BLOCK MORTGAGE FINANCE INC
S-3, 1998-09-30
ASSET-BACKED SECURITIES
Previous: AMSCAN HOLDINGS INC, S-4/A, 1998-09-30
Next: VAN KAMPEN AMERICAN CAPITAL EQUITY OPPORTUNITY TRUST SER 65, 24F-2NT, 1998-09-30




As filed with the Securities Exchange Commission on September 30, 1998

                                                Registration No. 333-__________

================================================================================
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                     ______________________________________

                                    FORM S-3
                             REGISTRATION STATEMENT
                                      UNDER
                           THE SECURITIES ACT OF 1933
                     --------------------------------------


                          BLOCK MORTGAGE FINANCE, INC.

         Delaware                                            43-1758633 
(State or other jurisdiction                            (I.R.S. Employer of
incorporation or organization)                         Identification Number)

                                 One Main Plaza
                           4435 Main Street, Suite 500
                           Kansas City, Missouri 64111
                                 ---------------

          (Address, including zip code, and telephone number, including
             area code, of registrant's principal executive offices)

                                 Bret G. Wilson
                           Block Financial Corporation
                           4435 Main Street, Suite 500
                           Kansas City, Missouri 64111
                                 (816) 932-4921

               (Name, address, including zip code, and telephone
               number, including area code, of agent for service)
                     --------------------------------------

                                    Copy to:

                                Paul M. Hoffmann
                              Patrick J. Respeliers
                            Morrison & Hecker L.L.P.
                                2600 Grand Avenue
                           Kansas City, Missouri 64108


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

Approximate  date of commencement  of proposed sale to the public:  From time to
time after the effective  date of this  Registration  Statement as determined by
market conditions.

      If the  only  securities  being  registered on this form are being offered
pursuant to  dividend or interest reinvestment plans, please check the following
box.     |_|

      If any of the securities  being  registered on this form are to be offered
on a delayed or continuous  basis  pursuant to Rule 415 under the Securities Act
of 1933,  other than  securities  offered only in  connection  with  dividend or
interest reinvestment plans, please check the following box. |X|
      If this form is filed to register  additional  securities  for an offering
pursuant to Rule  462(b)  under the  Securities  Act of 1933,  please  check the
following box and list the Securities Act  registration  statement number of the
earlier effective registration statement for the same offering. |_|
      If this Form is a  post-effective  amendment filed pursuant to Rule 462(c)
under the  Securities  Act of 1933,  please check the following box and list the
Securities  Act  registration   statement   number  of  the  earlier   effective
registration statement for the same offering. |_|
      If delivery of the prospectus is expected to be made pursuant to Rule  434
under the Securities Act of 1933, please check the following box.      |_|


<PAGE>

<TABLE>

                         CALCULATION OF REGISTRATION FEE

<CAPTION>
- - - -------------------------- ------------------------ ------------------------- ------------------------ ------------------------
Title of securities to          Amount to be           Proposed maximum           Proposed maximum             Amount of
    be registered                registered             offering price               aggregate              registration fee
                                                         per security<F1>         offering price<F1>
- - - -------------------------- ------------------------ ------------------------- ------------------------ ------------------------
<S>                            <C>                            <C>                 <C>                        <C>  

  Mortgage Pass-Through
 Certificates, issued in       $1,800,000,000                 100%                $1,800,000,000             $531,000<F2>
         series
- - - -------------------------- ------------------------ ------------------------- ------------------------ ------------------------
<FN>
<F1> Estimated   solely  for  the   purpose  of   calculating   the registration
fee.
<F2>$247,489,000   aggregate   principal  amount  of   Mortgage     Pass-Through
Certificates  registered  by the  Registrant  under  Registration  Statement No.
333-14041  and  not  previously  sold  are  consolidated  in  this  Registration
Statement  pursuant  to Rule 429.  The filing fee  has been  previously  paid by
the  Registrant under the foregoing  Registration  Statements in connection with
such unsold  amount of Mortgage  Pass-Through  Certificates.  
</FN>
</TABLE>

The registrant hereby amends this  Registration  Statement on such date or dates
as may be necessary to delay its effective date until the registrant  shall file
a further amendment which specifically  states that this Registration  Statement
shall  thereafter  become  effective  in  accordance  with  Section  8(a) of the
Securities  Act of  1933  or  until  the  Registration  Statement  shall  become
effective on such date as the Commission,  acting pursuant to said Section 8(a),
may determine.

<PAGE>


PROSPECTUS SUPPLEMENT
(To Prospectus dated __________, 199_)
                                  $___________
                                 (Approximate)
                          Block Mortgage Finance, Inc.
                                   Depositor
                          Block Financial Corporation
                                Master Servicer
                         Companion Mortgage Corporation
                                     Seller
                    ASSET BACKED CERTIFICATES, SERIES 199_-_
                            ------------------------
    The Block Mortgage Finance Asset Backed Certificates, Series 199_-_ (the
"Certificates"),  will consist of (i) the Class A-1, Class A-2, Class A-3, Class
A-4, Class A-5 and Class A-6 Certificates (the "Group 1 Certificates"), (ii) the
Class  A-7  Certificates   and  the  Class  A-8   Certificates   (the  "Group  2
Certificates";  the  Group 2  Certificates  and the  Group  1  Certificates  are
collectively  referred to as the "Class A Certificates")  and (iii) the residual
certificates  (the "Class R  Certificates").  Only the Class A Certificates  are
offered hereby.
                            ------------------------

      On or before the issuance of the  Certificates,  the Master  Servicer will
obtain  from   __________________________   (the   "Certificate   Insurer")  two
certificate  guaranty  insurance  policies  relating to the Class A Certificates
(the "Certificate  Insurance Policies") in favor of the Trustee. The Certificate
Insurance  Policies will provide  coverage of the ultimate  principal amount of,
and  interest  due on,  the Group 1  Certificates  and the Group 2  Certificates
pursuant to the terms of the Certificate Insurance Policies.

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

PROCEEDS  OF THE ASSETS IN THE TRUST FUND ARE THE SOLE  SOURCE OF  PAYMENTS ON
THE  CERTIFICATES.  THE  CERTIFICATES  DO  NOT  REPRESENT  AN  INTEREST  IN OR
OBLIGATION OF THE DEPOSITOR,  THE SELLER,  THE MASTER  SERVICER,  THE TRUSTEE,
THE CERTIFICATE  INSURER OR ANY OF THEIR AFFILIATES.  NEITHER THE CERTIFICATES
NOR THE MORTGAGE  LOANS ARE INSURED OR GUARANTEED BY ANY  GOVERNMENTAL  AGENCY
OR INSTRUMENTALITY OR BY THE DEPOSITOR,  THE SELLER, THE MASTER SERVICER,  THE
TRUSTEE OR ANY OF THEIR AFFILIATES.
                            ------------------------
THESE  SECURITIES  HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND
EXCHANGE   COMMISSION  OR  ANY  STATE   SECURITIES   COMMISSION  NOR  HAS  THE
SECURITIES AND EXCHANGE  COMMISSION OR ANY STATE SECURITIES  COMMISSION PASSED
UPON  THE  ACCURACY  OR  ADEQUACY  OF  THIS   PROSPECTUS   SUPPLEMENT  OR  THE
ACCOMPANYING  PROSPECTUS.  ANY  REPRESENTATION  TO THE  CONTRARY IS A CRIMINAL
OFFENSE.
                            ------------------------
PROSPECTIVE  INVESTORS  SHOULD CONSIDER THE RISK FACTORS SET FORTH UNDER "RISK
FACTORS" IN THIS PROSPECTUS  SUPPLEMENT  COMMENCING ON PAGE S-17 HEREIN AND IN
THE PROSPECTUS COMMENCING ON PAGE 12 THEREIN.
                            ------------------------
<TABLE>
<CAPTION>
                                                                 ||
                                                          Initial Class
                                           Certificate     Pass-Through        Price to          Underwriting        Proceeds to
                                           Balance(1)           Rate            Public              Discount         Depositor<F3>
                                           -----------    -------------         ------           ------------        ------------ 
<S>                                       <C>                 <C>              <C>                  <C>              <C>          
Per Class A-1 Certificate.................$__________         _____%           __________ <F2>      ______%          __________%<F2>
Per Class A-2 Certificate.................$__________         _____%           __________ <F2>      ______%          __________%<F2>
Per Class A-3 Certificate.................$__________         _____%           __________ <F2>      ______%          __________%<F2>
Per Class A-4 Certificate.................$__________         _____%           __________ <F2>      ______%          __________%<F2>
Per Class A-5 Certificate.................$__________         _____%<F4>       __________ <F2>      ______%          __________%<F2>
Per Class A-6 Certificate.................$__________         _____%<F4>       __________ <F2>      ______%          __________%<F2>
Per Class A-7 Certificate.................$__________             <F5>         __________ <F6>      ______%          __________%<F6>
Per Class A-8 Certificate.................$__________         _____%           __________ <F2>      ______%          __________%<F2>
Total    .................................$__________                          $____________       $______           $__________

<FN>
<F1>     Subject to the permitted variance described herein.
<F2>     Plus accrued interest from ______, 199_.
<F3>     Before deducting expenses payable by the Depositor.
<F4>     On each  Distribution  Date  that  occurs  on and  after  the  Optional
         Termination  Date, the Pass-Through Rate on the Class A-5 and Class A-6
         Certificates will be increased _.__% per annum.
<F5>     The  Pass-Through  Rate of the Class A-7 Certificates is adjustable 
         based on One-Month LIBOR, as described herein.  
<F6>     Plus accrued  interest,  if any, from _________, 199_.
</FN>
</TABLE>
      The      Class      A       Certificates       are       offered      by
_________________________________    and   ____________________    (each,   an
"Underwriter")  subject to prior sale,  when, as and if issued and accepted by
each Underwriter and subject to each  Underwriter's  right to reject orders in
whole or in part and to approval of certain legal  matters by its counsel.  It
is expected  that the Class A  Certificates  will be delivered  in  book-entry
form through the  facilities  of The  Depository  Trust  Company,  Cedel Bank,
societe anonyme and the Euroclear System against payment therefor in immediately
available funds on or about _______, 199_.
                       -------------------------------
                          --------------------------
                             --------------------
                               _________, 199_


<PAGE>

(continuation of cover page)



      The Certificates will represent the entire undivided ownership interest in
a trust  fund  (the  "Trust  Fund") to be  created  pursuant  to a  Pooling  and
Servicing  Agreement,  dated as of  ______,  199_ (the  "Pooling  and  Servicing
Agreement")   among  the  Depositor,   the  Seller,   the  Master  Servicer  and
__________________________________  as trustee (the  "Trustee").  The Trust Fund
will consist  primarily of a pool (the  "Mortgage  Pool") of mortgage loans (the
"Mortgage  Loans")  secured by  mortgages,  deeds of trust or other  instruments
(each,  a  "Mortgage")  creating a first or second  lien on one- to  four-family
dwellings  (each,  a "Mortgaged  Property")  and certain other assets  described
herein.  The Mortgage Pool will be divided into two separate  groups of Mortgage
Loans (each,  a "Loan Group") based on whether the interest rate for the related
Mortgage Loans is fixed or adjustable.  The Group 1 Certificates  will represent
an undivided  ownership  interest in a Loan Group of fixed-rate  Mortgage  Loans
(the "Fixed Rate Group").  The Group 2 Certificates  will represent an undivided
ownership  interest  in a Loan  Group of  adjustable-rate  Mortgage  Loans  (the
"Adjustable Rate Group"). The Class A Certificates will also represent undivided
ownership  interests in (i) all monies  received on the Mortgage Loans after the
Cut-off  Date (as  defined  herein),  other  than  amounts  due on or before the
Cut-off Date with respect to the Actuarial Loans, (ii) the Certificate Insurance
Policies,  (iii)  amounts  on  deposit  in  the  Distribution  Account  and  the
Collection  Account and (iv) certain other property.  The Mortgage Loans will be
purchased by the Depositor from Companion  Mortgage  Corporation  (the "Seller")
and  will be  master  serviced  by  Block  Financial  Corporation  (the  "Master
Servicer").

      Distributions  on the Class A Certificates  will be made, to the extent of
funds available therefor,  on the 25th day of each month, or, if such day is not
a Business Day, then on the next Business Day,  commencing in ______ 199_ (each,
a  "Distribution  Date").  Interest will be passed through on each  Distribution
Date   to  the   holders   of  the   Class  A   Certificates   (the   "Class   A
Certificateholders")  based on the related Class Certificate Balance (as defined
herein) at the rate applicable to each Class of the Class A Certificates  (each,
a  "Pass-Through  Rate").  The  Pass-Through  Rate  for  each  Class  of Group 1
Certificates  and the Class A-8  Certificates  is set forth on the cover hereof.
The  Pass-Through  Rate for the Class A-7  Certificates  adjusts  monthly based,
subject  to certain  limitations  described  herein,  upon  One-Month  LIBOR (as
defined herein) or as otherwise described herein.  Distributions of principal in
reduction of the Class  Certificate  Balance of the Class A Certificates will be
made on each Distribution Date in the manner and the amounts described herein.

      The yield to  investors on the Class A  Certificates  will be sensitive in
varying  degrees  to,  among  other  things,  the rate and  timing of  principal
payments  (including  prepayments)  of, and losses on, the Mortgage Loans in the
Related Loan Group (as defined herein) and, in certain  circumstances,  the rate
and timing of principal payments (including  prepayments) of, and losses on, the
Mortgage Loans in the other Loan Group.  The yield to investors on the Class A-7
Certificates will also be sensitive to the level of the London interbank offered
rate for one-month United States dollar deposits  ("One-Month LIBOR"), the level
of the Mortgage  Indices (as defined  herein) and the additional  limitations on
the  Pass-Through  Rate for the Class A-7  Certificates,  as  described  herein.
Although all of the Mortgage  Loans in the  Adjustable  Rate Group ("ARMs") will
bear interest at adjustable  rates, the Mortgage Rates on  approximately  _____%
and ____% (by aggregate  Loan Balance as of the Cut-off Date) of the ARMs in the
Adjustable  Rate Group as of the Cut-off  Date will not adjust for two and three
years, respectively,  following origination.  In addition, the yield to maturity
of the Class A  Certificates  purchased  at a discount  or premium  will be more
sensitive  to the  rate  and  timing  of  principal  payments  thereon.  Class A
Certificateholders  should  consider,  in the  case of any  Class A  Certificate
purchased  at a  discount,  the  risk  that a  lower  than  anticipated  rate of
principal  payments  could  result in an  actual  yield  that is lower  than the
anticipated  yield and, in the case of any Class A  Certificate  purchased  at a
premium,  the risk that a faster than  anticipated  rate of  principal  payments
could result in an actual yield that is lower than the  anticipated  yield.  The
Mortgage  Loans  generally  may be  prepaid  in  whole  or in part at any  time;
however,  because  certain of the  Mortgage  Loans will  provide for  prepayment
penalties, the rate of principal payments may be less than the rate of principal
payments for mortgage  loans which do not provide for prepayment  penalties.  No
representation is made as to the anticipated rate of prepayments on the Mortgage
Loans, the amount and timing of losses thereon,  the level of One-Month LIBOR or
the  Mortgage  Indices  or the  resulting  yield  to  maturity  of any  Class of
Certificates.

                                      S-ii
<PAGE>


      The Trust  Fund is  subject  to  optional  termination  and a  termination
auction  under the limited  circumstances  described  herein.  Any such optional
termination  or  termination  auction,  if  exercised,  will  result in an early
retirement of the Certificates.

      There is currently no secondary  market for the Class A Certificates.  The
Underwriters intend to make a secondary market in the Class A Certificates,  but
neither is obligated to do so. There can be no assurance that a secondary market
for the Class A Certificates will develop or, if one does develop,  that it will
continue.  The  Class  A  Certificates  will  not be  listed  on any  securities
exchange.

      As described herein, an election will be made to treat the Trust Fund as a
"real estate  mortgage  investment  conduit" (a "REMIC") for federal  income tax
purposes.  The Class A Certificates will constitute  "regular  interests" in the
REMIC as described  herein.  For a description  of certain tax  consequences  of
owning the Class A Certificates,  including, without limitation,  original issue
discount, see "FEDERAL INCOME TAX CONSEQUENCES" herein and in the Prospectus.

      THIS PROSPECTUS SUPPLEMENT DOES NOT CONTAIN COMPLETE INFORMATION ABOUT THE
CLASS A  CERTIFICATES.  ADDITIONAL  INFORMATION  IS CONTAINED IN THE  PROSPECTUS
DATED __________,  199_, OF WHICH THIS PROSPECTUS SUPPLEMENT IS A PART AND WHICH
ACCOMPANIES THIS PROSPECTUS  SUPPLEMENT.  PURCHASERS ARE URGED TO READ BOTH THIS
PROSPECTUS  SUPPLEMENT  AND  THE  PROSPECTUS  IN  FULL.  SALES  OF THE  CLASS  A
CERTIFICATES MAY NOT BE CONSUMMATED  UNLESS THE PURCHASER HAS RECEIVED BOTH THIS
PROSPECTUS SUPPLEMENT AND THE PROSPECTUS.

      No dealer, salesperson or other individual has been authorized to give any
information  or to make any  representations  not  contained in this  Prospectus
Supplement  or the  Prospectus  and,  if  given  or made,  such  information  or
representations  must  not be  relied  upon as  having  been  authorized  by the
Depositor,  the Seller,  the Master  Servicer,  the  Certificate  Insurer or the
Underwriters. This Prospectus Supplement and the Prospectus do not constitute an
offer to sell,  or a  solicitation  of an offer to buy, the  securities  offered
hereby by anyone in any  jurisdiction  in which the person  making such offer or
solicitation  is not  qualified  to do so or to anyone to whom it is unlawful to
make any such offer or  solicitation.  Neither the  delivery of this  Prospectus
Supplement  or the  Prospectus  nor any sale  made  hereunder  shall,  under any
circumstances,  create any implication that the information herein is correct as
of any date since the date of this Prospectus Supplement.

      Certain persons  participating in the offering of the Class A Certificates
may engage in  transactions  that  stabilize,  maintain or otherwise  affect the
price of the Class A Certificates. Such transactions may include stabilizing and
the purchase of Class A Certificates to cover syndicate short  positions.  For a
description of these activities, see "UNDERWRITING" herein.

      Until ____________,  199_, all dealers effecting transactions in the Class
A  Certificates,  whether  or not  participating  in this  distribution,  may be
required to deliver a Prospectus  and a  Prospectus  Supplement.  This  delivery
requirement  is in addition to the obligation of dealers to deliver a Prospectus
and a Prospectus  Supplement  when acting as an underwriter  and with respect to
their unsold allotments or subscriptions.

                                     S-iii
<PAGE>


                 INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

      In addition to the documents  described  under  "INCORPORATION  OF CERTAIN
DOCUMENTS BY REFERENCE" in the Prospectus, the consolidated financial statements
of the  Certificate  Insurer,  a wholly owned  subsidiary of _________,  and its
subsidiaries  as of December  31, 199_ and December 31, 199_ and for each of the
three years in the period ended December 31, 199_,  prepared in accordance  with
generally accepted accounting principles ("GAAP"), included in the Annual Report
on  Form  10-K of  _________  for the  year  ended  December  31,  199_  and the
consolidated   financial   statements  for  the  Certificate   Insurer  and  its
subsidiaries  as of March 31, 199_ and for each of the three month periods ended
March 31, 199_ and March 31, 199_, included in the Quarterly Report on Form 10-Q
of _________  for the period ended March 31, 199_,  are hereby  incorporated  by
reference  into  this  Prospectus  Supplement  and  shall be deemed to be a part
hereof. Any statement  contained in a document  incorporated by reference herein
shall be modified or superseded  for purposes of this  Prospectus  Supplement to
the extent that a statement  contained herein or in any other subsequently filed
document which also is incorporated  by reference  herein modifies or supersedes
such  statement.  Any statement so modified or  superseded  shall not be deemed,
except as so modified or  superseded,  to  constitute a part of this  Prospectus
Supplement.

      All financial  statements of the Certificate  Insurer and its subsidiaries
included in documents filed by _________ pursuant to Section 13(a), 13(c), 14 or
15(d) of the  Securities  Exchange  Act of 1934,  as amended  (the "1934  Act"),
subsequent  to  the  date  of  this  Prospectus  Supplement  and  prior  to  the
termination  of the offering of the Class A  Certificates  shall be deemed to be
incorporated  by  reference  into this  Prospectus  Supplement  and to be a part
hereof from the respective dates of filing such documents.

      The Depositor  hereby  undertakes  that, for purposes of  determining  any
liability  under the  Securities  Act of 1933,  as  amended,  each filing of the
financial  statements of the Certificate Insurer included in or as an exhibit to
the  documents  of  _________  referred  to above and filed  pursuant to Section
13(a),  13(c),  14 or 15(d) of the 1934 Act that is incorporated by reference in
the  Registration   Statement  of  which  this  Prospectus  Supplement  and  the
accompanying  Prospectus  are a part  shall be deemed  to be a new  registration
statement relating to the Class A Certificates  offered hereby, and the offering
of such Class A Certificates at that time shall be deemed to be the initial bona
fide offering thereof.

      The Depositor on behalf of the Trust Fund will provide  without  charge to
each person to whom this Prospectus  Supplement is delivered,  on the written or
oral request of such person,  a copy of any or all of the documents  referred to
above  and in the  Prospectus  under  "INCORPORATION  OF  CERTAIN  DOCUMENTS  BY
REFERENCE" that have been or may be  incorporated by reference  herein or in the
Prospectus (not including  exhibits to the  information  that is incorporated by
reference unless such exhibits are  specifically  incorporated by reference into
the information that this Prospectus Supplement or the Prospectus incorporates).
Such  requests  should be directed to the address of the  Depositor  at One Main
Plaza,  4435 Main Street,  Suite 500, Kansas City,  Missouri  64111,  telephone:
(816) 932-4960, facsimile number: (816) 561-0673, Attention: Mark Keller.

                                      S-iv
<PAGE>


                         TABLE OF CONTENTS
                       Prospectus Supplement

Incorporation Of Certain Documents By Reference......................S-iv
Summary Of Terms.....................................................S-1
Risk Factors.........................................................S-17
Description Of The Mortgage Pool.....................................S-20
Certain Yield And Prepayment Considerations..........................S-35
The Depositor, The Seller And The Master Servicer....................S-48
Companion Servicing Company, L.L.C...................................S-48
Formation Of The Trust Fund And Trust Property.......................S-50
Description Of The Certificates......................................S-51
Credit Enhancement...................................................S-59
The Pooling And Servicing Agreement..................................S-65
The Trustee..........................................................S-72
Federal Income Tax Consequences......................................S-73
State Taxes..........................................................S-75
Erisa Considerations.................................................S-76
Legal Investment Considerations......................................S-76
Underwriting.........................................................S-77
Use Of Proceeds......................................................S-78
Report Of Experts....................................................S-78
Legal Matters........................................................S-78
Ratings..............................................................S-78
Index Of Definitions.................................................S-80


                            Prospectus

Available Information...................................................2
Reports to Holders......................................................2
Incorporation of Certain Documents By Reference.........................2
Summary of Prospectus...................................................3
Risk Factors...........................................................12
Description of the Primary Assets......................................18
Certain Yield and Prepayment Considerations............................22
The Trusts.............................................................23
The Depositor..........................................................29
The Seller.............................................................30
The Master Servicer....................................................30
Use of Proceeds........................................................30
The Primary Asset Program..............................................30
Description of the Certificates........................................34
Certain Legal Aspects of the Primary Assets............................51
Legal Investment Matters...............................................60
Federal Income Tax Consequences........................................60
State and Other Tax Consequences.......................................79
ERISA Considerations...................................................79
Plan of Distribution...................................................82
Ratings................................................................83
Legal Matters..........................................................83
Index of Definitions...................................................84

                                       S-v
<PAGE>


                         SUMMARY OF TERMS

      The  following  Summary of Terms is qualified in its entirety by reference
to the detailed  information  appearing elsewhere in this Prospectus  Supplement
and in the  Prospectus.  The Index of  Definitions  included in this  Prospectus
Supplement  beginning  on page  S-84  hereof  sets  forth the pages on which the
definitions of certain capitalized terms appear.  Capitalized terms used but not
otherwise  defined herein shall have the meanings  ascribed to such terms in the
Prospectus.

Title of 
Certificates....... Block  Mortgage  Finance Asset Backed  Certificates,  Series
                    199_-_ (the "Certificates").

Certificates....... Offered  $___________  (approximate)  Block Mortgage Finance
                    Asset Backed  Certificates,  Series 199_-_,  to be issued in
                    the following Classes (each, a "Class"):


                       Initial           Class
                      Certificate    Pass-Through
                      Balance<F1>        Rate            Class
                      -----------    ------------        -----
  
                      $__________        ____%            A-1
                      $__________        ____%            A-2
                      $__________        ____%            A-3
                      $__________        ____%            A-4
                      $__________        ____%<F2>        A-5
                      $__________        ____%<F2>        A-6
                      $__________             <F3>        A-7
                      $__________        ____%            A-8


                     <F1>The aggregate Initial Class Certificate Balances of the
                     Class  A  Certificates  will  be  subject  to  a  permitted
                     variance in the aggregate of plus or minus 5%.

                     <F2> On  each  Distribution  Date  that  occurs  after  the
                     Optional  Termination  Date, the  Pass-Through  Rate on the
                     Class A-5 and Class A-6  Certificates  will be increased by
                     ____% per annum.

                     <F3>On each Distribution Date, the Pass-Through Rate on the
                     Class A-7  Certificates  will be equal to the lesser of (i)
                     the London  interbank  offered  rate for  one-month  United
                     States dollar deposits  ("One-Month  LIBOR") (calculated as
                     described       under       "DESCRIPTION       OF       THE
                     CERTIFICATES--Calculation  of One-Month LIBOR" herein) plus
                     (a) ____% per annum on or prior to the Optional Termination
                     Date, or (b) ____% per annum after the Optional Termination
                     Date (such percentage,  the "Adjustable Rate Margin"),  and
                     (ii) the  weighted  average  of the  Mortgage  Rates on the
                     Mortgage Loans in the Adjustable Rate Group as of the first
                     day  of  the  related  Due  Period   (taking  into  account
                     Curtailments,  Net  Liquidation  Proceeds  and  Prepayments
                     received during the immediately preceding Prepayment Period
                     and, with respect to the Actuarial  Loans in the Adjustable
                     Rate Group, scheduled monthly payments due during the prior
                     Due  Period and in the  Collection  Account as of the prior
                     Determination  Date), less the sum of (a) the Servicing Fee
                     Rate, (b) the Trustee Fee Rate,  (c) the Insurance  Premium
                     Rate and (d) commencing on the seventh  Distribution  Date,
                     ____% per annum (such net weighted average,  the "Available
                     Funds Cap").  With respect to either Loan Group, the sum of
                     the  Servicing  Fee  Rate,  the  Trustee  Fee  Rate and the
                     Insurance  Premium  Rate  will be  approximately  ____% per
                     annum.  The Class  A-1,  Class A-2,  Class A-3,  Class A-4,
                     Class  A-5 and  Class  A-6  Certificates  are  collectively
                     referred to herein as the "Group 1 Certificates". The Class
                     A-7 Certificates and the Class A-8

                                      S-1
<PAGE>


                    Certificates   are  referred  to  herein  as  the  "Group  2
                    Certificates".   The  Group  1  Certificates   and  Group  2
                    Certificates  are  collectively  referred  to  herein as the
                    "Class A  Certificates".  Only the Class A Certificates  are
                    offered  hereby.  On any date after the  Closing  Date,  the
                    "Class  Certificate  Balance"  of a  specific  Class  is the
                    "Initial  Class  Certificate  Balance" for such Class as set
                    forth on the cover page hereof,  less all amounts previously
                    distributed to such Class of Class A Certificates on account
                    of principal.

Depositor.........  Block Mortgage  Finance,  Inc., a Delaware  corporation (the
                    "Depositor)" and a wholly-owned,  limited purpose subsidiary
                    of the Seller.

Seller............  Companion Mortgage Corporation,  a Delaware corporation (the
                    "Seller")  and  a  wholly-owned  subsidiary  of  the  Master
                    Servicer.

Master Servicer.... Block Financial  Corporation,  a Delaware  corporation  (the
                    "Master Servicer").

Trustee...........  _________________________________,   a   national    banking
                    association  having  its  principal  place  of  business  in
                    _________________, not in its individual capacity but solely
                    as  trustee  on  behalf  of the  Certificateholders  and the
                    Certificate  Insurer  (the  "Trustee").  See  "THE  TRUSTEE"
                    herein.

Certificate 
Insurer............ __________________________  (the "Certificate Insurer"). See
                    "CREDIT ENHANCEMENT--The Certificate Insurer" herein.

Cut-off Date....... As of the close of  business on ______,  199_ (the  "Cut-off
                    Date").

Closing Date....... On or about  _______,  199_ (the "Closing Date" or "Start-up
                    Day").

Distribution Date.. The 25th calendar day of each month or, if such day is not a
                    Business  Day, the first  Business Day  following  such 25th
                    calendar   day,   commencing   in  ______  199_   (each,   a
                    "Distribution Date").

The Mortgage  
Loans.............. The  Mortgage  Loans  deposited  into the  Trust  Fund  (the
                    "Mortgage  Loans")  consist  of  mortgage  loans  which bear
                    interest at either a fixed rate or an adjustable rate (each,
                    a "Mortgage  Rate"),  were  purchased  by the Seller and are
                    evidenced  by   promissory   notes  or  other   evidence  of
                    indebtedness (each, a "Note") secured by mortgages, deeds of
                    trust or other instruments  (each, a "Mortgage")  creating a
                    first or second lien on one- to four-family dwellings (each,
                    a "Mortgaged Property").

                    The  Seller   acquired   (i)   _________   Mortgage   Loans,
                    representing  _____%  of the Loan  Balance  of all  Mortgage
                    Loans,  from NCS Mortgage  Services,  L.L.C.  ("NCS"),  (ii)
                    __________  Mortgage Loans,  representing _____% of the Loan
                    Balance of all Mortgage  Loans,  from NF  Investments,  Inc.
                    ("NFI"),  and (iii) __________ Mortgage Loans,  representing
                    _____%  of the Loan  Balance  of all  Mortgage  Loans,  from
                    Cimarron  Mortgage  Company,  d/b/a The  Mortgage  Warehouse
                    ("Cimarron").

                    Unless  otherwise  noted,  all numeric  information  in this
                    Prospectus  Supplement  is based on the Mortgage  Pool as of
                    the Cut-off  Date and all  statistical  percentages  in this
                    Prospectus  Supplement are  approximate  and measured by the
                    aggregate  outstanding Loan Balance of the Mortgage Loans in
                    the Mortgage Pool as of the Cut-off Date (the "Original Pool
                    Principal  Balance") or in the respective  Loan Groups as of
                    the Cut-off Date (as to each Loan Group,  the "Original Loan
                    Group  Balance"),  in each case  taking  into  account  with
                    respect to Actuarial Loans scheduled  monthly  payments due,
                    but not  received,  on or prior to the  Cut-off  Date.  With
                    respect to the Actuarial  Loans,  payments due other than on
                    the first  day of a month are  deemed to be due on the first
                    day of

                                      S-2
<PAGE>


                    the  month  for  all  purposes,  including  determining  the
                    Original Pool Principal  Balance and servicing such Mortgage
                    Loans.

                    The  Mortgaged  Properties  securing the Mortgage  Loans are
                    located  in 34  states.  The  Mortgaged  Properties  may  be
                    owner-occupied and non-owner occupied investment properties.
                    None of the Mortgage  Loans in the Fixed Rate Group and none
                    of the  Mortgage  Loans in the  Adjustable  Rate Group had a
                    Combined   Loan-to-Value   Ratio   (generally   based   upon
                    appraisals  made at or within six months  before the time of
                    origination)  in  excess  of  100% as of the  Cut-off  Date.
                    Generally,  the Mortgage Loans will not be insured by either
                    primary  mortgage   insurance   policies  or  pool  mortgage
                    insurance policies;  however,  certain distributions due the
                    holders  of  the  Class  A   Certificates   (the   "Class  A
                    Certificateholders")  are insured by the Certificate Insurer
                    pursuant to the Certificate Insurance Policies. The Mortgage
                    Loans will not be  guaranteed by the  Depositor,  the Master
                    Servicer,  the Trustee,  the Certificate Insurer, the Seller
                    or any affiliate thereof. The Mortgage Loans are required to
                    be serviced  generally in accordance  with the standards and
                    procedures specified in the Pooling and Servicing Agreement.

                    All of the Mortgage Loans were originated in accordance with
                    the  underwriting  standards as described in the  Prospectus
                    under "THE PRIMARY ASSET PROGRAM".  See  "DESCRIPTION OF THE
                    MORTGAGE POOL" herein.

                    Fixed Rate Group.  As of the Cut-off Date,  the average Loan
                    Balance  of the  Mortgage  Loans in the Fixed Rate Group was
                    $______;  the Mortgage Rates ranged from _____% per annum to
                    ______%   per   annum;   the   weighted   average   Combined
                    Loan-to-Value  Ratio at origination was _____%; the weighted
                    average  Mortgage  Rate  was  ______%  per  annum;  and  the
                    weighted   average    remaining   term   to   maturity   was
                    approximately ___ months. The remaining terms to maturity as
                    of the Cut-off Date of the Mortgage  Loans in the Fixed Rate
                    Group ranged from __ months to ___ months.  The maximum Loan
                    Balance of the Mortgage  Loans in the Fixed Rate Group as of
                    the Cut-off Date was $_______. The aggregate Loan Balance of
                    the  Mortgage  Loans  in the  Fixed  Rate  Group  containing
                    "balloon"  payments as of the Cut-off Date  represented  not
                    more than _____% of the Original  Loan Group  Balance of the
                    Fixed Rate Group.  No Mortgage  Loan in the Fixed Rate Group
                    is scheduled to mature  later than ______,  ____.  As of the
                    Cut-off Date,  $___________ in aggregate Loan Balance of the
                    Mortgage  Loans in the Fixed Rate Group are secured by first
                    mortgages  representing  in  the  aggregate  _____%  of  the
                    Original  Loan  Group  Balance  of the Fixed  Rate Group and
                    $__________  in aggregate Loan Balance of the Mortgage Loans
                    in the Fixed Rate Group are secured by second lien mortgages
                    representing  in the  aggregate  _____% of the Original Loan
                    Group Balance of the Fixed Rate Group.  See  "DESCRIPTION OF
                    THE MORTGAGE POOL--Mortgage Loans--Fixed Rate Group" herein.

                    Adjustable Rate Group. In general, the Mortgage Loans in the
                    Adjustable  Rate Group bear  interest  at rates that  adjust
                    (each such date, an  "Adjustment  Date") (a) annually  based
                    upon  One-Month  LIBOR,  as set  forth  in The  Wall  Street
                    Journal as of the first  Business  Day of the month in which
                    the related Adjustment Date occurs, (b) semi-annually  based
                    upon the average of the London  interbank  offered rates for
                    six-month U.S. dollar deposits in the London Market,  as set
                    forth in The Wall Street Journal  ("Six-Month  LIBOR") as of
                    the first  Business  Day of the  month in which the  related
                    Adjustment  Date occurs,  (c) annually based upon the weekly
                    average yield on United States treasury  securities adjusted
                    to a constant maturity of one year, as made available by the
                    Federal  Reserve Board  ("One-Year  CMT") or (d) annually or
                    every  three years  based upon the weekly  average  yield on
                    United  States  treasury  securities  adjusted to a constant
                    maturity of three years, as made available by the Federal

                                      S-3
<PAGE>


                    Reserve Board  ("Three-Year CMT" and together with One-Month
                    LIBOR,  Six-Month  LIBOR and  One-Year  CMT,  the  "Mortgage
                    Indices").  The  Mortgage  Rates with  respect to all of the
                    Mortgage Loans in the  Adjustable  Rate Group are subject to
                    periodic and lifetime  interest rate  adjustment  caps.  See
                    "DESCRIPTION     OF     THE     MORTGAGE      POOL--Mortgage
                    Loans--Adjustable Rate Group" herein.

                    As of the  Cut-off  Date,  the average  Loan  Balance of the
                    Mortgage Loans in the Adjustable Rate Group was $______; the
                    Mortgage  Rates  ranged from _____% per annum to ______% per
                    annum;   the  weighted   average   Loan-to-Value   Ratio  at
                    origination was _____%;  the weighted  average Mortgage Rate
                    was ______% per annum;  and the weighted  average  remaining
                    term to maturity was approximately ___ months. The remaining
                    terms to  maturity as of the  Cut-off  Date of the  Mortgage
                    Loans in the Adjustable Rate Group ranged from ___ months to
                    ___ months.  The maximum Loan Balance of the Mortgage  Loans
                    in the  Adjustable  Rate  Group as of the  Cut-off  Date was
                    $_______.  The aggregate  Loan Balance of the Mortgage Loans
                    in the Adjustable Rate Group containing  "balloon"  payments
                    as of the Cut-off Date  represented  not more than _____% of
                    the  Original  Loan  Group  Balance of the  Adjustable  Rate
                    Group.  No  Mortgage  Loan in the  Adjustable  Rate Group is
                    scheduled  to mature  later than  ______,  ____.  All of the
                    Mortgage Loans in the  Adjustable  Rate Group are secured by
                    first   mortgages.   See   "DESCRIPTION   OF  THE   MORTGAGE
                    POOL--Mortgage Loans--Adjustable Rate Group" herein.

                    All of the Mortgage Loans in the Adjustable  Rate Group have
                    maximum   Mortgage  Rates.   The  weighted  average  maximum
                    Mortgage Rate of the Mortgage Loans in the  Adjustable  Rate
                    Group as of the Cut-off  Date was  ______%  per annum,  with
                    maximum  Mortgage  Rates  that  ranged  from   approximately
                    ______% per annum to ______% per annum.  The Mortgage  Loans
                    in the  Adjustable  Rate Group had a weighted  average gross
                    margin as of the Cut-off Date of _____% per annum with gross
                    margins  that  ranged  from  _____%  per annum to _____% per
                    annum.  Although  all the Mortgage  Loans in the  Adjustable
                    Rate Group bear interest at adjustable  rates,  the Mortgage
                    Rates  with  respect  to _____%  and ____% of such  Mortgage
                    Loans (by  aggregate  Loan  Balance as of the Cut-off  Date)
                    will  not  adjust  for two and  three  years,  respectively,
                    following origination.

Registration of 
   the Class A
   Certificates.... Class A Certificates  will initially be issued in book-entry
                    form. Persons acquiring  beneficial  ownership  interests in
                    the Class A Certificates ("Certificate Owners") may elect to
                    hold  their  Class  A  Certificate   interests  through  The
                    Depository Trust Company ("DTC"),  in the United States,  or
                    Cedel  Bank,  societe  anonyme  ("CEDEL")  or the  Euroclear
                    System ("Euroclear"), in Europe. Transfers within DTC, CEDEL
                    or Euroclear, as the case may be, will be in accordance with
                    the usual rules and  operating  procedures  of the  relevant
                    system.  So long as the Class A Certificates  are Book-Entry
                    Certificates  (as  defined  herein),   each  Class  of  such
                    Certificates  will be evidenced by one or more  Certificates
                    registered  in  the  name  of  Cede & Co.  ("Cede"),  as the
                    nominee  of  DTC  or  one  of  the   relevant   depositaries
                    (collectively,  the "European  Depositaries").  Cross-market
                    transfers  between  persons  holding  directly or indirectly
                    through  DTC, on the one hand,  and  counterparties  holding
                    directly or indirectly  through  CEDEL or Euroclear,  on the
                    other,  will  be  effected  in  DTC  through  Citibank  N.A.
                    ("Citibank")  or The Chase  Manhattan  Bank  ("Chase"),  the
                    relevant  depositaries of CEDEL or Euroclear,  respectively,
                    and  each  a  participating  member  of  DTC.  The  Class  A
                    Certificates  will  initially be  registered  in the name of
                    Cede.  The interests of the Class A Certificate  Owners will
                    be  represented  by book  entries on the  records of DTC and
                    participating  members thereof. No Certificate Owner will be
                    entitled to receive a definitive

                                      S-4
<PAGE>


                    certificate  representing such person's interest,  except in
                    the event that Definitive  Certificates  (as defined herein)
                    are issued under the limited  circumstances  described under
                    "DESCRIPTION OF THE  CERTIFICATES--Book-Entry  Certificates"
                    herein. All references in this Prospectus  Supplement to any
                    Class A  Certificates  reflect  the  rights  of  Certificate
                    Owners only as such rights may be exercised  through DTC and
                    its participating  organizations for so long as such Class A
                    Certificates are held by DTC.

Final Scheduled 
    Distribution
    Dates.........  The  Final  Scheduled  Distribution  Date for each  Class of
                    Class A  Certificates  is set forth  below,  although  it is
                    anticipated that the actual final Distribution Date for each
                    Class  may   occur   earlier   than  its   Final   Scheduled
                    Distribution.    See   "CERTAIN    YIELD   AND    PREPAYMENT
                    CONSIDERATIONS" herein.


                                                             Final
                                                           Scheduled
                                                          Distribution
                                                              Date
                                                          ------------   

                          Class A-1 Certificates         --------------

                          Class A-2 Certificates         --------------

                          Class A-3 Certificates         --------------

                          Class A-4 Certificates         --------------

                          Class A-5 Certificates         --------------

                          Class A-6 Certificates         --------------

                          Class A-7 Certificates         --------------

                          Class A-8 Certificates         --------------



The Certificates
  A. General ...... The  Certificates  will be issued  pursuant to a Pooling and
                    Servicing Agreement to be dated as of the Cut-off Date among
                    the  Master  Servicer,  the  Depositor,  the  Seller and the
                    Trustee (the "Pooling and Servicing Agreement").

                    The  Certificates  will consist of (i) the Class A-1,  Class
                    A-2,   Class  A-3,  Class  A-4,  Class  A-5  and  Class  A-6
                    Certificates  (the "Group 1  Certificates"),  (ii) the Class
                    A-7 Certificates and the Class A-8 Certificates  (the "Group
                    2 Certificates", and together with the Group 1 Certificates,
                    the   "Class  A   Certificates")   and  (iii)  the  Class  R
                    Certificates (the "Class R Certificates").  Only the Class A
                    Certificates are offered hereby.

                    Distributions   on  the   Class  R   Certificates   will  be
                    subordinate to  distributions on the Class A Certificates to
                    the extent described herein and in the Pooling and Servicing
                    Agreement.

  B. Distributions--
      General...... On the  25th  day of each  month  or,  if such  day is not a
                    Business  Day,  then  the  next  succeeding   Business  Day,
                    commencing  in ______  199_ (each such day, a  "Distribution
                    Date"),  the Trustee will be required to  distribute  to the
                    holders of

                                      S-5
<PAGE>


                    the Group 1 Certificates  and the Class A-8  Certificates of
                    record as of the last day of the calendar month  immediately
                    preceding the calendar month in which such Distribution Date
                    occurs and to the holders of the Class A-7  Certificates  of
                    record as of the calendar  day  immediately  preceding  such
                    Distribution  Date  (or,  if  Definitive   Certificates  are
                    issued,  the first  calendar  day of the month in which such
                    Distribution  Date  occurs)  (each  such date,  the  "Record
                    Date"),  to the  extent  of funds  available,  the  "Class A
                    Distribution Amount",  which shall be the sum of (x) Current
                    Interest and (y) the Principal  Distribution Amount (each as
                    defined below).

                    For each Distribution Date, interest due with respect to the
                    Group 1 Certificates and the Class A-8 Certificates  will be
                    interest which has accrued on the related Class  Certificate
                    Balance during the calendar month immediately  preceding the
                    month in which such Distribution  Date occurs.  The interest
                    due with respect to the Class A-7  Certificates  will be the
                    interest which has accrued on the related Class  Certificate
                    Balance from the  preceding  Distribution  Date (or from the
                    Closing Date in the case of the first  Distribution Date) to
                    and  including  the day  prior to the  current  Distribution
                    Date.  Each such period  relating to the accrual of interest
                    is an  "Accrual  Period"  for the  related  Class of Class A
                    Certificates.  All  calculations  of interest on the Group 1
                    Certificates and the Class A-8 Certificates  will be made on
                    the basis of a 360-day  year  assumed  to  consist of twelve
                    30-day  months.  Calculations  of  interest on the Class A-7
                    Certificates  will be made on the basis of the actual number
                    of days elapsed in the related  Accrual Period and a year of
                    360 days. A "Business Day" is any day other than a Saturday,
                    Sunday or a day on which commercial banking  institutions in
                    New York City,  the States of Georgia or  Missouri or in the
                    cities in which the corporate trust office of the Trustee is
                    located or the principal offices of the Certificate  Insurer
                    are located, are authorized or obligated by law or executive
                    order to close.

C. Allocations of
  Interest and 
  Principal.......  The  Class A  Distribution  Amount  relating  to each of the
                    Group 1 Certificates  and the Group 2 Certificates  (each, a
                    "Certificate  Group")  for  each  Distribution  Date (to the
                    extent  funds are  available  therefor)  shall be  allocated
                    among the Class A Certificates for such Certificate Group in
                    the  following   amounts  and  in  the  following  order  of
                    priority:

                    (i) First,  with respect to each  Certificate  Group, to the
                    holders  of the  Class A  Certificates  of such  Certificate
                    Group,  the  related  Current  Interest  for  such  Class or
                    Classes  of  Certificates  on a pro rata basis  without  any
                    priority among such Class A Certificates;

                    (ii) Second,  with respect to each Certificate Group, to the
                    holders  of the  Class A  Certificates  of such  Certificate
                    Group,  the  Principal  Distribution  Amount.  The Principal
                    Distribution   Amount   (A)   applicable   to  the  Group  1
                    Certificates shall be distributed as follows:  first, to the
                    holders of the Class A-6 Certificates, the Class A-6 Lockout
                    Distribution  Amount  until  the Class  Certificate  Balance
                    thereof is reduced to zero;  and  second,  to the holders of
                    the Group 1 Certificates in sequential  order beginning with
                    the Class  A-1  Certificates,  until  the Class  Certificate
                    Balance of each Class of the Group 1  Certificates  has been
                    reduced  to  zero;   and  (B)  applicable  to  the  Group  2
                    Certificates shall be distributed as follows:  first, to the
                    holders of the Class A-8 Certificates, the Class A-8 Lockout
                    Distribution  Amount  until  the Class  Certificate  Balance
                    thereof is reduced to zero;  and  second,  to the holders of
                    the Group 2 Certificates in sequential  order beginning with
                    the Class  A-7  Certificates,  until  the Class  Certificate
                    Balance  of each  Class  of  Group 2  Certificates  has been
                    reduced to zero; and


                                      S-6
<PAGE>


                    (iii) Third,  with respect to the Group 2  Certificates,  to
                    the  holders of the Class A-7  Certificates,  the Basis Risk
                    Carryover Amount (as defined below), if any.

                    "Current  Interest"  with  respect  to each Class of Class A
                    Certificates  means, with respect to any Distribution  Date,
                    (i) the aggregate  amount of interest accrued at the related
                    Pass-Through Rate during the preceding Accrual Period on the
                    Class   Certificate   Balance   of  the   related   Class  A
                    Certificates  immediately  prior to such  Distribution  Date
                    (net of Net Prepayment  Interest Shortfalls and the interest
                    portion of  reductions  due to the Relief Act) plus (ii) the
                    interest portion of any Preference Amount previously paid on
                    such  Class  of the  Class  A  Certificates  prior  to  such
                    Distribution  Date  plus  (iii)  the  portion  of the  Carry
                    Forward Amount relating to interest, if any, with respect to
                    such Class of Class A  Certificates  (net of Net  Prepayment
                    Interest  Shortfalls and the interest  portion of reductions
                    due to the Relief Act).

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

                    If on any Distribution  Date, the Pass-Through  Rate for the
                    Class A-7  Certificates is based on the Available Funds Cap,
                    the excess (the  "Basis  Risk  Excess") of (i) the amount of
                    interest  the Class A-7  Certificates  would be  entitled to
                    receive on such  Distribution  Date at the lesser of (a) the
                    Net  Lifetime  Cap for  such  Distribution  Date and (b) the
                    then-applicable   Pass-Through   Rate  on  the   Class   A-7
                    Certificates  without  reference to the Available Funds Cap,
                    over (ii) the amount of interest such Class A-7 Certificates
                    will  receive  on such  Distribution  Date at the  Available
                    Funds Cap shall not be paid on such date to the  holders  of
                    the Class A-7  Certificates.  If, on any Distribution  Date,
                    the  Available  Funds Cap equals the Net  Lifetime  Cap, the
                    Basis  Risk  Excess  for such  Distribution  Date will equal
                    zero.  The Basis  Risk  Excess for such  Distribution  Date,
                    together with any Basis Risk Excess from prior  Distribution
                    Dates,  is referred  to herein as the "Basis Risk  Carryover
                    Amount".  Any Basis Risk  Carryover  Amount will be paid, to
                    the extent of funds, if any, available to make such payment,
                    on any Distribution Date, as set forth under "DESCRIPTION OF
                    THE  CERTIFICATES--Distributions"  herein.  No interest will
                    accrue on the Basis  Risk  Carryover  Amount;  however,  the
                    Class A-7 Certificates will be entitled to recover any Basis
                    Risk   Carryover   Amount   outstanding   after   the  Class
                    Certificate  Balance  thereof has been reduced to zero.  The
                    Certificate  Insurance  Policies  will not cover the payment
                    of, and the ratings  assigned to the Class A-7  Certificates
                    do not address the  likelihood  of the payment of, any Basis
                    Risk  Carryover  Amount.  The  "Net  Lifetime  Cap"  on  any
                    Distribution  Date is equal to the  weighted  average of the
                    maximum   Mortgage  Rates  on  the  Mortgage  Loans  in  the
                    Adjustable Rate Group as of the first day of the related Due
                    Period (taking into account  Curtailments,  Net  Liquidation
                    Proceeds and  Prepayments  collected  during the immediately
                    preceding  Prepayment  Period and, with respect to Actuarial
                    Loans in the Adjustable  Rate Group,  any scheduled  monthly
                    payments  due on or before  the last day of the  immediately
                    preceding Due Period and in the Collection Account as of the
                    Determination  Date  for  such  immediately   preceding  Due
                    Period) less the sum of (a) the Servicing Fee Rate,  (b) the
                    Trustee Fee Rate,  (c) the  Insurance  Premium  Rate and (d)
                    commencing  on the  seventh  Distribution  Date,  ____%  per
                    annum.

                                      S-7
<PAGE>

                    The credit  enhancement  provisions of the Trust Fund result
                    in a limited acceleration of principal payments to the Class
                    A   Certificateholders;   such  provisions  are  more  fully
                    described  under "CREDIT  ENHANCEMENT--Overcollateralization
                    Provisions"   and   "--Crosscollateralization    Provisions"
                    herein.  Such  credit  enhancement  provisions  also have an
                    effect  on  the  weighted  average  lives  of  the  Class  A
                    Certificates;    see   "CERTAIN    YIELD   AND    PREPAYMENT
                    CONSIDERATIONS"   herein.   In   addition,   the   following
                    discussion  makes use of a number of defined terms which are
                    defined  under  "CREDIT   ENHANCEMENT--Overcollateralization
                    Provisions" and "CREDIT  ENHANCEMENT--Crosscollateralization
                    Provisions" herein.

D. Principal....... The  Group  1   Certificates   (other  than  the  Class  A-6
                    Certificates)  are  "sequential  pay"  Classes such that the
                    holders  of the  Class  A-5  Certificates  will  receive  no
                    payments of principal until the Class Certificate Balance of
                    the Class A-4  Certificates  has been  reduced to zero,  the
                    holders  of the  Class  A-4  Certificates  will  receive  no
                    payments of principal until the Class Certificate Balance of
                    the Class A-3  Certificates  has been  reduced to zero,  the
                    holders  of the  Class  A-3  Certificates  will  receive  no
                    payments of principal until the Class Certificate Balance of
                    the Class A-2 Certificates has been reduced to zero, and the
                    holders  of the  Class  A-2  Certificates  will  receive  no
                    payments of principal until the Class Certificate Balance of
                    the  Class  A-1  Certificates  has  been  reduced  to  zero;
                    provided,  however,  that  in  the  event  of a  Certificate
                    Insurer  Default (as  defined in the  Pooling and  Servicing
                    Agreement), if there is a Subordination Deficit with respect
                    to the  Group 1  Certificates,  the  Principal  Distribution
                    Amount for the Group 1 Certificates shall be distributed pro
                    rata  to  the  holders  of the  Group  1  Certificates  then
                    outstanding.

                    The holders of the Class A-6  Certificates  are  entitled to
                    receive  payments  of the  Class  A-6  Lockout  Distribution
                    Amount   specified   herein;   provided,   that  if  on  any
                    Distribution Date the Class A-5 Certificate Balance is zero,
                    the holders of the Class A-6  Certificates  will be entitled
                    to receive the entire Principal  Distribution Amount for the
                    Group 1 Certificates for such Distribution  Date. The "Class
                    A-6 Lockout  Distribution  Amount" for any Distribution Date
                    will be the product of (i) the applicable  Class A-6 Lockout
                    Percentage for such Distribution Date and (ii) the Class A-6
                    Lockout Pro Rata  Distribution  Amount for such Distribution
                    Date.   The  "Class  A-6   Lockout   Percentage"   for  each
                    Distribution Date shall be as follows:

                     Distribution Dates             Lockout Percentage

                     __________-___________                 ---%

                     __________-___________                 ---%

                     __________-___________                 ---%

                     __________-___________                 ---%

                     ___________ and thereafter             ___%


                    The "Class A-6 Lockout Pro Rata Distribution Amount" for any
                    Distribution  Date will be an amount equal to the product of
                    (x)  a  fraction,  the  numerator  of  which  is  the  Class
                    Certificate   Balance   of  the   Class   A-6   Certificates
                    immediately   prior  to  such   Distribution  Date  and  the
                    denominator  of which  is the  aggregate  Class  Certificate
                    Balance  of  all   Classes  of  the  Group  1   Certificates
                    immediately  prior  to such  Distribution  Date  and (y) the
                    Principal  Distribution  Amount for the Group 1 Certificates
                    for such Distribution Date.

                                      S-8
<PAGE>



                    The holders of the Class A-8  Certificates  are  entitled to
                    receive  payments  of the  Class  A-8  Lockout  Distribution
                    Amount specified herein;  provided,  however, that if on any
                    Distribution Date the Class A-7 Certificate Balance is zero,
                    the holders of the Class A-8  Certificates  will be entitled
                    to receive the entire Principal  Distribution Amount for the
                    Group 2 Certificates for such Distribution Date.

                    The  "Class  A-8  Lockout   Distribution   Amount"  for  any
                    Distribution  Date will be the product of (i) the applicable
                    Class A-8 Lockout  Percentage for such Distribution Date and
                    (ii) the Class A-8 Lockout Pro Rata Distribution  Amount for
                    such Distribution Date.

                    The "Class A-8  Lockout  Percentage"  for each  Distribution
                    Date shall be as follows:

                    Distribution Dates              Lockout Percentage

                    __________-___________                 ---%
                    __________-___________                 ---%
                    ___________ and thereafter             ---%

                    The "Class A-8 Lockout Pro Rata Distribution Amount" for any
                    Distribution  Date will be an amount equal to the product of
                    (x)  a  fraction,  the  numerator  of  which  is  the  Class
                    Certificate   Balance   of  the   Class   A-8   Certificates
                    immediately   prior  to  such   Distribution  Date  and  the
                    denominator  of which  is the  aggregate  Class  Certificate
                    Balance  of  all   Classes  of  the  Group  2   Certificates
                    immediately  prior  to such  Distribution  Date  and (y) the
                    Principal  Distribution  Amount for the Group 2 Certificates
                    for such Distribution Date.

                    On each Distribution Date, distributions in reduction of the
                    Class  Certificate  Balance of the Class A Certificates will
                    be made in the  amounts  described  herein.  The  "Principal
                    Distribution  Amount"  for each of the Group 1  Certificates
                    and the Group 2 Certificates on each Distribution Date shall
                    be the lesser of:

                    (a) the Total  Available  Funds (as  defined  below) for the
                    related  Certificate Group plus any related Insured Payments
                    minus the  related  Current  Interest  with  respect to such
                    Certificate Group; and

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

                    (A) the Preference  Amount with respect to principal owed to
                    the Class A  Certificates  for the  Related  Loan Group that
                    remains unpaid as of such Distribution Date;

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

                    (C) the principal  portion of Curtailments,  Net Liquidation
                    Proceeds and  Prepayments  collected by the Master  Servicer
                    during the related Prepayment Period;

                    (D) the principal  portion of scheduled monthly payments due
                    on the  Actuarial  Loans  after the  Cut-off  Date and on or
                    before the end of the  related Due Period to the extent such
                    scheduled monthly payments are in the Collection  Account as
                    of the related Determination Date;


                                      S-9
<PAGE>


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

                    (F) the principal  portion of any  Substitution  Adjustments
                    (i.e., the excess, if any, of the Loan Balance of a Mortgage
                    Loan being replaced over the  outstanding  Loan Balance of a
                    replacement  Mortgage  Loan)  delivered  by the Seller on or
                    prior to the related  Monthly  Remittance Date in connection
                    with a  substitution  of a Mortgage Loan in the Related Loan
                    Group,  to the  extent  such  Substitution  Adjustments  are
                    actually  received by the Trustee on or prior to the related
                    Monthly Remittance Date;

                    (G) the amount of any Subordination  Deficit with respect to
                    the Related Loan Group for such Distribution Date;

                    (H) the portion of the proceeds received by the Trustee with
                    respect to the Related  Loan Group upon  termination  of the
                    Trust  Fund  (to  the  extent   such   proceeds   relate  to
                    principal);

                    (I) the amount of any  Subordination  Increase  Amount  with
                    respect to the Related Loan Group for such Distribution Date
                    to the extent of any Net Monthly  Excess Cash Flow available
                    for such purpose; and

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

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

                    The "Due Period" with respect to any Monthly Remittance Date
                    is (a) with  respect to Simple  Interest  Loans  (other than
                    Prepayments, Curtailments and Net Liquidation Proceeds), the
                    calendar month  immediately  preceding the calendar month in
                    which the Monthly Remittance Date occurs; provided that with
                    respect to the first Monthly  Remittance  Date,  the initial
                    Due Period  will be from ______ to  _______,  199_,  and (b)
                    with  respect to  scheduled  monthly  payments on  Actuarial
                    Loans,  the  period  from the  second  day of the  preceding
                    calendar  month to the  first  day of the month in which the
                    Monthly Remittance Date occurs. A "Monthly  Remittance Date"
                    is any date on  which  funds on  deposit  in the  Collection
                    Account are  remitted by the Master  Servicer to the Trustee
                    for  deposit  into the  Distribution  Account,  which is the
                    fourth Business Day following the related Determination Date
                    commencing in ______ 199_.

                    With respect to any  Distribution  Date, the  "Determination
                    Date"  is the 13th  day of the  month  of such  Distribution
                    Date, or if such day is not a Business Day, the Business Day
                    immediately preceding such 13th day of the month, commencing
                    in ______ 199_.

                    With  respect  to any  Distribution  Date,  the  "Prepayment
                    Period" is the period  commencing  on the calendar day after
                    the  prior  Determination  Date and  ending  on the  related
                    Determination Date; provided,  however, that with respect to
                    the first  Distribution  Date, the Prepayment Period will be
                    from ______, 199_ to _________, 199_.

                    A  "Liquidated  Mortgage  Loan" is, in general,  a defaulted
                    Mortgage Loan as to which the Master Servicer has determined
                    that all amounts that it expects to recover on such Mortgage
                    Loan have been recovered (exclusive of any

                                      S-10
<PAGE>


                    possibility   of  a  deficiency   judgment).   The  Class  A
                    Certificateholders are entitled to receive ultimate recovery
                    of Realized  Losses which occur in the Related Loan Group to
                    the  extent  such  Realized  Losses  create a  Subordination
                    Deficit in the Related  Loan Group,  and payment in recovery
                    of such  losses  will be in the form of an  Insured  Payment
                    payable  in  accordance  with the  terms  of the  applicable
                    Certificate  Insurance  Policy if not  covered  through  Net
                    Monthly  Excess  Cashflow  from the  Related  Loan  Group or
                    crosscollateralization from the other Loan Group.

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

                    A  "Subordination  Increase  Amount"  with respect to a Loan
                    Group and  Distribution  Date is the amount,  if any, of Net
                    Monthly Excess Cashflow (as defined herein) actually applied
                    as an  accelerated  payment  of  principal  on the  Class  A
                    Certificates  relating  to  the  applicable  Loan  Group.  A
                    "Subordination  Reduction  Amount"  with  respect  to a Loan
                    Group  and  Distribution   Date  is  the  amount,   if  any,
                    distributed to the Class R  Certificates  in an amount equal
                    to the  lesser of (x) the  Excess  Subordinated  Amount  (as
                    defined   herein)   and  (y)  the   amount   available   for
                    distribution  on account of  principal  with  respect to the
                    Class A Certificates  relating to the applicable  Loan Group
                    on     such      Distribution      Date.     See     "CREDIT
                    ENHANCEMENT--Overcollateralization    Provisions"    herein.
                    "Preference Amount" means any amount previously  distributed
                    to a  Class A  Certificateholder  that  is  recoverable  and
                    sought to be recovered as a voidable preference by a trustee
                    in bankruptcy  under the United States  Bankruptcy  Code, as
                    amended  from  time to  time,  in  accordance  with a final,
                    nonappealable    order   of   a   court   having   competent
                    jurisdiction.

Servicing.......... The  Master  Servicer  will be  responsible  for  servicing,
                    managing and making  collections on the Mortgage Loans.  The
                    Master  Servicer  will be  permitted to service the Mortgage
                    Loans  through  sub-servicers,  and  will  initially  do  so
                    through  Companion  Servicing  Company,  L.L.C.  ("CSC")  as
                    sub-servicer.     See    "THE    POOLING    AND    SERVICING
                    AGREEMENT--Servicing  and Sub-Servicing"  herein. The Master
                    Servicer   will  receive  a  monthly   servicing   fee  (the
                    "Servicing  Fee"),  payable  out  of  the  interest  amounts
                    collected by the Master  Servicer on each Mortgage  Loan, as
                    compensation  for  acting  as Master  Servicer,  and will be
                    responsible  for all fees payable to CSC and any  subsequent
                    sub-servicers. The Servicing Fee for each Mortgage Loan will
                    be paid on  each  Distribution  Date  for  the  related  Due
                    Period, and will be equal to ____% per annum (the "Servicing
                    Fee Rate") of the then outstanding Loan Balance of each such
                    Mortgage  Loan as of the first day of the related Due Period
                    (taking into account Curtailments,  Net Liquidation Proceeds
                    and Prepayments  received  during the immediately  preceding
                    Prepayment  Period and, with respect to Actuarial Loans, any
                    scheduled  monthly  payment due on or before the last day of
                    the  immediately  preceding Due Period and in the Collection
                    Account as of the  Determination  Date for such  immediately
                    preceding  Due Period).  The amount of the  Servicing Fee is
                    subject to  adjustment  with  respect  to  prepaid  Mortgage
                    Loans, as described  herein under "THE POOLING AND SERVICING
                    AGREEMENT--Servicing and Sub-Servicing". As part of its

                                      S-11
<PAGE>


                    servicing  responsibilities,  the  Master  Servicer  will be
                    required to cause to be deposited,  in the manner and at the
                    times  described  herein,  into an account or accounts  (the
                    "Collection  Account"),  which must be an Eligible  Account,
                    all payments  received  with  respect to the Mortgage  Loans
                    after  the  Cut-off  Date  (other  than,   with  respect  to
                    Actuarial Loans, amounts due on or before the Cut-off Date),
                    but  net of (i)  the  Servicing  Fee  with  respect  to each
                    Mortgage  Loan and other  servicing  compensation,  (ii) Net
                    Liquidation Proceeds to the extent that such Net Liquidation
                    Proceeds  exceed  the sum of (I)  the  Loan  Balance  of the
                    related Mortgage Loan, plus (II) accrued and unpaid interest
                    on such Mortgage Loan (net of the Servicing Fee) to the date
                    of such liquidation,  (iii)  reimbursements  for Delinquency
                    Advances from late  collections or  Liquidation  Proceeds on
                    the  Mortgage  Loans  which  gave  rise to such  Delinquency
                    Advances and from Excess Interest and (iv) reimbursement for
                    amounts  deposited in the  Collection  Account  representing
                    payments of principal  and/or interest on a Mortgage Loan by
                    a Mortgagor which are subsequently  returned by a depository
                    institution  as unpaid.  The Master  Servicer is entitled to
                    receive  investment  earnings  on amounts in the  Collection
                    Account  and  shall be  responsible  for  investment  losses
                    thereon  without  the right to  reimbursement  thereof.  See
                    "DESCRIPTION OF THE  CERTIFICATES--Investment  of Amounts on
                    Deposit in the  Collection  Account"  and "THE  POOLING  AND
                    SERVICING AGREEMENT--Servicing and Sub-Servicing" herein.

Delinquency Advances 
 and Compensating
 Interest.......... The Master  Servicer  will be obligated to make  Delinquency
                    Advances no later than the fourth Business Day following the
                    Determination  Date  to the  extent  that  such  Delinquency
                    Advances, in the Master Servicer's judgment,  are reasonably
                    recoverable  from the  related  Mortgage  Loan.  Delinquency
                    Advances are  recoverable  from (i) late  collections on the
                    Mortgage  Loan which gave rise to the  Delinquency  Advance,
                    (ii)  Liquidation  Proceeds for the Mortgage Loan which gave
                    rise to the  Delinquency  Advance,  (iii)  with  respect  to
                    Simple Interest Loans,  aggregate interest collected on such
                    Simple  Interest  Loans  during  the  related  Due Period in
                    excess of the aggregate  interest  deemed due on such Simple
                    Interest Loans during such Due Period  ("Excess  Interest"),
                    and (iv) from certain  excess cash flows not applied for any
                    other purpose.  "Delinquency  Advances"  will equal,  on any
                    Distribution Date, interest on the Mortgage Loans due during
                    the  related  Due  Period  (net of the  Servicing  Fee)  but
                    uncollected (i) with respect to Simple Interest Loans, as of
                    the end of the related Due Period,  and (ii) with respect to
                    Actuarial Loans, as of the related  Determination  Date. For
                    purposes of calculating  the amount of Delinquency  Advances
                    for  the  Simple  Interest  Loans  or  Excess  Interest  for
                    reimbursement of such Delinquency Advances, the amount "due"
                    during the Due Period will be deemed to be 30 days' interest
                    at  the  weighted  average  Mortgage  Rate  for  the  Simple
                    Interest Loans. The Master Servicer will not be obligated to
                    make  advances for  principal due on a Mortgage Loan for any
                    Due Period.  In addition,  the Master  Servicer will also be
                    required to pay  Compensating  Interest  with respect to any
                    Prepayment  received  on a Mortgage  Loan during the related
                    Prepayment  Period  as and to the  extent  described  herein
                    under "THE POOLING AND  SERVICING  AGREEMENT--Servicing  and
                    Sub-Servicing".  The Master Servicer will not be required to
                    pay  Compensating  Interest with respect to any Distribution
                    Date in an amount in excess of one-half of the Servicing Fee
                    received by the Master  Servicer for such  Mortgage  Loan on
                    such Distribution Date.

Credit
  Enhancement...... The credit enhancement provided for the benefit of the Class
                    A     Certificateholders     consists     of     (x)     the
                    overcollateralization and crosscollateralization mechanisms,
                    which utilize the internal cash flows of the Trust Fund, and
                    (y) the Certificate Insurance Policies.


                                      S-12
<PAGE>


                    Overcollateralization.  The credit enhancement provisions of
                    the  Trust  Fund  result in a  limited  acceleration  of the
                    Classes of Class A  Certificates  then  entitled  to receive
                    distributions  of principal  relative to the amortization of
                    the  Mortgage  Loans in the Related  Loan Group in the early
                    months of the transaction.  The accelerated  amortization is
                    achieved by the  application of certain  excess  interest to
                    the payment of  principal  on the Group 1  Certificates  and
                    Group 2 Certificates.  This  acceleration  feature  creates,
                    with  respect  to  each  Loan  Group,  overcollateralization
                    (i.e.,  the  excess of the  aggregate  Loan  Balance  of the
                    Mortgage  Loans in the Related Loan Group over the aggregate
                    Class Certificate Balance of the Class A Certificates in the
                    related  Certificate  Group.  Once  the  required  level  of
                    overcollateralization   is  reached,   and  subject  to  the
                    provisions described in the next paragraph, the acceleration
                    feature will cease, until necessary to maintain the required
                    level of overcollateralization.

                    The Pooling and Servicing  Agreement  provides that, subject
                    to certain floors, caps and triggers,  the required level of
                    overcollateralization  with  respect  to a  Loan  Group  may
                    increase or decrease over time. An increase  would result in
                    a  temporary  period  of  accelerated  amortization  of  the
                    Classes of Class A  Certificates  then  entitled  to receive
                    distributions  of  principal to increase the actual level of
                    overcollateralization  to its  required  level;  a  decrease
                    would   result  in  a   temporary   period  of   decelerated
                    amortization    to    reduce    the    actual    level    of
                    overcollateralization to its required level.

                    As a result of the  "sequential  pay" feature of the Group 1
                    Certificates, any such accelerated principal will be paid to
                    that  Class of the Group 1  Certificates  then  entitled  to
                    receive   distributions   of   principal   on  the   related
                    Distribution Date.

                    Crosscollateralization.  In addition to the  foregoing,  the
                    Pooling    and    Servicing     Agreement    provides    for
                    crosscollateralization  through  the  application  of excess
                    amounts  generated by one Loan Group to fund  shortfalls  in
                    Available Funds and the required overcollateralization level
                    in the other  Loan  Group,  subject  to  certain  prior debt
                    service  and credit  enhancement  requirements  of such Loan
                    Group.

                    See "CERTAIN YIELD AND PREPAYMENT  CONSIDERATIONS",  "CREDIT
                    ENHANCEMENT--Overcollateralization      Provisions"      and
                    "--Crosscollateralization     Provisions"     herein     and
                    "DESCRIPTION  OF  THE  CERTIFICATES--Description  of  Credit
                    Enhancement" in the Prospectus.

                    Certificate  Insurance Policies.  __________________________
                    (the  "Certificate  Insurer")  will provide two  Certificate
                    Insurance Policies with respect to the Class A Certificates,
                    one with respect to the Group 1  Certificates  and the other
                    with respect to the Group 2 Certificates.

                    Subject to the terms  thereof,  each  Certificate  Insurance
                    Policy   unconditionally  and  irrevocably   guarantees  the
                    obligation of the Trust Fund to pay Current Interest (net of
                    any Prepayment  Interest Shortfalls and the interest portion
                    of reductions  due to the Relief Act) and any  Subordination
                    Deficit  with  respect to the related  Certificate  Group in
                    accordance  with  the  terms of such  Certificate  Insurance
                    Policy.

                    The  Certificate  Insurance  Policies are not cancelable for
                    any reason.

                    "Insured  Payments" means,  with respect to the Related Loan
                    Group and any Distribution  Date, without  duplication,  (A)
                    the  excess,  if any,  of (i)  the sum of (a) the  aggregate
                    amount of interest accrued at the related  Pass-Through Rate
                    during  the  preceding   Accrual   Period  on  the  Class  A
                    Certificate   Principal  Balance  of  the  related  Class  A
                    Certificates (net of any Prepayment Interest

                                      S-13
<PAGE>


                    Shortfall and the interest  portion of reductions due to the
                    Relief  Act),  (b) the  Preference  Amount as it  relates to
                    interest  previously paid on each Class of the related Class
                    A  Certificates  prior to such  Distribution  Date,  (c) the
                    portion of the Carry Forward Amount related to interest with
                    respect to each Class of the  related  Class A  Certificates
                    (net of any Prepayment  Interest  Shortfall and the interest
                    portion of  reductions  due to the  Relief  Act) and (d) the
                    then  existing  Subordination  Deficit for the Related  Loan
                    Group,  if any, over (ii) Total  Available Funds (net of the
                    Insurance  Premium  Amount for the Related Loan Group) after
                    taking into account any Principal  Distribution Amount to be
                    actually  distributed  on  such  Distribution  Date  and the
                    crosscollateralization provisions of the Trust Fund plus (B)
                    an amount equal to the principal  portion of the  Preference
                    Amount with respect to the Related Loan Group.

                    "Certificate  Principal  Balance"  means, as of the Start-up
                    Day as to  each  Class  of the  Class  A  Certificates,  the
                    principal balance thereof.

                    "Class A Certificate  Principal  Balance"  means,  as of any
                    time of determination,  the Certificate Principal Balance as
                    of the  Start-up  Day of all Class A  Certificates  less any
                    amounts  actually  distributed  on the Class A  Certificates
                    with respect to the Class A Distribution  Amount pursuant to
                    clause     (iii)(D)     under     "DESCRIPTION     OF    THE
                    CERTIFICATES--Distributions"    herein   with   respect   to
                    principal thereof on all prior  Distribution  Dates (except,
                    for  purposes  of  effecting   the   Certificate   Insurer's
                    subrogation rights, that portion of Insured Payments made in
                    respect of principal).

                    Insured  Payments do not cover Realized Losses except to the
                    extent that a Subordination Deficit exists. Insured Payments
                    do  not  cover  the  Master   Servicer's   failure  to  make
                    Delinquency   Advances,   except  to  the   extent   that  a
                    Subordination  Deficit  would  otherwise  result  therefrom.
                    Nevertheless,  the  effect  of  each  Certificate  Insurance
                    Policy  is  to  guarantee  the  timely  payment  of  Current
                    Interest  (net of  Prepayment  Shortfalls  and the  interest
                    portion of reductions  due to the Relief Act) on all Classes
                    of the Class A Certificates  and the ultimate payment of the
                    principal amount of the Class A Certificates.

                    The  Certificate  Insurance  Policies do not  guarantee  any
                    specified  rate  of  prepayments,  nor  do  the  Certificate
                    Insurance  Policies  provide  funds to  redeem  the  Class A
                    Certificates   on  any  specified   date.  The   Certificate
                    Insurer's   obligation   under  the  Certificate   Insurance
                    Policies  will be  discharged  to the extent  that funds are
                    received  by the  Trustee  for  distribution  to the Class A
                    Certificateholders.   See  "CREDIT  ENHANCEMENT--Certificate
                    Insurance Policies" herein.

Ratings............ It  is  a  condition   to  the   issuance  of  the  Class  A
                    Certificates     that     each    be     rated     ___    by
                    ___________________________________________________________.
                    ("___"),   and   ___   by    _______________________________
                    ("______"), and each of ___ and _______, a "Rating Agency").
                    A security  rating is not a  recommendation  to buy, sell or
                    hold securities and may be subject to revision or withdrawal
                    at any time.  No person is  obligated to maintain any rating
                    on any Class of Class A Certificates and, accordingly, there
                    can be no assurance that the rating assigned to any Class of
                    Class A Certificates  upon initial issuance thereof will not
                    be  lowered  or  withdrawn  by a Rating  Agency  at any time
                    thereafter. In the event any rating is revised or withdrawn,
                    the liquidity of the related  Class of Class A  Certificates
                    may be adversely affected.  In general,  the ratings address
                    credit  risk  and do not  represent  any  assessment  of the
                    likelihood  or rate of principal  prepayments.  In addition,
                    the ratings do not address the  likelihood of payment of any
                    Basis  Risk  Carryover  Amount.  See "RISK  FACTORS--Limited
                    Liquidity" in the Prospectus and "RATINGS" herein and in the
                    Prospectus.


                                      S-14
<PAGE>


Optional
  Termination...... On any Distribution Date on or after the first  Distribution
                    Date on which the  aggregate  Loan  Balance of the  Mortgage
                    Loans in the Trust Fund has declined to less than 10% of the
                    Original Pool  Principal  Balance  (such first  Distribution
                    Date, the "Optional  Termination  Date"),  the holder of the
                    99.999% Percentage Interest in the Class R Certificates (the
                    "Class R  Optionholder")  will have the  option,  subject to
                    certain  conditions  set forth in the Pooling and  Servicing
                    Agreement,  to purchase  all,  but not less than all, of the
                    Mortgage  Loans and other  assets of the Trust Fund,  at the
                    purchase  price  described  herein.   The  payment  of  such
                    purchase  price will effect  retirement of the  Certificates
                    which are  outstanding  on the date of purchase and may have
                    an effect on an investor's yield on such Certificates.

