonable fees and expenses of its counsel and of all
persons not regularly in its employ) except any such expense, disbursement or
advance as may



                                       107


<PAGE>   114



arise from its negligence or bad faith or which is the responsibility of
Certificateholders hereunder. In addition, the Master Servicer and each Seller
covenant and agree, jointly and severally, to indemnify the Trustee from, and
hold it harmless against, any and all losses, liabilities, damages, claims or
expenses other than those resulting from the negligence or wilful misconduct of
the Trustee. The obligations of the Sellers and the Master Servicer shall
survive the termination of this Agreement.

         Section 9.06 Eligibility Requirements for Trustee. The Trustee under
this Agreement shall at all times be a corporation organized and doing business
under the laws of the United States of America or any state thereof authorized
under such laws to exercise corporate trust powers, and having a combined
capital and surplus of at least $50,000,000 and subject to supervision or
examination by federal or State authorities. If such corporation shall publish
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 9.06, the combined capital and surplus of such corporation shall be
deemed to be its combined capital and surplus as set forth in its most recent
report of condition so published. In case at any time the Trustee shall cease to
be eligible in accordance with the provisions of this Section 9.06, the Trustee
shall resign immediately in the manner and with the effect specified in Section
9.07. Any successor Trustee, together with any then existing co-trustee(s) must
be eligible under applicable state law to accept assignment of the Mortgage
Loans.

         Section 9.07 Resignation or Removal of Trustee. The Trustee may at any
time resign and be discharged from the trusts hereby created by giving written
notice thereof to the Master Servicer. Upon receiving such notice of
resignation, the Master Servicer shall promptly appoint a successor Trustee by
written instrument, in duplicate, one copy of which instrument shall be
delivered to the resigning Trustee and one copy to the successor Trustee. If no
successor Trustee shall have been so 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.

         If at any time the Trustee shall cease to be eligible in accordance
with the provisions of Section 9.06 and shall fail to resign after written
request therefor by the Master Servicer, or



                                       108


<PAGE>   115


if at any time the Trustee shall be legally unable to act, or shall be adjudged
a bankrupt or insolvent, or a receiver of the Trustee or of its property shall
be appointed, or any public officer shall take charge or control of the Trustee
or of its property or affairs for the purpose of rehabilitation conservation or
liquidation, then the Master Servicer may remove the Trustee. If it shall remove
the Trustee under the authority of the immediately preceding sentence, the
Master Servicer shall promptly appoint a successor trustee by written
instrument, in duplicate, one copy of which instrument shall be delivered to the
Trustee so removed and one copy to the successor Trustee.

         Any resignation or removal of the Trustee and appointment of a
successor Trustee pursuant to any of the provisions of this Section 9.07 shall
not become effective until acceptance of appointment by the successor Trustee
pursuant to Section 9.08. The provisions of Section 9.05 shall survive any such
resignation or removal.

         Section 9.08 Successor Trustee. Any successor Trustee appointed
pursuant to Section 9.07 shall execute, acknowledge and deliver to the Master
Servicer and to its predecessor Trustee an instrument accepting such appointment
under this Agreement, and thereupon the resignation or removal of the
predecessor Trustee shall become effective and such successor Trustee, without
any further act, deed or conveyance, shall become fully vested with all the
rights, powers, duties and obligations of its predecessor under this Agreement,
with like effect as if originally named as Trustee. The predecessor Trustee
shall deliver to the successor Trustee the Loan Files and copies of all
documents and statements held by it under this Agreement; and, the Sellers, the
Master Servicer and the predecessor Trustee shall execute and deliver such
instruments and do such other things as may reasonably be required for fully and
certainly vesting and confirming in the successor Trustee, all such rights,
powers, duties and obligations.

         No successor Trustee shall accept appointment as provided in this
Section 9.08 unless at the time of such acceptance such successor Trustee shall
be eligible pursuant to Section 9.06.

         Upon acceptance of appointment by a successor Trustee pursuant to this
Section 9.08, the Master Servicer shall mail notice of the succession of such
Trustee under this Agreement to all Holders of Certificates at their addresses
as shown in the Certificate Register and to the Rating Agencies. If the Master



                                       109


<PAGE>   116



Servicer shall fail to mail such notice within 30 days after acceptance of
appointment by successor Trustee, the successor Trustee shall cause such notice
to be mailed at the expense of the Master Servicer.

         Section 9.09 Merger or Consolidation of Trustee. Any corporation into
which the Trustee may be merged or converted or with which it may be
consolidated, or any corporation resulting from any merger, conversion or
consolidation to which the Trustee shall be a party, or any corporation
succeeding to all or substantially all of the corporate trust business of the
Trustee, shall be the successor of the Trustee hereunder, provided such
corporation shall be eligible pursuant to Section 9.06, without the execution or
filing of any instrument or any further act on the part of any of the parties
hereto, anything herein to the contrary notwithstanding.

         Section 9.10 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 Fund or any Mortgaged Property may at the time be located, the
Master Servicer and the Trustee acting jointly shall have the power and shall
execute and deliver all instruments to appoint one or more Persons approved by
the Trustee to act as co-trustee, jointly with the Trustee, or separate trustee
or separate trustees, of all or any part of the Trust Fund, and to vest in such
Person, in such capacity and for the benefit of the Certificateholders, such
title to the Trust Fund, or any part thereof, and, subject to the other
provisions of this Section 9.10, such powers, duties, obligations, rights and
trusts as the Master Servicer and the Trustee may consider necessary or
desirable. If the Master Servicer shall not have joined in such appointment
within 15 days after the receipt by it of a request so to do, or in the case an
Event of Servicing Termination shall have occurred and be continuing, the
Trustee alone shall have the power to make such appointment. No co-trustee or
separate trustee under this Agreement shall be required to meet the terms of
eligibility as a successor trustee pursuant to Section 9.06, and no notice to
Certificateholders of the appointment of any co-trustee or separate trustee
shall be required pursuant to Section 9.08. The Master Servicer shall be
responsible for the fees of any co-trustee or separate trustee appointed
hereunder, provided that the Trustee shall be responsible for any fees of any
co-trustee or separate trustee appointed on the Closing Date and any successor
thereto.



                                       110


<PAGE>   117



         Each separate trustee and co-trustee shall, to the extent permitted by
law, 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 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 or any
         jurisdiction in which any particular act or acts are to be performed
         (whether as Trustee under this Agreement or as successor to the Master
         Servicer under this Agreement), the Trustee shall be incompetent or
         unqualified to perform such act or acts, in which event such rights,
         powers, duties and obligations (including the holding of title to the
         Trust Fund or any portion thereof in any such jurisdiction) shall be
         exercised and performed singly by such separate trustee or co-trustee,
         but solely at the direction of the Trustee;

                         (ii) No trustee under this Agreement shall be
         personally liable by reason of any act or omission of any other trustee
         under this Agreement; and

                         (iii) The Master Servicer and the Trustee acting
         jointly may at any time accept the resignation of or remove any
         separate trustee or co-trustee, except that following the occurrence of
         an Event of Servicing Termination which has not been cured, the Trustee
         acting alone may 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 Article IX. 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. Each
such instrument shall be filed with the Trustee and a copy thereof given to the
Master Servicer.

                                       111


<PAGE>   118



         Any separate trustee or co-trustee may at any time appoint the Trustee
its agent or attorney-in-fact with full power and authority, to the extent not
prohibited by law, to do any lawful act under or in respect of this Agreement on
its behalf and in its name. If any separate trustee or co-trustee shall die,
become incapable of acting, resign or be removed, all of its estates,
properties, rights, remedies and trusts shall vest in and be exercised by the
Trustee, to the extent permitted by law, without the appointment of a new or
successor trustee.

         Section 9.11 Trustee May Enforce Claims Without Possession of
Certificates. All rights of action and claims under this Agreement or the
Certificates may be prosecuted and enforced by the Trustee without the
possession of any of the Certificates or the production thereof in any
proceeding relating thereto. Any such proceeding instituted by the Trustee shall
be brought in its own name or in its capacity as Trustee. Any recovery of
judgment shall, after provision for the payment of the reasonable compensation,
expenses, disbursements and advances of the Trustee, its agents and counsel, be
for the ratable benefit or the Certificateholders in respect of which such
judgment has been recovered.

         Section 9.12 Suits for Enforcement. In case an Event of Servicing
Termination or other default by the Master Servicer or the Seller hereunder
shall occur and be continuing, the Trustee, in its discretion may proceed to
protect and enforce its rights and the rights of the Certificateholders under
this Agreement by a suit, action or proceeding in equity or at law or otherwise,
whether for the specific performance of any covenant or agreement contained in
this Agreement or in aid of the execution of any power granted in this Agreement
or for the enforcement of any other legal, equitable or other remedy, as the
Trustee, being advised by counsel, shall deem most effectual to protect and
enforce any of the rights of the Trustee or the Certificateholders.

         Section 9.13 Representations and Warranties of Trustee. The Trustee
represents and warrants that:

                         (i) The Trustee is a national banking association
         existing and in good standing under the laws of the United States of
         America;

                         (ii) The Trustee has full power, authority and right to
         execute, deliver and perform this Agreement, and has

                                       112


<PAGE>   119


         taken all necessary action to authorize the execution,
         delivery and performance by it of this Agreement; and

                         (iii) This Agreement has been duly executed and
         delivered by the Trustee and, upon due execution and delivery by the
         other parties hereto, this Agreement will constitute the legal, valid
         and binding obligation of the Trustee, enforceable in accordance with
         its terms, except as limited by bankruptcy, insolvency or similar laws
         affecting the enforcement of creditors' rights generally and by
         equitable principles.

                                    ARTICLE X

                                   TERMINATION

         Section 10.01 Termination Upon Purchase by the Master Servicer or
Liquidation of All Mortgage Loans. The respective obligations and
responsibilities of the Master Servicer, the Sellers and the Trustee created
hereby (other than the obligation of the Trustee to make certain payments to
Certificateholders on and after the final Payment Date and the obligation of the
Master Servicer to send certain notices as hereinafter set forth) shall
terminate upon the last action required to be taken by the Trustee on the final
Payment Date pursuant to this Article X following the earlier of (I) the
purchase by the Master Servicer of all Mortgage Loans and all property acquired
in respect of any Mortgage Loan remaining in the Trust Fund at a price equal to
the greater of (a) the sum of (x) 100% of the Principal Balance of each Mortgage
Loan (other than any Mortgage Loan as to which title to the underlying Mortgaged
Property has been acquired and whose fair market value is included pursuant to
clause (y) below) as of the Payment Date upon which the proceeds of any such
purchase are to be distributed, (y) the fair market value of such acquired
property (as determined by the Master Servicer as of the close of business on
the third Business Day next preceding the date upon which notice of any such
termination is furnished to Certificateholders pursuant to the third paragraph
of this Section 10.01), and (z) interest at the applicable Loan Rate on the
Principal Balance of each Mortgage Loan for the Accrual Period in which the
Effective Date of such purchase occurs (including any Mortgage Loan as to which
title to the underlying Mortgaged Property has been acquired), (b) the aggregate
fair market value (as determined by the Master Servicer as of the close of
business on such third Business Day) of all of the

                                       113


<PAGE>   120



assets of the Trust Fund, plus interest at the applicable Loan Rate on the
Principal Balance of each Mortgage Loan for the Accrual Period in which the
Effective Date of such purchase occurs (including any Mortgage Loan as to which
title to the underlying Mortgaged Property has been acquired) or (c) the sum of
(i) the Class A Certificate Balance together with the aggregate accrued interest
thereon at each applicable Certificate Rate and (ii) the Monthly Servicing Fee
for such Payment Date and all other amounts payable to the Master Servicer for
which the Master Servicer is entitled to withdraw funds from the Collection
Account, or (II) the final payment or other liquidation of the Principal Balance
of the last Mortgage Loan remaining in the Trust Fund and the disposition of all
property acquired upon foreclosure or deed in lieu of foreclosure of any
Mortgage Loan; provided, however, that in no event shall the trust created
hereby continue beyond the expiration of 21 years from the death of the last
survivor of the descendants of Joseph P. Kennedy, the late ambassador of the
United States to the Court of St. James, living on the date hereof.

         The right of the Master Servicer to purchase all Mortgage Loans
pursuant to clause (I) above may not be exercised until the Payment Date on
which, after giving effect to principal distributions on the Certificates that
would otherwise be made on such Payment Date, the Pool Principal Balance is less
than five percent (5%) of the Original Pool Principal Balance. If such right is
exercised, the Master Servicer shall provide to the Trustee the certification
required by Section 3.07 and the Trustee shall, promptly following the deposit
of the purchase price into the Collection Account, release or cause to be
released to the Master Servicer the Loan Files pertaining to the Mortgage Loans
being purchased and all other documents necessary to transfer the Trustee's
interest in the Mortgage Loans to the Master Servicer.