                    On any  Distribution  Date on or after the date on which the
                    aggregate  Loan Balance of the  Mortgage  Loans in the Trust
                    Fund  has  declined  to less  than 5% of the  Original  Pool
                    Principal  Balance,  the Master  Servicer will also have the
                    option,  subject  to  certain  conditions  set  forth in the
                    Pooling and  Servicing  Agreement,  to purchase all, but not
                    less than all, of the Mortgage Loans and other assets of the
                    Trust Fund,  at the purchase  price  described  herein.  The
                    payment of such purchase price will effect retirement of the
                    Certificates  which are  outstanding on the date of purchase
                    and may  have  an  effect  on an  investor's  yield  on such
                    Certificates.

                    See  "THE  POOLING  AND  SERVICING   AGREEMENT--Termination;
                    Retirement of the Certificates" herein.

Termination 
  Auction.........  Within 90 days following the Optional  Termination Date, the
                    Trustee shall solicit bids for the Mortgage Loans  remaining
                    in the Trust Fund. In the event that  satisfactory  bids are
                    received  as   described   in  the  Pooling  and   Servicing
                    Agreement, the net sales proceeds will be distributed to the
                    holders of the outstanding  Certificates,  in the same order
                    of  priority  as  collections  received  in  respect  of the
                    Mortgage  Loans.  If bids  which meet the  requirements  set
                    forth  in  the  Pooling  and  Servicing  Agreement  are  not
                    received,  the Trustee  shall  decline to sell the  Mortgage
                    Loans and shall not be under any  obligation  to solicit any
                    further bids or otherwise  negotiate any further sale of the
                    Mortgage Loans. Such sale and consequent  termination of the
                    Trust Fund must constitute a "qualified  liquidation" of the
                    Trust Fund under  Section  860F of the Code,  including  the
                    requirement that the qualified liquidation take place over a
                    period not to exceed 90 days. See "THE POOLING AND SERVICING
                    AGREEMENT--Termination     Auction"    herein    and    "THE
                    TRUSTS--Mandatory  Disposition  of  Primary  Assets"  in the
                    Prospectus.  Any early  termination  of the  Trust  Fund and
                    early  retirement  of the  Certificates  that results from a
                    successful  termination  auction  may have an  effect  on an
                    investor's  yield on such  Certificates.  See "CERTAIN YIELD
                    AND PREPAYMENT CONSIDERATIONS" herein and in the Prospectus.

Certain Legal 
 Aspects of the
 Mortgage Loans.... _____% of the  Mortgage  Loans in the Fixed  Rate  Group (by
                    Original  Loan Group  Balance  of the Fixed Rate  Group) and
                    none of the Mortgage Loans in the  Adjustable  Rate Group as
                    of the Cut-off  Date are  secured by second  lien  Mortgages
                    which are  subordinate  to a  mortgage  lien on the  related
                    Mortgaged  Property  prior to the lien of such Mortgage Loan
                    (such senior lien, if any, a "Senior Lien").  A primary risk
                    with respect to second lien  Mortgages  is that  foreclosure
                    funds received in connection therewith may not be sufficient
                    to fully  satisfy  both  the  Senior  Lien and the  Mortgage
                    relating to the Mortgage Loan. See "RISK FACTORS" herein and
                    in the  Prospectus and "CERTAIN LEGAL ASPECTS OF THE PRIMARY
                    ASSETS" in the Prospectus.

                                      S-15
<PAGE>


Federal Income Tax
 Consequences...... For federal income tax purposes, an election will be made to
                    treat the Trust Fund as a "real estate  mortgage  investment
                    conduit" ("REMIC"). The Class A Certificates will constitute
                    "regular  interests" in the REMIC.  The Class R Certificates
                    will represent the sole class of "residual  interest" in the
                    REMIC.

                    Upon the  issuance  of the  Certificates,  ________________,
                    special tax counsel to the  Depositor  ("Tax  Counsel")  and
                    counsel  to  the  Underwriters,  will  deliver  its  opinion
                    generally to the effect that,  assuming  compliance with all
                    provisions  of the  Pooling  and  Servicing  Agreement,  for
                    federal income tax purposes,  the Trust Fund will qualify as
                    a REMIC under  Sections  860A  through  860G of the Internal
                    Revenue Code of 1986, as amended (the "Code").

                    For further  information  regarding  the federal  income tax
                    consequences of investing in the Class A  Certificates,  see
                    "FEDERAL  INCOME  TAX   CONSEQUENCES"   herein  and  in  the
                    Prospectus.

ERISA 
  Considerations... See "ERISA CONSIDERATIONS" herein and in the Prospectus.

Legal Investment... Although upon their initial issuance each Class of the Class
                    A Certificates  will be rated ___ by ___ and ___ by _______,
                    the  Class A  Certificates  will  not  constitute  "mortgage
                    related  securities"  under the  Secondary  Mortgage  Market
                    Enhancement Act of 1984.  Investors should consult their own
                    legal advisers in determining whether and to what extent the
                    Class A Certificates  constitute legal  investments for such
                    investors.

Use of Proceeds.... The Depositor will apply the net proceeds of the sale of the
                    Class A Certificates to purchase the Mortgage Loans from the
                    Seller.


                                      S-16
<PAGE>

                                  RISK FACTORS

      Investors should consider,  among other things, the risk factors discussed
under  "RISK  FACTORS"  in the  Prospectus  and the  following  risk  factors in
connection with the purchase of the Class A Certificates:

Risks of the Mortgage Loans

      Underwriting  Standards.  The Mortgage  Loans have been  originated  using
underwriting  standards that are less stringent than the underwriting  standards
applied by mortgage loan purchase  programs  such as those  administered  by the
Federal  National  Mortgage  Association  ("FNMA") or by the  Federal  Home Loan
Mortgage  Corporation  ("FHLMC").  For example, the Mortgage Loans may have been
made to Mortgagors  having credit  histories with  incidents  ranging from minor
delinquencies  to  bankruptcies,  or  Mortgagors  with higher  ratios of monthly
mortgage payments to income or higher ratios of total monthly credit payments to
income.  As a result,  the  Mortgage  Loans are  likely to  experience  rates of
delinquency,  foreclosure  and  bankruptcy  that  are  higher,  and  that may be
substantially higher, than those experienced by mortgage loans underwritten in a
more traditional  manner. As of the Cut-off Date, none of the Mortgage Loans was
more than 59 days  delinquent  in payment of  principal  or interest and no more
than ____% of the Mortgage Loans were more than 30 days delinquent in payment of
principal or interest.  The Mortgage Loans with higher  Loan-to-Value Ratios and
Combined  Loan-to-Value  Ratios  may also  present a greater  risk of loss.  See
"DESCRIPTION OF THE MORTGAGE POOL" herein.

      Second Liens. Approximately _____% of the Mortgage Loans in the Fixed Rate
Group (by Original  Loan Group  Balance of the Fixed Rate Group) and none of the
Mortgage  Loans  in the  Adjustable  Rate  Group  are  secured  by  second  lien
Mortgages.  Although little data is available,  the rate of loss and delinquency
of junior  mortgage  loans may be greater than that of mortgage loans secured by
Senior Liens on comparable properties. See "RISK FACTORS--Nature of Security" in
the Prospectus.

      Geographic Concentration.  Certain geographic regions of the United States
from  time to time will  experience  weaker  regional  economic  conditions  and
housing markets,  and,  consequently,  will experience  higher rates of loss and
delinquency on mortgage loans generally. Any concentration of the Mortgage Loans
in such a region may present risk  considerations in addition to those generally
present for similar  mortgage-backed  securities without such concentration.  In
particular,  approximately _____%, _____%, ____% and ____% of the Mortgage Loans
in the Fixed Rate Group (by Original Loan Group Balance of the Fixed Rate Group)
are secured by Mortgaged Properties located in the States of _________, _______,
_______ and ________,  respectively,  and ____%,  ____%,  ____% and ____% of the
Mortgage Loans in the  Adjustable  Rate Group (by Original Loan Group Balance of
the Adjustable  Rate Group) are secured by Mortgaged  Properties  located in the
States of _______, _______, ____ and __________,  respectively. In addition, any
deterioration  of the real estate market or weakening of the economy in a region
of the country could result in decreases in the financial  strength of borrowers
and  decreases in the value of collateral  serving as security for loans,  which
may be reflected in increases in  delinquencies of loans secured by real estate,
slower  absorption  rates of real estate into the market and lower sales  prices
for real  estate.  See  "DESCRIPTION  OF THE  MORTGAGE  POOL" herein for further
information regarding the geographic concentration of the Mortgage Loans.

      Occupancy  Types. As of the Cut-off Date,  _____% of the Mortgage Loans in
the Fixed Rate Group (by  Original  Loan Group  Balance of the Fixed Rate Group)
and _____% of the Mortgage Loans in the Adjustable  Rate Group (by Original Loan
Group Balance of the Adjustable Rate Group) were secured by Mortgaged Properties
that were  represented to be the primary  residences of the related  Mortgagors,
and ____% of the Mortgage  Loans in the Fixed Rate Group (by Original Loan Group
Balance  of the  Fixed  Rate  Group)  and  ____% of such  Mortgage  Loans in the
Adjustable  Rate Group (by Original  Loan Group Balance of the  Adjustable  Rate
Group)  were  secured  by  Mortgaged  Properties  that  were  represented  to be
vacation, second home or investor-owned properties. It is possible that the rate
of delinquencies, foreclosures and losses on mortgage loans secured by non-owner
occupied or  investor  properties  could be higher  than that on mortgage  loans
secured by the primary residence of the borrower.

      Risk of Early Defaults.  Approximately _____% of the Mortgage Loans in the
Fixed Rate Group (by  Original  Loan Group  Balance of the Fixed Rate Group) and
_____% of the Mortgage Loans in the Adjustable Rate Group were originated  after
December  31,  1997.  The  weighted  average  remaining  term to maturity of the
Mortgage Loans in the Fixed Rate Group and the  Adjustable  Rate Group as of the
Cut-off Date was approximately ___ and

                                      S-17
<PAGE>


___  months,  respectively.  Although  little  data is  available,  defaults  on
mortgage loans are generally  expected to occur with greater  frequency in their
early years.

      Risk of Higher  Default  Rates for Mortgage  Loans with Balloon  Payments.
_____% of the  Mortgage  Loans in the Fixed Rate Group (by  Original  Loan Group
Balance of the Fixed Rate  Group)  are  "balloon  loans"  that  provide  for the
payment  of the  unamortized  loan  balance  of such  Mortgage  Loan in a single
payment at  maturity  ("Balloon  Loans").  _____% of the  Mortgage  Loans in the
Adjustable  Rate Group (by Original  Loan Group Balance of the  Adjustable  Rate
Group) are Balloon Loans. Such Balloon Loans provide for equal monthly payments,
consisting of principal and interest,  generally based on a 30-year amortization
schedule,  and a single payment of the remaining  balance of the Balloon Loan 15
years after  origination.  Amortization  of a Balloon  Loan based on a scheduled
period that is longer than the term of the loan results in a remaining principal
balance at maturity that is  substantially  larger than the regularly  scheduled
monthly  payments.  The Depositor  does not have any  information  regarding the
default  history or  prepayment  history of payments on Balloon  Loans.  Because
borrowers of Balloon Loans are required to make substantial single payments upon
maturity, it is possible that the default risk associated with the Balloon Loans
is greater than that associated with fully-amortizing Mortgage Loans.

Legal Considerations

      State law generally  regulates interest rates and other charges,  requires
certain disclosures,  and, unless an exemption is available,  requires licensing
of originators of mortgage loans. In addition,  other state laws,  public policy
and general principles of equity relating to the protection of consumers, unfair
and  deceptive  practices  and  debt  collection  practices  may  apply  to  the
origination, servicing and collection of the Mortgage Loans.

      The Mortgage  Loans are also subject to federal laws,  including:  (i) the
Truth in Lending Act and  Regulation Z  promulgated  thereunder,  which  require
certain  disclosures  to  mortgagors  regarding  the terms of the notes or other
documents or agreements  evidencing the  mortgagors'  indebtedness in respect of
mortgage  loans;  (ii)  the  Equal  Credit  Opportunity  Act  and  Regulation  B
promulgated thereunder, which prohibit discrimination in the extension of credit
on the basis of age,  race,  color,  sex,  religion,  marital  status,  national
origin,  receipt of public  assistance  or the  exercise  of any right under the
Consumer  Credit  Protection  Act;  (iii) the Fair Credit  Reporting  Act, which
regulates the use and reporting of  information  related to a borrower's  credit
experience;  and (iv) the Fair Debt  Collection  Practices  Act and the  Federal
Trade  Commission  rule on Credit  Practices,  which regulate  practices used to
effect  collections  on consumer  loans.  Certain of the  Mortgage  Loans may be
subject to the Riegle  Community  Development and Regulatory  Improvement Act of
1994 (the  "Riegle  Act"),  which  incorporates  the Home  Ownership  and Equity
Protection Act of 1994. These provisions impose additional  disclosure and other
requirements on creditors with respect to non-purchase money mortgage loans with
high interest  rates or high up-front  fees and charges.  The  provisions of the
Riegle Act apply on a mandatory  basis to all mortgage  loans  originated  on or
after  October  1,  1995.  These   provisions  can  impose  specific   statutory
liabilities  upon  creditors  who fail to comply  therewith  and may  affect the
enforceability  of the related mortgage loans. In addition,  any assignee of the
creditor would generally be subject to all claims and defenses that the consumer
could assert against the creditor,  including,  without limitation, the right to
rescind the mortgage loan.

      The  application  of  state  and  federal  consumer   protection  laws  to
particular  circumstances  is not always  certain  and in some cases  courts and
regulatory  authorities have shown a willingness to adopt novel  interpretations
of  these  laws.  Depending  on the  provisions  of the  applicable  law and the
specific facts and  circumstances  involved,  violations of these laws may limit
the ability of an assignee  (including the Trust Fund) to collect all or part of
the principal of or interest on the Mortgage Loans, may entitle the Mortgagor to
a refund of amounts previously paid and, in addition, could subject the assignee
to damages and  administrative  sanctions.  In some  instances,  particularly in
actions involving fraud or deceptive  practices,  damage awards have been large.
If the Trust Fund were  obligated to pay any such  damages,  its assets would be
reduced, resulting in a possible loss to Certificateholders.

      The Seller  will  represent  and  warrant  in the  Pooling  and  Servicing
Agreement that each Mortgage Loan was originated in compliance  with  applicable
law in all  material  respects.  See "RISK  FACTORS--Legal  Considerations"  and
"CERTAIN LEGAL ASPECTS OF THE PRIMARY ASSETS" in the Prospectus.


                                      S-18
<PAGE>


Yield and Prepayment Considerations

      Although all of the  Mortgage  Loans may be prepaid in whole or in part at
any time,  generally the Mortgage Loans provide for prepayment  penalties during
the first three years following origination,  to the extent permitted by law. In
addition,  a  substantial  portion of the  Mortgage  Loans  contain  due-on-sale
provisions  which,  to the extent  enforced,  will result in  prepayment of such
Mortgage  Loans.  Mortgage Loans in the Mortgage Pool may also be repurchased or
substituted as a result of a breach of a representation or warranty, as provided
in the Pooling and Servicing  Agreement.  The rate of  prepayments on fixed-rate
mortgage  loans  (and to a lesser  extent,  adjustable-rate  mortgage  loans) is
sensitive to prevailing interest rates.  Generally, if prevailing interest rates
fall significantly  below the Mortgage Rates on the Mortgage Loans, the Mortgage
Loans are  likely to be subject to higher  prepayment  rates than if  prevailing
rates   remain  at  or  above  the  Mortgage   Rates  on  the  Mortgage   Loans,
notwithstanding  any prepayment penalty on such Mortgage Loans.  Conversely,  if
prevailing  interest  rates rise  significantly  above the Mortgage Rates on the
Mortgage Loans, the rate of prepayments is likely to decrease.  The average life
of the Class A  Certificates  and, if  purchased  at other than par,  the yields
realized by Class A Certificateholders will be sensitive to levels of payment on
the Mortgage Loans (including prepayments in full relating to the Mortgage Loans
("Prepayments")  and  partial   prepayments   relating  to  the  Mortgage  Loans
("Curtailments")).  In  general,  the  yield  on a Class A  Certificate  that is
purchased  at a  premium  over the Class  Certificate  Balance  thereof  will be
adversely  affected  by a  higher  than  anticipated  level of  Prepayments  and
Curtailments  of the  Mortgage  Loans and  enhanced by a lower than  anticipated
level.  Conversely,  the yield on a Class A  Certificate  that is purchased at a
discount from the Class Certificate Balance thereof will be enhanced by a higher
than anticipated level of Prepayments and Curtailments and adversely affected by
a lower than anticipated level.

      In  addition to the  foregoing,  the Class R  Optionholder  and the Master
Servicer  have the right to  purchase,  and the  Trustee has the  obligation  to
conduct an auction for,  all, but not less than all, of the Mortgage  Loans then
outstanding, at the purchase price described herein, on any Distribution Date on
or after the date on which the aggregate  Loan Balances of the Mortgage Loans in
the Trust Fund have  declined to less than a certain  percentage of the Original
Pool  Principal  Balance.  The payment of such purchase price or sale price will
effect  retirement  of the  Certificates  which are  outstanding  on the date of
purchase or sale. Any reinvestment risk resulting from the optional  termination
or  termination  auction  will  be  borne  entirely  by  the  Certificateholders
remaining  at the time of such  termination.  See  "THE  POOLING  AND  SERVICING
AGREEMENT--Termination;  Retirement  of  the  Certificates"  and  "--Termination
Auction" herein.

      In addition to the foregoing  factors  affecting the weighted average life
of each Class of the Class A Certificates, the overcollateralization  provisions
of  the  Trust  Fund  may  result  in a  limited  acceleration  of the  Class  A
Certificates  relative to the  amortization  of the Mortgage  Loans in the early
months of the  transaction.  The  accelerated  amortization  is  achieved by the
application of certain excess interest and principal to the payment of the Class
Certificate  Balance of the Class A  Certificates.  Once the  required  level of
overcollateralization  is reached,  the acceleration  feature will cease, unless
necessary to maintain the required level of  overcollateralization.  See "CREDIT
ENHANCEMENT--Overcollateralization Provisions" herein.

Risk of Mortgage Rates Reducing the Available Funds with Respect to the
Adjustable Rate Group

      The  calculation of the  Pass-Through  Rate of the Group 2 Certificates is
based upon (i) either a fixed rate,  in the case of the Class A-8  Certificates,
or, with respect to the Class A-7  Certificates,  the value of One-Month  LIBOR,
which may be different from the value of the Mortgage Indices  applicable to the
Mortgage Loans in the Adjustable  Rate Group (either as a result of the use of a
different  index,  a  different  rate  determination  date or a  different  rate
adjustment  date),  and (ii) the weighted  average of the Mortgage  Rates of the
Mortgage  Loans in the  Adjustable  Rate  Group,  which are  subject to periodic
adjustment  caps,  maximum rate caps and minimum rate  floors.  In general,  the
Mortgage Loans in the Adjustable  Rate Group adjust based upon One-Month  LIBOR,
Six-Month  LIBOR,  One-Year CMT or Three-Year  CMT, as  applicable,  whereas the
Pass-Through Rates on the Group 2 Certificates  either remain fixed, in the case
of the Class A-8  Certificates,  or, with respect to the Class A-7 Certificates,
adjust monthly based upon One-Month  LIBOR, as described  under  "DESCRIPTION OF
THE  CERTIFICATES--Calculation  of One-Month LIBOR" herein, subject (except with
respect to the Class A-8 Certificates) to the Available Funds Cap. Consequently,
the interest  which  becomes due on the Mortgage  Loans in the  Adjustable  Rate
Group (net of the Servicing Fee, the Insurance  Premium Amount,  the Trustee Fee
and  certain  reductions  required  by the  Certificate  Insurer  during any Due
Period) may not equal the amount of interest that would accrue at the fixed rate
of interest  

                                      S-19
<PAGE>


applicable  to the Class A-8  Certificates  or,  with  respect  to the Class A-7
Certificates,  at One-Month  LIBOR plus the Adjustable  Rate Margin on the Class
A-7 Certificates during the related Accrual Period. In particular, the Class A-6
Pass-Through  Rate  adjusts  monthly,  while the  Mortgage  Rates of most of the
Mortgage Loans in the  Adjustable  Rate Group adjust less  frequently,  with the
result  that the  Available  Funds  Cap may  limit  increases  in the  Class A-7
Pass-Through  Rate for extended  periods in a rising interest rate  environment.
The Mortgage  Rates on _____% and ____% of the Mortgage  Loans in the Adjustable
Rate Group (by Original  Loan Group Balance of the  Adjustable  Rate Group) will
not adjust for two and three  years,  respectively,  following  origination.  In
addition,  the Mortgage Rates on certain of the Mortgage Loans in the Adjustable
Rate Group may respond to different  economic and market  factors than the Class
A-7 Pass-Through  Rate and there is not necessarily a correlation  between them.
Thus,  it is possible,  for example,  that the Mortgage  Rates on certain of the
Mortgage  Loans in the  Adjustable  Rate Group may fall during  periods in which
One-Month  LIBOR is stable or is rising or that, even if both the Mortgage Rates
on the Mortgage  Loans in the  Adjustable  Rate Group and  One-Month  LIBOR fall
during the same period,  the Mortgage  Rates on certain of the Mortgage Loans in
the  Adjustable  Rate  Group  may  fall  more  rapidly  than  One-Month   LIBOR.
Furthermore,  if the  Available  Funds  Cap is used to  determine  the Class A-7
Pass-Through  Rate  for  a  Distribution  Date,  the  value  of  the  Class  A-7
Certificates may be temporarily or permanently reduced.

      If, with respect to any  Distribution  Date,  the amount of interest  that
would accrue  during the related  Accrual  Period on the Class A-7  Certificates
based on the applicable level of One-Month LIBOR plus the Adjustable Rate Margin
is less than the  weighted  average  (calculated  as  described  herein)  of the
Mortgage  Rates on the  Mortgage  Loans in the  Adjustable  Rate Group as of the
first day of the related  Due Period  (taking  into  account  Curtailments,  Net
Liquidation Proceeds and Prepayments  collected during the immediately preceding
Prepayment  Period and, with respect to Actuarial  Loans in the Adjustable  Rate
Group,  any  scheduled  monthly  payment  due on or  before  the last day of the
immediately  preceding  Due  Period  and in  the  Collection  Account  as of the
Determination Date for such immediately  preceding Due Period),  less the sum of
(a) the Servicing Fee Rate,  (b) the Trustee Fee Rate,  (c) the combined rate at
which the premiums  payable with respect to the Certificate  Insurance  Policies
are calculated (the "Insurance  Premium Rate") and (d) commencing on the seventh
Distribution  Date, ____% per annum, and the Pass-Through  Rate on the Class A-7
Certificates  is therefore based on the Available Funds Cap, a Basis Risk Excess
will, except as provided below,  arise.  However, no assurance can be given that
there will be sufficient Net Monthly Excess Cashflow generated from the Mortgage
Loans   in   the   Adjustable    Rate   Group   (or,   with   respect   to   any
crosscollateralization  provisions,  from the  Mortgage  Loans in the Fixed Rate
Group) to pay the Basis Risk Carryover  Amount on any given  Distribution  Date.
Interest  will not accrue on or be paid on the Basis Risk  Carryover  Amount and
the  Certificate  Insurance  Policies  will not cover any Basis  Risk  Carryover
Amount.   Moreover,  to  the  extent  that  the  Available  Funds  Cap  for  any
Distribution  Date equals the Net  Lifetime  Cap, the Basis Risk Excess for such
Distribution Date will equal zero.


                        DESCRIPTION OF THE MORTGAGE POOL

General

      The Mortgage Loans will consist of fixed-rate and adjustable-rate Mortgage
Loans with  remaining  terms to maturity as of the Cut-off Date of not more than
360 months  (including both fully amortizing  Mortgage Loans and Balloon Loans).
The Mortgage  Loans have the  characteristics  set forth below as of the Cut-off
Date.

      The Seller acquired (i) _________ Mortgage Loans,  representing  _____% of
the Loan  Balance of all Mortgage  Loans,  from NCS  Mortgage  Services,  L.L.C.
("NCS"), (ii) __________ Mortgage Loans, representing _____% of the Loan Balance
of all Mortgage Loans, from NF Investments,  Inc. ("NFI"),  and (iii) __________
Mortgage Loans,  representing  _____% of the Loan Balance of all Mortgage Loans,
from Cimarron Mortgage Company, d/b/a The Mortgage Warehouse ("Cimarron").

      Each  Mortgage  Loan in the Trust Fund will be assigned to one of two Loan
Groups  comprised of Mortgage Loans which bear fixed interest rates only, in the
case of the Fixed Rate Group, and Mortgage Loans which bear adjustable  interest
rates only, in the case of the Adjustable  Rate Group.  The Group 1 Certificates
represent  undivided  ownership interests in all Mortgage Loans contained in the
Fixed Rate Group, and  distributions  on the Group 1 Certificates  will be based
primarily on amounts  available for distribution in respect of Mortgage Loans in
the Fixed Rate Group.  The Group 2 Certificates  represent  undivided  ownership
interests in all Mortgage Loans contained in

                                      S-20
<PAGE>


the Adjustable Rate Group, and distributions on the Group 2 Certificates will be
based  primarily on amounts  available for  distribution  in respect of Mortgage
Loans in the Adjustable  Rate Group.  On the Closing Date,  the aggregate  Class
Certificate  Balances of the Group 1 Certificates will equal  approximately 100%
of the  Original  Loan Group  Balance of the Fixed Rate Group and the  aggregate
Class Certificate  Balances of the Group 2 Certificates will equal approximately
100% of the Original Loan Group Balance of the Adjustable Rate Group.

      If the residential real estate market should experience an overall decline
in  property  values such that the  outstanding  balance of any  Mortgage  Loan,
together with the outstanding  balance of any related senior liens becomes equal
to or greater  than the value of the  Mortgaged  Property,  the actual  rates of
delinquencies,  foreclosures and losses could be higher than those now generally
experienced in the mortgage lending industry.

      Most of the  Mortgage  Loans  with  Loan-to-Value  Ratios  at  origination
greater than 80% will not be covered by a primary  mortgage  guaranty  insurance
policy issued by a mortgage insurance  company.  Such policies generally provide
coverage of a portion of the original  principal balance of the related mortgage
loan equal to the  product  of the  original  principal  balance  thereof  and a
fraction, the numerator of which is the excess of the original principal balance
of such mortgage loan over 75% of the lesser of the appraised  value and selling
price of the  related  mortgage  property  and the  denominator  of which is the
original  principal  balance of the related mortgage loan, plus accrued interest
thereon and related foreclosure expenses.

      The  Loan-to-Value  Ratios and Combined  Loan-to-Value  Ratios shown below
were calculated  based upon (i) the appraisal,  if any,  drive-by  evaluation or
other method made at or within six months before the time of  origination of the
Mortgage Loan or (ii) in the case of a Mortgage  Loan which is a purchase  money
mortgage,  the sale price of the Mortgaged Property at such time of origination,
if such sale price is less than such appraised value (the  "Appraised  Values").
No  assurance  can be given that the  values of the  Mortgaged  Properties  have
remained or will remain at their Appraised Values on the dates of origination of
the related Mortgage Loans.

      The  statistical  information  presented  in  this  Prospectus  Supplement
concerning  the Mortgage  Pool is based on the  Mortgage  Pool as of the Cut-off
Date,  taking into account with respect to  Actuarial  Loans  scheduled  monthly
payments  due,  but not  received,  on or prior  to the  Cut-off  Date.  Certain
Mortgage  Loans  included in the Trust Fund as of the Cut-off Date may prepay in
full, or may be determined not to meet eligibility requirements, and accordingly
will not be included in the Trust Fund on the Closing  Date.  As a result of the
foregoing,  the statistical  distribution of  characteristics  as of the Closing
Date for the  Trust  Fund may vary  from the  statistical  distribution  of such
characteristics  as  of  the  Cut-off  Date  as  presented  in  this  Prospectus
Supplement.  The Depositor  believes that the  information set forth herein with
respect to the Mortgage Pool as currently  constituted is  representative of the
characteristics  of the Mortgage Pool as it will be  constituted  at the Closing
Date,  although  certain  characteristics  of the Mortgage Loans in the Mortgage
Pool  may  vary.  Unless  otherwise  indicated,   information  presented  herein
expressed  as a  percentage  (other  than  rates of  interest)  are  approximate
percentages  based on the Original Pool Principal Balance or Original Loan Group
Balance, as applicable, as of the Cut-off Date.

                        Mortgage Loans--Fixed Rate Group

      As of the Cut-off Date,  the average loan balance of the Mortgage Loans in
the Fixed Rate Group was  $______;  the  Mortgage  Rates  ranged from _____% per
annum to ______% per annum; the weighted average Combined Loan-to-Value Ratio at
origination  was _____%;  the  weighted  average  Mortgage  Rate was ______% per
annum; the weighted  average  remaining term to maturity was  approximately  ___
months; and the weighted average original term to maturity was approximately ___
months.  The remaining  terms to maturity as of the Cut-off Date of the Mortgage
Loans in the Fixed Rate Group  ranged from __ months to ___ months.  The minimum
and maximum Loan  Balances of the  Mortgage  Loans in the Fixed Rate Group as of
the Cut-off Date were $_____ and $_______, respectively. As of the Cut-off Date,
Mortgage Loans in the Fixed Rate Group containing "balloon" payments represented
not more than _____% of the Original Loan Group Balance of the Fixed Rate Group.
No  Mortgage  Loan in the Fixed Rate  Group is  scheduled  to mature  later than
______,  ____. As of the Cut-off Date,  none of the Mortgage  Loans in the Fixed
Rate  Group  was more  than 59 days  delinquent  and no more  than  ____% of the
Mortgage Loans in the Fixed Rate Group were more than 30 days delinquent.

                                      S-21
<PAGE>

        Set forth below is a description of certain  additional  characteristics
of the  Mortgage  Loans in the Fixed  Rate  Group as of the  Cut-off  Date.  The
percentages  set forth in the  tables  below may not  always  add to 100% due to
rounding.

                          Remaining Principal Balances

                                                    % of Fixed
                                                  Rate Group by
                                                   by Aggregate
                                   Aggregate         Principal      Number of
Remaining Principal Balances   Principal Balance      Balance     Mortgage Loans
- - - ----------------------------   -----------------      -------     --------------

                                    $                      %





















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

    Total.....................      $                      %
                                    =======            ====            =======


                                      S-22

<PAGE>



                                 Mortgage Rates

                                                    % of Fixed
                                                  Rate Group by
                                                   by Aggregate
                                   Aggregate         Principal      Number of
Range of Mortgage Rates (%)    Principal Balance      Balance     Mortgage Loans
- - - ---------------------------    -----------------      -------     --------------

                                    $                      %





































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

    Total.....................      $                      %
                                    =======            ====            =======


                                      S-23
<PAGE>



                     Months Remaining To Scheduled Maturity

                                                    % of Fixed
                                                  Rate Group by
                                                   by Aggregate
Range of Months Remaining          Aggregate         Principal      Number of
  to Scheduled Maturity        Principal Balance      Balance     Mortgage Loans
- - - -------------------------      -----------------      -------     --------------

                                    $                      %






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

    Total.....................      $                      %
                                    =======            ====            =======



                                      S-24
<PAGE>


                                 Distribution of Loan Purpose

                                                    % of Fixed
                                                  Rate Group by
                                                   by Aggregate
                                   Aggregate         Principal      Number of
        Loan Purpose           Principal Balance      Balance     Mortgage Loans
        ------------           -----------------      -------     --------------

Refinance--Cashout............      $                      %
Purchase......................      
                                    -------            ----            -------

    Total.....................      $                      %
                                    =======            ====            =======





                        Distribution of Occupancy Status

                                                    % of Fixed
                                                  Rate Group by
                                                   by Aggregate
                                   Aggregate         Principal      Number of
       Owner Occupancy         Principal Balance      Balance     Mortgage Loans
       ---------------         -----------------      -------     --------------

Owner Occupied................      $                      %
Non-Owner Occupied............      
                                    -------            ----            -------

    Total.....................      $                      %
                                    =======            ====            =======



                         Distribution of Property Types

                                                    % of Fixed
                                                  Rate Group by
                                                   by Aggregate
                                   Aggregate         Principal      Number of
        Property Type          Principal Balance      Balance     Mortgage Loans
        -------------          -----------------      -------     --------------

Single Family Residence.......      $                      %
2 to 4 Family ................
Condominium...................
Planned Unit Development......
                                    -------            ----            -------

    Total.....................      $                      %
                                    =======            ====            =======



                                      S-25
<PAGE>


                                  Geographical Distribution

                                                    % of Fixed
                                                  Rate Group by
                                                   by Aggregate
                                   Aggregate         Principal      Number of
   Geographical Distribution   Principal Balance      Balance     Mortgage Loans
   -------------------------   -----------------      -------     --------------

                                    $                      %





































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

    Total.....................      $                      %
                                    =======            ====            =======




                                      S-26
<PAGE>


                          Calendar Year of Origination

                                                    % of Fixed
                                                  Rate Group by
                                                   by Aggregate
                                   Aggregate         Principal      Number of
   Calendar Year               Principal Balance      Balance     Mortgage Loans
   -------------               -----------------      -------     --------------

                                    $                      %

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

    Total.....................      $                      %
                                    =======            ====            =======



                  Combined Loan-to-Value Ratios at Origination

                                                    % of Fixed
                                                  Rate Group by
                                                   by Aggregate
Range of Combined                  Aggregate         Principal      Number of
Loan-to-Value Ratios(%)        Principal Balance      Balance     Mortgage Loans
- - - -----------------------        -----------------      -------     --------------

                                    $                      %





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

    Total.....................      $                      %
                                    =======            ====            =======




                                      S-27
<PAGE>



                             Junior Loan Ratios(1)

                                                    % of Fixed
                                                  Rate Group by
                                                   by Aggregate
                                   Aggregate         Principal      Number of
Range of Junior Loan Ratios    Principal Balance      Balance     Mortgage Loans
- - - ---------------------------    -----------------      -------     --------------

                                    $                      %





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

    Total.....................      $                      %
                                    =======            ====            =======


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

(1)     Excludes  first liens.  Defined as the ratio of the  original  principal
        balance of the second lien  Mortgage Loan to the sum of (i) the original
        principal  balance of the second lien  Mortgage Loan and (ii) the unpaid
        principal  balance  of any  senior  lien  mortgage  loan at the  time of
        origination of the second lien Mortgage Loan.


                                      S-28
<PAGE>


Mortgage Loans--Adjustable Rate Group

        As of the Cut-off Date,  the average Loan Balance of the Mortgage  Loans
in the Adjustable Rate Group was $______;  the Mortgage Rates ranged from _____%
per annum to ______% per annum;  the  weighted  average  Loan-to-Value  Ratio at
origination  was _____%;  the  weighted  average  Mortgage  Rate was ______% per
annum; the weighted  average  remaining term to maturity was  approximately  ___
months; and the weighted average original term to maturity was approximately ___
months.  The remaining  terms to maturity as of the Cut-off Date of the Mortgage
Loans in the  Adjustable  Rate Group  ranged from ___ months to ___ months.  The
minimum and maximum Loan Balances of the Mortgage Loans in the  Adjustable  Rate
Group as of the Cut-off Date were $______ and $_______,  respectively. As of the
Cut-off Date,  Mortgage Loans in the Adjustable Rate Group containing  "balloon"
payments  represented not more than _____% of the Original Loan Group Balance of
the Adjustable  Rate Group.  No Mortgage Loan in the Adjustable  Rate Group will
mature later than ______,  ____.  As of the Cut-off  Date,  none of the Mortgage
Loans in the Adjustable  Rate Group were more than 59 days delinquent in payment
of principal  and  interest and no more than ____% of the Mortgage  Loans in the
Adjustable  Rate Group were more than 30 days delinquent in payment of principal
and interest.

        All of the  Mortgage  Loans in the  Adjustable  Rate Group have  maximum
Mortgage  Rates. As of the Cut-off Date, the weighted  average maximum  Mortgage
Rate of the Mortgage Loans in the  Adjustable  Rate Group was ______% per annum,
with maximum  Mortgage Rates that ranged from ______% to ______% per annum.  The
Mortgage Loans in the Adjustable Rate Group had a weighted  average gross margin
as of the Cut-off Date of _____% per annum.  As of the Cut-off  Date,  the gross
margin for the Mortgage  Loans in the  Adjustable  Rate Group ranged from _____%
per annum to _____% per annum.  The Mortgage Loans in the Adjustable  Rate Group
bear interest at rates that adjust based on One-Month  LIBOR,  Six-Month  LIBOR,
One-Year CMT or Three-Year CMT.

        All of the Mortgage  Loans in the  Adjustable  Rate Group have  periodic
rate adjustment caps. _____%,  ____%, ____% and ____% of the Original Loan Group
Balance of the  Mortgage  Loans in the  Adjustable  Rate Group as of the Cut-off
Date had a rate  adjustment cap of ____% per annum for the first  adjustment and
____%, ____%, ____% and ____% per annum,  respectively,  thereafter.  _____% and
_____%  of the  Original  Loan  Group  Balance  of  the  Mortgage  Loans  in the
Adjustable  Rate Group as of the Cut-off Date had a rate adjustment cap of ____%
per annum for the first adjustment and ____% and ____% per annum,  respectively,
thereafter.  The  remaining  Mortgage  Loans in the  Adjustable  Rate Group have
periodic rate adjustment caps that range from ____% per annum to ____% per annum
for the  first  adjustment  and  range  from  ____% per annum to ____% per annum
thereafter.  Notwithstanding  the  foregoing,  the Mortgage  Rates on _____% and
____% of the Mortgage Loans in the Adjustable Rate Group (by Original Loan Group
Balance of the  Adjustable  Rate Group) will not adjust for two and three years,
respectively, following origination.

        Set forth below is a description of certain  additional  characteristics
of the Mortgage Loans in the  Adjustable  Rate Group as of the Cut-off Date. The
percentages  set forth in the  table  below  may not  always  add to 100% due to
rounding.

                                      S-29
<PAGE>


                          Remaining Principal Balances

                                                 % of Adjustable
                                                    Rate Group  
                                                   by Aggregate
                                   Aggregate        Principal        Number of
Remaining Principal Balances   Principal Balance     Balance      Mortgage Loans
- - - ----------------------------   -----------------     -------      --------------

                                    $                      %






























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

    Total.....................      $                      %
                                    =======            ====            =======


                                      S-30
<PAGE>


                                        Mortgage Rates

                                                 % of Adjustable
                                                    Rate Group  
                                                   by Aggregate
                                   Aggregate        Principal        Number of
Mortgage Rates                 Principal Balance     Balance      Mortgage Loans
- - - --------------                 -----------------     -------      --------------

                                    $                      %






























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

    Total.....................      $                      %
                                    =======            ====            =======


                                      S-31
<PAGE>


                     Months Remaining to Scheduled Maturity

                                                 % of Adjustable
                                                    Rate Group  
                                                   by Aggregate
Range of Months Remaining          Aggregate        Principal        Number of
to Scheduled Maturity          Principal Balance     Balance      Mortgage Loans
- - - ---------------------          -----------------     -------      --------------

                                    $                      %



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

    Total.....................      $                      %
                                    =======            ====            =======


                          Distribution of Loan Purpose

                                                 % of Adjustable
                                                    Rate Group  
                                                   by Aggregate
                                   Aggregate        Principal        Number of
Loan Purpose                   Principal Balance     Balance      Mortgage Loans
- - - ------------                   -----------------     -------      --------------

                                    $                      %


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

    Total.....................      $                      %
                                    =======            ====            =======


                               Distribution of Occupancy Status

                                                 % of Adjustable
                                                    Rate Group  
                                                   by Aggregate
                                   Aggregate        Principal        Number of
Owner Occupancy                Principal Balance     Balance      Mortgage Loans
- - - ---------------                -----------------     -------      --------------

                                    $                      %



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

    Total.....................      $                      %
                                    =======            ====            =======

                                      S-32
<PAGE>


                         Distribution of Property Types

                                                 % of Adjustable
                                                    Rate Group  
                                                   by Aggregate
                                   Aggregate        Principal        Number of
Property Type                  Principal Balance     Balance      Mortgage Loans
- - - -------------                  -----------------     -------      --------------

Single Family Residence.......      $                      %
2 to 4 Family................. 
Planned Unit Development......
Condominium                         -------            ----            -------

    Total.....................      $                      %
                                    =======            ====            =======



                                      S-33
<PAGE>


                            Geographical Distribution

                                                 % of Adjustable
                                                    Rate Group  
                                                   by Aggregate
                                   Aggregate        Principal        Number of
Geographical Distribution      Principal Balance     Balance      Mortgage Loans
- - - -------------------------      -----------------     -------      --------------

                                    $                      %






























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

    Total.....................      $                      %
                                    =======            ====            =======


                                      S-34
<PAGE>


                          Calendar Year of Origination

                                                 % of Adjustable
                                                    Rate Group  
                                                   by Aggregate
                                   Aggregate        Principal        Number of
Calendar Year                  Principal Balance     Balance      Mortgage Loans
- - - -------------                  -----------------     -------      --------------

                                    $                      %


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

    Total.....................      $                      %
                                    =======            ====            =======



                       Loan-to-Value Ratios at Origination

                                                 % of Adjustable
                                                    Rate Group  
                                                   by Aggregate
                                   Aggregate        Principal        Number of
Combined Loan-to Value Ratios  Principal Balance     Balance      Mortgage Loans
- - - -----------------------------  -----------------     -------      --------------

                                    $                      %




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

    Total.....................      $                      %
                                    =======            ====            =======


                                      S-35
<PAGE>



                                     Margins

                                                 % of Adjustable
                                                    Rate Group  
                                                   by Aggregate
                                   Aggregate        Principal        Number of
Distribution of Margins        Principal Balance     Balance      Mortgage Loans
- - - -----------------------        -----------------     -------      --------------

                                    $                      %








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

    Total.....................      $                      %
                                    =======            ====            =======



                                      S-36
<PAGE>



                             Maximum Mortgage Rates

                                                 % of Adjustable
                                                    Rate Group  
                                                   by Aggregate
   Distribution of                 Aggregate        Principal        Number of
Maximum Mortgage Rates         Principal Balance     Balance      Mortgage Loans
- - - ----------------------         -----------------     -------      --------------

                                    $                      %









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

    Total.....................      $                      %
                                    =======            ====            =======


                                      S-37
<PAGE>



                             Next Rate Change Dates


                                                 % of Adjustable
                                                    Rate Group  
                                                   by Aggregate
                                   Aggregate        Principal        Number of
Next Mortgage Rate Change      Principal Balance     Balance      Mortgage Loans
- - - -------------------------      -----------------     -------      --------------

                                    $                      %






























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

    Total.....................      $                      %
                                    =======            ====            =======


                                      S-38
<PAGE>


Interest Payments on the Mortgage Loans

        _____% and _____% of the Mortgage  Loans in the Fixed Rate Group and the
Adjustable  Rate Group,  respectively,  are mortgage  loans on which interest is
charged to the obligor (the "Mortgagor") at the interest rate on the outstanding
principal balance calculated based on the number of days elapsed between receipt
of the Mortgagor's  last payment through receipt of the Mortgagor's most current
payment  (such  Mortgage  Loans,  "Simple  Interest  Loans").  Such  interest is
deducted from the Mortgagor's  payment amount and the remainder,  if any, of the
payment is applied as a reduction to the outstanding  principal  balance of such
Note.  Although the  Mortgagors  of these Simple  Interest  Loans  generally are
required to remit equal  monthly  payments on a specified  monthly  payment date
that would reduce the outstanding principal balance of such Note to zero at such
Note's  maturity date (or with respect to Mortgage  Loans  containing  "balloon"
payments, reduce the principal balance of such Mortgage Loan to a pre-determined
remaining principal balance), payments that are made by the Mortgagors after the
due date therefor would cause the outstanding principal balance of such Note not
to be reduced to zero on its maturity date. In such a case, the Mortgagor  would
be required to make an  additional  principal  payment at the maturity  date for
such Note.  If it were assumed that all the  Mortgagors  on the Simple  Interest
Loans were to pay on the latest date possible  without the Simple Interest Loans
being in default,  the amount of such additional principal payment would be a de
minimis amount of the aggregate Loan Balance of the Mortgage Loans. On the other
hand, if a Mortgagor  makes a payment  (other than a Prepayment)  before the due
date  therefor,  the  reduction  in the  outstanding  principal  balance of such
Mortgage Note would occur over a shorter period of time than would have occurred
had it been based on the schedule of amortization in effect on the Cut-off Date.
Accordingly, the timing of principal payments to the Class A Certificates may be
affected by the fact that actual  Mortgagor  payments may not be made on the due
date therefor.

        _____% and _____% of the Mortgage  Loans in the Fixed Rate Group and the
Adjustable  Rate  Group,  respectively,  are not  Simple  Interest  Loans  (such
Mortgage  Loans,  the  "Actuarial  Loans").  The  Actuarial  Loans  provide that
interest is charged to the Mortgagors thereunder, and payments are due from such
Mortgagors,  as of a  scheduled  day of each month which is fixed at the time of
origination.  Scheduled monthly payments made by the Mortgagors on the Actuarial
Loans  either  earlier or later than the  scheduled  due dates  thereof will not
affect the amortization schedule or the relative application of such payments to
principal and interest.  With respect to the Actuarial Loans, payments due other
than on the first  day of a month  are  deemed to be due on the first day of the
month for all purposes herein, including determining the Original Pool Principal
Balance and servicing of such Mortgage Loans.


                         CERTAIN YIELD AND PREPAYMENT CONSIDERATIONS

        The  rate  of  principal  payments  on the  Class  A  Certificates,  the
aggregate  amount of each interest  payment on the Class A Certificates  and the
yield to maturity of the Class A Certificates are related to the rate and timing
of payments of  principal  on the  Mortgage  Loans,  which may be in the form of
scheduled and  unscheduled  payments.  In general,  when the level of prevailing
interest rates for similar loans significantly  declines, the rate of prepayment
is likely to increase, although the prepayment rate is influenced by a number of
other factors, including those discussed below. Generally,  defaults on mortgage
loans are  expected to occur with greater  frequency  in their early years.  The
rate of default on second  mortgage  loans may be greater  than that of mortgage
loans secured by first liens on comparable properties. Prepayments, liquidations
and purchases of the Mortgage Loans will result in  distributions to the related
Class A  Certificateholders  of amounts of  principal  which would  otherwise be
distributed  over the remaining  terms of the Mortgage  Loans in the Trust Fund.
The Class R  Optionholder  may purchase from the Trust Fund, and the Trustee has
the obligation to conduct an auction for, all of the outstanding Mortgage Loans,
and thus effect the early retirement of the Class A Certificates,  following the
Optional  Termination  Date. In addition,  the Master Servicer may purchase from
the Trust Fund all of the outstanding  Mortgage Loans, and thus effect the early
retirement of the Class A Certificates,  after the aggregate Loan Balance of the
Mortgage  Loans in the Trust Fund has  declined to less than 5% of the  Original
Pool Principal Balance.  See "THE POOLING AND SERVICING  AGREEMENT--Termination;
Retirement of the Certificates" and "--Termination Auction" herein.

        The actual rate of principal  prepayments  on pools of mortgage loans is
influenced by a variety of economic, tax, geographic, demographic, social, legal
and other factors and has fluctuated  considerably in recent years. In addition,
the rate of principal  prepayments  may differ among pools of mortgage  loans at
any time  because of  specific  factors  relating to the  mortgage  loans in the
particular pool,  including,  among other things, the age of the 


                                      S-39
<PAGE>

mortgage loans,  the geographic  locations of the properties  securing the loans
and the extent of the mortgagors' equity in such properties,  and changes in the
mortgagors' housing needs, job transfers and unemployment.

        As with fixed rate  obligations  generally,  the rate of prepayment on a
pool of mortgage  loans with fixed rates such as the Mortgage Loans in the Fixed
Rate Group is  affected  by  prevailing  market  rates for  mortgage  loans of a
comparable  term and risk  level.  When the  market  interest  rate is below the
mortgage coupon,  mortgagors may have an increased  incentive to refinance their
mortgage  loans.  Depending on prevailing  market rates,  the future outlook for
market rates and economic  conditions  generally,  some  mortgagors  may sell or
refinance mortgaged properties in order to realize their equity in the mortgaged
properties,  to meet cash flow  needs or to make  other  investments.  As of the
Cut-off Date,  _____% of the Mortgage Loans in the Fixed Rate Group (by Original
Loan Group Balance of the Fixed Rate Group) provided for prepayment penalties.

        All of  the  Mortgage  Loans  in  the  Adjustable  Rate  Group  will  be
adjustable-rate  mortgage  loans.  As is the case with  conventional  fixed-rate
mortgage loans,  adjustable-rate mortgage loans may be subject to a greater rate
of principal prepayments in a declining interest rate environment.  For example,
if prevailing interest rates fall significantly,  adjustable-rate mortgage loans
could be subject to higher  prepayment  rates than if prevailing  interest rates
remain  constant,  because the  availability  of  fixed-rate  mortgage  loans at
competitive   interest  rates  may  encourage   mortgagors  to  refinance  their
adjustable-rate mortgage loan to "lock in" a lower fixed interest rate. However,
no assurance can be given as to the level of prepayments that the Mortgage Loans
will  experience.  _____% of the Mortgage Loans in the Adjustable Rate Group (by
Original  Loan  Group  Balance  of  the  Adjustable  Rate  Group)  provided  for
prepayment penalties.

        In addition to the foregoing factors affecting the weighted average life
of each Class of the Class A Certificates, the overcollateralization  provisions
and crosscollateralization provisions of the Trust Fund will result in a limited
acceleration  of the Class A Certificates  relative to the  amortization  of the
Mortgage  Loans  in  the  early  months  of  the  transaction.  The  accelerated
amortization  is achieved by the  application  of certain  excess  interest  and
principal to the payment of the Class A Certificate  Principal Balance. Once the
required level of  overcollateralization  is reached,  the acceleration  feature
will   cease,   unless   necessary   to   maintain   the   required   level   of
overcollateralization.

        The Final Scheduled Distribution Dates for the Class A Certificates are 
as follows:

                                                            Final Scheduled
                                                           Distribution Date
                                                           -----------------

               Class A-1 Certificates...............         _____________
               Class A-2 Certificates...............         _____________
               Class A-3 Certificates...............         _____________
               Class A-4 Certificates...............         _____________
               Class A-5 Certificates...............         _____________
               Class A-6 Certificates...............         _____________
               Class A-7 Certificates...............         _____________
               Class A-8 Certificates...............         _____________


        The  Final  Scheduled  Distribution  Date  for  each  Class  of  Class A
Certificates  is the date on which the  Initial  Class  Certificate  Balance set
forth on the cover  page  hereof  for such  Class  would be  reduced  to zero on
account of distribution of principal,  assuming that no prepayments are received
on the Mortgage Loans,  that monthly  payments of principal and interest on each
of the  Mortgage  Loans  are  timely  received  in order to  amortize  each such
Mortgage   Loan  in  accordance   with  its  terms,   using  the  mortgage  loan
characteristics  set forth on page S-__ and that no Net Monthly Excess  Cashflow
will be used to make  accelerated  payments of  principal  (i.e.,  Subordination
Increase Amounts) to the holders of the Class A Certificates.

         The weighted  average life of each Class of the Class A Certificates is
likely to be shorter  than would be the case if  payments  actually  made on the
Mortgage Loans conformed to the foregoing  assumptions and the date on which the
final payment on any Class of Class A Certificates  could occur is significantly
earlier than its respective

                                      S-40
<PAGE>


Final Scheduled  Distribution Date, because, among other things, (i) prepayments
are  likely  to  occur,  (ii)  defective  Mortgage  Loans  may be  purchased  or
substituted from the Trust Fund under certain  circumstances  described  herein,
(iii) Net Monthly Excess Cash Flow may be used to make  accelerated  payments of
principal  to  holders  of the  Class  A  Certificates  and  (iv)  the  Class  R
Optionholder, the Master Servicer or the Trustee may cause the early termination
of the Trust Fund on or after the dates specified herein.

        The  "weighted  average  life" of a Class A  Certificate  refers  to the
average  amount of time that will  elapse  from the date of issuance to the date
each dollar in respect of principal of such Class A Certificate  is repaid.  The
weighted  average life of the Class A Certificates  will be influenced by, among
other  factors,  the rate at which  principal  payments are made on the Mortgage
Loans in the Related Loan Group.

        Prepayments  on  mortgage  loans are  commonly  measured  relative  to a
prepayment  standard  or model.  The model for the Fixed Rate Loans used in this
Prospectus   Supplement   is  the   prepayment   assumption   (the   "Prepayment
Assumption"), which represents an assumed rate of prepayment each month relative
to the then  outstanding loan balance of the pool of Mortgage Loans for the life
of  such  Mortgage  Loans.  For  the  Group 1  Certificates,  a 100%  Prepayment
Assumption  assumes a constant  prepayment  rate  ("CPR") of 3% per annum of the
outstanding  Loan Balance of the  Mortgage  Loans in the Fixed Rate Group in the
first month of the life of such Mortgage  Loans,  an additional  1.55% per annum
(precisely  17/11% per annum) in each month  thereafter  until the twelfth month
and beginning in the twelfth month and in each month thereafter  during the life
of such Mortgage  Loans, a CPR of 20% per annum.  For the Group 2  Certificates,
prepayments  on the  Mortgage  Loans in the  Adjustable  Rate Group are  modeled
assuming a specified CPR  percentage.  As used in the table below, 0% Prepayment
Assumption  assumes a prepayment  rate equal to 0% of the Prepayment  Assumption
(i.e., no  prepayments).  Correspondingly,  150% Prepayment  Assumption  assumes
prepayment rates equal to 150% of the Prepayment  Assumption,  and so forth. The
Prepayment  Assumption  does  not  purport  to be a  historical  description  of
prepayment  experience or a prediction of the anticipated  rate of prepayment of
any pool of mortgage loans, including the Mortgage Loans. The Depositor believes
that no existing  statistics of which it is aware  provide a reliable  basis for
holders  of the Class A  Certificates  to  predict  the  amount or the timing of
receipt of prepayments on the Mortgage Loans.

        Since the tables were  prepared on the basis of the  assumptions  in the
following  paragraph,  there are discrepancies  between  characteristics  of the
actual Mortgage Loans and the  characteristics  of the Mortgage Loans assumed in
preparing  the  tables.  Any  such  discrepancy  may  have an  effect  upon  the
percentages of the Class Certificate  Balances  outstanding and weighted average
lives of the Class A Certificates  set forth in the tables.  In addition,  since
the  actual  Mortgage  Loans in the Trust Fund will have  characteristics  which
differ from those assumed in preparing the tables set forth below, distributions
of  principal on the Class A  Certificates  may be made earlier or later than as
indicated in the tables.  For  example,  it is very  unlikely  that the Mortgage
Loans in the Fixed Rate Group will  prepay at the rates  assumed by any level of
the  Prepayment  Assumption  until maturity or that all of the Mortgage Loans in
the  Adjustable  Rate Group  will  prepay at a  constant  rate  until  maturity.
Moreover,  the diverse  remaining  terms to maturity of the Mortgage Loans could
produce slower or faster  principal  distributions  than indicated in the tables
relating to the percentage of the Initial Class Certificate  Balance outstanding
for each of the Class A Certificates at the various constant  percentages of the
Prepayment  Assumption specified therein, even if the weighted average remaining
term to maturity of the Mortgage  Loans is as assumed.  Any  difference  between
such assumptions and the actual  characteristics and performance of the Mortgage
Loans, or actual  prepayment or loss experience,  will affect the percentages of
original  Class  Certificate  Balances  outstanding  over time and the  weighted
average lives of the Class A Certificates.

        The tables set forth  below have been  prepared  on the basis of certain
assumptions, including the assumptions that:

     (i)     the Mortgage Loans consist of synthetic  mortgage  loans having the
             characteristics set forth in the second and third tables below,

     (ii)    the Closing Date is _______, ____,

     (iii)   distributions  on   the  Certificates  are  made on the 25th day of
             each month regardless of  the  day on which the  Distribution  Date
             actually  occurs,  commencing  in ______ 199_,  in accordance  with
             the priorities described herein,

                                      S-41
<PAGE>

     (iv)    all  prepayments  are  prepayments  in  full  and  include 30 days'
             interest thereon,

     (v)     no early termination of the Trust Fund occurs, unless  specifically
             stated therein,

     (vi)    the "Specified Subordinated Amounts" (as defined   under    "CREDIT
             ENHANCEMENT--Overcollateralization  Provisions")  are set initially
             as specified by the Certificate Insurer,  and  thereafter  decrease
             as  permitted  by the Certificate Insurer,

     (vii)   no Mortgage Loan is ever delinquent,

     (viii)  the  assumed  levels of One-Month LIBOR,  Six-Month LIBOR, One-Year
             CMT  and  Three-Year  CMT  are _____% per annum,  _____% per annum,
             _____% per annum and _____% per annum, respectively,

     (ix)    the  initial  Class  Certificate  Balance and Pass-Through  Rate of
             each  Class of  Certificates  are as set forth on the cover  page
             hereof or described herein,

     (x)     the Mortgage Rate for each Mortgage Loan in the  Adjustable  Rate
             Group  is  adjusted  on its next  rate  adjustment  date  (and on
             subsequent rate adjustment  dates, if necessary) to equal the sum
             of (a) the  assumed  constant  level of the  applicable  Mortgage
             Index and (b) the respective gross margin (such sum being subject
             to the applicable  periodic adjustment cap, maximum interest rate
             and minimum  interest  rate  (which  minimum  interest  rate will
             generally equal the initial coupon)), and

     (xi)    all  Mortgage  Loans  pay  on  their   respective  due  dates  in
             accordance with their respective terms.


                              Prepayment Scenarios

<TABLE>
<CAPTION>

                                   Scenario 1   Scenario 2   Scenario 3    Scenario 4    Scenario 5    Scenario 6
                                   ----------   ----------   ----------    ----------    ----------    ----------
<S>                                    <C>          <C>          <C>           <C>          <C>           <C>

Fixed Rate Group(1).........           ___%         ___%         ___%          ___%         ___%          ___%
Adjustable Rate Group(2)....           ___%         ___%         ___%          ___%         ___%          ___%

- - - -----------------
<FN>
(1) As a percentage of the Prepayment Assumption.
(2) CPR.
</FN>
</TABLE>

                                Fixed Rate Group



                                   Remaining         Original       Balloon
     Outstanding       Gross          Term             Term          Term
     Balance ($)     Coupon (%)   (in months)       (in months)    (in months)
     -----------     ----------   -----------       -----------    -----------





                                      S-42
<PAGE>


                              Adjustable Rate Group

<TABLE>
<CAPTION>
<S>          <C>    <C>          <C>          <C>          <C>     <C>     <C>       <C>          <C>          <C>
                                                                                      Initial
                                                                            Gross     Periodic     Periodic
             Gross   Remaining    Original     Balloon             Gross   Lifetime  Adjustment   Adjustment   Months to
Outstanding  Coupon    Term         Term         Term              Margin    Cap        Cap           Cap      Next Rate     Reset
Balance ($)   (%)   (in months)  (in months)  (in months)  Index    (%)      (%)        (%)           (%)      Adjustment  Frequency
- - - -----------   ---   -----------  -----------  -----------  -----    ---      ---        ---           ---      ----------  ---------

</TABLE>






                                      S-43
<PAGE>


        The following tables set forth the percentages of the initial  principal
amount of the Class A Certificates  that would be outstanding  after each of the
dates shown,  based on  prepayment  scenarios  described  in the table  entitled
"Prepayment Scenarios". The percentages have been rounded to the nearest 1%.

         Percentage of Initial Class A-1 Certificate Balance Outstanding

<TABLE>
<CAPTION>
<S>                                <C>          <C>          <C>           <C>           <C>           <C>
Dates                              Scenario 1   Scenario 2   Scenario 3    Scenario 4    Scenario 5    Scenario 6
- - - -----                              ----------   ----------   ----------    ----------    ----------    ----------

Weighted Average Life (years):(1)
Weighted Average Life (years):(2)

- - - -----------------
<FN>
(1)     To maturity.

(2)     This assumes that the optional  termination  is exercised by the Class R
        Optionholder on the Optional Termination Date.
</FN>
</TABLE>

        The  weighted   average  life  of  each  indicated   Class  of  Class  A
Certificates has been determined by (i) multiplying the amount of each principal
payment  by the  number  of  years  from  the date of  issuance  to the  related
Distribution  Date,  (ii) adding the results and (iii)  dividing  the sum by the
initial   respective  Class   Certificate   Balance  for  the  related  Class  A
Certificates as of the Closing Date.




                                      S-44
<PAGE>


Percentage of Initial Class A-2 Certificate Balance Outstanding

<TABLE>
<CAPTION>
<S>                                <C>          <C>          <C>           <C>           <C>           <C>
Dates                              Scenario 1   Scenario 2   Scenario 3    Scenario 4    Scenario 5    Scenario 6
- - - -----                              ----------   ----------   ----------    ----------    ----------    ----------

Weighted Average Life (years):(1)
Weighted Average Life (years):(2)

- - - -----------------
<FN>
(1)     To maturity.

(2)     This assumes that either the  optional  termination  is exercised by the
        Class R Optionholder on the Optional Termination Date.
</FN>
</TABLE>

        The  weighted   average  life  of  each  indicated   Class  of  Class  A
Certificates has been determined by (i) multiplying the amount of each principal
payment  by the  number  of  years  from  the date of  issuance  to the  related
Distribution  Date,  (ii) adding the results and (iii)  dividing  the sum by the
initial   respective  Class   Certificate   Balance  for  the  related  Class  A
Certificates as of the Closing Date.



                                      S-45
<PAGE>


Percentage of Initial Class A-3 Certificate Balance Outstanding

<TABLE>
<CAPTION>
<S>                                <C>          <C>          <C>           <C>           <C>           <C>
Dates                              Scenario 1   Scenario 2   Scenario 3    Scenario 4    Scenario 5    Scenario 6
- - - -----                              ----------   ----------   ----------    ----------    ----------    ----------






























Weighted Average Life (years):(1)
Weighted Average Life (years):(2)

- - - ---------------
<FN>
(1)     To maturity.

(2)     This assumes that the optional  termination  is exercised by the Class R
        Optionholder on the Optional Termination Date.
</FN>
</TABLE>

        The  weighted   average  life  of  each  indicated   Class  of  Class  A
Certificates has been determined by (i) multiplying the amount of each principal
payment  by the  number  of  years  from  the date of  issuance  to the  related
Distribution  Date,  (ii) adding the results and (iii)  dividing  the sum by the
initial   respective  Class   Certificate   Balance  for  the  related  Class  A
Certificates as of the Closing Date.

                                      S-46
<PAGE>


               Percentage of Initial Class A-4 Certificate Balance Outstanding

<TABLE>
<CAPTION>
<S>                                <C>          <C>          <C>           <C>           <C>           <C>
Dates                              Scenario 1   Scenario 2   Scenario 3    Scenario 4    Scenario 5    Scenario 6
- - - -----                              ----------   ----------   ----------    ----------    ----------    ----------






























Weighted Average Life (years):(1)
Weighted Average Life (years):(2)

- - - ---------------
<FN>
(1)     To maturity.

(2)     This assumes that the optional  termination  is exercised by the Class R
        Optionholder on the Optional Termination Date.
</FN>
</TABLE>

        The  weighted   average  life  of  each  indicated   Class  of  Class  A
Certificates has been determined by (i) multiplying the amount of each principal
payment  by the  number  of  years  from  the date of  issuance  to the  related
Distribution  Date,  (ii) adding the results and (iii)  dividing  the sum by the
initial   respective  Class   Certificate   Balance  for  the  related  Class  A
Certificates as of the Closing Date.


                                      S-47
<PAGE>


         Percentage of Initial Class A-5 Certificate Balance Outstanding

<TABLE>
<CAPTION>
<S>                                <C>          <C>          <C>           <C>           <C>           <C>
Dates                              Scenario 1   Scenario 2   Scenario 3    Scenario 4    Scenario 5    Scenario 6
- - - -----                              ----------   ----------   ----------    ----------    ----------    ----------






























Weighted Average Life (years):(1)
Weighted Average Life (years):(2)

- - - ---------------
<FN>
(1)     To maturity.

(2)     This assumes that the optional  termination  is exercised by the Class R
        Optionholder on the Optional Termination Date.
</FN>
</TABLE>

        The  weighted   average  life  of  each  indicated   Class  of  Class  A
Certificates has been determined by (i) multiplying the amount of each principal
payment  by the  number  of  years  from  the date of  issuance  to the  related
Distribution  Date,  (ii) adding the results and (iii)  dividing  the sum by the
initial   respective  Class   Certificate   Balance  for  the  related  Class  A
Certificates as of the Closing Date.


                                      S-49
<PAGE>


         Percentage of Initial Class A-6 Certificate Balance Outstanding

<TABLE>
<CAPTION>
<S>                                <C>          <C>          <C>           <C>           <C>           <C>
Dates                              Scenario 1   Scenario 2   Scenario 3    Scenario 4    Scenario 5    Scenario 6
- - - -----                              ----------   ----------   ----------    ----------    ----------    ----------






























Weighted Average Life (years):(1)
Weighted Average Life (years):(2)

- - - ---------------
<FN>
(1)     To maturity.

(2)     This assumes that the optional  termination  is exercised by the Class R
        Optionholder on the Optional Termination Date.
</FN>
</TABLE>

        The  weighted   average  life  of  each  indicated   Class  of  Class  A
Certificates has been determined by (i) multiplying the amount of each principal
payment  by the  number  of  years  from  the date of  issuance  to the  related
Distribution  Date,  (ii) adding the results and (iii)  dividing  the sum by the
initial   respective  Class   Certificate   Balance  for  the  related  Class  A
Certificates as of the Closing Date.


                                      S-49
<PAGE>


         Percentage of Initial Class A-7 Certificate Balance Outstanding

<TABLE>
<CAPTION>
<S>                                <C>          <C>          <C>           <C>           <C>           <C>
Dates                              Scenario 1   Scenario 2   Scenario 3    Scenario 4    Scenario 5    Scenario 6
- - - -----                              ----------   ----------   ----------    ----------    ----------    ----------






























Weighted Average Life (years):(1)
Weighted Average Life (years):(2)

- - - ---------------
<FN>
(1)     To maturity.

(2)     This assumes that the optional  termination  is exercised by the Class R
        Optionholder on the Optional Termination Date.
</FN>
</TABLE>

        The  weighted   average  life  of  each  indicated   Class  of  Class  A
Certificates has been determined by (i) multiplying the amount of each principal
payment  by the  number  of  years  from  the date of  issuance  to the  related
Distribution  Date,  (ii) adding the results and (iii)  dividing  the sum by the
initial   respective  Class   Certificate   Balance  for  the  related  Class  A
Certificates as of the Closing Date.


                                      S-50
<PAGE>


         Percentage of Initial Class A-8 Certificate Balance Outstanding

<TABLE>
<CAPTION>
<S>                                <C>          <C>          <C>           <C>           <C>           <C>
Dates                              Scenario 1   Scenario 2   Scenario 3    Scenario 4    Scenario 5    Scenario 6
- - - -----                              ----------   ----------   ----------    ----------    ----------    ----------






























Weighted Average Life (years):(1)
Weighted Average Life (years):(2)

- - - ---------------
<FN>
(1)     To maturity.

(2)     This assumes that the optional  termination  is exercised by the Class R
        Optionholder on the Optional Termination Date.
</FN>
</TABLE>

        The  weighted   average  life  of  each  indicated   Class  of  Class  A
Certificates has been determined by (i) multiplying the amount of each principal
payment  by the  number  of  years  from  the date of  issuance  to the  related
Distribution  Date,  (ii) adding the results and (iii)  dividing  the sum by the
initial   respective  Class   Certificate   Balance  for  the  related  Class  A
Certificates as of the Closing Date.

                                      S-51
<PAGE>


Payment Lag Feature of Certain Certificates

        Pursuant to the Pooling and Servicing Agreement, interest on the Group 1
Certificates  and the Class A-8  Certificates  accrues during the calendar month
immediately  preceding the month in which the related  Distribution Date occurs.
Distribution Dates occur on the 25th day of each month (or, if such day is not a
Business  Day, on the next Business Day)  commencing in ______ 199_.  Thus,  the
effective yield to the holders of such Certificates will be below that otherwise
produced by the related  Pass-Through  Rate because  distributions to holders of
such  Certificates  in respect  of any given  month will not be made until on or
after the 25th day of the following month.


                THE DEPOSITOR, THE SELLER AND THE MASTER SERVICER

        For a general  discussion  of the  Depositor,  the Seller and the Master
Servicer,  see "THE  DEPOSITOR",  "THE SELLER" and "THE MASTER  SERVICER" in the
Prospectus. The Master Servicer does not currently perform primary servicing for
mortgage  loans.  Initially,  primary  servicing of the  Mortgage  Loans will be
provided by CSC pursuant to a sub-servicing  agreement with the Master Servicer.
See "COMPANION SERVICING COMPANY, L.L.C." herein.


                       COMPANION SERVICING COMPANY, L.L.C.

General

        Companion Servicing Company, L.L.C. ("CSC"), a Georgia limited liability
company,  was formed on August 14,  1996 under the laws of the State of Georgia.
CSC was  formed  essentially  from the  servicing  fixed  assets  and  servicing
employees of NF  Investments,  Inc.  CSC is 50% owned by NCS Mortgage  Services,
L.L.C. and 50% by W.D. Everitt,  Jr., a Georgia resident.  H&R Block,  Inc., the
parent of the Master  Servicer,  owns 40% of NCS Mortgage  Services,  L.L.C. CSC
will  subservice the Mortgage Loans pursuant to a  sub-servicing  agreement with
the Master  Servicer.  CSC is a  FNMA/FHLMC  approved  seller/servicer  which is
actively engaged in the servicing of various  financial  instruments,  including
first and second lien mortgage loans. CSC services several securitized and whole
loan portfolios  comprised of single-family  mortgage products.  CSC's corporate
offices are located at 1669 Phoenix Parkway, Suite 100, Atlanta,  Georgia 30349.
CSC commenced mortgage  servicing  operations in 1996 and since then has managed
and serviced third-party mortgage loan portfolios.

        The information contained herein with regard to CSC has been provided to
the  Depositor or compiled  from  information  provided to the Depositor by CSC.
None of the Depositor, the Trustee, the Master Servicer, the Certificate Insurer
or any of their respective affiliates has made any independent  investigation of
such information or has made or will make any  representation as to the accuracy
or completeness of such information.

Delinquency and Loss Experience

        The following  tables set forth, as of December 31, 199_ and 199_ and as
of _________,  199_ and 199_,  certain  information  relating to the delinquency
experience  (including  foreclosures  in progress and  bankruptcies)  of one- to
four-family  residential mortgage loans included in CSC's servicing portfolio of
non-conforming  mortgage loans originated under the guidelines described in "THE
PRIMARY  ASSET  PROGRAM--Underwriting   Procedures"  in  the  Prospectus  (which
portfolio does not include mortgage loans that are subserviced for persons other
than the  Master  Servicer)  at the end of the  indicated  periods.  CSC did not
service any such mortgage loans prior to 1996.  Prior to mid-1997,  CSC serviced
loans in the  name of NF  Investments,  Inc.  Accordingly,  previously  reported
statistics for NF  Investments,  Inc. have been presented as historical data for
CSC. The indicated  periods of delinquency  are based on the number of days past
due on a contractual basis. No mortgage loan is considered  delinquent for these
purposes until it is one month past due on a contractual basis.

                                      S-52
<PAGE>

<TABLE>
<CAPTION>

                                          Delinquencies and Foreclosures
                                              (Dollars in thousands)
                              At December 31, 199_                     At December 31, 199_
                    --------------------------------------     --------------------------------------
                                 By     Percent   Percent                   By     Percent   Percent 
                     By No.    Dollar    by No.  by Dollar      By No.    Dollar    by No.  by Dollar
                    Of Loans   Amount   of Loans  Amount       Of Loans   Amount   of Loans  Amount  
                    --------   ------   --------  ------       --------   ------   --------  ------  
<S>                   <C>    <C>          <C>      <C>          <C>      <C>          <C>      <C>

Total Portfolio...           $            N/A      N/A                   $            N/A      N/A
                      =====  ========     ===      ===          =====    ========     ===      ===
Period of
 Delinquency
  31-59 Days......                           %         %                                  %        %
  60-89 Days......                                                                                 
  90 Days or more.                                                                                 
                         --       ---    ----      ----           ---     -------     ----     ----
 
Total Delinquent
 Loans ............          $               %         %                 $                %        %
                         ==  ========    =====     =====          ===    ========     =====    =====

Loans in
Foreclosure (1)...           $               %         %                 $                %        %
                         ==  ========    =====     =====          ===    ========     =====    =====

                                At ________, 199_                       At ________, 199_
                    --------------------------------------     --------------------------------------
                                 By     Percent   Percent                   By     Percent   Percent 
                     By No.    Dollar    by No.  by Dollar      By No.    Dollar    by No.  by Dollar
                    Of Loans   Amount   of Loans  Amount       Of Loans   Amount   of Loans  Amount  
                    --------   ------   --------  ------       --------   ------   --------  ------  
Total Portfolio...  
                    ========   ======   ========  ======       ========   ======   ========  ======
Period of
Delinquency
  31-59 Days......
  60-89 Days......
  90 Days or more.  --------   ------   --------  ------       --------   ------   --------  ------
Total Delinquent
 Loans............  ========   ======   ========  ======       ========   ======   ========  ======
Loans in
 Foreclosure (1)..  ========   ======   ========  ======       ========   ======   ========  ======

- - - ---------------
<FN>
(1)  Loans in Foreclosure are also included under the heading "Total Delinquent Loans".
</FN>
</TABLE>

                                           Real Estate Owned
                                         (Dollars in Thousands)
                              At December 31, 1996      At December 31, 1997
                              --------------------      --------------------
                            By No.          By         By No.         By
                           of Loans    Dollar Amount  of Loans   Dollar Amount
                           --------    -------------  --------   -------------

     Total Portfolio                      $                         $       
     Foreclosed Loans(1)                  $                         $       
     Foreclosure Ratio(2)          %              %          %              %

                                           Real Estate Owned
                                         (Dollars in Thousands)
                                At ________, 199_         At ________, 199_
                              --------------------      --------------------
                            By No.          By         By No.         By
                           of Loans    Dollar Amount  of Loans   Dollar Amount
                           --------    -------------  --------   -------------

     Total Portfolio
     Foreclosed Loans(1)
     Foreclosure Ratio(2)

- - - ---------------
(1)     For the purposes of these tables,  Foreclosed  Loans means the principal
        balance of mortgage  loans secured by mortgaged  properties the title to
        which has been acquired by CSC, by investors or by an insurer  following
        foreclosure or delivery of a deed in lieu of foreclosure.

(2)     The  Foreclosure  Ratio is equal to the aggregate  principal  balance or
        number of Foreclosed Loans divided by the aggregate principal balance or
        number,  as applicable,  of mortgage loans in the Total Portfolio at the
        end of the indicated period.

                                      S-53
<PAGE>


                          Loan Loss Experience on CSC's
                      Servicing Portfolio of Mortgage Loans
                             (Dollars in thousands)

                                       Year Ended               Year Ended
                                    December 31, 199_       December 31, 199_
                                    -----------------       -----------------

     Total Portfolio(1)                  $                       $       

     Gross Losses(2)                                                     
     Recoveries(3)                                                       
                                           ------                --------
     Net Losses(4)                         $                     $       
                                           ======                ========

     Net Losses as a Percentage of
      Total Portfolio                                                     


                                     Three Months Ended     Three Months Ended
                                      At ________, 199_      At ________, 199_
                                      -----------------      -----------------
     Total Portfolio(1)
     Gross Losses(2)
     Recoveries(3)
     Net Losses(4)
     Net Losses as a Percentage of
      Total Portfolio

- - - ---------------
(1)     "Total  Portfolio" on the date stated above is the  aggregate  principal
        balance of the mortgage loans outstanding on the last day of the period.