         Notice of any termination, specifying the Payment Date (which shall be
a date that would otherwise be a Payment Date) upon which the Certificateholders
may surrender their Certificates to the Trustee for payment of the final
distribution and cancellation, shall be given promptly by the Trustee (upon
receipt of written directions from the Master Servicer, if the Master Servicer
is exercising its right to purchase the assets of the Trust Fund, given not
later than the first day of the month preceding the month of such final
distribution) by letter to Certificateholders mailed not earlier than the 15th
day and not later than the 25th day of the month next preceding the month of

                                       114


<PAGE>   121



such final distribution specifying (A) the Payment Date upon which final
distribution of the Certificates will be made upon presentation and surrender of
Certificates at the office or agency of the Trustee therein designated, (B) the
amount of any such final distribution and (C) that the Record Date otherwise
applicable to such Payment Date is not applicable, distributions being made only
upon presentation and surrender of the Certificates at the office or agency of
the Trustee therein specified. In the event written directions are delivered by
the Master Servicer to the Trustee as described in the preceding sentence, the
Master Servicer shall deposit in the Collection Account on or before the
Business Day next preceding the Payment Date for such final distribution in
immediately available funds an amount equal to the purchase price for the assets
of the Trust Fund computed as above provided, net of all amounts payable to the
Master Servicer or for which the Master Servicer is entitled to reimbursement.
Such deposit shall be in lieu of the deposit otherwise required to be made in
respect of such Payment Date pursuant to Section 3.02(b) and shall be
distributed in the manner of Available Payment Amount pursuant to Section 5.01.

         Upon presentation and surrender of the Certificates, the Trustee shall
(a) cause to be distributed to Certificateholders on the Payment Date for such
final distribution in proportion to their respective Percentage Interests and to
the extent there are funds available for such purpose an amount equal to the
Class A Certificate Balance and 30 days' interest at the applicable Class A
Pass-Through Rate on the Class A Certificate Balance and, without duplication,
any Class A Carry-Forward Amount and (b) withdraw from the Yield Supplement
Account an amount equal to the Yield Supplement Withdrawal Amount for the
related Payment Date and cause such amount to be distributed to the
Certificateholders. Any amount which remains on deposit in the Collection
Account (other than the amounts retained to meet claims) or in the Reserve
Account after application pursuant to the preceding sentence shall be
distributed to the Holders of the Class R Certificates and any amount which
remains on deposit in the Yield Supplement Account after such application shall
be paid to the Sellers. The distribution on such final Payment Date shall be in
lieu of the distribution otherwise required to be made on such Payment Date in
respect of each Class of Certificates, and, in the event the funds available to
make such distribution are less than the amount needed to distribute the full
amount described above, such funds shall be allocated among the Classes of
Certificates in the same manner and priority as on a normal Payment Date.

                                       115


<PAGE>   122


         In the event that all of the Certificateholders shall not surrender
their Certificates for final payment and cancellation on or before such final
Payment Date, the Trustee shall on the fifth Business Day after such final
Payment Date cause all funds in the Collection Account or otherwise held by the
Trustee not distributed in final distribution to Certificateholders to be
withdrawn therefrom and credited to the remaining Certificateholders by
depositing such funds in a separate escrow account for the benefit of such
Certificateholders and the Master Servicer (if the Master Servicer exercised its
right to purchase the assets of the Trust Fund) or the Trustee (in any other
case) shall, on the fifth Business Day after such final Payment Date give a
second written notice to the remaining Certificateholders to surrender their
Certificates for cancellation and receive the final distribution with respect
thereto. If within one year after the second notice all the Certificates shall
not have been surrendered for cancellation, the Trustee may take appropriate
steps, or may appoint an agent to take appropriate steps, to contact the
remaining Certificateholders concerning surrender of their Certificates and the
cost thereof shall be paid out of funds on deposit in the escrow account.

         If within one year after the second notice all the Certificates shall
not have been surrendered for cancellation, any funds deposited in such escrow
account and remaining unclaimed shall be paid by the Trustee to the Master
Servicer, and thereafter Certificateholders shall look only to the Master
Servicer with respect to any claims in respect of such funds.

                                   ARTICLE XI

                              REMIC TAX PROVISIONS

         Section 11.01 REMIC Administration. An election will be made to treat
the Trust (other than the Yield Supplement Account) as a REMIC under the Code.
The Class A REMIC Regular Interests will be and are hereby designated "regular
interests" in the REMIC, and the Class R Certificates will be and are hereby
designated "residual interests" in the Trust for purposes of Section 860G (a)(1)
and 860G (a)(2) of the Code. The Trustee shall perform or cause to be performed
the various tax administration functions of the Trust as its agent, as set forth
in this Section.

                                       116


<PAGE>   123



         (a) The Trustee shall elect (on behalf of the Trust to be created) to
have the Trust (other than the Yield Supplement Account) treated as a REMIC on
Form 1066 or other appropriate federal tax or information return for the taxable
year ending on the last day of the calendar year in which the Certificates are
issued as well as on any corresponding state tax or information returns
necessary to have the Trust (other than the Yield Supplement Account) treated as
a REMIC under state laws.

         (b) The Trustee shall pay any and all tax-related expenses (not
including taxes) of the Trust and the REMIC, including but not limited to any
professional fees or expenses related to audits or any administrative or
judicial proceedings with respect to the Trust that involve the Internal Revenue
Service or state tax authorities.

         (c) The Trustee shall prepare, sign and file any necessary forms for
election as well as all of the Trust's federal and state income tax and
information returns as the Trust's direct representative. The expenses of
preparing and filing such returns shall be borne by the Trustee. The Master
Servicer shall provide on a timely basis to the Trustee or its designee such
information with respect to the Trust as is in its possession and reasonably
required by the Trustee to enable it to perform its obligations under this
subsection.

         (d) The Trustee shall perform all reporting and other tax compliance
duties that are the responsibility of the Trust under the Code, the REMIC
Provisions or state or local income tax law. Among its other duties, if required
by the REMIC Provisions, the Trustee shall provide (i) to the Treasury or other
governmental authority such information as is necessary for the application of
any tax relating to the transfer of a Class R Certificate to any person known to
a Trustee Officer to be a Disqualified Organization, (ii) to the
Certificateholders such information or reports as are required by the REMIC
Provisions, including such data necessary for the original issue discount
computations with respect to the Certificates for federal income tax purposes,
and (iii) to each Certificateholder such tax information returns as may be
required relating to payments from the Yield Supplement Account. The Master
Servicer shall provide on a timely basis to the Trustee or its designee such
information with respect to the Trust as is in its possession and reasonably
required by the Trustee to enable it to perform its obligations under this
subsection.

                                       117


<PAGE>   124



         (e) The Master Servicer as holder of the Tax Matters Person Residual
Interest shall act as the Trust's Tax Matters Person within the meaning of the
Code.

         (f) The Sellers, the Master Servicer, the Trustee, and the Holders of
Class R Certificates shall take any action or cause the Trust to take any action
necessary to create or maintain the status of the Trust as a REMIC under the
REMIC Provisions and shall assist each other as necessary to create or maintain
such status.

         (g) The Trustee, the Master Servicer and the Holders of the Class R
Certificates shall not take any action or fail to take any action, or cause the
Trust to take any action or fail to take any action that, if taken or not taken,
could (i) endanger the status of the Trust as a REMIC or (ii) result in the
imposition of a tax upon the Trust (including, but not limited to, the tax on
prohibited transactions as defined in Code Section 860F(a)(2) and the tax on
prohibited contributions set forth in Section 860G(d) of the Code) (either such
event, an "Adverse REMIC Event") unless the Trustee and the Master Servicer have
received an Opinion of Counsel (at the expense of the party seeking to take or
to fail to take such action) to the effect that the contemplated action or
failure to act will not endanger such status or result in the imposition of such
a tax, nor shall the Master Servicer take or fail to take any action (whether or
not authorized hereunder) as to which the Trustee has advised it in writing that
it has received an Opinion of Counsel to the effect that an Adverse REMIC Event
could occur (provided, however, that nothing herein shall constitute or create
any obligation on the part of the Trustee to investigate, monitor or inquire
into the actions or omissions of the Master Servicer or the Holders of the Class
R Certificates, or to determine whether or not the Master Servicer or the
Holders of the Class R Certificates are in compliance with this Section). In
addition, prior to taking any action with respect to the Trust or the assets
therein, or causing the Trust to take any action, which is not expressly
permitted under the terms of this Agreement, the Master Servicer or any Holder
of a Class R Certificate will consult with the Trustee or its designee, in
writing, with respect to whether such action could cause an Adverse REMIC Event
to occur with respect to the Trust, and no such Person shall take any such
action or cause the Trust to take any such action as to which the Trustee has
advised it in writing that an Adverse REMIC Event could occur.

                                       118


<PAGE>   125



         (h) The Holders of the Class R Certificates shall pay when due their
pro rata share of any and all taxes imposed on the Trust by federal or state
governmental authorities to the extent that the Trust does not have sufficient
residual cash flow (i.e., amounts that otherwise would be distributable to such
Holders) to pay such taxes. To the extent that such REMIC taxes are not paid by
the Class R Certificateholders, the Trustee shall pay any remaining Trust taxes
out of current or future amounts otherwise distributable to the Holders of the
Class R Certificates; provided that the Trustee shall have no responsibility to
make any payment thereof in absence of such future amounts distributable to
Class R Certificateholders.

         (i) The Trustee and, to the extent that records are maintained by the
Master Servicer in the normal course of its business, the Master Servicer shall,
for federal income tax purposes, maintain books and records with respect to the
Trust on a calendar year and on an accrual basis.

         (j) Except as provided herein, no additional contributions of assets
shall be made to the Trust.

         (k) Neither the Trustee nor the Master Servicer shall enter into any
arrangement by which the Trust will receive a fee or other compensation for
services.

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

         (m) All Mortgage Loans shall be acquired by the Trust not later than
May 30, 1996.

         (n) Solely for the purposes of Section 1.860G-1(a)(4)(iii) of the
Treasury regulations, the "latest possible maturity date" of each Class of Class
A REMIC Regular Interests is June 15, 2014, which is the Payment Date two years
following the latest scheduled final maturity date of any Mortgage Loan.

         (o) Notwithstanding any provision of this Agreement relating to the
reimbursement of the Master Servicer, Trustee or any other person for any cost,
fee or expense incurred by them pursuant hereto, a reimbursement relating to
other than (i) the preservation, restoration and protection of any Mortgage Loan
or Mortgaged Property, (ii) any enforcement or judicial proceedings with respect
to a Mortgage Loan or a Mortgaged Property,

                                       119


<PAGE>   126



including a foreclosure, (iii) the management and liquidation of a Mortgaged
Property if it is acquired in satisfaction of the Mortgage Loan, or (iv)
insurance, taxes and assessments (including related penalties and interest) on a
Mortgaged Property subject to the Mortgage Loans shall not be made from the
assets of that portion of the Trust Fund as to which a REMIC election has been
made without submission to the Trustee of an Opinion of Counsel (secured at the
expense of the party seeking reimbursement) to the effect that such
reimbursement would not cause the Class A Certificates to fail to qualify as
"regular interests" pursuant to Section 860G of the Code.

         Section 11.02 Prohibited Activities. Except as otherwise provided in
this Agreement, none of the Sellers, the Master Servicer, the Holders of the
Class R Certificates, nor the Trustee shall engage in, nor shall the Trustee
permit, pursuant to subparagraph (g) above, any of the following transactions or
activities unless it has received (a) a Special Tax Opinion and (b) a Special
Tax Consent from each of the Holders of the Class R Certificates (unless the
Special Tax Opinion specially provides that no REMIC-level tax will result from
the transaction or activity in question):

                         (i) the sale or other disposition of any of the
         Mortgage Loans except pursuant to (A) a foreclosure or default with
         respect to such Mortgage Loans, (B) the bankruptcy or insolvency of the
         Trust, (C) the termination of the Trust pursuant to Section 10.01, or
         (D) a purchase in accordance with Sections 2.02, 2.04 or 3.01;

                         (ii) the acquisition of any Mortgage Loan for the Trust
         after May 30, 1996;

                         (iii) the sale or other disposition of any investment
         in the Collection Account at a gain; or

                         (iv) the acceptance of any cash contribution to the
         Trust except the following: (A) a contribution received during the
         three-month period beginning on the Closing Date, (B) a contribution to
         facilitate the termination of the Trust pursuant to Section 10.01, (C)
         any payment in the nature of a guarantee, (D) any contribution to the
         Reserve Account by any Class R Certificateholder, or (E) any other
         contribution approved by the Master Servicer after consultation with
         tax counsel.

                                       120



<PAGE>   127
                                   ARTICLE XII

                            MISCELLANEOUS PROVISIONS

         Section 12.01 Amendment. (a) This Agreement may be amended by the
Master Servicer, the Sellers and the Trustee, without the consent of any of the
Certificateholders, to cure any error or ambiguity, including any error in the
Loan Schedule (not relating to the Principal Balance or Loan Rate of any
Mortgage Loan), to correct or supplement any provisions in this Agreement which
may be inconsistent with any other provisions of this Agreement, to evidence a
succession to the Master Servicer pursuant to Section 7.01 or a Seller pursuant
to Section 7.05 or to add any other provisions with respect to matters or
questions arising under this Agreement that shall not be inconsistent with the
provisions of this Agreement; provided, however, that such action shall not, as
evidenced by an Opinion of Counsel, adversely affect in any material respect the
interest of any Certificateholder.

         This Agreement may also be amended from time to time by the Sellers,
the Master Servicer and the Trustee, without consent of the Certificateholders,
to modify, eliminate or add to the provisions of this Agreement to such extent
as shall be necessary:

              (i) to maintain the qualification of the Trust as a REMIC under
         the Code or avoid, or minimize the risk of, the imposition of any tax
         on the Trust Fund under the Code that would be a claim against the
         Trust's assets, provided that there shall have been delivered to the
         Trustee an Opinion of Counsel addressed to the Trustee to the effect
         that such action is necessary or appropriate to maintain such
         qualification or avoid any such tax or minimize the risk of its
         imposition, or

              (ii) to prevent the Trust from entering into any "prohibited
         transaction" as defined in Section 860F of the Code; provided that (a)
         there shall have been delivered an Opinion of Counsel addressed to the
         Trustee to the effect that such action is necessary or appropriate to
         prevent the Trust from entering into such prohibited transaction and
         (b) such amendment shall not adversely affect in any material respect
         the interests of any Certificateholder.

                                       121
<PAGE>   128
         Promptly after the execution of any such amendment, the Trustee shall
furnish written notification of the substance of such amendment to each
Certificateholder and to the Rating Agencies.

         (b) This Agreement may also be amended from time to time by the
Sellers, the Master Servicer and the Trustee with the consent of the Holders of
Certificates evidencing Percentage Interests aggregating not less than 51% of
the Class A Certificates for the purpose of adding any provisions to or changing
in any manner or eliminating any of the provisions of this Agreement, or of
modifying in any manner the rights of the Holders of Certificates; provided,
however, that no such amendment shall (a) increase or reduce in any manner the
amount of, or accelerate or delay the timing of, collections of payments on
Mortgage Loans or distributions that shall be required to be made on any
Certificate without the consent of the Holder of such Certificate, or (b) reduce
the aforesaid percentage required to consent to any such amendment, without the
consent of the Holders of all Certificates then outstanding.

         Notwithstanding the foregoing, no amendment under this subsection (b)
may be made unless the Trustee shall have received a Special Tax Opinion to the
effect that such amendment will not cause the Trust to be disqualified as a
REMIC, or subject the Trust to "prohibited transaction" or "prohibited
contribution" taxes. Notwithstanding the foregoing, if a proposed amendment to
this Agreement will by its terms affect only one Class of Certificates, the
Sellers, the Master Servicer and the Trustee may amend this Agreement with the
consent of the Holders of Certificates of the affected Class evidencing
Percentage Interests aggregating not less than 51% of the Certificate Balance of
such affected Class; provided, however, that no such amendment shall (i)
increase or reduce in any manner the amount of, or accelerate or delay the
timing of, collections of payments on Mortgage Loans or distributions that shall
be required to be made on any Certificate without the consent of the Holder of
such Certificate, or (ii) reduce the aforesaid percentage required to consent to
any such amendment, without the consent of the Holders of all Certificates then
outstanding.

         Promptly after the execution of any such amendment, the Trustee shall
furnish written notification of the substance of such amendment to each
Certificateholder and to the Rating Agencies.

                                       122
<PAGE>   129
         It shall not be necessary for the consent of Certificate holders
pursuant to this Section 12.01(b) to approve the particular form of any proposed
amendment, but it shall be sufficient if such consent shall approve the
substance thereof. The manner of obtaining such consents and of evidencing the
authorization of the execution thereof by Certificateholders shall be subject to
such reasonable requirements as the Trustee may prescribe.

         (c) Prior to the execution of any amendment to this Agreement, the
Trustee shall be entitled to receive and rely upon an Opinion of Counsel stating
that the execution of such amendment is authorized or permitted by this
Agreement. The Trustee may, but shall not be obligated to, enter into any such
amendment which affects the Trustee's own rights, duties or immunities under
this Agreement.

         Section 12.02 Recordation of Agreement. This Agreement is subject to
recordation in all appropriate public offices for real property records in all
the counties or other comparable jurisdictions in which any or all of the
Mortgaged Properties are situated, and in any other appropriate public recording
office or elsewhere, such recordation to be effected by the Master Servicer and
at its expense in the event such recordation materially and beneficially affects
the interests of Certificateholders.

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

         Section 12.03 Limitation on Rights of Certificateholders. The death or
incapacity of any Certificateholder shall not operate to terminate this
Agreement or the Trust Fund, nor entitle such Certificateholder's legal
representatives or heirs to claim an accounting or to take any action or
commence any proceeding in any court for a partition or winding up of the Trust
Fund, nor otherwise affect the rights, obligations and liabilities of the
parties to this Agreement or any of them.

         No Certificateholder shall have any right to vote (except as provided
in Sections 12.01 and 8.04) or in any manner otherwise control the operation and
management of the Trust Fund, or the obligations of the parties to this
Agreement, nor shall anything

                                       123
<PAGE>   130
in this Agreement set forth, or contained in the terms of the Certificates, be
construed so as to constitute the Certificateholders from time to time as
partners or members of an association; nor shall any Certificateholder be under
any liability to any third person by reason of any action taken pursuant to any
provision of this Agreement.

         No Certificateholder shall have the right by virtue or by availing
itself of any provisions of this Agreement to institute any suit, action or
proceeding in equity or at law upon or under or with respect to this Agreement,
unless such Holder previously shall have given to the Trustee a written notice
of an Event of Servicing Termination and of the continuance thereof, as
hereinbefore provided, and unless also the Holders of Class A Certificates
evidencing Percentage Interests aggregating not less than 33 1/3% shall have
made written request upon the Trustee to institute such action, suit or
proceeding in its own name as Trustee under this Agreement and shall have
offered to the Trustee such reasonable indemnity as it may require against the
costs, expenses and liabilities to be incurred therein or thereby, and the
Trustee, for 60 days after its receipt of such notice, request and offer of
indemnity, shall have neglected or refused to institute any such action, suit or
proceeding and during such 60-day period no direction inconsistent with such
written request has been given to the Trustee pursuant to Section 8.04; no one
or more Holders of Certificates shall have any right in any manner whatever by
virtue or by availing itself or themselves of any provisions of this Agreement
to affect, disturb or prejudice the rights of the Holders of any other of the
Certificates, or to obtain or seek to obtain priority over or preference to any
other such Holder, or to enforce any right, under this Agreement except in the
manner provided in this Agreement and for the equal, ratable and common benefit
of all Certificateholders. For the protection and enforcement of the provisions
of this Section 12.03, each Certificateholder and the Trustee shall be entitled
to such relief as can be given either at law or in equity.

         Section 12.04 Governing Law. This Agreement shall be construed in
accordance with the laws of the State of New York and the obligations, rights,
and remedies of the parties under this Agreement shall be determined in
accordance with such laws.

         Section 12.05 Notices. All demands, notices, and communications under
this Agreement shall be in writing, personally delivered, mailed by certified
mail, return receipt

                                       124
<PAGE>   131
requested, or telecopied, and shall be deemed to have been duly given upon
receipt (a) in the case of CoreStates Bank, N.A., P.O. Box 7618, FC-7-70-1-66,
Philadelphia, Pennsylvania 19101-7618, Attention: Robert W. Furness, telecopy:
(609) 771-5680; (b) in the case of New Jersey National Bank, 370 Scotch Road,
West Trenton, New Jersey 08628, Attention: Robert W. Furness, telecopy: (609)
771-5680; (c) in the case of the Master Servicer, P.O. Box 7618, FC-7-70-1-66,
Philadelphia, Pennsylvania 19101-7618, Attention: Robert W. Furness, telecopy:
(609) 771- 5680; (d) in the case of the Trustee, at the Corporate Trust Office,
One First National Plaza, Suite 0126, Chicago, Illinois 60670, telecopy: (312)
407-1708; (e) in the case of Moody's, at the Home Equity Monitoring Department,
4th Floor, 99 Church Street, New York, New York 10007, telecopy: (212) 553-4773;
and (f) in the case of Fitch, at the Mortgage-Backed Surveillance Department,
32nd Floor, One State Street Plaza, New York, New York 10004; telecopy: (212)
208-0031, or, as to each party, at such other address or telecopy number as
shall be designated by such party in a written notice to each other party. Any
notice required or permitted to be mailed to a Certificateholder shall be given
by first class mail, postage prepaid, at the address of such Holder as shown in
the Certificate Register. Any notice so mailed within the time prescribed in
this Agreement shall be conclusively presumed to have been duly given, whether
or not the Certificateholder shall receive such notice. Any notice or other
document required to be delivered or mailed by the Trustee to any Rating Agency
shall be given on a best efforts basis and only as a matter of courtesy and
accommodation, and the Trustee shall have no liability for failure to deliver
such notice or document to any such Rating Agency.

         Section 12.06 Severability of Provisions. If any one or more of the
covenants, agreements, provisions or terms of this Agreement shall be for any
reason whatsoever held invalid, then such covenants, agreements, provisions or
terms shall be deemed severable from the remaining covenants, agreements,
provisions or terms of this Agreement and shall in no way affect the validity or
enforceability of the other provisions of this Agreement or of the Certificates
or the rights of the Holders thereof.

         Section 12.07 Assignment. Notwithstanding anything to the contrary
contained herein, except as provided in Sections 7.01 and 7.05, this Agreement
may not be assigned by any Seller or the Master Servicer without the prior
written consent of the Trustee and the Holders of Class A Certificates
evidencing Percentage

                                       125
<PAGE>   132
Interests aggregating not less than 51% of the Class A Certificates.

         Section 12.08 Certificates Nonassessable and Fully Paid.
Certificateholders shall not be personally liable for obligations of the Trust
Fund. The interests represented by the Certificates shall be nonassessable for
any losses or expenses of the Trust Fund or for any reason whatsoever, and, upon
execution, authentication and delivery thereof by the Trustee pursuant to
Section 6.01, the Certificates shall be deemed fully paid.

                                       126
<PAGE>   133
         IN WITNESS WHEREOF, the Master Servicer, the Sellers and the Trustee
have caused this Agreement to be duly executed by their respective officers, all
as of the day and year first above written.

                                  CORESTATES BANK, N.A., as Seller


                                  By /s/ David N. Schlesinger
                                    -----------------------------------------
                                    Name:   David N. Schlesinger
                                    Title:  Senior Vice President

                                  NEW JERSEY NATIONAL BANK, as Seller


                                  By  /s/ David N. Schlesinger
                                    -----------------------------------------
                                    Name:   David N. Schlesinger
                                    Title:  Vice President

                                  CORESTATES BANK, N.A.,
                                    as Master Servicer


                                  By /s/ David N. Schlesinger
                                    -----------------------------------------
                                    Name:   David N. Schlesinger
                                    Title:  Senior Vice President

                                  THE FIRST NATIONAL BANK OF CHICAGO,
                                   as Trustee


                                  By /s/ Lawrence Dillard
                                    -----------------------------------------
                                    Name:  Lawrence Dillard
                                    Title: Vice President

                                       127
<PAGE>   134
STATE OF NEW YORK       )
                        :
COUNTY OF NEW YORK      )

         PERSONALLY APPEARED BEFORE ME, the undersigned authority in and for
said county and state, on this 30th day of May, 1996, within my jurisdiction,
the within named David N. Schlesinger, who acknowledged that he is a Senior Vice
President of CoreStates Bank, N.A., and that for and on behalf of said
corporation, and as its act and deed he executed the above and foregoing
instrument, after first having been duly authorized by said corporations so to
do.

                                       -------------------------
                                       Notary Public

My Commission Expires:

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





STATE OF NEW YORK       )
                        :
COUNTY OF NEW YORK      )

         PERSONALLY APPEARED BEFORE ME, the undersigned authority in and for
said county and state, on this 30th day of May, 1996, within my jurisdiction,
the within named David N. Schlesinger, who acknowledged that he is a Vice
President of New Jersey National Bank, a national banking association, and that
for and on behalf of said corporation, and as its act and deed he executed the
above and foregoing instrument, after first having been duly authorized by said
corporation so to do.

                                       -------------------------
                                       Notary Public

My Commission Expires:

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

<PAGE>   135
STATE OF NEW YORK          )
                           :
COUNTY OF NEW YORK         )

         PERSONALLY APPEARED BEFORE ME, the undersigned authority in and for
said county and state, on this 30th day of May, 1996, within my jurisdiction,
the within named Lawrence Dillard, who acknowledged that he is a Vice President
of The First National Bank of Chicago, a national banking association, and that
for and on behalf of said corporation, and as its act and deed he executed the
above and foregoing instrument, after first having been duly authorized by said
corporation so to do.

                                       -------------------------
                                       Notary Public

My Commission Expires:

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

                                       129
<PAGE>   136
                                   Exhibit A-1

                             CLASS A-[ ] CERTIFICATE

THIS CERTIFICATE DOES NOT REPRESENT AN INTEREST IN OR OBLIGATION OF THE MASTER
SERVICER, THE SELLERS OR THE TRUSTEE REFERRED TO BELOW OR ANY OF THEIR
AFFILIATES. NEITHER THIS CERTIFICATE NOR THE UNDERLYING MORTGAGE LOANS ARE
INSURED OR GUARANTEED BY THE FEDERAL DEPOSIT INSURANCE CORPORATION OR ANY OTHER
GOVERNMENTAL AGENCY OR INSTRUMENTALITY.