(2)     "Gross Losses" are actual losses  incurred on liquidated  properties for
        each  respective  period.  Losses are calculated  after repayment of all
        principal,  foreclosure  costs  and  accrued  interest  to the  date  of
        liquidation.

(3)     "Recoveries" are recoveries from  liquidation  proceeds  and  deficiency
        judgments.

(4)     "Net Losses" means Gross Losses minus Recoveries.

        It is unlikely that the  delinquency  experience  of the Mortgage  Loans
comprising the Mortgage Pool will  correspond to the  delinquency  experience of
CSC's mortgage portfolio set forth in the foregoing tables. The statistics shown
above  represent  the  delinquency   experience  for  CSC's  mortgage  servicing
portfolio  only for the periods  presented,  whereas the  aggregate  delinquency
experience on the Mortgage Loans comprising the Mortgage Pool will depend on the
results  obtained over the life of the Mortgage Pool.  There can be no assurance
that the Mortgage  Loans  comprising  the Mortgage Pool will perform in a manner
consistent with the delinquency or foreclosure  experience  described herein. It
should be noted that if the residential real estate market should  experience an
overall  decline in  property  values,  the actual  rates of  delinquencies  and
foreclosures  could be higher  than  those  previously  experienced  by CSC.  In
addition,   adverse  economic  conditions  may  affect  the  timely  payment  by
Mortgagors of scheduled payments of principal and interest on the Mortgage Loans
and,  accordingly,  the actual  rates of  delinquencies  and  foreclosures  with
respect to the Mortgage Pool.

                 FORMATION OF THE TRUST FUND AND TRUST PROPERTY

        The Trust Fund will be created and  established  pursuant to the Pooling
and  Servicing  Agreement  on the Closing  Date.  On such date,  the Seller will
convey the Mortgage Loans to the Depositor without recourse (except as otherwise
provided herein), the Depositor will convey the Mortgage Loans to the Trust Fund
without  recourse and the Trust Fund will issue the Class A Certificates and the
Class R Certificates.

        The  property  of the Trust Fund will  include  (a) the  Mortgage  Loans
(other than scheduled  monthly  payments due on the Actuarial Loans on or before
the Cut-off  Date)  together with the related  Mortgage  Loan  documents and the
Seller's and  Depositor's  interest in any  Mortgaged  Property  which secures a
Mortgage Loan and all payments thereon and proceeds of the conversion, voluntary
or involuntary, of the foregoing, (b) such amounts as may be held by the Trustee
in the  Distribution  Account  and  such  amounts  as may be held by the  Master
Servicer in

                                      S-54
<PAGE>


the name of the Trustee in the  Collection  Account,  in each case  exclusive of
investment  earnings thereon (except as otherwise  provided) whether in the form
of cash,  instruments,  securities  or  other  properties,  (c) the  Certificate
Insurance Policies and (d) proceeds of all the foregoing (including,  but not by
way of  limitation,  all proceeds of any hazard  insurance  and title  insurance
policies  relating to the Mortgage  Loans,  cash  proceeds,  accounts,  accounts
receivable, notes, drafts, acceptances, chattel paper, checks, deposit accounts,
rights to payment of any and every  kind,  and other  forms of  obligations  and
receivables  which at any time  constitute  all,  part of or are included in the
proceeds of, any of the foregoing) to pay the  Certificates  as specified in the
Pooling and Servicing Agreement (collectively, the "Trust Fund").

        The  Class A  Certificates  will  not  represent  an  interest  in or an
obligation  of, nor will the  Mortgage  Loans be  guaranteed  or insured by, the
Depositor,  the  Seller,  the  Master  Servicer,  the  Trustee  or any of  their
affiliates.

        For federal  income tax purposes,  an election will be made to treat the
Trust as a REMIC. The assets of the REMIC will generally consist of the Mortgage
Loans.

        Prior to its  formation  the  Trust  Fund  will  have had no  assets  or
obligations.  Upon  formation,  the Trust Fund will not  engage in any  business
activity other than acquiring,  holding and collecting  payments on the Mortgage
Loans and other  property  of the  Trust  Fund,  issuing  the  Certificates  and
distributing  payments  thereon.  To the extent that  borrowers  make  scheduled
payments under the Mortgage Loans, the Trust Fund will have sufficient liquidity
to make  distributions on the Certificates.  As the Trust Fund does not have any
operating  history  and will not  engage in any  business  activity  other  than
issuing the Certificates and making  distributions  thereon,  there has not been
included  any  historical  or pro forma ratio of earnings to fixed  charges with
respect to the Trust Fund.


                         DESCRIPTION OF THE CERTIFICATES

General

        The Block Mortgage Finance Asset Backed Certificates, Series 199_-_ (the
"Certificates")  will consist of (i) the Class A-1,  Class A-2, Class A-3, Class
A-4, Class A-5, and Class A-6 Certificates  (the "Group 1  Certificates"),  (ii)
the  Class  A-7  Certificates   and  Class  A-8   Certificates   (the  "Group  2
Certificates";   the  Group  2   Certificates   and  the  Group  1  Certificates
collectively are referred to as the "Class A Certificates")  and (iii) the Class
R Certificates (the "Class R  Certificates").  Only the Class A Certificates are
offered hereby.

        The  following   summary   describes   certain  terms  of  the  Class  A
Certificates and the Pooling and Servicing  Agreement.  Reference is made to the
accompanying Prospectus for important additional information regarding the terms
of the Class A Certificates and the underlying documents.  A form of the Pooling
and  Servicing  Agreement  has been  filed  as an  exhibit  to the  Registration
Statement of which the Prospectus  forms a part. The summary does not purport to
be complete and is subject to, and is qualified in its entirety by reference to,
the  provisions of the  Certificates  and the Pooling and  Servicing  Agreement.
Where particular  provisions or terms used in any of such documents are referred
to, the actual provisions  (including  definitions of terms) are incorporated by
reference as part of such summary.

Investment of Amounts on Deposit in the Collection Account

        The Master Servicer will establish and maintain on behalf of the Trustee
an account  (the  "Collection  Account")  for the  benefit of the holders of the
Certificates  (the   "Certificateholders")  and  the  Certificate  Insurer.  The
Collection  Account  will  be an  Eligible  Account.  Amounts  deposited  in the
Collection  Account may be invested in Permitted  Investments  maturing no later
than one Business Day prior to the related Monthly  Remittance Date.  "Permitted
Investments" are

               (a)  Direct  general  obligations  of, or  obligations  fully and
        unconditionally  guaranteed  as to the timely  payment of principal  and
        interest by, the United States or any agency or instrumentality thereof,
        provided such obligations are backed by the full faith and credit of the
        United States, Federal Housing Administration  debentures,  FHLMC senior
        debt obligations and FNMA senior debt obligations, but

                                      S-55
<PAGE>


        excluding any of such securities  whose terms do not provide for payment
        of a fixed dollar amount upon maturity or call for redemption;

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

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

               (d)  Deposits  of any bank or savings and loan  association  (the
        long-term  deposit  rating of which is_____ or better by _______ and ___
        or better by ___) which has  combined  capital,  surplus  and  undivided
        profits of at least  $50,000,000  and which  deposits are insured by the
        Federal Deposit Insurance Corporation ("FDIC") and held up to the limits
        insured by the FDIC;

               (e) Investment  agreements  approved by the Certificate  Insurer,
        subject  to the  limitations  set  forth in the  Pooling  and  Servicing
        Agreement;

               (f) Repurchase agreements  collateralized by securities described
        in (a) above with any registered broker/dealer subject to the Securities
        Investors   Protection   Corporation's   jurisdiction   and  subject  to
        applicable  limits  therein  promulgated  by  the  Securities  Investors
        Protection  Corporation or any commercial bank, if such broker/dealer or
        bank  has  an  uninsured,   unsecured  and  unguaranteed  short-term  or
        long-term  obligation  rated  ___ or ___,  respectively,  or  better  by
        _______ and ____ or __,  respectively,  or better by ___, subject to the
        limitations set forth in the Pooling and Servicing Agreement;

               (g) Commercial paper (having original maturities of not more than
        270 days) rated in the highest  short-term  rating categories of ___ and
        _______; and

               (h) Investments  in no load money  market or common  trust  funds
        rated ____ or ______ by ___ and ___ by _______;

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

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


                                      S-56
<PAGE>


Distribution Dates

        On each  Distribution  Date,  the  holders  of each Class of the Class A
Certificates  will be entitled to receive,  from  amounts then on deposit in the
distribution  account  established  and  maintained by the Trustee in accordance
with the Pooling and Servicing Agreement (the "Distribution  Account") and until
the Class  Certificate  Balance of such Class of Class A Certificates is reduced
to zero, the aggregate Class A Distribution Amount as of such Distribution Date,
allocated  among the Classes of the Class A  Certificates  as  described  below.
Distributions will be made in immediately  available funds to holders of Class A
Certificates  by wire  transfer,  or  otherwise  as  provided in the Pooling and
Servicing Agreement,  to the account of such holders at a domestic bank or other
entity having appropriate  facilities therefor, if such holders have so notified
the Trustee, or by check mailed to the address of the person entitled thereto as
it  appears  on the  register  (the  "Register")  maintained  by the  Trustee as
registrar (the "Registrar"). Certificate Owners may experience some delay in the
receipt of their payments due to the operations of DTC.

        The   Pooling   and   Servicing    Agreement   will   provide   that   a
Certificateholder,    upon   receiving   the   final    distribution   to   such
Certificateholder, will be required to send such Certificate to the Trustee. The
Pooling and Servicing  Agreement  additionally  will provide that, in any event,
any Certificate as to which the final  distribution  thereon has been made shall
be deemed  canceled  for all  purposes  under or  pursuant  to the  Pooling  and
Servicing  Agreement and the related Certificate  Insurance Policies,  except to
the  extent of a  Reimbursement  Amount on such  Certificate,  in which case the
Certificate  Insurer will be subrogated to the rights of such  Certificateholder
and the Certificate will not be deemed canceled.

         Each holder of record of the related Class of the Class A  Certificates
will be entitled to receive such holder's Percentage Interest in the amounts due
such Class on such  Distribution  Date. The  "Percentage  Interest" of a Class A
Certificate as of any Distribution Date will be equal to the percentage obtained
by  dividing  the  principal  balance  of  such  Certificate  as of the  related
Distribution  Date (prior to giving effect to  distribution of principal on such
date) by the Class  Certificate  Balance  for the  related  Class of the Class A
Certificates  as of the related  Distribution  Date  (prior to giving  effect to
distribution of principal on such date).


Distributions

        Upon  receipt,  the  Trustee  will  be  required  to  deposit  into  the
Distribution  Account  from funds  remitted by the Master  Servicer  (i) (a) all
payments on Simple Interest Loans (other than all Curtailments,  Net Liquidation
Proceeds and Prepayments) collected during the related Due Period, (b) scheduled
monthly  payments on Actuarial  Loans due after the Cut-off Date, or Replacement
Cut-off Date, as applicable,  and on or before the end of the related Due Period
and  in the  Collection  Account  as of  the  related  Determination  Date,  (c)
Curtailments,  Net  Liquidation  Proceeds and Prepayments  collected  during the
related Prepayment Period and (d) Delinquency Advances and Compensating Interest
payments  made by the Master  Servicer,  in each case, as remitted by the Master
Servicer on the Monthly  Remittance Date, but excluding in each case any amounts
that are not required to be deposited in the Collection  Account pursuant to the
second  paragraph  under "THE  POOLING AND  SERVICING  AGREEMENT--Servicing  and
Sub-Servicing"  herein  together with any  Substitution  Adjustment and any Loan
Purchase Price amount received by the Master Servicer on the Monthly  Remittance
Date (the "Monthly Remittance  Amount"),  (ii) any Insured Payment and (iii) the
proceeds of any liquidation of the Trust Fund.

        The Pooling and Servicing Agreement  establishes a pass-through rate for
each Class of the Class A  Certificates  (each,  a  "Pass-Through  Rate") as set
forth herein.

        On each Distribution Date, the Trustee is required to make the following
disbursements  and  transfers  from moneys  then on deposit in the  Distribution
Account as  specified  below in the  following  order of priority  for each such
transfer and disbursement:

        (i)    first,  the Trustee shall  allocate an amount equal to the sum of
               (x) the Total  Monthly  Excess  Spread with  respect to such Loan
               Group and Distribution Date plus (y) any Subordination  Reduction
               Amount  with  respect  to such Loan Group and  Distribution  Date
               (such sum being the "Total

                                      S-57
<PAGE>


               Monthly  Excess  Cashflow"  with  respect  to such Loan Group and
               Distribution Date) in the following order of priority:

               (A)  first, such Total Monthly Excess Cashflow shall be allocated
                    to the payment of the Class A Distribution  Amount  pursuant
                    to clauses (iii)(C) and (D) below on such  Distribution Date
                    with respect to the Related Loan Group in an amount equal to
                    the amount,  if any,  by which (x) the Class A  Distribution
                    Amount with  respect to the Related  Loan Group  (determined
                    for this  purpose  only by  reference  to clause  (b) of the
                    definition of Principal  Distribution Amount and without any
                    Subordination  Increase Amount) for such  Distribution  Date
                    exceeds (y) the  Available  Funds with  respect to such Loan
                    Group  for  such  Distribution  Date  (the  amount  of  such
                    difference  with respect to a Loan Group being an "Available
                    Funds Shortfall" for such Loan Group);

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

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

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

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

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

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

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


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

                                      S-58
<PAGE>


               (A)  to the  Certificate  Insurer,  for the  related  Certificate
                    Group, the prorated  Insurance  Premium Amount determined by
                    the  relative  Class  Certificate  Balance  of  the  related
                    Classes of Class A Certificates for such Distribution Date;

               (B)  to the  Trustee,  the  Trustee  Fees  (as set  forth  in the
                    Pooling and Servicing  Agreement)  with respect to such Loan
                    Group then due;

               (C)  to the  holders of the Class A  Certificates  of the related
                    Certificate  Group, the related Current  Interest,  on a pro
                    rata  basis   without  any  priority   among  such  Class  A
                    Certificates;

               (D)  to the holders of the related Class of Class A Certificates,
                    (I) the  Principal  Distribution  Amount  applicable  to the
                    Fixed Rate Group shall be distributed as follows:  first, to
                    the  holders  of the  Class A-6  Certificates,  in an amount
                    equal to the Class A-6 Lockout  Distribution  Amount,  until
                    the Class  Certificate  Balance  thereof is reduced to zero;
                    and second,  to the holders of the Group 1 Certificates,  in
                    sequential order beginning with the Class A-1  Certificates,
                    until the Class Certificate Balance of each Class of Group 1
                    Certificates  is  reduced  to zero;  and (II) the  Principal
                    Distribution  Amount applicable to the Adjustable Rate Group
                    shall be  distributed as follows:  first,  to the holders of
                    the  Class   A-8   Certificates,   the  Class  A-8   Lockout
                    Distribution  Amount,  until the Class  Certificate  Balance
                    thereof is reduced to zero;  and  second,  to the holders of
                    the Group 2 Certificates in sequential  order beginning with
                    the Class  A-7  Certificates,  until  the Class  Certificate
                    Balance of each Class of Group 2 Certificates  is reduced to
                    zero;

               (E)  to the Class A-7  Certificates,  the  Basis  Risk  Carryover
                    Amount outstanding on such Distribution Date;

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

               (G)  to the  Depositor  and the Master  Servicer to the extent of
                    costs,  expenses and  liabilities  incurred  with respect to
                    certain legal actions,  subject to the limitations set forth
                    in the Pooling and Servicing Agreement; and

               (H)  to the holders of the Class R  Certificates,  all  remaining
                    distributable  amounts  as  specified  in  the  Pooling  and
                    Servicing Agreement;

provided, however, that in the event of the continuance of a Certificate Insurer
Default on any  Distribution  Date,  (i) any  amounts  otherwise  payable to the
Certificate Insurer as Insurance Premium Amounts or Reimbursement  Amounts shall
be retained in the Distribution  Account as Total Available Funds, (ii) if there
is a Subordination  Deficit with respect to the Fixed Rate Group,  the Principal
Distribution Amount for the Group 1 Certificates will be distributed pro rata to
the holders of the Group 1 Certificates then outstanding and (iii) if there is a
Subordination  Deficit with respect to the Adjustable Rate Group,  the Principal
Distribution Amount for the Group 2 Certificates will be distributed pro rata to
the holders of the Group 2 Certificates then outstanding.

        "Available  Funds"  as to any Loan  Group and  Distribution  Date is the
amount on deposit in the Distribution Account with respect to such Loan Group on
such  Distribution  Date (net of Total Monthly  Excess  Cashflow with respect to
such Loan  Group) and  disregarding  the amounts of any  Insured  Payments  with
respect to such Loan Group to be made on such  Distribution Date and any amounts
that cannot  distributed to the holders of the Class A Certificates,  if any, by
the Trustee as a result of proceedings under the United States Bankruptcy Code.

         "Total Available  Funds" as to any Loan Group and Distribution  Date is
(x) the amount on deposit in the Distribution  Account with respect to such Loan
Group (net of Total Monthly Excess  Cashflow with respect to such Loan Group) on
such  Distribution  Date plus (y) any amounts of Total Monthly  Excess  Cashflow
with respect to

                                      S-59
<PAGE>


either  Loan Group to be applied on such  Distribution  Date to such Loan Group,
disregarding,  in either case, the amount of any Insured Payment with respect to
either Loan Group to be made on such Distribution Date.

        The  Trustee  shall (i)  receive as  attorney-in-fact  of each holder of
Class A Certificates  any Insured Payment from the Certificate  Insurer and (ii)
disburse  the same to each  holder  of Class A  Certificates.  The  Pooling  and
Servicing  Agreement  will  provide that to the extent the  Certificate  Insurer
makes Insured Payments,  either directly or indirectly (as by paying through the
Trustee),  to the holders of such Class A Certificates,  if any, the Certificate
Insurer will be subrogated to the rights of such holders of Class A Certificates
with respect to such Insured Payments,  and shall receive reimbursement for such
Insured Payments plus any amounts due and owing the Certificate Insurer pursuant
to the terms of the Pooling and Servicing Agreement (the "Reimbursement Amount")
to the extent provided in the Pooling and Servicing Agreement, but only from the
sources and in the manner  provided in the Pooling and  Servicing  Agreement for
the  payment  of  the  Class  A  Distribution  Amount  to  holders  of  Class  A
Certificates,  if any; such subrogation and reimbursement will have no effect on
the Certificate  Insurer's  obligations under the related Certificate  Insurance
Policies.

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

Calculation of One-Month LIBOR

        On the second  LIBOR  Business  Day (as  defined  below)  preceding  the
commencement  of each Accrual Period for the Class A-7  Certificates  (each such
date,  a "LIBOR  Determination  Date"),  the Trustee will  determine  the London
interbank  offered rate for one-month United States dollar deposits  ("One-Month
LIBOR") for such  Accrual  Period for the Class A-7  Certificates  as  described
under "DESCRIPTION OF THE CERTIFICATES--Indices  Applicable to Floating Rate and
Inverse  Floating  Rate  Classes"  in the  Prospectus.  As used  herein,  "LIBOR
Business Day" means any day other than (i) a Saturday or a Sunday, or (ii) a day
on which banking  institutions in the City of New York, New York, or the City of
London,  England are  authorized  or obligated  by law or executive  order to be
closed.


Book-Entry Certificates

        The  Class  A  Certificates   will  be  book-entry   Certificates   (the
"Book-Entry Certificates").  Persons acquiring beneficial ownership interests in
the Class A Certificates  ("Certificate Owners") may elect to hold their Class A
Certificates  through DTC in the United States,  or CEDEL or Euroclear in Europe
if they are participants of such systems,  or indirectly  through  organizations
which are  participants  in such systems.  The Book-Entry  Certificates  will be
issued in one or more certificates  which equal the aggregate  principal balance
of each Class of Class A  Certificates  and will  initially be registered in the
name of Cede & Co., the nominee of DTC.  CEDEL and  Euroclear  will hold omnibus
positions on behalf of their participants through customers' securities accounts
in CEDEL's and Euroclear's  names on the books of their respective  depositaries
which in turn will hold such positions in customers  securities  accounts in the
depositaries'  names on the books of DTC.  Citibank will act as  depositary  for
CEDEL  and Chase  will act as  depositary  for  Euroclear  (in such  capacities,
individually   the  "Relevant   Depositary"  and   collectively   the  "European
Depositaries").  Investors may hold such beneficial  interests in the Book-Entry
certificates in minimum denominations representing Class Certificate Balances of
$25,000 and in multiples of $1,000 in excess thereof. Except as described below,
no person acquiring a Book-Entry  Certificate (each, a "beneficial  owner") will
be  entitled  to  receive  a  physical  certificate  representing  such  Class A
Certificate  (a   "Definitive   Certificate").   Unless  and  until   Definitive
Certificates are issued, it is anticipated that the only  "Certificateholder" of
the Class A  Certificates  will be Cede, as nominee of DTC.  Certificate  Owners
will not be Certificateholders as that term is used in the Pooling and Servicing
Agreement.  Certificate  Owners are only  permitted  to  exercise  their  rights
indirectly through the participating  organizations that utilize the services of
DTC,  including  securities  brokers and dealers,  banks and trust companies and
clearing corporations and certain other organizations  ("Participants") and DTC.
See  "DESCRIPTION  OF  THE   CERTIFICATES--Registration   and  Transfer  of  the
Certificates" in the Prospectus.

                                      S-60
<PAGE>


        Definitive  Certificates  will be  issued  to  beneficial  owners of the
Book-Entry Certificates,  or their nominees, rather than to DTC, only if (a) DTC
or the Depositor  advises the Trustee in writing that DTC is no longer  willing,
qualified or able to  discharge  properly  its  responsibilities  as nominee and
depositary with respect to the Book-Entry  Certificates and the Depositor or the
Trustee is unable to locate a qualified  successor,  (b) the  Depositor,  at its
sole option,  elects to terminate a book-entry  system  through DTC or (c) after
the  occurrence  of an Event of Default (as defined in the Pooling and Servicing
Agreement)  beneficial  owners having not less than 51% of the Voting Rights (as
defined  in the  Pooling  and  Servicing  Agreement)  evidenced  by the  Class A
Certificates advise the Trustee and DTC through the Participants in writing that
the continuation of a book-entry system through DTC (or a successor  thereto) is
no longer in the best interests of beneficial owners.

        Upon the  occurrence of any of the events  described in the  immediately
preceding  paragraph,  the Trustee  will be  required  to notify all  beneficial
owners of the  occurrence  of such  event and the  availability  through  DTC of
Definitive  Certificates.  Upon  surrender by DTC of the global  certificate  or
certificates  representing  the Book-Entry  Certificates  and  instructions  for
re-registration,  the Trustee will issue Definitive Certificates, and thereafter
the Trustee  will  recognize  the  holders of such  Definitive  Certificates  as
holders of Class A Certificates under the Pooling and Servicing Agreement.

        Although  DTC,   CEDEL  and  Euroclear  have  agreed  to  the  foregoing
procedures  and those  outlined  in the  Prospectus  under  "DESCRIPTION  OF THE
CERTIFICATES--Registration  and  Transfer  of the  Certificates",  in  order  to
facilitate  transfers  of  Certificates  among  participants  of DTC,  CEDEL and
Euroclear,  they are under no  obligation to perform or continue to perform such
procedures and such procedures may be discontinued at any time.


Reports to Class A Certificateholders

        On each  Determination  Date,  the Master  Servicer shall provide to the
Trustee such information as the Trustee will require,  in a format as previously
specified  by the  Trustee,  in order for the Trustee to prepare  the  statement
referred  to below  and to  prepare a Notice  for the  Certificate  Insurer,  if
necessary, for the related Determination Date.

        On each  Distribution  Date,  the Trustee  will  forward to each Class A
Certificateholder  and to the Certificate  Insurer a statement generally setting
forth as to each Loan Group and as to the Trust Fund, as applicable:

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

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

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

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

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

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

                                      S-61
<PAGE>

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

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

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

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

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

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

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

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

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

        (xvi) the largest Loan Balance outstanding in each Loan Group; and

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

        In addition,  Class A Certificateholders may, by faxing a request to the
Trustee at (312) 407-1708,  obtain on a quarterly basis such  information as may
be required by Section 6049(d)(7)(C) of the Code and the regulations promulgated
thereunder to assist the holders of the Class A Certificates  in computing their
market discount.

        Certain obligations of the Trustee to provide information to the Class A
Certificateholders  and  the  Certificate  Insurer  are  conditioned  upon  such
information being received from the Master Servicer.

        In addition,  within a  reasonable  period of time after the end of each
calendar year, the Trustee will prepare and deliver to each Certificateholder of
record during the previous calendar year and the Certificate Insurer a statement
containing  information necessary to enable  Certificateholders to prepare their
tax returns. Such statements will not have been examined and reported upon by an
independent public accountant.

                                      S-62
<PAGE>


                               CREDIT ENHANCEMENT

Certificate Insurance Policies

        The   following   information   and  the   information   under   "CREDIT
ENHANCEMENT--The   Certificate   Insurer"   herein   have   been   supplied   by
__________________________  (the  "Insurer")  for  inclusion in this  Prospectus
Supplement.  No  representation  is made by the  Underwriters,  the Seller,  the
Master Servicer,  the Depositor or any of their affiliates as to the accuracy or
completeness  of such  information.  Terms defined  herein are exclusive to this
section and "CREDIT ENHANCEMENT--The Certificate Insurer" herein.

        The Insurer,  in consideration of the payment of the premium and subject
to the terms of each of the Certificate  Insurance  Policies (each, a "Policy"),
thereby  unconditionally  and  irrevocably  guarantees  to any Owner (as defined
below) that an amount  equal to each full and complete  Insured  Payment will be
received  by  _________,  or its  successor,  as  trustee  for the  Owners  (the
"Trustee")  on behalf of the Owners from the Insurer,  for  distribution  by the
Trustee  to each  Owner  of each  Owner's  proportionate  share  of the  Insured
Payment.  The Insurer's  obligations  under the related Policy with respect to a
particular  Insured Payment shall be discharged to the extent funds equal to the
applicable  Insured  Payment are  received by the  Trustee,  whether or not such
funds are properly  applied by the Trustee.  Insured Payments shall be made only
at the time set forth in such Policy, and no accelerated  Insured Payments shall
be made regardless of any acceleration of the Class A Certificates,  unless such
acceleration is at the sole option of the Insurer.

        Notwithstanding  the  foregoing  paragraph,  the  Policies  do not cover
shortfalls,  if any,  attributable to the liability of the Trust Fund, the REMIC
or the Trustee for withholding  taxes, if any (including  interest and penalties
in respect of any such liability).

        The Insurer will pay any Insured Payment that is a Preference  Amount on
the  Business  Day  following  receipt on a Business Day by the Fiscal Agent (as
described  below) of (i) a certified copy of the order requiring the return of a
preference payment,  (ii) an opinion of counsel satisfactory to the Insurer that
such order is final and not subject to appeal,  (iii) an assignment in such form
as is reasonably required by the Insurer,  irrevocably  assigning to the Insurer
all  rights  and claims of the Owner  relating  to or arising  under the Class A
Certificates  against the debtor which made such preference payment or otherwise
with respect to such  preference  payment and (iv)  appropriate  instruments  to
effect  the  appointment  of the  Insurer  as agent for such  Owner in any legal
proceeding related to such preference payment,  such instruments being in a form
satisfactory to the Insurer,  provided that if such documents are received after
12:00 noon New York City time on such  Business  Day,  they will be deemed to be
received on the following  Business Day. Such payments shall be disbursed to the
receiver  or  trustee  in  bankruptcy  named in the  final  order  of the  court
exercising  jurisdiction  on behalf  of the Owner and not to any Owner  directly
unless  such  Owner  has  returned  principal  or  interest  paid on the Class A
Certificates  to such  receiver  or  trustee in  bankruptcy,  in which case such
payment shall be disbursed to such Owner.

        The Insurer  will pay any other amount  payable  under a Policy no later
than 12:00 noon,  New York City time, on the later of the  Distribution  Date on
which the related  Insured  Payment is due or the second  Business Day following
receipt    in    New    York,    New    York    on    a    Business    Day    by
___________________________________,  as the Fiscal Agent for the Insurer or any
successor  fiscal agent  appointed by the Insurer  (the  "Fiscal  Agent"),  of a
Notice (as  described  below);  provided  that if such Notice is received  after
12:00 noon,  New York City time,  on such  Business Day, it will be deemed to be
received on the  following  Business  Day.  If any such  Notice  received by the
Fiscal Agent is not in proper form or is otherwise  insufficient for the purpose
of making a claim under such Policy it shall be deemed not to have been received
by the Fiscal  Agent for  purposes  of this  paragraph,  and the  Insurer or the
Insurer's Fiscal Agent, as the case may be, shall promptly so advise the Trustee
and the Trustee may submit an amended Notice.

        Insured Payments due under a Policy unless otherwise stated therein will
be  disbursed by the Fiscal Agent to the Trustee on behalf of the Owners by wire
transfer of  immediately  available  funds in the amount of the Insured  Payment
less, in respect of Insured Payments related to Preference  Amounts,  any amount
held by the  Trustee  for  the  payment  of such  Insured  Payment  and  legally
available therefor.

                                      S-63
<PAGE>


        The Fiscal  Agent is the agent of the Insurer  only and the Fiscal Agent
shall in no event be liable to Owners  for any acts of the  Fiscal  Agent or any
failure of the Insurer to deposit, or cause to be deposited, sufficient funds to
make payments due under the Policies.

        As used in the Policies,  the  following  terms shall have the following
meanings:

        "Agreement"  means  the  Pooling  and  Servicing  Agreement  dated as of
______,  199_,  among the  Depositor,  the Seller,  the Master  Servicer and the
Trustee,  without  regard to any  amendment or supplement  thereto,  unless such
amendment or supplement has been approved in writing by the Insurer.

        "Business Day" means any day other than a Saturday, a Sunday or a day on
which the  Insurer  or banking  institutions  in New York City or in the city in
which the  corporate  trust office of the Trustee is located are  authorized  or
obligated by law or executive order to close.

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

        "Notice" means the telephonic or telegraphic notice,  promptly confirmed
in writing by telecopy  substantially  in the form of Exhibit A attached to each
Policy,  the  original  of which is  subsequently  delivered  by  registered  or
certified mail,  from the Trustee  specifying the Insured Payment which shall be
due and owing on the applicable Distribution Date.

        "Owner"  means each Owner (as defined in the  Agreement)  of any Class A
Certificate  who, on the  applicable  Distribution  Date, is entitled  under the
terms of the Class A Certificates to payment thereunder.

        "Preference Amount" means any amount previously  distributed to an Owner
on the Class A Certificates  that is recoverable and sought to be recovered as a
voidable  preference  by a trustee in  bankruptcy  pursuant to the United States
Bankruptcy  Code (11 U.S.C.),  as amended from time to time in accordance with a
final nonappealable order of a court having competent jurisdiction.

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

        Capitalized  terms used in each Policy and not otherwise  defined in the
Policy shall have the  respective  meanings set forth in the Agreement as of the
date of  execution  of the  Policy,  without  giving  effect  to any  subsequent
amendment  or   modification   to  the  Agreement,   unless  such  amendment  or
modification has been approved in writing by the Insurer.

        Any notice  under each Policy or service of process on the Fiscal  Agent
may be made at the  address  listed  below for the  Fiscal  Agent or such  other
address as the Insurer shall specify in writing to the Trustee.

        The   notice   address    of      the       Fiscal        Agent       is
__________________________________________________,     Attention:     Municipal
Registrar  and Paying  Agency,  or such other  address as the Fiscal Agent shall
specify in writing to the Trustee.

                                      S-64
<PAGE>


        Each Policy is being issued under and pursuant to and shall be construed
under, the laws of the State of New York,  without giving effect to the conflict
of laws principles thereof.

        The   insurance   provided   by  each  Policy  is  not  covered  by  the
Property/Casualty  Insurance  Security  Fund  specified in Article 76 of the New
York Insurance Law.

        Neither Policy is cancelable for any reason.  The premium on each Policy
is not refundable for any reason including payment,  or provision being made for
payment, prior to maturity of the Class A Certificates.


The Certificate Insurer

        The  Insurer is the  principal  operating  subsidiary  of  _________,  a
________________________________. _________ is not obligated to pay the debts of
or claims against the Insurer. The Insurer is domiciled in the State of ________
and  licensed to do business in and is subject to  regulation  under the laws of
all 50 states, the District of Columbia,  and  ______________________.  New York
has  laws  prescribing  minimum  capital  requirements,   limiting  classes  and
concentrations of investments and requiring  approval of policy rates and forms.
State laws also regulate the amount of both the aggregate and  individual  risks
that may be insured, the payment of dividends by the Insurer, changes in control
and  transactions  among  affiliates.  Additionally,  the Insurer is required to
maintain  contingency  reserves on its  liabilities  in certain  amounts and for
certain periods of time.

        The  consolidated  financial  statements of the Insurer,  a wholly owned
subsidiary  of  _________,  and its  subsidiaries  as of  December  31, 199_ and
December 31, 199_ and for each of the three years in the period  ended  December
31, 199_, prepared in accordance with generally accepted accounting  principles,
included  in the  Annual  Report on Form 10-K of  _________  for the year  ended
December 31, 199_ and the consolidated  financial  statements of the Insurer and
its  subsidiaries as of ________,  199_ and for each of the three-month  periods
ended ________, 199_ and ________, 199_ included in the Quarterly Report on Form
10-Q of _________ for the period ended ________,  199_, are hereby  incorporated
by reference  into this  Prospectus  Supplement and shall be deemed to be a part
hereof. Any statement  contained in a document  incorporated by reference herein
shall be modified or superseded  for purposes of this  Prospectus  Supplement to
the extent that a statement  contained herein or in any other subsequently filed
document which also is incorporated  by reference  herein modifies or supersedes
such  statement.  Any statement so modified or  superseded  shall not be deemed,
except as so modified or  superseded,  to  constitute a part of this  Prospectus
Supplement.

        All financial statements of the Insurer and its subsidiaries included in
documents  filed by _________  pursuant to Section 13(a),  13(c), 14 or 15(d) of
the Securities Exchange Act of 1934, as amended,  subsequent to the date of this
Prospectus  Supplement and prior to the termination of the offering of the Class
A  Certificates  shall be  deemed  to be  incorporated  by  reference  into this
Prospectus  Supplement  and to be a part  hereof  from the  respective  dates of
filing such documents.

        The tables below present selected  financial  information of the Insurer
determined in  accordance  with  statutory  accounting  practices  prescribed or
permitted by insurance  regulatory  authorities  ("SAP") and generally  accepted
accounting principles ("GAAP").

                                      S-65
<PAGE>



                                              SAP

                                          December 31, 199_     ________, 199_
                                          -----------------     --------------
                                               (Audited)          (Unaudited)
                                                        (In millions)

     Admitted Assets..................          $                 $
     Liabilities......................
     Capital and Surplus..............



                                             GAAP

                                          December 31, 199_     ________, 199_
                                          -----------------     --------------
                                               (Audited)          (Unaudited)
                                                        (In millions)

     Assets.............................        $                 $
     Liabilities........................
     Shareholder's Equity...............


        Copies  of the  financial  statements  of the  Insurer  incorporated  by
reference  herein and copies of the Insurer's  199_ year-end  audited  financial
statements  prepared in  accordance  with  statutory  accounting  practices  are
available,  without  charge,  from the  Insurer.  The  address of the Insurer is
__________________________________.  The  telephone  number  of the  Insurer  is
______________.

        The  Insurer  does not accept any  responsibility  for the  accuracy  or
completeness  of this  Prospectus  Supplement or any  information  or disclosure
contained herein,  or omitted herefrom,  other than with respect to the accuracy
of the  information  regarding  the  Policies  and the  Insurer  set forth under
"CREDIT  ENHANCEMENT--  Certificate  Insurance  Policies" and "--The Certificate
Insurer" herein. Additionally, the Insurer makes no representation regarding the
Class  A  Certificates  or  the   advisability  of  investing  in  the  Class  A
Certificates.

        _______ rates the claims paying ability of the Insurer "___".

        ___ rates the claims paying ability of the Insurer "___".

        ________________  rates the claims paying ability of the Insurer "___".

        Each  rating of the  Insurer  should  be  evaluated  independently.  The
ratings  reflect  the  respective  rating  agency's  current  assessment  of the
creditworthiness of the Insurer and its ability to pay claims on its policies of
insurance.  Any further  explanation as to the significance of the above ratings
may be obtained only from the applicable rating agency.

        The above ratings are not recommendations to buy, sell or hold the Class
A Certificates  and such ratings may be subject to revision or withdrawal at any
time by the rating agencies.  Any downward  revision or withdrawal of any of the
above  ratings  may have an adverse  effect on the  market  price of the Class A
Certificates.  The Insurer  does not  guaranty  the market  price of the Class A
Certificates  nor does it guaranty that the ratings on the Class A  Certificates
will not be reversed or withdrawn.

Overcollateralization Provisions

       Overcollateralization Resulting from Cash Flow Structure. The Pooling and
Servicing Agreement requires that, on each Distribution Date, Net Monthly Excess
Cashflow with respect to a Loan Group be applied on such Distribution Date as an
accelerated  payment of principal on the related Classes of Class A Certificates
then  entitled to receive  distributions  of  principal  but only to the limited
extent hereafter described. Net Monthly Excess Cashflow

                                      S-66
<PAGE>


with respect to a Loan Group equals the excess of (i) the sum of (I) the excess,
if any,  of (x) the sum of (a)  interest  (other  than the  interest  portion of
Curtailments,  Net  Liquidation  Proceeds  and  Prepayments  and other than that
portion, if any, of Excess Interest required to be allocated to reimbursement of
unreimbursed  Delinquency  Advances  with  respect  to  Simple  Interest  Loans)
collected on the Simple Interest Loans in such Loan Group during the related Due
Period,  plus (b) the  interest  portion of any  Curtailments,  Net  Liquidation
Proceeds  and  Prepayments  collected  during the related  Prepayment  Period in
connection  with such Loan Group,  plus (c) the  interest  portion of  scheduled
monthly payments due on the Actuarial Loans in such Loan Group after the Cut-off
Date and on or before  the end of the  related  Due  Period to the extent in the
Collection Account as of the related  Determination Date, less (d) the Servicing
Fee, the Trustee Fee and the Insurance  Premium Amount with respect to such Loan
Group, plus (e) any Delinquency Advances and Compensating Interest in connection
with such Loan  Group  over (y) the sum of the  interest  which  accrues  on the
related Classes of Class A Certificates  during the related Accrual Period (such
difference,  the "Total  Monthly Excess Spread" with respect to such Loan Group)
and (II) the Subordination  Reduction Amount with respect to such Loan Group and
such  Distribution  Date,  over (ii) the  portion  of the Total  Monthly  Excess
Cashflow that is used to cover the amounts  described in subparagraph  (i) under
"DESCRIPTION OF THE CERTIFICATES--Distributions".

        This has the effect of  accelerating  the  amortization  of the  related
Classes  of Class A  Certificates  then  entitled  to receive  distributions  of
principal relative to the amortization of the Mortgage Loans in the Related Loan
Group. To the extent that any Net Monthly Excess Cashflow is not so used (and is
not required to satisfy  requirements with respect to the other Loan Group), the
Pooling and Servicing  Agreement  provides that it will be used to reimburse the
Master  Servicer with respect to any amounts owing to it, or paid to the holders
of the Class R Certificates.

        Pursuant to the Pooling and Servicing  Agreement,  each Loan Group's Net
Monthly Excess  Cashflow will be applied as an accelerated  payment of principal
on the Classes of Class A Certificates then entitled to receive distributions of
principal  until the  Subordinated  Amount has increased to the level  required.
"Subordinated  Amount" means,  with respect to each Loan Group and  Distribution
Date,  the excess,  if any, of (x) the  aggregate  Loan Balances of the Mortgage
Loans in such  Loan  Group as of the  close of  business  on the last day of the
related Due Period (taking into account  Curtailments,  Net Liquidation Proceeds
and Prepayments collected during the related Prepayment Period and, with respect
to Actuarial Loans, any scheduled monthly payments due on or before the last day
of the  related  Due Period  and in the  Collection  Account  as of the  related
Determination  Date) over (y) the related Class Certificate Balance of the Class
A  Certificates  as of such  Distribution  Date after  taking  into  account the
payment of the Class A Distribution Amount (except for any Subordination Deficit
or  Subordination  Increase  Amount  with  respect to such Loan  Group,  on such
Distribution  Date.  With respect to each Loan Group,  any amount of Net Monthly
Excess  Cashflow  actually  applied as an accelerated  payment of principal is a
"Subordination  Increase Amount".  The required level of the Subordinated Amount
for each Loan  Group  with  respect  to a  Distribution  Date is the  "Specified
Subordinated  Amount".  The Pooling and Servicing  Agreement  generally provides
that the Specified  Subordinated  Amount may,  over time,  decrease or increase,
subject to certain floors, caps and triggers.

        In the  event  that the  required  level of the  Specified  Subordinated
Amount with respect to a Loan Group is permitted to decrease or "step down" on a
Distribution Date in the future,  the Pooling and Servicing  Agreement  provides
that a portion of the  principal  which would  otherwise be  distributed  to the
Class A  Certificateholders  on such Distribution Date may be distributed to the
holders of the Class R  Certificates  on such  Distribution  Date.  This has the
effect of decelerating the amortization of Class A Certificates  relative to the
amortization  of the  Mortgage  Loans and of reducing  the related  Subordinated
Amount.  With respect to any Loan Group and  Distribution  Date, the excess,  if
any, of (x) the Subordinated  Amount on such Distribution Date after taking into
account all  distributions to be made on such  Distribution Date (except for any
distributions of Subordination Reduction Amounts as described in this paragraph)
over (y) the Specified  Subordinated Amount is the "Excess  Subordinated Amount"
for such Loan Group and  Distribution  Date. If, on any  Distribution  Date, the
Excess  Subordinated  Amount  is,  or,  after  taking  into  account  all  other
distributions to be made on such Distribution  Date, would be, greater than zero
(i.e., the Subordinated Amount is or would be greater than the related Specified
Subordinated  Amount),  then any  amounts  relating  to  principal  which  would
otherwise be distributed  to the holders of the related Class A Certificates  on
such  Distribution Date may instead be distributed to the holders of the Class R
Certificates  (subject to certain other prior  applications  as described  below
under "--Crosscollateralization Provisions") in an amount equal to the lesser of
(x) the Excess Subordinated Amount and (y) the amount available for distribution
on

                                      S-67
<PAGE>


account of principal  with respect to the Class A  Certificates  relating to the
applicable  Loan  Group  on  such  Distribution  Date;  such  amount  being  the
"Subordination Reduction Amount" with respect to the Related Loan Group for such
Distribution  Date.  As a result of the cash flow  structure  of the Trust Fund,
Subordination  Reduction  Amounts may result even prior to the occurrence of any
decrease or "step down" in the Specified  Subordinated  Amount.  That is because
the  holders  of the  Class  A  Certificates  generally  will,  except  for  the
provisions  relating  to the  Subordination  Reduction  Amount,  be  entitled to
receive 100% of collected  principal with respect to the Related Loan Group even
though  the  Class  A  Class  Certificate  Balance,  following  the  accelerated
amortization  resulting from the application of the Net Monthly Excess Cashflow,
will be less than 100% of the  Related  Loan  Group's  aggregate  Loan  Balance.
Accordingly,  in  the  absence  of  the  provisions  relating  to  Subordination
Reduction  Amounts,  the Subordinated  Amount would increase above the Specified
Subordinated Amount requirements even without the further application of any Net
Monthly Excess Cashflow.

        The Pooling and  Servicing  Agreement  provides  generally  that, on any
Distribution Date, all amounts collected on account of principal (other than any
such  amount  applied to the  payment of a  Subordination  Reduction  Amount and
excluding any amounts not required to be deposited into the  Collection  Account
pursuant   to  the  second   paragraph   under  "THE   POOLING   AND   SERVICING
AGREEMENT--Servicing  and Sub-Servicing")  during the related Due Period (taking
into account  Curtailments,  Net Liquidation Proceeds and Prepayments  collected
during the related  Prepayment  Period, and with respect to Actuarial Loans, any
scheduled  monthly  payments  due on or before the last day of the  related  Due
Period and in the Collection Account as of the related Determination Date), will
be  distributed  to the Class A  Certificateholders  then  entitled  to  receive
distributions  of  principal on such  Distribution  Date.  If any Mortgage  Loan
became a Liquidated  Mortgage Loan during the related Prepayment Period, the Net
Liquidation Proceeds related thereto and allocated to principal may be less than
the  principal  balance of the  related  Mortgage  Loan;  the amount of any such
insufficiency  is a "Realized  Loss".  In  addition,  the Pooling and  Servicing
Agreement  provides  that the Loan Balance of any Mortgage  Loan which becomes a
Liquidated Mortgage Loan shall thenceforth equal zero. The Pooling and Servicing
Agreement does not contain any  provisions  which require that the amount of any
Realized  Loss  be  distributed  to  the  Class  A  Certificateholders   on  the
Distribution Date which immediately follows the event of loss; i.e., the Pooling
and  Servicing  Agreement  does not  require  the  current  recovery  of losses.
However,  the occurrence of a Realized Loss will reduce the Subordinated  Amount
with respect to the Related Loan Group, which, to the extent that such reduction
causes the Subordinated Amount to be less than the Specified Subordinated Amount
applicable  to the  related  Distribution  Date,  will  require the payment of a
Subordination  Increase  Amount on such  Distribution  Date (or, if insufficient
funds are available on such Distribution Date, on subsequent Distribution Dates,
until the Subordinated Amount equals the related Specified Subordinated Amount).
The effect of the foregoing is to allocate  losses to the holders of the Class R
Certificates  by  reducing,  or  eliminating  entirely,  payments of Net Monthly
Excess Cashflow and of Subordination  Reduction Amounts which such holders would
otherwise receive.

        Overcollateralization   and  the  Certificate  Insurance  Policies.  The
Pooling and Servicing  Agreement defines a "Subordination  Deficit" with respect
to a Loan Group and Distribution Date to be the amount, if any, by which (x) the
aggregate of the Class  Certificate  Balances relating to such Loan Group (after
taking into  account all  distributions  to be made on such  Distribution  Date)
exceeds (y) the  aggregate  Loan  Balances of the Mortgage  Loans in the Related
Loan Group as of the close of business on the last day of the related Due Period
(taking into account  Curtailments,  Net  Liquidation  Proceeds and  Prepayments
collected during the related  Prepayment  Period,  and with respect to Actuarial
Loans,  any  scheduled  monthly  payments  due on or before  the last day of the
related Due Period and in the Collection Account as of the related Determination
Date). The Pooling and Servicing  Agreement requires the Trustee to make a claim
for an Insured Payment under the related Certificate  Insurance Policy not later
than the  third  Business  Day  prior to any  Distribution  Date as to which the
Trustee has determined that a  Subordination  Deficit will occur for the purpose
of applying the  proceeds of such  Insured  Payment as a payment of principal to
the holders of the Class A Certificates entitled to such Insured Payment on such
Distribution  Date.  Each  Certificate   Insurance  Policy  is  similar  to  the
overcollateralization  provisions  described  above insofar as each  Certificate
Insurance  Policy  guarantees  ultimate,  rather  than  current,  payment of the
amounts of any Realized Losses (to the extent of a Subordination Deficit) to the
holders  of the Class A  Certificates.  Investors  in the  Class A  Certificates
should realize that, under extreme loss or delinquency  scenarios  applicable to
the Mortgage Loans,  they may temporarily  receive no distributions of principal
when they would  otherwise be entitled  thereto under the  principal  allocation
provisions  described  herein.  Nevertheless,  the  exposure  to risk of loss of
principal  of the  holders  of the Class A  Certificates  depends in part on the
ability of the Certificate Insurer to satisfy its obligations under the relevant
Certificate  Insurance  Policy.  In that  respect  and to the  extent  that  the
Certificate Insurer satisfies such

                                      S-68
<PAGE>


obligations,  the  holders  of the  Class  A  Certificates  are  insulated  from
shortfalls  in  Available  Funds (to the  extent  such  shortfall  results  in a
Subordination Deficit) that may arise.

Crosscollateralization Provisions

        In addition to the use of Total Monthly Excess  Cashflow with respect to
a Loan Group to cover related  Subordination  Increase Amounts,  Available Funds
Shortfalls and Subordination  Deficits,  such Total Monthly Excess Cashflow will
be  available to cover such  requirements  for the other Loan Group as described
under the caption "DESCRIPTION OF THE CERTIFICATES--Distributions" herein.


                       THE POOLING AND SERVICING AGREEMENT

Representations and Warranties of the Seller

        The  Seller  will make the  representations,  among  others,  as to each
Mortgage  Loan  conveyed by the Seller to the  Depositor  as of the Closing Date
described under "THE TRUSTS--Assignment of the Primary Assets" in the Prospectus
and such other  representations  as are set forth in the Pooling  and  Servicing
Agreement.

        Pursuant to the Pooling and Servicing  Agreement,  upon the discovery by
the Depositor,  the Seller, the Master Servicer,  the Certificate Insurer or the
Trustee that any  representations  and  warranties  with respect to the Mortgage
Loans were untrue in any material respect as of the Closing Date with the result
that the  interests  of the holders of the  Certificates  or of the  Certificate
Insurer are materially and adversely affected, the party discovering such breach
is required to give prompt written notice to the other parties.

        Upon the earlier to occur of the  Seller's  discovery  or its receipt of
notice of breach  from any of the other  parties,  the Seller  will be  required
promptly to cure such breach in all material  respects or, on the second Monthly
Remittance Date next succeeding such discovery or receipt of notice,  the Seller
shall (i)  substitute  in lieu of each Mortgage Loan which has given rise to the
requirement for action by the Seller a Qualified  Replacement  Mortgage Loan (as
such term is defined in the Pooling  and  Servicing  Agreement)  and deliver the
Substitution  Adjustment  to the Master  Servicer for deposit in the  Collection
Account  on behalf of the Trust  Fund on such  Monthly  Remittance  Date or (ii)
purchase such Mortgage Loan from the Trust Fund at a purchase price equal to the
Loan Purchase Price (as defined below) thereof. Notwithstanding any provision of
the  Pooling  and  Servicing  Agreement  to the  contrary,  with  respect to any
Mortgage Loan which is not in default or as to which no default is imminent,  no
such repurchase or  substitution  will be made unless the Seller obtains for the
Trustee and the Certificate Insurer an opinion of counsel experienced in federal
income tax matters and acceptable to the Certificate  Insurer to the effect that
such  a  repurchase  or  substitution  would  not  give  rise  to  a  Prohibited
Transaction  Tax for the Trust Fund or  otherwise  subject the Trust Fund to tax
and  would not  jeopardize  the  status  of the Trust  Fund as a REMIC (a "REMIC
Opinion") addressed to the Trustee and the Certificate Insurer and acceptable to
the  Trustee  and  the  Certificate  Insurer.  Any  Mortgage  Loan  as to  which
repurchase  or  substitution  was delayed  pursuant to the Pooling and Servicing
Agreement  shall be repurchased or substituted  for (subject to compliance  with
the provisions of the Pooling and Servicing  Agreement)  upon the earlier of (a)
the  occurrence  of a default or imminent  default with respect to such Mortgage
Loan and (b)  receipt  by the  Trustee  and the  Certificate  Insurer of a REMIC
Opinion.  The  obligation  of the Seller so to  substitute  for or purchase  any
Mortgage  Loan  constitutes  the sole  remedy  available  to the  holders of the
Certificates,  the Trustee and the Certificate Insurer respecting a discovery of
any such  representation  or warranty  which is untrue in any material  respect,
except as provided below.

        Notwithstanding  the  foregoing,  pursuant to the Pooling and  Servicing
Agreement,  the Seller  agrees to  indemnify  the Trust Fund for any breach of a
representation  or warranty  relating  to the  legality  of the  Mortgage  Loans
(including,  without limitation, the origination of such Mortgage Loans) and the
mortgage loan documents relating thereto.

         "Loan Purchase Price" means the outstanding loan balance of the related
Mortgage  Loan as of the beginning of the Due Period  immediately  preceding the
date of purchase (taking into account Curtailments, Net Liquidation Proceeds and
Prepayments  collected during the immediately  preceding  Prepayment Period, and
with respect to Actuarial Loans, any scheduled  monthly principal payment due on
or before the last day of the

                                      S-69
<PAGE>


immediately  preceding  Due  Period  and in  the  Collection  Account  as of the
Determination Date for such immediately  preceding Due Period) (such amount, the
"Loan  Balance" of such Mortgage Loan)  (assuming  that the Master  Servicer has
already  remitted to the Trustee  all amounts in the  Collection  Account on the
related  Monthly  Remittance  Date),  plus one  month's  interest at the related
Mortgage Rate on the outstanding Loan Balance thereof as of the beginning of the
related Due Period, taking into account  Curtailments,  Net Liquidation Proceeds
and Prepayments  collected during the immediately  preceding  Prepayment Period,
and with respect to Actuarial Loans, any scheduled monthly principal payment due
on or before  the last day of the  immediately  preceding  Due Period and in the
Collection Account as of the Determination  Date for such immediately  preceding
Due Period  together  (without  duplication)  with the  aggregate  amount of all
unreimbursed  Delinquency  Advances and Servicing Advances theretofore made with
respect to such Mortgage Loan, all Delinquency  Advances and Servicing  Advances
which the Master Servicer has  theretofore  failed to remit with respect to such
Mortgage  Loan and all  reimbursed  Delinquency  Advances to the extent that the
reimbursement  is not made from the Mortgagor or from proceeds with respect to a
Liquidated Loan.

        "Replacement   Cut-off  Date"  means,  with  respect  to  any  Qualified
Replacement  Mortgage  Loan,  the first day of the calendar  month in which such
Qualified Replacement Mortgage Loan is conveyed to the Trust Fund.

        "Substitution Adjustment" means, with respect to a Qualified Replacement
Mortgage  Loan  with  an  outstanding  principal  amount  as of  the  applicable
Replacement  Cut-off Date less than the Loan  Balance of the  replaced  Mortgage
Loan as of such  Replacement  Cut-off Date,  an amount equal to such  difference
together with the aggregate amount of (A) all Delinquency Advances and Servicing
Advances  theretofore  made with respect to such  Mortgage  Loan,  to the extent
unreimbursed to the Master  Servicer and (B) all Delinquency  Advances which the
Master  Servicer has  theretofore  failed to remit with respect to such Mortgage
Loan.

Sale and Assignment of the Mortgage Loans

        On the  Closing  Date,  the Seller  will,  pursuant  to the  Pooling and
Servicing  Agreement,  sell and assign to the Depositor without recourse (except
as otherwise  provided herein) its entire interest in and to the Mortgage Loans,
including the Mortgages on the Mortgaged  Properties securing the Mortgage Loans
and the right to receive all  payments  on, and  proceeds  with  respect to, the
Mortgage  Loans after the Cut-off  Date (other  than,  with respect to Actuarial
Loans,  amounts  due on or prior to the  Cut-off  Date).  On the  Closing  Date,
simultaneously  with the sale from the Seller to the  Depositor,  the  Depositor
will,  pursuant to the Pooling and Servicing  Agreement,  sell and assign to the
Trust Fund, without recourse (except as otherwise  provided herein),  its entire
interest in and to the Mortgage Loans,  including the Mortgages on the Mortgaged
Properties securing the Mortgage Loans and the right to receive all payments on,
and proceeds  with respect to, the Mortgage  Loans after the Cut-off Date (other
than,  with respect to Actuarial  Loans,  amounts due on or prior to the Cut-off
Date).  Each  Mortgage  Loan will be  identified  in a schedule  appearing as an
exhibit to the Pooling and Servicing Agreement.  The Trustee will,  concurrently
with the sale and  assignment of the Mortgage  Loans pursuant to the Pooling and
Servicing Agreement as described above, countersign and deliver the Certificates
to or upon the order of the Depositor.

        Under the terms of the  Pooling  and  Servicing  Agreement,  the  Master
Servicer will,  within six months of the Closing Date, cause to be recorded with
respect to each Mortgage Loan the original assignment of Mortgage, except in the
states for which a legal opinion is delivered to the Trustee and the Certificate
Insurer  (and is  approved  by the  Certificate  Insurer) to the effect that the
recordation of the Assignment of Mortgage in such states is not necessary  under
state law to transfer the related Mortgage Loan to the Trust Fund; provided that
no more than one such legal opinion will be required with respect to each state.

        All assignments of Mortgages shall be prepared and caused to be recorded
by, and shall be at the expense of, the Master Servicer.

        The Loan Files (as defined in the Pooling and Servicing  Agreement) will
be delivered to the Trustee on the Closing  Date.  Thereafter,  the Trustee will
review the Loan Files and if any  document  required  to be included in any Loan
File is found to be  defective  in any  material  respect and such defect is not
cured within 30 days following  notification  thereof to the Master  Servicer by
the Trustee,  the Seller will be required to repurchase  or  substitute  for the
related Mortgage Loan.

                                      S-70
<PAGE>


        The Trustee is authorized to appoint a custodian,  which custodian shall
not be an affiliate of the Master Servicer and shall meet certain other criteria
set forth in the Pooling and Servicing Agreement (the "Custodian"),  to maintain
possession of and review the documents  with respect to the Mortgage  Loans,  as
the agent of the  Trustee.  Any such  Custodian  will be required to release the
Loan Files to the Master Servicer or to any sub-servicers in connection with its
servicing activities or for review by licensing authorities.  Any such Custodial
Agreement  will be on such terms as the  Trustee,  the Master  Servicer  and the
Custodian shall agree.

Servicing and Sub-Servicing

        The Master Servicer is required to service, either directly or through a
sub-servicer,  the Mortgage  Loans in accordance  with the Pooling and Servicing
Agreement.

        The Master Servicer is required to deposit into the Collection  Account,
within  two  Business  Days  following  receipt,   all  principal  and  interest
collections  on the Mortgage  Loans received after the Cut-off Date (other than,
with respect to Actuarial  Loans,  amounts due on or prior to the Cut-off Date),
including any  Prepayments,  the proceeds of any  liquidation of a Mortgage Loan
net  of  expenses  and  unreimbursed   Delinquency  Advances  ("Net  Liquidation
Proceeds") and any income from REO Properties,  but net of (i) the Servicing Fee
with respect to each Mortgage Loan and other  servicing  compensation,  (ii) Net
Liquidation Proceeds to the extent that such Net Liquidation Proceeds exceed the
sum of (I) the Loan Balance of the related  Mortgage Loan, plus (II) accrued and
unpaid  interest on such Mortgage Loan (net of the Servicing Fee) to the date of
such  liquidation,  (iii)  reimbursements  for  Delinquency  Advances  from late
collections  or  Liquidation  Proceeds on the Mortgage  Loans which gave rise to
such Delinquency  Advances,  (iv)  reimbursements  for unreimbursed  Delinquency
Advances  with  respect to Simple  Interest  Loans from Excess  Interest and (v)
reimbursement  for amounts  deposited into the Collection  Account  representing
payments of principal  and/or  interest on a Mortgage Loan by a Mortgagor  which
are subsequently returned by a depository institution as unpaid.

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

        (i)    to withdraw investment earnings on amounts on deposit in the
               Collection  Account;

        (ii)   to reimburse or pay the Master  Servicer,  the Trustee and/or the
               Depositor  certain  amounts  owed to such entity  pursuant to the
               Pooling and Servicing Agreement;

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

        (iv)   to clear and  terminate  the  Collection  Account  following  the
               termination of the Trust Fund.

        The Master  Servicer  will remit to the  Trustee  for  deposit  into the
Distribution  Account the Monthly  Remittance  Amount not later than the related
Monthly  Remittance Date and Loan Purchase Prices and  Substitution  Adjustments
two Business Days following the related  purchase or  substitution,  as the case
may be.

        The Master  Servicer will be obligated to make  Delinquency  Advances no
later than the fourth  Business  Day  following  the  Determination  Date to the
extent  that such  Delinquency  Advances,  in the Master  Servicer's  reasonable
judgment, are reasonably recoverable from the related Mortgage Loan. Delinquency
Advances are  recoverable  from (i) late  collections on the Mortgage Loan which
gave rise to the Delinquency Advance,  (ii) Liquidation Proceeds of the Mortgage
Loan which gave rise to such Delinquency  Advance,  (iii) with respect to Simple
Interest Loans, the aggregate  interest  collected on such Simple Interest Loans
during  the  related  Due  Period in excess of the  interest  deemed due on such
Simple  Interest  Loans  during such Due Period  ("Excess  Interest"),  and (iv)
certain  excess  cash  flows not  applied  for any other  purpose.  "Delinquency
Advances" will equal, on any Distribution  Date,  interest on the Mortgage Loans
due during the related Due Period (net of the Servicing Fee) but uncollected (i)
with respect to Simple  Interest Loans, as of the end of the related Due Period,
and (ii) with respect to Actuarial Loans, as of the related  Determination Date.
For purposes of calculating  the amount of  Delinquency  Advances for the Simple
Interest  Loans  or  Excess  Interest  for  reimbursement  of  such  Delinquency
Advances,  the amount  "due" during the Due Period will be deemed to be 30 days'
interest at the weighted  average  Mortgage Rate for the Simple  Interest Loans.
The Master Servicer is only obligated to make a Delinquency Advance if it

                                      S-71
<PAGE>


reasonably believes that such Delinquency Advance will ultimately be recoverable
from the related Mortgage Loan. The Master Servicer shall give written notice of
such determination to the Trustee and the Certificate Insurer. The Trustee shall
promptly furnish a copy of such notice to the holders of the Certificates.

        The Master  Servicer  will be required to pay all "out of pocket"  costs
and  expenses  incurred  in  the  performance  of  its  servicing   obligations,
including,  but not limited to, (i) expenditures in connection with a foreclosed
Mortgage Loan prior to the liquidation thereof,  including,  without limitation,
expenditures for real estate property taxes, hazard insurance premiums,  certain
amounts due with respect to Senior Liens,  property restoration or preservation,
(ii)  the  cost  of  any   enforcement   or  judicial   proceedings,   including
foreclosures,  and (iii) the cost of the management and liquidation of Mortgaged
Property  acquired  in  satisfaction  of the related  Mortgage.  Such costs will
constitute "Servicing Advances".  The Master Servicer may reimburse itself for a
Servicing  Advance  (x) from  the  Mortgagors  to the  extent  permitted  by the
Mortgage  Loans or, if not  theretofore  recovered  from the  Mortgagor on whose
behalf such Servicing Advance was made, from Liquidation  Proceeds realized upon
the  liquidation  of the related  Mortgage  Loan or (y) from Net Monthly  Excess
Cashflow as specified in the Pooling and Servicing Agreement.

        Subject to the terms of the Pooling and Servicing Agreement,  the Master
Servicer, and in the absence of the exercise thereof by the Master Servicer, the
Certificate Insurer, will have the right and the option, but not the obligation,
to purchase for its own account any Mortgage Loan which becomes  delinquent,  in
whole or in part, as to four  consecutive  monthly  installments or any Mortgage
Loan as to  which  enforcement  proceedings  have  been  brought  by the  Master
Servicer.  The purchase  price for any such  Mortgage  Loan is equal to the Loan
Purchase  Price  thereof,  which  purchase  price  shall be  deposited  into the
Collection Account.

        The Master  Servicer is required to cause to be liquidated  any Mortgage
Loan relating to a Mortgaged Property as to which ownership has been effected in
the name of the Master  Servicer or sub-servicer on behalf of the Trust Fund and
which has not been liquidated within 35 months of such effecting of ownership at
such  price  as  the  Master  Servicer  deems  necessary  to  comply  with  this
requirement,  or within  such  period of time as may,  in the opinion of counsel
experienced in federal income tax matters, be permitted under the Code.

        If so required by the terms of any Mortgage  Loan,  the Master  Servicer
will be required to cause hazard  insurance to be maintained with respect to the
related  Mortgaged  Property  and to advance  sums on  account  of the  premiums
therefor if not paid by the Mortgagor if permitted by the terms of such Mortgage
Loan to the extent the Trustee as  mortgagee  has an  insurable  interest in the
related Mortgaged Property.

        The Master  Servicer  will be permitted  under the Pooling and Servicing
Agreement  to  enter  into  sub-servicing   agreements  for  any  servicing  and
administration  of Mortgage Loans with (i) any  institution  which is a FHLMC or
FNMA  approved  seller-servicer  for  mortgage  loans and has equity of at least
$1,500,000, (ii) any institution which is an affiliate of the Master Servicer or
(iii) CSC.  The Master  Servicer  has  initially  entered  into a  sub-servicing
agreement with CSC for the servicing and  administration  of the Mortgage Loans.
The  Certificate  Insurer will have the right to remove a sub-servicer as and to
the extent provided in the related sub-servicing agreement.

        Notwithstanding  any sub-servicing  agreement,  the Master Servicer will
not be relieved of its obligations under the Pooling and Servicing Agreement and
the Master  Servicer  will be  obligated  to the same  extent and under the same
terms  and  conditions  as if it alone  were  servicing  and  administering  the
Mortgage  Loans.  The  Master  Servicer  shall be  entitled  to  enter  into any
agreement with a sub-servicer for indemnification of the Master Servicer by such
sub-servicer  and nothing  contained in such  sub-servicing  agreement  shall be
deemed to limit or modify the Pooling and Servicing Agreement.

        The Master  Servicer  will be  required to deliver to the  Trustee,  the
Certificate Insurer, and the Rating Agencies:  (1) on or before March 31 of each
year,  commencing in 199_, an officers'  certificate  stating, as to each signer
thereof,  that (i) a review of the activities of the Master Servicer during such
preceding  calendar  year and of  performance  under the Pooling  and  Servicing
Agreement has been made under such officers'  supervision,  and (ii) to the best
of such  officers'  knowledge,  based on such  review,  the Master  Servicer has
fulfilled all its obligations under the Pooling and Servicing Agreement for such
year,  or,  if  there  has  been a  default  in  the  fulfillment  of  all  such
obligations,  specifying each such default known to such officers and the nature
and status  thereof  including  the steps 

                                      S-72


being taken by the Master Servicer to remedy such default;  and (2) on or before
March 31 of each  year  commencing  in 199_,  a letter or  letters  of a firm of
independent,  nationally  recognized  certified  public  accountants  reasonably
acceptable to the Certificate  Insurer and dated as of the date of the audit for
the Master  Servicer's  or such  sub-servicer's  most recent fiscal year stating
that such firm has examined the Master Servicer's or such sub-servicer's overall
servicing  operations in accordance with the  requirements of the Uniform Single
Attestation  Program for Mortgage Bankers,  and stating such firm's  conclusions
relating thereto.

        The Master  Servicer  will be entitled to receive a fee on each Mortgage
Loan for each Due Period  (the  "Servicing  Fee")  equal to  one-twelfth  of the
product  of ____%  (the  "Servicing  Fee  Rate")  and the Loan  Balance  of such
Mortgage  Loan as of the  beginning  of such Due  Period  (taking  into  account
Curtailments,  Net  Liquidation  Proceeds and Prepayments  collected  during the
immediately  preceding  Prepayment  Period and, with respect to Actuarial Loans,
any scheduled  monthly  payment due on or before the last day of the immediately
preceding Due Period and in the Collection  Account as of the Determination Date
for such  immediately  preceding Due Period),  or, with respect to the first Due
Period,  the principal  balance of such Mortgage Loan as of the Cut-off Date. In
addition,  the Master  Servicer  will retain any benefit from the  investment of
funds in the Collection  Account and the  Distribution  Account and will collect
and  retain,  as  additional  servicing  compensation,  any late  fees,  penalty
charges,  prepayment  premiums,  bad  check  fees,  extension,  modification  or
extension  fees and other  administrative  fees or  similar  charges  allowed by
applicable laws with respect to the Mortgage Loans.

        The Servicing Fee will compensate the Master Servicer for performing the
functions of a third-party servicer of the Mortgage Loans,  including collecting
and posting all payments,  responding to inquiries of Mortgagors,  investigating
delinquencies,  sending  coupon  books or past due  notices to  Mortgagers,  and
monitoring  the  collateral.  The Servicing Fee also will  compensate the Master
Servicer  for  all  fees  and  expenses  payable  to any  sub-servicer  and  for
administering  the Mortgage  Loans,  including  accounting for  collections  and
furnishing  monthly  and  annual  statements  to the  Trustee  with  respect  to
distributions.  The Master  Servicer  will be  required  to pay  certain  taxes,
accounting  fees,  outside auditor fees,  data processing  costs and other costs
incurred in connection with administering the Mortgage Loans.

        When a  Mortgagor  prepays  a  Mortgage  Loan in  full (a  "Prepayment")
between due dates,  the  Mortgagor  is  required  to pay  interest on the amount
prepaid  only to the  date of  prepayment  and not  thereafter.  Prepayments  by
Mortgagors received during a Prepayment Period will be distributed to holders of
the Certificates on the related  Distribution Date.  Pursuant to the Pooling and
Servicing Agreement,  with respect to any shortfall in an interest payment which
arises from such Prepayment (a "Prepayment Interest  Shortfall"),  the Servicing
Fee for the  related  month will be  reduced by an amount  (but in any event not
more than one-half of the Servicing  Fee for such Mortgage  Loan)  sufficient to
pass through to holders of the Certificates the full amount of interest to which
they  would  be  entitled  in  respect  of such  Mortgage  Loan  on the  related
Distribution  Date to the extent  not  otherwise  covered  by amounts  otherwise
described in the Pooling and Servicing Agreement (such amount is herein referred
to as "Compensating Interest"). To the extent the Compensating Interest does not
cover a Prepayment Interest  Shortfall,  such amount (a "Net Prepayment Interest
Shortfall") shall not, unless covered by distributions discussed in "DESCRIPTION
OF  THE   CERTIFICATES--Distributions",   be  paid  to  Certificateholders.   If
shortfalls  in  interest  as a result of  Prepayments  in any month  exceed  the
Compensating  Interest  for such month,  the amount of interest  available to be
distributed to holders of the Certificates will be reduced by the amount of such
excess.

Removal and Resignation of Master Servicer

        The Certificate  Insurer,  or the holders of the Class A Certificates as
provided  in the  Pooling  and  Servicing  Agreement  with  the  consent  of the
Certificate  Insurer,  will have the right pursuant to the Pooling and Servicing
Agreement to remove the Master Servicer upon the occurrence of: (a) certain acts
of  bankruptcy or  insolvency  on the part of the Master  Servicer;  (b) certain
failures on the part of the Master Servicer to perform its obligations under the
Pooling and Servicing  Agreement;  (c) the failure to cure material  breaches of
the Master Servicer's representations in the Pooling and Servicing Agreement; or
(d) the  failure of the  Seller,  so long as the Seller is an  affiliate  of the
Master  Servicer,  following  the breach of a  representation  or warranty  with
respect to the Mortgage Loans to either (i)  substitute a Qualified  Replacement
Mortgage Loan and deliver the  Substitution  Adjustment or (ii)  repurchase such
Mortgage Loan, as discussed above under "--Representations and Warranties of the
Seller".

                                      S-73
<PAGE>


        The Pooling and Servicing  Agreement also provides that the  Certificate
Insurer may remove the Master Servicer upon the occurrence of certain additional
events.

        The Master  Servicer is not permitted to resign from the obligations and
duties  imposed on it under the  Pooling  and  Servicing  Agreement  except upon
determination  that  its  duties  thereunder  are no  longer  permissible  under
applicable law or are in material  conflict by reason of applicable law with any
other  activities  carried on by it, the other activities of the Master Servicer
so causing  such  conflict  being of a type and nature  carried on by the Master
Servicer  on  the  date  of  the  Pooling  and  Servicing  Agreement.  Any  such
determination  permitting the  resignation of the Master Servicer is required to
be evidenced by an opinion of counsel to such effect which shall be delivered to
the Trustee and the Certificate Insurer.

        Upon removal or resignation of the Master Servicer,  the Trustee (x) may
solicit bids for a successor  Master Servicer and (y) pending the appointment of
a successor  Master Servicer as a result of soliciting such bids, shall serve as
Master Servicer.  The Trustee, it if is unable to obtain a qualifying bid and is
prevented by law from acting as Master Servicer, will be required to appoint, or
petition a court of  competent  jurisdiction  to  appoint,  any housing and home
finance  institution,  bank or mortgage servicing  institution  designated as an
approved seller-servicer by the FHLMC or the FNMA having equity of not less than
$1,500,000  and  acceptable  to the  Certificate  Insurer and the holders of the
Class R Certificates (provided that, if the Certificate Insurer and such holders
cannot agree as to the  acceptability  of such successor  Master  Servicer,  the
decision of the  Certificate  Insurer  shall  control) as the  successor  to the
Master  Servicer in the  assumption of all or any part of the  responsibilities,
duties or liabilities of the Master Servicer.

        No removal or resignation of the Master  Servicer will become  effective
until the  Trustee  or a  successor  servicer  shall  have  assumed  the  Master
Servicer's  responsibilities  and obligations in accordance with the Pooling and
Servicing Agreement.

Amendment

        The Pooling and Servicing  Agreement may be amended from time to time by
the Depositor, the Seller, the Master Servicer and the Trustee, with the consent
of the  Certificate  Insurer  and  without  the  consent  of the  holders of the
Certificates,  to cure any  ambiguity  or error,  to correct or  supplement  any
provision therein which may be inconsistent with any other provision therein, to
evidence a succession  to the Master  Servicer,  or to add any other  provisions
with  respect  to  matters  or  questions  arising   thereunder  which  are  not
inconsistent  with  the  provisions  of the  Pooling  and  Servicing  Agreement;
provided  that such action will not, in the opinion of counsel  satisfactory  to
the Trustee, adversely affect in any material respect the interest of any holder
of the Certificates.  The Pooling and Servicing Agreement may also be amended by
the Depositor, the Seller, the Master Servicer and the Trustee, with the consent
of the  Certificate  Insurer  and the  consent of the  holders  of  Certificates
evidencing not less than a majority of the aggregate Class  Certificate  Balance
of the Class of  Certificates  affected  by such  amendment,  for the purpose of
adding any  provisions  to or changing in any manner or  eliminating  any of the
provisions of the Pooling and Servicing  Agreement or of modifying in any manner
the  rights of  holders  of the  Certificates  or the  terms of the  Certificate
Insurance Policies;  provided,  however, that no such amendment may (i) increase
or reduce in any manner the  amount  of, or  accelerate  or delay the timing of,
distributions  that  are  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.

        The Pooling and Servicing  Agreement  may also be amended,  from time to
time, by the Master Servicer,  the Depositor,  the Seller and the Trustee,  with
the consent of the Certificate Insurer and without consent of the holders of the
Certificates,  to modify,  eliminate or add to the provisions of the Pooling and
Servicing Agreement to the extent necessary to (i) maintain the qualification of
the Trust Fund 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 Fund's  assets,  or (ii) prevent the Trust Fund from  entering
into any "prohibited transaction" as defined in the Code.

        Notwithstanding  the  foregoing,  no  amendment  may be made  unless the
Trustee  shall have  received  an  opinion  of  counsel to the effect  that such
amendment  will not cause  the  Trust  Fund to be  disqualified  as a REMIC,  or
subject  the Trust to  "prohibited  transaction"  or  "prohibited  contribution"
taxes.

                                      S-74
<PAGE>


        Class A  Certificates  held by either  the  Depositor  or any  affiliate
thereof will not be counted as  outstanding  for purposes of the approval of any
amendment, waiver or other consent or vote required by the Pooling and Servicing
Agreement.

List of Certificateholders

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

        The Pooling and Servicing  Agreement will not provide for the holding of
any annual or other meetings of holders of the Certificates.