SOLELY FOR U.S. FEDERAL INCOME TAX PURPOSES, THAT PORTION OF THIS CERTIFICATE
REPRESENTING AN INTEREST IN THE CLASS A REGULAR INTERESTS (AS DEFINED IN THE
AGREEMENT) IS A "REGULAR INTEREST" IN A "REAL ESTATE MORTGAGE INVESTMENT
CONDUIT," AS THOSE TERMS ARE DEFINED IN SECTIONS 860G AND 860D, RESPECTIVELY, OF
THE INTERNAL REVENUE CODE OF 1986 (THE "CODE"). FOR SUCH PURPOSES, THAT PORTION
OF THIS CERTIFICATE REPRESENTING AN INTEREST IN AMOUNTS PAYABLE FROM THE YIELD
SUPPLEMENT ACCOUNT AS DESCRIBED IN THE AGREEMENT IS A CONTRACT RIGHT SEPARATE
AND APART FROM THE PORTION OF THIS CERTIFICATE DESIGNATED AS AND CONSTITUTING A
"REGULAR INTEREST."

UNLESS THIS CERTIFICATE IS PRESENTED BY AN AUTHORIZED REPRESENTATIVE OF THE
DEPOSITORY TRUST COMPANY TO THE TRUSTEE OR ITS AGENT FOR REGISTRATION OF
TRANSFER, EXCHANGE OR PAYMENT, AND ANY CERTIFICATE ISSUED IS REGISTERED IN THE
NAME OF CEDE & CO., OR SUCH OTHER NAME AS REQUESTED BY AN AUTHORIZED
REPRESENTATIVE OF THE DEPOSITORY TRUST COMPANY AND ANY PAYMENT IS MADE TO CEDE &
CO., ANY TRANSFER, PLEDGE OR OTHER USE HEREOF FOR VALUE OR OTHERWISE BY OR TO
ANY PERSON IS WRONGFUL SINCE ITS REGISTERED OWNER HEREOF, CEDE & CO., HAS AN
INTEREST HEREIN.

PRINCIPAL IN RESPECT OF THIS CLASS A CERTIFICATE IS PAYABLE
MONTHLY AS SET FORTH HEREIN. ACCORDINGLY, THE UNPAID PRINCIPAL
BALANCE EVIDENCED HEREBY AT ANY TIME MAY BE LESS THAN THE INITIAL
PRINCIPAL AMOUNT SET FORTH BELOW.

THE FOLLOWING INFORMATION IS PROVIDED SOLELY FOR THE PURPOSES OF
APPLYING THE U.S. FEDERAL INCOME TAX ORIGINAL ISSUE DISCOUNT
("OID") RULES TO THIS CERTIFICATE.  THE ISSUE DATE OF THIS
CERTIFICATE IS MAY 30, 1996, AS OF WHICH THE CLASS A-_ PASS-
THROUGH RATE (EXCLUDING YIELD SUPPLEMENT WITHDRAWAL AMOUNTS) IS
    .  ASSUMING THAT THE MORTGAGE LOANS PREPAY AT 17% CPR (AS
DESCRIBED IN THE PROSPECTUS SUPPLEMENT) AND THAT THE CLASS A-_
PASS-THROUGH RATE REMAINS CONSTANT, THIS CERTIFICATE HAS BEEN

                                      A-1-1
<PAGE>   137
ISSUED WITH NO MORE THAN $[____] OF OID PER $1,000 OF INITIAL CERTIFICATE
PRINCIPAL BALANCE, THE YIELD TO MATURITY IS [____]% AND THE AMOUNT OF OID
ATTRIBUTABLE TO THE INITIAL ACCRUAL PERIOD IS NO MORE THAN $[____] PER $1,000 OF
INITIAL CERTIFICATE PRINCIPAL BALANCE, COMPUTED UNDER THE APPROXIMATE METHOD. NO
REPRESENTATION IS MADE AS TO THE CONSTANCY OF THE CLASS A-_ PASS-THROUGH RATE,
OR THAT THE MORTGAGE LOANS WILL PREPAY AT A RATE BASED ON THE CONSTANT
PREPAYMENT RATE OR AT ANY OTHER RATE.

                                      A-1-2
<PAGE>   138
                       CORESTATES HOME EQUITY TRUST 1995-1
                            HOME EQUITY CERTIFICATES
                              Class A-_ Certificate

Certificate No.  A-_                        CUSIP No. [___________]

Cut-Off Date: May 1, 1995                   ____% Class A-_ Certificate
                                            Rate

First Payment Date:                         Initial Principal Amount:
June 17, 1996                       $[_________] Class A-_
                                            Certificate Balance

This Certificate evidences an ownership interest in a trust (the "Trust", the
corpus of which consists primarily of a pool of home equity loans (the "Mortgage
Loans") and certain other assets, which pool was sold by

                              CORESTATES BANK, N.A.
                            NEW JERSEY NATIONAL BANK
                                (the "Sellers").

         This Certificate certifies that ___________ is the registered owner of
an interest in the Trust. The Trust was created pursuant to a Pooling and
Servicing Agreement, dated as of May 1, 1996 (the "Agreement), among the
Sellers, the Master Servicer and The First National Bank of Chicago, as trustee
(the "Trustee," which term includes any successor trustee under the Agreement).
To the extent not defined herein, the capitalized terms used herein have the
meanings assigned in the Agreement. This Certificate is a "Class A-[__]
Certificate" as described in the Agreement and is issued under and is subject to
the terms, provisions and conditions of the Agreement to which reference is
hereby made for a statement of the respective rights and obliga tions thereunder
of the Sellers, the Master Servicer, the Trustee and the Holders of all
Certificates issued thereunder and to which Agreement the Holder of this
Certificate by virtue of the acceptance hereof assents and by which such Holder
is bound, notwithstanding anything to the contrary contained herein.

         This Certificate is one of a duly authorized issue of Certificates,
evidencing a beneficial ownership interest in the Trust described in the
Agreement, designated as the CoreStates Home Equity Trust 1995-1, Home Equity
Loan Certificates issued in

                                      A-1-3
<PAGE>   139
three Classes (Class A-1, Class A-2, Class A-3, Class A-4 and Class R) under the
Agreement (herein collectively called the "Certificates"). An election will be
made to treat the Trust (other than the Yield Supplement Account) as a "real
estate mortgage investment conduit" (a "REMIC") under Section 860D of the
Internal Revenue Code of 1986, as amended (the "Code"). The portion of this
Certificate representing an interest in the Class A Regular Interests (as
defined in the Agreement) represents a "Regular Interest" in a REMIC within the
meaning of Section 860G(a)(2) of the Code. For such purposes, that portion of
this Certificate representing an interest in amounts payable from the Yield
Supplement Account as described in the Agreement is a contract right separate
and apart from the portion of this Certificate designated as and constituting a
"regular interest."

         Pursuant to the terms of the Agreement, a distribution will be made on
the fifteenth day of each calendar month or, if such day is not a Business Day,
the next succeeding Business Day (each a "Payment Date"), commencing on the
first Payment Date specified above, except as set forth below with respect to
the final Payment Date, to the Person in whose name this Certificate is
registered at the close of business on the Record Date for such Payment Date, in
an amount equal to the product of the Percentage Interest evidenced by this
Certificate and the amount required to be distributed to the Holders of Class A
Certificates as provided in the Agreement on such Payment Date.

         Distributions on this Certificate will be made by the Trustee or any
Paying Agent by check mailed by first-class mail, postage prepaid, to the Person
entitled thereto at the address appearing in the Certificate Register, or by
such other means of payment as such Person and the Trustee shall agree.
Notwithstanding the above, the final distribution on this Certificate will be
made after due notice by the Trustee of the pendency of such distribution and
only upon presentation and surrender of this Certificate at the office or agency
specified in the notice.

         Distributions on this Certificate are payable in such coin or currency
of the United States of America as at the time of payment is legal tender for
the payment of public and private debts.

         The Class A Certificates are limited in right of distribution to
certain payments, all as more specifically set forth in the Agreement. The
Holder of this Certificate, by its

                                      A-1-4
<PAGE>   140
acceptance of this Certificate, agrees that it will look solely to the Trust for
payment hereunder and that the Trustee in its individual capacity is not
personally liable to the Certificateholders for any amount distributable under
this Certificate or the Agreement or, except as expressly provided in the
Agreement, subject to any liability under the Agreement.

         The Master Servicer is CoreStates Bank, N.A.

         The Sellers have established in the name of the Trustee for the benefit
of the Class A Certificateholders a Reserve Account to cover certain losses
arising from the Mortgage Loans. The size of the Reserve Account will be limited
in amount and may be reduced in accordance with the terms of the Agreement.
Amounts on deposit in the Reserve Account in excess of the Reserve Account
Requirement (as defined in the Agreement) will be distributed to the Holders of
the Class A-1 Certificates, Class A-2 Certificates, Class A-3 Certificates and
Class A-4 Certificates in the amounts and priorities set forth in the Agreement.

         The Sellers have likewise established in the name of the Trustee for
the benefit of the Certificateholders a Yield Supplement Account to cover
certain interest differential amounts between the Class A-3 Certificate Rate and
Class A-4 Certificate Rate and the Loan Rate (net of the Servicing Fee) on the
Supplemented Mortgage Loans in accordance with the Agreement.

         As provided in the Agreement, withdrawals from the Collec tion Account
of funds otherwise distributable to Certificate holders may be made or caused to
be made by the Master Servicer from time to time for purposes other than
distributions to Certificateholders, including reimbursement to the Master
Servicer of certain expenses incurred by the Master Servicer.

         The obligations created by the Agreement in respect of the Certificates
and the Trust created thereby shall terminate upon the payment to
Certificateholders of all amounts held by or on behalf of the Trustee required
to be distributed to them pursuant to the Agreement. The Agreement permits, but
does not require, the Master Servicer to purchase all remaining Mortgage Loans
and all property acquired in respect of any Mortgage Loan at the price
determined as provided in the Agreement under certain circumstances. The
exercise of any such option will effect early termination of the Certificates;
provided, however, that the Master Servicer may only exercise such option in the
event the

                                      A-1-5
<PAGE>   141
aggregate principal balance of the Mortgage Loans is less than 5% of the
aggregate principal balance of the Mortgage Loans as of the Cut-off Date.

         As provided in the Agreement and subject to certain limitations therein
set forth, the Transfer of this Certificate is registerable in the Certificate
Register of the Trustee upon surrender of this Certificate for registration of
Transfer at the office or agency maintained for such purpose by the Trustee, and
every Class A Certificate so presented shall (if so required by the Trustee or
the Certificate Registrar) be duly endorsed by or be accompanied by a written
instrument of Transfer in form satisfactory to the Trustee and the Certificate
Registrar duly executed by the Holder thereof or such Holder's attorney duly
authorized in writing, and thereupon one or more new Class A Certificates of
authorized denominations evidencing the same aggregate fractional undivided
interest in the Trust will be issued to the designated Transferee or
Transferees.

         Prior to the due presentment for registration of Transfer of this
Certificate, the Master Servicer, the Sellers, the Trustee, the Certificate
Registrar and any agent thereof may treat the person in whose name this
Certificate is registered (i) on any Record Date, for purposes of making
distributions, and (ii) on any other date for any other purpose, as the owner
hereof, whether or not any distribution required to be made on this Certificate
shall be overdue, and none of the Master Servicer, the Sellers, the Trustee, the
Certificate Registrar nor any such agent shall be affected by notice to the
contrary.

         The Agreement permits, with certain exceptions as therein provided, the
amendment thereof and the modification of the rights and obligations of the
Trustee, the Master Servicer and the Sellers and the rights of the Holders of
the Certificates under the Agreement at any time by the Trustee with the consent
of the Holders of Class A Certificates evidencing not less than 51% of the
aggregate Class A Certificate Balance. Any such consent by the Holder, at the
time of the giving thereof, of this Certificate shall be conclusive and binding
upon such Holder and upon all future Holders of this Certificate and of any
Certificate issued upon the registration of Transfer hereof or in exchange
herefor or in lieu hereof, whether or not notation of such consent or waiver is
made upon this Certificate. The Agreement also permits the amendment thereof, in
certain limited circumstances, without the consent of Holders of any
Certificates issued thereunder.

                                      A-1-6
<PAGE>   142
         The Class A Certificates are issuable only in registered form without
coupons in denominations specified in the Agreement. As provided in the
Agreement and subject to certain limitations therein set forth, Class A
Certificates are exchangeable for other Certificates of authorized denominations
of a like Class and aggregate Percentage Interest, as requested by the Holder
surrendering the same.

         No service charge will be made for any such registration of Transfer or
exchange, but the Trustee may require payment of a sum sufficient to cover any
tax or other governmental charge payable in connection therewith.

         As provided in the Agreement, this Certificate and the Agreement 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.

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

                                      A-1-7
<PAGE>   143
         IN WITNESS WHEREOF, the Trustee has caused this Certificate to be duly
executed under its official seal.

Dated:

(Seal)                            THE FIRST NATIONAL BANK
                                  OF CHICAGO, not in its
                                  individual capacity,
                                  but solely as Trustee


                                  By: _______________________________________
                                       Authorized officer

Certificate of Authentication

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

THE FIRST NATIONAL BANK OF
CHICAGO, as Trustee


By: ______________________________
      Authorized Officer

                                      A-1-8
<PAGE>   144
                                   Exhibit A-2

                               CLASS R CERTIFICATE

THIS CERTIFICATE DOES NOT REPRESENT AN INTEREST IN OR OBLIGATION OF THE MASTER
SERVICER, THE SELLERS OR THE TRUSTEE REFERRED TO BELOW OR ANY OF THEIR
AFFILIATES. NEITHER THIS CERTIFICATE NOR THE UNDERLYING MORTGAGE LOANS ARE
INSURED OR GUARANTEED BY THE FEDERAL DEPOSIT INSURANCE CORPORATION OR ANY OTHER
GOVERNMENTAL AGENCY OR INSTRUMENTALITY.