Termination; Retirement of the Certificates

        The  obligations  created by the Pooling and  Servicing  Agreement  will
terminate  upon the last action  required  to be taken by the  Trustee  upon the
latest  to occur of (i) the  final  payment  or  other  liquidation  of the last
Mortgage Loan  remaining in the Trust Fund and the  disposition  of all property
acquired by  foreclosure  or deed in lieu of  foreclosure  of any Mortgage Loan,
(ii) the purchase by the Class R  Optionholder  or the Master  Servicer from the
Trust Fund, or the sale pursuant to an auction conducted by the Trustee,  of all
remaining  Mortgage  Loans and all property  acquired in respect of any Mortgage
Loan  remaining in the Trust Fund or (iii) the final payment to the  Certificate
Insurer of all amounts  then owing to it. In no event,  however,  will the trust
created by the Pooling and Servicing Agreement continue beyond the expiration of
21 years from the death of the last  survivor  of certain  persons  named in the
Pooling and Servicing  Agreement.  Written  notice of termination of the Pooling
and Servicing  Agreement  will be given to each holder of a  Certificate  by the
Trustee.

        At its  option,  the Class R  Optionholder  or the Master  Servicer  may
purchase  on any  Distribution  Date on which such a purchase  is  permitted  as
described below, all (but not fewer than all) remaining Mortgage Loans, in whole
only, and other property  acquired by foreclosure,  deed in lieu of foreclosure,
or otherwise then  constituting  the Trust Fund on terms agreed upon between the
Certificate  Insurer and such Class R Optionholder  or the Master  Servicer,  as
applicable, but in no event less than at a price equal to the greater of (i) the
sum of 100% of the aggregate  Loan Balance of the related  Mortgage  Loans as of
the day of purchase  and any  Reimbursement  Amounts not  otherwise  paid to the
Certificate  Insurer minus amounts  remitted from the Collection  Account to the
Distribution Account representing collections of principal on the Mortgage Loans
during the current Due Period (taking into account Curtailments, Net Liquidation
Proceeds and Prepayments  collected during the immediately  preceding Prepayment
Period,  and with respect to Actuarial  Loans, any scheduled  monthly  principal
payment  due on or before the last day of the Due  Period and in the  Collection
Account as of the related Determination Date), plus one month's interest on such
amount  computed at the weighted  average  Mortgage  Rate,  plus all accrued and
unpaid Servicing Fees plus the aggregate amount of any unreimbursed  Delinquency
Advances and  Servicing  Advances  plus  Delinquency  Advances  which the Master
Servicer  has  theretofore   failed  to  remit  and  (ii)  the  aggregate  Class
Certificate  Balances of the Class A Certificates on such date of purchase,  any
shortfall  in  interest  due on the Class A  Certificates  in  respect  of prior
Distribution  Dates, one month's  interest at the Pass-Through  Rate for each of
the  outstanding   Class  A  Certificates  on  the  date  of  purchase  and  any
Reimbursement  Amounts not otherwise paid to the Certificate  Insurer. The right
of the Class R Optionholder  or the Master Servicer to make any such purchase is
not exercisable  until the  Distribution  Date on which,  after giving effect to
principal distributions on the Certificates that would otherwise be made on such
Distribution Date, the aggregate Loan Balance of the Mortgage Loans has declined
to less than 10% (the "Optional  Termination Date") for the Class R Optionholder
or 5% for the Master  Servicer,  respectively,  of the sum of the Original  Loan
Group Balances.  The termination of the Trust Fund is required to be effected in
a manner  consistent  with  applicable  federal income tax  regulations  and its
status as a REMIC.

                                      S-75
<PAGE>


        In addition to the  foregoing,  following a final  determination  by the
Internal Revenue Service or by a court of competent jurisdiction, in either case
from which no appeal is taken within the permitted  time for such appeal,  or if
any appeal is taken,  following a final  determination of such appeal from which
no further  appeal can be taken,  to the effect that the Trust Fund does not and
will no longer  qualify as a "REMIC"  pursuant to Section  860D of the Code (the
"Final  Determination"),  at any time on or after the date which is 30  calendar
days following such Final Determination,  the Certificate Insurer or the holders
of a majority in Percentage  Interests  represented  by the Class A Certificates
then  outstanding  with the  consent of the  Certificate  Insurer may direct the
Trustee  on  behalf  of the Trust to adopt a plan of  complete  liquidation,  as
contemplated by Section 860F(a)(4) of the Code.

Termination Auction

        The  Pooling  and  Servicing  Agreement  provides  that  within  90 days
following the Optional  Termination Date, the Trustee shall solicit bids for the
purchase of the Mortgage  Loans  remaining in the Trust Fund.  In the event that
satisfactory  bids are  received  as  described  in the  Pooling  and  Servicing
Agreement, the net sales proceeds will be distributed to holders of Certificates
in the same order of priority as collections received in respect of the Mortgage
Loans. If satisfactory bids are not received,  the Trustee shall decline to sell
the Mortgage  Loans and shall not be under any obligation to solicit any further
bids or otherwise  negotiate any further sale of the Mortgage  Loans.  Under the
Pooling and Servicing Agreement, a satisfactory bid is one in which the purchase
price of the Mortgage Loans then outstanding is at least equal to the greater of
(i) the sum of 100% of the aggregate Loan Balance of the related  Mortgage Loans
as of the day of purchase and any  Reimbursement  Amounts not otherwise  paid to
the Certificate  Insurer minus amounts  remitted from the Collection  Account to
the Distribution Account  representing  collections of principal on the Mortgage
Loans  during the current Due Period  (taking  into  account  Curtailments,  Net
Liquidation Proceeds and Prepayments collected during related Prepayment Period,
and with respect to Actuarial Loans, any scheduled monthly principal payment due
on or before the last day of the Due Period and in the Collection  Account as of
the  related  Determination  Date),  plus one  month's  interest  on such amount
computed at the  weighted  average  Mortgage  Rate,  plus all accrued and unpaid
Servicing  Fees  plus  the  aggregate  amount  of any  unreimbursed  Delinquency
Advances and  Servicing  Advances  plus  Delinquency  Advances  which the Master
Servicer  has  theretofore   failed  to  remit  and  (ii)  the  aggregate  Class
Certificate  Balances of the Class A Certificates on such date of purchase,  any
shortfall  in  interest  due on the Class A  Certificates  in  respect  of prior
Distribution  Dates, one month's  interest at the Pass-Through  Rate for each of
the  outstanding   Class  A  Certificates  on  the  date  of  purchase  and  any
Reimbursement  Amounts not otherwise paid to the Certificate Insurer. Such a bid
must be made in accordance with auction  procedures set forth in the Pooling and
Servicing  Agreement,  which include a requirement that the Trustee receive good
faith bids for the Mortgage  Loans by at least two  prospective  purchasers  (at
least one of whom is not the Seller or an affiliate thereof) that are considered
by the Trustee,  in its sole discretion,  to be (i) competitive  participants in
the market for like mortgage  loans and (ii) willing and able  purchasers of the
Mortgage Loans.  Any sale and consequent  termination of the Trust Fund pursuant
to a Termination Auction must constitute a "qualified  liquidation" of the Trust
Fund  under  Section  860F of the  Code,  including  the  requirement  that  the
qualified liquidation takes place over a period not to exceed 90 days.


                                         THE TRUSTEE

        __________________________________,   a  national  banking   association
organized  under the laws of the  United  States of America  with its  principal
place of business in the State of ________,  will be named  Trustee  pursuant to
the  Pooling  and  Servicing  Agreement.  The Trustee  will  initially  serve as
custodian for the mortgage  files  relating to the Mortgage Loans as provided in
the Pooling and Servicing Agreement.

        Pursuant to the Pooling and Servicing Agreement, the Trustee is required
at all times to be a corporation  or  association  organized and doing  business
under the laws of the United States of America or of any state, authorized under
such laws to  exercise  corporate  trust  powers and subject to  supervision  or
examination  by federal or state  authority.  If at any time the  Trustee  shall
cease to be  eligible  in  accordance  with  the  provisions  described  in this
paragraph,  the Trustee  shall give notice of such  ineligibility  to the Master
Servicer,  the  Certificate  Insurer and holders of the  Certificates  and shall
resign in the manner and with the effect  specified in the Pooling and Servicing
Agreement.

                                      S-76
<PAGE>


        The Trustee  will  receive a monthly  fee  payable  out of the  interest
amounts  collected by the Master Servicer on each Mortgage Loan, as compensation
for acting as Trustee.  The Trustee's fee will be paid on each Distribution Date
for the  related Due Period,  and will be equal to a  percentage  per annum (the
"Trustee Fee Rate") of the then outstanding Loan Balance.

        The  Trustee  may be  removed  upon  the  occurrence  of any  one of the
following  events  (whatever  the reason for such event and  whether it shall be
voluntary or  involuntary  or be effected by operation of law or pursuant to any
judgment,  decree or order of any court or any order,  rule or regulation of any
administrative or governmental body) on the part of the Trustee:  (1) failure to
make distributions of available  amounts;  (2) certain breaches of covenants and
representations by the Trustee;  (3) certain acts of bankruptcy or insolvency on
the part of the Trustee;  (4) the Trustee  shall have (A)  delegated or assigned
the  execution of its trusts and powers or the  performance  of its duties under
the Pooling and Servicing Agreement,  or (B) resumed the execution of its trusts
or powers or the  performance  of its duties  under the  Pooling  and  Servicing
Agreement  after  having  previously  delegated  or assigned  such  execution or
performance,  in either  case  without the prior  written  consent of the Master
Servicer,  and (5) failure to meet the standards of Trustee  eligibility  as set
forth in the Pooling and Servicing Agreement.

        If any such event occurs and is continuing,  then and in every such case
(i) the  Certificate  Insurer  or (ii) with the  prior  written  consent  of the
Certificate Insurer (which is required not to be unreasonably withheld), (x) the
Master  Servicer or (y) the holders of a majority  of the  percentage  interests
represented by the Class A Certificates or, if there are no Class A Certificates
then  outstanding,  a majority of the  percentage  interests  represented by the
Class R Certificates, may appoint a successor trustee.

        The Trustee,  or any  successor  trustee or trustees,  may resign at any
time by giving written notice to the Master  Servicer,  the Certificate  Insurer
and the holders of the Certificates.  Upon receiving notice of resignation,  the
Master Servicer is required to appoint promptly a successor trustee or trustees,
with  the  consent  of  the   Certificate   Insurer,   meeting  the  eligibility
requirements  set  forth  above  in the  manner  set  forth in the  Pooling  and
Servicing Agreement.  If no successor trustee shall have been appointed and have
accepted  appointment  within  30  days  after  the  giving  of such  notice  of
resignation,   the  resigning  trustee  may  petition  any  court  of  competent
jurisdiction  for  the  appointment  of a  successor  trustee.  Such  court  may
thereupon,  after such  notice,  if any,  as it may deem  proper and  prescribe,
appoint a successor trustee.

        Any resignation or removal of the Trustee and appointment of a successor
trustee  shall become  effective  upon the  acceptance  of  appointment  by such
successor trustee.

        At any time,  for the purpose of meeting any legal  requirements  of any
jurisdiction  in which any part of the Trust Fund or property  securing the same
may at the time be located,  the 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 or co-trustees,
jointly with the Trustee,  or separate trustee or separate  trustees,  of all or
any part of the  Trust  Fund,  and to vest in such  person or  persons,  in such
capacity, such title to the Trust Fund, or any part thereof, and, subject to the
provisions  of  the  Pooling  and  Servicing  Agreement,  such  powers,  duties,
obligations,  rights and  trusts as the  Master  Servicer  and the  Trustee  may
consider necessary or desirable.


                               FEDERAL INCOME TAX CONSEQUENCES

        For federal  income tax purposes,  an election will be made to treat the
Trust Fund as a REMIC.  The Class A  Certificates  will  constitute  the regular
interests in the REMIC. The Class R Certificates  will constitute the sole class
of "residual interest" in the REMIC.

        The Class A Certificates  generally will be treated as debt  instruments
issued by the REMIC  for  federal  income  tax  purposes.  Income on the Class A
Certificates must be reported under an accrual method of accounting.

        The Classes of Class A Certificates, depending on their respective issue
prices (as described in the Prospectus under "FEDERAL INCOME TAX CONSEQUENCES"),
may be treated as having been issued with original  issue  discount  ("OID") for
federal income tax purposes.  For purposes of determining the amount and rate of
accrual of OID and market discount,  the Trust Fund intends to assume that there
will be prepayments on the

                                      S-77
<PAGE>


Mortgage Loans in the Fixed Rate Group and the  Adjustable  Rate Group at a rate
equal  to 100%  of the  Prepayment  Assumption  and 25%  CPR,  respectively.  No
representation  is made as to whether  the  Mortgage  Loans  will  prepay at the
foregoing   rates  or  any  other  rate.   See  "CERTAIN  YIELD  AND  PREPAYMENT
CONSIDERATIONS"   herein  and  in  the  Prospectus   and  "FEDERAL   INCOME  TAX
CONSEQUENCES"  in the  Prospectus.  Computing  accruals  of  OID  in the  manner
described in the  Prospectus  may  (depending on the actual rate of  prepayments
during the accrual  period) result in the accrual of negative  amounts of OID on
the Certificates issued with OID in an accrual period.  Holders will be entitled
to offset  negative  accruals of OID only  against  future OID  accruals on such
Certificates.

        A reasonable  application of the principles of the OID  Regulations  (as
defined below) to the Class A-7  Certificates  generally  would be to report all
income with respect to such Certificates as OID for each period,  computing such
OID (i) by assuming that the value of One-Month  LIBOR will remain  constant for
purposes  of  determining  the  original  yield  to  maturity  of such  Class of
Certificates and projecting future distributions on such Class A-7 Certificates,
thereby  treating such Class A-7 Certificates as fixed rate instruments to which
the OID computation  rules described in the Prospectus can be applied,  and (ii)
by accounting for any positive or negative  variation in the actual value of the
applicable index in any period from its assumed value as a current adjustment to
OID with respect to such period.

        The  Internal   Revenue   Service  (the  "IRS")  recently  issued  final
regulations  governing the calculation of OID on instruments  having  contingent
interest  payments.  The  regulations  specifically do not apply for purposes of
calculating OID on debt instruments subject to Code Section 1272(a)(6),  such as
the Regular Certificates.  Additionally,  Treasury regulations issued on January
27, 1994, as amended June 11, 1996, which provide rules for calculating OID (the
"OID  Regulations"),  do not contain provisions  specifically  interpreting Code
Section 1272(a)(6). The Trustee intends to base its computations on Code Section
1272(a)(6)  and the OID  Regulations  as  described in the  Prospectus  and this
Prospectus Supplement.  However, because no regulatory guidance currently exists
under Code Section  1272(a)(6),  there can be no assurance that such methodology
represents the correct manner of calculating OID.

        If the holders of any Class A  Certificates  are treated as holding such
Certificates  at a premium,  such  holders  should  consult  their tax  advisors
regarding the election to amortize bond premium and the method to be employed.

        As is described more fully under "FEDERAL  INCOME TAX  CONSEQUENCES"  in
the Prospectus,  the Class A Certificates will represent qualifying assets under
Sections  856(c)(4)(A) and  7701(a)(19)(C)  of the Code, and net interest income
attributable  to the  Class A  Certificates  will be  "interest  on  obligations
secured  by  mortgages  on  real   property"   within  the  meaning  of  Section
856(c)(3)(B)  of the Code, to the extent the assets of the Trust Fund are assets
described in such sections.  The Class A Certificates will represent  qualifying
assets under  Section  860G(a)(3)  if acquired by a REMIC within the  prescribed
time periods of the Code.


Backup Withholding

        Certain  holders  of the Class A  Certificates  may be subject to backup
withholding  at the rate of 31% with  respect  to  interest  paid on the Class A
Certificates if the holders of the Class A Certificates,  upon issuance, fail to
supply the Trustee or their broker with their  taxpayer  identification  number,
furnish an incorrect taxpayer  identification  number,  fail to report interest,
dividends, or other "reportable payments" (as defined in the Code) properly, or,
under certain circumstances,  fail to provide the Trustee or their broker with a
certified  statement,  under  penalty of  perjury,  that they are not subject to
backup withholding.

        The Trustee will be required to report  annually to the IRS, and to each
holder of the Class A Certificates  of record,  the amount of interest paid (and
OID  accrued,  if any) on the Class A  Certificates  (and the amount of interest
withheld for federal income taxes, if any) for each calendar year,  except as to
exempt holders  (generally,  holders that are corporations,  certain  tax-exempt
organizations or nonresident aliens who provide certification as to their status
as  nonresidents).  As long as the only holder of the "Class A Certificates"  of
record is Cede, as nominee for DTC,  holders of the Class A Certificates and the
IRS will receive tax and other information including the amount of interest paid
on such Class A Certificates  owned from Participants and indirect  participants
rather than from the Trustee.  (The Trustee,  however,  will respond to requests
for necessary information to enable Participants, indirect

                                      S-78
<PAGE>


participants  and  certain  other  persons  to  complete  their  reports.)  Each
non-exempt holder of the Class A Certificates will be required to provide, under
penalty of perjury,  a certificate  on IRS Form W-9  containing his or her name,
address,  correct federal taxpayer identification number and a statement that he
or she is not subject to backup  withholding.  Should a nonexempt  holder of the
Class  A  Certificates   fail  to  provide  the  required   certification,   the
Participants or indirect  participants (or the Paying Agent) will be required to
withhold 31% of the interest (and  principal)  otherwise  payable to the holder,
and  remit  the  withheld  amount to the IRS as a credit  against  the  holder's
federal income tax liability.

        Final regulations dealing with withholding tax on income paid to foreign
persons,   backup   withholding  and  related  matters  (the  "New   Withholding
Regulations") were issued by the Treasury Department on October 6, 1997. The New
Withholding  Regulations  generally  will be effective  for payments  made after
December 31, 1998, subject to certain transition rules. Prospective U.S. holders
are strongly  urged to consult  their own tax  advisors  with respect to the New
Withholding Regulations.

        Such amounts will be deemed  distributed to the affected  holders of the
Class A Certificates  for all purposes of the Class A Certificates,  the Pooling
and Servicing Agreement and the Certificate Insurance Policies.

Federal Income Tax Consequences to Foreign Investors

        The following information describes the United States federal income tax
treatment of holders that are Foreign  Investors.  The term  "Foreign  Investor"
means any person other than (i) a citizen or resident of the United States, (ii)
a corporation, partnership or other entity organized in or under the laws of the
United States or any state or political  subdivision thereof (unless in the case
of a partnership  Treasury  regulations provide otherwise),  (iii) an estate the
income of which is includible in gross income for United States  federal  income
tax purposes,  regardless  of its source,  or (iv) a trust if a court within the
United States is able to exercise primary supervision over the administration of
the trust and one or more United  States  persons have  authority to control all
substantial  decisions of the trust. In addition,  the term "Foreign  Investors"
excludes certain trusts that elect to be treated as United States persons.

        The Code and Treasury  regulations  generally subject interest paid to a
Foreign  Investor to a  withholding  tax at a rate of 30%  (unless  such rate is
changed by an applicable  treaty).  The withholding tax, however,  is eliminated
with  respect  to  certain  "portfolio  debt  investments"   issued  to  Foreign
Investors.  Portfolio  debt  investments  include  debt  instruments  issued  in
registered  form for which the United States payer receives a statement that the
beneficial  owner of the  instrument  is a Foreign  Investor.  Since the Class A
Certificates will be issued in registered form, no withholding tax will apply to
the Class A Certificates  if the  information  required by the Code is furnished
(as described  below) and no other  exceptions to the  withholding tax exemption
are applicable.

        For the Class A Certificates  to constitute  portfolio debt  investments
exempt from the United States federal  withholding  tax, the  withholding  agent
must receive from the holder of a Class A  Certificate  an executed IRS Form W-8
signed under penalty of perjury by the holder of a Class A  Certificate  stating
that the holder of the Class A Certificate  is a Foreign  Investor and providing
such  holder's  name  and  address.  The  statement  must  be  received  by  the
withholding  agent in the calendar year in which the interest payment is made or
in either of the two preceding calendar years. A holder of a Class A Certificate
that is a nonresident alien or foreign corporation will not be subject to United
States federal  income tax on gain realized on the sale,  exchange or redemption
of such  Class A  Certificate,  provided  that (i) such gain is not  effectively
connected  with a  trade  or  business  carried  on by the  holder  of a Class A
Certificate  in the  United  States,  (ii) in the case of a holder  of a Class A
Certificate  that is an  individual,  such  holder is not  present in the United
States for 183 days or more during the taxable year in which such sale, exchange
or  redemption  occurs  and  (iii)  in the  case  of gain  representing  accrued
interest,  the conditions  described in the immediately  preceding paragraph are
satisfied.

        In addition, prospective Foreign Investors are strongly urged to consult
their own tax advisors with respect to the New Withholding Regulations.

                                      S-79
<PAGE>


                                   STATE TAXES

        The Depositor makes no representations regarding the tax consequences of
purchase,  ownership or disposition  of the Class A  Certificates  under the tax
laws  of  any  state.  Investors  considering  an  investment  in  the  Class  A
Certificates   should  consult  their  own  tax  advisors   regarding  such  tax
consequences.

        All  investors  should  consult  their own tax  advisors  regarding  the
federal,  state,  local or foreign  income  tax  consequences  of the  purchase,
ownership and disposition of the Class A Certificates.


                              ERISA CONSIDERATIONS

        Any Plan fiduciary  which proposes to cause a Plan to acquire any of the
Class A  Certificates  should  consult  with its  counsel  with  respect  to the
potential  consequences  under the Employee  Retirement  Income  Security Act of
1974,  as  amended  ("ERISA"),  and the  Code,  of the  Plan's  acquisition  and
ownership of such  Certificates.  See "ERISA  CONSIDERATIONS" in the Prospectus.
Section 406 of ERISA prohibits "parties in interest" with respect to an employee
benefit  plan  subject to ERISA and the excise tax  provisions  set forth  under
Section  4975 of the Code (a  "Plan")  from  engaging  in  certain  transactions
involving  such  Plan  and its  assets  unless  a  statutory  or  administrative
exemption  applies to the transaction.  Section 4975 of the Code imposes certain
excise taxes on prohibited  transactions  involving  plans  described under that
Section;  ERISA  authorizes  the  imposition of civil  penalties for  prohibited
transactions involving Plans, subject to ERISA.

        Certain employee benefit plans, including governmental plans and certain
church plans, are not subject to ERISA's  requirements.  Accordingly,  assets of
such plans may be invested  in the Class A  Certificates  without  regard to the
ERISA  considerations  described  herein and in the  Prospectus,  subject to the
provisions  of other  applicable  federal and state law.  Any such plan which is
qualified and exempt from taxation under Sections  401(a) and 501(a) of the Code
may  nonetheless  be subject to the  prohibited  transaction  rules set forth in
Section 503 of the Code.

        Except as noted  above,  investments  by Plans are  subject  to  ERISA's
general fiduciary requirements, including the requirement of investment prudence
and  diversification  and the requirement  that a Plan's  investments be made in
accordance  with the documents  governing the Plan. A fiduciary which decides to
invest the assets of a Plan in the Class A Certificates  should consider,  among
other  factors,  the  extreme  sensitivity  of the  investments  to the  rate of
principal payments (including prepayments) on the Mortgage Loans.

        The     U.S.      Department     of     Labor     has     granted     to
_________________________________   an  administrative   exemption   (Prohibited
Transaction  Exemption  _____,  Exemption  Application No. ______,  __ Fed. Reg.
_____ (199_)) (the "Exemption") from certain of the prohibited transaction rules
of ERISA and the related  excise tax provisions of Section 4975 of the Code with
respect to the initial purchase,  the holding and the subsequent resale by Plans
of  certificates  in  pass-through  trusts that consist of certain  receivables,
loans and other  obligations  that meet the conditions and  requirements  of the
Exemption. The Exemption applies to mortgage loans such as the Mortgage Loans in
the Trust Fund.  For a general  description  of the Exemption and the conditions
that must be satisfied for the Exemption to apply, see "ERISA CONSIDERATIONS" in
the Prospectus.  It is expected that the Exemption will apply to the acquisition
and holding by Plans of the Class A Certificates  and that all conditions of the
Exemption  other than those within the control of the investors  will be met. In
addition,  as of the date  hereof,  there  is no  single  Mortgagor  that is the
obligor on 5% of the  Mortgage  Loans  included  in the Trust Fund by  aggregate
unamortized principal balance of the assets of the Trust Fund.  Prospective Plan
investors  should  consult with their legal  advisors  concerning  the impact of
ERISA and the Code, the  applicability  of PTCE 83-1 described in the Prospectus
and  the   Exemption,   and  the  potential   consequences   in  their  specific
circumstances, prior to making an investment in any of the Class A Certificates.
Moreover,  each Plan  fiduciary  should  determine  whether,  under the  general
fiduciary standards of investment prudence and diversification, an investment in
any of the Class A Certificates is appropriate for the Plan, taking into account
the  overall  investment  policy of the Plan and the  composition  of the Plan's
investment portfolio.

                                      S-80
<PAGE>


                         LEGAL INVESTMENT CONSIDERATIONS

        Although upon their initial issuance all Classes of Class A Certificates
are expected to be rated ___ by ___ and ___ by _______,  no Class of the Class A
Certificates  will  constitute  "mortgage  related  securities"  for purposes of
SMMEA.


                                  UNDERWRITING

        Subject  to the  terms  and  conditions  set  forth in the  underwriting
agreement  with  the  Depositor,   the  Master  Servicer  and  the  Seller  (the
"Underwriting  Agreement"),  the Underwriters  have severally agreed to purchase
the respective aggregate principal amount of each Class of Class A Certificates,
in each case as set forth opposite its name below:


                            Class A-1     Class A-2     Class A-3    Class A-4
           Underwriter    Certificates  Certificates  Certificates  Certificates
           -----------    ------------  ------------  ------------  ------------

           ------------    $             $             $             $
           ------------    $             $             $             $

              Total.....   $             $             $             $



                            Class A-5     Class A-6     Class A-7    Class A-8
           Underwriter    Certificates  Certificates  Certificates  Certificates
           -----------    ------------  ------------  ------------  ------------

           ------------    $             $             $             $
           ------------    $             $             $             $

              Total.....   $             $             $             $

        The  Underwriting   Agreement  provides  that  the  obligations  of  the
Underwriters  to pay for and accept  delivery  of the Class A  Certificates  are
subject to the approval of certain legal matters by their counsel and to certain
other conditions.  The Underwriters are obligated to take and pay for all of the
Class A Certificates to be purchased by them if any are taken.

        The Underwriters  initially  propose to offer all or part of the Class A
Certificates  directly  to the  public at the  public  offering  prices for each
series set forth on the cover page of this Prospectus Supplement and may offer a
portion of the Class A  Certificates  to dealers at a price which  represents  a
concession  not in excess of the amounts  (approximate)  set forth below for the
respective  Class of the Class A Certificates.  The  Underwriters may allow, and
such  dealers may reallow,  a concession  not in excess of the amounts set forth
below for the respective  Class of the Class A Certificates for certain dealers.
After  the  initial  public  offering,  the  public  offering  prices  and  such
concessions may from time to time be varied by the Underwriters.

                                      S-81
<PAGE>



                                    Concession to             Reallowance
                                       Dealers                Concession
                                       -------                ----------

Class A-1...................              %                        %
Class A-2...................              %                        %
Class A-3...................              %                        %
Class A-4...................              %                        %
Class A-5...................              %                        %
Class A-6...................              %                        %
Class A-7...................              %                        %
Class A-8...................              %                        %


        After the initial  public  offering,  the public  offering  price,  such
concessions and such discounts may be changed.

        Block  Financial  Corporation  has agreed to indemnify the  Underwriters
against certain  liabilities  including  liabilities under the Securities Act of
1933, as amended.

        The  Underwriters  intend  to make a  secondary  market  in the  Class A
Certificates, but neither has any obligation to do so. There can be no assurance
that a secondary market for the Class A Certificates will develop or, if it does
develop,  that it will  continue or that it will provide  holders of the Class A
Certificates  with a sufficient  level of liquidity of, or trading  markets for,
the Class A Certificates.

        Until the  distribution of the Class A Certificates is completed,  rules
of the Commission may limit the ability of the  Underwriters and certain selling
group members to bid for and purchase the Class A Certificates.  As an exception
to these rules, the Underwriters are permitted to engage in certain transactions
that stabilize the price of the Class A Certificates.  Such transactions consist
of bids or purchases for the purpose of pegging, fixing or maintaining the price
of the Class A Certificates.

        In general,  purchases of a security for the purpose of stabilization or
to reduce a short  position  could cause the price of the  security to be higher
than it might be in the absence of such purchases.

        None of Block  Financial  Corporation,  the  Depositor  or either of the
Underwriters  makes any  representation  or  prediction  as to the  direction or
magnitude of any effect that the  transactions  described  above may have on the
prices  of the  Class A  Certificates.  In  addition,  none of  Block  Financial
Corporation,   the   Depositor   or  either  of  the   Underwriters   makes  any
representation  that the Underwriters  will engage in such  transactions or that
such transactions, once commenced, will not be discontinued without notice.

                                 USE OF PROCEEDS

        The  Depositor  will apply the net  proceeds  of the sale of the Class A
Certificates to purchase the Mortgage Loans from the Seller.

                                REPORT OF EXPERTS

        The consolidated financial statements of __________________________  and
its  subsidiaries  as of  December  31,  199_ and 199_ and for each of the three
years in the period ended December 31, 199_  incorporated by reference into this
Prospectus Supplement have been audited by ________________________, independent
accountants,  as set forth in their  report  thereon  incorporated  by reference
herein in reliance upon the authority of such firm as experts in accounting  and
auditing.

                                      S-82
<PAGE>



                                  LEGAL MATTERS

        The validity of the  Certificates  will be passed upon for the Depositor
by     Morrison     &     Hecker     L.L.P.,      Kansas     City,     Missouri.
____________________________________,  will pass upon certain  legal  matters on
behalf of the  Underwriters.  In  addition,  ________________,  as  special  tax
counsel to the Depositor,  will pass upon certain federal income tax matters for
the Depositor.


                                     RATINGS

        It is a condition to the issuance of the Class A Certificates  that they
be rated ___ by ___ and ___ by  _______.  The  ratings  assigned  by each of the
Rating Agencies to mortgage pass-through  certificates address the likelihood of
the  receipt  of  all  distributions  on  the  mortgage  loans  by  the  related
certificateholders  under the agreements pursuant to which such certificates are
issued.  The ratings of each Rating  Agency take into  consideration  the credit
quality of the related  mortgage pool,  including any credit support  providers,
structural and legal aspects associated with such  certificates,  and the extent
to which  the  payment  stream  on the  mortgage  pool is  adequate  to make the
payments  required  by such  certificates.  The  ratings  of each of the  Rating
Agencies on such certificates do not, however,  constitute a statement regarding
frequency of prepayments of the related mortgage loans.

        The ratings of the Rating  Agencies  do not address (i) the  possibility
that,  as a result of principal  prepayments,  Certificateholders  may receive a
lower than  anticipated  yield or (ii) the  ability of the Trust Fund to pay any
Basis Risk Carryover Amount.

        The ratings  assigned to the Class A  Certificates  should be  evaluated
independently from similar ratings on other types of securities. A rating is not
a recommendation  to buy, sell or hold securities and may be subject to revision
or withdrawal at any time by the Rating Agencies.

        The Depositor has not requested a rating of the Class A Certificates  by
any rating  agency other than the Rating  Agencies;  there can be no  assurance,
however,  as  to  whether  any  other  rating  agency  will  rate  the  Class  A
Certificates  or, if it does, what rating would be assigned by such other rating
agency.  The  rating  assigned  by  such  other  rating  agency  to the  Class A
Certificates  could be lower than the respective  ratings assigned by the Rating
Agencies.

                                      S-83
<PAGE>





                              INDEX OF DEFINITIONS

Term                                                                     Page
- - - ----                                                                     ----

1934 Act.................................................................S-iv
Accrual Period............................................................S-6
Actuarial Loans..........................................................S-39
Adjustable Rate Group....................................................S-ii
Adjustable Rate Margin....................................................S-1
Adjustment Date...........................................................S-3
Agreement................................................................S-64
Appraised Values.........................................................S-21
ARMs.....................................................................S-ii
Available Funds..........................................................S-59
Available Funds Cap.......................................................S-1
Available Funds Shortfall................................................S-58
Balloon Loans............................................................S-18
Basis Risk Carryover Amount...............................................S-7
Basis Risk Excess.........................................................S-7
BIF......................................................................S-56
Book-Entry Certificates..................................................S-60
Business Day........................................................S-6, S-64
Carry Forward Amount................................................S-7, S-10
Cede................................................................S-4, S-60
CEDEL.....................................................................S-4
Certificate Group.........................................................S-6
Certificate Insurance Policies............................................S-i
Certificate Insurer............................................S-i, S-2, S-13
Certificate Owners..................................................S-4, S-60
Certificate Principal Balance............................................S-14
Certificateholders.................................................S-55, S-60
Certificates........................................................S-i, S-55
Chase...............................................................S-4, S-60
Cimarron............................................................S-2, S-20
Citibank............................................................S-4, S-60
Class.....................................................................S-1
Class A Certificate Principal Balance....................................S-14
Class A Certificateholders..........................................S-ii, S-3
Class A Certificates......................................S-i, S-2, S-5, S-55
Class A Distribution Amount...............................................S-6
Class A-5 Lockout Distribution Amount.....................................S-8
Class A-5 Lockout Percentage..............................................S-8
Class A-5 Lockout Pro Rata Distribution Amount............................S-8
Class A-8 Lockout Distribution Amount.....................................S-9
Class A-8 Lockout Percentage..............................................S-9
Class A-8 Lockout Pro Rata Distribution Amount............................S-9
Class Certificate Balance.................................................S-2
Class R Certificates...........................................S-i, S-5, S-55
Class R Optionholder.....................................................S-15
Closing Date..............................................................S-2
Code.....................................................................S-16
Collection Account.................................................S-12, S-55
Compensating Interest....................................................S-73
CPR......................................................................S-41
CSC................................................................S-11, S-52

                                      S-84
<PAGE>


Current Interest..........................................................S-7
Curtailments.............................................................S-19
Custodian................................................................S-71
Cut-off Date..............................................................S-2
Definitive Certificate...................................................S-60
Delinquency Advances...............................................S-12, S-71
Depositor.................................................................S-2
Determination Date.......................................................S-10
Distribution Account.....................................................S-57
Distribution Date...................................................S-ii, S-5
DTC.......................................................................S-4
Due Period...............................................................S-10
Eligible Account.........................................................S-56
ERISA....................................................................S-80
Euroclear.................................................................S-4
European Depositaries...............................................S-4, S-60
Excess Interest....................................................S-12, S-71
Excess Subordinated Amount...............................................S-67
Exemption................................................................S-80
FDIC.....................................................................S-56
FHLMC....................................................................S-17
Final Determination......................................................S-76
Fiscal Agent.............................................................S-63
Fixed Rate Group.........................................................S-ii
FNMA.....................................................................S-17
Foreign Investors........................................................S-79
GAAP...............................................................S-iv, S-65
Group 1 Certificates...........................................S-i, S-5, S-55
Group 2 Certificates......................................S-i, S-2, S-5, S-55
Initial Class Certificate Balance.........................................S-2
Insurance Premium Rate...................................................S-20
Insured Payments...................................................S-13, S-64
Insurer..................................................................S-63
IRS......................................................................S-78
LIBOR Business Day.......................................................S-60
LIBOR Determination Date.................................................S-60
Liquidated Mortgage Loan.................................................S-10
Loan Balance.............................................................S-70
Loan Group...............................................................S-ii
Loan Purchase Price......................................................S-69
Master Servicer..........................................................S-ii
Monthly Remittance Amount................................................S-57
Monthly Remittance Date..................................................S-10
Moody's..................................................................S-14
Mortgage.................................................................S-ii
Mortgage Indices..........................................................S-4
Mortgage Loans...........................................................S-ii
Mortgage Pool............................................................S-ii
Mortgage Rate.............................................................S-2
Mortgaged Property.......................................................S-ii
Mortgagor................................................................S-39
NCS.................................................................S-2, S-20
Net Lifetime Cap..........................................................S-7
Net Liquidation Proceeds.................................................S-71
Net Monthly Excess Cashflow..............................................S-58
Net Prepayment Interest Shortfall........................................S-73

                                      S-85
<PAGE>


New Withholding Regulations..............................................S-79
NFI.................................................................S-2, S-20
Note......................................................................S-2
Notice...................................................................S-64
OID......................................................................S-77
OID Regulations..........................................................S-78
One-Month LIBOR...............................................S-ii, S-1, S-60
One-Year CMT..............................................................S-3
Optional Termination Date..........................................S-15, S-75
Original Loan Group Balance...............................................S-2
Original Pool Principal Balance...........................................S-2
Owner....................................................................S-64
Participants.............................................................S-60
Pass-Through Rate..................................................S-ii, S-57
Percentage Interest......................................................S-57
Permitted Investments....................................................S-55
Plan.....................................................................S-80
Policy...................................................................S-63
Pooling and Servicing Agreement.....................................S-ii, S-5
Preference Amount..................................................S-11, S-64
Prepayment...............................................................S-73
Prepayment Assumption....................................................S-41
Prepayment Interest Shortfall............................................S-73
Prepayment Period........................................................S-10
Prepayments..............................................................S-19
Principal Distribution Amount.............................................S-9
Rating Agency............................................................S-14
Realized Loss............................................................S-68
Record Date...............................................................S-6
Register.................................................................S-57
Registrar................................................................S-57
Reimbursement Amount.....................................................S-60
Related Loan Group.......................................................S-64
Relevant Depositary......................................................S-60
REMIC.......................................................S-iii, S-16, S-76
REMIC Opinion............................................................S-69
Replacement Cut-off Date.................................................S-70
Riegle Act...............................................................S-18
S&P......................................................................S-14
SAIF.....................................................................S-56
SAP......................................................................S-65
Seller...................................................................S-ii
Senior Lien..............................................................S-15
Servicing Advances.......................................................S-72
Servicing Fee......................................................S-11, S-73
Servicing Fee Rate.................................................S-11, S-73
Simple Interest Loans....................................................S-39
Six-Month LIBOR...........................................................S-3
Specified Subordinated Amount............................................S-67
Start-up Day..............................................................S-2
Subordinated Amount......................................................S-67
Subordination Deficit..............................................S-11, S-68
Subordination Increase Amount......................................S-11, S-67
Subordination Reduction Amount.....................................S-11, S-68
Substitution Adjustment..................................................S-70
Tax Counsel..............................................................S-16

                                      S-86
<PAGE>


Three-Year CMT............................................................S-4
Total Available Funds....................................................S-59
Total Monthly Excess Cashflow............................................S-58
Total Monthly Excess Spread..............................................S-67
Trust Fund.........................................................S-ii, S-55
Trustee............................................................S-ii, S-63
Trustee Fee Rate.........................................................S-77
Underwriter...............................................................S-i
Underwriting Agreement...................................................S-81




                                      S-87
<PAGE>



                                   PROSPECTUS

                          Block Mortgage Finance, Inc.
                                    Depositor

                            ASSET BACKED CERTIFICATES
                              (Issuable in Series)

                           Block Financial Corporation
                                 Master Servicer

                         Companion Mortgage Corporation
                                     Seller
                            ------------------------

        The Asset Backed Certificates (the "Certificates") offered hereby may be
sold from time to time in series (each,  a "Series") as described in the related
Prospectus Supplement.  Each Series of Certificates will be issued by a separate
trust  (each,  a "Trust").  The assets of each Trust (the "Trust  Assets")  will
consist  primarily of (i) (a) first lien and junior lien mortgage  loans secured
by one- to four-family residential properties, including Title I Loans and other
types of home improvement loans (each, a "Single Family Loan"); and/or (b) first
lien and junior  lien  mortgage  loans  secured by  residential  real  property,
together with the manufactured housing unit located thereon (each, a "Contract",
and together with the Single Family Loans,  the "Primary  Assets"),  (ii) monies
due or received  on the Primary  Assets  after the related  Cut-off  Date to the
extent provided in the related  Prospectus  Supplement,  and (iii) certain other
property, each as described herein and in the related Prospectus Supplement.  In
addition  to the  foregoing,  a Trust may  contain a  Prefunding  Account  to be
applied to acquire additional Primary Assets after the related Closing Date. The
amount  initially   deposited  into  a  Prefunding   Account  for  a  Series  of
Certificates  will  not  exceed  twenty-five  percent  (25%)  of  the  aggregate
principal  amount of such Series of  Certificates.  The  Primary  Assets will be
acquired by Block  Mortgage  Finance,  Inc.  (the  "Depositor")  from  Companion
Mortgage  Corporation (the "Seller")  and/or other  institutions as set forth in
the related  Prospectus  Supplement and conveyed by the Depositor to the related
Trust. The Primary Assets will be master serviced by Block Financial Corporation
(the "Master  Servicer").  The Primary  Assets and other assets of each Trust as
described herein and in the related  Prospectus  Supplement will be held for the
benefit of the holders of the related Series of Certificates.

        Each Series of  Certificates  will be  issuable  in one or more  classes
(each, a "Class"),  each of which will represent  beneficial ownership interests
in the Trust  Assets of the  related  Trust.  A Series may  include  one or more
Classes   of   Certificates    entitled   to   principal    distributions    and
disproportionate,   nominal  or  no  interest  distributions,   or  to  interest
distributions and disproportionate,  nominal or no principal distributions.  The
rights  of one or more  Classes  of  Certificates  of a Series  may be senior or
subordinate to the rights of one or more of the other Classes of Certificates of
such  Series.  A Series may include two or more  Classes of  Certificates  which
differ as to the timing, sequential order, priority of payment, interest rate or
amount of distributions of principal or interest or both.

        If specified in the related Prospectus  Supplement,  one or more Classes
of Certificates of a Series may have the benefit of one or more of a letter


<PAGE>


of credit,  financial guaranty  insurance policy,  reserve fund, spread account,
cash collateral account, overcollateralization, cross-collateralization or other
form of credit enhancement.  If specified in the related Prospectus  Supplement,
the Primary Assets  underlying a Series of Certificates may be insured under one
or more of a mortgage pool insurance  policy,  special hazard insurance  policy,
bankruptcy bond or similar credit enhancement.  In addition to or in lieu of any
or all of the foregoing,  credit enhancement with respect to one or more Classes
of  Certificates  of  a  Series  may  be  provided  through  subordination.  See
"Description of the Certificates--Description of Credit Enhancement" herein.

        The yield on each Class of Certificates of a Series will be affected by,
among other things, the rate of payment of principal (including  prepayments) on
the  Primary  Assets in the  related  Trust and the  timing of  receipt  of such
payments.  See "Certain Yield and Prepayment  Considerations"  herein and in the
related Prospectus Supplement. A Trust may be subject to early termination under
the circumstances described herein or in the related Prospectus Supplement.

        None of the  Certificates of any Series will represent an interest in or
obligation of the Depositor, the Seller, the Master Servicer, the Trustee or any
of their  respective  affiliates.  None of the Certificates of any Series or the
underlying  Primary  Assets will be insured or  guaranteed  by any  governmental
agency or instrumentality or by the Depositor,  the Seller, the Master Servicer,
the  Trustee  or any of their  affiliates,  except as set  forth in the  related
Prospectus Supplement.

        THESE  CERTIFICATES  HAVE  NOT  BEEN  APPROVED  OR  DISAPPROVED  BY  THE
SECURITIES AND EXCHANGE  COMMISSION OR ANY STATE  SECURITIES  COMMISSION NOR HAS
THE SECURITIES AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION PASSED
UPON THE  ACCURACY  OR  ADEQUACY OF THIS  PROSPECTUS  OR THE RELATED  PROSPECTUS
SUPPLEMENT.   ANY   REPRESENTATION  TO  THE  CONTRARY  IS  A  CRIMINAL  OFFENSE.
PROSPECTIVE  INVESTORS  SHOULD  CONSIDER  THE RISK FACTORS SET FORTH UNDER "RISK
FACTORS" COMMENCING ON PAGE 17 HEREIN AND IN THE RELATED PROSPECTUS SUPPLEMENT.

        Prospective investors should refer to the "Index of Definitions" on page
117 herein for the location of the definitions of capitalized  terms that appear
in this Prospectus.
                                                  (continued on following page)
September ___, 1998

                                      

<PAGE>


(continued from Prospectus cover)


        Offers of the  Certificates  of a Series may be made through one or more
different methods, including offerings through underwriters,  as described under
"Plan of  Distribution"  herein and  "Underwriting"  in the  related  Prospectus
Supplement. There will have been no secondary market for the Certificates of any
Series prior to the offering thereof. There can be no assurance that a secondary
market for any Class of  Certificates of any Series will develop or, if one does
develop,  that it will continue.  None of the Certificates will be listed on any
securities exchange.

        If specified in the related Prospectus Supplement, one or more elections
will be made to treat the related Trust or a designated portion of the assets of
the related  Trust as one or more "real  estate  mortgage  investment  conduits"
(each, a "REMIC") for federal income tax purposes.  For a description of certain
tax  consequences of owning the  Certificates,  including,  without  limitation,
original issue discount, see "Federal Income Tax Consequences" herein and in the
related Prospectus Supplement.

                              AVAILABLE INFORMATION

        The Depositor has filed with the Securities and Exchange Commission (the
"Commission")  a  Registration  Statement  under the  Securities Act of 1933, as
amended, with respect to the Certificates.  This Prospectus,  which forms a part
of the  Registration  Statement,  omits  certain  information  contained in such
Registration  Statement pursuant to the Rules and Regulations of the Commission.
The Registration  Statement and the exhibits thereto may be inspected and copied
at the public  reference  facilities  maintained by the  Commission at 450 Fifth
Street,  N.W.,  Washington,  D.C. 20549,  and at its Regional Offices located as
follows:  Chicago Regional Office, 500 West Madison Street, Suite 1400, Chicago,
Illinois  60661-2511;  and New York Regional Office,  7 World Trade Center,  3rd
Floor,  New York,  New York 10007.  Copies of such material may also be obtained
from the Public  Reference  Section of the Commission,  450 Fifth Street,  N.W.,
Washington,  D.C.  20549,  at  prescribed  rates.  The  Commission  maintains an
Internet  Web site  that  contains  reports,  information  statements  and other
information   regarding  the  registrants  that  file  electronically  with  the
Commission. The address of such Internet Web site is http://www.sec.gov.

                               REPORTS TO HOLDERS

        Periodic  reports  in  such  frequency  as  set  forth  in  the  related
Prospectus  Supplement concerning the Trust Assets of each Trust are required to
be  forwarded  to  holders  of the  Certificates  of  the  related  Series.  See
"Description of the  Certificates--Reports to Holders" herein for the listing of
the types of  information  that will be  included  in such  report.  Any reports
forwarded  to  holders  will not  contain  financial  information  that has been
examined  and reported  upon by, with an opinion  expressed  by, an  independent
public or certified public accountant.

                       INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

        All  reports  and other  documents  filed by the  Depositor  pursuant to
Section  13(a),  Section 13(c),  14 or 15(d) of the  Securities  Exchange Act of
1934,  as amended,  with respect to the Trust for each Series  subsequent to the
date of this Prospectus and prior to the termination of the offering of the

                                       2
<PAGE>


Certificates  evidencing  an  interest  in such  Trust  shall  be  deemed  to be
incorporated  by  reference  in this  Prospectus  and to be a part  hereof.  Any
statement  contained  herein  or in a  document  incorporated  or  deemed  to be
incorporated  by reference  herein shall be deemed to be modified or  superseded
for purposes of this Prospectus to the extent that a statement  contained herein
or in any other  subsequently  filed  document  which also is or is deemed to be
incorporated by reference herein modifies or supersedes such statement. Any such
statement so modified or superseded  shall not be deemed,  except as so modified
or superseded, to constitute a part of this Prospectus.

        The Depositor will provide  without charge to each person to whom a copy
of this  Prospectus  is  delivered,  on the written or oral  request of any such
person, a copy of any of or all the documents  incorporated  herein by reference
(other than  exhibits to such  documents).  Requests  for such copies  should be
directed to the Depositor at 4435 Main Street,  Suite 500, Kansas City, Missouri
64111, Attention: Corporate Counsel.

                                       3

<PAGE>


                              SUMMARY OF PROSPECTUS

        The  following  Summary of  Prospectus  is  qualified in its entirety by
reference to the detailed information appearing elsewhere in this Prospectus and
by reference  to the  information  with  respect to each Series of  Certificates
contained in the related Prospectus  Supplement.  Capitalized terms used but not
defined in this Summary of Prospectus  shall have the meanings  ascribed to such
terms elsewhere in this  Prospectus.  The Index of Definitions  included in this
Prospectus on page 116 hereof sets forth the pages on which the  definitions  of
capitalized terms appear.

Title of Certificates...............Block Mortgage Finance Asset Backed Certifi-
                                    cates,  issuable  in  series  (the "Certifi-
                                    cates").

Depositor ..........................Block  Mortgage  Finance,  Inc.,  a Delaware
                                    corporation  (the  "Depositor") and a wholly
                                    owned,  limited  purpose  subsidiary  of the
                                    Seller.

Seller..............................Companion Mortgage  Corporation,  a Delaware
                                    corporation  (the  "Seller")  and  a  wholly
                                    owned    subsidiary   of   Block   Financial
                                    Corporation and/or other institutions as set
                                    forth in the related Prospectus Supplement.

Master Servicer.....................Block  Financial  Corporation,   a  Delaware
                                    corporation  (the  "Master Servicer") and an
                                    indirect, wholly   owned  subsidiary of  H&R
                                    Block, Inc.

Trustee.............................The  entity or  entities  named  as  trustee
                                    in the related  Prospectus  Supplement  (the
                                    "Trustee").

Cut-off Date........................The date specified in the related Prospectus
                                    Supplement   after  which  payments  due  or
                                    received on the related Primary  Assets,  as
                                    specified in the related  Prospectus Supple-
                                    ment, are transferred to the  related  Trust
                                    and available for payment  to the holders of
                                    the related Certificates  (each,  a "Cut-off
                                    Date").

Closing.............................Date The date on which the  Certificates  of
                                    any Series are  initially  issued  (each,  a
                                    "Closing  Date") as specified in the related
                                    Prospectus Supplement.

Description of
  Certificates..................... The  Certificates  of each   Series  may  be
                                    issued in  one  or  more  classes  (each,  a
                                    "Class")  and   will  represent "Description
                                    of the  Primary  Assets"  herein.  Series of
                                    Certificates may include one or more Classes
                                    entitled to  distributions  of principal and
                                    disproportionate,  nominal interest and

                                       4
<PAGE>


                                    disproportionate,  nominal  or no  principal
                                    distributions.  The principal  amount of any
                                    Certificate may be zero or may be a notional
                                    amount   as   specified   in   the   related
                                    Prospectus    Supplement.    A   Class    of
                                    Certificates   of  a  Series   entitled   to
                                    payments of interest may receive interest at
                                    a  specified  rate (a  "Pass-Through  Rate")
                                    which  may be  fixed or  adjustable  and may
                                    differ  from  other   Classes  of  the  same
                                    Series,  may receive interest.  Based on the
                                    weighted   average   interest  rate  on  the
                                    underlying  Primary  Assets  or may  receive
                                    interest  as  otherwise  determined,  all as
                                    described   in   the   related    Prospectus
                                    Supplement.  One or more Classes of a Series
                                    may be Certificates upon which interest will
                                    accrue  but  not  be  currently  paid  until
                                    certain    other   Classes   have   received
                                    principal  payments  due to  them in full or
                                    until the  happening of certain  events,  as
                                    set   forth   in  the   related   Prospectus
                                    Supplement.   One   or   more   Classes   of
                                    Certificates  of a Series may be entitled to
                                    receive  principal  payments  pursuant  to a
                                    planned  amortization  schedule  or  may  be
                                    entitled to receive interest  payments based
                                    on a notional principal amount which reduces
                                    in  accordance  with a planned  amortization
                                    schedule.  A Series may also  include one or
                                    more  Classes of  Certificates  entitled  to
                                    payments  derived from a specified  group or
                                    groups of Primary Assets held by the related
                                    Trust.  The rights of one or more Classes of
                                    Certificates may be senior or subordinate to
                                    the  rights  of one  or  more  of the  other
                                    Classes  of   Certificates.   A  Series  may
                                    include two or more Classes of  Certificates
                                    which  differ as to the  timing,  sequential
                                    order,  priority  of  payment  or  amount of
                                    distributions  of  principal  or interest or
                                    both.

Distribution Date.................  The date specified in the related Prospectus
                                    Supplement on which payments will be made to
                                    holders of Certificates  (each, a "Distribu-
                                    tion Date").

Determination Date................  With respect to each Distribution Date, the 
                                    business day (each, a "Determination  Date")
                                    specified  in the related Prospectus Supple-
                                    ment.

Record Date.......................  The  calendar  day (each, a  "Record  Date")
                                    specified in the related  Prospectus Supple-
                                    ment.
Distributions of
  Interest on the
  Certificates....................  Interest on each Class of  Certificates of a
                                    Series  (other than a Class of  Certificates
                                    entitled  to receive  only  principal)  will
                                    accrue  during each period  specified in the
                                    related  Prospectus   Supplement  (each,  an
                                    "Accrual

                                       5
<PAGE>


                                    Period") at the  Pass-Through  Rate for such
                                    Class  specified  in the related  Prospectus
                                    Supplement.  Interest  accrued on each Class
                                    of    Certificates    at   the    applicable
                                    Pass-Through Rate during each Accrual Period
                                    will  be  paid,  to the  extent  monies  are
                                    available  therefor,  on  each  Distribution
                                    Date, commencing on the day specified in the
                                    related Prospectus  Supplement,  and will be
                                    distributed in the manner  specified in such
                                    Prospectus Supplement,  except for any Class
                                    of Certificates ("Accrual  Certificates") on
                                    which  interest is to accrue and not be paid
                                    until the principal of certain other Classes
                                    has  been   paid  in  full  or   until   the
                                    occurrence of certain events as specified in
                                    such Prospectus Supplement.  If so described
                                    in  the   related   Prospectus   Supplement,
                                    interest  that  has  accrued  but is not yet
                                    payable on any Accrual  Certificates will be
                                    added to the  principal  balance  thereof on
                                    each  Distribution  Date and will thereafter
                                    bear interest at the applicable Pass-Through
                                    Rate.  Payments of interest  with respect to
                                    any  Class  of   Certificates   entitled  to
                                    receive interest only or a  disproportionate
                                    amount of  interest  and  principal  will be
                                    paid in the manner set forth in the  related
                                    Prospectus Supplement.  Payments of interest
                                    (or  accruals  of  interest,  in the case of
                                    Accrual  Certificates)  with  respect to any
                                    Series  of   Certificates  or  one  or  more
                                    Classes of Certificates of such Series,  may
                                    be  reduced   to  the  extent  of   interest
                                    shortfalls not covered by Advances,  if any,
                                    or by any applicable credit enhancement.

Distribution of
  Principal of the
  Certificates....................  On   each   Distribution   Date,  commencing
                                    with   the Distribution  Date  specified  in
                                    the related Prospectus Supplement, principal
                                    received or  advanced  with  respect to  the
                                    related Primary  Assets  during  the  period
                                    specified in the related Prospectus  Supple-
                                    ment (each such period, a "Due Period") will
                                    be paid to holders of the  Certificates   of
                                    the  related  Series  (other than a Class of
                                    Certificates  of  such  Series  entitled  to
                                    receive interest   only)  in  the  priority,
                                    manner  and  amount  specified in such Pros-
                                    pectus  Supplement,  to the extent funds are
                                    available  therefor.   Payments of principal
                                    with respect  to a  Series  of  Certificates
                                    or  one  or more Classes of such Series  may
                                    be reduced to the extent of delinquencies or
                                    losses  not covered by Advances,  if any, or
                                    any applicable credit enhancement.

                                       6
<PAGE>


Denominations.....................  Each Class of  Certificates of a Series will
                                    be issued in the  minimum denominations  set
                                    forth in the related Prospectus  Supplement.
                                    Each individual  Certificate of a  Class  of
                                    Certificates  will  represent  a  percentage
                                    interest (a "Percentage  Interest")  in  the
                                    related Class determined  by  dividing   the
                                    original  principal  balance  (or   original
                                    Notional  Principal  Amount,  in the case of
                                    Certificates entitled to  interest  only and
                                    assigned a Notional Principal Amount) repre-
                                    sented by such individual   Certificate   by
                                    the original aggregate principal balance  of
                                    all Certificates of   the related  Class (or
                                    original aggregate Notional Principal Amount
                                    of  the  related  Class, if applicable). The
                                    "Notional Principal  Amount" with respect to
                                    any Certificate having a Notional  Principal
                                    Amount  will be  calculated  as set forth in
                                    the related Prospectus Supplement.
Registration of the
  Certificates....................  Each or any  Class  of  Certificates  of   a
                                    Series  may be issued in definitive form  or
                                    may initially be represented by one or  more
                                    certificates  ("Book-Entry    Certificates")
                                    registered   in   the  name  of  Cede  & Co.
                                    ("Cede"),  the   nominee  of The  Depository
                                    Trust  Company ("DTC"),  and available  only
                                    in the form of  book-entries on the  records
                                    of  DTC,  participating   members    thereof
                                    ("Participants") and other entities, such as
                                    banks, brokers, dealers and trust companies,
                                    that clear through  or  maintain   custodial
                                    relationships   with a  Participant,  either
                                    directly or indirectly  ("Indirect  Partici-
                                    pants"). Certificateholders  may  also  hold
                                    Certificates  of a Series  through  CEDEL or
                                    Euroclear (in Europe), if they are  partici-
                                    pants in such systems or indirectly  through
                                    organizations  that are participants in such
                                    systems. Certificates   representing   Book-
                                    Entry Certificates will be issued in defini-
                                    tive  form  only  under  the limited circum-
                                    stances  described herein and in the related
                                    Prospectus   Supplement.  With   respect  to
                                    Book-Entry  Certificates,   all   references
                                    herein and in the Prospectus  Supplement  to
                                    "holders" shall reflect the rights of owners
                                    of the Book-Entry Certificates  as they  may
                                    indirectly  exercise  such   rights  through
                                    DTC  and Participants,  except  as otherwise
                                    specified herein.  See "Risk Factors"    and
                                    "Description  of the Certificates--Registra-
                                    tion  and  Transfer  of  the   Certificates"
                                    herein.

The Trusts........................  The  Trust  for a  Series   of  Certificates
                                    will include certain mortgage related assets
                                    (the "Primary  Assets") consisting of Single
                                    Family  


                                       7
<PAGE>
                                    Loans and/or Contracts,  together  with pay-
                                    ments in respect of such  assets and certain
                                    other  accounts,  obligations or agreements,
                                    in  each case as  specified in  the  related
                                    Prospectus Supplement.  All of the   Primary
                                    Assets  will  have  been  purchased  by  the
                                    Depositor from the Seller and/or from  other
                                    institutions  as set forth in the    related
                                    Prospectus Supplement.

  A. Single Family
  Loans...........................  Single  Family  Loans  will  be  secured  by
                                    first,  second or more junior liens on resi-
                                    dential properties. Such Single Family Loans
                                    may be conventional loans (i.e.,  loans that
                                    are  not   insured  or  guaranteed   by  any
                                    governmental agency), insured by the Federal
                                    Housing   Authority ("FHA")  or    partially
                                    guaranteed   by the Veterans' Administration
                                    ("VA"),   as   specified   in   the  related
                                    Prospectus Supplement.  If specified in  the
                                    related Prospectus Supplement,  the   Single
                                    Family Loans may include (i) closed-end home
                                    equity loans  ("Home  Equity Loans")  and/or
                                    (ii) Title I Loans and  other  types of home
                                    improvement  loans   each  of which will  be
                                    secured by  first,  second  or  more  junior
                                    liens  on fee simple or leasehold  interests
                                    in     one-   to   four-family   residential
                                    properties.  See "Description of the Primary
                                    Assets--Single Family Loans" herein.

  B. Contracts....................  Contracts  will  consist  of  first  lien or
                                    junior   lien   mortgage  loans  secured  by
                                    residential  real  property,  together  with
                                    the  Manufactured  Homes   located  thereon.
                                    Contracts  may be  conventional, insured  by
                                    the  FHA or partially guaranteed by the  VA,
                                    as  specified in the related Prospectus Sup-
                                    plement.  See  "Description of the   Primary
                                    Assets--Contracts" herein.

  C. Terms of the
  Primary.........................  Assets  The  payment  terms  of the  Primary
                                    Assets  to be  included  in a Trust  will be
                                    described   in   the   related    Prospectus
                                    Supplement   and  may  include  any  of  the
                                    following  features or combinations  thereof
                                    or other  features  described in the related
                                    Prospectus Supplement:

                                    (a) Interest may be payable at a fixed rate,
                                    a rate  adjustable  from  time  to  time  in
                                    relation   to  an  index   (which   will  be
                                    specified   in   the   related    Prospectus
                                    Supplement),  a rate  that  is  fixed  for a
                                    period oftime or under certain circumstances
                                    and is followed  by an  adjustable  rate,  a
                                    rate  that  otherwise  varies  from  time to
                                    time, or a rate that is convertible  from an
                                    adjustable   rate  to  a  fixed   rate  (the
                                    "Mortgage  Rate").  Changes to an adjustable
                                    rate may be

                                       8
<PAGE>


                                    subject  to  periodic  limitations,  maximum
                                    rates,  minimum  rates or a  combination  of
                                    such  limitations.  Accrued  interest may be
                                    deferred  and  added to the  principal  of a
                                    loan  for  such   periods   and  under  such
                                    circumstances  as  may be  specified  in the
                                    related Prospectus  Supplement.  The Primary
                                    Assets  may   provide  for  the  payment  of
                                    interest at a rate lower than the  specified
                                    Mortgage  Rate for a  period  of time or for
                                    the life of the loan,  and the amount of any
                                    difference  may be  contributed  from  funds
                                    supplied  by the  seller  of  the  Mortgaged
                                    Property or another source.

                                    (b) Principal may be payable on a level debt
                                    service  basis  to fully  amortize  the loan
                                    over  its  term,  may be  calculated  on the
                                    basis of an  assumed  amortization  schedule
                                    that  is   significantly   longer  than  the
                                    original  term to maturity or on an interest
                                    rate  that is  different  from the  interest
                                    rate  on the  Primary  Asset  or may  not be
                                    amortized  during  all or a  portion  of the
                                    original   term.   Payment   of   all  or  a
                                    substantial  portion of the principal may be
                                    due  on   maturity   ("balloon   payments").
                                    Principal may include interest that has been
                                    deferred and added to the principal  balance
                                    of the Primary Asset.

                                    (c)  Monthly   payments  of  principal   and
                                    interest on the Primary Assets (the "Monthly
                                    Payments")  may be fixed for the life of the
                                    loan,  may increase over a specified  period
                                    of time or may change from period to period.
                                    Primary   Assets  may   include   limits  on
                                    periodic   increases  or  decreases  in  the
                                    amount of Monthly  Payments  and may include
                                    maximum  or   minimum   amounts  of  Monthly
                                    Payments.

                                    (d)  Prepayments of principal may be subject
                                    to a prepayment  fee, which may be fixed for
                                    the life of the Primary Asset or may decline
                                    over  time,  and may be  prohibited  for the
                                    life of the  Primary  Asset  or for  certain
                                    periods ("lockout periods"). Certain Primary
                                    Assets   may   permit    prepayments   after
                                    expiration of the applicable  lockout period
                                    and may require the payment of a  prepayment
                                    fee in connection  with any such  subsequent
                                    prepayment.  Other Primary Assets may permit
                                    prepayments  without payment of a fee unless
                                    the prepayment  occurs during specified time
                                    periods.  The  Primary  Assets  may  include
                                    "due-on-sale"   clauses   which  permit  the
                                    mortgagee  to demand  payment  of the entire
                                    Primary Asset in connection with the sale or
                                    certain  transfers of the related  Mortgaged
                                    Property.   Other  Primary   Assets  may  be
                                    assumable

                                       9
<PAGE>


                                    by  persons   meeting  the  then  applicable
                                    underwriting   standards  for  such  Primary
                                    Asset.

                                    (e) The real property  constituting security
                                    for   repayment  of  a  Primary  Asset  (the
                                    "Mortgaged  Property") may be located in any
                                    one of the fifty  states,  the  District  of
                                    Columbia,  Guam,  Puerto  Rico or any  other
                                    territory of the United States.  The Primary
                                    Assets  will be  required  to be  covered by
                                    standard hazard insurance  policies insuring
                                    against losses due to fire and various other
                                    causes  as  discussed  herein  and,  to  the
                                    extent not  covered  herein,  in the related
                                    Prospectus  Supplement.  The Primary  Assets
                                    will  be   covered   by   primary   mortgage
                                    insurance policies to the extent provided in
                                    the  related  Prospectus   Supplement.   The
                                    Prospectus  Supplement  for each  Series  of
                                    Certificates     will    specify     certain
                                    information  with  respect  to  the  related
                                    Primary Assets initially  deposited into the
                                    related Trust including, without limitation,
                                    the aggregate  original principal balance of
                                    the Primary Assets initially  deposited into
                                    the   related    Trust,    the    respective
                                    percentages of such Primary Assets which are
                                    secured by first mortgages, second mortgages
                                    and more junior  mortgages,  the minimum and
                                    maximum  outstanding  principal  balances of
                                    such  Primary  Assets,   the  Mortgage  Rate
                                    (fixed or adjustable)  together  with,  with
                                    respect  to  such  adjustable  rate  Primary
                                    Assets initially  deposited into the related
                                    Trust,  the index  upon  which the  interest
                                    rate is based, the weighted average original
                                    term  to  maturity,   the  weighted  average
                                    remaining term to maturity,  the minimum and
                                    maximum  remaining terms to maturity and the
                                    range of origination  dates. If so specified
                                    in the related Prospectus  Supplement,  such
                                    information may be approximate, based on the
                                    expected  Primary  Assets to be  included in
                                    the related  Trust,  in which case the final
                                    information, to the extent of any variances,
                                    will be  contained  in the Form 8-K referred
                                    to below.  See  "Description  of the Primary
                                    Assets"  herein  and   "Description  of  the
                                    Mortgage  Pool"  in the  related  Prospectus
                                    Supplement.  A  Current  Report  on Form 8-K
                                    (each,  a "Form 8-K") will be  available  to
                                    purchasers  or  underwriters  of the related
                                    Series  of  Certificates  and will be filed,
                                    together with the related primary documents,
                                    with  the  Commission  within  fifteen  days
                                    after the related Closing Date.

Forward Commitments;
  Prefunding......................  If so  specified  in the related  Prospectus
                                    Supplement, a portion of the proceeds of the

                                       10
<PAGE>


                                    sale of one or more Classes of  Certificates
                                    of a Series may be deposited in a segregated
                                    account  (a  "Prefunding   Account")  to  be
                                    applied   to  acquire   additional   Primary
                                    Assets.  The times and  requirements for the
                                    acquisition  of such Primary  Assets will be
                                    set  forth  in  the   related   Pooling  and
                                    Servicing  Agreement or other agreement with
                                    the  Depositor  and/or  Seller  and  will be
                                    disclosed   in   the   related    Prospectus
                                    Supplement.   Monies  on   deposit   in  the
                                    Prefunding   Account   and  not  applied  to
                                    acquire  such   additional   Primary  Assets
                                    within  the  time set  forth in the  related
                                    Pooling  and  Servicing  Agreement  or other
                                    applicable  agreement,  which  shall  in  no
                                    event  exceed six  months,  shall be used in
                                    the manner  set forth in related  Prospectus
                                    Supplement,  including  being  treated  as a
                                    principal  prepayment  and  applied  in  the
                                    manner  described in the related  Prospectus
                                    Supplement.  The amount initially  deposited
                                    into a  Prefunding  Account  for a Series of
                                    Certificates  will not exceed  twenty-  five
                                    percent  (25%)  of the  aggregate  principal
                                    amount of such Series of Certificates.

Optional Termination..............  The  Master Servicer, the  Depositor  and/or
                                    any  other entity specified  in the  related
                                    Prospectus Supplement may have the option to
                                    effect the early  termination of a Series of
                                    Certificates  through the  purchase  of  the
                                    Primary  Assets  and   other   assets in the
                                    related  Trust under the  circumstances  and
                                    in the manner  described  in  "The  Trusts--
                                    Optional   Disposition  of  Primary  Assets"
                                    herein   and   in   the   related Prospectus
                                    Supplement.

Mandatory Termination.............  If so  specified in the  related  Prospectus
                                    Supplement, the  Trustee, the Master Servic-
                                    er,  the  Seller,  the Depositor  and/or any
                                    other  entity  as  may be specified in  such
                                    Prospectus  Supplement  may be  required  to
                                    effect early  retirement   of  a  Series  of
                                    Certificates by soliciting competitive  bids
                                    for the purchase of the Primary  Assets  and
                                    other  assets in the related Trust or other-
                                    wise, under  the  circumstances  and in  the
                                    manner  specified  under "The Trusts--Manda-
                                    tory  Disposition of Primary Assets" herein.

Yield and Prepayment
  Considerations..................  The yield on each Class of Certificates of a
                                    Series  will be  affected  by,  among  other
                                    things,  the rate of  payment  of  principal
                                    (including   prepayments)   on  the  Primary
                                    Assets in the  related  Trust and the timing
                                    of receipt of such  payments.  See  "Certain
                                    Yield and Prepayment  Considerations" herein
                                    and in the related

                                       11
<PAGE>


                                    Prospectus   Supplement.    The   Prospectus
                                    Supplement for a Series may specify  certain
                                    yield  calculations  for  Classes  receiving
                                    disproportionate  allocations  of  principal
                                    and  interest  based upon an assumed rate or
                                    range  of  prepayment   assumptions  on  the
                                    related  Primary  Assets.  A higher level of
                                    principal prepayments on the related Primary
                                    Assets than anticipated is likely to have an
                                    adverse  effect on the yield of any Class of
                                    Certificates  that is purchased at a premium
                                    (including  Certificates entitled to receive
                                    interest   only)   and  a  lower   level  of
                                    principal prepayments on the related Primary
                                    Assets than anticipated is likely to have an
                                    adverse  effect on the yield of any Class of
                                    Certificates   that   is   purchased   at  a
                                    discount.     In    either    case,    those
                                    Certificateholders  may fail to recoup fully
                                    their initial investment. See "Certain Yield
                                    and Prepayment Considerations" herein and in
                                    the related Prospectus Supplement.

Credit Enhancement................  If so  specified  in the related  Prospectus
                                    Supplement,  credit  enhancement may be pro-
                                    vided  by any  one  or  a  combination  of a
                                    letter of credit,  financial guaranty insur-
                                    ance policy,  reserve fund, spread  account,
                                    cash  collateral account, overcollateraliza-
                                    tion, cross-collateralization  or other type
                                    of credit  enhancement  to  provide  full or
                                    partial  coverage  for certain  defaults and
                                    losses   relating to the underlying  Primary
                                    Assets. In  addition,  if  specified  in the
                                    related  Prospectus Supplement, the  Primary
                                    Assets   underlying a Series of Certificates
                                    may be insured under one or more of a  mort-
                                    gage pool insurance  policy,  special hazard
                                    insurance policy, bankruptcy bond or similar
                                    credit enhancement.  Credit support may also
                                    be provided by subordination.  The amount of
                                    any  credit  enhancement  may  be limited or
                                    have  exclusions    from  coverage  and  may
                                    decline or be  reduced  over  time  or under
                                    certain  circumstances,  all as specified in
                                    the  related  Prospectus  Supplement.    See
                                    "Description  of  the Certificates--Descrip-
                                    tion of Credit Enhancement" herein.

  A. Subordination................  A  Series  of  Certificates may  consist  of
                                    one or  more classes of Senior  Certificates
                                    and one or more  classes  of    Subordinated
                                    Certificates.  The rights of the holders  of
                                    the  Subordinated  Certificates  of a Series
                                    to receive distributions   with  respect  to
                                    the Trust  Assets  will be subordinated   to
                                    such  rights  of  the  holders of the Senior
                                    Certificates of   the   same Series  to  the
                                    extent described  in  the related Prospectus
                                    Supplement.  This subordination is

                                       12
<PAGE>


                                    intended  to  enhance  the   likelihood   of
                                    regular   receipt   by   holders  of  Senior
                                    Certificates  of the full  amount of monthly
                                    payments of principal and interest due them.
                                    The  protection  afforded  to the holders of
                                    Senior  Certificates of a Series by means of
                                    the    subordination    feature    will   be
                                    accomplished by: (i) the preferential  right
                                    of such  holders  to  receive,  prior to any
                                    distribution  being  made in  respect of the
                                    related   Subordinated   Certificates,   the
                                    amounts of  interest  and/or  principal  due
                                    them on each  Distribution  Date  out of the
                                    funds  available  for  distribution  on such
                                    date and,  to the  extent  described  in the
                                    related Prospectus Supplement,  by the right
                                    of   such   holders   to   receive    future
                                    distributions  on the assets in the  related
                                    Trust that would otherwise have been payable
                                    to the holders of Subordinated Certificates;
                                    (ii)  reducing  the  ownership  interest (if
                                    applicable)  or  principal  balance  of  the
                                    related  Subordinated  Certificates  through
                                    the  allocation  of  losses  on the  related
                                    Primary  Assets;   (iii)  a  combination  of
                                    clauses  (i)  and  (ii)  above;  or  (iv) as
                                    otherwise    described    in   the   related
                                    Prospectus  Supplement.  If so  specified in
                                    the    related    Prospectus     Supplement,
                                    subordination may apply only in the event of
                                    certain types of losses not covered by other
                                    forms of credit enhancement,  such as hazard
                                    losses  not  covered  by   standard   hazard
                                    insurance  policies  or  losses  due  to the
                                    bankruptcy  or fraud of the  Mortgagor.  The
                                    related Prospectus Supplement will set forth
                                    information concerning,  among other things,
                                    the  amount of  subordination  of a Class or
                                    Classes of  Subordinated  Certificates  in a
                                    Series,  the  circumstances  in  which  such
                                    subordination  will be  applicable,  and the
                                    manner,  if any,  in  which  the  amount  of
                                    subordination will decrease over time.

  B. Reserve Account..............  One  or  more  reserve  accounts  (each,   a
                                    "Reserve  Account") may be  established  and
                                    maintained  for each Series of Certificates.
                                    The    related  Prospectus  Supplement  will
                                    specify whether such Reserve  Accounts  will
                                    be included in the  corpus of the  Trust for
                                    such Series and will also specify the manner
                                    of funding  such  Reserve  Accounts and  the
                                    conditions under which the  amounts  in  any
                                    such Reserve Accounts will be used to   make
                                    distributions  to holders  of   Certificates
                                    of  a  particular   Class  or released  from
                                    such Reserve Accounts.

  C. Overcollateralization........  If  specified  in   the related   Prospectus
                                    Supplement, credit support may consist    of
                                    overcollateralization  whereby the aggregate

                                       13
<PAGE>


                                    principal   amount  of  the  Primary  Assets
                                    exceeds the aggregate  principal  balance of
                                    the   Certificates  of  such  Series.   Such
                                    overcollateralization   may   exist  on  the
                                    Closing  Date  or  develop  thereafter  as a
                                    result  of  the   application   of   certain
                                    interest  collections  or other  collections
                                    received in connection with the Trust Assets
                                    in excess of  amounts  necessary  to pay the
                                    Pass-Through Rate on the  Certificates.  The
                                    existence of any  overcollateralization  and
                                    the manner, if any, by which it increases or
                                    decreases,  will be set forth in the related
                                    Prospectus Supplement.

  D. Special Hazard
     Insurance Policy.............  If so  pecified  in the  related  Prospectus
                                    Supplement, certain classes of  Certificates
                                    of a  Series  may  have   the   benefit of a
                                    special hazard insurance  policy or policies
                                    (each, a "Special  Hazard  Policy") covering
                                    certain physical  risks  that are not other-
                                    wise  insured  against by  standard   hazard
                                    insurance  policies.   Each  Special  Hazard
                                    Policy  will be  limited  in  scope and will
                                    cover  losses pursuant to the  provisions of
                                    each such Special Hazard Policy as described
                                    in the related Prospectus Supplement.

  E. Bankruptcy Bond..............  One or more bankruptcy bonds (each, a "Bank-
                                    ruptcy   Bond")  may  be  obtained  covering
                                    certain  losses  resulting from action which
                                    may  be   taken  by a  bankruptcy  court  in
                                    connection  with a Primary  Asset. The level
                                    of  coverage and the  limitations  in  scope
                                    of each  Bankruptcy  Bond  will be specified
                                    in the related Prospectus Supplement.


  F. Pool Insurance
     Policy.......................  A mortgage pool insurance policy or policies
                                    (each,  a "Pool  Insurance  Policy")  may be
                                    obtained and  maintained for Primary  Assets
                                    relating   to   any  Series of Certificates,
                                    which  shall be limited  in scope,  covering
                                    defaults on  the related Primary Assets   in
                                    an  amount equal  to a specified  percentage
                                    of  the   aggregate principal balance of all
                                    Primary  Assets  included in the Trust.

  G. Cross-collateralization......  If specified in the related Prospectus Supp-
                                    lement, separate Classes  of  a   Series  of
                                    Certificates  may  evidence  the  beneficial
                                    ownership of, or be  secured  by,   separate
                                    groups  of  assets included  in a Trust.  In
                                    such case,  credit support may be   provided
                                    by a cross-collateralization feature   which
                                    requires  that  distributions  be made  with
                                    respect to

                                       14
<PAGE>


                                    Certificates evidencing beneficial ownership
                                    of, or secured by, one or more asset  groups
                                    prior to  distributions  to other Classes of
                                    Certificates    evidencing    a   beneficial
                                    ownership  interest in, or secured by, other
                                    asset  groups  within  the  same  Trust.  If
                                    specified   in   the   related    Prospectus
                                    Supplement,  the coverage provided by one or
                                    more  forms  of  credit  support  may  apply
                                    concurrently to two or more separate Trusts.
                                    If   applicable,   the  related   Prospectus
                                    Supplement will identify the Trusts to which
                                    such credit  support  relates and the manner
                                    of  determining  the amount of the  coverage
                                    provided  thereby and of the  application of
                                    such coverage to the identified Trusts.

  H. Other Arrangements...........  Other  arrangements  as  described  in   the
                                    related Prospectus Supplement including, but
                                    not  limited   to,  one  or  more letters of
                                    credit,   surety  bonds, other insurance  or
                                    third-party   guarantees   may   be  used to
                                    provide  coverage  for  certain   risks   of
                                    defaults or various types of losses.

Advances..........................  If so  specified  in the  related Prospectus
                                    Supplement,  the   Master  Servicer  may  be
                                    required (i) to make  advances (each, a "P&I
                                    Advance"), to the extent deemed recoverable,
                                    or  (ii) to  withdraw  from  any  Collection
                                    Account specified in the related  Prospectus
                                    Supplement amounts on deposit therein    and
                                    held for future distribution,  in  each case
                                    in respect of (A)  interest  on the  Primary
                                    Assets due during the related Due Period but
                                    uncollected as of the related  Determination
                                    Date (net of the  Servicing  Fee) and/or (B)
                                    principal  on the Primary  Assets  scheduled
                                    to be  paid during  the related  Due  Period
                                    but uncollected as of the related Determina-
                                    tion Date, other than a balloon payment. See
                                    "The Trusts--Advances;  Servicing  Advances"
                                    herein.

Servicing Fee.....................  The  Master  Servicer  will be  entitled  to
                                    receive a fee for its servicing  duties   in
                                    the amount specified in the related Prospec-
                                    tus Supplement (the "Servicing Fee"), pay-
                                    able from   payments on the related  Primary
                                    Assets (as specified in the related Prospec-
                                    tus   Supplement),   Liquidation   Proceeds,
                                    Released   Mortgaged  Property Proceeds  and
                                    certain   other  sources as  provided in the
                                    related Pooling and Servicing Agreement.

Ratings...........................  It is a  condition  to the  issuance of each
                                    Series of  Certificates  that each  Class of
                                    the  Certificates  of  such  Series  offered
                                    pursuant to this  Prospectus and the related
                                    Prospectus  Supplement  be  rated  by one or
                                    more of Moody's

                                       15
<PAGE>


                                    Investors   Service,    Inc.    ("Moody's"),
                                    Standard  &  Poor's  Ratings   Services,   a
                                    division of The McGraw-Hill Companies,  Inc.
                                    ("S&P"), Fitch IBCA, Inc. ("Fitch") and Duff
                                    & Phelps Credit Rating Co. ("D&P";  and each
                                    of D&P,  Fitch,  Moody's  and S&P, a "Rating
                                    Agency") in one of their four highest rating
                                    categories.  A  security  rating  is  not  a
                                    recommendation   to   buy,   sell   or  hold
                                    securities and may be subject to revision or
                                    withdrawal   at  any  time.   No  person  is
                                    obligated  to  maintain  any  rating  on any
                                    Certificate, and, accordingly,  there can be
                                    no  assurance  that the ratings  assigned to
                                    any  Class  of  Certificates   upon  initial
                                    issuance  thereof  will  not be  lowered  or
                                    withdrawn  by a  Rating  Agency  at any time
                                    thereafter.  If a  rating  of any  Class  of
                                    Certificates  of  a  Series  is  revised  or
                                    withdrawn,  the  liquidity  of such Class of
                                    Certificates may be adversely  affected.  In
                                    general, the ratings address credit risk and
                                    do  not  represent  any  assessment  of  the
                                    likelihood or rate of principal prepayments.
                                    See "Risk  Factors--Limited  Liquidity"  and
                                    "Ratings" herein.

Federal Income Tax..................The federal income tax consequences  of each
                                    Trust  will  depend   upon,  among     other
                                    factors, whether one or more elections   are
                                    made to treat a Trust  or  specific  portion
                                    thereof as a "real  estate  mortgage invest-
                                    ment  conduit" ("REMIC") under the  Internal
                                    Revenue  Code  of  1986,   as  amended  (the
                                    "Code"),  or, if no REMIC  election is made,
                                    whether the Certificates are considered   to
                                    be Pass-Through   Securities  or    Stripped
                                    Securities.  The  related Prospectus Supple-
                                    ment will specify whether a REMIC   election
                                    will  be  made.   See  "Federal  Income  Tax
                                    Consequences"   herein  and  in  the related
                                    Prospectus Supplement.

Legal Investment..................  Unless  otherwise  specified  in the related
                                    Prospectus Supplement, no Class of  Certifi-
                                    cates  will  constitute    "mortgage related
                                    securities" for purposes of the    Secondary
                                    Mortgage Market   Enhancement  Act  of  1984
                                    ("SMMEA")  because,  among other things, the
                                    related Trust will  include  Primary  Assets
                                    that   are   secured   by  second mortgages.
                                    Investors  should  consult their  own  legal
                                    advisors in determining whether and to  what
                                    extent a Class of Certificates   constitutes
                                    legal investments for such  investors.   See
                                    "Legal Investment Matters" herein.

ERISA Considerations..............  A  fiduciary of any employee   benefit  plan
                                    or  other  retirement   plan or  arrangement
                                    subject to the  Employee  Retirement  Income
                                    Security Act of

                                       16
<PAGE>


                                    1974,  as  amended  ("ERISA"),  or the  Code
                                    should   carefully  review  with  its  legal
                                    advisors  whether the purchase or holding of
                                    Certificates    could   give   rise   to   a
                                    transaction   prohibited  or  not  otherwise
                                    permissible under ERISA or the Code. Certain
                                    Classes of Certificates  may not be acquired
                                    or  transferred  unless the  Trustee and the
                                    Depositor  are  furnished  with a letter  of
                                    representation  or an  opinion of counsel to
                                    the effect that such acquisition or transfer
                                    will  not  result  in  a  violation  of  the
                                    prohibited  transaction  provisions of ERISA
                                    and  the  Code  and  will  not  subject  the
                                    Trustee,   the   Depositor   or  the  Master
                                    Servicer  to  additional  obligations.   See
                                    "ERISA  Considerations"  herein  and  in the
                                    related Prospectus Supplement.


                                       17
<PAGE>


                                  RISK FACTORS

        Investors  should  consider the following  material  risks in connection
with the purchase of Certificates:

        Limited  Liquidity.  There will be no market for the Certificates of any
Series prior to the issuance thereof, and there is no assurance that a secondary
market for any of the Certificates will develop or, if one does develop, that it
will provide  Certificateholders  with  liquidity of  investment or that it will
continue for the life of such Certificates.

        Limited Source of Payments,  Limited Obligations of Seller, Depositor or
Master  Servicer.  The Depositor  does not have, nor is it expected to have, any
significant  assets.  Unless  otherwise  specified  in  the  related  Prospectus
Supplement,  the  Certificates of a Series will be payable solely from the Trust
Assets in the  related  Trust and will not have any claim  against  or  security
interest  in the Trust for any other  Series.  There will be no  recourse to the
Depositor  or any other person for any failure to receive  distributions  on the
Certificates.  Consequently,  Certificateholders of each Series must rely solely
upon  payments  with respect to the Trust  Assets for a Series of  Certificates,
including,  if  applicable,   any  amounts  available  pursuant  to  any  credit
enhancement for such Series, for the payment of principal of and interest on the
Certificates of such Series.

        The  Certificates  of any Series  will not  represent  an interest in or
obligation of the Depositor, the Seller, the Master Servicer, the Trustee or any
of their respective  affiliates.  In addition, if the Seller fails to repurchase
any Primary  Asset with  respect to which it has a  repurchase  obligation  as a
result of a breach of a representation  or warranty,  the Depositor will have no
obligation to purchase such Primary Asset from the Trust. The Master  Servicer's
servicing  obligations  under the related  Pooling and  Servicing  Agreement may
include its limited obligation to make certain Advances,  but only to the extent
deemed recoverable.

        Yield and Prepayment Considerations. The yield to maturity of each Class
of  Certificates  of a Series  will  depend on the rate and timing of payment of
principal on the related Primary Assets, including prepayments, liquidations due
to  defaults,  repurchases  due  to  defective  documentation  and  breaches  of
representations and warranties or early termination of the Trust. Such yield may
be adversely  affected by a higher or lower than anticipated rate of prepayments
on the  Primary  Assets.  Prepayments  are  influenced  by a number of  factors,
including prevailing mortgage market interest rates, local and regional economic
conditions and homeowner  mobility.  The yield to maturity of certain Classes of
Certificates identified in the related Prospectus Supplement may be particularly
sensitive to the rate and timing of principal payments  (including  prepayments,
liquidations and repurchases) of the related Primary Assets, which may fluctuate
significantly from time to time. Generally,  mortgage loans with rates which are
higher,  and  especially  if they  are  significantly  higher,  than  prevailing
mortgage market interest rates will prepay faster than mortgage loans which have
rates  set  closer  to the  then  prevailing  mortgage  market  interest  rates.
Therefore, in a declining interest rate environment,  Primary Assets with higher
Mortgage  Rates may prepay  faster  than  anticipated.  Investors  in a Class of
Certificates  offered at a discount from the principal amount thereof or with no
stated  principal amount should fully consider the associated  risks,  including
the risk that a rapid rate of principal  payments could result in the failure of
such investors to recoup their initial investments. See

                                       18
<PAGE>


"Certain  Yield and Prepayment   Considerations"   herein  and  in  the  related
Prospectus Supplement.

        Lower  Credit  Quality  Primary  Assets.  Certain of the Primary  Assets
underlying a Series of  Certificates  may have been made to lower credit quality
borrowers  who  have  marginal  credit  and  fall  into  one of two  categories:
customers with moderate income,  limited assets and other income characteristics
which cause difficulty in borrowing from banks and other traditional  sources of
lenders,  and customers with a derogatory  credit report  including a history of
irregular  employment,  previous bankruptcy  filings,  repossession of property,
charged-off loans and garnishment of wages. The average Mortgage Rate on Primary
Assets made to these types of borrowers is generally higher than that charged by
lenders that typically  impose more stringent credit  requirements.  The payment
experience  on loans made to these types of  borrowers is likely to be different
(i.e.,  greater  likelihood  of late  payments or defaults,  less  likelihood of
prepayments)  from that on loans made to borrowers  with higher credit  quality,
and is likely to be more  sensitive  to changes in the  economic  climate in the
areas in which such borrowers  reside.  See  "Description of the Primary Assets"
herein  and  "Description  of  the  Mortgage  Pool"  in the  related  Prospectus
Supplement.

        Nature  of  Security.  Certain  of the  Primary  Assets  underlying  the
Certificates  of a Series may be secured by Mortgages  junior or  subordinate to
one or more other mortgages ("Senior Liens"),  and the related Senior Liens will
not be included in the Primary Assets.  Although  little data is available,  the
rate of default of second or more junior mortgage loans may be greater than that
of mortgage  loans secured by Senior Liens on comparable  properties.  A primary
risk to holders of Primary Assets secured by junior Mortgages is the possibility
that adequate funds will not be received in connection with a foreclosure of the
related Senior Lien to satisfy fully both the Senior Lien and the Primary Asset.
If a holder of the Senior Lien forecloses on a Mortgaged Property,  the proceeds
of the  foreclosure  or similar  sale  generally  will be  applied  first to the
payment of court costs and fees in connection  with the  foreclosure,  second to
real  estate  taxes,  and  third to  satisfaction  of all  principal,  interest,
prepayment or acceleration  penalties,  if any, and any other sums due and owing
to the holder of the Senior  Lien.  The claims of the holder of the Senior  Lien
will be  satisfied  in full out of  proceeds of the  liquidation  of the Primary
Asset, if such proceeds are  sufficient,  before the related Trust, as holder of
the junior Mortgage,  receives any payments in respect of such Primary Asset. If
the Master  Servicer  were to foreclose  on any Primary  Asset which is a junior
mortgage  loan,  it would do so subject to any  related  Senior  Lien.  The debt
related to such  Primary  Asset  would not be paid in full at such sale unless a
bidder at the foreclosure  sale of such Primary Asset bids an amount  sufficient
to pay off all  sums  due  under  such  Primary  Asset  and the  Senior  Lien or
purchases  the Mortgaged  Property  subject to the Senior Lien. If such proceeds
from a  foreclosure  or  similar  sale of the  related  Mortgaged  Property  are
insufficient  to satisfy such loans in the aggregate,  the related Trust, as the
holder of the junior  Mortgage,  and,  accordingly,  holders of the Certificates
would bear (i) the risk of delay in  distributions  while a deficiency  judgment
against the  Mortgagor is obtained  and (ii) the risk of loss if the  deficiency
judgment  is not  realized  upon.  Moreover,  deficiency  judgments  may  not be
available in certain  jurisdictions.  In addition,  a junior  mortgagee  may not
foreclose  on the  property  securing  a junior  Mortgage  unless it  forecloses
subject to the Senior Lien. In servicing second  Mortgages,  the Master Servicer
may, but is not  obligated  to,  advance  funds to keep the related  Senior Lien
current in the event the Mortgagor is in default

                                       19
<PAGE>


thereunder  until such time as the Master Servicer  satisfies the Senior Lien by
sale  of  the  Mortgaged  Property,  if it  determines  such  Advances  will  be
recoverable  from future  payments  and  collections  on that  Primary  Asset or
otherwise.  The related Trust will have no source of funds to satisfy any Senior
Lien or make payments due to any senior mortgagee. The junior Mortgages securing
the Primary Assets are subject and subordinate to any Senior Liens affecting the
related Mortgaged Property.

        In addition to the foregoing,  certain of the Primary Assets  underlying
the  Certificates  of  a  Series  may  have  Loan-to-Value  Ratios  or  Combined
Loan-to-Value  Ratios in excess of 100%. As a result, the Mortgaged Property may
not provide  adequate  security for the related  Primary Asset. In the event the
Mortgaged  Property fails to provide  adequate  security for the related Primary
Asset,  the  Certificateholders  of  the  related  Trust  could,  absent  credit
enhancement features, experience a loss.

        Balloon  Payments.  Certain of the Primary Assets underlying a Series of
Certificates may provide for the payment of the unamortized principal balance of
the Primary Asset in a single  payment at the maturity of the Primary Asset that
is  greater  than  the  preceding   monthly  payment  ("Balloon   Loans").   See
"Description  of the Primary  Assets"  herein and  "Description  of the Mortgage
Pool" in the related  Prospectus  Supplement.  Because  Mortgagors under Balloon
Loans are required to make a relatively  large single payment upon maturity,  it
is possible that the default risk  associated with Balloon Loans is greater than
that associated with fully-amortizing mortgage loans. The ability of a Mortgagor
on a Balloon Loan to repay the Primary  Asset upon maturity  frequently  depends
upon,  among other  things,  the  Mortgagor's  ability to refinance  the Primary
Asset,  which  will be  affected  by a number  of  factors,  including,  without
limitation, the level of mortgage rates available in the primary mortgage market
at the time,  the  Mortgagor's  equity in the related  Mortgaged  Property,  the
financial  condition of the Mortgagor,  the condition of the Mortgaged Property,
tax law,  general economic  conditions and the general  willingness of financial
institutions and primary mortgage bankers to extend credit.

        Although a low interest rate  environment may facilitate the refinancing
of  a  balloon  payment,   the  receipt  and  reinvestment  by  holders  of  the
Certificates  of the proceeds in such an environment  may produce a lower return
than  that  previously  received  in  respect  of  the  related  Primary  Asset.
Conversely,  a high interest rate environment may make it more difficult for the
Mortgagor  to  accomplish  a  refinancing  and may  result in  delinquencies  or
defaults.

        Prefunding Accounts May Adversely Affect Investment. If a Trust includes
a Prefunding  Account and the  principal  balance of additional  Primary  Assets
delivered to the Trust after the Closing Date is less than the amount  initially
deposited into the Prefunding  Account,  the holders of the  Certificates of the
related  Series will  receive a  prepayment  of  principal  as and to the extent
described in the related Prospectus  Supplement.  Any such principal  prepayment
may adversely affect the yield to maturity of the applicable Certificates. Since
prevailing interest rates are subject to fluctuation,  there can be no assurance
that investors will be able to reinvest such  prepayments at yields  equaling or
exceeding the yields on the related Certificates.  It is possible that the yield
on any such reinvestment will be lower, and may be substantially lower, than the
yield on the related Certificates.

                                       20
<PAGE>


        The ability of a Trust to invest in additional Primary Assets during the
Prefunding  Period (as defined in the  related  Prospectus  Supplement)  will be
dependent  upon the  ability of the  Depositor  to acquire  Primary  Assets that
satisfy the  requirements  for transfer to the Trust.  Although such  additional
Primary  Assets  must  satisfy  the  characteristics  described  in the  related
Prospectus   Supplement,   such  Primary  Assets  may  have  certain   different
characteristics,  including,  without limitation, a more recent origination date
than the Primary Assets  originally  transferred to the Trust or a lesser credit
quality. As a result, the addition of such additional Primary Assets pursuant to
the  Prefunding  Account may  adversely  affect the  performance  of the related
Certificates.

        Limitations,  Reduction and Substitution of Credit  Enhancement.  Credit
enhancement  may be provided with respect to one or more Classes of Certificates
of a Series to cover certain types of losses on the underlying  Primary  Assets.
Credit  enhancement  may be  provided by one or more  forms,  including  but not
limited to  subordination of one or more Classes of Certificates of such Series,
letter of credit,  financial guaranty insurance policy,  mortgage pool insurance
policy,  special hazard insurance policy,  bankruptcy bond, reserve fund, spread
account, cash collateral account, overcollateralization, cross-collateralization
or other type of credit enhancement.  The coverage of any credit enhancement may
be limited or have  exclusions  from coverage and may decline over time or under
certain  circumstances,  all as specified in the related Prospectus  Supplement.
See "Description of the Certificates--Description of Credit Enhancement" herein.

        Basis  Risk.  The  Primary  Assets in a Trust  may  accrue  interest  at
variable  rates  based on  changes  in  specified  indexes  (as set forth in the
related Prospectus Supplement) which may adjust monthly, quarterly,  annually or
otherwise. The Certificates,  however, may accrue interest at Pass-Through Rates
that are  variable  rates  based on  different  indexes  and which may adjust at
different periods. Consequently, the weighted average rate on the Primary Assets
may  not  equal  the  weighted  average  of  the   Pass-Through   Rates  on  the
Certificates.  The  difference  between the interest rates on the Primary Assets
and the Pass-Through  Rates may limit the Pass-Through Rates and the amount paid
to Certificateholders accordingly.

        General Economic Conditions.  General economic conditions have an impact
on the ability of borrowers to repay mortgage loans.  Loss of earnings,  illness
and  other  similar  factors  may  lead  to an  increase  in  delinquencies  and
bankruptcy  filings  by  borrowers.  In the event of  personal  bankruptcy  of a
borrower under a Primary Asset (a "Mortgagor"),  it is possible that the holders
of the  related  Certificates  could  experience  a loss  with  respect  to such
Mortgagor's  Primary Asset.  In  conjunction  with a Mortgagor's  bankruptcy,  a
bankruptcy court may suspend, reduce or reschedule the payments of principal and
interest  to be paid with  respect  to such  Primary  Asset,  thus  delaying  or
reducing  the amount  received by the holders of the related  Certificates  with
respect to such  Primary  Asset.  Moreover,  if a bankruptcy  court  prevents or
avoids the transfer of the related Mortgaged  Property to the related Trust, any
remaining balance on such Primary Asset may not be recoverable.

        Real Estate Market  Conditions.  An investment in securities such as the
Certificates  which are secured by or represent  interests,  either  directly or
indirectly,  in mortgage loans or similar assets may be affected by, among other
things,  a decline in real estate values.  No assurance can be given that values
of the Mortgaged Properties will remain at the levels existing on

                                       21
<PAGE>


the dates of origination of the related Primary Asset.  If the residential  real
estate market should  experience an overall decline in property values such that
the outstanding  balances of the Primary Assets,  together with loans secured by
Senior Liens,  if any, on the Mortgaged  Properties,  become equal to or greater
than the value of the Mortgaged  Properties,  the actual rates of delinquencies,
foreclosures and losses could be higher than those now generally  experienced in
the mortgage lending industry.

        Geographic  Concentration.  Certain  geographic  regions  of the  United
States from time to time will experience weaker regional economic conditions and
housing markets,  and,  consequently,  will experience  higher rates of loss and
delinquency on mortgage loans generally. Any concentration of the Primary Assets
relating  to any  Series  of  Certificates  in such a region  may  present  risk
considerations   in   addition   to  those   generally   present   for   similar
mortgage-backed   securities  without  such   concentration.   See  the  related
Prospectus   Supplement  for  further   information   regarding  the  geographic
concentration of the Primary Assets underlying the Certificates of any Series.

        Delays in Liquidating  Defaulted Primary Assets.  Even assuming that the
Mortgaged Properties provide adequate security for the Primary Assets underlying
a Series of Certificates,  substantial delays could be encountered in connection
with the liquidation of defaulted Primary Assets and corresponding delays in the
receipt of related  proceeds by the  related  Trust  could  occur.  An action to
foreclose on a Mortgaged Property securing a Primary Asset is regulated by state
statutes  and rules and is subject to many of the delays and  expenses  of other
lawsuits  if defenses  or  counterclaims  are  interposed,  sometimes  requiring
several  years to  complete.  Furthermore,  in some states an action to obtain a
deficiency judgment is not permitted following a nonjudicial sale of a Mortgaged
Property.  In the event of a default by a Mortgagor,  these restrictions,  among
other things,  may impede the ability of the Master  Servicer to foreclose on or
sell the Mortgaged Property or to obtain Net Liquidation  Proceeds sufficient to
repay all amounts due on the related  Primary  Assets.  In addition,  the Master
Servicer  will be entitled to deduct from the  Collection  Account to the extent
specified in the related Prospectus  Supplement all previously made Advances for
all expenses  reasonably  incurred in attempting to recover  amounts due and not
yet  repaid  on  Liquidated   Primary  Assets,   including  payments  to  senior
lienholders,  legal  fees and  costs of legal  action,  real  estate  taxes  and
maintenance and preservation expenses, thereby reducing collections available to
the   related    Trust.    See   "Certain   Legal   Aspects   of   the   Primary
Assets---Foreclosure  of Single  Family  Loans"  and  "--Rights  of  Redemption"
herein.

        Likelihood  of  Disproportionate   Liquidation   Expenses.   Liquidation
expenses with respect to defaulted  Primary Assets do not vary directly with the
outstanding  principal  balance of the loan at the time of  default.  Therefore,
assuming  that the  Master  Servicer  took the same  steps in  realizing  upon a
defaulted  Primary Asset having a small remaining  principal balance as it would
in the case of a defaulted  Primary  Asset  having a large  remaining  principal
balance, the amount realized after expenses of liquidation would be smaller as a
percentage of the outstanding  principal  balance of the defaulted Primary Asset
having a small  remaining  principal  balance  than  would be the case  with the
defaulted Primary Asset having a large remaining principal balance.  Because the
average outstanding principal balance of the Primary Assets is small relative to
the size of the average outstanding  principal balance of the loans in a typical
pool  consisting  only  of  conventional   purchase-money  mortgage  loans,  Net
Liquidation Proceeds on Liquidated Primary

                                       22
<PAGE>


Assets may also be smaller as a percentage of the principal balance of a Primary
Asset than would be the case in a typical pool  consisting  only of conventional
purchase-money mortgage loans.

        Legal Considerations.  Applicable state laws generally regulate interest
rates and other charges, require certain disclosures and, unless an exemption is
available,  require  licensing of the originators of certain Primary Assets.  In
addition, most states have other laws, public policies and general principles of
equity relating to the protection of consumers,  unfair and deceptive  practices
and practices  which may apply to the  origination,  servicing and collection of
the Primary Assets.

        The Primary Assets are also subject to federal laws, including,  without
limitation:  (i) the Federal  Truth in Lending Act and  Regulation Z promulgated
thereunder,  which require certain  disclosures to the Mortgagors  regarding the
terms  of the  Primary  Assets;  (ii)  the  Equal  Credit  Opportunity  Act  and
Regulation B promulgated thereunder,  which prohibit discrimination on the basis
of age, race, color, sex, religion,  marital status, national origin, receipt of
public  assistance  or the  exercise  of any  right  under the  Consumer  Credit
Protection Act, in the extension of credit; (iii) the Fair Credit Reporting Act,
which regulates the use and reporting of information  related to the Mortgagor's
credit  experience;  (iv) the  Real  Estate  Settlement  Procedures  Act,  which
regulates closing and servicing  practices  relating to first mortgage loans for
one- to  four-family  residential  properties;  and (v)  certain  other laws and
regulations.  The Contracts are also subject to general equitable principles and
other rules in consumer credit  transactions.  See "Certain Legal Aspects of the
Primary Assets--The Contracts" herein.

        Certain of the  Primary  Assets  may be subject to the Riegle  Community
Development  and Regulatory  Improvement  Act of 1994 (the "Riegle Act"),  which
incorporates  the Home  Ownership  and  Equity  Protection  Act of  1994.  These
provisions impose additional disclosure and other requirements on creditors with
respect to  non-purchase  money  mortgage loans with high interest rates or high
up-front fees and charges. The provisions of the Riegle Act apply on a mandatory
basis to all  mortgage  loans  originated  on or after  October 1,  1995.  These
provisions can impose specific statutory  liabilities upon creditors who fail to
comply with their  provisions and may affect the  enforceability  of the related
mortgage  loans.  In addition,  any assignee of the creditor would  generally be
subject to all claims and defenses  that the consumer  could assert  against the
creditor, including, without limitation, the right to rescind the mortgage loan.

        The  application  of  State  and  Federal  consumer  protection  laws to
particular  circumstances  is not always  certain  and in some cases  courts and
regulatory  authorities have shown a willingness to adopt novel  interpretations
of  these  laws.  Depending  on the  provisions  of the  applicable  law and the
specific facts and circumstances  involved,  violations of these laws,  policies
and  principles  may limit the  ability of an  assignee  (including  a Trust) to
collect all or part of the principal of or interest on the Primary  Assets,  may
entitle the Mortgagor to a refund of amounts  previously  paid and, in addition,
could  subject the  assignee to damages and  administrative  sanctions.  In some
instances,  particularly  in actions  involving  fraud or  deceptive  practices,
damage  awards  have  been  large.  If a Trust  were  obligated  to pay any such
damages,  its  assets  would  be  reduced,  resulting  in  a  possible  loss  to
Certificateholders. See "Certain Legal Aspects of the Primary Assets" herein.


                                       23
<PAGE>


        Generally,  under the terms of the Soldiers'  and Sailors'  Civil Relief
Act of 1940,  as amended (the "Relief  Act"),  a Mortgagor  who enters  military
service after the  origination of such  Mortgagor's  Primary Asset  (including a
Mortgagor who is a member of the National  Guard or is in reserve  status at the
time of the origination of the Primary Asset and is later called to active duty)
may not be charged interest (including fees and charges) above an annual rate of
6% during the period of such  Mortgagor's  active  duty  status,  unless a court
orders otherwise upon application of the lender. It is possible that such action
could have an effect, for an indeterminate period of time, on the ability of the
Master  Servicer to collect  full  amounts of interest on certain of the Primary
Assets underlying a Series of Certificates.  In addition, the Relief Act imposes
limitations  which would impair the ability of the Master  Servicer to foreclose
on an  affected  Primary  Asset  during the  Mortgagor's  period of active  duty
status.  Thus, in the event that such a Primary  Asset goes into default,  there
may be delays and losses occasioned by the inability to realize upon the related
Mortgaged Property in a timely fashion.

        Under  environmental  legislation  and case law  applicable  in  certain
states,  it is possible that liability for  environmental  hazards in respect of
real  property may be imposed on a holder of a mortgage note (such as the Trust)
secured  by  real   property.   See  "Certain   Legal  Aspects  of  the  Primary
Assets--Environmental Legislation" herein.

        Insolvency Related Matters. Counsel to the Depositor and the Seller will
render an opinion  to the  Trustee  that in the event  that the Seller  became a
debtor  under the United  States  Bankruptcy  Code,  the transfer of the Primary
Assets  from the Seller to the  Depositor  in  accordance  with the  Pooling and
Servicing  Agreement  would be  treated  as a true  sale and not as a pledge  to
secure borrowings and that the Depositor would not be substantively consolidated
with the Seller as a single entity or that the assets and/or  liabilities of the
Depositor and Seller would not be consolidated. If, however, the transfer of the
Primary  Assets  from the Seller to the  Depositor  were  treated as a pledge to
secure  borrowings by the Seller or if the Depositor were ordered  substantively
consolidated  with the  Seller as a single  entity or if the  Depositor  were to
become  bankrupt for any reason,  the  distribution of proceeds from the Primary
Assets to the Trust might be subject to the  automatic  stay  provisions  of the
United  States  Bankruptcy  Code,  which  would delay the  distribution  of such
proceeds for an uncertain  period of time.  In  addition,  a bankruptcy  trustee
would have the power to sell the Primary Assets, or the bankruptcy trustee could
substitute  other  collateral in lieu of the Primary Assets to secure such debt,
or such debt could be subject to reduction or adjustment by the bankruptcy court
if the Seller  were to become the  subject  of a case for  reorganization  under
Chapter 11 of the United States Bankruptcy Code.

        In addition,  the case of Octagon Gas Systems,  Inc. v. Rimmer, 995 F.2d
948 (10th Cir.  1993)  contains  language to the effect that accounts sold by an
entity which  subsequently  became a debtor in bankruptcy  remained  property of
such debtor's bankruptcy estate. Although the Contracts constitute chattel paper
rather  than  accounts  under the UCC,  sales of  chattel  paper,  like sales of
accounts,  are governed by Article 9 of the UCC. If the  Depositor or the Seller
were to become a debtor under the United States Bankruptcy Code and a court were
to follow the reasoning of the Tenth Circuit and apply such reasoning to chattel
paper, holders of the Certificates in the related Trust could experience a delay
or reduction in distributions.

                                       24
<PAGE>


        Additionally,  because the Seller may have  purchased the Primary Assets
from other originators or sellers,  it is possible that (as a result of recourse
retained against such other originators or sellers or otherwise) the transfer of
the  Primary  Assets  from such  originators  or sellers to the Seller  could be
treated  as  a  pledge  rather  than  a  sale  and  the  corresponding  negative
implications for delay and reduction of payments by a Trust could apply.

        Original Issue Discount. Certain Classes of Certificates of a Series may
be treated as having been issued with original issue discount for federal income
tax  purposes.  As a result,  holders of such  Certificates  will be required to
include  amounts in income  without  the receipt of cash  corresponding  to that
income.  See "Federal Income Tax  Consequences--Original  Issue Discount" herein
and, if applicable, in the related Prospectus Supplement.

        ERISA  Considerations.  An investment in a Class of  Certificates of any
Series by an employee benefit plan or other plan or arrangement subject to ERISA
or Section 4975 of the Code (a "Plan") may give rise to a prohibited transaction
under  Section 406 of ERISA  and/or be subject to tax under  Section 4975 of the
Code, unless a statutory or administrative exemption is available.  Accordingly,
fiduciaries of any Plan or any insurance company (whether through its general or
separate  accounts) or other person investing "plan assets" of any Plan,  should
consult their  counsel  before  purchasing  any Class of  Certificates.  Certain
Classes of  Certificates  will not be eligible  for purchase by, on behalf of or
with  "plan  assets"  of Plans.  See  "ERISA  Considerations"  herein and in the
related Prospectus Supplement.

        Ratings Not a  Recommendation.  It is a condition to the issuance of the
Certificates  offered  pursuant to this  Prospectus  and the related  Prospectus
Supplement  that each  such  Class of  Certificates  be rated in one of the four
highest  rating  categories  by one or more of Moody's,  S&P,  Fitch or D&P. See
"Ratings" herein. A security rating is not a recommendation to buy, sell or hold
securities  and may be subject to revision or  withdrawal at any time. No person
is obligated to maintain the rating on any Certificate and,  accordingly,  there
can be no assurance that the ratings  assigned to any Class of  Certificates  on
the date on which such  Certificates are initially issued will not be lowered or
withdrawn by a Rating Agency at any time thereafter.  In the event any rating is
revised or withdrawn, the liquidity of the related Certificates may be adversely
affected.

        Book-Entry  Certificates.   Issuance  of  any  of  the  Certificates  in
book-entry  form may reduce the liquidity of such  Certificates in the secondary
trading market because  investors may be unwilling to purchase  Certificates for
which  they  cannot  obtain  physical  certificates.  See  "Description  of  the
Certificates--Registration and Transfer of the Certificates" herein.

        Difficulty in Pledging. Because transactions in Certificates of a Series
in book-entry form may be effected only through DTC,  Participants  and Indirect
Participants, the ability of an Owner to pledge such a Certificate to persons or
entities that do not participate in the DTC system, or otherwise to take actions
in respect of such  Certificates,  may be limited  due to the lack of a physical
certificate   representing   such   Certificate.   See   "Description   of   the
Certificates--Registration and Transfer of the Certificates" herein.

                                       25
<PAGE>


        Potential Delays in Receipt of Payments.  Owners of Certificates  issued
in  book-entry  form may  experience  some delay in their receipt of payments of
interest  and  principal  on the  Certificates  because  such  payments  will be
forwarded  to DTC and DTC will  credit  such  payments  to the  accounts  of its
Participants  which will thereafter credit them to the accounts of Owners either
directly or indirectly  through Indirect  Participants.  See "Description of the
Certificates--Registration and Transfer of the Certificates" herein.

                        DESCRIPTION OF THE PRIMARY ASSETS

General

        The  property  of each Trust will  consist  of: (i) the  Primary  Assets
(subject,  if specified in the  Prospectus  Supplement,  to certain  exclusions)
having the aggregate  principal  balance  outstanding as of the related  Cut-off
Date,  after giving effect to payments due or received on or prior to such date,
as specified in the related Prospectus  Supplement (the "Original Pool Principal
Balance");   (ii)  all  payments  (subject,   if  specified  in  the  Prospectus
Supplement,  to certain exclusions) in respect of such Primary Assets;  (iii) if
specified in the Prospectus  Supplement,  reinvestment  income on such payments;
(iv) all property  acquired by foreclosure  or deed in lieu of foreclosure  with
respect to any such  Primary  Asset;  (v)  certain  rights of the  Trustee,  the
Depositor and the Master  Servicer under any insurance  policies  required to be
maintained in respect of the related Primary Assets; and (vi) if so specified in
the Prospectus  Supplement,  one or more forms of credit enhancement  (together,
the "Trust Assets").

        While it is  expected  that the  Primary  Assets will be acquired by the
Depositor from the Seller, if so specified in the related Prospectus Supplement,
Primary Assets may be acquired by the Depositor from  affiliated or unaffiliated
originators. The following is a brief description of the Primary Assets expected
to be included in the Trusts.  If specific  information  respecting  the Primary
Assets is not known at the time the related Series of Certificates initially are
offered, more general information of the nature described below will be provided
in the related Prospectus  Supplement,  and specific information may, in certain
instances as set forth in the related Prospectus  Supplement,  be set forth in a
report on Form 8-K to be filed with the Commission within fifteen days after the
initial  issuance of such  Certificates.  A copy of the  Pooling  and  Servicing
Agreement  with respect to each Series of  Certificates  will be attached to the
Form 8-K and will be available for  inspection at the corporate  trust office of
the Trustee specified in the related Prospectus Supplement.  Unless so specified
in the related Prospectus Supplement,  no Form 8-K will be filed with respect to
additional  Primary  Assets  acquired  by a Trust with  funds from a  Prefunding
Account.   A  schedule  of  the  Primary  Assets  relating  to  each  Series  of
Certificates,  will be attached to the related  Pooling and Servicing  Agreement
delivered to the Trustee upon delivery of such Certificates.

Single Family Loans

        Each Single  Family Loan will be  evidenced  by a  promissory  note (the
"Mortgage  Note")  secured  by a  mortgage  or deed of  trust  (the  "Mortgage")
creating a first, second or more junior lien in one- to four-family  residential
properties  (the  "Mortgaged  Properties").   If  specified  in  the  Prospectus
Supplement,   the  Primary  Assets  may  include  cooperative   apartment  loans
("Cooperative Loans") secured by security interests in shares issued by

                                       26
<PAGE>


Cooperatives  and in the  related  proprietary  leases or  occupancy  agreements
granting   exclusive   rights  to  occupy   specific   dwelling  units  in  such
Cooperatives'  buildings.  The Mortgaged  Properties  securing the Single Family
Loans may include investment properties, vacation and second homes and leasehold
interests.  Each  Single  Family  Loan will be  selected  by the  Depositor  for
inclusion  in the Trust from among  those  acquired  by the  Depositor  from the
Seller or from one or more  affiliated or  unaffiliated  originators,  including
newly  originated  loans.  In the case of leasehold  interests,  the term of the
leasehold  will exceed the  scheduled  maturity of the Primary Asset by at least
five years,  unless a shorter  period is  specified  in the  related  Prospectus
Supplement.

        The Single Family Loans may be (i)  "conventional"  mortgage loans, that
is, they will not be insured or  guaranteed  by any  governmental  agency,  (ii)
insured by the Federal Housing Authority  ("FHA") or (iii) partially  guaranteed
by the Veteran's  Administration  ("VA"), as specified in the related Prospectus
Supplement. If specified in the related Prospectus Supplement, the Single Family
Loans may include closed-end home equity loans ("Home Equity Loans").  Such Home
Equity Loans will be secured by first, second or more junior liens on fee simple
or  leasehold  interests  in one- to  four-family  residential  properties.  See
"Description  of the Primary  Assets--Single  Family  Loans." The  principal and
interest  on the  Single  Family  Loans  included  in the  Trust for a Series of
Certificates  will be  payable  either  on the  first  day of each  month  or on
different  scheduled  days  throughout  each  month,  and the  interest  will be
calculated  either  on a  simple  interest,  actuarial  method  or "Rule of 78s"
method,  as described herein and in the related  Prospectus  Supplement.  When a
full  principal  prepayment is paid on a Single Family Loan during a month,  the
Mortgagor is generally  charged  interest only on the days of the month actually
elapsed  up to the date of such  prepayment,  at a daily  interest  rate that is
applied to the principal amount of the Single Family Loan so prepaid.

        The payment  terms of the Single  Family Loans to be included in a Trust
for a Series will be  described  in the related  Prospectus  Supplement  and may
include any of the following features or combinations  thereof or other features
described in the related Prospectus Supplement:

               (a) Interest  may be payable at a fixed rate,  a rate  adjustable
        from time to time in relation to an index  (which will be  specified  in
        the related Prospectus Supplement), a rate that is fixed for a period of
        time or under  certain  circumstances  and is followed by an  adjustable
        rate, a rate that otherwise  varies from time to time, or a rate that is
        convertible  from an  adjustable  rate to a fixed  rate.  Changes  to an
        adjustable rate may be subject to periodic  limitations,  maximum rates,
        minimum rates or a combination of such limitations. Accrued interest may
        be deferred and added to the  principal of a Single Family Loan for such
        periods and under such  circumstances as may be specified in the related
        Prospectus  Supplement.  Single Family Loans may provide for the payment
        of  interest  at a rate lower  than the  specified  Mortgage  Rate for a
        period of time or for the life of the Single Family Loan, and the amount
        of any difference  may be contributed  from funds supplied by the seller
        of the Mortgaged Property or another source.

               (b)  Principal  may be payable on a level debt  service  basis to
        fully  amortize the Single Family Loan over its term,  may be calculated
        on the basis of an assumed  amortization  schedule that is significantly
        longer than the original term to maturity or on an interest rate that

                                       27
<PAGE>


        is different  from the Mortgage Rate or may not be amortized  during all
        or a portion  of the  original  term.  Payment  of all or a  substantial
        portion of the  principal  may be due on maturity  ("balloon  payment").
        Principal  may include  interest that has been deferred and added to the
        principal balance of the Single Family Loan.

               (c) Monthly  Payments of principal  and interest may be fixed for
        the life of the Single Family Loan, may increase over a specified period
        of time or may change from  period to period.  Single  Family  Loans may
        include  limits on  periodic  increases  or  decreases  in the amount of
        Monthly  Payments and may include  maximum or minimum amounts of Monthly
        Payments.

               (d)  Prepayments of principal may be subject to a prepayment fee,
        which may be fixed for the life of the Single Family Loan or may decline
        over time,  and may be prohibited for the life of the Single Family Loan
        or for certain periods ("lockout periods").  Certain Single Family Loans
        may permit prepayments after expiration of the applicable lockout period
        and may require the payment of a prepayment  fee in connection  with any
        such  subsequent  prepayment.  Other  Single  Family  Loans  may  permit
        prepayments without payment of a fee unless the prepayment occurs during
        specified  time  periods.  The Single  Family  Loans may include "due on
        sale" clauses which permit the mortgagee to demand payment of the entire
        Single Family Loan in connection  with the sale or certain  transfers of
        the  related  Mortgaged  Property.  Other  Single  Family  Loans  may be
        assumable by persons meeting the then applicable  underwriting standards
        of the Seller.

Contracts

        Each Contract included as a Primary Asset in the Trust with respect to a
Series of Certificates  will be secured by a Manufactured Home and a mortgage or
deed of trust  relating  to the real  estate to which the  Manufactured  Home is
permanently  affixed.  Contracts  are similar to Single  Family  Loans,  and the
description herein to Single Family Loans is generally  applicable to Contracts,
except as otherwise  noted.  The Prospectus  Supplement will specify whether the
Contracts will be fully amortizing or have a balloon payment,  whether they will
bear  interest  at a fixed,  adjustable  or  variable  rate and other  pertinent
information with respect to the Contracts.  As used herein,  Mortgaged  Property
includes Manufactured Homes, unless otherwise noted.

        The "Manufactured  Homes" securing the Contracts consist of manufactured
homes  within the  meaning of Section  5402(6) of title 42 of the United  States
Code which defines a "manufactured  home" as "a structure,  transportable in one
or more sections,  which,  in the traveling  mode, is eight body feet or more in
width or forty body feet or more in length,  or, when erected on site,  is three
hundred  twenty or more square feet,  and which is built on a permanent  chassis
and designed to be used as a dwelling with or without permanent  foundation when
connected  to the  required  utilities,  and  includes  the  plumbing,  heating,
air-conditioning,  and electrical  systems contained  therein;  except that such
term shall  include  any  structure  which  meets all the  requirements  of this
paragraph   except  the  size   requirements  and  with  respect  to  which  the
manufacturer  voluntarily  files a  certification  required by the [Secretary of
Housing and Urban Development] and complies with the standards established under
[Chapter 70 of title 42 of the United States Code]." Moreover, if an election is
made to treat the Trust as a REMIC as

                                       28
<PAGE>


described in "Federal Income Tax Consequences"  herein,  Manufactured Homes will
have a minimum of 400 square feet of living space and a minimum  width in excess
of 102 inches.

        Certain of the Single Family Loans or Contracts contained in a Trust may
be loans insured under the FHA Title I credit insurance program created pursuant
to  Sections  1 and  2(a) of the  National  Housing  Act of 1934  (the  "Title I
Program").  Under the Title I Program,  the FHA is  authorized  and empowered to
insure  qualified  lending  institutions  against losses on eligible loans.  The
Title I Program operates as a coinsurance program in which the FHA insures up to
90% of certain  losses  incurred on an individual  insured  loan,  including the
unpaid  principal  balance of the loan,  but only to the extent of the insurance
coverage available in the lender's FHA insurance  coverage reserve account.  The
owner of the loan  bears the  uninsured  loss on each  loan.  The types of loans
which are  eligible for  insurance by the FHA under the Title I Program  include
property improvement loans ("Title I Loans").  Title I Loan means a loan made to
finance  actions  or items  that  substantially  protect  or  improve  the basic
livability or utility of a property and includes: (1) single family, multifamily
and nonresidential property improvement loans; (2) manufactured home improvement
loans,  where the home is classified as  personalty;  (3) historic  preservation
loans; and (4) fire safety equipment loans in existing health care facilities.

Certain Characteristics of the Primary Assets

        The related Prospectus Supplement will describe certain  characteristics
of the  related  Primary  Assets  initially  included  in the  Trust,  which may
include, without limitation (i) the range of dates of origination and the latest
scheduled  maturity  date,  (ii) the minimum  remaining  term to  maturity,  the
weighted average  original term to maturity and the weighted  average  remaining
term to  maturity,  (iii) the range of  Mortgage  Rates,  the  weighted  average
Mortgage Rate and, with respect to  adjustable-rate  Primary  Assets,  the index
upon which the  Mortgage  Rate is based,  (iv) the range of  principal  balances
outstanding and the weighted  average  outstanding  principal  balance,  (v) the
percentages of Primary Assets secured by first  Mortgages,  second Mortgages and
more junior Mortgages,  respectively,  (vi) the range of Combined  Loan-to-Value
Ratios at origination,  the weighted average Combined  Loan-to-Value  Ratio, the
range  of   Loan-to-Value   Ratios  at  origination  and  the  weighted  average
Loan-to-Value  Ratio,  (vii) the  percentage  of Primary  Assets  secured by fee
simple interests in single-family dwelling units, investor properties,  units in
planned unit  developments  and  condominiums,  respectively,  the percentage of
Primary  Assets  secured by leasehold  interests  and the  percentage of Primary
Assets secured by units in Cooperatives, (viii) the percentage of Primary Assets
as to which the related  Mortgagor  represented at the time of origination  that
the related Mortgaged  Property would be occupied by such Mortgagor as a primary
or  secondary  residence,  (ix)  the  percentage  of  Primary  Assets  that  are
Contracts,   (x)  certain  summary   information   relating  to  the  geographic
concentration of the Mortgaged  Properties securing the Primary Assets, (xi) the
percentage of Primary Assets which are Balloon  Loans,  and (xii) the percentage
of Primary Assets which are Bankruptcy Loans, the percentage of Bankruptcy Loans
which  are 30 days or  more  contractually  delinquent  and the  percentages  of
Primary Assets other than Bankruptcy Loans which are 30 days and 60 days or more
contractually  delinquent,   respectively.   If  so  specified  in  the  related
Prospectus  Supplement,  the  characteristics  of  the  Primary  Assets  may  be
approximate,  based on the expected  characteristics of the Primary Assets to be
included in

                                       29
<PAGE>


the related Trust and any significant  variations  therefrom will be provided on
the related Form 8-K.

        For purposes of the foregoing, the "Combined Loan-to-Value Ratio" of any
Primary Asset is the ratio (expressed as a percentage) of (i) the sum of (a) the
original  principal  balance of such  Primary  Asset at the date of  origination
(which, if specified in the related Prospectus  Supplement,  may include certain
financed fees and insurance  premiums) plus (b) the  outstanding  balance of the
Senior Lien, if any,  divided by (ii) the lesser of (a) the value of the related
Mortgaged Property,  based upon the appraisal, if any, or drive-by evaluation or
other method made at the time of  origination  of the Primary  Asset and (b) the
purchase price of the Mortgaged Property if the Primary Asset proceeds were used
to purchase the Mortgaged Property. See "The Primary Asset Program--Underwriting
Procedures" herein. The "Loan-to-Value  Ratio" of any Primary Asset is the ratio
(expressed  as a  percentage)  of (i) the  original  principal  balance  of such
Primary  Asset at the date of  origination  (which,  if specified in the related
Prospectus Supplement, may include certain financed fees and insurance premiums)
divided by (ii) the lesser of (a) the value of the related  Mortgaged  Property,
based upon the appraisal, if any, or drive-by evaluation or other method made at
the time of  origination  of the Primary Asset and (b) the purchase price of the
Mortgaged  Property  if the Primary  Asset  proceeds  were used to purchase  the
Mortgaged  Property.  For purposes of calculating the  Loan-to-Value  Ratio of a
Contract relating to a Manufactured  Home, the "value" is the appraised value of
the Manufactured Home, based upon the age and condition of the Manufactured Home
and the quality and  condition  of the  community  in which it is  situated,  if
applicable.  For  Primary  Assets  secured  by a first  Mortgage,  the  Combined
Loan-to-Value Ratio and the Loan-to-Value Ratio will be the same.

        In the event that title to any Primary Asset is acquired in  foreclosure
or by deed in lieu of  foreclosure  (or,  in the case of  Contracts  in  certain
states,  by  repossession  of  the  related  Manufactured  Home),  the  deed  or
certificate of sale will be issued to the Trustee or to its nominee on behalf of
Certificateholders.   Notwithstanding   any  such   acquisition   of  title  and
cancellation  of  the  related  Primary  Asset,  such  Primary  Asset  (an  "REO
Property")  will be considered  for most purposes to be an  outstanding  Primary
Asset  held in the Trust  until such time as the  Primary  Asset is sold and all
recoverable  proceeds have been received with respect to such defaulted  Primary
Asset.

        A "Bankruptcy Loan" is a Primary Asset on which the related Mortgagor is
making payments  pursuant to a personal  bankruptcy plan or proceeding  (each, a
"Bankruptcy  Plan").  The  entire  principal  balance  and the right to  receive
interest  accrued  after the Cut-off Date with respect to each  Bankruptcy  Loan
will generally be included in the assets of the related  Trust,  while the right
to interest  accrued but unpaid  prior to the  related  Cut-off  Date under each
Bankruptcy Loan will generally be retained by the Seller.  The Seller's right to
collect  interest  accrued on a Bankruptcy Loan prior to the date of the related
Bankruptcy  Plan filing will  generally be  subordinate  to the related  Trust's
right to receive timely  payments of principal and interest with respect to such
Bankruptcy Loan.

Payments on the Primary Assets

        The Primary Asset  underlying a Series of Certificates  will provide for
payments that are  allocated to principal  and interest  according to either the
actuarial method (an "Actuarial Primary Asset"), the simple interest method

                                       30
<PAGE>


(a "Simple  Interest Primary Asset") or the "Rule of 78s" method (a "Rule of 78s
Primary Asset"), as set forth in the related Prospectus Supplement.  The related
Prospectus  Supplement  will set forth  whether any of the  Primary  Assets will
provide for deferred interest or negative amortization.

        An  Actuarial  Primary  Asset  provides  for  payments in level  monthly
installments  (except,  in the  case  of a  Balloon  Loan,  the  final  payment)
consisting of interest  equal to  one-twelfth  of the  applicable  Mortgage Rate
times the unpaid principal  balance,  with the remainder of such payment applied
to principal.

        A Simple  Interest  Primary Asset provides for the  amortization  of the
amount financed under such Primary Asset over a series of equal Monthly Payments
(except, in the case of a Balloon Loan, the final payment). Each Monthly Payment
consists of an  installment  of interest which is calculated on the basis of the
outstanding  principal  balance of the  Primary  Asset being  multiplied  by the
stated  Mortgage  Rate and further  multiplied  by a fraction,  the numerator of
which is the number of days in the period elapsed since the preceding payment of
interest  was made and the  denominator  of which is the  number  of days in the
annual period for which interest  accrues on such Primary Asset. As payments are
received under a Simple Interest  Primary Asset,  the amount received is applied
first to  interest  accrued to the date of payment and the balance is applied to
reduce the unpaid  principal  balance.  Accordingly,  if a borrower pays a fixed
monthly  installment on a Simple Interest Primary Asset before its scheduled due
date, the portion of the payment  allocable to interest for the period since the
preceding  payment was made will be less than it would have been had the payment
been made as  scheduled,  and the portion of the  payment  applied to reduce the
unpaid principal  balance will be  correspondingly  greater.  However,  the next
succeeding  payment will result in an allocation of a greater amount to interest
if such payment is made on its scheduled due date.

        Conversely,  if a borrower  pays a fixed monthly  installment  after its
scheduled  due date,  the portion of the payment  allocable  to interest for the
period since the  preceding  payment was made will be greater than it would have
been had the payment been made as scheduled,  and the remaining portion, if any,
of  the  payment  applied  to  reduce  the  unpaid  principal  balance  will  be
correspondingly  less. If each scheduled payment under a Simple Interest Primary
Asset is made on or prior to its  scheduled due date,  the principal  balance of
the  Primary  Asset will  amortize  in the  manner  described  in the  preceding
paragraph.  However, if the borrower consistently makes scheduled payments after
the  scheduled  due date,  the  Primary  Asset will  amortize  more  slowly than
scheduled.  If a Simple  Interest  Primary  Asset is  prepaid,  the  borrower is
required to pay interest only to the date of prepayment.

        A Rule of 78s Primary Asset  provides for the payment by the borrower of
a specified total amount of payments,  payable in equal monthly  installments on
each due date, which total represents the amount financed and add-on interest in
an amount  calculated  on the basis of the stated  note rate for the term of the
Primary Asset.  The rate at which such amount of add-on  interest is earned and,
correspondingly,  the  portion  of  each  fixed  monthly  payment  allocated  to
reduction of the outstanding principal balance are calculated in accordance with
the "sum of the digits" or "Rule of 78s". Under a Rule of 78s Primary Asset, the
portion of a payment  allocable to interest is  determined  by  multiplying  the
total amount of add-on interest  payable over the term of the Primary Asset by a
fraction  derived as described  herein.  The fraction used in the calculation of
add-on interest earned each month under a

                                       31
<PAGE>


Rule of 78s Primary Asset has as its  denominator a number equal to the sum of a
series of  numbers  beginning  with one and  ending  with the  number of monthly
payments due under the Primary Asset. For example, for a Primary Asset providing
for twelve scheduled payments, the denominator of each month's fraction would be
78, the sum of the series of numbers  from one to twelve.  The  numerator of the
fraction  for a given  month would be the number of  payments  remaining  before
giving  effect  to  the  payment  to  which  the  fraction  is  being   applied.
Accordingly,  in the case of such  Primary  Asset,  the  fraction  for the first
payment would be 12/78,  for the second payment,  11/78,  for the third payment,
10/78,  and so on through the final  payment,  for which the  fraction  would be
1/78. The applicable  fraction is then  multiplied by the total add-on  interest
payable over the term of the Primary  Asset to determine  the amount of interest
"earned" that month.  The difference  between the amount of the monthly  payment
made by the borrower and the amount of earned add-on interest calculated for the
month is applied to principal reduction. As a result, the rate at which interest
is  earned in the  initial  months of a Rule of 78s  Primary  Asset is  somewhat
higher than the interest  computed for a Primary Asset  computed on an actuarial
basis,  and the rate at which  interest  is  earned  at the end of a Rule of 78s
Primary  Asset is somewhat  less than that computed for a Primary Asset under an
actuarial basis.

        Payments to holders of the related  Certificates  and the  Servicing Fee
with  respect to Rule of 78s Primary  Assets will be computed as if such Primary
Assets were Simple Interest Primary Assets.  Unless  otherwise  specified in the
related  Prospectus  Supplement,  amounts  received upon prepayment in full of a
Rule of 78s  Primary  Asset  in  excess  of (i) the then  outstanding  principal
balance of such Primary Asset (computed on a daily simple interest  amortization
basis) and (ii) accrued  interest  computed on a daily simple  interest basis at
the Mortgage Rate, plus servicing compensation exclusive of Servicing Fees, will
not be available to make required  payments of principal and interest to holders
of the related  Certificates and will not be treated as collected  principal for
purposes of computing the amount to be distributed.

        In the event of the prepayment in full  (voluntarily or by acceleration)
of a Rule of 78s Primary Asset, under the terms of such Primary Asset the entire
remaining amount of payments will be due but a "refund" or "rebate" will be made
to the  Mortgagor of the portion of the total amount of the  scheduled  payments
remaining under such Primary Asset immediately prior to such prepayment which is
allocable to  "unearned"  add-on  interest.  Such rebate will be  calculated  in
accordance with the Rule of 78s method.

                   CERTAIN YIELD AND PREPAYMENT CONSIDERATIONS

        The rate of principal payments on each Class of Certificates of a Series
entitled to  principal,  the aggregate  amount of each interest  payment on each
Class of Certificates of a Series entitled to interest and the yield to maturity
of each Class of Certificates of a Series will be related to the rate and timing
of payments of principal on the related Primary Assets, which may be in the form
of scheduled  and  unscheduled  payments.  The rate of  prepayment  on a pool of
mortgage  loans is affected by prevailing  market rates for mortgage  loans of a
comparable  term and risk  level.  In  general,  when  the  level of  prevailing
interest rates for similar loans significantly  declines, the rate of prepayment
is likely to increase, although the prepayment rate is influenced by a number of
other factors,  including  general economic  conditions and homeowner  mobility.
Defaults on mortgage loans are expected to occur with greater frequency in their
early years. The rate of default on

                                       32
<PAGE>


second or more junior  mortgage loans may be greater than that of mortgage loans
secured by first liens on comparable properties.  Prepayments,  liquidations and
purchases of the Primary Assets will result in  distributions  to the holders of
amounts of principal  which would  otherwise be  distributed  over the remaining
terms of the Primary Assets.

        In  addition,  as specified in the related  Prospectus  Supplement,  the
Master Servicer, the Seller, the Depositor and/or another party specified in the
related  Prospectus  Supplement,  may  have  the  option  to  effect  the  early
termination  of a Series of  Certificates  through  the  purchase of the Primary
Assets and other assets in the related Trust under the  circumstances and in the
manner described in "The Trusts--Optional Disposition of Primary Assets" herein.
Further, if so specified in the related Prospectus Supplement,  the Trustee, the
Master Servicer,  the Seller, the Depositor and/or such other entities as may be
specified  in  such  Prospectus  Supplement  may be  required  to  effect  early
retirement of a Series of  Certificates by soliciting  competitive  bids for the
purchase  of  the  assets  of  the  related   Trust  or   otherwise.   See  "The
Trusts--Mandatory Disposition of Primary Assets" herein.

        If the  Pooling and  Servicing  Agreement  for a Series of  Certificates
provides  for a  Prefunding  Account or other means of funding  the  transfer of
additional  Primary  Assets  to the  related  Trust  and the  Trust is unable to
acquire such  additional  Primary Assets within any applicable  time limit,  the
amounts  set aside for such  purpose may be required to be applied to effect the
retirement  of all or a portion of one or more Classes of  Certificates  of such
Series.

        As described  above,  the rate of prepayment on a pool of mortgage loans
is affected by prevailing  market rates for comparable  mortgage loans. When the
market interest rate is below the Mortgage Rate for a Primary Asset,  Mortgagors
may have an increased  incentive to refinance such Primary  Asset.  Depending on
prevailing  market  rates,  the future  outlook  for market  rates and  economic
conditions generally, some Mortgagors may sell or refinance Mortgaged Properties
in order to realize their equity in such Mortgaged Properties, to meet cash flow
needs  or to  make  other  investments.  No  representation  is  made  as to the
particular  factors  that will  affect  the  prepayment  of the  Primary  Assets
underlying  any Series of  Certificates,  as to the relative  importance of such
factors,  as to the  percentage of the principal  balance of the Primary  Assets
that will be paid as of any date or as to the overall rate of  prepayment on the
related Primary Assets.

        The yield to maturity of certain Classes of Certificates of a Series may
be  particularly  sensitive  to  the  rate  and  timing  of  principal  payments
(including prepayments) of the Primary Assets, which may fluctuate significantly
from time to time. The Prospectus  Supplement  relating to such Certificates may
provide  certain  additional  information  with  respect  to the  effect of such
payments on the yield to maturity of such  Certificates  under  varying rates of
prepayment,  including the rate of  prepayment,  if any,  which would reduce the
holder's yield to zero.

        Greater than  anticipated  prepayments  of principal  will  increase the
yield on Certificates  purchased at a price less than par.  Conversely,  greater
than   anticipated   prepayments   of  principal  will  decrease  the  yield  on
Certificates  purchased at a price greater than par. The effect on an investor's
yield due to principal  prepayments  on the Primary  Assets  occurring at a rate
that is faster (or  slower)  than the rate  anticipated  by the  investor in the
period immediately following the issuance of the Certificates

                                       33
<PAGE>


will not be entirely  offset by a subsequent like reduction (or increase) in the
rate  of  principal  payments.  The  weighted  average  life of  each  Class  of
Certificates  of a Series  will also be  affected  by the  amount  and timing of
delinquencies and defaults on the related Primary Assets and the recoveries,  if
any, on defaulted Primary Assets and foreclosed  properties in the related Trust
Assets.

        The  "weighted  average  life" of a  Certificate  refers to the  average
amount of time  that  will  elapse  from the date of  issuance  to the date each
dollar in respect of  principal  of such  Certificate  is repaid.  The  weighted
average life of each Class of  Certificates  of a Series will be influenced  by,
among  other  factors,  the rate at  which  principal  payments  are made on the
Primary  Assets,  including  final  payments  made upon the  maturity of Balloon
Loans.
                                   THE TRUSTS

General

        Each Trust will be formed under a pooling and servicing  agreement among
the Depositor,  the Master  Servicer and the Trustee named therein (a "Trustee")
or another  agreement to be specified in the related  Prospectus  Supplement  (a
"Pooling and Servicing Agreement").  The property of each Trust will consist of:
(i) the Primary Assets (subject, if specified in the Prospectus  Supplement,  to
certain  exclusions) as from time to time are subject to the related Pooling and
Servicing Agreement;  (ii) all payments (subject, if specified in the Prospectus
Supplement,  to certain exclusions) in respect of such Primary Assets;  (iii) if
specified in the Prospectus  Supplement,  reinvestment  income on such payments;
(iv) all property  acquired by foreclosure  or deed in lieu of foreclosure  with
respect to any such  Primary  Assets;  (v) certain  rights of the  Trustee,  the
Depositor and the Master  Servicer under any insurance  policies  required to be
maintained in respect of the related Primary Assets; and (vi) if so specified in
the Prospectus  Supplement,  one or more forms of credit enhancement  (together,
the "Trust Assets").

Assignment of the Primary Assets

        Assignment of the Single  Family  Loans.  At the time of issuance of the
Certificates,  the Depositor will assign the Single Family Loans to the Trustee,
including all security  interests  created thereby and any related  mortgages or
deeds of trust, together with principal and interest due or received on or after
the Cut-off Date, as specified in the related Prospectus Supplement. The Trustee
will,  concurrently with such assignment,  execute,  countersign and deliver the
Certificates  to the  Depositor in exchange for the Single  Family  Loans.  Each
Single Family Loan will be  identified in a schedule  appearing as an exhibit to
the Pooling and Servicing Agreement. Such schedule may include information as to
the principal balance of each Single Family Loan as of the Cut-off Date, as well
as information  respecting the Mortgage Rate, the scheduled  Monthly  Payment of
principal  and  interest as of the Cut-off  Date and the  maturity  date of each
Mortgage Note.

        In addition,  as to each Single Family Loan, the Depositor will cause to
be delivered to the Trustee the Mortgage Note and Mortgage,  any  assumption and
modification  agreement,  an assignment of the Mortgage in recordable  form (but
not necessarily  recorded),  evidence of title insurance,  if obtained,  and, if
applicable,  the certificate of private mortgage  insurance.  In instances where
recorded documents cannot be delivered due to delays in

                                       34
<PAGE>


connection with recording,  the Depositor may deliver copies thereof and deliver
the original recorded documents promptly upon receipt.

        With respect to any Single Family Loans which are Cooperative Loans, the
Depositor  will cause to be  delivered  to the Trustee the  Mortgage  Note,  the
original security agreement,  the proprietary lease or occupancy agreement,  the
recognition  agreement,  an executed financing  agreement and the relevant stock
certificate  and related  blank stock  powers.  The  Depositor  will file in the
appropriate  office an  assignment  and a  financing  statement  evidencing  the
Trustee's security interest in each Cooperative Loan upon demand by the Trustee.

        The Seller will  represent and warrant to the Depositor  with respect to
the Single  Family  Loans sold by it that (i) the  information  set forth in the
schedule of Single  Family  Loans  attached  thereto is correct in all  material
respects;  (ii) a lender's  title  insurance  policy or binder  for each  Single
Family Loan  subject to the Pooling and  Servicing  Agreement  was issued on the
date of  origination  thereof and each such policy or binder  assurance is valid
and  remains  in full force and effect or a legal  opinion  concerning  title or
title search was obtained or conducted in connection with the origination of the
Single Family  Loans;  (iii) at the date of  assignment  to the  Depositor,  the
Seller has good title to the Single Family Loans and the Single Family Loans are
free of offsets, defenses or counterclaims; (iv) at the date of initial issuance
of the Certificates,  each Mortgage is either a valid first lien on the property
securing  the  Mortgage  Note  (subject  only to (a) the  lien of  current  real
property taxes and assessments, (b) covenants, conditions,  restrictions, rights
of way,  easements  and other  matters  of  public  record as of the date of the
recording of such Mortgage, such exceptions appearing of record being acceptable
to mortgage  lending  institutions  generally  in the area  wherein the property
subject to the Mortgage is located or  specifically  reflected in the  appraisal
obtained  by the  originator,  (c) 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,  (d) leases and  subleases
pertaining to such Mortgaged Property and to Seller's knowledge such property is
free of material  damage and is in good repair or, with respect to a junior lien
Single Family Loan, that such Mortgage is a valid junior lien Mortgage  (subject
only to (a) the  lien of  current  real  property  taxes  and  assessments,  (b)
covenants, conditions,  restrictions, rights of way, easements and other matters
of  public  record  as of the  date  of the  recording  of such  Mortgage,  such
exceptions appearing of record being acceptable to mortgage lending institutions
generally in the area wherein the property subject to the Mortgage is located or
specifically  reflected in the appraisal  obtained by the originator,  (c) 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, (d) leases and subleases pertaining to such Mortgaged Property and (e)
any existing  Senior Lien), as the case may be, and specifying the percentage of
the  Primary  Assets and Single  Family  Loans  comprised  of junior lien Single
Family Loans;  (v) at the Cut-off Date, no Single Family Loan is 31 or more days
delinquent  (with such exceptions as may be specified in the related  Prospectus
Supplement) and to Seller's  knowledge there are no delinquent tax or assessment
liens against the Mortgaged  Property covered by the related  Mortgage;  (vi) at
the date of assignment to the Depositor, the portion of each Single Family Loan,
if any,  which,  pursuant  to the  terms  set  forth in the  related  Prospectus
Supplement should be insured with a private mortgage insurer is so insured;  and
(vii) each Single  Family Loan at the time it was made  complied in all material
respects with applicable state and federal

                                       35
<PAGE>


laws,  including,  without  limitation,  usury,  equal  credit  opportunity  and
disclosure   laws.   The  Prospectus   Supplement   may  set  forth   additional
representations  and  warranties  made  by  the  Seller  to the  Depositor.  The
Depositor's  rights  against  the  Seller  in  the  event  of a  breach  of  its
representations  will be  assigned to the Trustee for the benefit of the holders
of the Certificates of such Series.

        Assignment  of Contracts.  The Depositor  will cause the Contracts to be
assigned to the Trustee,  including all security  interests  created thereby and
any related  mortgages or deeds of trust,  together with  principal and interest
due or  received  on or after the  Cut-off  Date,  as  specified  in the related
Prospectus  Supplement.  Each  Contract  will be  identified  in a loan schedule
("Contract  Loan  Schedule")  appearing as an exhibit to the related Pooling and
Servicing  Agreement.  Such Contract Loan Schedule may specify,  with respect to
each  Contract,  among other  things:  the  original  principal  balance and the
outstanding  principal  balance as of the Cut-off Date,  the Mortgage  Rate, the
current scheduled payment of principal and interest and the maturity date.

        In addition,  with respect to each Contract,  the Depositor will deliver
or cause to be  delivered to the  Trustee,  the original  Contract and copies of
documents and instruments  related to each Contract and the security interest in
the Manufactured Home securing each Contract. To give notice of the right, title
and interest of the Trust to the Contracts,  the Depositor will cause the Seller
to file a UCC-1 financing statement identifying the Trustee as the secured party
and  identifying  all Contracts as  collateral.  See "Risk Factors" and "Certain
Legal Aspects of the Primary Assets" herein.

        The Seller will provide  representations and warranties to the Depositor
concerning the Contracts.  Such  representations  and warranties  generally will
include the same types of  representations  and warranties  made with respect to
Single  Family  Loans,  plus  the  following   additional   representations  and
warranties:  (i) no contract was  originated in or is subject to the laws of any
jurisdiction  whose laws would make the  transfer of the Contract or an interest
therein to the  Depositor or from the  Depositor to the Trustee  pursuant to the
related  Pooling and  Servicing  Agreement  unlawful;  (ii) no Contract has been
satisfied,  subordinated  in whole or in part or rescinded and the  Manufactured
Home  securing the Contract has not been  released from the lien of the Contract
in whole  or in part;  (iii)  each  Contract  creates  a valid  and  enforceable
security  interest  in favor of the  Seller  in the  Manufactured  Home and real
estate covered  thereby and the lien created  thereby has been recorded and such
security interest or lien has been assigned by the Seller to the Depositor; (iv)
the related  Manufactured Home is a "manufactured home" within the meaning of 42
United  States  Code,  Section  5402(6);  and (v) each  Contract is a "qualified
mortgage"  under Section  860G(a)(3) of the Code and each  Manufactured  Home is
"manufactured  housing" within the meaning of Section 25(3)(10) of the Code. The
Prospectus  Supplement may set forth additional  representations  and warranties
made by the Seller to the Depositor.  The Depositor's  rights against the Seller
in the event of a breach of its representations  will be assigned to the Trustee
for the benefit of the holders of the Certificates of such Series.

        Forward  Commitments;   Prefunding.  If  so  specified  in  the  related
Prospectus Supplement,  a Pooling and Servicing Agreement or other agreement may
provide for the transfer by the Seller to the  Depositor  and from the Depositor
to the related Trust of additional Primary Assets after the Closing Date for the
related Certificates. Such additional Primary Assets will be required to conform
to the requirements set forth in the related Pooling and

                                       36
<PAGE>


Servicing Agreement or other agreement providing for such transfer. As specified
in the  related  Prospectus  Supplement,  such  transfer  may be  funded  by the
establishment  of a  Prefunding  Account (a  "Prefunding  Account").  The amount
initially  deposited into a Prefunding Account for a Series of Certificates will
not exceed twenty-five  percent (25%) of the aggregate  principal amount of such
Series of Certificates. If a Prefunding Account is established, all or a portion
of the  proceeds  of the  sale of one or more  Classes  of  Certificates  of the
related  Series will be deposited  in such account to be released as  additional
Primary  Assets are  transferred.  A  Prefunding  Account will be required to be
maintained as an Eligible Account.  The related Pooling and Servicing  Agreement
or other agreement  providing for the transfer of additional Primary Assets will
generally  establish a specified period of time within which such transfers must
be made,  which in no event shall exceed six months from the initial  deposit of
funds into the  Prefunding  Account.  Amounts  set aside to fund such  transfers
(whether in a Prefunding  Account or  otherwise)  and not so applied  within the
required  period of time  will be used in the  manner  set forth in the  related
Prospectus  Supplement,  including  being treated as a principal  prepayment and
applied in the manner set forth in such Prospectus Supplement.

        Repurchase or Substitution  of Primary  Assets.  The Trustee will review
the documents delivered to it with respect to the Primary Assets included in the
related  Trust.  If any document is not delivered or is found to be defective in
any material  respect and the  Depositor or the Seller,  if so required,  cannot
deliver  such  document or cure such defect  within the period  specified in the
related  Prospectus  Supplement  after  notice  thereof  (which the Trustee will
undertake  to  give  within  the  period  specified  in the  related  Prospectus
Supplement),  and if any other party  obligated to deliver such document or cure
such defect has not done so and has not  substituted or repurchased the affected
Primary  Asset  then,  if the failure to deliver  such  document or to cure such
defect  materially  and  adversely  affects  the  interest  of the Owners of the
Certificates in a Primary Asset, the Depositor will cause the Seller,  not later
than the first date  designated  for the deposit of payments into the Collection
Account (a "Deposit  Date") which is more than a specified  number of days after
such  period,  (a) if so provided  in the  Prospectus  Supplement  to remove the
affected  Primary Asset from the Trust and  substitute one or more other Primary
Assets therefor or (b) repurchase the Primary Asset from the Trustee for a price
equal to 100% of its principal  balance of such  repurchased  Mortgage Loan plus
all accrued and unpaid interest thereon together with all Servicing Advances, as
set forth in the related Pooling and Servicing  Agreement.  This repurchase and,
if applicable,  substitution  obligation will, unless otherwise set forth in the
related Prospectus Supplement, generally constitute the sole remedy available to
the Trustee for a material defect in a document relating to a Primary Asset.

        The  Depositor  is  required  to cause  the  Seller  to do either of the
following: (a) cure any breach of any representation or warranty that materially
and  adversely  affects the  interest of the  holders of the  Certificates  in a
Primary Asset (each, a "Defective  Primary Asset") within a specified  number of
days of its discovery by the Depositor or its receipt of notice thereof from the
Trustee,  (b) repurchase  such Defective  Primary Asset not later than the first
Deposit Date which is more than a specified number of days after such period for
a price  equal to 100% of its  principal  balance  plus all  accrued  and unpaid
interest  thereon  together  with all  Servicing  Advances,  as set forth in the
related  Pooling  and  Servicing  Agreement,  or  (c)  if so  specified  in  the
Prospectus  Supplement,  remove the affected  Primary Asset from the Trust,  and
substitute one or more other Primary Assets

                                       37
<PAGE>


therefor.  This  repurchase  and, if applicable,  substitution  obligation  will
generally  constitute  the sole  remedies  available to the Trustee for any such
breach.

        If a REMIC  election is to be made with respect to all or a portion of a
Trust,  there may be federal  income tax  limitations on the right to substitute
Primary Assets, which limitations will be disclosed in the applicable Prospectus
Supplement.

Payments on the Primary Assets

        Unless otherwise  specified in the related Prospectus  Supplement,  each
Pooling and Servicing  Agreement will require the Master Servicer to cause to be
established and maintained an account (the "Collection  Account",  but which may
have such designation as is set forth in the related  Prospectus  Supplement) at
an  institution  meeting  certain  ratings and other  criteria  set forth in the
Pooling  and  Servicing  Agreement  (an  "Eligible  Account"),  into which it is
required to deposit certain payments  received in respect of the Primary Assets,
as more fully described below. All funds in the Collection  Account are required
to be held (i)  uninvested  or (ii) invested in certain  permitted  investments,
which  will  include,  but will not be  limited  to,  United  States  government
securities,  Federal funds,  certificates of deposits and bankers' acceptance of
domestic banks with acceptable  credit ratings,  commercial  paper with original
maturities  of not more than 270 days rated in the  highest  short  term  rating
categories  and other  high-quality  investments  and  repurchase  agreements or
similar arrangements with respect to such investments (collectively,  "Permitted
Investments").  Any investment  earnings on funds held in the Collection Account
will be for the account of the Master Servicer.