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

THIS CERTIFICATE HAS NOT BEEN AND WILL NOT BE REGISTERED UNDER THE SECURITIES
ACT OF 1933, AS AMENDED, OR THE SECURITIES LAWS OF ANY STATE AND MAY NOT BE
RESOLD OR TRANSFERRED UNLESS IT IS REGISTERED PURSUANT TO SUCH ACT AND LAWS OR
IS SOLD OR TRANSFERRED IN TRANSACTIONS WHICH ARE EXEMPT FROM THE REGISTRATION
UNDER SUCH ACT AND UNDER APPLICABLE STATE LAW AND IS TRANSFERRED IN ACCORDANCE
WITH THE PROVISIONS OF SECTION 6.02 OF THE POOLING AND SERVICING AGREEMENT
REFERRED TO HEREIN.

NO TRANSFER OF THIS CERTIFICATE MAY BE EFFECTED WITHOUT THE PRIOR
WRITTEN CONSENT OF THE MASTER SERVICER AS PROVIDED HEREIN AND IN
THE AGREEMENT REFERRED TO BELOW.

THIS CERTIFICATE MAY NOT BE TRANSFERRED TO, OR PURCHASED OR HELD BY OR WITH
"PLAN ASSETS" OF ANY EMPLOYEE BENEFIT PLAN OR OTHER PLAN (INCLUDING AN
INDIVIDUAL RETIREMENT ACCOUNT OR KEOGH PLAN) SUBJECT TO THE EMPLOYEE RETIREMENT
INCOME REVENUE CODE ACT OF 1974, AS AMENDED, OR SECTION 4975 OF THE INTERNAL
REVENUE CODE OF 1986, AS AMENDED.

AS SET FORTH IN SECTION 6.02 OF THE AGREEMENT (AS DEFINED HEREIN), DISQUALIFIED
ORGANIZATIONS (AS DEFINED IN INTERNAL REVENUE CODE SECTION 860E(e)(5)) ARE
PROHIBITED FROM OWNING AN INTEREST IN THIS CERTIFICATE.

                                      A-2-1
<PAGE>   145
                       CORESTATES HOME EQUITY TRUST 1995-1

                            HOME EQUITY CERTIFICATES

                               Class R Certificate

Certificate No. R-

Cutoff Date:  May 1, 1996                  Percentage Interest: _______%


This Certificate evidences an ownership interest in a trust (the "Trust"), the
corpus of which consists primarily of a pool of home equity loans (the "Mortgage
Loans") and certain other assets, which pool was sold by

                              CORESTATES BANK, N.A.

                            NEW JERSEY NATIONAL BANK

                                (the "Sellers").

         This Certificate certifies that ______________________ is the
registered owner of an interest in the Trust. The Trust was created pursuant to
a Pooling and Servicing Agreement, dated as of May 1, 1996 (the "Agreement"),
among the Sellers, the Master servicer and The First National Bank of Chicago,
as trustee (the "Trustee," which term includes any successor trustee under the
Agreement). To the extent not defined herein, the capitalized terms used herein
have the meanings assigned in the Agreement. This Certificate is a "Class R
Certificate" as described in the Agreement and is issued under and is subject to
the terms, provisions and conditions of the Agreement to which reference is
hereby made for a statement of the respective rights and obligations thereunder
of the Sellers, the Master Servicer, the Trustee and the Holders of all
Certificates issued thereunder and to which Agreement the Holder of this
Certificate by virtue of the acceptance hereof assents and by which such Holder
is bound, notwithstanding anything to the contrary contained herein.

         The Holder of this Certificate will be entitled to receive a pro rata
share (based on such Holder's Percentage Interest) of the amounts allocable to
the Class R Certificates as described in the Agreement.

         This Certificate is one of a duly authorized issue of Certificates,
evidencing the beneficial ownership interest in the Trust described in the
Agreement, designated as the CoreStates Home Equity Trust 1996-1, Home Equity
Loan Certificates issued in

                                      A-2-2


<PAGE>   146
five Classes (Class A-1, Class A-2, Class A-3, Class A-4 and Class R) under the
Agreement (herein collectively called the "Certificates"). The Class R
Certificates are sometimes herein called the "Residual Certificates." An
election will be made to treat the Trust (other than the Yield Supplement
Account) as a "real estate mortgage investment conduit" (a "REMIC") under
Section 860D of the Internal Revenue Code of 1986, as amended (the "Code"). This
Certificate represents a "Residual Interest" in a REMIC within the meaning of
Section 860G(a)(2) of the Code. Because this Certificate constitutes a "Residual
Interest" in the REMIC under the Code, the Holder of this Certificate shall be
required to report, for federal income tax purposes, its pro rata share of the
income and expenses of the REMIC in its federal income tax return.

         Distributions on this Certificate are payable in such coin or currency
of the United States of America as at the time of payment is legal tender for
the payment of public and private debts.

         The Class R Certificates are limited in right of distri bution to
certain payments, all as more specifically set forth in the Agreement. The
Holder of this Certificate, by its acceptance of this Certificate, agrees that
it will look solely to the Trust for payment hereunder and that the Trustee in
its individual capacity is not personally liable to the Certificateholders for
any amount distributable under this Certificate or the Agreement or, except as
expressly provided in the Agreement, subject to any liability under the
Agreement.

         The Master Servicer is CoreStates Bank, N.A.

         As provided in the Agreement, withdrawals from the Collection Account
of funds otherwise distributable to Certificateholders may be made or caused to
be made by the Master Servicer from time to time for purposes other than
distributions to Certificateholders, including reimbursement to the Master
Servicer of certain expenses incurred by the Master Servicer.

         The obligations created by the Agreement in respect of the Certificates
and the Trust created thereby shall terminate upon the payment to
Certificateholders of all amounts held by or on behalf of the Trustee required
to be distributed to them pursuant to the Agreement. The Agreement permits, but
does not require, the Master Servicer to purchase all remaining Mortgage Loans
and all property acquired in respect of any Mortgage Loan at the

                                      A-2-3


<PAGE>   147
price determined as provided in the Agreement under certain circumstances. The
exercise of any such option will effect early termination of the Certificates;
provided, however, that the Master Servicer may only exercise such option in the
event the aggregate principal balance of the Mortgage Loans is less than 5.0% of
the aggregate principal balance of the Mortgage Loans as of the Cut-Off Date.

         No record or beneficial ownership in this Certificate may be
transferred, sold or otherwise disposed of without the express written consent
of the Master Servicer and unless that Transfer is made pursuant to an effective
registration statement under the Securities Act of 1933, as amended, and
effective registration or qualification under applicable state securities law,
or is made in a transaction which does not require such registration or
qualification. In addition, the Agreement imposes certain other obligations and
consents to the Transfer of a Class R Certificate as set forth therein.

         Subject to the foregoing and as provided in the Agreement and subject
to certain limitations therein set forth, the Transfer of this Certificate is
registerable in the Certificate Register maintained by the Certificate Registrar
upon surrender of this Certificate for registration of Transfer at the office or
agency maintained for that purpose duly endorsed by or accom panied by a written
instrument of Transfer in form satisfactory to the Trustee and the Certificate
Registrar duly executed by, the Holder thereof or his attorney duly authorized
in writing, and thereupon one or more new Class R Certificates, of authorized
denominations and in the same aggregate Percentage Interest will be issued to
the designated Transferee or Transferees.

         Prior to the due presentment for registration of Transfer of this
Certificate, the Master Servicer, the Sellers, the Trustee, the Certificate
Registrar and any agent thereof may treat the person in whose name this
Certificate is registered (i) on any Record Date, for purposes of making
distributions, and (ii) on any other date for any other purpose, as the owner
hereof, whether or not any distribution required to be made on this Certificate
shall be overdue, and none of the Master Servicer, the Sellers, the Trustee, the
Certificate Registrar nor any such agent shall be affected by notice to the
contrary.

         The Agreement permits, with certain exceptions as therein provided, the
amendment thereof and the modification of the rights and obligations of the
Trustee, the Master Servicer and

                                      A-2-4
<PAGE>   148
the Sellers and the rights of the Holders of the Certificates under the
Agreement at any time by the Trustee with the consent of the Holders of Class A
Certificates evidencing not less than 51% of the aggregate Class A Certificate
Balance. Any such amendment shall be conclusive and binding upon the Holder of
this Certificate and upon all future Holders of this Certificate and of any
Certificate issued upon the registration of Transfer hereof or in exchange
herefor or in lieu hereof whether or not notation of such amendment is made upon
this Certificate. The Agreement also permits the amendment thereof, in certain
limited circumstances, without the consent of Holders of any Certificates issued
thereunder.

         The Certificates are issuable only in registered form in denominations
specified in the Agreement and subject to certain limitations therein set forth.
Except as provided in the Agreement, the Certificates are exchangeable for a
like aggregate Percentage Interest of Certificates of the same Class of
different authorized Percentage Interest, as requested by the Holder of such
Certificate.

         No service charge will be made for any such registration of Transfer or
exchange, but the Trustee may require payment of a sum sufficient to cover any
tax or other governmental charge payable in connection therewith.

         As provided in the Agreement, this Certificate and the Agreement 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.

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

                                      A-2-5
<PAGE>   149
         IN WITNESS WHEREOF, the Trustee has caused this Certificate to be duly
executed under its official seal.

Dated:

(Seal)                            THE FIRST NATIONAL BANK
                                  OF CHICAGO, not in its
                                  individual capacity,
                                  but solely as Trustee


                                  By: _______________________________________
                                      Authorized officer

Certificate of Authentication

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

THE FIRST NATIONAL BANK OF
CHICAGO, as Trustee


By: ___________________________________
      Authorized Officer

                                      A-2-6
<PAGE>   150
                                    Exhibit B

                                  LOAN SCHEDULE

                                       B-1
<PAGE>   151
                                    Exhibit C

                            LETTER OF REPRESENTATIONS

                                       C-1
<PAGE>   152
                                    Exhibit D

                             FORM OF CERTIFICATE OF
                                 PAYMENT IN FULL

The First National Bank of Chicago, as Trustee
One First National Plaza
Suite 0126
Chicago, Illinois 60670

Attention: Corporate Trustee Administration

     Re: CoreStates Home Equity Trust 1996-1

Ladies and Gentlemen:

         Reference is made to Section 3.07 of the Pooling and Servicing
Agreement, dated as of May 1, 1996 (the "Agreement"), among CoreStates Bank,
N.A. and New Jersey National Bank, as Sellers, CoreStates Bank, N.A., as Master
Servicer, and The First National Bank of Chicago, as Trustee. All capitalized
terms set but not defined herein shall have the meanings given to such terms in
the Agreement.

         The undersigned hereby certifies that the Principal Balance of the
Mortgage Loan(s) listed in Schedule A annexed hereto has been paid in full and
that all amounts received in connection with the payment of such Mortgage
Loan(s) which were required to be deposited in the Collection Account pursuant
to Section 3.02 of the Agreement have been so deposited or credited.

         The undersigned further certifies that [he] [she] is a Servicing
officer of the Master Servicer holding the office set forth beneath [his] [her]
signature and that [he] [she] is duly authorized to execute this certificate on
behalf of the Master Servicer.

                                       CORESTATES BANK, N.A.
                                         Master Servicer


Date:  ___________________________     By:___________________________________
                                       Name:_________________________________
                                       Title:________________________________

                                       D-1
<PAGE>   153
                                    Exhibit E

                              FORM OF TRUST RECEIPT

                                                                        [DATE]

The First National Bank of Chicago, as Trustee
One First National Plaza
Suite 0126
Chicago, Illinois 60670

Attention: Corporate Trustee Administration

                  Re:      CoreStates Home Equity Trust 1996-1

Ladies and Gentlemen:

         In connection with the administration of the Mortgage Loans held by you
as Trustee under the Pooling and Servicing Agreement, dated as of May 1, 1996,
among CoreStates Bank, N.A. and New Jersey National Bank, as Sellers, CoreStates
Bank, N.A., as Master Servicer, and you, as Trustee (the "Agreement"), we hereby
request a release of the Loan File held by you as Trustee with respect to the
following described Mortgage Loan for the reason indicated below.

Loan No.:

Reason for requesting file:

____ 1.    Mortgage Loan paid in full. (The Master Servicer hereby
           certifies that all amounts received in connection with the
           payment in full of the Mortgage Loan which are required to be
           deposited in the Collection Account pursuant to Section 3.02
           of the Agreement have been so deposited or credited).

____ 2.    Mortgage Loan repurchased.  (The Master Servicer hereby
           certifies that the Purchase Price received in
           connection with the repurchase of the Mortgage Loan has
           been deposited in the Collection Account or credited to
           the Loan Payment Record pursuant to the Agreement.)

____ 3.    The Mortgage Loan is being foreclosed.

                                       E-1
<PAGE>   154
____ 4.    Other (Describe).

         The undersigned acknowledges that the above Loan File will be held by
the undersigned in accordance with the provisions of the Agreement and, if
applicable, will promptly be returned to the Trustee when the need therefor by
the Master Servicer no longer exists unless the Mortgage Loan has been
liquidated.

         Capitalized terms used herein shall have the meanings ascribed to them
in the Agreement.

                                  CORESTATES BANK, N.A.
                                    Master Servicer

                                  By:________________________________________
                                  Name:______________________________________
                                  Title:_____________________________________

                                       E-2
<PAGE>   155
                                    Exhibit F

                          AFFIDAVIT PURSUANT TO SECTION
                           860E(e)(4) OF THE INTERNAL
                              REVENUE CODE OF 1986

Re:   CoreStates Home Equity
      Trust 1996-1
      Mortgage Loan Certificates

STATE OF [ ]       )
                   )       ss.:
COUNTY OF [ ]      )

         [   ], being duly sworn, deposes and says:

         1. That [he] [she] is the [ ] of [ ], (the "Investor"), a corporation,
on behalf of which [he] [she] makes this affidavit.

         2. That the Investor is not, and will not be, an employee benefit plan
or other plan (including an individual retirement account or Keogh Plan) subject
to the Employee Retirement Income Security Act of 1974, as amended, or Section
4975 of the Internal Revenue Code of 1986, as amended (a "Plan"), and is not
acquiring the Class R Certificates with "plan assets" (as defined in 29 C.F.R.
Section2510.3-101) of any Plan.

         IN WITNESS WHEREOF, the Investor has caused this instrument to be duly
executed on its behalf, by its [______________] and its corporate seal to be
hereunto attached this [ ] day of [ ].

                                  [      ]


                                  By:_______________________
                                         [    ]
                                         [    ]

                                       F-1
<PAGE>   156
         Personally appeared before me [ ], known or proved to me to be the same
person who executed the foregoing instrument and to be the [ ] of the Investor,
and acknowledged to me that [he] [she] executed the same as [his] [her] free act
and deed and the free act and deed of the Investor.

Subscribed and sworn before
me this _____ day of __________, 199_.


NOTARY PUBLIC
My commission expires the
____ day of _________, 1996.

                                       F-2
<PAGE>   157
                                   EXHIBIT G-1

                          FORM OF INITIAL CERTIFICATION

                                                                --------, ----


CoreStates Bank, N.A.

Moody's Investors Service, Inc.

Fitch Investors Service, L.P.

                    Re:    Pooling and Servicing Agreement (the "Pooling
                                                                 -------
                           and Servicing Agreement"), CoreStates Home
                           -----------------------
                           Equity Loan Certificates, Series 1996-1,
                           Class A-1, Class A-2, Class A-3, Class A-4
                           and Class R, dated as of May 1, 1996 among
                           CoreStates Bank, N.A., as Master Servicer,
                           the Sellers listed therein and The First
                           National Bank of Chicago, as Trustee
                           ------------------------------------



Ladies and Gentlemen:

         In accordance with Section 2.01(b) of the Agreement, the undersigned,
as Trustee, hereby certifies that it [or the Custodian on its behalf,] has
received, with respect to each Mortgage Loan [indicated on the attached Loan
Schedule] a Loan File relating to each such Mortgage Loan.

         Neither the Trustee [nor the Custodian on its behalf] has made any
independent examination of any such documents beyond the review specifically
required in the above-referenced Pooling and Servicing Agreement. The Trustee
makes no representations as to: (i) the validity, legality, sufficiency,
enforceability or genuineness of any such documents or any of the Mortgage Loans
identified on the Loan Schedule, or (ii) collectability, insurability,
effectiveness or suitability of any such Mortgage Loan.

                                      G-1-1
<PAGE>   158
         Capitalized words and phrases used herein shall have the respective
meanings assigned to them in the above-captioned Pooling and Servicing
Agreement.

                                  THE FIRST NATIONAL BANK OF CHICAGO,
                                   as Trustee


                                  By:________________________________________
                                     Name:
                                     Title:

                                      G-1-2
<PAGE>   159
                                   EXHIBIT G-2

                      FORM OF TRUSTEE INTERIM CERTIFICATION


                                                              ----------, ----

CoreStates Bank, N.A.

Moody's Investors Service, Inc.

Fitch Investors Service, L.P.

                    Re:    Pooling and Servicing Agreement (the "Pooling
                                                                 -------
                           and Servicing Agreement"), CoreStates Home
                           -----------------------
                           Loan Certificates, Series 1996-1, Class A-1,
                           Class A-2, Class A-3, Class A-4 and Class R,
                           dated as of May 1, 1996 among CoreStates
                           Bank, N.A., as Master Servicer, the Sellers
                           listed therein and The First National Bank of
                           Chicago
                           -------


Ladies and Gentlemen:

         In accordance with provisions of Section 2.01(b) of the
above-referenced Pooling and Servicing Agreement, the undersigned, as Trustee,
hereby certifies that as to each Mortgage Loan indicated on the attached Loan
Schedule (other than any Mortgage Loan paid in full or any Mortgage Loan listed
on the attached hereto), it [or the Custodian on its behalf,] has reviewed the
Loan Files delivered to it [or the Custodian on its behalf] pursuant to Section
2.01(b) of the Pooling and Servicing Agreement and has determined that each such
Loan File contains all required documents set forth in item (i) of the first
paragraph of Section 2.01(b) with respect to each related Mortgage Loan.

         Neither the Trustee [nor the Custodian on its behalf] has made any
independent examination of such documents beyond the review specifically
required in the above-referenced Pooling and Servicing Agreement. The Trustee
makes no representations as to: (i) the validity, legality, enforceability or
genuineness of any

                                      G-2-1
<PAGE>   160
such documents contained in each or any of the Mortgage Loans identified on the
Loan Schedule, or (ii) the collectability, insurability, effectiveness or
suitability of any such Mortgage Loan.

         Capitalized words and phrases used herein shall have the respective
meanings assigned to them in the above-captioned Pooling and servicing
Agreement.

                                  -------------------------------------------
                                  ________________________, as Trustee


                                  By:________________________________________
                                      Name:
                                      Title:

                                      G-2-2
<PAGE>   161
                                   EXHIBIT G-3

                       FORM OF TRUSTEE FINAL CERTIFICATION

                                                              ----------, ----

CoreStates Bank, N.A.

Moody's Investors Service, Inc.

Fitch Investors Service, L.P.

                    Re:    Pooling and Servicing Agreement (the "Pooling
                                                                 -------
                           and Servicing Agreement"), CoreStates Home
                           -----------------------
                           Equity Loan Certificates, Series 1995-2,
                           Class A-1, Class A-2, Class A-3, Class A-4
                           and Class R, dated as of May 1, 1996 among
                           CoreStates, N.A., as Master Servicer, the
                           Sellers listed therein and The First National
                           Bank of Chicago, as Trustee
                           ---------------------------


Ladies and Gentlemen:

         In accordance with Section 2.01(b) of the above-captioned Pooling and
Servicing Agreement, the undersigned, as Trustee, hereby certifies that, except
as noted on the attachment hereto, as to each Mortgage Loan listed in the Loan
Schedule (other than any Mortgage Loan paid in full or listed on the attachment
hereto) it or to the Custodian on its behalf has reviewed the documents
delivered to it [or to the Custodian on its behalf] pursuant to Section 2.01(b)
of the Pooling and Servicing Agreement and has determined that (i) all such
documents are in its possession or in the possession of the Custodian on its
behalf, (ii) such documents have been reviewed by it and have not been
mutilated, damaged, torn or otherwise physically altered and relate to such
Mortgage Loan, (iii) based on its examination, and only as to the foregoing
documents, the information set forth in the Loan Schedule respecting such
Mortgage Loan accurately reflects the information set forth in the related Loan
File and (iv) each Mortgage Note has been endorsed as provided in Section

                                      G-3-1
<PAGE>   162
2.01(b)(i) of the Pooling and Servicing Agreement. Neither the Trustee nor the
Custodian on its behalf has made any independent examination of such documents
beyond the review specifically required in the above-referenced Pooling and
Servicing Agreement. The Trustee makes no representations as to: (i) the
validity, legality, enforceability or genuineness of any such documents
contained in each or any of the Mortgage Loans identified on the Loan Schedule,
or (ii) the collectability, insurability, effectiveness or suitability of any
such Mortgage Loan.

         Capitalized words and phrases used herein shall have the respective
meanings assigned to them in the above-captioned Pooling and Servicing
Agreement.

                                  -------------------------------------------
                                  __________________________, as Trustee


                                  By:________________________________________
                                      Name:
                                      Title:

                                      G-3-2
<PAGE>   163
                                    EXHIBIT H

                        DESTROYED MORTGAGE NOTE AFFIDAVIT

                  I, being duly sworn, do hereby state under oath that:

1. I, ____________________, as __________________ [CoreStates Bank, N.A.] [New
Jersey, National Bank], a national banking association (the "Seller"), am
authorized to make this Affidavit.

              2. The Seller is the lawful owner under the following described
Mortgage Note (the "Note"):

                  Date:
                  Loan No.:
                  Borrower(s):

                  Original Payee (if not Seller):
                  Original Amount:
                  Initial Rate of Interest:
                  Address of Mortgage Property:

              3. The Seller has full authority to sell and deliver the Note.

              4. The Seller is the lawful owner of the Note, and the Seller has
not canceled, altered, assigned or hypothecated the Note other than pursuant to
the Pooling and Servicing Agreement, dated as of May 1, 1996, among CoreStates
Bank, N.A. and New Jersey National Bank, as Sellers, CoreStates Bank, N.A., as
Master Servicer, and The First National Bank of Chicago, as Trustee.

              5. The Note was not located after a thorough and diligent search
and inquiry.

              6. Attached hereto are true, complete and correct copies of the
Note, endorsed in blank by the Seller.

              7. The Seller hereby agrees that in the event the Note is ever
located, the Seller (i) shall not assign, transfer, pledge, hypothecate,
encumber or otherwise dispose of the Note or

                                      H-1-1
<PAGE>   164
any interest therein and (ii) shall deliver the Note promptly to the Trustee or
Custodian, if any.

              8. The Seller agrees to indemnify and hold the Trustee and any
Custodian and its successors and assigns harmless from any and all loss or
damage incurred or relating to the Seller's failure to deliver the original
Note, promptly endorsed, to the Trustee.

              9. Attached hereto as Exhibit "A" is a true, complete and correct
photocopy of the original Note.

                                 -------------------------------------------
                                 Name:
                                 Title:
                                 [CORESTATES BANK, N.A./NEW JERSEY
                                  NATIONAL BANK]

                           SWORN TO and subscribed before me this _____ day
of May, 1996.

                                  -------------------------------------------
                                  Notary Public
                                  State of __________________________________
                                  My Commission Expires:

                                      H-1-2

<PAGE>   1
                                                                     EXHIBIT 21




                           CORESTATES FINANCIAL CORP                     Page 1

              MONTHLY SERVICING REPORT - HOME EQUITY TRUST 1996-1


DUE PERIOD:         MAY 1, 1996   THROUGH  MAY 31, 1996
PAYMENT DATE:     JUNE 17, 1996

<TABLE>
<S>                                                                                <C>
A. ORIGINAL DEAL PARAMETER INPUTS

(A)  Original Total Portfolio                                                      $171,326,953.09
(B)  Original Total Class A Certificate Balance                                    $171,326,000.00
(C)  Original Class A-1 Certificate Balance                                        $ 90,000,000.00
(D)  Class A-1 Certificate Rate                                                               6.20%
(E)  Original Class A-2 Certificate Balance                                        $ 27,600,000.00
(F)  Class A-2 Certificate Rate                                                               6.75%
(G)  Original Class A-3 Certificate Balance                                        $ 41,000,000.00
(H)  Class A-3 Certificate Rate                                                               7.00%
(I)  Original Class A-4 Certificate Balance                                        $ 12,726,000.00
(J)  Class A-4 Certificate Rate                                                               7.00%
(K)  Servicing Fee Rate                                                                       0.75%
(L)  Original Weighted Average Coupon (WAC)                                                   8.36%
(M)  Original Weighted Average Remaining Maturity (WAM)                                     152.99 months
(N)  Number of Contracts                                                                     3,970
(O)  Original Yield Supplement Account Amount                                      $     77,567.54
(P)  Reserve Account                                                              
     (i)   Initial Reserve Account Deposit Amount Percentage                                  8.75%
     (ii)  Initial Reserve Account Deposit Amount                                  $ 14,991,108.40
     (iii) Initial Reserve Account Required Amount Percentage                                 8.75%
     (iv)  Initial Reserve Account Required Amount                                 $ 14,991,108.40
                                                                                  
B. INPUTS FROM PREVIOUS MONTHLY SERVICER REPORTS                                  

(A)  Total Portfolio Outstanding                                                   $171,326,953.09
(B)  Total Portfolio Pool Factor                                                         1.0000000
(C)  Total Class A Certificate Balance (after reserve account releases)            $171,326,000.00
(D)  Total Class A Certificate Factor (after reserve account releases)                   1.0000000
(E)  Class A-1 Certificate Balance (after reserve account releases)                $ 90,000,000.00
(F)  Class A-1 Principal Factor (after reserve account releases)                         1.0000000
(G)  Class A-2 Certificate Balance (after reserve account releases)                $ 27,600,000.00
(H)  Class A-2 Principal Factor (after reserve account releases)                         1.0000000
(I)  Class A-3 Certificate Balance (after reserve account releases)                $ 41,000,000.00
(J)  Class A-3 Principal Factor (after reserve account releases)                         1.0000000
(K)  Class A-4 Certificate Balance (after reserve account releases)                $ 12,726,000.00
(L)  Class A-4 Principal Factor (after reserve account releases)                         1.0000000
(M)  Reserve Account Balance                                                       $ 14,991,108.40
(N)  Yield Supplement Account Balance                                              $     77,567.54
(O)  Cumulative Net Losses for All Prior Periods                                   $          0.00
(P)  Weighted Average Coupon of Remaining Portfolio (WAC)                                     8.36%
(Q)  Weighted Average Remaining Maturity of Remaining Portfolio (WAM)                       152.99 months
(R)  Number of Contracts                                                                     3,970
                                                                                  