        The Master  Servicer is required to deposit into the Collection  Account
within one  business  day of receipt all  Monthly  Payments  received  after the
related  Cut-off  Date (other than  amounts  received  after the Cut-off Date in
respect of interest  accrued,  or principal  due, on the Primary Assets prior to
the Cut-off Date, unless the related  Prospectus  Supplement  provides that such
amounts are part of the Trust) and all Principal  Prepayments  and  Curtailments
collected  after the Cut-off Date (net of the Servicing Fee with respect to each
Primary Asset and other servicing compensation payable to the Master Servicer as
permitted by the Pooling and Servicing Agreement), all Net Liquidation Proceeds,
Insurance  Proceeds,  Released Mortgaged Property Proceeds,  any amounts paid in
connection  with the repurchase of any Primary Asset,  the amount of any deposit
made by the Seller when substituting a Defective Primary Asset in order to equal
the balance of the deleted  Primary  Asset (a  "Substitution  Adjustment"),  the
amount of any losses  incurred  in  connection  with  investments  in  Permitted
Investments and certain amounts relating to insufficient  insurance policies and
REO Property.  If the related Prospectus  Supplement provides that there will be
no Collection  Account,  all of such payments will be deposited  directly in the
Distribution Account, as specified therein.

        The Master Servicer may make withdrawals from the Collection Account for
the following purposes:

               (i) for  deposit  to the  Distribution  Account no later than the
        business day preceding each  Distribution  Date,  the Available  Payment
        Amount for the related Due Period;

                                       38
<PAGE>


               (ii) to  reimburse  itself  for any  unreimbursed  Advances.  The
        Master  Servicer's right to reimburse  itself for unreimbursed  Advances
        will be limited to collections on the related  Primary Asset,  including
        late collections,  Liquidation  Proceeds,  Released  Mortgaged  Property
        Proceeds,  Insurance Proceeds and such other amounts as may be collected
        by the Master Servicer from the related Mortgagor or otherwise  relating
        to the Primary Asset in respect of which such  unreimbursed  amounts are
        owed;

               (iii) to withdraw any amount  received  from a Mortgagor  that is
        recoverable and sought to be recovered as a voidable preference pursuant
        to the  United  States  Bankruptcy  Code  in  accordance  with a  final,
        nonappealable order of a court having competent jurisdiction;

               (iv) to make  investments  in  Permitted  Investments  and to pay
        itself   interest  or  other  income  earned  in  respect  of  Permitted
        Investments or on funds deposited in the Collection Account;

               (v) to withdraw  any funds  deposited in the  Collection  Account
        that  were not  required  to be  deposited  therein  (such as  servicing
        compensation) or were deposited therein in error;

               (vi) to pay itself the accrued unpaid Servicing Fee and any other
        permitted  servicing  compensation to the extent not previously retained
        or paid;

               (vii)  to  withdraw  funds  necessary  for the  conservation  and
        disposition of REO Property;

               (viii)  to make Advances out of excess  amounts on deposit in the
        Collection  Account  and held for  future  distribution,  as more  fully
        described below;

               (ix)  with respect to a Bankruptcy  Loan,  to remit to the Seller
        certain payments, as provided in the Pooling and Servicing Agreement;

               (x)  to  reimburse   itself  for  any   Nonrecoverable   Advances
        previously made and unreimbursed; and

               (xi) to clear  and  terminate  the  Collection  Account  upon the
        termination of the Pooling and Servicing Agreement.

        The Master  Servicer is required  to wire  transfer to the  Distribution
Account the amount  described in clause (i) above no later than the business day
preceding each  Distribution  Date or such other date as provided in the related
Prospectus Supplement.

Advances; Servicing Advances

        If so specified in the related Prospectus Supplement, not later than the
close of business on the  business day prior to each  Distribution  Date or such
other date as provided in the related Prospectus Supplement, the Master Servicer
may be required to withdraw  from amounts on deposit in any  Collection  Account
and held for future  distribution or, if so specified in the related  Prospectus
Supplement, to pay from its own funds, and remit for deposit in the Distribution
Account an amount (each,  a "P&I  Advance"),  to be  distributed  on the related
Distribution Date, equal to (x) the sum of the

                                       39
<PAGE>


interest  portions  of the  aggregate  amount of  Monthly  Payments  (net of the
Servicing  Fee) due during the  related Due Period,  but  uncollected  as of the
close of  business on the related  Determination  Date and/or (y) the  principal
portion  of the  aggregate  amount  of  Monthly  Payments  (other  than  balloon
payments) due during the related Due Period but  uncollected  as of the close of
business on the related  Determination  Date. Unless so specified in the related
Prospectus  Supplement,  the Master  Servicer shall not be required to make such
P&I  Advance  from its own  funds or be liable  for the  recovery  thereof  from
collections on the related Primary Assets or otherwise.

        In the  course of  performing  its  servicing  obligations,  the  Master
Servicer  will  pay all  reasonable  and  customary  "out-of-pocket"  costs  and
expenses  incurred in the performance of its servicing  obligations  ("Servicing
Advances"  and  together  with P&I  Advances,  "Advances"),  including,  but not
limited to, the cost of (i) maintaining REO Properties;  (ii) any enforcement or
judicial  proceedings,  including  foreclosures;  and (iii) the  management  and
liquidation of Mortgaged  Property  acquired in full or partial  satisfaction of
the related  Primary  Asset To the extent  provided  in the related  Pooling and
Servicing  Agreement,  the  Master  Servicer  may  pay all or a  portion  of any
Servicing Advance out of excess amounts on deposit in the Collection Account and
held for  future  distribution  on the date on which such  Servicing  Advance is
made.  Any such  excess  amounts so used will be  required to be replaced by the
Master  Servicer  by  deposit to the  Collection  Account no later than the date
specified in the related Pooling and Servicing Agreement.

        The Master Servicer may recover  Advances to the extent permitted by the
Pooling  and  Servicing  Agreement  or, if not  theretofore  recovered  from the
Mortgagor on whose behalf such Advance was made, from collections on the related
Primary  Asset,  including  late  collections,  Liquidation  Proceeds,  Released
Mortgaged Property Proceeds, Insurance Proceeds and such other amounts as may be
collected by the Master Servicer from the Mortgagor or otherwise relating to the
Primary Asset. If so provided in the related Pooling and Servicing Agreement, to
the extent the Master Servicer, in its good faith business judgment,  determines
that certain Advances will not be ultimately  recoverable from late collections,
Liquidation Proceeds,  Released Mortgaged Property Proceeds,  Insurance Proceeds
or otherwise on the related  Primary  Assets  ("Nonrecoverable  Advances"),  the
Master  Servicer  may  reimburse  itself  from the  amounts  on  deposit  in the
Collection Account.

        The  Master  Servicer  is not  required  to make  any  Advance  which it
determines would be a Nonrecoverable Advance.

Distributions

        The Trustee is required to establish a trust account (referred to herein
as the "Distribution  Account",  but which may have such other designation as is
set forth in the  related  Prospectus  Supplement)  into  which  there  shall be
deposited amounts transferred by the Master Servicer from the Collection Account
or, if so specified in the related Prospectus Supplement, collections on or with
respect to Primary Assets deposited by the Master Servicer into the Distribution
Account  directly.  The Distribution  Account is required to be maintained as an
Eligible Account. Amounts on deposit in the Distribution Account may be invested
in  Permitted  Investments  and  other  investments  specified  in  the  related
Prospectus Supplement.

        On each  Distribution  Date the Trustee is required to withdraw from the
Distribution Account and distribute the amounts set forth in the related

                                       40
<PAGE>


Prospectus  Supplement,  to the  extent  available,  in the  priority  set forth
therein, which generally will include (in no particular order of priority):

               (i)  deposits  into any  account  established  for the purpose of
        paying credit enhancement fees and premiums;

               (ii) if a Spread  Account,  Reserve Account or similar account is
        established with respect to a Series of Certificates, deposits into such
        fund or account of the amounts required to be deposited therein;

               (iii) payments to the holders of the  Certificates  on account of
        interest and principal, in the order and manner set forth in the related
        Prospectus Supplement;

               (iv) reimbursement of the Master Servicer for amounts expended by
        the Master Servicer and  reimbursable  thereto under the related Pooling
        and Servicing Agreement but not previously reimbursed; and

               (v) after the payments and  deposits  described  above and in the
        related  Prospectus  Supplement,  the  balance,  if any,  to the persons
        specified in the related Prospectus Supplement.

        The amount available to make the payments described above will generally
equal (a) the sum of (i) the Available Payment Amount for the related Due Period
and (ii) the amount available under any credit  enhancement,  including  amounts
withdrawn from any Spread Account or Reserve Account, less (b) the amount of the
premiums or fees  payable to the Credit  Provider,  if any,  for the related Due
Period.

        Generally,  to the extent a Credit Provider makes payments to holders of
Certificates,  such Credit  Provider  will be  subrogated  to the rights of such
holders with respect to such payments and shall be deemed,  to the extent of the
payments so made, to be a registered holder of such Certificates.

        For purposes of the provisions described above, the following terms have
the  respective  meanings  ascribed to them  below,  each  determined  as of any
Distribution Date.

        "Available Payment Amount" generally means the result of (a) collections
on or with respect to the Primary Assets due during the related Due Period,  net
of the Servicing Fee paid to the Master  Servicer for the related Due Period and
reimbursements   for  accrued  unpaid   Servicing   Fees  and  other   servicing
compensation,  unreimbursed Advances and for certain expenses paid by the Master
Servicer, plus (b) the amount of Advances, if any.

        "Realized  Losses"  means,  for Primary  Assets  that become  Liquidated
Primary Assets during the related Due Period,  the amount,  if any, by which (i)
the  sum of the  outstanding  principal  balance  of  each  such  Primary  Asset
(determined  immediately  before such Primary Asset became a Liquidated  Primary
Asset) and accrued and unpaid interest  thereon at the Mortgage Rate to the date
on which such Primary  Asset became a Liquidated  Primary Asset exceeds (ii) the
Net Liquidation  Proceeds received during such Due Period in connection with the
liquidation of such Primary Asset which have not theretofore been used to reduce
the principal balance of such Primary Asset.

                                       41
<PAGE>


        "Distribution  Date" means the  monthly  date  specified  in the related
Prospectus  Supplement on which  payments will be made to holders of the related
Certificates.

Optional Disposition of Primary Assets

        The Master Servicer, the Seller, the Depositor and/or any other entities
specified in the related Prospectus Supplement may have the option to effect the
early  termination  of a Series of  Certificates  through  the  purchase  of the
Primary  Assets  and other  assets in the  related  Trust  when the  outstanding
principal  balance of such Series of Certificates  declines to the percentage of
the  original  principal  balance  of  such  Series  specified  in  the  related
Prospectus  Supplement  or at such other  time as is  specified  in the  related
Prospectus  Supplement.   The  related  Pooling  and  Servicing  Agreement  will
establish a minimum  price at which such Primary  Assets and other assets in the
related Trust may be sold, which price will be sufficient to pay all accrued but
unpaid interest on the Certificates,  the outstanding Certificate Balance of the
Certificate,  any  outstanding  Advances  plus all  expenses  of the Trust  Fund
incurred  in  connection  with such  sale.  Any such  sale will be made  without
recourse to the Trust or the  Certificateholders.  The proceeds of any such sale
will  be  distributed  to  Certificateholders  on  the  Distribution  Date  next
following  the date of  disposition  or at such  other  time as set forth in the
related Prospectus Supplement.

Mandatory Disposition of Primary Assets

        If so specified  in the related  Prospectus  Supplement,  the Trustee or
such other  entity as may be  specified  in such  Prospectus  Supplement  may be
required to effect early  retirement of a Series of  Certificates  by soliciting
competitive  bids for the purchase of the Primary Assets and other assets in the
related Trust or otherwise, under the circumstances set forth in such Prospectus
Supplement.  The procedures for the  solicitation of such bids will be described
in the related  Prospectus  Supplement.  The Master Servicer and any Underwriter
will be permitted to submit bids unless the Prospectus  Supplement  specifically
states otherwise.  The related Pooling and Servicing  Agreement will establish a
minimum price at which such Primary Assets and other assets in the related Trust
may be sold,  which  price  will be  sufficient  to pay all  accrued  but unpaid
interest  on  the  Certificates,  the  outstanding  Certificate  Balance  of the
Certificate,  any  outstanding  Advances  plus all  expenses  of the Trust  Fund
incurred in connection with such sale. If so specified in the related Prospectus
Supplement,  the  Underwriter or such other entity  specified in such Prospectus
Supplement  will be required to confirm that the accepted bid will result in the
sale of the  Primary  Assets and other  assets of the Trust at their fair market
value.  Any  such  sale  will be  made  without  recourse  to the  Trust  or the
Certificateholders.

                                  THE DEPOSITOR

        Block Mortgage Finance,  Inc., a Delaware corporation,  was incorporated
in October,  1996 for the limited purpose of acquiring,  owning and transferring
the Primary  Assets and selling  interests  therein.  The  Depositor is a wholly
owned subsidiary of the Seller. The principal executive offices of the Depositor
are located at 4435 Main Street,  Suite 500, Kansas City,  Missouri  64111.  Its
telephone number is (816) 932-4960.

                                       42
<PAGE>


        Neither the Depositor nor any of the Depositor's  affiliates will insure
or guarantee  distributions on the Certificates of any Series,  unless otherwise
set forth in the related Prospectus Supplement.

                                   THE SELLER

        Companion  Mortgage  Corporation,  a Delaware  corporation,  is a wholly
owned subsidiary of the Master Servicer.  Its sole business activity consists of
purchasing,  investing in and selling  mortgage  loans.  The Seller's  principal
executive  offices  are located at 4435 Main  Street,  Suite 500,  Kansas  City,
Missouri 64111. Its telephone number is (816) 932-4940.

        The Seller is licensed, to the extent required,  to purchase,  invest in
and sell  mortgage  loans in the states in which the  Mortgaged  Properties  are
located. If so specified in the related Prospectus Supplement, the term "Seller"
may include another or additional institutions.  The Seller will sell and assign
the Primary  Assets to the  Depositor  pursuant  to the  Pooling  and  Servicing
Agreement.  Each  Primary  Asset will be  serviced by the Master  Servicer.  The
Master Servicer will be entitled to receive the Servicing Fees and certain other
servicing  compensation.  Neither  the Master  Servicer or the Seller nor any of
their affiliates will insure or guarantee the Certificates of any Series.

                               THE MASTER SERVICER

        The Master Servicer is an indirect wholly owned subsidiary of H&R Block,
Inc. ("Block").  The Master Servicer and its subsidiaries are engaged in various
financial    businesses,  including  consumer  finance, commercial  finance  and
personal  productivity  computer  software  products.  Block  is  a  diversified
services  company engaged  primarily  in income tax return preparation  services
and financial services.

                                 USE OF PROCEEDS

        The Depositor  will apply all or  substantially  all of the net proceeds
from the sale of each Series of  Certificates  for one or more of the  following
purposes: (i) to purchase the related Primary Assets, (ii) to repay indebtedness
which has been incurred to obtain funds to acquire such Primary Assets, (iii) to
establish a Reserve Account described in the related  Prospectus  Supplement and
(iv) to pay costs of structuring  and issuing such  Certificates,  including the
costs of obtaining credit  enhancements,  if any. If so specified in the related
Prospectus  Supplement,  the purchase of the Primary  Assets for a Series may be
effected in whole or in part by an exchange of Certificates  with the Seller for
such Primary Assets.

                            THE PRIMARY ASSET PROGRAM

        The Seller will  acquire,  directly or  indirectly,  the Primary  Assets
either (i) from NCS Mortgage  Services,  L.L.C.  ("NCS"),  NF Investments,  Inc.
("NFI") or Cimarron Mortgage Company,  d/b/a The Mortgage Warehouse ("Cimarron")
pursuant  to  wholesale  or  correspondent  lending  programs  or from H&R Block
Mortgage Company,  L.L.C. ("HRBMC") pursuant to a retail lending program through
which BMC originates  mortgage loans through a loan  underwriting and processing
arrangement with NCS or (ii) from other mortgage

                                       43
<PAGE>


loan originators as set forth in the related Prospectus  Supplement.  The Master
Servicer owns 40% of the equity interests in NCS.

NCS Mortgage Services, L.L.C.

        NCS was formed in  September  1995 to originate  nonconforming  mortgage
loans through  wholesale  broker  channels,  to purchase closed loans originated
through  correspondent   lenders,  and  to  underwrite,   process  and  purchase
nonconforming  mortgage  loans  originated  through  mortgage  lenders  owned by
franchisees of H&R Block Tax Services,  Inc. ("HRB Tax  Services"),  an indirect
wholly owned subsidiary of Block. NCS began originating broker loans in November
1995 and began in January 1996 underwriting,  processing and purchasing mortgage
loans  originated by mortgage loan  companies  owned by  franchisees  of HRB Tax
Services. The correspondent division commenced operations in the fall of 1997.

        NCS originates  closed-end,  fixed-rate and  adjustable-rate  mortgages,
targeted primarily at B and C credit quality customers,  although NCS's mortgage
loan program also competes for A credit quality customers. As of September 1998,
NCS acquires mortgage loans through the following means:

               o      Wholesale originations through a network  of approximately
                      650 active brokers located in  21  states.   These brokers
                      are managed  by an  in-house sales force of  approximately
                      45  sales  representatives.

               o      Correspondent  lender programs through  approximately 100
                      lenders located in 18 states.

               o      Retail originations  through mortgage loan companies owned
                      by franchisees of HRB Tax Services.

               o      Bulk  purchases  from other  lenders  identified  by state
                      sales representatives.

NF Investments, Inc.

        NFI  was  formed  in  March  1986  under  the  name  National   Mortgage
Investments  Co., Inc. In October 1995, NFI changed its name to NF  Investments,
Inc.  From  inception  until  October 2, 1995,  NFI  engaged in the  business of
originating,   selling  and  servicing   mortgage  loans  secured  by  liens  on
one-to-four-family  residential  properties  and had become one of the prominent
mortgage banking firms in Atlanta, Georgia.

        On October 2, 1995,  NFI sold its conforming  mortgage loan  origination
business to The Dime Savings  Bank of New York,  FSB. NFI retained the rights to
offer  second  mortgages  and  nonconforming  first  mortgages  and retained its
servicing  business.  Since the sale of its conforming mortgage loan origination
business,  NFI has focused primarily on servicing residential mortgage loans and
originating   nonconforming  residential  mortgage  loans.  NFI  originates  and
purchases  fixed- and  adjustable-rate  first  mortgages  for A through D credit
quality  borrowers.  As of September 1998, NFI obtains  mortgage loans through a
network of approximately 1,200 brokers and 200 correspondents in 40 states.

Cimarron Mortgage Company

     Cimarron was founded in January 1998 as the subprime  lending  operation of
Cimarron Mortgage Company, a Mississippi  corporation.  Cimarron orignates first
and  second  lien  fixed and  adjustable  mortgage  loans for A through D credit
quality customers.  Cimarron is based in Clearwater,  Florida and has processing
centers  in  Clearwater,  Florida  and  Phoenix,  Arizona.  Cimarron  originates
mortgage loans through a network of  approximately  240 brokers in six states as
of September 1998.

                                       44
<PAGE>


H&R Block Mortgage Company, L.L.C.

        Block  Mortgage  Company was formed as a mortgage  loan lender in August
1995  by Bay  Colony,  Ltd.  ("Bay  Colony"),  a  former  franchisee  of HRB Tax
Services.  Block  acquired Bay Colony in June 1996 and changed the name of Block
Mortgage  Company to H&R Block Mortgage  Company in August 1997. NCS underwrites
and processes mortgage loans originated by HRBMC utilizing  similar underwriting
criteria  and  procedures  utilized  by  NCS  for  mortgage  loans originated by
NCS. These mortgage loans are purchased by the Seller.

Primary Assets

        The  Primary   Assets   consist   primarily  of  purchase  money  loans,
refinancings  and home  equity  borrowings.  The Primary  Assets are  originated
through retail,  wholesale and correspondent  lending programs conducted through
NCS, NFI, HRBMC and Cimarron. Primary Assets originated  through retail programs
("Retail  Loans") are originated  through H&R Block tax  preparation  offices by
HRBMC or mortgage  lenders owned by  franchisees  of HRB Tax Services or through
NCS or NFI. Primary Assets  originated  through wholesale  programs  ("Wholesale
Loans") are generally  originated  through  mortgage  brokers  eligible to refer
Primary  Asset  applications  to  NCS,  NFI or  Cimarron.  Wholesale  Loans  are
generally  underwritten  by NCS,  NFI or  Cimarron,  processed  primarily by the
mortgage  broker and closed by NCS, NFI or Cimarron in its name.  Primary Assets
acquired  pursuant  to  correspondent  programs   ("Correspondent   Loans")  are
purchased  from  approved  correspondent  lenders  in  negotiated  transactions.
Correspondent  Loans  generally  are  closed  in  the  name  of  the  applicable
correspondent  lenders and are subsequently sold and ultimately  assigned to the
Seller. Correspondent lenders are generally required to follow the Seller's loan
underwriting policies, as described below, with respect to Correspondent Loans.

Underwriting Procedures

        The  underwriting  procedures  pertaining to the Primary Assets evaluate
the  prospective  mortgagor's  credit  standing and ability to repay the Primary
Asset,  as well as the value and adequacy of the underlying  Mortgaged  Property
that serves as collateral for the Primary Asset.

        All Primary Asset  applications  received by NCS, NFI or Cimarron  (NCS,
NFI  and  Cimarron  may   hereinafter   be  referred  to  as  a  "Primary  Asset
Underwriter")  are  subject  to  a  credit   investigation.   As  part  of  such
investigation,   the  Primary  Asset   Underwriter  (i)  reviews  at  least  two
independent  credit bureau reports (which may consist of a merged report),  (ii)
obtains verification of income and employment, which generally includes at least
one  current  pay stub,  and  either  the  borrower's  most  recent  W-2 form or
verification  of employment  (verbal or written),  (iii) conducts a title search
and (iv) obtains an independent  appraisal of the property, as described further
below.  In addition,  in the case of a junior Primary  Asset,  the Primary Asset
Underwriter  may  obtain a written  or  telephone  verification  of the  current
principal  balance and  payment  history for the  mortgage  loan  secured by the
Senior Lien.

        After the  investigation  is completed,  the Primary  Asset  Underwriter
decides whether to accept or reject the loan application and assigns a loan

                                       45
<PAGE>


class based upon the  borrower's  credit  history and ability to repay the loan.
Generally,  borrowers must have a debt-to-income ratio not greater than 55%. For
purposes of this calculation,  "debt" is defined as the sum of all deed of trust
or mortgage payments,  including escrow payments for hazard insurance  premiums,
real estate taxes, mortgage insurance premiums and any owner's association dues,
plus payments on any installment debt, and alimony or child support payments and
"income" is defined as stable monthly gross income from the  borrower's  primary
source of employment plus acceptable secondary income.

        The Seller generally has not acquired first-priority Primary Assets when
the Combined  Loan-to-Value  Ratio  exceeded 90% and  generally has not acquired
junior  Primary Assets when the Combined  Loan-to-Value  Ratio has exceeded 90%,
except in  connection  with its "High LTV"  program,  under which the Seller has
acquired  Primary Assets with Combined  Loan-to-Value  Ratios of generally up to
100%.  Under the High LTV program,  certain  borrowers  with high credit ratings
have been permitted to borrow varying amounts under Primary Assets with Combined
Loan-to-Value  Ratios generally not exceeding 100%. Borrowers under the High LTV
program must also meet minimum  credit score levels to qualify.  A Primary Asset
Underwriter's  determination of an acceptable Combined Loan-to-Value Ratio for a
particular  Primary  Asset  application  is based on the quality,  condition and
appreciation  history of the related Mortgaged  Property and prospective  market
conditions  with regard to such  Mortgaged  Property.  If the related  Mortgaged
Property constitutes rural property,  the Combined Loan-to-Value Ratio generally
will not exceed 85%.

        Certain  Primary  Assets may be  acquired  under the  Seller's No Income
Verification  ("NIV")  program.  To  qualify  for the NIV  program,  a  borrower
generally must have a debt-to-income ratio of no greater than 45% and a Combined
Loan-to-Value  Ratio of no  greater  than 85%.  The credit  investigation  of an
applicant  for a loan under the NIV program is  generally  the same as described
above except that the income of the borrower will not be verified.

        An  appraisal  satisfying  either  FNMA/FHLMC  or  state  guidelines  is
required for all Primary Assets acquired by the Seller,  except for the High LTV
program  where the  stronger  credit  quality of the  borrowers  warrants a more
limited appraisal.  In addition to the appraisal evaluation which each Mortgaged
Property  undergoes,  the Primary Asset Underwriter has established a system for
conducting  periodic  reviews of each  appraiser  using internal and third party
appraisers.

Terms

        The Primary Assets include fixed- and  variable-rate,  closed-end Single
Family Loans and  Contracts.  The fixed-rate  Primary  Assets are  predominantly
Simple Interest  Primary Assets that provide for the  amortization of the amount
financed  under the Primary Asset over a series of equal Monthly  Payments.  The
fixed-rate  Primary Assets acquired by the Seller  typically have original terms
to  maturity  ranging  from 120 to 360 months  and,  except for  Balloon  Loans,
provide for Monthly  Payments of principal and interest in  substantially  equal
installments for the contractual term of the related Mortgage Note in sufficient
amounts to fully  amortize the  principal  thereof by maturity.  Generally,  the
fixed-rate  Balloon  Loans  will  have an  amortization  schedule  based  upon a
360-month term and have a term to maturity of 180 months.

                                       46
<PAGE>


        The  variable-rate  Primary  Assets are  predominantly  Simple  Interest
Primary Assets which amortize over 180 to 360 months as explained  above, or are
Actuarial  Primary  Assets or Rule of 78s Primary Assets which amortize over 180
to 360 months with the monthly principal and interest amounts computed as of the
first of the month, regardless of when the Monthly Payment is actually received.
The  variable-rate  Primary  Assets may fully amortize over the original term of
the loan or may become due in a balloon  payment,  generally in 180 months.  The
variable  rate  Primary  Assets are  indexed  to short term base rates  (such as
Six-Month LIBOR) and may adjust every six to 12 months.

        Payments  on the  Primary  Assets in the form of late  payment  charges,
prepayment premiums or other miscellaneous administrative charges, to the extent
collected from Mortgagors, will be retained by the Master Servicer as additional
servicing compensation and may be passed on to the sub-servicer.

        Unless  specified  in the  related  Prospectus  Supplement,  none of the
Primary  Assets will be insured by the FHA,  guaranteed  by the VA or  otherwise
insured or guaranteed  in any manner  (except in some cases for title and hazard
insurance, which insurance is required to be obtained by the Mortgagor).

Servicing

        The Master  Servicer  has  established  policies for  servicing  Primary
Assets.  The Master Servicer retains the right to service the Primary Assets and
will  generally  assign  subservicing  rights to  servicers  who are  FNMA/FHLMC
approved  servicers.  Servicing includes but is not limited to customer service,
collections and loss  mitigation,  remittance  processing,  investor  reporting,
foreclosure and REO Properties.

        The  Master  Servicer  or its  subservicers  (collectively,  "Servicer")
utilize a batch mode  servicing  system.  It  provides  payment  processing  and
cashiering functions, automated payoff statements,  on-line collections,  hazard
insurance  and  tax  monitoring,   and  a  full  range  of  investor   reporting
requirements  for both  fixed-rate  and  adjustable-rate  loans.  The  servicing
standards  applied  by the  Servicer  shall be  comparable  to those used in the
industry as a whole for assets similar to the Primary Assets.

        The Pooling and Servicing Agreement for a Series of Certificates,  which
will govern the distribution of cash flows within the related Trust, may require
that the Servicer advance interest and principal on any delinquent Primary Asset
until  satisfaction of the Mortgage Note,  liquidation of the Mortgaged Property
or  charge-off  of the  Primary  Asset to the  extent  the  Servicer  deems such
Advances of interest  and/or  principal to be ultimately  recoverable.  Realized
losses on  Primary  Assets are paid out of the  related  credit  enhancement  or
similar account or, if necessary, from the related monoline insurance company to
the extent  such  coverage  exists and is  otherwise  disclosed  in the  related
Prospectus Supplement.

        Once a Primary Asset becomes 30 days delinquent,  the Servicer will take
additional steps to evaluate the Mortgagor's  ability to repay the Primary Asset
and may also inspect the Mortgaged Property.  Collection activity on accounts 60
days delinquent typically emphasize curing the delinquency, including the use of
formal  forbearance,  refinance  and  voluntary  liquidation,  and  other  means
directed at curing the delinquency.  Depending on the circumstances  surrounding
the delinquent account, a temporary suspension of

                                       47
<PAGE>


payments or a repayment  plan to return the account to an up-to-date  status may
be authorized by the collection  supervisor.  In any event, it is the Servicer's
policy to work with the  delinquent  customer  to resolve  the past due  balance
before legal action is initiated.

        In most cases, accounts that cannot be cured by reasonable means will be
moved to foreclosure as soon as all legal  documentation  permits.  Foreclosures
are initiated by the collections manager after performing a pre-foreclosure loan
analysis  and require  the  approval of the Master  Servicer.  When  foreclosure
proceedings  are  initiated,  a  third-party  appraiser  inspects the  Mortgaged
Property or completes a drive-by  evaluation and obtains comparable sales prices
and  listings in the area.  In addition,  the Servicer  checks the status of the
homeowner's  insurance,  Senior Liens, and property taxes. Subject to applicable
state  law,  all legal  expenses  are  assessed  to the  account  and become the
responsibility of the Mortgagor.

Delinquency and Loss Experience

        The related  Prospectus  Supplement  will set forth certain  information
relating to the  delinquency  and loan loss  experience  for  mortgage  loans or
subservicers  in the  related  Prospectus  Supplement.  The  data  presented  is
unlikely to be indicative of the  delinquency  and loss  experience that will be
experienced on the Primary Assets in a specific Trust, in light of the fact that
such  portfolio may include  Primary  Assets which were  originated by different
originators  under different  underwriting  standards and which have a different
geographic  distribution from the Primary Assets for a specific Trust.  There is
no assurance that future  delinquency or loss  experience of the related Primary
Assets will be similar to that set forth in the related Prospectus Supplement.

                         DESCRIPTION OF THE CERTIFICATES

General

        The  following  summary  describes  certain  terms of the  Certificates,
common to each  Pooling  and  Servicing  Agreement.  A form of the  Pooling  and
Servicing  Agreement has been filed as an Exhibit to the Registration  Statement
of which  this  Prospectus  forms a part.  The  summary  does not  purport to be
complete and is subject to, and is  qualified  in its entirety by reference  to,
the provisions of the Certificates,  the Pooling and Servicing Agreement and the
related Prospectus Supplement.  Where particular provisions or terms used in any
of such documents are referred to, the actual provisions (including  definitions
of terms) are incorporated by reference as part of such summaries.

        The Certificates  will represent  beneficial  interests in the assets of
the related Trust,  including (i) the Primary  Assets and all proceeds  thereof,
(ii)  REO  Property,  (iii)  amounts  on  deposit  in  the  funds  and  accounts
established  with respect to the related  Trust,  including all  investments  of
amounts on deposit therein, and (iv) certain other property, as described in the
related   Prospectus   Supplement.   If  specified  in  the  related  Prospectus
Supplement, one or more Classes of Certificates of a Series may have the benefit
of one or more of a letter  of  credit,  financial  guaranty  insurance  policy,
reserve fund, spread account,  cash collateral  account,  overcollateralization,
cross-collateralization or other form of credit enhancement.  If so specified in
the related  Prospectus  Supplement,  the Primary Assets  underlying a Series of
Certificates may be insured under one

                                       48
<PAGE>


or more of a mortgage pool insurance  policy,  special hazard insurance  policy,
bankruptcy bond or similar credit enhancement. In addition to, or in lieu of any
or all of the foregoing,  credit enhancement with respect to one or more Classes
of  Certificates  of a Series may be provided  through  subordination.  Any such
credit  enhancement  may be  included in the assets of the  related  Trust.  See
"--Description of Credit Enhancement" herein.

        A Series of  Certificates  may include one or more  Classes  entitled to
distributions  of  principal  and  disproportionate,   nominal  or  no  interest
distributions or distributions of interest and  disproportionate,  nominal or no
principal distributions.  The principal amount of any Certificate may be zero or
may be a notional amount as specified in the related  Prospectus  Supplement.  A
Class of  Certificates  of a Series entitled to payments of interest may receive
interest  at a  specified  rate (a  "Pass-Through  Rate")  which  may be  fixed,
variable or adjustable and may differ from other Classes of the same Series, may
receive  interest  based on the weighted  average  Mortgage  Rate on the related
Primary  Assets,  or  may  receive  interest  as  otherwise  determined,  all as
described in the related Prospectus Supplement.  One or more Classes of a Series
may be  Certificates  upon which  interest will accrue but not be currently paid
until certain other Classes have received principal payments due to them in full
or  until  the  occurrence  of  certain  events,  as set  forth  in the  related
Prospectus  Supplement.  One or more Classes of  Certificates of a Series may be
entitled  to  receive  principal  payments  pursuant  to a planned  amortization
schedule  or may be entitled to receive  interest  payments  based on a notional
principal  amount  which  reduces  in  accordance  with a  planned  amortization
schedule. A Series may also include one or more Classes of Certificates entitled
to payments  derived from a specified  group or groups of Primary Assets held by
the related  Trust.  The rights of one or more  Classes of  Certificates  may be
senior or  subordinate  to the  rights of one or more of the  other  Classes  of
Certificates.  A Series may include two or more  Classes of  Certificates  which
differ as to the  timing,  sequential  order,  priority  of payment or amount of
distributions of principal or interest or both.

        Each  Class  of   Certificates  of  a  Series  will  be  issued  in  the
denominations  specified in the related Prospectus Supplement.  Each Certificate
will  represent  a  percentage   interest  (a  "Percentage   Interest")  in  the
Certificates  of the  respective  Class,  determined  by dividing  the  original
principal  balance  (or  Notional  Principal  Amount,  in the  case  of  certain
Certificates  entitled to receive interest only) represented by such Certificate
by the original  principal balance (or Notional Principal Amount) of such Class.
The  related  Prospectus  Supplement  will set  forth  the  amount  or method of
calculating the Notional Principal Amount with respect to any Certificate.

        One or more Classes of  Certificates  of a Series may be issuable in the
form of fully  registered  definitive  certificates  or, if so  specified in the
related Prospectus  Supplement,  one or more Classes of Certificates of a Series
(the  "Book-Entry  Certificates"  may  initially be  represented  by one or more
certificates  registered in the name of Cede & Co. ("Cede"),  the nominee of The
Depository Trust Company ("DTC"), and available only in the form of book-entries
on the records of DTC, participating members thereof  ("Participants") and other
entities,  such as banks,  brokers,  dealers  and trust  companies,  that  clear
through or maintain custodial relationships with a Participant,  either directly
or  indirectly  ("Indirect  Participants").  Certificateholders  may  also  hold
Certificates  of a Series  through CEDEL or Euroclear  (in Europe),  if they are
participants in such systems or indirectly

                                       49
<PAGE>


through  organizations  that  are  participants  in such  systems.  Certificates
representing the Book-Entry  Certificates will be issued in definitive form only
under the limited  circumstances  described herein and in the related Prospectus
Supplement.  With respect to Book-Entry  Certificates,  all references herein to
"holders" of Certificates  shall reflect the rights of owners  ("Owners") of the
Book-Entry Certificates, as they may indirectly exercise such rights through DTC
and Participants,  except as otherwise specified herein. See "--Registration and
Transfer of Certificates" herein.

        On each  Distribution  Date there  shall be paid to each person in whose
name a Certificate  is  registered on the related  Record Date (which in case of
the Book-Entry Certificates initially will be only Cede, as nominee of DTC), the
portion  of the  aggregate  payment to be made to holders of such Class to which
such holder is entitled, if any, based on the Percentage Interest,  held by such
holder of such Class, as further described in the related Prospectus Supplement.

Interest

        Interest  will accrue on each Class of  Certificates  of a Series (other
than a Class of  Certificates  entitled to receive only  principal)  during each
period  specified  in the  related  Prospectus  Supplement  (each,  an  "Accrual
Period")  at the  Pass-Through  Rate for such  Class  specified  in the  related
Prospectus  Supplement.  Interest  accrued on each Class of  Certificates at the
applicable  Pass-Through  Rate during each Accrual  Period will be paid,  to the
extent monies are available therefor,  on each Distribution Date,  commencing on
the day specified in the related  Prospectus  Supplement and will be distributed
in the manner specified in such Prospectus  Supplement,  except for any Class of
Certificates ("Accrual  Certificates") on which interest is to accrue and not be
paid until the  principal of certain  other Classes has been paid in full or the
occurrence of certain events as specified in such Prospectus  Supplement.  If so
described in the related Prospectus Supplement, interest that has accrued but is
not yet  payable  on any  Accrual  Certificates  will be added to the  principal
balance thereof on each  Distribution  Date and will thereafter bear interest at
the applicable Pass-Through Rate. Payments of interest with respect to any Class
of Certificates  entitled to receive interest only or a disproportionate  amount
of interest  and  principal  will be paid in the manner set forth in the related
Prospectus  Supplement.  Payments of interest (or  accruals of interest,  in the
case of Accrual  Certificates) with respect to any Series of Certificates or one
or more Classes of Certificates of such Series,  may be reduced to the extent of
interest shortfalls not covered by Advances, if any, or by any applicable credit
enhancement.

Indices Applicable to Floating Rate and Inverse Floating Rate Classes

LIBOR

On the  LIBOR  Determination  Date  (as  such  term is  defined  in the  related
Prospectus  Supplement)  for each class of  Certificates of a Series as to which
the applicable  interest rate is determined by reference to an index denominated
as LIBOR, the person  designated in the related Pooling and Servicing  Agreement
(the  "Calculation  Agent") will determine LIBOR by reference to the quotations,
as set forth on the Telerate  Screen Page 3750 offered by the  principal  London
office of each of the designated  reference banks meeting the criteria set forth
herein  (the  "Reference  Banks")  for making  one-month  United  States  dollar
deposits in leading banks in the London

                                       50
<PAGE>


Interbank  market,  as of 11:00 a.m.  (London time) on such LIBOR  Determination
Date. In lieu of relying on the quotations for those Reference Banks that appear
at such time on the Telerate  Screen Page,  the  Calculation  Agent will request
each of the Reference Banks to provide such offered quotations at such time.

        LIBOR  will be  established  by the  Calculation  Agent  on  each  LIBOR
Determination Date as follows:

               (a) If on any  LIBOR  Determination  Date  two or more  Reference
        Banks  provide  such  offered  quotations,  LIBOR for the next  Interest
        Accrual Period shall be the arithmetic  mean of such offered  quotations
        (rounded upwards if necessary to the nearest whole multiple of 1/32%).

               (b) If on any  LIBOR  Determination  Date only one or none of the
        Reference  Banks  provides such offered  quotations,  LIBOR for the next
        Interest  Accrual  Period  (as  such  term  is  defined  in the  related
        Prospectus  Supplement) shall be whichever is the higher of (i) LIBOR as
        determined on the previous LIBOR  Determination Date or (ii) the Reserve
        Interest Rate.  The "Reserve  Interest Rate" shall be the rate per annum
        which the Calculation  Agent  determines to be either (i) the arithmetic
        mean  (rounded  upwards if  necessary to the nearest  whole  multiple of
        1/32%) of the one-month United States dollar lending rates that New York
        City  banks  selected  by the  Calculation  Agent  are  quoting,  on the
        relevant LIBOR Determination Date, to the principal London offices of at
        least two of the Reference  Banks to which such  quotations  are, in the
        opinion of the  Calculation  Agent,  being so made, or (ii) in the event
        that the Calculation  Agent can determine no such  arithmetic  mean, the
        lowest  one-month  United States dollar lending rate which New York City
        banks  selected  by the  Calculation  Agent are  quoting  on such  LIBOR
        Determination Date to leading European banks.

               (c) If on any LIBOR  Determination  Date for a Class specified in
        the related Prospectus Supplement, the Calculation Agent is required but
        is unable to determine the Reserve  Interest Rate in the manner provided
        in paragraph (b) above, LIBOR for the next Accrual Period shall be LIBOR
        as determined on the preceding LIBOR Determination Date, or, in the case
        of the first LIBOR  Determination  Date, LIBOR shall be deemed to be the
        per annum rate specified as such in the related Prospectus Supplement.

        Each Reference Bank (i) shall be a leading bank engaged in  transactions
in Eurodollar deposits in the international  Eurocurrency market; (ii) shall not
control,  be  controlled  by, or be under common  control  with the  Calculation
Agent; and (iii) shall have an established  place of business in London.  If any
such  Reference  Bank  should  be  unwilling  or  unable  to act as  such  or if
appointment  of any such  Reference  Bank is  terminated,  another  leading bank
meeting the criteria specified above will be appointed.

        The  establishment  of LIBOR  on each  LIBOR  Determination  Date by the
Calculation Agent and its calculation of the rate of interest for the applicable
classes for the related  Accrual Period shall (in the absence of manifest error)
be final and binding.


                                       51
<PAGE>


COFI

        The Eleventh  District  Cost of Funds Index is designed to represent the
monthly  weighted  average  cost of funds for savings  institutions  in Arizona,
California and Nevada that are member  institutions of the Eleventh Federal Home
Loan Bank  District (the  "Eleventh  District").  The Eleventh  District Cost of
Funds Index for a particular month reflects the interest costs paid on all types
of funds held by Eleventh  District  member  institutions  and is  calculated by
dividing  the cost of funds by the  average of the total  amount of those  funds
outstanding at the end of that month and of the prior month and  annualizing and
adjusting  the result to reflect  the  actual  number of days in the  particular
month. If necessary,  before these  calculations are made, the component figures
are  adjusted  by the  Federal  Home Loan Bank of San  Francisco  ("FHLBSF")  to
neutralize the effect of events such as member institutions leaving the Eleventh
District or acquiring  institutions outside the Eleventh District.  The Eleventh
District Cost of Funds Index is weighted to reflect the relative  amount of each
type of funds held at the end of the relevant  month.  The major  components  of
funds of Eleventh District member  institutions are: (i) savings deposits,  (ii)
time deposits,  (iii) FHLBSF  advances,  (iv) repurchase  agreements and (v) all
other borrowings.  Because the component funds represent a variety of maturities
whose costs may react in  different  ways to changing  conditions,  the Eleventh
District Cost of Funds Index does not necessarily reflect current market rates.

        A number of factors affect the performance of the Eleventh District Cost
of Funds Index,  which may cause it to move in a manner  different  from indices
tied to specific  interest rates, such as United States Treasury bills or LIBOR.
Because the liabilities upon which the Eleventh  District Cost of Funds Index is
based were issued at various  times under  various  market  conditions  and with
various  maturities,   the  Eleventh  District  Cost  of  Funds  Index  may  not
necessarily  reflect the prevailing  market interest rates on new liabilities of
similar  maturities.  Moreover,  as stated above, the Eleventh  District Cost of
Funds Index is  designed to  represent  the average  cost of funds for  Eleventh
District  savings  institutions  for the month prior to the month in which it is
due to be published. Additionally, the Eleventh District Cost of Funds Index may
not  necessarily  move in the same  direction  as market  interest  rates at all
times,  since as longer term  deposits or  borrowings  mature and are renewed at
prevailing  market interest rates, the Eleventh  District Cost of Funds Index is
influenced  by the  differential  between  the  prior and the new rates on those
deposits or borrowings. In addition,  movements of the Eleventh District Cost of
Funds Index, as compared to other indices tied to specific  interest rates,  may
be affected by changes  instituted by the FHLBSF in the method used to calculate
the Eleventh District Cost of Funds Index.

        The FHLBSF  publishes  the Eleventh  District Cost of Funds Index in its
monthly Information Bulletin. Any individual may request regular receipt by mail
of Information Bulletins by writing the Federal Home Loan Bank of San Francisco,
P.O. Box 7948, 600 California  Street,  San Francisco,  California  94120, or by
calling (415)  616-1000.  The Eleventh  District Cost of Funds Index may also be
obtained by calling the FHLBSF at (415) 616-2600.

        The FHLBSF  has stated in its  Information  Bulletin  that the  Eleventh
District  Cost of Funds Index for a month "will be announced on or near the last
working  day" of the  following  month  and  also  has  stated  that it  "cannot
guarantee  the  announcement"  of such index on an exact  date.  So long as such
index for a month is announced on or before the tenth day of the second

                                       52
<PAGE>


following month, the interest rate for each Class of Certificates of a Series as
to which the  applicable  interest  rate is  determined by reference to an index
denominated  as COFI  (each,  a Class of "COFI  Certificates")  for the  Accrual
Period  commencing in such second  following month will be based on the Eleventh
District Cost of Funds Index for the second  preceding  month. If publication is
delayed  beyond such tenth day, such interest rate will be based on the Eleventh
District Cost of Funds Index for the third preceding month.

        If on the tenth day of the month in which any Accrual  Period  commences
for a Class of COFI Certificates the most recently  published  Eleventh District
Cost of Funds Index relates to a month prior to the third preceding  month,  the
index for such current  Accrual  Period and for each  succeeding  Accrual Period
will,  except as described in the next to last  sentence of this  paragraph,  be
based  on the  National  Monthly  Median  Cost of Funds  Ratio  to  SAIF-Insured
Institutions  (the  "National  Cost of Funds Index")  published by the Office of
Thrift  Supervision  (the  "OTS") for the third  preceding  month (or the fourth
preceding  month if the  National  Cost of Funds  Index for the third  preceding
month has not been published on such tenth day of an Interest  Accrual  Period).
Information  on the National  Cost of Funds Index may be obtained by writing the
OTS at 1700 G Street,  N.W.,  Washington,  D.C. 20552 or calling (202) 906-6677,
and the current  National  Cost of Funds Index may be obtained by calling  (202)
906-6988.  If on any such  tenth day of the month in which an  Interest  Accrual
Period  commences  the most  recently  published  National  Cost of Funds  Index
relates to a month prior to the fourth preceding month, the applicable index for
such Accrual Period and each  succeeding  Accrual Period will be based on LIBOR,
as  determined  by the  Calculation  Agent in  accordance  with the  Pooling and
Servicing  Agreement relating to such Series of Certificates.  A change of index
from the  Eleventh  District  Cost of Funds Index to an  alternative  index will
result  in a  change  in the  index  level,  and,  particularly  if LIBOR is the
alternative index, could increase its volatility.

        The  establishment of COFI by the Calculation  Agent and its calculation
of the rates of interest  for the  applicable  Classes  for the related  Accrual
Period shall (in the absence of manifest error) be final and binding.

Treasury Index

        On the Treasury Index Determination Date (as such term is defined in the
related Prospectus  Supplement) for each Class of Certificates of a Series as to
which the  applicable  interest  rate is  determined  by  reference  to an index
denominated  as a Treasury  Index,  the  Calculation  Agent will  ascertain  the
Treasury  Index for Treasury  securities of the maturity and for the period (or,
if applicable,  date)  specified in the related  Prospectus  Supplement.  Unless
otherwise specified in the related Prospectus Supplement, the Treasury Index for
any  period  means the  average  of the yield for each  business  day during the
period  specified  therein  (and for any date  means the  yield for such  date),
expressed  as a per  annum  percentage  rate,  on (i) U.S.  Treasury  securities
adjusted to the "constant  maturity" (as further  described  below) specified in
such  Prospectus  Supplement or (ii) if no "constant  maturity" is so specified,
U.S.  Treasury  securities  trading on the secondary  market having the maturity
specified  in such  Prospectus  Supplement,  in each  case as  published  by the
Federal  Reserve Board in its  Statistical  Release No.  H.15(519).  Statistical
Release No.  H.15(519) is published on Monday or Tuesday of each week and may be
obtained  by writing  or calling  the  Publications  Department  at the Board of
Governors of the Federal Reserve

                                       53
<PAGE>


System,  21st and C Streets,  Washington,  D.C. 20551,  (202)  452-3244.  If the
Calculation  Agent has not yet received  Statistical  Release No.  H.15(519) for
such  week,  then it will  use such  Statistical  Release  from the  immediately
preceding week.

        Yields on U.S.  Treasury  securities at "constant  maturity" are derived
from the U.S.  Treasury's daily yield curve. This curve, which relates the yield
on a security to its time to maturity, is based on the closing market bid yields
on actively traded Treasury  securities in the  over-the-counter  market.  These
market yields are  calculated  from  composites  of quotations  reported by five
leading U.S.  Government  securities  dealers to the Federal Reserve Bank of New
York. This method provides a yield for a given maturity even if no security with
that exact maturity is  outstanding.  In the event that the Treasury Index is no
longer published, a new index based upon comparable data and methodology will be
designated in accordance  with the Pooling and Servicing  Agreement  relating to
the particular Series of Certificates.  The Calculation Agent's determination of
the  Treasury  Index,  and its  calculation  of the  rates of  interest  for the
applicable  Classes  for the  related  Accrual  Period  shall (in the absence of
manifest error) be final and binding.

Prime Rate

        On the Prime  Rate  Determination  Date (as such term is  defined in the
related Prospectus  Supplement) for each Class of Certificates of a Series as to
which the  applicable  interest  rate is  determined  by  reference  to an index
denominated  as the Prime Rate, the  Calculation  Agent will ascertain the Prime
Rate for the related Accrual Period.  Unless otherwise  specified in the related
Prospectus Supplement, the "Prime Rate" for an Accrual Period will be the "prime
rate" as published in the "Money Rates"  section of The Wall Street  Journal (or
if not so  published,  the "prime  rate" as  published in a newspaper of general
circulation  selected by the  Calculation  Agent in its sole  discretion) on the
related Prime Rate Determination  Date. If a prime rate range is given, then the
average  of such range  will be used.  In the event that the "prime  rate" is no
longer published, a new index based upon comparable data and methodology will be
designated in accordance  with the Pooling and Servicing  Agreement  relating to
the particular Series of Certificates.  The Calculation Agent's determination of
the Prime Rate and its  calculation  of the rates of  interest  for the  related
Accrual Period shall (in the absence of manifest error) be final and binding.

Principal

        On  each  Distribution  Date,  commencing  with  the  Distribution  Date
specified in the related  Prospectus  Supplement,  principal with respect to the
related Primary Assets due during the period specified in the related Prospectus
Supplement  (each such period,  a "Due  Period")  will be paid to holders of the
Certificates  of the related Series (other than a Class of  Certificates of such
Series  entitled to receive  interest  only) in the priority,  manner and amount
specified  in such  Prospectus  Supplement,  to the extent  funds are  available
therefor.  Such principal payments will generally include to the extent of funds
available  (i) the  principal  portion of all  Monthly  Payments  on the related
Primary Assets which are received or advanced, (ii) any principal prepayments of
any  such  Primary  Assets  in  full  ("Principal   Prepayments")  and  in  part
("Curtailments")  received  during the related  Due Period or such other  period
(each, a "Prepayment  Period") specified in the related  Prospectus  Supplement,
(iii) the principal portion

                                       54
<PAGE>


received  during the related Due Period or such other period as specified in the
related  Prospectus  Supplement  of (A) the  proceeds  of any  insurance  policy
relating to a Primary Asset,  a Mortgaged  Property or a REO Property net of any
amounts  applied to the repair of the  Mortgaged  Property  or  released  to the
Mortgagor and net of reimbursable expenses ("Insurance Proceeds"),  (B) proceeds
received in connection with the  liquidation of any defaulted  Primary Assets or
REO Properties ("Liquidation  Proceeds"),  net of fees and advances reimbursable
therefrom  ("Net  Liquidation  Proceeds")  and  (C)  net  proceeds  received  in
connection with a taking of a related Mortgaged  Property by condemnation or the
exercise of eminent domain or in connection with any partial release of any such
Mortgaged   Property  from  the  related  lien  ("Released   Mortgaged  Property
Proceeds"),  (iv) the  principal  portion of all  amounts  paid by the Seller in
connection  with the purchase of a Primary  Asset as to which there is defective
documentation  or a breach of a  representation  or  warranty  contained  in the
related Pooling and Servicing  Agreement that  materially and adversely  affects
the interests of the Certificateholders and (v) the principal portion of amounts
received on each defaulted  Primary Asset or REO Property as to which the Master
Servicer has  determined  that all amounts  expected to be  recovered  have been
recovered (each, a "Liquidated  Primary  Asset"),  to the extent not included in
the amounts  described in clauses (i) through (iv) above.  Payments of principal
with respect to a Series of  Certificates  or one or more Classes of such Series
may be reduced to the extent of  delinquencies or losses not covered by Advances
or any applicable credit enhancement.

Reports to Holders

        On each  Distribution  Date,  there will be  forwarded  to each holder a
statement  prepared by the  Trustee  setting  forth,  among  other  things,  the
information  as to such  Distribution  Date required by the related  Pooling and
Servicing Agreement,  which generally will include, except as otherwise provided
therein or the related Prospectus Supplement, if applicable:

               (i)  the  Available  Payment  Amount  (and  any  portion  of  the
        Available  Payment  Amount that has been  deposited in the  Distribution
        Account  but may not be  withdrawn  therefrom  pursuant to an order of a
        court of competent  jurisdiction imposing a stay pursuant to Section 362
        of the United States Bankruptcy Code);

               (ii) the  principal  balance  of each  Class of  Certificates  as
        reported in the report for the immediately preceding  Distribution Date,
        or,  with  respect  to the  first  Distribution  Date  for a  Series  of
        Certificates, the original principal balance of such Class;

               (iii) the  principal  portion of all  Monthly  Payments  received
        during the related Due Period;

               (iv) the amount of interest received on the Primary Assets during
        the related Due Period;

               (v) the aggregate amount of the Advances, if any, to be made with
        respect to the Distribution Date;

               (vi) certain delinquency and foreclosure information as described
        more fully in the  related  Pooling  and  Servicing  Agreement,  and the
        amount of Realized Losses during the related Due Period;

                                       55
<PAGE>


               (vii) the amount of interest and  principal due to the holders of
        each Class of Certificates of such Series on such Distribution Date;

               (viii) the amount then available in any Spread  Account,  Reserve
        Account or Prefunding Account;

               (ix) the  amount  of the  payments,  if any,  to be made from any
        credit enhancement on the Distribution Date;

               (x) the amount to be distributed on the Distribution  Date to the
        holders of any subordinated or residual  Certificates issued pursuant to
        the related  Pooling and Servicing  Agreement and not otherwise  offered
        pursuant to this Prospectus or the related Prospectus Supplement;

               (xi) the principal  balance of each Class of Certificates of such
        Series  after  giving   effect  to  the  payments  to  be  made  on  the
        Distribution Date;

               (xii) with respect to the Trust,  the weighted  average  maturity
        and the weighted  average  Mortgage Rate of the Primary Assets as of the
        last day of the related Due Period;

               (xiii)the amount of all payments or  reimbursements to the Master
        Servicer for accrued unpaid Servicing Fees,  unreimbursed  Advances, and
        interest in respect of Permitted  Investments or funds on deposit in the
        Collection  Account and  certain  other  amounts  during the related Due
        Period;

               (xiv) the Pool Principal Balance as of the immediately  preceding
        Distribution  Date,  the Pool  Principal  Balance after giving effect to
        payments received prior to the related  Determination Date or during the
        related Due Period,  as specified in the related  Prospectus  Supplement
        and Realized Losses incurred during the related Due Period and the ratio
        of the Pool Principal Balance to the Original Pool Principal Balance. As
        of any  Distribution  Date,  the "Pool  Principal  Balance"  equals  the
        aggregate outstanding principal balance of all Primary Assets,  together
        with all amounts in any  Prefunding  Account not  otherwise  distributed
        pursuant to the terms of the Pooling and Servicing Agreement, as reduced
        by the aggregate Realized Losses, at the end of the related Due Period;

               (xv)   certain   information   with   respect  to  the   funding,
        availability  and  release of monies  from any Spread  Account,  Reserve
        Account or Prefunding Account;

               (xvi) the number of Primary  Assets  outstanding at the beginning
        and at the end of the related Due Period;

               (xvii)  the amounts that are reimbursable to the Master Servicer,
        the Trustee or the Depositor, as appropriate; and

               (xviii) such other information as the Depositor reasonably deter-
        mines to be necessary or appropriate.


                                       56
<PAGE>


Description of Credit Enhancement

        To the extent  specified in the related  Prospectus  Supplement,  credit
enhancement for one or more Classes of a Series of Certificates  may be provided
by one or more of a letter  of  credit,  financial  guaranty  insurance  policy,
mortgage pool insurance  policy,  special hazard  insurance  policy,  bankruptcy
bond,    reserve   fund,    spread    account,    cash    collateral    account,
overcollateralization,  cross-collateralization  subordination  or other type of
credit enhancement to cover one or more risks with respect to the Primary Assets
or the Certificates,  as specified in the related Prospectus Supplement.  Credit
enhancement  may also be provided  by  subordination  of one or more  Classes of
Certificates  of a Series to one or more other Classes of  Certificates  of such
Series.  Any credit enhancement will be limited in amount and scope of coverage.
Unless  otherwise  specified  in  the  related  Prospectus  Supplement,   credit
enhancement  for a Series  of  Certificates  will not be  available  for  losses
incurred with respect to any other Series of Certificates.  To the extent credit
enhancement for any Series of Certificates is exhausted,  or losses are incurred
which  are  not  covered  by  such  credit  enhancement,   the  holders  of  the
Certificates will bear all further risk of loss.

        The amounts  and types of credit  enhancement,  as well as the  provider
thereof (the "Credit Provider"),  if applicable,  with respect to each Series of
Certificates  will be set forth in the  related  Prospectus  Supplement.  To the
extent provided in the applicable  Prospectus Supplement and the related Pooling
and Servicing  Agreement,  any credit enhancement may be periodically  modified,
reduced  or  substituted,  either  as the  aggregate  principal  balance  of the
Certificates  decreases,  upon the occurrence of certain events or otherwise. To
the extent  permitted by the  applicable  Rating  Agencies and provided that the
then current rating of the affected  Certificates is not reduced or withdrawn as
a result thereof,  any credit enhancement may be cancelled,  reduced or modified
in amount or scope of  coverage or both,  as provided in the related  Prospectus
Supplement.

        The  descriptions of credit  enhancement  arrangements  included in this
Prospectus  or any  Prospectus  Supplement  and the coverage  thereunder  do not
purport to be complete and are  qualified in their  entirety by reference to the
actual  forms of  governing  documents,  copies of which  will be filed with the
related Form 8-K.

        Financial  Guaranty  Insurance  Policy.  If so  specified in the related
Prospectus  Supplement,  a financial guaranty insurance policy or surety bond (a
"Certificate  Insurance  Policy") may be obtained and  maintained for a Class or
Series of  Certificates.  The issuer of the  Certificate  Insurance  Policy (the
"Insurer") will be described in the related Prospectus  Supplement and a copy of
the form of  Certificate  Insurance  Policy will be filed with the related  Form
8-K.

        A  Certificate  Insurance  Policy  will  be  described  in  the  related
Prospectus  Supplement and will generally be  unconditional  and irrevocable and
will guarantee to holders of the applicable Certificates that an amount equal to
the full amount of  distributions  due to such  holders  will be received by the
Trustee  or its  agent  on  behalf  of such  holders  for  distribution  on each
Distribution  Date. The specific terms of any Certificate  Insurance Policy will
be set forth in the  related  Prospectus  Supplement.  A  Certificate  Insurance
Policy may have  limitations and generally will not insure the obligation of the
Seller to purchase or substitute for a defective Primary

                                       57
<PAGE>


Asset and will not  guarantee any specific  rate of principal  prepayments.  The
Insurer will, to the extent described in the related Prospectus  Supplement,  be
subrogated to the rights of each holder to the extent the Insurer makes payments
under the Certificate Insurance Policy.

        Letter of Credit. If so specified in the related Prospectus  Supplement,
all or a component of credit enhancement for a Class or a Series of Certificates
may be provided by a letter of credit (a "Letter of Credit") issued by a bank or
other  financial  institution  (a "Letter of Credit  Issuer")  identified in the
related  Prospectus  Supplement.  Each Letter of Credit will be described in the
related  Prospectus  Supplement and will generally be  irrevocable.  A Letter of
Credit may provide  coverage with respect to one or more Classes of Certificates
or the  underlying  Primary  Assets or, if specified  in the related  Prospectus
Supplement,  may  support a specified  obligation  or be provided in lieu of the
funding with cash of a Reserve Account or Spread Account.  The amount available,
conditions  to drawing,  if any,  and right to  reimbursement  with respect to a
Letter of Credit will be  specified  in the  related  Prospectus  Supplement.  A
Letter of Credit will  expire on the date  specified  in the related  Prospectus
Supplement, unless earlier terminated or extended in accordance with its terms.

        Mortgage  Pool  Insurance   Policy.  If  so  specified  in  the  related
Prospectus   Supplement,   credit  enhancement  with  respect  to  a  Series  of
Certificates  may be  provided  by a  mortgage  pool  insurance  policy (a "Pool
Insurance  Policy")  issued by the insurer (a "Pool  Insurer")  specified in the
related  Prospectus  Supplement.  Each Pool  Insurance  Policy will,  subject to
limitations described in such Prospectus  Supplement,  insure against losses due
to defaults in the payment of  principal or interest on the  underlying  Primary
Assets up to the  amount  specified  in such  Prospectus  Supplement  (or in the
related  Form 8-K).  The Pooling and  Servicing  Agreement  with  respect to any
Series of  Certificates  for which a Pool  Insurance  Policy  is  provided  will
require the Master Servicer or other party  specified  therein to use reasonable
efforts to maintain at the expense of the Trust the Pool Insurance Policy and to
present  claims to the Pool  Insurer in the  manner  required  thereby.  No Pool
Insurance Policy will be a blanket policy against loss and each such policy will
be subject to the limitations and conditions  precedent described in the related
Prospectus Supplement.

        Special  Hazard  Insurance  Policy.  If  so  specified  in  the  related
Prospectus   Supplement,   credit  enhancement  with  respect  to  a  Series  of
Certificates  may be provided in part by an insurance  policy (a "Special Hazard
Policy")  covering losses due to physical  damage to a Mortgaged  Property other
than a loss of the type covered by a standard hazard  insurance  policy or flood
insurance  policy or  losses  resulting  from the  application  of  co-insurance
clauses  contained  in  standard  hazard  insurance  policies.   The  Prospectus
Supplement  relating  to a Series of  Certificates  for  which a Special  Hazard
Policy is provided will  identify the issuer of such policy and any  limitations
on coverage.  No Special Hazard Policy will cover  extraordinary  losses such as
those due to war, civil insurrection,  governmental action,  errors in design or
workmanship,  chemical  contamination  or similar  causes.  Each Special  Hazard
Policy  will  contain an  aggregate  limit on claims  specified  in the  related
Prospectus  Supplement.  No claim will be paid under any Special  Hazard  Policy
unless hazard insurance on the Mortgaged Property is in force and protection and
preservation expenses have been paid.

        Spread  Account  and  Reserve  Account.  If so  specified in the related
Prospectus Supplement, all or any component of credit enhancement for a

                                       58
<PAGE>


Series  of  Certificates  may be  provided  by a  reserve  account  (a  "Reserve
Account") or a spread account (a "Spread Account").  A Reserve Account or Spread
Account may be funded by a combination of cash, one or more letters of credit or
one or more  Permitted  Investments  provided  by the  Depositor  or other party
identified in the related Prospectus Supplement, amounts otherwise distributable
to one or more Classes of Certificates subordinated to one or more other Classes
of  Certificates  or all or any portion of the  interest  accrued on the Primary
Assets in excess of that accrued on the related Certificates  ("Excess Spread").
If so specified in the related  Prospectus  Supplement,  a Reserve Account for a
Series  of  Certificates  may be  funded  in whole or in part on the  applicable
Closing  Date.  If so  specified  in the  related  Prospectus  Supplement,  cash
deposited in a Reserve Account or a Spread Account may be withdrawn and replaced
with one or more letters of credit or Permitted  Investments.  A Reserve Account
or Spread  Account  may be  pledged  or  otherwise  made  available  to a Credit
Provider.  If so  specified  in the  related  Prospectus  Supplement,  a Reserve
Account or Spread  Account  may not be deemed  part of the assets of the related
Trust or the related  REMIC or may be deemed to be pledged or provided by one or
more of the  Depositor,  the  holders  of the  Class of  Certificates  otherwise
entitled  to the  amounts  deposited  in such  account or such other party as is
identified  in  such  Prospectus  Supplement.  If so  specified  in the  related
Prospectus Supplement,  a Spread Account,  Prefunding Account or Reserve Account
may also require the establishment of an account (a "Yield Supplement  Account")
to cover interest shortfalls,  as more fully described in the related Prospectus
Supplement.  Funds on deposit in the Yield Supplement Account for any Series may
be applied to  supplement  interest  payable on the  related  Primary  Assets if
necessary to pay interest to holders of one or more Classes of  Certificates  of
such Series at the applicable Pass-Through Rate.

        Cash  Collateral  Account.  If so  specified  in the related  Prospectus
Supplement,   all  or  any  portion  of  credit  enhancement  for  a  Series  of
Certificates may be provided by the  establishment of a cash collateral  account
(a "Cash Collateral  Account").  A Cash Collateral  Account will be similar to a
Reserve  Account or Spread  Account  except  that  generally  a Cash  Collateral
Account is funded  initially by a loan from a cash collateral  lender (the "Cash
Collateral Lender"), the proceeds of which are invested with the Cash Collateral
Lender or other eligible institution.  Unless otherwise specified in the related
Prospectus  Supplement,  the Cash  Collateral  Account  will be  required  to be
maintained as an Eligible Account. The loan from the Cash Collateral Lender will
be repaid from Excess Spread,  if any, or such other amounts as are specified in
the related  Prospectus  Supplement.  Amounts on deposit in the Cash  Collateral
Account  will be available in  generally  the same manner  described  above with
respect to a Spread  Account or Reserve  Account.  As  specified  in the related
Prospectus Supplement, a Cash Collateral Account may be deemed to be part of the
assets  of the  related  Trust,  may be  deemed  to be part of the  assets  of a
separate  cash  collateral  trust or may be deemed to be  property  of the party
specified in the related  Prospectus  Supplement  and pledged for the benefit of
the holders of one or more Classes of Certificates of a Series.

        Subordination.  If so  specified in the related  Prospectus  Supplement,
distributions  of  scheduled  principal,  Principal  Prepayments,  Curtailments,
interest or any combination  thereof otherwise payable to one or more Classes of
Certificates of a Series ("Subordinated Certificates") may instead be payable to
holders of one or more other  Classes of  Certificates  of such Series  ("Senior
Certificates")  under the  circumstances  and to the  extent  specified  in such
Prospectus Supplement. If so specified in the related

                                       59
<PAGE>


Prospectus  Supplement,  delays in receipt of scheduled  payments on the Primary
Assets and losses on defaulted Primary Assets will be borne first by the various
Classes of  Subordinated  Certificates  and thereafter by the various Classes of
Senior  Certificates,  in each case under the  circumstances  and subject to the
limitations  specified in such Prospectus  Supplement.  A Series of Certificates
may include one or more Classes of Subordinated Certificates entitled to receive
cash  flows  remaining  after  distributions  are  made  to  all  other  Classes
designated  as being  senior  thereto.  Such  right  to  receive  payments  will
effectively be  subordinate  to the rights of holders of such senior  designated
Classes  of  Certificates.  A Series  may also  include  one or more  Classes of
Subordinated  Certificates  that will be  allocated  losses  prior to any losses
being  allocated to Classes of  Subordinated  Certificates  designated  as being
senior  thereto.  The aggregate  losses in respect of defaulted  Primary  Assets
which must be borne by the Subordinated  Certificates by virtue of subordination
and the amount of the distributions  otherwise distributable to the Subordinated
Certificates   that  will  be  distributable  to  Senior   Certificates  on  any
Distribution  Date  may  be  limited  as  specified  in the  related  Prospectus
Supplement  or the  availability  of  subordination  may otherwise be limited as
specified in the related Prospectus Supplement.  If losses or delinquencies were
to  exceed  the  amounts  payable  and  available  to  holders  of  Subordinated
Certificates of a Series or if such amounts were to exceed any limitation on the
amount of subordination available, holders of Senior Certificates of such Series
could experience losses.

        In  addition,  if so  specified  in the related  Prospectus  Supplement,
amounts  otherwise  payable  to  holders  of  Subordinated  Certificates  on any
Distribution  Date may be deposited in a Reserve Account or Spread  Account,  as
described above.  Such deposits may be made on each  Distribution  Date, on each
Distribution Date for a specified period or to the extent necessary to cause the
balance in such account to reach or maintain a specified amount, as specified in
the related Prospectus Supplement, and thereafter,  amounts may be released from
such  Reserve   Account  or  Spread   Account  in  the  amounts  and  under  the
circumstances specified in such Prospectus Supplement.

        Distributions  may be allocated as among Classes of Senior  Certificates
and as among  Classes  of  Subordinated  Certificates  in  order of their  final
scheduled  payment dates, in accordance with a schedule or formula or otherwise,
as  specified  in the  related  Prospectus  Supplement.  As  between  Classes of
Subordinated Certificates, payments to holders of Senior Certificates on account
of delinquencies or losses and deposits to any Reserve Account or Spread Account
will be allocated as specified in the related Prospectus  Supplement.  Principal
Prepayments and Curtailments may be paid disproportionately to Classes of Senior
Certificates  pursuant to a  "shifting  interest"  structure  or  otherwise,  as
specified in the related Prospectus Supplement.

        Overcollateralization.   If  specified  in  the  Prospectus  Supplement,
subordination  provisions  of a Trust  may be used to  accelerate  to a  limited
extent the  amortization of one or more Classes of Certificates  relative to the
amortization  of the related Primary  Assets.  The  accelerated  amortization is
achieved  by the  application  of  certain  excess  interest  to the  payment of
principal  of one or more Classes of  Certificates.  This  acceleration  feature
creates,   with   respect   to   the   Primary   Assets   or   groups   thereof,
overcollateralization  which results from the excess of the aggregate  principal
balance of the related  Primary Assets,  or a group thereof,  over the principal
balance of the related Class of Certificates. Such acceleration may continue for
the life of the related Certificates, or may be limited. In the

                                       60
<PAGE>


case of limited acceleration,  once the required level of  overcollateralization
is  reached,  and  subject  to  certain  provisions  specified  in  the  related
Prospectus  Supplement,  such  limited  acceleration  feature may cease,  unless
necessary to maintain the required level of overcollateralization.

        Cross-Collateralization.   If  specified   in  the  related   Prospectus
Supplement,  the  beneficial  ownership  of  separate  groups of Primary  Assets
included  in the Trust for a Series  may be  evidenced  by  separate  Classes of
Certificates.   In  such  case,   credit   enhancement  may  be  provided  by  a
cross-support  feature which may require that distributions be made with respect
to Certificates evidencing beneficial ownership of one or more groups of Primary
Assets  prior  to  distribution  to  Subordinated   Certificates   evidencing  a
beneficial  ownership interest in other groups of Primary Assets within the same
Trust.  The Prospectus  Supplement  for a Series which includes a  cross-support
feature will describe the manner and conditions for applying such  cross-support
feature.

Payment of Certain Expenses

        If so  specified  in the  related  Prospectus  Supplement,  in  order to
provide for the payment of the fees of the Credit Provider,  if any, the Trustee
may be required to establish a credit enhancement account and to deposit therein
on the dates  specified in the related  Prospectus  Supplement,  from amounts on
deposit in the Distribution  Account, in the priority indicated,  an amount that
is sufficient to pay the premiums or fees due to the Credit Provider.

        Each  Pooling and  Servicing  Agreement  will set forth the terms of the
payment  to the  Trustee  from  time  to  time of its  fees  and the  reasonable
expenses,  disbursements  and advances  incurred or made by the Trustee,  either
from amounts on deposit in the  Distribution  Account or as otherwise  described
therein.

Servicing Compensation

        As compensation for servicing and administering the Primary Assets,  the
Master  Servicer  is entitled  to a fee in the amount  specified  in the related
Prospectus  Supplement (the "Servicing  Fee"),  payable from all or a portion of
payments on the related Primary Assets, Liquidation Proceeds, Released Mortgaged
Property  Proceeds,  Insurance  Proceeds and certain  other  collections  on the
related Primary Assets, as specified in the related  Prospectus  Supplement.  In
addition to the Servicing  Fee, the Master  Servicer will  generally be entitled
under the  related  Pooling  and  Servicing  Agreement  to retain as  additional
servicing  compensation any assumption,  modification  and other  administrative
fees (including bad check charges,  prepayment  premiums,  late payment fees and
similar fees),  the excess of any Net Liquidation  Proceeds over the outstanding
principal  balance of a Liquidated  Primary  Asset,  to the extent not otherwise
required  to be  remitted  to the  Trustee  for  deposit  into the  Distribution
Account, and interest paid on funds on deposit in the Collection Account.

Servicing Standards

        General  Servicing Standards.  The Master Servicer will agree to service
the Primary Assets in  accordance  with the  Pooling  and  Servicing  Agreement,
and, in servicing and administering the Primary Assets, to employ or cause to

                                       61
<PAGE>


be employed  procedures,  including  collection,  foreclosure  and REO  Property
management  procedures,  and exercise the same care it  customarily  employs and
exercises in servicing and  administering  assets  similar to the Primary Assets
for other third party portfolios or its own account, in accordance with accepted
servicing  practices  of prudent  servicing  institutions  that  service  assets
similar to the Primary Assets and giving due consideration to the holders of the
related Certificates,  and any Credit Provider's interests. The interests of the
holders of each Class of Certificates of any Series and the Credit Provider,  if
any, may differ with respect to servicing decisions which may affect the rate at
which  prepayments are received.  No holder of a Certificate will have the right
to make any decisions with respect to the underlying  Primary Assets. The Master
Servicer will have the right and obligation to make such decisions in accordance
with its normal servicing  procedures and the standards set forth in the related
Pooling and Servicing Agreement,  and, in certain cases, the consent or approval
of the Credit Provider, if any, may be permitted or required.

        Hazard Insurance.  The Master Servicer will exercise its best reasonable
efforts  to cause to be  maintained  fire and  hazard  insurance  with  extended
coverage (sometimes referred to as "standard hazard insurance") customary in the
area  where the  Mortgaged  Property  is  located,  to the  extent  required  or
permitted  under the related  Mortgage,  in an amount which is at least equal to
that of the  standard  form of fire  insurance  policy  with  extended  coverage
customary in the state in which the property is located. Such coverage generally
will be in an  amount  equal to the  lesser  of the  principal  balance  of such
Primary Asset or 100% of the insurable  value of the  improvements  securing the
Primary Asset.  Generally, if the Mortgaged Property is in an area identified in
the Federal Register by the Flood Emergency Management Agency as Flood Zone "A",
the Mortgage  will require the  Mortgagor to maintain a flood  insurance  policy
with a generally acceptable insurance carrier in an amount representing coverage
not less than that required under guidelines promulgated by the Federal National
Mortgage  Association.  The Master Servicer will also be required to maintain on
REO  Property,  to the  extent  such  insurance  is  available  at  commercially
reasonable rates, fire and hazard insurance in the applicable  amounts described
above,  liability  insurance and, to the extent required and available under the
National  Flood  Insurance  Act of 1968,  as  amended,  and the Master  Servicer
determines  that  such  insurance  is  necessary  in  accordance  with  accepted
servicing practices of prudent servicing  institutions for assets similar to the
Primary Assets,  flood insurance in an amount equal to that required above.  Any
amounts  collected by the Master  Servicer  under any such policies  (other than
amounts to be applied to the restoration or repair of the Mortgaged Property, or
to be released  to the  Mortgagor  in  accordance  with the related  Mortgage or
customary  mortgage  servicing  procedures)  will be deposited in the Collection
Account,  subject to retention by the Master Servicer to the extent such amounts
constitute  servicing  compensation  or to  withdrawal  pursuant  to the related
Pooling and Servicing Agreement.

        If the Master Servicer  obtains and maintains a blanket policy or master
forced placed  insurance  policy insuring all of the Primary Assets against some
or all of the risks described  above,  then, to the extent such policy names the
Master  Servicer as loss payee and  provides  coverage in an amount equal to the
aggregate   outstanding   principal   balance  on  the  Primary  Assets  without
co-insurance,  the Master Servicer will be deemed conclusively to have satisfied
its obligations with respect to such insurance coverage.

                                       62
<PAGE>


        In general,  the standard hazard insurance policy covers physical damage
to or  destruction  of the  improvements  on the  property  by fire,  lightning,
explosion,  smoke,  windstorm and hail,  and riot,  strike and civil  commotion,
subject to the conditions and exclusions specified in each policy.  Although the
policies  relating to Primary Assets will be underwritten by different  insurers
under different state laws in accordance with different  applicable  state forms
and therefore will not contain  identical terms and conditions,  the basic terms
thereof are dictated by respective state laws, and most such policies  typically
do not cover any physical damage  resulting from war,  revolution,  governmental
actions,  floods and other  water  related  causes,  earth  movement  (including
earthquakes,  landslides  and  mudflows),  nuclear  reactions,  wet or dry  rot,
rodents,  insects or domestic animals,  theft and, in certain cases,  vandalism.
The foregoing list is merely  indicative of certain kinds of uninsured risks and
is not intended to be  all-inclusive.  No other  insurance  coverage (other than
title insurance as specified herein) is required under the Primary Assets or the
Pooling and Servicing Agreement.

        The  Mortgagors  under some of the Primary Assets may obtain credit life
or disability  insurance  policies.  Such policies  require the insurers to make
payments on the related  Primary  Assets in the event of death or certain events
of disability of the  Mortgagor.  To the extent such policies are obtained,  the
proceeds  thereof will  constitute  assets of the related Trust. No Mortgagor is
required to obtain credit life or disability insurance.

        Since,  as a general  matter,  the cost of  construction  of residential
properties  has  increased in recent  years,  if the amount of hazard  insurance
maintained on the  improvements  securing a Primary Asset were to decline as its
principal balance decreased,  hazard insurance proceeds could be insufficient to
restore fully the damaged property in the event of a loss.

        Enforcement of "Due-on-Sale" Clauses. When a Mortgaged Property has been
or is about to be conveyed by the Mortgagor,  the Master Servicer,  on behalf of
the Trustee,  is required,  to the extent it has knowledge of such conveyance or
prospective  conveyance to enforce the rights of the Trustee as the mortgagee of
record to  accelerate  the  maturity  of the  related  Primary  Asset  under any
"due-on-sale"  clause  contained  in the  related  Mortgage  or  Mortgage  Note;
provided,  however,  that the Master  Servicer will not be permitted to exercise
any such right if the  "due-on-sale"  clause,  in the  reasonable  belief of the
Master  Servicer,  is not  enforceable  under  applicable law or unless,  in the
Master Servicer's  reasonable  judgment,  doing so would materially increase the
risk of default or delinquency  on, or materially  impair the security for, such
Primary Asset. See "Certain Legal Aspects of the Primary  Assets--Enforceability
of Certain  Provisions." In such event,  the Master Servicer will be required to
enter into an assumption and modification agreement with the person to whom such
property  has been or is about to be  conveyed,  pursuant  to which such  person
becomes liable under the Mortgage Note and, unless  prohibited by applicable law
or the Mortgage Note or Mortgage,  the Mortgagor  remains  liable  thereon.  The
Master  Servicer will also be authorized  (with the prior approval of any Credit
Provider,  if required) to enter into a substitution of liability agreement with
such person, pursuant to which the original Mortgagor is released from liability
and such  person is  substituted  as  Mortgagor  and  becomes  liable  under the
Mortgage Note.

        Realization   Upon  Defaulted  Primary  Assets.  The Master  Servicer is
required to use its best  reasonable  efforts  to  foreclose  upon  or otherwise
comparably effect the ownership in the name of the Trustee on behalf of the

                                       63
<PAGE>


holders  of  the  related  Certificates  of  Mortgaged  Properties  relating  to
defaulted  Mortgage Loans as to which no satisfactory  arrangements  can be made
for  collection  of  delinquent  payments;  provided,  however,  that the Master
Servicer  will not be required to foreclose if it  determines  that  foreclosure
would not be in the best  interests  of the holders or any Credit  Provider.  In
connection  with such  foreclosure or other  conversion,  the Master Servicer is
required to exercise collection and foreclosure  procedures which are consistent
with accepted servicing  practices of prudent servicing  institutions for assets
similar to the Primary Assets.

        Collection  of  Primary  Asset  Payments.  Each  Pooling  and  Servicing
Agreement will require the Master Servicer to make reasonable efforts to collect
all payments  called for under the terms and  provisions of the Primary  Assets.
Consistent  with  the  foregoing,  the  Master  Servicer  may,  based  upon  its
reasonable  determination  of what is  necessary  or  desirable,  waive any late
payment charge,  prepayment premiums,  assumption fee or any penalty interest in
connection  with the  prepayment  of a Primary  Asset or any other fee or charge
which the Master Servicer would be entitled to retain as servicing compensation.
The  Pooling and  Servicing  Agreement  for each Series will  provide the Master
Servicer with the  discretion to modify,  waive or amend certain of the terms of
any Primary  Asset  without the consent of the Trustee or any  Certificateholder
subject to certain  conditions set forth  therein,  including the condition that
such  modification,  waiver or amendment  will not result in such Primary  Asset
ceasing to be a "qualified mortgage" under the REMIC Regulations.

Use of Subservicers

        The Master  Servicer will be permitted  under each Pooling and Servicing
Agreement to enter into subservicing agreements ("Subservicing  Agreements") for
any servicing and administration of Primary Assets with any institution (each, a
"Subservicer") which meets the requirements set forth in the related Pooling and
Servicing  Agreement.  Such Subservicer  shall have all the rights and powers of
the Master  Servicer  with respect to such Primary  Assets under the Pooling and
Servicing Agreement. The related Prospectus Supplement shall set forth whether a
Subservicer  is  required  to  be  designated  by  Federal   National   Mortgage
Association ("FNMA") or the Federal Home Loan Mortgage Corporation  ("FHLMC") as
an approved Seller-Servicer for first and second mortgage loans or the standards
under which a Subservicer may service the Primary Assets.

        Notwithstanding any Subservicing Agreement, the Master Servicer will not
be relieved of its obligations under a Pooling and Servicing Agreement,  and the
Master  Servicer  shall be obligated to the same extent and under the same terms
and  conditions  as if it alone were  servicing  and  administering  the Primary
Assets.  The Master Servicer will be entitled to enter into any agreement with a
Subservicer for  indemnification  of the Master Servicer by such Subservicer and
nothing  contained  in any Pooling and  Servicing  Agreement  shall be deemed to
limit or modify such indemnification.

Servicing Certificates and Audits

        The  Pooling and  Servicing  Agreement  for each  Series will  generally
provide  that on or before a specified  date in each year,  beginning  the first
such date that is at least a specified  number of months after the Cut-off Date,
there will be furnished to the related Trustee a report of a firm of independent
certified public accountants stating that (i) it has obtained a

                                       64
<PAGE>


letter of  representation  regarding  certain matters from the management of the
Master  Servicer  which  includes  an  assertion  that the Master  Servicer  has
complied with certain minimum mortgage loan servicing  standards,  identified in
the Uniform Single Attestation  Program for Mortgage Bankers  established by the
Mortgage Bankers  Association of America,  with respect to the Master Servicer's
servicing of mortgage loans during the most recently completed calendar year and
(ii) on the basis of an  examination  conducted by such firm in accordance  with
standards established by the American Institute of Certified Public Accountants,
such  representation is fairly stated in all material respects,  subject to such
exceptions  and other  qualifications  that,  in the opinion of such firm,  such
standards require it to report. In rendering its report,  such firm may rely, as
to  the  matters   relating  to  the  direct  servicing  of  mortgage  loans  by
sub-servicers,   upon  comparable   reports  of  firms  of  independent   public
accountants  rendered on the basis of examinations  conducted in accordance with
the same  standards  (rendered  within one year of such  report) with respect to
those  sub-servicers.  The  Prospectus  Supplement  may provide that  additional
reports of independent certified public accountants relating to the servicing of
mortgage loans may be required to be delivered to the Trustee.

        In addition,  the Pooling and  Servicing  Agreement for each Series will
generally provide that the Master Servicer will each deliver to the Trustee, the
Depositor and each Rating Agency,  annually on or before a date specified in the
Pooling and Servicing Agreement,  a statement signed by an officer of the Master
Servicer  to the effect  that,  based on a review of its  activities  during the
preceding  calendar  year, to the best of such officer's  knowledge,  the Master
Servicer  has  fulfilled  in all material  respects  its  obligations  under the
Pooling and  Servicing  Agreement  throughout  such year or, if there has been a
default in the fulfillment of any such obligation, specifying each default known
to such officer.

Limitations on Liability of the Master Servicer and Its Agents

        Each  Pooling  and  Servicing  Agreement  will  provide  that the Master
Servicer and any director, officer, employee or agent of the Master Servicer may
rely on any document of any kind that is reasonably  and in good faith  believed
to be genuine and  adopted or signed by the proper  authorities  respecting  any
matters  arising under the Pooling and  Servicing  Agreement.  In addition,  the
Master  Servicer  will not be required to appear with  respect to,  prosecute or
defend any legal action that is not incidental to the Master  Servicer's duty to
service the Primary Assets in accordance  with the related Pooling and Servicing
Agreement,  other than certain claims made by third parties with respect to such
Pooling and Servicing Agreement.  In such event, the legal expenses and costs of
such action and any liability  resulting  therefrom will be expenses,  costs and
liabilities  of the related  Trust and the Master  Servicer  will be entitled to
reimbursement   therefor   out  of   funds   otherwise   distributable   to  the
Certificateholders.  The Pooling and  Servicing  Agreement  for each Series will
also provide that none of the  Depositor,  the Master  Servicer or the Seller or
any director,  officer,  employee or agent of the Depositor, the Master Servicer
or  the  Seller  will  be  under  any   liability  to  the  Trust  Fund  or  the
Certificateholders  for any action taken,  or for refraining  from the taking of
any action,  in good faith pursuant to the Pooling and Servicing  Agreement,  or
for errors in  judgment;  provided,  however,  that neither the  Depositor,  the
Master  Servicer,  the Seller nor any such person will be protected  against any
liability for a breach of any  representations  or warranties  under the Pooling
and Servicing  Agreement or that would otherwise be imposed by reason of willful
misfeasance, bad faith

                                       65
<PAGE>


or negligence  (or, in the case of the Master Servicer a breach of the servicing
standards set forth in the Pooling and Servicing  Agreement) in the  performance
of its duties or by reason of negligent  disregard of its obligations and duties
thereunder.  The Pooling and Servicing  Agreement will further  provide that the
Depositor, the Master Servicer, the Seller and any director,  officer,  employee
or agent of the Depositor, the Master Servicer or the Seller will be entitled to
indemnification by the Trust Fund for any loss, liability or expense incurred in
connection with any legal action relating to the Pooling and Servicing Agreement
or the  Certificates,  other than any loss,  liability  or expense  incurred  by
reason of its respective  willful  misfeasance,  bad faith,  fraud or negligence
(or, in the case of the Master  Servicer a breach of the servicing  standard set
forth in the Pooling  and  Servicing  Agreement)  in the  performance  of duties
thereunder or by reason of negligent disregard of its respective obligations and
duties  thereunder.  Any loss  resulting from such  indemnification  will reduce
amounts  distributable  to  Certificateholders.  The Prospectus  Supplement will
specify any variations to the foregoing  required by the Rating  Agencies rating
Certificates of a Series.  Additional information with respect to the limitation
on liabilities of the Master Servicer will be provided in the related Prospectus
Supplement.

Removal and Resignation of Master Servicer

        Unless otherwise  specified in the related  Prospectus  Supplement,  any
Credit Provider or either the Trustee or the holders of Certificates of a Series
representing  a majority in  principal  amount of  Certificates  of such Series,
voting as a single class (a "Majority in Aggregate Voting  Interest"),  with the
consent of any  Credit  Provider,  may,  pursuant  to the  related  Pooling  and
Servicing  Agreement,  remove  the  Master  Servicer  upon  the  occurrence  and
continuation of any of the following events (each a "Master Servicer Termination
Event"):

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

               (ii) Failure of the Seller,  so long as it is an affiliate of the
        Master Servicer, to repurchase or substitute a Primary Asset pursuant to
        the terms of the related Pooling and Servicing Agreement; or

               (iii) 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 the Pooling
        and Servicing  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 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 a majority of the aggregate  principal  amount of  Certificates  of
        such Series; or

               (iv) 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

                                       66
<PAGE>


        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

               (v) 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,  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.

        To the  extent  specified  in the  related  Prospectus  Supplement,  the
Depositor may, with the consent of any Credit Provider and holders  representing
a majority in aggregate  Percentage  Interest of each Class of Certificates of a
Series,  remove the Master Servicer upon 90 days' prior written notice.  No such
removal shall be effective  until the  appointment and acceptance of a successor
Master  Servicer  other than the Trustee  (unless  the Trustee  agrees to serve)
meeting the requirements  described below and otherwise acceptable to any Credit
Provider and majority in Percentage  Interest of each Class of  Certificates  of
such Series.

        The Master  Servicer  may not assign the related  Pooling and  Servicing
Agreement  nor resign  from the  obligations  and duties  thereby  imposed on it
except by mutual  consent  of the Master  Servicer,  any  Credit  Provider,  the
Trustee, the Depositor and the Majority in Aggregate Voting Interest or upon the
determination  that  the  Master  Servicer's  duties  thereunder  are no  longer
permissible  under  applicable  law and such  incapacity  cannot be cured by the
Master Servicer.  No such  resignation  shall become effective until a successor
has assumed the Master Servicer's responsibilities and obligations in accordance
with the Pooling and Servicing Agreement.

        Upon  removal  or  resignation  of the  Master  Servicer  other  than as
described in the second preceding  paragraph,  the Trustee will be the successor
servicer (the "Successor  Master  Servicer").  Unless otherwise  provided in the
Prospectus  Supplement,  the Trustee, as Successor Master Servicer, is obligated
to make any Servicing Advances and certain other Advances,  unless it determines
reasonably  and in good faith that such Advances would not be  recoverable.  If,
however, the Trustee is unwilling or unable to act as Successor Master Servicer,
the  Trustee  may  appoint,  or petition a court of  competent  jurisdiction  to
appoint any housing and home

                                       67
<PAGE>


finance  institution,  bank or  mortgage  servicing  institution  which has been
designated as an approved  Seller-Servicer by FNMA or FHLMC for first and second
mortgage  loans and  having  equity of not less than the amount set forth in the
related Pooling and Servicing  Agreement as the Successor Master Servicer in the
assumption of all or any part of the responsibilities,  duties or liabilities of
the Master Servicer.

        The Trustee and any other Successor  Master Servicer in such capacity is
entitled to the same reimbursement for Advances and other Servicing Compensation
as the Master Servicer. See "--Servicing Compensation" above.

Registration and Transfer of the Certificates

        If so  specified  in the  related  Prospectus  Supplement,  one or  more
Classes of  Certificates  of a Series will be issued in definitive  certificated
form and will be  transferable  and  exchangeable at the office of the registrar
identified  in  the  related  Prospectus  Supplement.   The  related  Prospectus
Supplement  will set forth  whether a service  charge  will be made for any such
registration or transfer of such Certificates. Whether or not there is a service
charge,  the owner may be required to pay a sum  sufficient  to cover any tax or
other governmental charge.

        If so  specified  in the  related  Prospectus  Supplement,  one or  more
Classes of Certificates of a Series ("Book-Entry Certificates") may be initially
represented by one or more certificates registered in the name of The Depository
Trust Company  ("DTC") or other  securities  depository and be available only in
the  form  of  book-entries.  Any  Book-Entry  Certificates  will  initially  be
registered in the name of Cede, the nominee of DTC.  Certificateholders may also
hold  Certificates  of a Series through CEDEL or Euroclear (in Europe),  if they
are participants in such systems or indirectly  through  organizations  that are
participants in such systems. CEDEL and Euroclear will hold omnibus positions on
behalf of their participants through customers' certificates accounts in CEDEL's
and Euroclear's  names on the books of their  respective  Depositaries  which in
turn  will  hold such  positions  in  customers'  certificates  accounts  in the
Depositaries' names on the books of DTC. Citibank,  N.A. ("Citibank"),  will act
as depositary  for CEDEL and The Chase  Manhattan  Bank  ("Chase"),  will act as
depositary for Euroclear (in such capacities, the "Depositaries").

        Transfers  between DTC  participants  will occur in the  ordinary way in
accordance with DTC rules.  Transfers  between CEDEL  Participants and Euroclear
Participants  will occur in the ordinary way in accordance with their applicable
rules and operating procedures.

        Cross-market  transfers  between persons holding  directly or indirectly
through  DTC, on the one hand,  and  directly  or  indirectly  through  CEDEL or
Euroclear Participants, on the other, will be effected in DTC in accordance with
DTC rules on behalf of the relevant  European  international  clearing system by
its Depositary; however, such cross-market transactions will require delivery of
instructions  to the  relevant  European  international  clearing  system by the
counterparty  in such system in  accordance  with its rules and  procedures  and
within  its  established   deadlines  (European  time).  The  relevant  European
international  clearing  system will, if the  transaction  meets its  settlement
requirements,  deliver  instructions  to its Depositary to take action to effect
final settlement on its behalf by delivering or receiving  certificates  through
DTC, and making or receiving  payment in accordance  with normal  procedures for
same-day funds settlement applicable to

                                       68
<PAGE>


DTC. CEDEL Participants and Euroclear Participants may not deliver  instructions
directly to the Depositaries.

        Because of time-zone  differences,  credits of certificates  received in
CEDEL or Euroclear as a result of a transaction  with a DTC participant  will be
made during subsequent certificates settlement processing and dated the business
day following the DTC settlement  date. Such credits or any transactions in such
certificates  settled  during such  processing  will be reported to the relevant
Euroclear or CEDEL  Participant  on such business day. Cash received in CEDEL or
Euroclear as a result of sales of certificates by or through a CEDEL Participant
or a Euroclear  Participant to a DTC Participant  will be received with value on
the DTC settlement date but will be available in the relevant CEDEL or Euroclear
cash  account  only as of the  business  day  following  settlement  in DTC. For
information  with  respect  to  tax  documentation  procedures  relating  to the
Certificates, see "Federal Income Tax Consequences" herein.

        DTC is a  limited-purpose  trust company organized under the laws of the
State  of New  York,  a  member  of the  Federal  Reserve  System,  a  "clearing
corporation"  within the meaning of the New York Uniform  Commercial Code, and a
"clearing  agency"  registered  pursuant to the provisions of Section 17A of the
Securities Exchange Act of 1934, as amended.  DTC accepts securities for deposit
from  its  participating  organizations  ("Participants")  and  facilitates  the
clearance and settlement of securities transactions between Participants in such
securities  through  electronic  book-entry changes in accounts of Participants,
thereby eliminating the need for physical movement of certificates. Participants
include securities  brokers and dealers,  banks and trust companies and clearing
corporations and may include certain other organizations. Indirect access to the
DTC system is also available to others such as banks, brokers, dealers and trust
companies  that  clear  through  or  maintain a  custodial  relationship  with a
Participant, either directly or indirectly ("Indirect Participants").

        Beneficial  owners  ("Owners") that are not  Participants  but desire to
purchase, sell or otherwise transfer ownership of Book-Entry Certificates may do
so only  through  Participants  (unless and until  Definitive  Certificates  are
issued). In addition, Owners will receive all distributions of principal of, and
interest  on, the  Book-Entry  Certificates  from the  Trustee  through  DTC and
Participants.  Owners will not  receive or be  entitled to receive  certificates
representing their respective interests in the Book-Entry  Certificates,  except
under the limited circumstances described below.

        Unless and until Definitive  Certificates are issued,  it is anticipated
that the only "holder" of Book-Entry Certificates of any Series will be Cede, as
nominee of DTC.  Owners will only be permitted to exercise the rights of holders
indirectly through Participants and DTC.

        While any Book-Entry  Certificates of a Series are  outstanding  (except
under the  circumstances  described  below),  under the rules,  regulations  and
procedures  creating and affecting DTC and its operations (the "Rules"),  DTC is
required to make book-entry transfers among Participants on whose behalf it acts
with  respect to the  Book-Entry  Certificates  and is  required  to receive and
transmit  distributions  of  principal  of,  and  interest  on,  the  Book-Entry
Certificates.  Participants  with whom Owners have accounts with respect to Book
Entry  Certificates  are  similarly  required to make  book-entry  transfers and
receive and transmit such  distributions on behalf of their  respective  Owners.
Accordingly, although Owners will not possess

                                       69
<PAGE>


certificates,  the Rules  provide  a  mechanism  by which  Owners  will  receive
distributions and will be able to transfer their interests.

        Unless and until Definitive  Certificates are issued, Owners who are not
Participants may transfer ownership of Book-Entry  Certificates of a Series only
through  Participants by instructing  such  Participants to transfer  Book-Entry
Certificates,  by  book-entry  transfer,  through  DTC  for the  account  of the
purchasers of such  Book-Entry  Certificates,  which account is maintained  with
their  respective  Participants.  Under the Rules and in  accordance  with DTC's
normal  procedures,  transfers of ownership of Book-Entry  Certificates  will be
executed through DTC and the accounts of the respective Participants at DTC will
be debited and credited. Similarly, the respective Participants will make debits
or  credits,  as the case may be, on their  records on behalf of the selling and
purchasing Owners.

        Book-Entry Certificates of a Series will be issued in registered form to
Owners,  or their  nominees,  rather than to DTC (such  Book-Entry  Certificates
being  referred  to  herein  as  "Definitive   Certificates")   only  under  the
circumstances  provided in the related  Pooling and Servicing  Agreement,  which
generally will include,  except if otherwise provided therein, if (i) DTC or the
Master Servicer  advises the Trustee in writing that DTC is no longer willing or
able to discharge properly its  responsibilities  as nominee and depository with
respect to the Book-Entry Certificates of such Series and the Master Servicer is
unable to locate a qualified  successor,  (ii) the Master Servicer,  at its sole
option, elects to terminate the book-entry system through DTC or (iii) after the
occurrence of a Master Servicer  Termination  Event, a majority of the aggregate
Percentage  Interest of any Class of  Certificates of such Series advises DTC in
writing that the continuation of a book-entry system through DTC (or a successor
thereto) to the exclusion of any physical certificates being issued to Owners is
no longer in the best  interests of Owners of such Class of  Certificates.  Upon
issuance  of  Definitive  Certificates  of a Series to Owners,  such  Book-Entry
Certificates will be transferable  directly (and not exclusively on a book-entry
basis) and  registered  holders will deal directly with the Trustee with respect
to transfers, notices and distributions.

        DTC has advised the Master Servicer and the Depositor  that,  unless and
until Definitive  Certificates are issued, DTC will take any action permitted to
be taken by a holder only at the direction of one or more  Participants to whose
DTC accounts the Certificates are credited.  DTC has advised the Master Servicer
and the Depositor  that DTC will take such action with respect to any Percentage
Interests of the  Book-Entry  Certificates  of a Series only at the direction of
and on behalf of such Participants with respect to such Percentage  Interests of
the  Book-Entry  Certificates.  DTC may take  actions,  at the  direction of the
related  Participants,  with  respect  to  some  Book-Entry  Certificates  which
conflict with actions taken with respect to other Book-Entry Certificates.

        Cedel Bank,  societe anonyme ("CEDEL") is incorporated under the laws of
Luxembourg  as  a  professional  depository.  CEDEL  holds  securities  for  its
participating organizations ("CEDEL Participants") and facilitates the clearance
and settlement of securities  transactions  between CEDEL  Participants  through
electronic  book-entry  changes  in  accounts  of  CEDEL  Participants,  thereby
eliminating the need for physical  movement of securities.  Transactions  may be
settled in CEDEL in any of 28 currencies, including United States dollars. CEDEL
provides to its  Participants,  among other  things,  services for  safekeeping,
administration, clearance and

                                       70
<PAGE>


settlement of  internationally  traded  securities  and  securities  lending and
borrowing.  CEDEL  interfaces with domestic markets in several  countries.  As a
professional  depository,  CEDEL is  subject  to  regulation  by the  Luxembourg
Monetary  Institute.  CEDEL Participants are recognized  financial  institutions
around the world, including underwriters, securities brokers and dealers, banks,
trust companies,  clearing  corporations and certain other organizations and may
include  any  underwriters,  agents  or  dealers  with  respect  to a Series  of
Certificates  offered  hereby.  Indirect  access to CEDEL is also  available  to
others, such as banks,  brokers,  dealers and trust companies that clear through
or maintain a custodial  relationship with a CEDEL Participant,  either directly
or indirectly.

        The  Euroclear  System   ("Euroclear")  was  created  in  1968  to  hold
securities for participants of the Euroclear System  ("Euroclear  Participants")
and to clear and settle  transactions  between  Euroclear  Participants  through
simultaneous electronic book-entry delivery against payment, thereby eliminating
the need for  physical  movement  of  certificates  and any  risk  from  lack of
simultaneous  transfers of securities and cash.  Transactions may now be settled
in any of 27 currencies,  including United States dollars.  The Euroclear System
includes various other services, including securities lending and borrowing, and
interfaces with domestic markets in several  countries  generally similar to the
arrangements for cross-market  transfers with DTC described above. The Euroclear
System is  operated  by Morgan  Guaranty  Trust  Company of New York,  Brussels,
Belgium  office  (the  "Euroclear  Operator"),  under  contract  with  Euroclear
Clearance System S.C., a Belgian  cooperative  corporation (the  "Cooperative").
All  operations  are  conducted by the  Euroclear  Operator,  and all  Euroclear
securities  clearance accounts and Euroclear cash accounts are accounts with the
Euroclear Operator, not the Cooperative.  The Cooperative establishes policy for
Euroclear on behalf of Euroclear  Participants.  Euroclear  Participants include
banks (including central banks),  securities brokers and dealers with respect to
a Series of Certificates  offered  hereby.  Indirect access to Euroclear is also
available to other firms that clear through or maintain a custodial relationship
with a Euroclear Participant, either directly or indirectly.

        The  Euroclear  Operator  is the  Belgian  branch of a New York  banking
corporation that is a member bank of the Federal Reserve System.  As such, it is
regulated and examined by the Board of Governors of the Federal  Reserve  System
and the New  York  State  Banking  Department,  as well as the  Belgian  Banking
Commission.

        Certificates  clearance  accounts and cash  accounts  with the Euroclear
Operator are governed by the Terms and Conditions Governing Use of Euroclear and
the  related  Operating  Procedures  of  Euroclear  and  applicable  Belgian law
(collectively,  the "Terms and  Conditions").  The Terms and  Conditions  govern
transfers of securities and cash within Euroclear, withdrawals of securities and
cash from  Euroclear  and  receipts of payments  with respect to  securities  in
Euroclear.  All  securities  in Euroclear  are held on a fungible  basis without
attribution of specific  certificates to specific securities clearance accounts.
The  Euroclear  Operator acts under the Terms and  Conditions  only on behalf of
Euroclear  Participants,  and has no  record  of or  relationship  with  persons
holding through Euroclear Participants.

        Distributions  with  respect  to  Certificates  held  through  CEDEL  or
Euroclear  will be  credited  to the  cash  accounts  of CEDEL  Participants  or
Euroclear  Participants  in  accordance  with the  relevant  systems'  rules and
procedures, to the extent received by its Depositary. Such distributions

                                       71
<PAGE>


will be subject to tax reporting  in  accordance  with  relevant  United  States
tax laws and regulations.  See "Federal Income Tax Consequences."

        CEDEL or the Euroclear Operator, as the case may be, will take any other
action  permitted  to be taken by a  Certificateholder  under  the  Pooling  and
Servicing  Agreement or the relevant Supplement on behalf of a CEDEL Participant
or  Euroclear  Participant  only in  accordance  with  its  relevant  rules  and
procedures and subject to its Depositary's ability to effect such actions on its
behalf through DTC.

                   CERTAIN LEGAL ASPECTS OF THE PRIMARY ASSETS

        The following  discussion contains summaries of certain legal aspects of
mortgage loans and  manufactured  housing  contracts that are general in nature.
Because such legal aspects are governed in part by applicable  state laws (which
laws may differ substantially from one another), the summaries do not purport to
be complete nor to reflect the laws of any particular state nor to encompass the
laws of all  states in which  the  Single  Family  Loans  and  Contracts  may be
situated.  The  summaries  are  qualified in their  entirety by reference to the
applicable  federal  and  state  laws  governing  the  Single  Family  Loans and
Contracts.

Single Family Loans

        The Single  Family  Loans  will be  secured by either  deeds of trust or
mortgages,  depending  upon the  prevailing  practice  in the state in which the
Mortgaged  Property  subject  to a Single  Family  Loan is  located.  A mortgage
conveys  legal  title to or creates a lien upon the  property  to the  mortgagee
subject to a condition subsequent, i.e., the payment of the indebtedness secured
thereby. There are two parties to a mortgage, the mortgagor, who is the borrower
and  homeowner,  and  the  mortgagee,  who is the  lender.  Under  the  mortgage
instrument,  the  mortgagor  delivers  to the  mortgagee  a note or bond and the
mortgage. Although a deed of trust is similar to a mortgage, a deed of trust has
three  parties,  the  borrower-homeowner   called  the  trustor  (similar  to  a
mortgagor),  a lender called the  beneficiary  (similar to a  mortgagee),  and a
third-party  grantee  called the  trustee.  Under a deed of trust,  the borrower
grants the property,  irrevocably  until the debt is paid,  in trust,  generally
with a power of sale, to the trustee to secure  payment of the  obligation.  The
trustee's authority under a deed of trust and the mortgagee's  authority under a
mortgage  are governed by law,  the express  provisions  of the deed of trust or
mortgage, and, in some cases, the directions of the beneficiary. Some states use
a  security  deed or deed to secure  debt  which is  similar  to a deed of trust
except that it has only two parties:  a grantor  (similar to a mortgagor)  and a
grantee (similar to a mortgagee).  Mortgages, deeds of trust and deeds to secure
debt are not prior to liens for real  estate  taxes  and  assessments  and other
charges imposed under  governmental  police powers.  Priority between mortgages,
deeds of trust and deeds to secure debt and other encumbrances  depends on their
terms in some cases and generally on the order of  recordation  of the mortgage,
deed of trust or the deed to secure debt in the appropriate recording office.

        If so specified in the related Prospectus Supplement, Primary Assets may
include loans on units in cooperatives ("Cooperative Loans").  Cooperative Loans
are  evidenced  by notes  secured  by  security  interests  in shares  issued by
cooperatives,   which  are  corporations  entitled  to  be  treated  as  housing
cooperatives  under  federal tax law, and in the related  proprietary  leases or
occupancy agreements granting rights to occupy specific dwelling

                                       72
<PAGE>


units within the  cooperative  buildings.  The security  agreement will create a
lien  upon or  grant a title  interest  in the  property  which it  covers,  the
priority of which lien will depend on the terms of the  agreement  and the order
of recordation in the  appropriate  recording  office.  Ownership of a unit in a
cooperative is held through the ownership of stock in the corporation,  together
with the  related  proprietary  lease or  occupancy  agreement.  Such  ownership
interest is generally  financed through a cooperative  share loan evidenced by a
promissory  note and secured by an assignment of and a security  interest in the
proprietary lease or occupancy  agreement and a security interest in the related
cooperative shares.

        Each  cooperative  owns in fee or has a  leasehold  interest in the real
property and improvements,  including all separate  dwelling units therein.  The
cooperative is responsible for property management and generally for the payment
of real estate taxes, insurance and similar charges, the cost of which is shared
by the owners. The cooperative building or underlying land may be subject to one
or more mortgages  (generally  incurred in connection  with the  construction or
purchase of the building) for which the cooperative is responsible. The interest
of an occupant  under  proprietary  leases or occupancy  agreements is generally
subordinate  to that of the  holder of such a  mortgage  or land  lease.  If the
cooperative is unable to meet the payment obligations under such mortgage or any
land  lease,  the holder of such  mortgage  or land lease  could  foreclose  the
mortgage or terminate the land lease,  which may have the effect of  terminating
all proprietary leases or occupancy agreements. In the event of such foreclosure
or termination,  the value of any collateral held by a lender which financed the
purchase by a  tenant/shareholder  of cooperative  shares or, in the case of the
Primary  Assets,  the  collateral   securing  the  Cooperative  Loans  could  be
eliminated or significantly reduced.

Foreclosure of Single Family Loans

        Foreclosure of a mortgage is generally  accomplished by judicial action.
The action is  initiated  by the  service of legal  pleadings  upon all  parties
having an interest in the real property. Delays in completion of the foreclosure
may  occasionally   result  from  difficulties  in  locating  necessary  parties
defendant.  Although judicial foreclosure proceedings are often not contested by
any of the parties  defendant,  any activity by any one defendant may materially
delay completion of a foreclosure.

        Foreclosure  of  a  deed  of  trust  or a  security  deed  is  generally
accomplished by a non-judicial  trustee's sale under a specific provision in the
deed of trust or security  deed which  authorizes  the sale of the property to a
third party upon any default by the borrower  under the terms of the note,  deed
of trust or security  deed. In some states,  the trustee must record a notice of
default  and  send a copy  to the  borrower-trustor  and to any  person  who has
recorded  a request  for a copy of a notice of default  and  notice of sale.  In
addition, the trustee must provide notice in some states to any other individual
having an interest in the real property,  including any junior lienholders.  The
borrower,  or any other person having a junior  encumbrance  on the real estate,
may, during a specified period,  cure the default by paying the entire amount in
arrears  plus the costs and  expenses  incurred in  enforcing  the  obligations.
Generally, state laws require that a copy of the notice of sale be posted on the
property and sent to all parties having an interest in the real property.

                                       73
<PAGE>


        In case of foreclosure  under either a mortgage or a deed of trust,  the
sale by the  referee or other  designated  officer or by the  trustee is often a
public sale.  Because of the difficulty a potential buyer at the sale would have
in determining  the exact status of title and because the physical  condition of
the  property  subject to the lien of the mortgage or the deed of trust may have
deteriorated during the foreclosure proceedings,  a third party may be unwilling
to purchase the property at a  foreclosure  sale.  Potential  buyers may further
question the prudence of purchasing  property at a foreclosure  sale as a result
of  several  court  decisions  permitting  such  a  sale  to be  rescinded  as a
fraudulent conveyance, including the 1980 decision of the United States Court of
Appeals  for the Fifth  Circuit  in  Durrett v.  Washington  National  Insurance
Company.  The  court  in  Durrett  held  that  even a  non-collusive,  regularly
conducted  foreclosure  sale was a fraudulent  transfer under section 67d of the
former  Bankruptcy  Act (which is analogous to section 548 of the current United
States  Bankruptcy  Code) and,  therefore,  could be  rescinded  in favor of the
bankrupt's  estate,  if (i) the  foreclosure  sale was held while the debtor was
insolvent  and not more  than one year  prior to the  filing  of the  bankruptcy
petition,  and (ii) the price paid for the foreclosed property did not represent
"fair consideration" (which is analogous to "reasonably  equivalent value" under
the United  States  Bankruptcy  Code).  However,  on May 23,  1994,  Durrett was
effectively  overruled by the United States  Supreme Court in BFP v.  Resolution
Trust   Corporation,   as  Receiver  for  Imperial   Federal  Savings  and  Loan
Association,  et  al.,  in  which  the  Court  held,  in  relevant  part,  "that
`reasonable equivalent value', for the foreclosed property, is the price in fact
received at  foreclosure  sale, so long as all the  requirements  of the State's
foreclosure law have been complied with."

        For these reasons,  it is common for the lender to purchase the property
from the trustee or referee for an amount equal to some or all of the  principal
amount of the indebtedness secured by the mortgage or deed of trust, accrued and
unpaid interest and the expenses of foreclosure.  The lender thereby assumes the
burdens of ownership,  including the  obligation to pay taxes,  obtain  casualty
insurance and to make such repairs at its own expense as are necessary to render
the  property  suitable for sale.  In some states  there is a statutory  minimum
purchase  price  which the lender may offer for the  property.  The lender  will
commonly  obtain the  services  of a real  estate  broker  and pay the  broker's
commission in connection  with the sale of the property.  Depending  upon market
conditions,  the  ultimate  proceeds  from  the  sale  of  the  property  may be
substantially less than the loan balance.

        A second  mortgagee may not foreclose on the property  securing a second
mortgage unless it forecloses  subject to the first  mortgage,  in which case it
must  either  pay the  entire  amount  due on the  first  mortgage  to the first
mortgagee  prior  to or at the time of the  foreclosure  sale or  undertake  the
obligation to make payments on the first  mortgage in the event the mortgagor is
in default  thereunder,  in either  event  adding the  amounts  expended  to the
balance due on the second loan, and may be subrogated to the rights of the first
mortgagee.  In addition,  in the event that the foreclosure of a second mortgage
triggers the enforcement of a "due-on-sale"  clause, the second mortgagee may be
required  to pay the full amount of the first  mortgage to the first  mortgagee.
Accordingly, with respect to those Single Family Loans which are second mortgage
loans, if the lender purchases the property,  the lender's title will be subject
to all senior liens and claims and certain governmental liens.

                                       74
<PAGE>


        The proceeds  received by the referee or trustee from the sale generally
are  applied  first  to the  costs,  fees  and  expenses  of  sale  and  then in
satisfaction of the indebtedness  secured by the mortgage or deed of trust under
which the sale was conducted.  Any remaining  proceeds are generally  payable to
the holders of junior  mortgages or deeds or trust and other liens and claims in
order  of  their  priority,  whether  or not the  borrower  is in  default.  Any
additional  proceeds are  generally  payable to the  mortgagor  or trustor.  The
payment of the  proceeds  to the  holders of junior  mortgages  may occur in the
foreclosure  action of the senior  mortgagee or may require the  institution  of
separate legal proceedings.

        Under the Pooling and Servicing  Agreement (and the REMIC  Provisions of
the Code), the Master Servicer may hire an independent contractor to operate any
REO Property.  The costs of such operation may be significantly greater than the
cost of direct operation by the Master Servicer.

        Some states impose  prohibitions or limitations on remedies available to
the mortgagee,  including the right to recover the debt from the mortgagor.  See
"--Anti-Deficiency Legislation and Other Limitations on Lenders" herein.

Junior Mortgages

        Some of the Single  Family Loans may be secured by second or more junior
mortgages  or deeds of trust,  which  are  subordinate  to first or more  senior
mortgages or deeds of trust held by other lenders. The rights of the holders, as
the holders of a junior deed of trust or a junior  mortgage,  are subordinate in
lien and in payment to those of the  holder of the  senior  mortgage  or deed of
trust,  including  the prior rights of the senior  mortgagee or  beneficiary  to
receive and apply hazard insurance and  condemnation  proceeds and, upon default
of the mortgagor, to cause a foreclosure on the property. Upon completion of the
foreclosure  proceedings  by the  holder  of the  senior  mortgage,  the  junior
mortgagee's or junior  beneficiary's lien will be extinguished unless the junior
mortgagee  satisfies  the  defaulted  senior  loan or  asserts  its  subordinate
interest in a property in foreclosure proceedings.  See "--Foreclosure of Single
Family Loans" herein.

        Furthermore,  the terms of the second or more junior mortgage or deed of
trust are  subordinate  to the terms of the first or senior  mortgage or deed of
trust.  In the event of a conflict  between the terms of the senior  mortgage or
deed of trust and the junior mortgage or deed of trust,  the terms of the senior
mortgage or deed of trust will govern generally. Upon a failure of the mortgagor
or  trustor  to  perform  any  of  its  obligations,  the  senior  mortgagee  or
beneficiary,  subject to the terms of the senior mortgage or deed of trust,  may
have the right to perform the obligation itself. Generally, all sums so expended
by the mortgagee or beneficiary  become part of the indebtedness  secured by the
mortgage or deed of trust. To the extent a senior  mortgagee  expends such sums,
such sums  will  generally  have  priority  over all sums due  under the  junior
mortgage.  See "Risk  Factors--Nature  of Security" for a further  discussion of
certain risks associated with junior mortgage loans.

Rights of Redemption

        In some states, after sale pursuant to a deed of trust or foreclosure of
a mortgage,  the borrower and  foreclosed  junior  lienors are given a statutory
period  in which to redeem  the  property  from the  foreclosure  sale.  In some
states, redemption may occur only upon payment of the entire

                                       75
<PAGE>


principal balance of the loan, accrued interest and expenses of foreclosure.  In
other states,  redemption  may be authorized if the former  borrower pays only a
portion of the sums due.  The effect of a statutory  right of  redemption  is to
diminish the ability of the lender to sell the foreclosed  property.  The rights
of redemption would defeat the title of any purchaser from the lender subsequent
to foreclosure or sale under a deed of trust. Consequently, the practical effect
of the  redemption  right is to force the lender to retain the  property and pay
the expenses of ownership until the redemption period has expired.

Anti-Deficiency Legislation and Other Limitations on Lenders

        Certain  states  have  imposed  statutory  prohibitions  which limit the
remedies of a beneficiary under a deed of trust or a mortgagee under a mortgage.
In some  states,  statutes  limit the right of the  beneficiary  or mortgagee to
obtain a deficiency judgment against the borrower following  foreclosure or sale
under a deed of  trust.  A  deficiency  judgment  would be a  personal  judgment
against the former  borrower equal in most cases to the  difference  between the
net amount realized upon the public sale of the real property and the amount due
to the lender.  Other statutes  require the  beneficiary or mortgagee to exhaust
the security  afforded  under a deed of trust or mortgage by  foreclosure  in an
attempt to satisfy the full debt before  bringing a personal  action against the
borrower.  Finally,  other statutory  provisions  limit any deficiency  judgment
against  the former  borrower  following  a  judicial  sale to the excess of the
outstanding  debt over the fair market  value of the property at the time of the
public sale. The purpose of these statutes is generally to prevent a beneficiary
or a mortgagee from  obtaining a large  deficiency  judgment  against the former
borrower as a result of low or no bids at the judicial sale.

        In  addition  to laws  limiting  or  prohibiting  deficiency  judgments,
numerous other statutory  provisions,  including the federal bankruptcy laws and
state laws affording relief to debtors, may interfere with or affect the ability
of the secured  mortgage  lender to realize  upon  collateral  and/or  enforce a
deficiency  judgment.  For example,  with respect to federal  bankruptcy  law, a
court with federal bankruptcy jurisdiction may permit a debtor through a Chapter
11 or Chapter 13 plan to cure a monetary  default in respect of a mortgage  loan
on a debtor's residence by paying arrearages within a reasonable time period and
reinstating the original  mortgage loan payment  schedule even though the lender
accelerated the mortgage loan and final judgment of foreclosure had been entered
in state court  provided no sale of the residence had yet occurred  prior to the
filing  of  the  debtor's   petition.   Some  courts  with  federal   bankruptcy
jurisdiction  have  approved  plans,  based  on  the  particular  facts  of  the
reorganization  case,  that  effected  the curing of a mortgage  loan default by
paying  arrearages  over a number of years.  Also,  if the last  payment  on the
original payment schedule for a loan secured only by a security interest in real
property  that is the  debtor's  principal  residence  is due before the date on
which the final  payment  on a Chapter 13 plan is due,  the  Chapter 13 plan may
provide  for the  payment of the claim as  modified  pursuant  to the Chapter 13
plan. If a Chapter 13 plan proposes to cure a default,  the amount  necessary to
cure the default is determined in accordance  with the underlying  agreement and
applicable nonbankruptcy law.

        Courts with federal bankruptcy jurisdiction have also indicated that the
terms of a mortgage  loan  secured by  property  of the debtor may be  modified.
These courts have allowed modifications that include reducing the

                                       76
<PAGE>


amount of each monthly  payment,  changing  the rate of  interest,  altering the
repayment  schedule,  forgiving  all or a portion of the debt and  reducing  the
lender's  security  interest  to the value of the  residence,  thus  leaving the
lender a general unsecured  creditor for the difference between the value of the
residence and the outstanding balance of the loan. Generally, however, the terms
of a mortgage  loan  secured  only by a mortgage  on real  property  that is the
debtor's  principal  residence may not be modified  pursuant to a plan confirmed
pursuant to Chapter 13 except with respect to mortgage payment arrearages, which
may be cured within a reasonable time period.

        Courts with federal  bankruptcy  jurisdiction have also approved full or
partial  surrender of  collateral  in full or partial  satisfaction  of the debt
based on appraisal  evidence  that may or may not reflect the amount  ultimately
received  from  a  sale  of  the  collateral.  Courts  with  federal  bankruptcy
jurisdiction  have also approved full or partial  substitution of new collateral
for the existing collateral,  including but not limited to stock and partnership
interests,  based on appraisal  evidence  that may or may not reflect the amount
ultimately received from a sale of the substitute collateral.

        The United States Bankruptcy Code provides priority to certain tax liens
over the lien of a mortgage. In addition,  substantive  requirements are imposed
upon mortgage  lenders in connection  with the  origination and the servicing of
mortgage  loans by numerous  federal and some state  consumer  protection  laws.
These laws  include the federal  Truth-in-Lending  Act,  Real Estate  Settlement
Procedures  Act,  Equal Credit  Opportunity  Act, Fair Credit  Billing Act, Fair
Credit Reporting Act, and related  statutes.  These federal laws impose specific
statutory  liabilities upon lenders who originate mortgage loans and who fail to
comply with the provisions of the applicable laws. In some cases, this liability
may affect assignees of the Primary Assets.

Enforceability of Certain Provisions

        The Primary Assets will generally  include a  debt-acceleration  clause,
which permits the lender to accelerate  the debt upon a monetary  default of the
borrower,  after the  applicable  cure  period.  The courts of all  states  will
enforce clauses  providing for  acceleration in the event of a material  payment
default.  However,  courts of any state,  exercising  equity  jurisdiction,  may
refuse  to allow a lender  to  foreclose  a  mortgage  or deed of trust  when an
acceleration  of the  indebtedness  would  be  inequitable  or  unjust  and  the
circumstances would render the acceleration unconscionable.

        Some courts  have  imposed  general  equitable  principles  to limit the
remedies  available in connection with foreclosure.  These equitable  principles
are  generally  designed to relieve the  borrower  from the legal  effect of his
defaults under the loan documents.  For example,  some courts have required that
the lender undertake  affirmative and expensive  actions to determine the causes
for the borrower's  default and the likelihood that the borrower will be able to
reinstate the loan. In some cases,  courts have  substituted  their judgment for
the lenders'  judgment and have required that lenders  reinstate loans or recast
payment  schedules in order to  accommodate  borrowers  who are  suffering  from
temporary financial disability. In other cases, courts have limited the right of
the lenders to foreclose if the default under the mortgage instrument or deed of
trust is not monetary, such as the borrower's failure to maintain adequately the
property  or the  borrower's  execution  of a second  mortgage  or deed of trust
affecting the

                                       77
<PAGE>


property.  Finally, some courts have been willing to relieve a borrower from the
consequences of the default if the borrower has not received  adequate notice of
the default.

        The Primary Assets will generally  contain  due-on-sale  clauses,  which
permit  the  lender to  accelerate  the  maturity  of the  Primary  Asset if the
borrower  sells,  transfers,  or conveys the  related  Mortgaged  Property.  The
enforceability  of  these  clauses  has  been  the  subject  of  legislation  or
litigation  in  many  states.  Some  jurisdictions  automatically  enforce  such
clauses,  while  others  require  a showing  of  reasonableness  and hold,  on a
case-by-case basis, that a "due-on-sale" clause may be invoked only where a sale
threatens the legitimate security interests of the lender.

        The Garn-St.  Germain  Depository  Institutions  Act of 1982 purports to
preempt state laws which prohibit the enforcement of "due-on-sale" provisions in
certain loans made after October 15, 1982. The Master  Servicer may thus be able
to  accelerate  the  Primary  Assets  that were  originated  after that date and
contain a "due-on-sale"  provision,  upon transfer of an interest in the related
Mortgaged  Property,  regardless  of  its  ability  to  demonstrate  that a sale
threatens its legitimate security interest. Each Pooling and Servicing Agreement
will provide that the Master  Servicer,  on behalf of the Trustee,  will enforce
any right of the Trustee as the  mortgagee  of record to  accelerate  a Mortgage
Loan in the event of a sale or other transfer of the related Mortgaged  Property
unless, in the Master Servicer's reasonable judgment,  doing so would materially
increase  the risk of  default  or  delinquency  on, or  materially  impair  the
security for, such Primary Asset.

Applicability of Certain Regulatory Requirements

        Title V of the Depository Institutions Deregulation and Monetary Control
Act of 1980,  enacted in March,  1980  ("Title  V"),  provides  that state usury
limitations shall not apply to certain types of residential first mortgage loans
originated by certain  lenders after March 31, 1980. A similar  federal  statute
was in effect with respect to mortgage  loans made during the first three months
of 1980. The statute  authorized  any state to reimpose  interest rate limits by
adopting,  before  April  1,  1983,  a law  or  constitutional  provision  which
expressly rejects application of the federal law. In addition,  even where Title
V is not so rejected,  any state is  authorized  by the law to adopt a provision
limiting  discount points or other charges on mortgage loans covered by Title V.
Certain  states have taken  action to reimpose  interest  rate limits  and/or to
limit discount points or other charges.

        Applicable  state  laws  generally  regulate  interest  rates  and other
charges,  require  certain  disclosures  and,  unless an exemption is available,
require  certain  disclosures  and,  unless an exemption is  available,  require
licensing of the originators of certain Primary Assets. In addition, most states
have other laws,  public  policies and general  principles of equity relating to
the protection of consumers,  unfair and deceptive practices and practices which
may apply to the origination, servicing and collection of the Primary Assets.

        The Primary Assets are also subject to federal laws, including,  without
limitation:  (i) the Federal  Truth in Lending Act and  Regulation Z promulgated
thereunder,  which require certain  disclosures to the Mortgagors  regarding the
terms  of the  Primary  Assets;  (ii)  the  Equal  Credit  Opportunity  Act  and
Regulation B promulgated thereunder, which prohibit discrimination on

                                       78
<PAGE>


the basis of age, race, color, sex, religion,  marital status,  national origin,
receipt of public  assistance  or the  exercise of any right under the  Consumer
Credit  Protection  Act,  in the  extension  of  credit;  (iii) the Fair  Credit
Reporting Act, which  regulates the use and reporting of information  related to
the Mortgagor's  credit experience;  (iv) the Real Estate Settlement  Procedures
Act, which regulates closing and servicing  practices relating to first mortgage
loans for one- to four-family residential properties; and (v) certain other laws
and regulations.

        Certain of the  Primary  Assets  may be subject to the Riegle  Community
Development  and Regulatory  Improvement  Act of 1994 (the "Riegle Act"),  which
incorporates  the Home  Ownership  and  Equity  Protection  Act of  1994.  These
provisions impose additional disclosure and other requirements on creditors with
respect of  non-purchase  money  mortgage loans with high interest rates or high
up-front fees and charges. The provisions of the Riegle Act apply on a mandatory
basis to all  mortgage  loans  originated  on or after  October 1,  1995.  These
provisions can impose specific statutory  liabilities upon creditors who fail to
comply with their  provisions and may affect the  enforceability  of the related
mortgage  loans.  In addition,  any assignee of the creditor would  generally be
subject to all claims and defenses  that the consumer  could assert  against the
creditor, including, without limitation, the right to rescind the mortgage loan.

        The  application  of  State  and  Federal  consumer  protection  laws to
particular  circumstances  is not always  certain  and in some cases  courts and
regulatory  authorities have shown a willingness to adopt novel  interpretations
of  these  laws.  Depending  on the  provisions  of the  applicable  law and the
specific facts and circumstances  involved,  violations of these laws,  policies
and  principles  may limit the  ability of an  assignee  (including  a Trust) to
collect all or part of the principal of or interest on the Primary  Assets,  may
entitle the Mortgagor to a refund of amounts  previously  paid and, in addition,
could  subject the  assignee to damages and  administrative  sanctions.  In some
instances,  particularly  in actions  involving  fraud or  deceptive  practices,
damage  awards  have  been  large.  If a Trust  were  obligated  to pay any such
damages,  its  assets  would  be  reduced,  resulting  in  a  possible  loss  to
Certificateholders.

        The Seller  will  represent  and  warrant  in the  related  Pooling  and
Servicing Agreement that each related Primary Asset was originated in compliance
with applicable state law in all material respects.

Environmental Legislation

        Certain states impose a statutory lien for associated  costs on property
that is the  subject of a cleanup  action by the state on  account of  hazardous
wastes or hazardous  substances released or disposed of on the property.  Such a
lien will generally have priority over all subsequent liens on the property and,
in  certain of these  states,  will have  priority  over  prior  recorded  liens
including  the lien of a mortgage.  In  addition,  under  federal  environmental
legislation and possibly under state law in a number of states,  a secured party
which takes a deed in lieu of  foreclosure,  acquires a mortgaged  property at a
foreclosure  sale or which  has been  involved  in  decisions  which may lead to
contamination  of a  property,  may be  liable  for the costs of  cleaning  up a
contaminated  site.  Although  such costs  could be  substantial,  it is unclear
whether they would be imposed on a secured  lender (such as the related  Trust).
The Pooling and Servicing Agreement requires that the Master Servicer, in making
a determination to foreclose on or otherwise acquire a

                                       79
<PAGE>


Mortgaged  Property,  take into account (and the Master Servicer is not required
to  foreclose  or  otherwise  acquire a  Mortgaged  Property in the case of) the
existence  of  hazardous  wastes  or  hazardous  substances  on  such  Mortgaged
Property.  If title to a Mortgaged Property securing a Primary Asset is acquired
by a Trust and cleanup costs are incurred in respect of the Mortgaged  Property,
the holders of the  Certificates  might incur a loss if such costs were required
to be paid by the Trust and sufficient funds were not available from any Reserve
Account,  Spread Account or similar  account or from  collections on the Primary
Assets.

Forfeitures in Drug and RICO Proceedings

        Federal  law  provides  that  property  owned by  persons  convicted  of
drug-related  crimes or of criminal  violations of the Racketeer  Influenced and
Corrupt  Organizations  ("RICO")  statute can be seized by the government if the
property  was used in, or purchased  with the  proceeds  of, such crimes.  Under
procedures  contained  in the  Comprehensive  Crime  Control  Act of  1984,  the
government may seize the property even before  conviction.  The government  must
publish notice of the  forfeiture  proceeding and may give notice to all parties
"known to have an alleged  interest in the  property,"  including the holders of
mortgage loans.

        A lender may avoid  forfeiture  of its  interest  in the  property if it
establishes that (i) its mortgage was executed and recorded before commission of
the crime upon which the  forfeiture  is based,  or (ii) the lender  was, at the
time of execution of the  mortgage,  "reasonably  without cause to believe" that
the  property was used in, or  purchased  with the proceeds of,  illegal drug or
RICO activities.

The Contracts

        General.  As a result of the Depositor's  assignment of the Contracts to
the Trustee,  the holders of Certificates  will succeed  collectively to all the
rights (including the right to receive payment on the Contracts) and will assume
certain  obligations  of the  Depositor.  Each Contract  evidences  both (a) the
obligation of the obligor to repay the loan evidenced thereby, and (b) the grant
of a security  interest in the  Manufactured  Home to secure  repayment  of such
loan. Certain aspects of both features of the Contracts are described more fully
below.

        The  Contracts  generally  are "chattel  paper" as defined in the UCC in
effect in the states in which the Manufactured  Homes initially were registered.
Pursuant to the UCC, the sale of chattel paper is treated in a manner similar to
perfection  of a security  interest  in chattel  paper.  Under the  Pooling  and
Servicing  Agreement,  the Depositor  will transfer  physical  possession of the
Contracts to the Trustee or its  custodians.  In addition,  the  Depositor  will
cause to be made an  appropriate  filing of a UCC-1  financing  statement in the
appropriate states to give notice of the Trustee's ownership of the Contracts.

        Security  Interests in the Manufactured  Homes.  The Manufactured  Homes
securing the  Contracts may be located in all 50 states.  Security  interests in
manufactured  homes may be perfected  either by notation of the secured  party's
lien on the  certificate  of title or by delivery of the required  documents and
payment of a fee to the state motor vehicle  authority,  depending on state law.
In some nontitle  states,  perfection  pursuant to the  provisions of the UCC is
required. The Depositor may effect such notation or

                                       80
<PAGE>


delivery  of the  required  documents  and fees,  and obtain  possession  of the
certificate of title,  as  appropriate  under the laws of the state in which any
Manufactured Home securing a Contract is registered.  In the event the Depositor
fails, due to clerical errors, to effect such notation or delivery, or files the
security interest under the wrong law (for example,  under a motor vehicle title
statute rather than under the UCC, in a few states),  the Trustee may not have a
first priority  security  interest in the Manufactured Home securing a Contract.
As  manufactured  homes have become larger and often have been attached to their
sites  without any apparent  intention to move them,  courts in many states have
held that manufactured homes, under certain circumstances, may become subject to
real estate title and  recording  laws.  As a result,  a security  interest in a
manufactured  home  could be  rendered  subordinate  to the  interests  of other
parties  claiming an interest in the  manufactured  home under  applicable state
real estate law. In order to perfect a security  interest in a manufactured home
under real estate law,  the holder of the security  interest  must file either a
"fixture filing" under the provisions of the UCC or a real estate mortgage under
the real estate laws of the state where the manufactured home is located.  These
filings must be made in the real estate  records  office of the county where the
manufactured  home is located.  So long as the  Mortgagor  does not violate this
agreement,  a security interest in the Manufactured Home will be governed by the
certificate of title laws or the UCC, and the notation of the security  interest
on the  certificate of title or the filing of a UCC financing  statement will be
effective to maintain the priority of the security  interest in the Manufactured
Home. If, however, a Manufactured Home is permanently  attached to a site, other
parties could obtain an interest in the Manufactured  Home which is prior to the
security  interest  transferred  to the  Trustee.  With  respect  to a Series of
Certificates  and  as  described  in  the  related  Prospectus  Supplement,  the
Depositor  may be  required to perfect a security  interest in the  Manufactured
Home under  applicable  real estate  laws.  If such real estate  filings are not
required and if any of the  foregoing  events were to occur,  the only  recourse
would be to pursue the Trust's  rights to require the Seller to  repurchase  for
breach of warranties.

        The  Depositor  will assign its  security  interest in the  Manufactured
Homes to the  Trustee.  Neither the  Depositor  nor the  Trustee  will amend the
certificates  of  title  to  identify  the  Trust  as  the  new  secured  party.
Accordingly, the Depositor will continue to be named as the secured party on the
certificates of title relating to the Manufactured  Homes. In most states,  such
assignment  is  an  effective  conveyance  of  such  security  interest  without
amendment  of any lien  noted on the  related  certificate  of title and the new
secured party succeeds to the Depositor's rights as the secured party.  However,
in some states there  exists a risk that,  in the absence of an amendment to the
certificate of title, such assignment of the security interest might not be held
effective against creditors of the Depositor.

        In  the  absence  of  fraud,  forgery  or  permanent  affixation  of the
Manufactured  Home to its site by the Manufactured Home owner, or administrative
error by state recording officials, the notation of the lien of the Depositor on
the certificate of title or delivery of the required  documents and fees will be
sufficient to protect the Trust against the rights of subsequent purchasers of a
Manufactured  Home or  subsequent  lenders  who take a security  interest in the
Manufactured  Home. If there are any Manufactured Homes as to which the security
interest is not perfected, such security interest would be subordinate to, among
others,  subsequent  purchasers for value of  Manufactured  Homes and holders of
perfected  security  interests.  There also exists a risk in not identifying the
Trust as the new

                                       81
<PAGE>


secured party on the certificate of title that, through fraud or negligence, the
security interest of the Trust could be released.

        Enforcement  of Security  Interests in  Manufactured  Homes.  The Master
Servicer on behalf of the Trustee, to the extent required by the related Pooling
and  Servicing  Agreement,  may take  action to enforce the  Trustee's  security
interest with respect to Contracts in default by repossession  and resale of the
Manufactured  Homes  securing  such  Contracts  in  default.   So  long  as  the
Manufactured  Home has not become subject to the real estate law, a creditor can
repossess a  Manufactured  Home securing a Contract by voluntary  surrender,  by
"self-help"  repossession  that  is  "peaceful"  (i.e.,  without  breach  of the
peace)or  in the absence of  voluntary  surrender  and the ability to  repossess
without breach of the peace, by judicial process.  The holder of a Contract must
give the debtor a certain  number of days'  notice,  which  varies from 10 to 30
days depending on the state, prior to commencement of any repossession.  The UCC
and consumer  protection laws in most states place  restrictions on repossession
sales,   including   requiring   prior  notice  to  the  debtor  and  commercial
reasonableness  in effecting  such a sale.  The law in most states also requires
that the debtor be given  notice of any sale prior to resale of the unit so that
the  debtor  may  redeem  at or  before  such  resale.  In  the  event  of  such
repossession and resale of a Manufactured Home, the Trustee would be entitled to
be paid out of the sale proceeds  before such  proceeds  could be applied to the
payment of the claims of  unsecured  creditors  or the  holders of  subsequently
perfected security interests or, thereafter, to the debtor.

        If the owner of a  Manufactured  Home moves it to a state other than the
state in which such Manufactured Home initially is registered, under the laws of
most  states the  perfected  security  interest in the  Manufactured  Home would
continue for four months after such  relocation and thereafter only if and after
the owner  registers the  Manufactured  Home in such state. If the owner were to
relocate  a  Manufactured   Home  to  another  state  and  not  re-register  the
Manufactured  Home in such state,  and if steps are not taken to re-perfect  the
Trustee's  security  interest  in  such  state,  the  security  interest  in the
Manufactured  Home would cease to be perfected.  A majority of states  generally
require surrender of a certificate of title to re-register a Manufactured  Home;
accordingly,  the Trustee must surrender  possession if it holds the certificate
of title to such  Manufactured  Home,  or,  in the case of a  Manufactured  Home
registered  in a state which  provides for notation of lien,  the Trustee  would
receive notice of surrender if the security interest in the Manufactured Home is
noted on the  certificate  of title.  Accordingly,  the  Trustee  would have the
opportunity to re-perfect its security  interest in the Manufactured Home in the
state of  relocation.  In states which do not require a certificate of title for
registration of a Manufactured Home, re-registration could defeat perfection. In
the ordinary  course of servicing  the  Contracts,  the Master  Servicer will be
required to take steps to effect such  re-perfection  upon  receipt of notice of
reregistration or information from the obligor as to relocation. Similarly, when
an  obligor  under a  Contract  sells a  Manufactured  Home,  the  Trustee  must
surrender  possession of the certificate of title and  accordingly  will have an
opportunity to require  satisfaction  of the related  Contract before release of
the lien.  Under each Pooling and Servicing  Agreement,  the Master  Servicer is
obligated to take such steps, at the Master Servicer's expense, as are necessary
to maintain perfection of security interests in the Manufactured Homes.

        Under the  laws  of  most  states,  liens  for  repairs  performed  on a
Manufactured  Home take priority even over a perfected security interest.  The

                                       82
<PAGE>


Seller will represent in the related Pooling and Servicing  Agreement that there
are no such liens with respect to any Manufactured  Home securing payment on any
Contract.  However,  such  liens  could  arise at any time  during the term of a
Contract.  No  notice  will be given to the  Trustee  in the  event  such a lien
arises.

        Under  the laws of most  states,  a  creditor  is  entitled  to obtain a
deficiency  judgment from a debtor for any deficiency on repossession and resale
of the  manufactured  home  securing such debtor's  loan.  However,  some states
impose prohibitions or limitations on deficiency judgments.

        Certain  other  statutory   provisions,   including  federal  and  state
bankruptcy and insolvency laws and general  equitable  principles,  may limit or
delay the ability of a lender to repossess  and resell  collateral  or enforce a
deficiency judgment.

        Consumer Protection Laws. Numerous federal and state consumer protection
laws impose  requirements  applicable to the origination of and lending pursuant
to  the  Contracts,  including  the  Truth-in-Lending  Act,  the  Federal  Trade
Commission Act, the Fair Credit Billing Act, the Fair Credit  Reporting Act, the
Equal Credit  Opportunity  Act, the Fair Debt  Collection  Practices Act and the
Uniform  Consumer Credit Code. In the case of some of these laws, the failure to
comply  with  their  provisions  may affect the  enforceability  of the  related
Contract.

        Transfer of Manufactured Homes; Enforceability of "Due-on-Sale" Clauses.
The  Contracts,  in  general,  prohibit  the  sale or  transfer  of the  related
Manufactured Homes without the consent of the lender and permit the acceleration
of the  maturity of the  Contracts  by the lender upon any such sale or transfer
for which consent has not been granted.  In certain  cases,  the transfer may be
made by a delinquent  obligor in order to avoid a repossession  proceeding  with
respect to a Manufactured Home.

        In the case of a transfer of a Manufactured  Home after which the Master
Servicer desires to accelerate the maturity of the related Contract,  the Master
Servicer's ability to do so will depend on the enforceability under state law of
the "due-on-sale" clause. The Garn-St. Germain Act preempts,  subject to certain
exceptions and conditions,  state laws prohibiting  enforcement of "due-on-sale"
clauses applicable to the Manufactured Homes.

                            LEGAL INVESTMENT MATTERS

        Unless  otherwise  specified in the related  Prospectus  Supplement,  no
Class of Certificates will constitute "mortgage related securities" for purposes
of the Secondary  Mortgage  Market  Enhancement  Act of 1984 ("SMMEA")  because,
among other  things,  the related  Trust will  include  Primary  Assets that are
secured by second  mortgages.  Investors should consult their own legal advisors
in determining  whether and to what extent a Class of  Certificates  constitutes
legal investments for such investors.

                         FEDERAL INCOME TAX CONSEQUENCES

General

        The following is a summary of the  anticipated  material  federal income
tax consequences of the purchase,  ownership and disposition of the Certificates
offered hereunder. This discussion is directed solely to

                                       83
<PAGE>


Certificateholders  that hold the  Certificates  as  capital  assets  within the
meaning of Section  1221 of the  Internal  Revenue Code of 1986 (the "Code") and
does not  purport to discuss  all federal  income tax  consequences  that may be
applicable to particular categories of investors,  some of which (such as banks,
insurance  companies  and foreign  investors)  may be subject to special  rules.
Further,  the authorities on which this discussion,  and the opinion referred to
below, are based are subject to change or differing interpretations, which could
apply  retroactively.  Taxpayers and preparers of tax returns  (including  those
filed by any  REMIC or other  issuer)  should  be aware  that  under  applicable
Treasury  regulations  a  provider  of advice on  specific  issues of law is not
considered  an income  tax return  preparer  unless the advice (i) is given with
respect to events that have  occurred at the time the advice is rendered  and is
not given with respect to the consequences of contemplated  actions, and (ii) is
directly relevant to the determination of an entry on a tax return. Accordingly,
taxpayers  should  consult  their  own tax  advisors  and tax  return  preparers
regarding  the  preparation  of  any  item  on a  tax  return,  even  where  the
anticipated tax treatment has been discussed  herein. In addition to the federal
income tax consequences  described herein,  potential  investors should consider
the state and local tax  consequences,  if any, of the  purchase,  ownership and
disposition  of the  Certificates.  See  "State  and  Other  Tax  Consequences."
Certificateholders  are advised to consult their own tax advisors concerning the
federal,  state,  local  or  other  tax  consequences  to them of the  purchase,
ownership and  disposition of the  Certificates  offered  hereunder.  References
herein to "Tax Counsel" shall mean Morrison & Hecker L.L.P.

        The following  discussion  addresses  securities ("REMIC  Certificates")
representing  interests in a Trust, or a portion thereof, which the Trustee will
covenant to elect to have  treated as a REMIC under  Sections  860A through 860G
(the "REMIC Provisions") of the Code. The Prospectus  Supplement for each series
of  Certificates  will indicate  whether a REMIC election (or elections) will be
made for the related Trust and, if such an election is to be made, will identify
all "regular  interests" and "residual  interests" in the REMIC. For purposes of
this tax discussion,  references to a  "Certificateholder"  or a "holder" are to
the beneficial owner of a Certificate.

        The  following  discussion  is based in part  upon the  rules  governing
original issue discount that are set forth in Sections 1271-1273 and 1275 of the
Code and in the Treasury  regulations issued thereunder (the "OID Regulations"),
and in part  upon the  REMIC  Provisions  and the  Treasury  regulations  issued
thereunder (the "REMIC Regulations").  The OID Regulations,  which are effective
with  respect  to debt  instruments  issued on or after  April 4,  1994,  do not
adequately  address  certain issues  relevant to, and in some instances  provide
that they are not applicable to, securities such as the Certificates.
REMICS

Classification of REMICs

        The  special  tax  counsel to the  Depositor  identified  in the related
Prospectus  Supplement  ("Tax  Counsel")  shall file with the  Commission on the
related  Form 8-K prior to the  Closing  Date for each  Series an  opinion  with
respect to the validity of the  information  set forth under "Federal Income Tax
Consequences" herein and in the related Prospectus Supplement. In the opinion of
Tax Counsel,  assuming compliance with all provisions of the related Pooling and
Servicing Agreement, the related Trust (or each

                                       84
<PAGE>


applicable  portion thereof) will qualify as a REMIC and the REMIC  Certificates
offered  with  respect  thereto  will be  considered  to evidence  ownership  of
"regular    interests"    ("REMIC    Regular    Certificates")    or   "residual
interests"("REMIC  Residual  Certificates")  in that REMIC within the meaning of
the REMIC Provisions.

        If an entity  electing to be treated as a REMIC fails to comply with one
or more of the  ongoing  requirements  of the Code for such  status  during  any
taxable  year,  the Code provides that the entity will not be treated as a REMIC
for such year and  thereafter.  In that  event,  such entity may be taxable as a
separate  corporation  under  Treasury   regulations,   and  the  related  REMIC
Certificates may not be accorded the status or given the tax treatment described
below. Although the Code authorizes the Treasury Department to issue regulations
providing relief in the event of an inadvertent  termination of REMIC status, no
such regulations have been issued. Any such relief, moreover, may be accompanied
by sanctions,  such as the  imposition of a corporate tax on all or a portion of
the Trust's income for the period in which the  requirements for such status are
not  satisfied.  The Pooling and Servicing  Agreement with respect to each REMIC
will include provisions designed to maintain the Trust's status as a REMIC under
the REMIC  Provisions.  It is not anticipated  that the status of any Trust as a
REMIC will be terminated.

Characterization of Investments in REMIC Certificates

        In the  opinion of Tax  Counsel,  the REMIC  Certificates  will be "real
estate assets" within the meaning of Section 856(c)(4)(A) of the Code and assets
described in Section  7701(a)(19)(C) of the Code in the same proportion that the
assets of the REMIC underlying such Certificates would be so treated.  Moreover,
in the opinion of Tax Counsel, if 95% or more of the assets of the REMIC qualify
for any of the  foregoing  treatments at all times during a calendar  year,  the
REMIC  Certificates will qualify for the corresponding  status in their entirety
for that calendar year.  Interest  (including  original  issue  discount) on the
REMIC Regular  Certificates  and income allocated to the class of REMIC Residual
Certificates will be interest  described in Section  856(c)(3)(B) of the Code to
the extent that such Certificates are treated as "real estate assets" within the
meaning of Section 856(c)(4)(A) of the Code. In addition,  in the opinion of Tax
Counsel, the REMIC Regular Certificates will be "qualified mortgages" within the
meaning of Section  860G(a)(3)(C) of the Code if transferred to another REMIC on
its startup day in exchange  for  regular or  residual  interests  therein.  The
determination as to the percentage of the REMIC's assets that constitute  assets
described  in the  foregoing  sections of the Code will be made with  respect to
each calendar  quarter based on the average  adjusted  basis of each category of
the assets held by the REMIC  during such  calendar  quarter.  The Trustee  will
report those determinations to Certificateholders in the manner and at the times
required by applicable Treasury regulations.

        The assets of the REMIC will  include,  in addition  to Primary  Assets,
payments on Primary Assets held pending  distribution on the REMIC  Certificates
and property  acquired by foreclosure held pending sale, and may include amounts
in reserve accounts. It is unclear whether property acquired by foreclosure held
pending sale and amounts in reserve  accounts  would be considered to be part of
the Primary Assets, or whether such assets (to the extent not invested in assets
described in the foregoing  sections) otherwise would receive the same treatment
as the  Primary  Assets  for  purposes  of all of  the  foregoing  sections.  In
addition, in some instances Primary Assets may

                                       85
<PAGE>


not be treated  entirely as assets described in the foregoing  sections.  If so,
the related Prospectus  Supplement will describe the Primary Assets that may not
be so treated.  The REMIC  Regulations  do provide,  however,  that  payments on
Primary  Assets held pending  distribution  are  considered  part of the Primary
Assets for purposes of Section 856(c)(4)(A) of the Code.

Tiered REMIC Structures

        For certain series of REMIC Certificates, two or more separate elections
may be made to treat designated portions of the related Trust as REMICs ("Tiered
REMICs") for federal  income tax purposes.  Upon the issuance of any such series
of REMIC  Certificates,  Tax Counsel  will deliver  their  opinion to the effect
that,  assuming  compliance  with all  provisions  of the  related  Pooling  and
Servicing  Agreement,  the Tiered  REMICs  will each  qualify as a REMIC and the
REMIC Certificates issued by the Tiered REMICs, respectively, will be considered
to  evidence   ownership  of  REMIC  Regular   Certificates  or  REMIC  Residual
Certificates in the related REMIC within the meaning of the REMIC Provisions.

        Solely for purposes of determining  whether the REMIC  Certificates will
be "real estate assets" within the meaning of Section  856(c)(4)(A) of the Code,
and  "loans  secured  by an  interest  in  real  property"  under  Section  7701
(a)(19)(C) of the Code, and whether the income on such  Certificates is interest
described in Section 856(c)(3)(B) of the Code, the Tiered REMICs will be treated
as one REMIC.

Taxation of Owners of REMIC Regular Certificates

  General

        Except as  otherwise  stated in this  discussion,  in the opinion of Tax
Counsel,  REMIC  Regular  Certificates  will be treated for  federal  income tax
purposes as debt instruments issued by the REMIC and not as ownership  interests
in the REMIC or its assets. Moreover, holders of REMIC Regular Certificates that
otherwise  report income under a cash method of  accounting  will be required to
report  income  with  respect  to REMIC  Regular  Certificates  under an accrual
method.

  Original Issue Discount

        In the opinion of Tax Counsel, certain REMIC Regular Certificates may be
issued with "original issue  discount"  within the meaning of Section 1273(a) of
the Code. Any holders of REMIC Regular  Certificates  issued with original issue
discount generally will be required to include original issue discount in income
as it accrues,  in accordance with the method described below, in advance of the
receipt of the cash  attributable to such income.  In addition,  Section 1272(a)
(6) of the Code provides special rules applicable to REMIC Regular  Certificates
and certain other debt instruments issued with original issue discount.
Regulations have not been issued under that section.

        The Code requires  that a prepayment  assumption be used with respect to
Primary  Assets  held by a REMIC in  computing  the  accrual of  original  issue
discount  on  REMIC  Regular   Certificates  issued  by  that  REMIC,  and  that
adjustments  be made in the  amount  and rate of  accrual  of such  discount  to
reflect  differences  between  the  actual  prepayment  rate and the  prepayment
assumption. The prepayment assumption is to be determined in a manner

                                       86
<PAGE>


prescribed in Treasury  regulations;  as noted above, those regulations have not
been issued.  The Committee  Report  indicates that the regulations will provide
that the prepayment  assumption used with respect to a REMIC Regular Certificate
must be the same as that used in  pricing  the  initial  offering  of such REMIC
Regular Certificate.  The prepayment assumption used by the Trustee in reporting
original  issue  discount  for each series of REMIC  Regular  Certificates  (the
"Prepayment  Assumption")  will be  consistent  with this  standard  and will be
disclosed in the related Prospectus Supplement.  However, neither the Depositor,
the  Trustee  nor the  Master  Servicer  will make any  representation  that the
Primary  Assets  will in fact  prepay  at a rate  conforming  to the  Prepayment
Assumption or at any other rate.