C. INPUTS FROM THE MAINFRAME                                                      

(A)  Ending Total Portfolio Outstanding                                            $168,355,447.15
(B)  Ending Total Portfolio Pool Factor                                                  0.9826559
(C)  Ending Total Class A Certificate Balance (prior to reserve account releases)  $168,354,494.06
(D)  Ending Total Class A Certificate Balance (after reserve account releases)     $167,026,710.17
(E)  Ending Total Class A Certificate Factor (after reserve account releases)            0.9749058
(F)  Ending Class A-1 Certificate Balance (prior to reserve account releases)      $ 87,028,494.06
(G)  Ending Class A-1 Certificate Balance (after reserve account releases)         $ 85,700,710.17
(H)  Ending Class A-1 Principal Factor (after reserve account releases)                  0.9522301
(I)  Ending Class A-2 Certificate Balance (prior to reserve account releases)      $ 27,600,000.00
(J)  Ending Class A-2 Certificate Balance (after reserve account releases)         $ 27,600,000.00
(K)  Ending Class A-2 Principal Factor (after reserve account releases)                  1.0000000
(L)  Ending Class A-3 Certificate Balance (prior to reserve account releases)      $ 40,100,000.00
(M)  Ending Class A-3 Certificate Balance (after reserve account releases)         $ 40,100,000.00
(N)  Ending Class A-3 Principal Factor (after reserve account releases)                  1.0000000
(O)  Ending Class A-4 Certificate Balance (prior to reserve account releases)      $ 12,726,000.00
(P)  Ending Class A-4 Certificate Balance (after reserve account releases)         $ 12,726,000.00
(Q)  Ending Class A-4 Principal Factor (after reserve account releases)                  1.0000000
(R)  Simple Interest Mortgage Loans
   (i)    Principal Reduction of Mortgage Loans                                    $  2,971,505.94
      (a)   Principal Payments Received                                            $  2,971,505.94
   (ii)   Interest Payments Received                                               $  1,223,625.58
   (iii)  Repurchased Mortgage Loans Principal                                     $          0.00
   (iv)   Repurchased Mortgage Loans Interest                                      $          0.00
(S)  Weighted Average Coupon of Remaining Portfolio (WAC)                                     8.36%
(T)  Weighted Average Remaining Maturity of Remaining Portfolio (WAM)                       152.03 months
(U)  Remaining Number of Mortgage Loans                                                      3,916
(V)  Number of Repurchased Mortgage Loans                                                        0
</TABLE>
<PAGE>   2
                           CORESTATES FINANCIAL CORP                     Page 2

              MONTHLY SERVICING REPORT - HOME EQUITY TRUST 1996-1

DUE PERIOD:       MAY 1, 1996  THROUGH  MAY 31, 1996

PAYMENT DATE:     JUNE 17, 1996


C.   INPUTS FROM THE MAINFRAME(CONT.)
<TABLE>
<CAPTION>
                                                                                CONTRACTS            AMOUNT
                                                                                    #        %                 $                  %
<S>                                                                             <C>                  <C>             <C>
(T)  Delinquent Mortgage Loans                                                  --------------------------------------------------
    (i)   30-59 Days Delinquent                                                     2    0.05%       $107,202.86              0.06%
    (ii)  60-89 Days Delinquent                                                     0    0.00%       $      0.00              0.00%
    (iii) 90 Days or More Delinquent                                                0    0.00%       $      0.00              0.00%
    (iv)  Real Estate Owned                                                         0    0.00%       $      0.00              0.00%

D.  INPUTS DERIVED FROM OTHER SOURCES

(A) Collection Account Investment Income                                                                             $        0.00
(B) Reserve Account Investment Income                                                                                $        0.00
(C) Liquidated Mortgage Loans                                    
    (i)   Beginning Gross Principal of Charged-Off Mortgage Loans                                                    $        0.00
    (ii)  Liquidation Proceeds & Recoveries Received during the Due Period                                           $        0.00
    (iii) Liquidation Expenses                                                                                       $        0.00 
    (iv)  Net Liquidation Proceeds and Recoveries on Liquidated Mortgage Loans                                       $        0.00
    (v)   Ending Gross Principal of Charged-Off Mortgage Loans                                                       $        0.00
(D) Principal Balance of Newly Charged-Off Loans during Due Period                                                   $        0.00
(E) Number of Mortgage Loans Charged-Off during Due Period                                                                       0


I.  COLLECTIONS

(A) Principal Payments Received                                                                                      $2,971,505.94
(B) Interest Payments Received                                                                                       $1,223,625.58
(C) Aggregate Net Liquidation Proceeds Received                                                                      $        0.00
(D) Aggregate Insurance Proceeds Received                                                                            $        0.00
(E) Aggregate Purchase Price of Home Equity Loans Repurchased from Trust                                             $        0.00
(F) Interest on Repurchased Home Equity Loans                                                                        $        0.00
                                                                                                                     -------------
(G) Total Collections                                                                                                $4,195,131.52

(H) Total Principal Collections                                                                                      $2,971,505.94

(I) Available Payment Amount                                                                                         $4,088,052.17

(J) Reserve Account Draw for Class A Formula Amount                                                                  $        0.00

(K) Total Amount Distributed to Class Certificateholders                                                             $4,088,052.17
                                                                                                                     -------------
(L) Yield Supplement Deposit Amount                                                                                  $    1,019.03

(M) Total Collection Account Amount Less Servicing Fee                                                               $4,089,071.20

II.  DISTRIBUTIONS

(A)  Servicing Fee                                                                                                   $  107,079.35
(B)  Class A-1 Monthly Interest Payment (including Amount from Yield Supplement 
       Withdrawals)                                                                                                  $  232,500.00
(C)  Monthly Principal to Class A-1                                                                                  $2,971,505.94
(D)  Class A-2 Monthly Interest Payment (including Amount from Yield Supplement 
       Withdrawals)                                                                                                  $   77,625.00
(E)  Monthly Principal to Class A-2                                                                                  $        0.00
(F)  Class A-3 Monthly Interest Payment (including Amount from Yield Supplement 
       Withdrawals)                                                                                                  $  119,583.33
(G)  Monthly Principal to Class A-3                                                                                  $        0.00
(H)  Class A-4 Monthly Interest Payment (including Amount from Yield Supplement 
       Withdrawals)                                                                                                  $   37,117.50
(I)  Monthly Principal to Class A-4                                                                                  $        0.00
(J)  Deposit to Reserve Account to Maintain Required Amount                                                          $        0.00
                                                                                                                     -------------
(K)  Amount Distributed from Collection Account                                                                      $3,438,331.77
     
(L)  Excess Collections - Amount Distributed to Class R Certificateholders                                           $  649,720.40

(M)  Additional Monthly Class A Principal Amount Paid from Reserve Account                                           $1,327,783.89

(N)  Release of Reserve Account Amount to Class R Certificateholders                                                 $        0.00

(O)  Yield Supplement Withdrawal Amount included in the Distribution to Class A 
       Certificateholders                                                                                            $        0.00

(P)  Yield Supplement Deposit Amount Paid to Seller                                                                  $    1,019.03

(Q)  Class A-1 Pass-Through Rate                                                                                         6.2000000%

(R)  Class A-2 Pass-Through Rate                                                                                         6.7500000%

(S)  Class A-3 Pass-Through Rate                                                                                         7.0000000%

(T)  Class A-4 Pass-Through Rate                                                                                         7.0000000%
</TABLE>




<PAGE>   3
                           CORESTATES FINANCIAL CORP                     Page 3

              MONTHLY SERVICING REPORT - HOME EQUITY TRUST 1996-1

DUE PERIOD:           MAY 1, 1996  THROUGH  MAY 31, 1996

PAYMENT DATE:         JUNE 17, 1996

<TABLE>
<S>                                                                                     <C>
III.  POOL BALANCES AND PORTFOLIO INFORMATION

(A)       Beginning Balances and Principal Factors
   (i)    Total Pool Balance                                                            $171,326,953.09
   (ii)   Total Pool Factor                                                                   1.0000000
   (iii)  Total Class A Certificate Balance                                             $171,326,000.00
   (iv)   Total Class A Pool Factor                                                           1.0000000
   (v)    Class A-1 Certificate Balance                                                 $ 90,000,000.00
   (vi)   Class A-1 Principal Factor                                                          1.0000000
   (vii)  Class A-2 Certificate Balance                                                 $ 27,600,000.00
   (viii) Class A-2 Principal Factor                                                          1.0000000
   (ix)   Class A-3 Certificate Balance                                                 $ 41,000,000.00
   (x)    Class A-3 Principal Factor                                                          1.0000000
   (xi)   Class A-4 Certificate Balance                                                 $ 12,726,000.00
   (xii)  Class A-4 Principal Factor                                                          1.0000000

(B)       Ending Balances and Principal Factors
   (i)    Total Pool Balance                                                            $168,355,447.15
   (ii)   Total Pool Factor                                                                   0.9826559
   (iii)  Total Class A Certificate Balance                                             $167,026,710.17
   (iv)   Total Class A Pool Factor                                                           0.9749058
   (v)    Class A-1 Certificate Balance                                                 $ 85,700,710.17
   (vi)   Class A-1 Principal Factor                                                          0.9522301
   (vii)  Class A-2 Certificate Balance                                                 $ 27,600,000.00
   (viii) Class A-2 Principal Factor                                                          1.0000000
   (ix)   Class A-3 Certificate Balance                                                 $ 41,000,000.00
   (x)    Class A-3 Principal Factor                                                          1.0000000
   (xi)   Class A-4 Certificate Balance                                                 $ 12,726,000.00
   (xii)  Class A-4 Principal Factor                                                          1.0000000

(C)       Beginning of Period Portfolio Information
   (i)    Weighted Average Coupon (WAC)                                                            8.36%
   (ii)   Weighted Average Remaining Maturity (WAM)                                              152.99 months
   (iii)  Remaining Number of Contracts                                                           3,970

(D)       End of Period Portfolio Information
   (i)    Weighted Average Coupon (WAC)                                                            8.36%
   (ii)   Weighted Average Remaining Maturity (WAM)                                              152.03 months
   (iii)  Remaining Number of Contracts                                                           3,916


IV.   RECONCILIATION OF RESERVE ACCOUNT

(A)   Beginning Reserve Account Balance                                                 $ 14,991,108.40

(B)   Reserve Account Draw for Class A Formula Amount                                   $          0.00
                                                                                        ---------------
(C)   Reserve Account Balance Prior to Release or Deposits                              $ 14,991,108.40

(D)   Reserve Account Required Amount (See Reduction Tests In VII)                      $ 13,663,324.51
                                                                                        
(E)   Amount Necessary to Reach Reserve Account Required Amount                         $ (1,327,783.89)

(F)   Deposit or (Release) to Reserve Account to Maintain Required Amount               $ (1,327,783.89)

(G)   Excess Collections over Reserve Account Required Amount                           $  1,327,783.89

(H)   Release to Reserve Account Amount to Class A Principal Amount                     $  1,327,783.89

(I)   Release of Reserve Account Amount to Class R Certificateholders                   $          0.00

(J)   Ending Reserve Account Balance                                                    $ 13,663,324.51


V.    RECONCILIATION OF YIELD SUPPLEMENT ACCOUNT

(A)   Beginning Yield Supplement Account Balance                                        $     77,567.54
(B)   Required Monthly Interest Added to YSA Balance                                    $        161.60
(C)   YSA Balance Including Required Monthly Interest                                   $     77,729.14
(D)   Yield Supplement Deposit Amount                                                   $      1,019.03
(E)   Yield Supplement Account Balance after Deposit to Collection Amount               $     76,710.00
(F)   Releases from Yield Supplement Account Paid to the Seller                         $          0.00
(G)   Ending Yield Supplement Account Balance                                           $     76,842.65

(H)   Yield Supplement Deposit Amount                                                   $      1,019.03
(I)   Yield Supplement Withdrawal Amount Paid to Class A Certificateholders             $          0.00
(J)   Yield Supplement Deposit Amount Paid to Seller                                    $      1,019.03
</TABLE>

<PAGE>   4
                                                                        Page 4
                            CORESTATES FINANCIAL CORP

               MONTHLY SERVICING REPORT - HOME EQUITY TRUST 1996-1

DUE PERIOD:   May 1, 1996  through   May 31, 1996

PAYMENT DATE:  June 17, 1996
<TABLE>
<CAPTION>
VI. NET LOSS AND DELINQUENCY ACCOUNT ACTIVITY
- --------------------------------------------------------------------------------
<S>                                                                   <C>           <C>         <C>                <C>  
(A)   Aggregate Net Losses for Due Period                                                                                    $0.00
(B)   Liquidated Mortgage Loans
    (i)   Gross Principal of Charged-Off Mortgage Loans                                                                      $0.00
    (ii)  Net Liquidation Proceeds and Recoveries on Liquidated Mortgage Loans                                               $0.00
(C)   Cumulative Net Losses for all Periods                                                                                  $0.00
(D)   Delinquent Mortgage Loans                                       Contracts     Amount 
                                                                              #          %                 $                      %
                                                                      --------------------------------------                 -----
    (i)   30-59 Days Delinquent                                              2       0.05%      $107,202.86                   0.06%
    (ii)  60-89 Days Delinquent                                              0       0.00%      $      0.00                   0.00%
    (iii) 90 Days or More Delinquent                                         0       0.00%      $      0.00                   0.00%
    (iv)  Real Estate Owned                                                  0       0.00%      $      0.00                   0.00%
                                                                                                            


VII. TESTS FOR RESERVE ACCOUNT REQUIRED AMOUNT and RELEASES
- -----------------------------------------------------------
(A)   Reserve Account Required Amount                                                                              $ 13,663,324.51
          Lesser of -----
         (i)  the Class A Certificate Balance                                                                      $168,354,494.06
                AND
         (ii) Greater of --- a.) specified reserve requirement                                                     $ 13,663,324.51
                             b.) if Reserve Account Balance + OC Amount
                                 <8.75% of Orig. Bal, then Initial Reserve Amount - OC, else $0                    $          0.00
                             c.) 1.0% x original pool principal balance                                            $  1,713,269.53

(B)   60-Day Delinquency Percentage
         (i)   Collection Period 3 Months Preceding the Payment Date                                                          0.00%
         (ii)  Collection Period 2 Months Preceding the Payment Date                                                          0.00%
         (iii) Collection Period Preceding the Payment Date                                                                   0.00%
         (iv)  Three Month Average (Avg(i,ii,iii)) NOT to Exceed 2.00%                                                        0.00%

(C)   Percentage of Net Losses from Cut-Off Date to Original Pool Balance NOT to equal or exceed 2.925%                       0.00%
</TABLE>


<TABLE>
<CAPTION>
VIII. INFORMATION PER SECTION 5.02 OF THE POOLING AND SERVICING AGREEMENT
- ----------------------------------------------------------------------------------------------------------------------------------
                                                                                                Total Amount      Per $1000
                                                                                                ---------------------------
<S>                                                                                             <C>                <C>   
(A)   Principal Payments to Class A Certificateholders for Current Payment Date.
    (i)    Class A-1 Monthly Principal Remittance Amount                                        $2,971,505.94      $33.02
        a.)  Basic Principal Amount                                                             $2,971,505.94      $33.02
        b.)  Class A-1 Carry-Forward Amount
               i.) Interest and Principal Due from Previous Payment Dates                       $        0.00      $ 0.00
              ii.) Interest Payable on the Interest Portion of Class A-1 Carry-Forward Amount   $        0.00      $ 0.00
    (ii)   Additional Class A-1 Principal Amount                                                $1,327,783.89      $14.75

    (iii)   Class A-2 Monthly Principal Remittance Amount                                       $        0.00      $ 0.00
        a.)  Basic Principal Amount                                                             $        0.00      $ 0.00
        b.)  Class A-2 Carry-Forward Amount                                                                              
               i.) Interest and Principal Due from Previous Payment Dates                       $        0.00      $ 0.00
              ii.) Interest Payable on the Interest Portion of Class A-2 Carry-Forward Amount   $        0.00      $ 0.00
    (iv)  Additional Class A-2 Principal Amount                                                 $        0.00      $ 0.00
    (v)     Class A-3 Monthly Principal Remittance Amount                                       $        0.00      $ 0.00
        a.)  Basic Principal Amount                                                             $        0.00      $ 0.00
        b.)  Class A-3 Carry-Forward Amount                                                                              
               i.) Interest and Principal Due from Previous Payment Dates                       $        0.00      $ 0.00
              ii.) Interest Payable on the Interest Portion of Class A-3 Carry-Forward Amount   $        0.00      $ 0.00
    (vi)  Additional Class A-3 Principal Amount                                                 $        0.00      $ 0.00
                                                                                                                         
    (vii)     Class A-4 Monthly Principal Remittance Amount                                     $        0.00      $ 0.00
        a.)  Basic Principal Amount                                                             $        0.00      $ 0.00
        b.)  Class A-4 Carry-Forward Amount                                                                              
               i.) Interest and Principal Due from Previous Payment Dates                       $        0.00      $ 0.00
              ii.) Interest Payable on the Interest Portion of Class A-4 Carry-Forward Amount   $        0.00      $ 0.00
    (viii)  Additional Class A-4 Principal Amount                                               $        0.00      $ 0.00
                                                                                                                     
(B)   Interest Payments to Class A Certificateholders for Current Payment Date.                                     
                                                                                                 
    (i)   Class A Monthly Interest Remittance Amount                                            $  466,825.83       $2.72
         (a)   Class A-1 Monthly Interest Remittance Amount                                     $  232,500.00       $2.58
         (b)   Class A-2 Monthly Interest Remittance Amount                                     $   77,625.00       $2.81
         (c)   Class A-3 Monthly Interest Remittance Amount                                     $  119,583.33       $2.92
         (d)   Class A-4 Monthly Interest Remittance Amount                                     $   37,117.50       $2.92
                                                                                                                    
    (ii)  Yield Supplement Deposit Amount                                                       $    1,019.03       $0.01
                                                                                                                    
    (iii)  Yield Supplement Withdrawal Amount                                                   $        0.00       $0.00
         (a)  Yield Supplement Withdrawal Amount Included                                                                
              in the Distribution to Class A-1 Certificateholders                               $        0.00       $0.00
         (b)  Yield Supplement Withdrawal Amount Included                                                                
              in the Distribution to Class A-2 Certificateholders                               $        0.00       $0.00
         (c)  Yield Supplement Withdrawal Amount Included                                                                
              in the Distribution to Class A-3 Certificateholders                               $        0.00       $0.00
         (d)  Yield Supplement Withdrawal Amount Included                                                                
              in the Distribution to Class A-4 Certificateholders                               $        0.00       $0.00
                                                                                                                    
</TABLE>
<PAGE>   5
                                                                       
                            CORESTATES FINANCIAL CORP                     Page 5

               MONTHLY SERVICING REPORT - HOME EQUITY TRUST 1996-1

DUE PERIOD:   May 1, 1996    through    May 31, 1996

PAYMENT DATE: June 17, 1996
<TABLE>
<CAPTION>
VIII. INFORMATION PER SECTION 5.02 OF THE POOLING AND SERVICING AGREEMENT (cont.)
- ----------------------------------------------------------------------------------------------------------------------------------
<S>                                                                                              <C>              <C>            
(C) Class A Certificate Balance and Class A Principal Factor after Distribution of Principal.
  (i)    Class A-1 Certificate Balance                                                            $85,700,710.17   $        952.23
  (ii)   Class A-1 Principal Factor                                                                    0.9522301          
  (iii)  Class A-2 Certificate Balance                                                            $27,600,000.00   $      1,000.00
  (iv)   Class A-2 Principal Factor                                                                    1.0000000          
  (v)    Class A-3 Certificate Balance                                                            $41,000,000.00   $      1,000.00
  (vi)   Class A-3 Principal Factor                                                                    1.0000000          
  (vii)  Class A-4 Certificate Balance                                                            $12,726,000.00   $      1,000.00
  (viii) Class A-4 Principal Factor                                                                    1.0000000    

(D) Beginning Total Pool Balance and Total Pool Factor for the Next Due Period.
    (i)  Beginning Total Portfolio Pool Balance                                                 $168,355,447.15 
    (ii) Beginning Total Portfolio Pool Factor                                                        0.9826559 

(E)   Number and Aggregate Principal Balance of Home Equity Loans which are delinquent
<CAPTION>
      30 Days or More at the End of the Current Due Period.              Contracts                  Amount
                                                                           #           %                      $                  %
                                                                       ------------------------------------------------------------
<S>                                                                        <C>     <C>              <C>           <C>  
    (i)   30-59 Days Delinquent                                            2       0.05%            $107,202.86              0.06%
    (ii)  60-89 Days Delinquent                                            0       0.00%            $      0.00              0.00%
    (iii) 90 Days or More Delinquent                                       0       0.00%            $      0.00              0.00%
    (iv)  Real Estate Owned                                                0       0.00%            $      0.00              0.00%
                                                                                                                 
(F) Number and Aggregate Principal Balances of Home Equity Loans in
    Foreclosure and the Book Value of any Real Estate Acquired through
    Foreclosure or a Deed in Lieu of Foreclosure.
    (i)   Number of Home Equity Loans in Foreclosure                                                                            0
    (ii)  Aggregate Principal Balance of Loans in Foreclosure                                                     $          0.00
    (iii) Book Value of any Real Estate Acquired or Deed in Lieu of Foreclosure                                   $          0.00
                                                                                                                   
(G) Number and Aggregate Principal Balances of Home Equity Loans Including
    the Home Equity Loans as to which the Trust has Acquired by Foreclosure
    or Deed in Lieu of Foreclosure.
    (i)   Number of Home Equity Loans                                                                                       3,916
    (ii)  Aggregate Principal Balance of Home Equity Loans                                                        $168,355,447.15

(H) Number and Aggregate Principal Balances of Home Equity Loans Repurchased
    by any Seller or the Master Servicer during the Current Due Period.
    (i)   Number of Home Equity Loans Repurchased                                                                               0
    (ii)  Aggregate Principal Balance of Home Equity Loans Repurchased                                            $          0.00

(I) Amount of Monthly Servicing Fee Paid to the Master Servicer and the
    Amount Reimbursed to the Master Servicer in Respect of Liquidation
    Expenses during the Current Due Period.
    (i)   Amount of Monthly Servicing Fee Paid                                                                    $    107.079.35
    (ii)  Amount Reimbursed                                                                                       $          0.00

(J) Amount of Withdrawal from the Reserve Account Distributed to the Class A
    Certificateholders, the Amount in the Reserve Account After Giving
    Effect to Distribution, the Reserve Account Required Amount, Reserve
    Account Excess, and Amounts Transferred to Maintain Reserve Required.

    (i)   Amount of Withdrawal from the Reserve Account                                                            $         0.00
    (ii)  Amount in the Reserve Account after such Withdrawal                                                      $14,991,108.40
    (iii) Reserve Account Required Amount on Payment Date                                                          $13,663,324.51
    (iv)  Reserve Account Excess Amount on Payment Date                                                            $ 1,327,783.89
    (v)   Amount Transferred to Reserve Account to Maintain Req ired Reserve Amount                                $         0.00
                                                                                       
(K) Amount of Withdrawal from the Yield Supplement Account included in the
    Amounts Distributed to the Class A-1, Class A-2 , Class A-3 or Class
    A-4 Certificateholders, the Amount of Release paid to the Seller and
    the Amount in the Yield Supplement Account After Giving Effect to Any
    Withdrawal or Release
    (i)   Yield Supplement Deposit Amount Paid to Seller                                                           $     1,019.03
    (ii)  Release from the Yield Supplement Account Paid to the Seller                                             $         0.00
    (iii) Ending Yield Supplement Account Balance                                                                  $    76,710.11
</TABLE>

OFFICER'S CERTIFICATE

- --------------------------------------
All computations reflected in this Payment Date Monthly Servicing Report were
made in conformity with the Pooling and Servicing Agreement.


/s/ Robert W. Furness
- -----------------------------------------------------------------
Robert W. Furness
Servicing Officer



<PAGE>   1
                       THE FIRST NATIONAL BANK OF CHICAGO
                                POWER OF ATTORNEY

         The undersigned, The First National Bank of Chicago, a national banking
association, which acts as trustee (the "Trustee") for CoreStates Home Equity
Loan Trust 1996-1 (the "Trust") under the Pooling and Servicing Agreement dated
as of May 1, 1996 (the "Pooling and Servicing Agreement"), by and among
CoreStates Bank, N.A. and New Jersey National Bank, as sellers (the "Sellers"),
CoreStates Bank, N.A., as master servicer (the "Master Servicer") and the
Trustee, does hereby constitute and appoint Todd Evans, Robert Furness, William
H. Finlay, Barbara M. Rothenberg, Susan Frain and Henry P. Tur, and each of them
individually, attorney-in-fact, to execute and file, on behalf of the Trustee
and in its name, all reports, statements, applications for exemptive order and
all other documents and any and all amendments (including post-effective
amendments), supplements and exhibits thereto, or other documents in connection
therewith, to be filed on behalf of the Trust with the Securities and Exchange
Commission for the purpose of satisfying the Trust's reporting requirements
under the Securities Exchange Act of 1934. The undersigned grants unto said
attorneys-in-fact, and each of them individually, full power and authority to do
and
<PAGE>   2
perform each and every act or thing requisite and necessary to be done in and
about the premises as fully to all intents and purposes as the undersigned could
do itself, hereby ratifying and approving the acts of each of said
attorneys-in-fact.

         EXECUTED this 30th day of May 1996.

                                  THE FIRST NATIONAL BANK OF CHICAGO


                                  By /s/ Lawrence Dillard
                                     ----------------------------------------
                                         Vice President


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