        In the opinion of Tax Counsel, the original issue discount, if any, on a
REMIC Regular  Certificate will be the excess of its stated  redemption price at
maturity  over its issue price.  The issue price of a particular  class of REMIC
Regular  Certificates will be the first cash price at which a substantial amount
of REMIC Regular  Certificates  of that class is sold  (excluding  sales to bond
houses,  brokers  and  underwriters).  If less  than a  substantial  amount of a
particular  class of REMIC Regular  Certificates is sold for cash on or prior to
the date of their initial  issuance (the  "Closing  Date"),  the issue price for
such class will be treated as the fair market value of such class on the Closing
Date. Under the OID Regulations,  the stated redemption price of a REMIC Regular
Certificate is equal to the total of all payments to be made on such Certificate
other than "qualified  stated interest."  "Qualified  stated interest"  includes
interest  that is  unconditionally  payable at least  annually at a single fixed
rate,  or in the  case of a  variable  rate  debt  instrument,  at a  "qualified
floating  rate," an "objective  rate," a combination  of a single fixed rate and
one or more "qualified floating rates" or one "qualified inverse floating rate,"
or a combination of "qualified  floating  rates" that generally does not operate
in a manner that  accelerates or defers interest  payments on such REMIC Regular
Certificate.

        In the case of REMIC Regular  Certificates  bearing adjustable  interest
rates, the  determination of the total amount of original issue discount and the
timing of the inclusion  thereof will vary according to the  characteristics  of
such REMIC Regular Certificates.  Generally,  an adjustable rate instrument that
is  determined  to have  original  issue  discount is  converted to a fixed rate
instrument for which a schedule of hypothetical accruals is determined. Original
issue discount on the adjustable  rate  instrument is accrued in accordance with
that schedule with  adjustments  in each period to account for the divergence of
the actual  interest  rate on the  instrument  from the  interest  rate for that
period assumed in the preparation of the hypothetical schedule.

        In  addition,   if  the  accrued  interest  to  be  paid  on  the  first
Distribution  Date is computed with respect to a period that begins prior to the
Closing  Date,  a  portion  of the  purchase  price  paid  for a  REMIC  Regular
Certificate  will  reflect  such accrued  interest.  In such cases,  information
returns to the Certificateholders and the IRS will be based on the position that
the portion of the purchase price paid for the interest  accrued with respect to
periods prior to the Closing Date is treated as part of the overall cost of such
REMIC  Regular  Certificate  (and not as a  separate  asset the cost of which is
recovered  entirely out of interest received on the next Distribution  Date) and
that portion of the interest  paid on the first  Distribution  Date in excess of
interest  accrued for a number of days  corresponding to the number of days from
the Closing Date to the first

                                       87
<PAGE>


Distribution  Date  should be included  in the stated  redemption  price of such
REMIC Regular  Certificate.  However, the OID Regulations state that all or some
portion of such accrued  interest may be treated as a separate asset the cost of
which is recovered entirely out of interest paid on the first Distribution Date.
It is unclear how an  election to do so would be made under the OID  Regulations
and whether such an election could be made unilaterally by a Certificateholder.

        Notwithstanding  the general  definition of original issue discount,  in
the  opinion  of  Tax  Counsel,  original  issue  discount  on a  REMIC  Regular
Certificate  will be considered to be de minimis if it is less than 0.25% of the
stated  redemption  price of the REMIC  Regular  Certificate  multiplied  by its
weighted average life. For this purpose,  the weighted average life of the REMIC
Regular Certificate is computed as the sum of the amounts determined, as to each
payment  included  in  the  stated   redemption  price  of  such  REMIC  Regular
Certificate,  by multiplying (i) the number of complete years (rounding down for
partial  years)  from the issue date until such  payment is  expected to be made
(presumably  taking into account the Prepayment  Assumption) by (ii) a fraction,
the  numerator of which is the amount of the  payment,  and the  denominator  of
which  is the  stated  redemption  price  at  maturity  of  such  REMIC  Regular
Certificate.  Under the OID  Regulations,  original  issue discount of only a de
minimis amount (other than de minimis original issue discount  attributable to a
so-called  "teaser"  interest  rate  or an  initial  interest  holiday)  will be
included in income as each  payment of stated  principal  is made,  based on the
product of the total  amount of such de minimis  original  issue  discount and a
fraction, the numerator of which is the amount of such principal payment and the
denominator of which is the  outstanding  stated  principal  amount of the REMIC
Regular  Certificate.  The OID Regulations also would permit a Certificateholder
to elect to accrue de minimis  original  issue  discount  into income  currently
based on a constant  yield method.  See  "--Taxation  of Owners of REMIC Regular
Certificates--Market  Discount" for a description of such election under the OID
Regulations.

        If original issue  discount on a REMIC Regular  Certificate is in excess
of a de  minimis  amount,  in the  opinion  of Tax  Counsel,  the holder of such
Certificate  must  include  in  ordinary  gross  income  the  sum of the  "daily
portions"  of original  issue  discount  for each day during its taxable year on
which it held such REMIC  Regular  Certificate,  including the purchase date but
excluding the  disposition  date.  In the case of an original  holder of a REMIC
Regular  Certificate,  the daily  portions of original  issue  discount  will be
determined as follows.

        As to each "accrual  period," that is, unless each period that ends on a
date  that  corresponds  to a  Distribution  Date and  begins  on the  first day
following the immediately  preceding accrual period (or in the case of the first
such period,  begins on the Closing  Date),  or such other  "accrued  period" as
defined in the related Prospectus Supplement,  a calculation will be made of the
portion of the original issue discount that accrued during such accrual  period.
The portion of original  issue  discount that accrues in any accrual period will
equal the excess, if any, of (i) the sum of (A) the present value, as of the end
of the accrual period, of all of the  distributions  remaining to be made on the
REMIC Regular  Certificate,  if any, in future periods and (B) the distributions
made on such REMIC  Regular  Certificate  during the  accrual  period of amounts
included in the stated  redemption  price, over (ii) the adjusted issue price of
such REMIC  Regular  Certificate  at the  beginning of the accrual  period.  The
present  value  of the  remaining  distributions  referred  to in the  preceding
sentence will be

                                       88
<PAGE>


calculated (i) assuming that distributions on the REMIC Regular Certificate will
be received in future  periods  based on the Primary  Assets being  prepaid at a
rate equal to the Prepayment  Assumption and (ii) using a discount rate equal to
the  original  yield to maturity of the  Certificate.  For these  purposes,  the
original yield to maturity of the  Certificate  will be calculated  based on its
issue price and assuming that  distributions  on the Certificate will be made in
all accrual periods based on the Primary Assets being prepaid at a rate equal to
the  Prepayment  Assumption.  The  adjusted  issue  price  of  a  REMIC  Regular
Certificate at the beginning of any accrual period will equal the issue price of
such  Certificate,  increased by the aggregate amount of original issue discount
that accrued with respect to such  Certificate  in prior  accrual  periods,  and
reduced  by  the  amount  of  any  distributions  made  on  such  REMIC  Regular
Certificate  in  prior  accrual  periods  of  amounts  included  in  its  stated
redemption  price.  The  original  issue  discount  accruing  during any accrual
period,  computed as  described  above,  will be  allocated  ratably to each day
during the accrual  period to  determine  the daily  portion of  original  issue
discount for such day.

        In the opinion of Tax Counsel, a subsequent purchaser of a REMIC Regular
Certificate  that purchases such Certificate at a cost (excluding any portion of
such cost  attributable  to accrued  qualified  stated  interest)  less than its
remaining  stated  redemption  price will also be  required  to include in gross
income the daily  portions of any original  issue  discount with respect to such
Certificate.  However,  each such daily portion will be reduced, if such cost is
in excess of its "adjusted  issue price," in proportion to the ratio such excess
bears to the aggregate  original issue discount  remaining to be accrued on such
REMIC  Regular  Certificate.  The  adjusted  issue  price  of  a  REMIC  Regular
Certificate on any given day equals the sum of (i) the adjusted issue price (or,
in the case of the first accrual period, the issue price) of such Certificate at
the beginning of the accrual  period which  includes such day and (ii) the daily
portions of original  issue  discount  for all days during such  accrual  period
prior to such day.

        The  Internal   Revenue   Service  (the  "IRS")  recently  issued  final
regulations (the "Contingent  Regulations")  governing the calculation of OID on
instruments  having contingent  interest  payments.  The Contingent  Regulations
specifically  do not apply for purposes of calculating  OID on debt  instruments
subject  to  Code  Section  1272(a)(6),   such  as  the  Regular   Certificates.
Additionally,  Treasury  regulations  issued on January 27,  1994 which  provide
rules for  calculating  OID (the "OID  Regulations")  do not contain  provisions
specifically  interpreting Code Section 1272(a)(6).  The Trustee intends to base
its computations on Code Section 1272(a)(6) and the OID Regulations as described
in the Prospectus and this Prospectus Supplement. However, because no regulatory
guidance  currently  exists  under  Code  Section  1272(a)(6),  there  can be no
assurance  that such  methodology  represents  the correct manner of calculating
OID.

  Market Discount

        In the opinion of Tax  Counsel,  a  Certificateholder  that  purchases a
REMIC Regular Certificate at a market discount,  that is, in the case of a REMIC
Regular Certificate issued without original issue discount,  at a purchase price
less  than its  remaining  stated  principal  amount,  or in the case of a REMIC
Regular  Certificate  issued with original issue  discount,  at a purchase price
less than its adjusted issue price,  will recognize  income upon receipt of each
distribution representing stated redemption price. In particular,  under Section
1276 of the Code such a Certificateholder generally

                                       89
<PAGE>


will be required to allocate the portion of each such distribution  representing
stated redemption price first to accrued market discount not previously included
in income, and to recognize ordinary income to that extent. A  Certificateholder
may elect to include  market  discount in income  currently as it accrues rather
than including it on a deferred basis in accordance with the foregoing. If made,
such  election  will  apply  to all  market  discount  bonds  acquired  by  such
Certificateholder  on or after the first day of the first  taxable year to which
such   election   applies.   In   addition,   the  OID   Regulations   permit  a
Certificateholder  to elect to  accrue  all  interest,  discount  (including  de
minimis  market or original  issue  discount) and premium in income as interest,
based on a constant yield method.  If such an election were made with respect to
a REMIC Regular Certificate with market discount, the Certificateholder would be
deemed to have made an election to include  currently  market discount in income
with respect to all other debt  instruments  having  market  discount  that such
Certificateholder   acquires   during  the  taxable  year  of  the  election  or
thereafter,   and  possibly  previously  acquired  instruments.   Similarly,   a
Certificateholder  that made this election for a Certificate that is acquired at
a premium would be deemed to have made an election to amortize bond premium with
respect  to all debt  instruments  having  amortizable  bond  premium  that such
Certificateholder  owns or acquires.  See "--Taxation of Owners of REMIC Regular
Certificates--Premium." Each of these elections to accrue interest, discount and
premium with respect to a Certificate  on a constant yield method or as interest
would be irrevocable.

        However, in the opinion of Tax Counsel,  market discount with respect to
a REMIC Regular  Certificate will be considered to be de minimis for purposes of
Section  1276 of the Code if such  market  discount  is less  than  0.25% of the
remaining stated redemption price of such REMIC Regular  Certificate  multiplied
by the number of  complete  years to  maturity  remaining  after the date of its
purchase. In interpreting a similar rule with respect to original issue discount
on  obligations  payable  in  installments,  the OID  Regulations  refer  to the
weighted  average  maturity of obligations,  and it is likely that the same rule
will be applied with respect to market discount,  presumably taking into account
the  Prepayment  Assumption.  If market  discount is treated as de minimis under
this rule,  it appears  that the  actual  discount  would be treated in a manner
similar to original issue discount of a de minimis  amount.  See  "--Taxation of
Owners of REMIC Regular  Certificates--Original  Issue Discount." Such treatment
would result in discount being included in income at a slower rate than discount
would be required to be included in income using the method described above.

        Section  1276(b)(3)  of the Code  specifically  authorizes  the Treasury
Department to issue  regulations  providing  for the method for accruing  market
discount on debt instruments, the principal of which is payable in more than one
installment.  Until regulations are issued by the Treasury  Department,  certain
rules  described in the Conference  Committee  Report (the  "Committee  Report")
apply.  The  Committee  Report  indicates  that in each  accrual  period  market
discount on REMIC Regular Certificates should accrue, at the Certificateholder's
option: (i) on the basis of a constant yield method, (ii) in the case of a REMIC
Regular  Certificate  issued without original issue discount,  in an amount that
bears the same  ratio to the  total  remaining  market  discount  as the  stated
interest paid in the accrual period bears to the total amount of stated interest
remaining to be paid on the REMIC Regular Certificate as of the beginning of the
accrual period, or (iii) in the case of a REMIC Regular  Certificate issued with
original  issue  discount,  in an amount  that bears the same ratio to the total
remaining market discount as

                                       90
<PAGE>


the original  issue  discount  accrued in the accrual  period bears to the total
original  issue  discount  remaining  on the REMIC  Regular  Certificate  at the
beginning of the accrual  period.  Moreover,  the Prepayment  Assumption used in
calculating  the accrual of original issue discount is to be used in calculating
the  accrual of market  discount.  Because the  regulations  referred to in this
paragraph  have not been issued,  it is not possible to predict what effect such
regulations  might  have on the tax  treatment  of a REMIC  Regular  Certificate
purchased at a discount in the secondary market.

        To the extent  that REMIC  Regular  Certificates  provide for monthly or
other periodic  distributions  throughout  their term, the effect of these rules
may be to require  market  discount to be includable in income at a rate that is
not significantly slower than the rate at which such discount would accrue if it
were original issue discount. Moreover, in any event a holder of a REMIC Regular
Certificate  generally  will be  required  to treat a portion of any gain on the
sale or exchange  of such  Certificate  as ordinary  income to the extent of the
market  discount  accrued to the date of disposition  under one of the foregoing
methods,  less any  accrued  market  discount  previously  reported  as ordinary
income.

        Further,  under  Section  1277 of the Code a holder  of a REMIC  Regular
Certificate  may be required to defer a portion of its interest  deductions  for
the taxable  year  attributable  to any  indebtedness  incurred or  continued to
purchase or carry a REMIC Regular  Certificate  purchased with market  discount.
For these  purposes,  the de minimis rule  referred to above  applies.  Any such
deferred  interest  expense  would not exceed the market  discount  that accrues
during such  taxable year and is, in general,  allowed as a deduction  not later
than the year in which such market  discount is  includable  in income.  If such
holder elects to include  market  discount in income  currently as it accrues on
all market discount  instruments acquired by such holder in that taxable year or
thereafter, the interest deferral rule described above will not apply.

Premium

        In the opinion of Tax Counsel, a REMIC Regular Certificate  purchased at
a cost  (excluding any portion of such cost  attributable  to accrued  qualified
stated  interest)  greater than its remaining  stated  redemption  price will be
considered  to be  purchased  at a premium.  The holder of such a REMIC  Regular
Certificate  may elect under  Section 171 of the Code to amortize  such  premium
under the constant yield method over the life of the Certificate.  If made, such
an election will apply to all debt instruments  having  amortizable bond premium
that the holder  owns or  subsequently  acquires.  Amortizable  premium  will be
treated  as  an  offset  to  interest   income  on  the  related  REMIC  Regular
Certificate,  rather than as a separate interest deduction.  The OID Regulations
also permit  Certificateholders  to elect to include all interest,  discount and
premium  in income  based on a  constant  yield  method,  further  treating  the
Certificateholder as having made the election to amortize premium generally. See
"--Taxation  of  Owners of REMIC  Regular  Certificates--Market  Discount."  The
Committee  Report  states  that the same  rules  that apply to accrual of market
discount  (which rules will require use of a Prepayment  Assumption  in accruing
market  discount with respect to REMIC Regular  Certificates  without  regard to
whether such  Certificates  have  original  issue  discount)  will also apply in
amortizing bond premium under Section 171 of the Code.

                                       91
<PAGE>


  Realized Losses

        In the  opinion of Tax  Counsel,  under  Section  166 of the Code,  both
corporate holders of the REMIC Regular  Certificates and noncorporate holders of
the REMIC Regular Certificates that acquire such Certificates in connection with
a trade or business should be allowed to deduct, as ordinary losses,  any losses
sustained  during a taxable year in which their  Certificates  become  wholly or
partially  worthless as the result of one or more realized losses on the Primary
Assets.  However,  it appears that a noncorporate holder that does not acquire a
REMIC Regular  Certificate  in  connection  with a trade or business will not be
entitled  to deduct a loss under  Section  166 of the Code  until such  holder's
Certificate  becomes wholly  worthless  (i.e.,  until its outstanding  principal
balance has been reduced to zero) and that the loss will be  characterized  as a
short-term capital loss.

        Each holder of a REMIC  Regular  Certificate  will be required to accrue
interest and original issue discount with respect to such  Certificate,  without
giving effect to any  reductions in  distributions  attributable  to defaults or
delinquencies  on the Primary Assets until it can be  established  that any such
reduction ultimately will not be recoverable. As a result, the amount of taxable
income reported in any period by the holder of a REMIC Regular Certificate could
exceed the amount of  economic  income  actually  realized by the holder in such
period.  Although  the holder of a REMIC  Regular  Certificate  eventually  will
recognize a loss or reduction in income  attributable to previously  accrued and
included  income that, as the result of a realized loss,  ultimately will not be
realized,  the law is unclear with  respect to the timing and  character of such
loss or reduction in income.

Taxation of Owners of REMIC Residual Certificates

  General

        As residual interests,  the REMIC Residual  Certificates will be subject
to tax rules that differ  significantly from those that would apply if the REMIC
Residual  Certificates  were  treated for federal  income tax purposes as direct
ownership  interests in the Primary Assets or as debt instruments  issued by the
REMIC.

        In the opinion of Tax Counsel, a holder of a REMIC Residual  Certificate
generally will be required to report its daily portion of the taxable income or,
subject to the limitations  noted in this discussion,  the net loss of the REMIC
for each day  during a  calendar  quarter  that such  holder  owned  such  REMIC
Residual  Certificate.  For this purpose,  the taxable income or net loss of the
REMIC will be allocated to each day in the calendar  quarter ratably using a "30
days  per  month/90  days  per  quarter/360  days per  year"  convention  unless
otherwise disclosed in the related Prospectus Supplement. The daily amounts will
then be allocated among the REMIC Residual  Certificateholders  in proportion to
their  respective  ownership  interests on such day. Any amount  included in the
gross  income or allowed as a loss of any REMIC  Residual  Certificateholder  by
virtue of this  allocation  will be  treated  as  ordinary  income or loss.  The
taxable income of the REMIC will be determined  under the rules  described below
in  "--Taxable  Income of the REMIC"  and will be taxable to the REMIC  Residual
Certificateholders  without regard to the timing or amount of cash distributions
by the REMIC.  Ordinary income derived from REMIC Residual  Certificates will be
"portfolio  income"  for  purposes  of the  taxation  of  taxpayers  subject  to
limitations  under  Section  469 of the Code on the  deductibility  of  "passive
losses."

                                       92
<PAGE>


        In the opinion of Tax Counsel, a holder of a REMIC Residual  Certificate
that purchased such  Certificate  from a prior holder of such  Certificate  also
will be required to report on its federal income tax return amounts representing
its daily portion of the taxable  income (or net loss) of the REMIC for each day
that it holds such REMIC Residual  Certificate.  These daily portions  generally
will equal the amounts of taxable  income or net loss  determined  as  described
above. The Committee Report indicates that certain  modifications of the general
rules may be made,  by  regulations,  legislation  or  otherwise,  to reduce (or
increase) the income or loss of a holder of a REMIC  Residual  Certificateholder
that  purchased  such REMIC  Residual  Certificate  from a prior  holder of such
Certificate at a price greater than (or less than) the adjusted basis such REMIC
Residual  Certificate  would have had in the hands of an original holder of such
Certificate.  The  REMIC  Regulations,  however,  do not  provide  for any  such
modifications.

        Any payments  received by a holder of a REMIC  Residual  Certificate  in
connection with the acquisition of such REMIC Residual Certificate will be taken
into  account in  determining  the income of such holder for federal  income tax
purposes.  Although it appears  likely that any such payment would be includable
in income  immediately upon its receipt,  the IRS might assert that such payment
should be included in income over time according to an amortization  schedule or
according  to some other  method.  Because  of the  uncertainty  concerning  the
treatment  of such  payments,  holders  of REMIC  Residual  Certificates  should
consult their tax advisors  concerning the treatment of such payments for income
tax purposes.

        The amount of income REMIC Residual  Certificateholders will be required
to report (or the tax  liability  associated  with such  income)  may exceed the
amount of cash  distributions  received  from the  REMIC  for the  corresponding
period.  Consequently,  REMIC  Residual  Certificateholders  should  have  other
sources of funds  sufficient to pay any federal  income taxes due as a result of
their  ownership of REMIC  Residual  Certificates,  because it is unlikely  that
unrelated  deductions  will be  available to offset such income due to the rules
relating to "excess inclusions," and "noneconomic"  residual interests discussed
below.  The fact that the tax liability  associated with the income allocated to
REMIC Residual  Certificateholders may exceed the cash distributions received by
such  REMIC  Residual   Certificateholders  for  the  corresponding  period  may
significantly adversely affect such REMIC Residual Certificateholders' after-tax
rate of return.

  Taxable Income of the REMIC

        In the  opinion of Tax  Counsel,  the  taxable  income of the REMIC will
equal the income from the Primary Assets,  including stated interest and any OID
or market discount on the Primary Assets, and other assets of the REMIC plus any
cancellation of indebtedness  income due to the allocation of realized losses to
REMIC  Regular  Certificates,  less the  deductions  allowed  to the  REMIC  for
interest  (including  original issue discount and reduced by the amortization of
any premium  received on issuance) on the REMIC  Regular  Certificates  (and any
other class of REMIC Certificates  constituting "regular interests" in the REMIC
not offered hereby), amortization of any premium on the Primary Assets, bad debt
deductions  with respect to the Primary Assets and,  except as described  below,
for servicing, administrative and other expenses.



                                       93
<PAGE>


        For purposes of determining its taxable  income,  the REMIC will have an
initial  aggregate  basis  in its  assets  equal  to  their  fair  market  value
immediately  after their  transfer to the REMIC.  For this purpose,  the Trustee
intends to treat the fair market  value of the Primary  Assets as being equal to
the aggregate issue prices of the REMIC Regular  Certificates and REMIC Residual
Certificates.  Such aggregate  basis will be allocated  among the Primary Assets
collectively and the other assets of the REMIC in proportion to their respective
fair market  values.  The issue price of any REMIC  Certificates  offered hereby
will be determined in the manner described above under  "--Taxation of Owners of
REMIC Regular  Certificates--Original  Issue Discount."  Accordingly,  if one or
more classes of REMIC  Certificates are retained initially rather than sold, the
Trustee may be required to estimate the fair market  value of such  interests in
order to  determine  the  basis of the  REMIC in the  Primary  Assets  and other
property held by the REMIC.

        Subject to the possible  application of the de minimis rules, the method
of accrual by the REMIC of original  issue discount  income and market  discount
income with respect to Primary  Assets that it holds will be  equivalent  to the
method  of  accruing   original   issue   discount   income  for  REMIC  Regular
Certificateholders (that is, under the constant yield method taking into account
the  Prepayment  Assumption).  However,  a REMIC that acquires loans at a market
discount must include such  discount in income  currently,  as it accrues,  on a
constant   interest   basis.   See   "--Taxation  of  Owners  of  REMIC  Regular
Certificates"  above,  which describes a method of accruing discount income that
is  analogous to that  required to be used by a REMIC as to Primary  Assets with
market discount that it holds.

        In the  opinion of Tax  Counsel,  Primary  Assets will be deemed to have
been  acquired  with  discount (or premium) to the extent that the REMIC's basis
therein,  determined as described in the preceding  paragraph,  is less than (or
greater than) its stated  redemption price. Any such discount will be includable
in the  income of the REMIC as it  accrues,  in  advance  of receipt of the cash
attributable  to such  income,  under a method  similar to the method  described
above for accruing original issue discount on the REMIC Regular Certificates. It
is  anticipated  that each  REMIC will elect  under  Section  171 of the Code to
amortize any premium on the Primary Assets.  Premiums on Primary Assets to which
such election applies may be amortized under a constant yield method, presumably
taking into account a Prepayment Assumption.

        In the opinion of Tax Counsel,  the REMIC will be allowed deductions for
interest (including  original issue discount) on the REMIC Regular  Certificates
(including  any  other  class  of  REMIC  Certificates   constituting   "regular
interests" in the REMIC not offered  hereby) equal to the deductions  that would
be allowed if the REMIC Regular Certificates (including any other class of REMIC
Certificates  constituting  "regular interests" in the REMIC not offered hereby)
were  indebtedness  of the REMIC.  Original issue discount will be considered to
accrue for this purpose as described above under  "--Taxation of Owners of REMIC
Regular Certificates-- Original Issue Discount," except that the de minimis rule
and the  adjustments  for  subsequent  holders  of  REMIC  Regular  Certificates
(including any other Class of Certificates  constituting  "regular interests" in
the REMIC not offered hereby) described therein will not apply.

        In the opinion of Tax Counsel,  if a class of REMIC Regular Certificates
is issued at a price  in  excess  of the  stated  redemption price of such class
(such excess, "Issue Premium"), the REMIC will have an additional item of

                                       94
<PAGE>


income in each  taxable  year in an  amount  equal to the  portion  of the Issue
Premium that is considered to be amortized or repaid in that year.  Although the
matter  is not  entirely  certain,  it is likely  that  Issue  Premium  would be
amortized  under a constant yield method in a manner  analogous to the method of
accruing original issue discount  described above under "--Taxation of Owners of
REMIC Regular Certificates--Original Issue Discount."

        As a general rule, the taxable income of the REMIC will be determined in
the same manner as if the REMIC were an  individual  having the calendar year as
its taxable year and using the accrual method of accounting. However, no item of
income,  gain, loss or deduction  allocable to a prohibited  transaction will be
taken into account.  See  "--Prohibited  Transactions  and Other  Possible REMIC
Taxes" below.  Further,  the  limitation on  miscellaneous  itemized  deductions
imposed on individuals  by Section 67 of the Code (which allows such  deductions
only to the extent they exceed in the  aggregate  two percent of the  taxpayer's
adjusted  gross income) will not be applied at the REMIC level so that the REMIC
will be allowed deductions for servicing,  administrative and other non-interest
expenses in determining its taxable income.  All such expenses will be allocated
as a  separate  item  to the  holders  of  REMIC  Certificates,  subject  to the
limitation  of  Section  67  of  the  Code.  See  "--Possible   Pass-Through  of
Miscellaneous  Itemized  Deductions."  If the  deductions  allowed  to the REMIC
exceed its gross income for a calendar quarter, such excess will be the net loss
for the REMIC for that calendar quarter.

  Basis Rules, Net Losses and Distributions

        In the opinion of Tax Counsel,  the adjusted  basis of a REMIC  Residual
Certificate   will  be  equal  to  the  amount  paid  for  such  REMIC  Residual
Certificate,  increased by amounts  included in the income of the REMIC Residual
Certificateholder  and decreased (but not below zero) by distributions made, and
by net losses allocated, to such REMIC Residual Certificateholder.

        In the opinion of Tax Counsel, a REMIC Residual Certificateholder is not
allowed to take into account any net loss for any calendar quarter to the extent
such net loss exceeds such REMIC Residual  Certificateholder's adjusted basis in
its  REMIC  Residual  Certificate  as of the  close  of  such  calendar  quarter
(determined  without  regard to such net loss).  Any loss that is not  currently
deductible by reason of this limitation may be carried  forward  indefinitely to
future calendar  quarters and, subject to the same limitation,  may be used only
to offset  income  from the REMIC  Residual  Certificate.  The  ability of REMIC
Residual  Certificateholders  to deduct net losses may be subject to  additional
limitations under the Code, as to which REMIC Residual Certificateholders should
consult their tax advisors.

        In the  opinion of Tax  Counsel  any  distribution  on a REMIC  Residual
Certificate will be treated as a non-taxable  return of capital to the extent it
does not exceed the holder's adjusted basis in such REMIC Residual  Certificate.
To the  extent a  distribution  on a REMIC  Residual  Certificate  exceeds  such
adjusted  basis, it will be treated as gain from the sale of such REMIC Residual
Certificate.  Holders of certain REMIC Residual  Certificates may be entitled to
distributions  early in the term of the  related  REMIC under  circumstances  in
which their bases in such REMIC Residual  Certificates  will not be sufficiently
large that such  distributions will be treated as nontaxable returns of capital.
Their bases in such REMIC Residual  Certificates will initially equal the amount
paid  for such  REMIC  Residual

                                       95
<PAGE>


Certificates  and will be increased by their allocable  shares of taxable income
of the Trust.  However,  such basis increases may not occur until the end of the
calendar quarter, or perhaps the end of the calendar year, with respect to which
such REMIC taxable income is allocated to the REMIC Residual Certificateholders.
To the extent such REMIC  Residual  Certificateholders'  initial  bases are less
than the distributions to such REMIC Residual Certificateholders,  and increases
in such initial bases either occur after such  distributions  or (together  with
their initial bases) are less than the amount of such  distributions,  gain will
be recognized to such REMIC Residual  Certificateholders  on such  distributions
and will be treated as gain from the sale of their REMIC Residual Certificates.

        The effect of these rules is that a REMIC Residual Certificateholder may
not amortize its basis in a REMIC Residual Certificate, but may only recover its
basis  through  distributions,  through  the  deduction  of its share of any net
losses  of the  REMIC or upon the sale of its REMIC  Residual  Certificate.  See
"--Sales of REMIC  Certificates." For a discussion of possible  modifications of
these  rules  that may  require  adjustments  to  income  of a holder of a REMIC
Residual  Certificate  other than an  original  holder in order to  reflect  any
difference  between the cost of such REMIC  Residual  Certificate to such holder
and the adjusted  basis such REMIC  Residual  Certificate  would have had in the
hands of the  original  holder,  see  "--Taxation  of Owners  of REMIC  Residual
Certificates--General."

  Excess Inclusions

        In the opinion of Tax Counsel, any "excess inclusions" with respect to a
REMIC Residual Certificate will be subject to federal income tax in all events.

        In general,  the "excess  inclusions"  with respect to a REMIC  Residual
Certificate for any calendar quarter will be the excess,  if any, of (i) the sum
of the daily portions of REMIC taxable  income  allocable to such REMIC Residual
Certificate  over (ii) the sum of the " daily accruals" for each day during such
quarter that such REMIC  Residual  Certificate  was held by such REMIC  Residual
Certificateholder.  The "daily  accruals" of a REMIC Residual  Certificateholder
will be  determined  by  allocating  to each day during a calendar  quarter  its
ratable  portion  of the  product  of the  "adjusted  issue  price" of the REMIC
Residual  Certificate  at the beginning of the calendar  quarter and 120% of the
"long-term  federal rate" in effect on the Closing Date.  For this purpose,  the
adjusted issue price of a REMIC Residual  Certificate as of the beginning of any
calendar  quarter  will be  equal  to the  issue  price  of the  REMIC  Residual
Certificate,  increased by the sum of the daily  accruals for all prior quarters
and  decreased  (but not below zero) by all  distributions  made with respect to
such REMIC Residual  Certificate before the beginning of such quarter. The issue
price of a REMIC  Residual  Certificate  is the  initial  offering  price to the
public (excluding bond houses and brokers) at which a substantial  amount of the
REMIC  Residual  Certificates  were sold.  The  "long-term  federal  rate" is an
average  of current  yields on  Treasury  securities  with a  remaining  term of
greater than nine years, computed and published monthly by the IRS.

        For REMIC Residual Certificateholders,  an excess inclusion (i) will not
be permitted to be offset by deductions,  losses or loss  carryovers  from other
activities,  (ii) will be treated as "unrelated  business  taxable income" to an
otherwise  tax-exempt  organization  and (iii) will not be eligible for any rate
reduction or exemption  under any  applicable tax treaty with respect to the 

                                       96
<PAGE>


30% United States  withholding  tax imposed on  distributions  to REMIC Residual
Certificateholders  that  are  foreign  investors.   See,  however,   "--Foreign
Investors in REMIC Certificates" below.

        The Small Business Job Protection Act of 1996 has eliminated the special
rule permitting  Section 593  institutions  ("thrift  institutions")  to use net
operating losses and other allowable deductions to offset their excess inclusion
income from REMIC residual certificates that have "significant value" within the
meaning of the REMIC  Regulations,  effective for taxable years  beginning after
December 31, 1995,  except with  respect to residual  certificates  continuously
held by a thrift institution since November 1, 1995.

        In addition,  the Small  Business Job  Protection  Act of 1996  provides
three rules for determining  the effect on excess  inclusions on the alternative
minimum taxable income of a residual holder. First,  alternative minimum taxable
income for such residual holder is determined without regard to the special rule
that taxable income cannot be less than excess  inclusions.  Second,  a residual
holder's  alternative  minimum taxable income for a tax year cannot be less than
excess inclusions for the year. Third, the amount of any alternative minimum tax
net operating  loss  deductions  must be computed  without  regard to any excess
inclusions. These rules are effective for tax years beginning after December 31,
1986, unless a residual holder elects to have such rules apply only to tax years
beginning after August 20, 1996.

        In the case of any REMIC  Residual  Certificates  held by a real  estate
investment  trust,  the aggregate  excess  inclusions with respect to such REMIC
Residual  Certificates,  reduced  (but  not  below  zero)  by  the  real  estate
investment trust taxable income (within the meaning of Section  857(b)(2) of the
Code,  excluding any net capital gain), will be allocated among the shareholders
of such trust in proportion to the dividends  received by such shareholders from
such trust,  and any amount so allocated will be treated as an excess  inclusion
with  respect  to a  REMIC  Residual  Certificate  as if held  directly  by such
shareholder. Treasury regulations yet to be issued could apply a similar rule to
regulated investment companies, common trust funds and certain cooperatives; the
REMIC Regulations currently do not address this subject.

  Noneconomic REMIC Residual Certificates

        Under the REMIC Regulations,  transfers of "noneconomic"  REMIC Residual
Certificates  will be  disregarded  for all  federal  income tax  purposes if "a
significant  purpose of the transfer was to enable the  transferor to impede the
assessment or collection of tax." If such transfer is disregarded, the purported
transferor  will continue to remain liable for any taxes due with respect to the
income on such "noneconomic" REMIC Residual  Certificate.  The REMIC Regulations
provide that a REMIC Residual  Certificate is noneconomic  unless,  based on the
Prepayment  Assumption  and on any  required  or  permitted  clean up calls,  or
required  qualified  liquidation  provided  for  in the  REMIC's  organizational
documents,   (1)  the  present  value  of  the  expected  future   distributions
(discounted using the "applicable  federal rate" for obligations whose term ends
on the close of the last  quarter in which  excess  inclusions  are  expected to
accrue with respect to the REMIC  Residual  Certificate,  which rate is computed
and published  monthly by the IRS) on the REMIC Residual  Certificate  equals at
least  the  present  value  of  the  expected  tax  on  the  anticipated  excess
inclusions,  and (2) the transferor  reasonably expects that


                                       97
<PAGE>


the  transferee  will receive  distributions  with respect to the REMIC Residual
Certificate  at or after the time the taxes  accrue  on the  anticipated  excess
inclusions in an amount  sufficient to satisfy the accrued  taxes.  Accordingly,
all transfers of REMIC Residual  Certificates  that may  constitute  noneconomic
residual  interests will be subject to certain  restrictions  under the terms of
the related  Pooling and  Servicing  Agreement  that are  intended to reduce the
possibility  of any such transfer  being  disregarded.  Such  restrictions  will
require each party to a transfer to provide an affidavit that no purpose of such
transfer is to impede the  assessment or collection  of tax,  including  certain
representations as to the financial condition of the prospective transferee,  as
to which the transferor also is required to make a reasonable  investigation  to
determine  such  transferee's  historic  payment  of its  debts and  ability  to
continue to pay its debts as they come due in the future.  Prior to purchasing a
REMIC  Residual   Certificate,   prospective   purchasers  should  consider  the
possibility that a purported transfer of such REMIC Residual Certificate by such
a purchaser  to another  purchaser  at some future  date may be  disregarded  in
accordance with the above-described rules which would result in the retention of
tax liability by such purchaser.

        The related  Prospectus  Supplement will disclose  whether offered REMIC
Residual Certificates may be considered  "noneconomic"  residual interests under
the REMIC  Regulations;  provided,  however,  that any  disclosure  that a REMIC
Residual  Certificate  will not be considered  "noneconomic"  will be based upon
certain assumptions,  and the Depositor will make no representation that a REMIC
Residual  Certificate will not be considered  "noneconomic"  for purposes of the
above-described  rules.  See "--Foreign  Investors in REMIC  Certificates--REMIC
Residual Certificates" below for additional restrictions applicable to transfers
of certain REMIC Residual Certificates to foreign persons.

  Mark-to-Market Rules

        On  January  4,  1995,  the  IRS  released  proposed   regulations  (the
"Mark-to-Market  Regulations")  relating to the  requirement  that a  securities
dealer mark to market securities held for sale to customers. This mark-to-market
requirement  applies to all securities  owned by a dealer,  except to the extent
that the dealer has  specifically  identified a security as held for investment.
The Mark-to-Market  Regulations provide that for purposes of this mark-to-market
requirement, a REMIC Residual Certificate issued after January 4, 1995 would not
be  treated  as a  security  and thus  generally  could not be marked to market.
Prospective  purchasers of a REMIC Residual Certificate should consult their tax
advisors regarding the possible application of the mark-to-market requirement to
REMIC Residual Certificates.

  Possible Pass-Through of Miscellaneous Itemized Deductions

        Fees and expenses of a REMIC  generally will be allocated to the holders
of the related REMIC Residual Certificates.  The applicable Treasury regulations
indicate, however, that in the case of a REMIC that is similar to a single class
grantor trust, all or a portion of such fees and expenses should be allocated to
the holders of the related REMIC Regular  Certificates.  Unless otherwise stated
in the related Prospectus  Supplement,  such fees and expenses will be allocated
to holders of the related REMIC Residual  Certificates in their entirety and not
to the holders of the related REMIC Regular Certificates.



                                       98
<PAGE>


        With  respect  to  REMIC   Residual   Certificates   or  REMIC   Regular
Certificates  the holders of which receive an allocation of fees and expenses in
accordance  with  the  preceding  discussion,   if  any  holder  thereof  is  an
individual,  estate or trust, or a "pass-through  entity"  beneficially owned by
one or  more  individuals,  estates  or  trusts,  (i) an  amount  equal  to such
individual's,  estate's or trust's share of such fees and expenses will be added
to the gross  income of such  holder  and (ii) such  individual's,  estate's  or
trust's  share of such fees and  expenses  will be  treated  as a  miscellaneous
itemized  deduction  allowable  subject to the  limitation  of Section 67 of the
Code,  which  permits  such  deductions  only to the extent  they  exceed in the
aggregate 2% of a taxpayer's  adjusted gross income. In addition,  Section 68 of
the Code provides that the amount of itemized deductions otherwise allowable for
an individual  whose adjusted  gross income  exceeds a specified  amount will be
reduced by the lesser of (i) 3% of the excess of the individual's adjusted gross
income  over  such  amount  or (ii) 80% of the  amount  of  itemized  deductions
otherwise  allowable  for the taxable  year.  The amount of  additional  taxable
income  reportable  by  REMIC   Certificateholders   that  are  subject  to  the
limitations of either  Section 67 or Section 68 of the Code may be  substantial.
Furthermore,  in determining  the  alternative  minimum taxable income of such a
holder of a REMIC  Certificate  that is an  individual,  estate  or trust,  or a
"pass-through entity" beneficially owned by one or more individuals,  estates or
trusts,  no deduction  will be allowed for such  holder's  allocable  portion of
servicing fees and other  miscellaneous  itemized  deductions of the REMIC, even
though an amount equal to the amount of such fees and other  deductions  will be
included in such holder's gross income. Accordingly, such REMIC Certificates may
not  be  appropriate   investments  for  individuals,   estates  or  trusts,  or
pass-through entities beneficially owned by one or more individuals,  estates or
trusts.  Such  prospective  investors  should  consult  carefully with their tax
advisors prior to making an investment in such Certificates.

Sales of REMIC Certificates

        If a REMIC  Certificate  is sold,  the  selling  Certificateholder  will
recognize  gain or loss equal to the difference  between the amount  realized on
the sale and its adjusted basis in the REMIC Certificate.  The adjusted basis of
a REMIC Regular Certificate  generally will equal the cost of such REMIC Regular
Certificate  to such  Certificateholder,  increased  by income  reported by such
Certificateholder  with  respect to such REMIC  Regular  Certificate  (including
original issue discount and market  discount  income) and reduced (but not below
zero) by  distributions  on such  REMIC  Regular  Certificate  received  by such
Certificateholder  and by any amortized  premium.  The adjusted basis of a REMIC
Residual Certificate will be determined as described under "--Taxation of Owners
of REMIC  Residual  Certificates--Basis  Rules,  Net Losses and  Distributions."
Except as described  below, any such gain or loss generally will be capital gain
or loss. The Code as of the date of this Prospectus  provides for a top marginal
tax rate of 39.6% for  individuals  and a maximum  marginal  rate for  long-term
capital  gains of  individuals  of 28%.  No such rate  differential  exists  for
corporations.  In addition,  the distinction  between a capital gain or loss and
ordinary income or loss remains relevant for other purposes.

        The Taxpayer  Relief Act of 1997 reduces the maximum  rates on long-term
capital gains recognized on capital assets held by individual taxpayers for more
than eighteen months as of the date of disposition (and would further reduce the
maximum  rates on such  gains  in the  year  2001  and  thereafter  for  certain
individual  taxpayers  who meet  specified  conditions).  Prospective  

                                       99
<PAGE>


investors  should  consult  their  own tax  advisors  concerning  these  tax law
changes.  Gain from the sale of a REMIC Regular Certificate that might otherwise
be capital gain will be treated as ordinary  income to the extent such gain does
not exceed the excess, if any, of (i) the amount that would have been includable
in the seller's income with respect to such REMIC Regular Certificate had income
accrued  thereon  at a rate  equal  to 110%  of the  "applicable  federal  rate"
(generally,  a rate based on an average of current yields on Treasury securities
having a maturity comparable to that of the Certificate,  which rate is computed
and published monthly by the IRS), determined as of the date of purchase of such
REMIC  Regular  Certificate,  over (ii) the amount of ordinary  income  actually
includable  in the  seller's  income  prior  to such  sale.  In  addition,  gain
recognized on the sale of a REMIC Regular  Certificate by a seller who purchased
such REMIC Regular  Certificate at a market discount will be taxable as ordinary
income to the extent of any accrued and previously  unrecognized market discount
that accrued  during the period the  Certificate  was held.  See  "--Taxation of
Owners of REMIC Regular Certificates--Market Discount" herein.

        REMIC  Certificates  will be  "evidences  of  indebtedness"  within  the
meaning of Section 582(c) (1) of the Code, so that gain or loss  recognized from
the sale of a REMIC  Certificate  by a bank or thrift  institution to which such
section applies will be ordinary income or loss.

        A portion of any gain from the sale of a REMIC Regular  Certificate that
might  otherwise be capital gain may be treated as ordinary income to the extent
that such Certificate is held as part of a "conversion  transaction"  within the
meaning of Section 1258 of the Code. A conversion  transaction  generally is one
in which the taxpayer has taken two or more positions in Certificates or similar
property  that reduce or eliminate  market  risk,  if  substantially  all of the
taxpayer's  return  is  attributable  to the time  value of the  taxpayer's  net
investment in such  transaction.  The amount of gain so realized in a conversion
transaction that is recharacterized as ordinary income generally will not exceed
the amount of interest that would have accrued on the  taxpayer's net investment
at 120% of the appropriate "applicable federal rate" (which rate is computed and
published  monthly  by the  IRS)  at the  time  the  taxpayer  enters  into  the
conversion transaction,  subject to appropriate reduction for prior inclusion of
interest and other ordinary income items from the transaction.

        Finally, a taxpayer may elect to have net capital gain taxed at ordinary
income  rates  rather  than  capital  gains  rates in order to include  such net
capital gain in total net  investment  income for the taxable year, for purposes
of the  limitation  on the  deduction  of interest on  indebtedness  incurred to
purchase or carry  property held for  investment to a taxpayer's  net investment
income.

        Except as may be provided in Treasury regulations yet to be issued, if a
person  who  sells  or  otherwise  disposes  of  a  REMIC  Residual  Certificate
reacquires  the  Certificate,  any  other  residual  interest  in a REMIC or any
similar interest in a "taxable mortgage pool" (as defined in Section 7701 (i) of
the Code)  within six months of the date of such sale,  the sale will be subject
to the "wash sale" rules of Section  1091 of the Code.  In that event,  any loss
realized  by the  REMIC  Residual  Certificateholder  on the  sale  will  not be
deductible, but instead will be added to such REMIC Residual Certificateholder's
adjusted basis in the newly-acquired asset.


                                      100
<PAGE>


Prohibited Transactions and Other Possible REMIC Taxes

        The Code imposes a tax on REMICs equal to 100% of the net income derived
from "prohibited  transactions" (a "Prohibited  Transactions  Tax"). In general,
subject to certain  specified  exceptions  a  prohibited  transaction  means the
disposition of a Primary Asset, the receipt of income from a source other than a
Primary  Asset  or  certain  other   permitted   investments,   the  receipt  of
compensation  for services,  or gain from the  disposition of an asset purchased
with the  payments  on the  Primary  Assets  for  temporary  investment  pending
distribution on the REMIC  Certificates.  It is not  anticipated  that any REMIC
will  engage  in any  prohibited  transactions  in which it  would  recognize  a
material amount of net income.

        In  addition,  certain  contributions  to a REMIC  made after the day on
which the REMIC issues all of its interests  could result in the imposition of a
tax on the  REMIC  equal to 100% of the  value of the  contributed  property  (a
"Contributions   Tax").  Each  Pooling  and  Servicing  Agreement  will  include
provisions designed to prevent the acceptance of any contributions that would be
subject to such tax.

        REMICs also are subject to federal  income tax at the highest  corporate
rate on "net income from foreclosure  property,"  determined by reference to the
rules applicable to real estate investment trusts.  "Net income from foreclosure
property"  generally means gain from the sale of a foreclosure  property that is
inventory  property  and gross  income  from  foreclosure  property  other  than
qualifying rents and other qualifying income for a real estate investment trust.
Unless  otherwise  disclosed  in the related  Prospectus  Supplement,  it is not
anticipated that any REMIC will recognize "net income from foreclosure property"
subject to federal income tax.

        Unless otherwise stated in the related Prospectus Supplement, and to the
extent  permitted by then  applicable  laws,  any Prohibited  Transactions  Tax,
Contributions  Tax,  tax on "net income from  foreclosure  property" or state or
local income or franchise  tax that may be imposed on the REMIC will be borne by
the  related  Master  Servicer  or Trustee in either  case out of its own funds,
provided  that the  Master  Servicer  or the  Trustee,  as the case may be,  has
sufficient assets to do so, and provided further that such tax arises out of the
negligence,  bad faith or  willful  misconduct  of the  Master  Servicer  or the
Trustee.  Any such tax not borne by the Master  Servicer or the Trustee  will be
payable out of the related Trust  resulting in a reduction in amounts payable to
holders of the related REMIC Certificates.

        Tax and  Restrictions  on  Transfers  of  REMIC  Residual   Certificates
to  Certain Organizations

        If a  REMIC  Residual  Certificate  is  transferred  to a  "disqualified
organization," a tax would be imposed in an amount  (determined  under the REMIC
Regulations) equal to the product of (i) the present value (discounted using the
"applicable  federal rate" for  obligations  whose term ends on the close of the
last quarter in which excess  inclusions  are expected to accrue with respect to
the Certificate, which rate is computed and published monthly by the IRS) of the
total  anticipated  excess  inclusions  with  respect  to  such  REMIC  Residual
Certificate for periods after the transfer and (ii) the highest marginal federal
income tax rate applicable to corporations.  The anticipated  excess  inclusions
must be  determined  as of the  date  that the  REMIC  Residual  Certificate  is
transferred  and must be based on events  that have  occurred  up to the time of
such transfer,  the Prepayment Assumption and

                                      101
<PAGE>


any required or permitted clean up calls or required liquidation provided for in
the REMIC's organizational  documents.  Such a tax generally would be imposed on
the  transferor  of the REMIC  Residual  Certificate,  except  that  where  such
transfer  is through  an agent for a  disqualified  organization,  the tax would
instead be imposed on such agent.  However,  a  transferor  of a REMIC  Residual
Certificate  would in no event be liable for such tax with respect to a transfer
if the  transferee  furnishes to the transferor an affidavit that the transferee
is not a  disqualified  organization  and, as of the time of the  transfer,  the
transferor  does not  have  actual  knowledge  that  such  affidavit  is  false.
Moreover,  an entity will not  qualify as a REMIC  unless  there are  reasonable
arrangements  designed to ensure that (i) residual  interests in such entity are
not held by disqualified  organizations  and (ii) information  necessary for the
application of the tax described herein will be made available.  Restrictions on
the transfer of REMIC Residual  Certificates  and certain other  provisions that
are  intended  to meet this  requirement  will be  included  in the  Pooling and
Servicing  Agreement,  and  will  be  discussed  more  fully  in any  Prospectus
Supplement relating to the offering of any REMIC Residual Certificate.

        In  addition,  if a  "pass-through  entity"  includes  in income  excess
inclusions  with respect to a REMIC  Residual  Certificate,  and a  disqualified
organization is the record holder of an interest in such entity, then a tax will
be  imposed  on such  entity  equal to the  product  of (i) the amount of excess
inclusions on the REMIC Residual  Certificate that are allocable to the interest
in the pass-through  entity held by such disqualified  organization and (ii) the
highest marginal federal income tax rate imposed on corporations. A pass-through
entity will not be subject to this tax for any period,  however,  if each record
holder of an interest in such pass-through entity furnishes to such pass-through
entity (i) such holder's  social security number and a statement under penalties
of perjury that such social security number is that of the record holder or (ii)
a  statement  under  penalties  of  perjury  that  such  record  holder is not a
disqualified organization.

        For these purposes,  a "disqualified  organization" means (i) the United
States, any state or political subdivision thereof, any foreign government,  any
international  organization,  or any agency or  instrumentality of the foregoing
(but would not include  instrumentalities  described in Section  168(h)(2)(D) of
the Code or the Federal Home Loan Mortgage  Corporation),  (ii) any organization
(other than a  cooperative  described in Section 521 of the Code) that is exempt
from federal income tax,  unless it is subject to the tax imposed by Section 511
of the Code or (iii) any organization  described in Section 1381(a)(2)(C) of the
Code. For these purposes, a "pass-through entity" means any regulated investment
company,  real estate  investment  trust,  trust,  partnership  or certain other
entities  described in Section  860E(e)(6)  of the Code.  In addition,  a person
holding an interest  in a  pass-through  entity as a nominee for another  person
will, with respect to such interest, be treated as a pass-through entity.

        The Taxpayer  Relief Act of 1997 adds  provisions  to the Code that will
apply to an "electing large partnership." If an electing large partnership holds
a Residual Certificate,  all interests in the electing large partnership held by
any partner are treated as held by  disqualified  organizations  for purposes of
the tax imposed upon a  pass-through  entity by Section  860E(e) of the Code. An
exception  to this tax,  otherwise  available to a  pass-through  entity that is
furnished  certain  affidavits by record  holders of interests in 

                                      102
<PAGE>


the entity and that does not know such affidavits are false, is not available to
an electing large partnership.

Termination

        A REMIC will terminate immediately after the Distribution Date following
receipt by the REMIC of the final  payment in respect of the  Mortgage  Loans or
upon a sale of the REMIC's assets  following the adoption by the REMIC of a plan
of complete  liquidation.  The last distribution on a REMIC Regular  Certificate
will be treated as a payment in retirement of a debt instrument.  In the case of
a REMIC Residual  Certificate,  if the last  distribution on such REMIC Residual
Certificate is less than the REMIC Residual  Certificateholder's  adjusted basis
in such Certificate,  such REMIC Residual Certificateholder should be treated as
realizing a loss equal to the amount of such  difference.  The  character of any
such loss as ordinary  or capital is  uncertain.  Further,  any such loss may be
subject to the "wash sale" rules of Section  1091 of the Code.  See  "--Sales of
REMIC Certificates" herein.

Reporting and Other Administrative Matters

        Solely for purposes of the  administrative  provisions of the Code,  the
REMIC will be treated as a partnership and Residual  Certificateholders  will be
treated  as  partners.   Unless  otherwise  stated  in  the  related  Prospectus
Supplement,  the Trustee will file REMIC federal income tax returns on behalf of
the  related  REMIC,  will be  designated  as and will  act as the "tax  matters
person" with respect to the REMIC in all respects,  and  generally  will hold at
least a nominal amount of REMIC Residual Certificates.

        As the tax matters person,  the Trustee will,  subject to certain notice
requirements  and  various  restrictions  and  limitations,  generally  have the
authority   to  act  on   behalf   of  the   REMIC   and  the   REMIC   Residual
Certificateholders  in connection with the administrative and judicial review of
items of income,  deduction,  gain or loss of the REMIC,  as well as the REMIC's
classification.  REMIC Residual Certificateholders will generally be required to
report such REMIC items consistently with their treatment on the related REMIC's
tax  return and may in some  circumstances  be bound by a  settlement  agreement
between the Trustee as tax matters person, and the IRS concerning any such REMIC
item.  Adjustments  made to the REMIC tax  return may  require a REMIC  Residual
Certificateholder to make corresponding  adjustments on its return, and an audit
of the REMIC's  tax return,  or the  adjustments  resulting  from such an audit,
could  result in an audit of a REMIC  Residual  Certificateholder's  return.  No
REMIC will be registered  as a tax shelter  pursuant to Section 6111 of the Code
because it is not anticipated that any REMIC will have a net loss for any of the
first  five  taxable  years of its  existence.  Any  person  that  holds a REMIC
Residual  Certificate as a nominee for another person may be required to furnish
to the related REMIC,  in a manner to be provided in Treasury  regulations,  the
name and address of such person and other information.

        Reporting of interest  income,  including any original  issue  discount,
with respect to REMIC  Regular  Certificates  is required  annually,  and may be
required more frequently under Treasury  regulations.  These information reports
generally  are  required  to be sent to  individual  holders  of  REMIC  Regular
Interests  and  the  IRS;  holders  of  REMIC  Regular   Certificates  that  are
corporations,  trusts, securities dealers and certain other non-individuals will
be provided  interest and original issue  discount  income  information  and 

                                      103
<PAGE>


the information set forth in the following  paragraph upon request in accordance
with the  requirements of the applicable  regulations.  The information  must be
provided  by the  later of 30 days  after the end of the  quarter  for which the
information  was requested,  or two weeks after the receipt of the request.  The
REMIC must also comply with rules requiring a REMIC Regular  Certificate  issued
with  original  issue  discount  to  disclose  on its face  certain  information
including  the  amount  of  original  issue  discount  and the issue  date,  and
requiring such information to be reported to the IRS.  Reporting with respect to
the REMIC Residual Certificates, including income, excess inclusions, investment
expenses and relevant information regarding  qualification of the REMIC's assets
will be  made  as  required  under  the  Treasury  regulations,  generally  on a
quarterly basis.

        As applicable,  the REMIC Regular  Certificate  information reports will
include a statement of the adjusted issue price of the REMIC Regular Certificate
at the beginning of each accrual period.  In addition,  the reports will include
information required by regulations with respect to computing the accrual of any
market discount.  Because exact computation of the accrual of market discount on
a constant yield method requires  information  relating to the holder's purchase
price that the Master Servicer will not have, such regulations only require that
information  pertaining  to the  appropriate  proportionate  method of  accruing
market  discount  be  provided.  See  "--Taxation  of  Owners  of REMIC  Regular
Certificates--Market Discount."

        The responsibility for complying with the foregoing reporting rules will
be borne by the Trustee.  Certificateholders  may request any  information  with
respect to the  returns  described  in Section  1.6049-7(e)(2)  of the  Treasury
regulations.  Such  request  should be  directed  to the  Trustee at the address
specified in the related Prospectus Supplement.

Backup Withholding with Respect to REMIC Certificates

        Payments of interest and principal, as well as payments of proceeds from
the sale of REMIC  Certificates,  may be subject to the "backup withholding tax"
under  Section 3406 of the Code at a rate of 31% if  recipients of such payments
fail to furnish  to the payor  certain  information,  including  their  taxpayer
identification  numbers,  or otherwise  fail to establish an exemption from such
tax. Any amounts  deducted and withheld from a distribution to a recipient would
be allowed as a credit against such recipient's federal income tax.

        Furthermore,  certain penalties may be imposed by the IRS on a recipient
of payments  that is required to supply  information  but that does not do so in
the proper manner.

        Final regulations dealing with withholding tax on income paid to foreign
persons,   backup   withholding  and  related  matters  (the  "New   Withholding
Regulations") were issued by the Treasury Department on October 6, 1997. The New
Withholding  Regulations  generally  will be effective  for payments  made after
December 31, 1998, subject to certain transition rules. Prospective U.S. Holders
are strongly  urged to consult  their own tax  advisors  with respect to the New
Withholding Regulations.

Foreign Investors in REMIC Certificates

        A REMIC Regular  Certificateholder  that is not a "United States person"
and is not  subject to federal  income tax as a result of any direct or 

                                      104
<PAGE>


indirect connection to the United States in addition to its ownership of a REMIC
Regular  Certificate  will not be subject  to United  States  federal  income or
withholding  tax in respect of a  distribution  on a REMIC Regular  Certificate,
provided  that  the  holder  complies  to  the  extent  necessary  with  certain
identification  requirements  (including delivery of a statement,  signed by the
Certificateholder   under   penalties   of   perjury,   certifying   that   such
Certificateholder  is not a United  States  person  and  providing  the name and
address of such Certificateholder).  For these purposes,  "United States person"
means 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, an estate 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 or a trust if a court within the United States
is able to exercise primary supervision over the administration of the trust and
one or more United  States  trustees have  authority to control all  substantial
decisions  of the  trust.  It is  possible  that  the IRS may  assert  that  the
foregoing  tax  exemption  should  not apply  with  respect  to a REMIC  Regular
Certificate  held by a REMIC  Residual  Certificateholder  that owns directly or
indirectly a 10% or greater interest in the REMIC Residual Certificates.  If the
holder does not qualify for  exemption,  distributions  of  interest,  including
distributions in respect of accrued original issue discount,  to such holder may
be subject to a tax rate of 30%,  subject to reduction  under any applicable tax
treaty.

        In addition, prospective Foreign Investors are strongly urged to consult
their  own  tax  advisors  with  respect  to the  New  Withholding  Regulations.
See"--Backup Withholding with Respect to REMIC Certificates" herein.

        In  addition,  the  foregoing  rules  will not  apply to exempt a United
States  shareholder of a controlled  foreign  corporation  from taxation on such
United States shareholder's allocable portion of the interest income received by
such controlled foreign corporation.

        Further,  it  appears  that a REMIC  Regular  Certificate  would  not be
included  in the  estate of a  non-resident  alien  individual  and would not be
subject to United  States  estate  taxes.  However,  Certificateholders  who are
non-resident alien individuals should consult their tax advisors concerning this
question.

        Transfers  of REMIC  Residual  Certificates  to  investors  that are not
United States persons will be prohibited under the related Pooling and Servicing
Agreement  unless  specific  exclusions are set forth in the related  Prospectus
Supplement.

Tax Status as a Grantor Trust

        General.  As specified in the related  Prospectus  Supplement if a REMIC
election  is not made,  in the  opinion  of the Tax  Counsel  the Trust  will be
classified  for federal  income tax purposes as a grantor trust under Subpart E,
Part I of the  Subchapter J of the Code and not as an  association  taxable as a
corporation  (securities  in the Trust  shall  hereinafter  be  referred  as the
"Pass-Through  Securities").  In some Series there will be no  separation of the
principal and interest payments on the Primary Assets. In such circumstances,  a
holder of such  securities (the "Holder") will be considered to have purchased a
pro rata  undivided  interest in each of the Loans.  In 

                                      105
<PAGE>


other cases ("Stripped  Securities"),  sale of the securities (the "Securities")
will produce a separation  in the ownership of all or a portion of the principal
payments from all or a portion of the interest payments on the Primary Assets.

        Each Holder  must  report on its federal  income tax return its share of
the gross  income  derived  from the Primary  Assets (not  reduced by the amount
payable  as fees to the  Trustee  and  the  Master  Servicer  and  similar  fees
(collectively, the "Servicing Fee")), at the same time and in the same manner as
such items would have been reported under the Holder's tax accounting method had
it held its interest in the Primary Assets directly, received directly its share
of the amounts  received with respect to the Primary  Assets,  and paid directly
its share of the Servicing  Fees. In the case of Pass-Through  Securities  other
than Stripped Securities, such income will consist of a pro rata share of all of
the income  derived from all of the Primary  Assets and, in the case of Stripped
Securities,  such income will consist of a pro rata share of the income  derived
from each stripped bond or stripped coupon in which the Holder owns an interest.
The holder of a Pass-Through  Security will generally be entitled to deduct such
Servicing  Fees under  Section 162 or Section 212 of the Code to the extent that
such  Servicing  Fees  represent  "reasonable"  compensation  for  the  services
rendered by the  Trustee  and the Master  Servicer  (or third  parties  that are
compensated  for the  performance  of services).  In the case of a  noncorporate
holder, however,  Servicing Fees (to the extent not otherwise disallowed,  e.g.,
because they exceed  reasonable  compensation)  will be  deductible in computing
such  holder's  regular tax  liability  only to the extent that such fees,  when
added to other miscellaneous  itemized  deductions,  exceed 2% of adjusted gross
income  and may not be  deductible  to any  extent in  computing  such  holder's
alternative  minimum  tax  liability.   In  addition,  the  amount  of  itemized
deductions  otherwise  allowable  for the taxable year for an  individual  whose
adjusted  gross  income  exceeds the  applicable  amount  (which  amount will be
adjusted for inflation) will be reduced by the lesser of (i) 3% of the excess of
adjusted  gross income over the  applicable  amount or (ii) 80% of the amount of
itemized deductions otherwise allowable for such taxable year.

        Discount or Premium on Pass-Through  Securities.  The holder's  purchase
price of a Pass-Through  Security is to be allocated among the Primary Assets in
proportion to their fair market values, determined as of the time of purchase of
the  Securities.  In the typical case,  the Trustee (to the extent  necessary to
fulfill its reporting  obligations)  will treat each Primary  Assets as having a
fair market value proportional to the share of the aggregated principal balances
of all of the Primary Assets that it represents,  since the  Securities,  unless
otherwise specified in the related Prospectus Supplement, will have a relatively
uniform interest rate and other common  characteristics.  To the extent that the
portion of the purchase price of a Pass-Through  Security allocated to a Primary
Assets  (other than to a right to receive any accrued  interest  thereon and any
undistributed  principal  payments)  is less than or greater than the portion of
the  principal  balance of the Primary  Assets  allocable to the  Security,  the
interest in the Primary Assets  allocable to the  Pass-Through  Security will be
deemed to have been acquired at a discount or premium, respectively.

        The treatment of any  discount  will  depend  on  whether  the  discount
represents OID or market  discount.  In the case of a Primary Assets with OID in
excess of a prescribed de minimis amount or a Stripped  Security,  a holder of a
Security will be required to report as interest  income in each taxable year its
share of the amount of OID that accrues during that year in the 

                                      106
<PAGE>


manner  described  above.  OID with respect to a Primary Assets could arise, for
example,  by virtue of the financing of points by the originator of the Loan, or
by virtue of the charging of points by the  originator of the Primary  Assets in
an amount greater than a statutory de minimis exception,  in circumstances under
which the  points are not  currently  deductible  pursuant  to  applicable  Code
provisions.  Any market  discount  or premium  on a Loan will be  includible  in
income,  generally  in the manner  described  above,  except that in the case of
Pass-Through  Securities,  market  discount is  calculated  with  respect to the
Primary  Assets  underlying  the  Certificate,  rather than with  respect to the
Security. A Holder that acquires an interest in a Loan originated after July 18,
1984 with more than a de  minimis  amount  of market  discount  (generally,  the
excess  of the  principal  amount of the  Primary  Assets  over the  purchaser's
allocable purchase price) will be required to include accrued market discount in
income in the manner set forth above. See "--Taxation of Owners of REMIC Regular
Certificates; Market Discount" and "--Premium" above.

        In the case of market discount on a Pass-Through  Security  attributable
to Primary Assets  originated on or before July 18, 1984,  the holder  generally
will be required to allocate the portion of such discount that is allocable to a
loan among the  principal  payments  on the  Primary  Assets and to include  the
discount allocable to each principal payment in ordinary income at the time such
principal  payment is made. Such treatment  would  generally  result in discount
being  included in income at a slower rate than discount would be required to be
included in income using the method described in the preceding paragraph.

        Stripped  Securities.  A  Stripped  Security  may  represent  a right to
receive only a portion of the interest  payments on the Primary Assets,  a right
to receive only principal  payments on the Primary Assets, or a right to receive
certain  payments of both interest and principal.  Certain  Stripped  Securities
("Ratio  Strip   Securities")  may  represent  a  right  to  receive   differing
percentages of both the interest and principal on the Primary  Assets.  Pursuant
to Section 1286 of the Code, the separation of ownership of the right to receive
some or all of the  interest  payments on an  obligation  from  ownership of the
right to receive some or all of the principal  payments  results in the creation
of "stripped  bonds" with respect to principal  payments and "stripped  coupons"
with  respect to interest  payments.  Section  1286 of the Code  applies the OID
rules to stripped bonds and stripped coupons. For purposes of computing original
issue  discount,  a  stripped  bond or a  stripped  coupon is  treated as a debt
instrument  issued on the date that such stripped  interest is purchased with an
issue price equal to its purchase  price or, if more than one stripped  interest
is purchased, the ratable share of the purchase price allocable to such stripped
interest.

        Servicing   fees  in  excess  of  reasonable   servicing  fees  ("excess
servicing")  will be  treated  under the  stripped  bond  rules.  If the  excess
servicing  fee is less than 100 basis points  (i.e.,  1% interest on the Primary
Assets principal balance) or the Securities are initially sold with a de minimis
discount  (assuming no prepayment  assumption is required),  any non-de  minimis
discount arising from a subsequent  transfer of the Securities should be treated
as market discount. The IRS appears to require that reasonable servicing fees be
calculated on a Primary Asset by Primary Asset basis, which could result in some
Primary  Assets  being  treated as having more than 100 basis points of interest
stripped off.


                                      107
<PAGE>


        The Code,  OID  Regulations  and  judicial  decisions  provide no direct
guidance as to how the interest and original  issue  discount rules are to apply
to  Stripped  Securities  and other  Pass-Through  Securities.  Under the method
described above for  Pass-Through  Securities  (the "Cash Flow Bond Method"),  a
prepayment  assumption is used and periodic  recalculations  are made which take
into  account  with  respect to each  accrual  period the effect of  prepayments
during such period. However, the 1986 Act does not, absent Treasury regulations,
appear  specifically to cover instruments such as the Stripped  Securities which
technically  represent  ownership  interests in the underlying  Primary  Assets,
rather than being debt instruments "secured by" those loans. Nevertheless, it is
believed  that the Cash Flow Bond  Method is a  reasonable  method of  reporting
income for such Securities, and it is expected that OID will be reported on that
basis  unless  otherwise  specified  in the related  Prospectus  Supplement.  In
applying the calculation to Pass-Through Securities,  the Trustee will treat all
payments  to be  received by a holder  with  respect to the  underlying  Primary
Assets as payments on a single installment  obligation.  The IRS could, however,
assert that  original  issue  discount must be  calculated  separately  for each
Primary Asset underlying a Security.

        Under  certain  circumstances,  if the Primary  Assets  prepay at a rate
faster than the Prepayment Assumption,  the use of the Cash Flow Bond Method may
accelerate a Holder's  recognition of income.  If,  however,  the Primary Assets
prepay at a rate slower than the Prepayment  Assumption,  in some  circumstances
the use of this method may decelerate a Holder's recognition of income.

        Character as Qualifying Loans. In the case of Stripped Securities, there
is no specific legal authority  existing  regarding whether the character of the
Securities,  for federal income tax purposes, will be the same as the Loans. The
IRS could take the position  that the Primary  Assets'  character is not carried
over to the Securities in such circumstances.  Pass-Through  Securities will be,
and, although the matter is not free from doubt,  Stripped  Securities should be
considered  to  represent  "real  estate  assets"  within the meaning of Section
856(c)(5)(B)  of the Code and "loans  secured by an interest  in real  property"
within the meaning of Section 7701(a)(19)(C)(v) of the Code; and interest income
attributable  to the Securities  should be considered to represent  "interest on
obligations  secured by  mortgages  on real  property  or on  interests  in real
property",  within the meaning of Section  856(c)(3)(B) of the Code. Reserves or
funds  underlying  the  Securities  may cause a  proportionate  reduction in the
above-described qualifying status categories of Securities.

Sale or Exchange

        Subject to the  discussion  below with  respect to a Trust as to which a
partnership  election is made, a Holder's tax basis in its Security is the price
such  holder  pays for a  Security,  plus  amounts of  original  issue or market
discount  included in income and reduced by any  payments  received  (other than
qualified  stated  interest  payments) and any amortized  premium.  Gain or loss
recognized on a sale,  exchange,  or  redemption of a Security,  measured by the
difference  between the amount realized and the Security's basis as so adjusted,
will generally be capital gain or loss,  assuming that the Security is held as a
capital  asset.  In the case of a Security  held by a bank,  thrift,  or similar
institution described in Section 582 of the Code, however, gain or loss realized
on the sale or  exchange  of a Security  will be taxable as  ordinary  income or
loss. In addition,  gain from the disposition of 

                                      108
<PAGE>


a Security  that might  otherwise  be capital  gain will be treated as  ordinary
income to the extent of the  excess,  if any,  of (i) the amount that would have
been includible in the holder's income if the yield on such Security had equaled
110% of the applicable federal rate as of the beginning of such holder's holding
period,  over the amount of ordinary  income  actually  recognized by the holder
with respect to such Security.  For taxable years  beginning  after December 31,
1993, the maximum tax rate on ordinary income for individual  taxpayers is 39.6%
and the maximum tax rate on long-term  capital gains reported after December 31,
1990 for such taxpayers is 28%. The maximum tax rate on both ordinary income and
long-term capital gains of corporate taxpayers is 35%. Tax rates for individuals
were  modified  by the  Taxpayer  Relief  Act of  1997.  See  "--Sales  of REMIC
Certificates" herein. 

Miscellaneous Tax Aspects

        Backup  Withholding.  Subject to the discussion  below with respect to a
Trust as to which a partnership  election is made, a Holder, other than a holder
or a REMIC Residual Certificate, may, under certain circumstances, be subject to
"backup  withholding"  at a rate of 31% with  respect  to  distributions  or the
proceeds of a sale of certificates to or through brokers that represent interest
or original issue discount on the Securities. This withholding generally applies
if the holder of a Security  (i) fails to furnish the Trustee  with its taxpayer
identification  number  ("TIN");  (ii)  furnishes the Trustee an incorrect  TIN;
(iii)  fails  to  report  properly  interest,  dividends  or  other  "reportable
payments" as defined in the Code; or (iv) under certain circumstances,  fails to
provide  the  Trustee  or  such  holder's  securities  broker  with a  certified
statement, signed under penalty of perjury, that the TIN provided is its correct
number  and that  the  holder  is not  subject  to  backup  withholding.  Backup
withholding  will not apply,  however,  with respect to certain payments made to
Holders,  including  payments  to  certain  exempt  recipients  (such as  exempt
organizations)  and to certain  Nonresidents (as defined below).  Holders should
consult their tax advisers as to their  qualification  for exemption from backup
withholding  and  the  procedure  for  obtaining  the  exemption.  In  addition,
prospective  investors  are strongly  urged to consult  their tax advisors  with
respect to the New  Withholding  Regulations.  See  "--Backup  Withholding  with
Respect to REMIC Certificates" herein.

        The Trustee  will report to the Holders and to the Master  Servicer  for
each calendar year the amount of any "reportable  payments" during such year and
the amount of tax withheld, if any, with respect to payments on the Securities.

Tax Treatment of Foreign Investors

        Subject to the  discussion  below with  respect to a Trust as to which a
partnership  election is made, under the Code,  unless interest  (including OID)
paid on a Security (other than a REMIC Residual Certificate) is considered to be
"effectively  connected" with a trade or business conducted in the United States
by a nonresident alien individual,  foreign  partnership or foreign  corporation
("Nonresidents"),  such  interest will  normally  qualify as portfolio  interest
(except where (i) the recipient is a holder, directly or by attribution,  of 10%
or more of the capital or profits interest in the issuer,  or (ii) the recipient
is a controlled foreign corporation to which the issuer is a related person) and
will be exempt from federal  income tax. Upon receipt of  appropriate  ownership
statements,  the issuer normally will be relieved of obligations to withhold tax
from such interest payments. These 

                                      109
<PAGE>


provisions  supersede the generally  applicable  provisions of the United States
law that would  otherwise  require the issuer to withhold at a 30% rate  (unless
such rate were  reduced or  eliminated  by an  applicable  tax treaty) on, among
other  things,  interest  and other  fixed or  determinable,  annual or periodic
income paid to  Nonresidents.  Holders of  Pass-Through  Securities and Stripped
Securities,  including  Ratio  Strip  Securities,  however,  may be  subject  to
withholding to the extent that the Primary  Assets were  originated on or before
July 18, 1984.

        Interest  and OID  Holders  who are  foreign  persons are not subject to
withholding  if they are  effectively  connected  with a United States  business
conducted by the Holder. They will, however, generally be subject to the regular
United  States  income tax.  In  addition,  prospective  Foreign  Investors  are
strongly  urged to  consult  their  own tax  advisors  with  respect  to the New
Withholding Regulations. See "--Backup Withholding with Respect to Certain REMIC
Certificates" herein.

                        STATE AND OTHER TAX CONSEQUENCES

        In addition to the federal income tax consequences described in "Federal
Income Tax  Consequences,"  potential  investors  should  consider the state and
local tax  consequences of the  acquisition,  ownership,  and disposition of the
Certificates offered hereunder.  State tax law may differ substantially from the
corresponding  federal  tax law,  and the  discussion  above does not purport to
describe  any  aspect  of the  tax  laws of any  state  or  other  jurisdiction.
Therefore,  prospective  investors  should  consult  their own tax advisors with
respect to the various  tax  consequences  of  investments  in the  certificates
offered hereunder.

                              ERISA CONSIDERATIONS

        The  Employee  Retirement  Income  Security  Act  of  1974,  as  amended
("ERISA"),  imposes certain fiduciary and prohibited transaction restrictions on
employee  pension and welfare  benefit plans  subject to ERISA ("ERISA  Plans").
Section 4975 of the Code imposes similar prohibited transaction  restrictions on
tax-qualified  retirement or annuity plans described in Section 401(a) or 403(a)
of the Code ("Qualified  Plans") and on individual  retirement accounts ("IRAs")
described  in  Section  408 of the  Code  (collectively,  "Tax-Favored  Plans").
Generally,  any person who has discretionary authority or control respecting the
management or disposition of "plan assets" of any ERISA Plan or Tax-Favored Plan
(collectively,  "Plans"),  and any person who  provides  investment  advice with
respect to such assets for a fee, is a fiduciary of the Plan involved.

        Any fiduciary or other Plan investor considering whether to purchase any
Certificates  on behalf of or with "plan assets" of any Plan should consult with
its counsel  and refer to the  applicable  Prospectus  Supplement  for  guidance
regarding  the  ERISA  considerations  applicable  to the  Certificates  offered
thereby.

        Certain employee benefit plans,  such as governmental  plans (as defined
in Section 3(32) of ERISA) and certain church plans (as defined in Section 3(33)
of ERISA),  are not subject to the  requirements of ERISA or Section 4975 of the
Code.  Accordingly,  assets of such plans may be  invested  in the  Certificates
without  regard  to  the  ERISA  considerations  described  herein  and  in  the
applicable Prospectus Supplement,  subject to the provisions of other applicable
federal  and state  law.  However,  any such plan that is a  Qualified  

                                      110
<PAGE>


Plan and exempt from taxation under Section 501(a) of the Code is subject to the
prohibited transaction rules set forth in Section 503(b) of the Code.

        In addition to imposing general fiduciary requirements,  including those
of investment  prudence and  diversification  and the requirement  that an ERISA
Plan's investments be made in accordance with the documents  governing the Plan,
Section  406 of ERISA and  Section  4975 of the Code  prohibit a broad  range of
transactions  involving  "plan  assets"  of Plans and  persons  (referred  to as
"parties in interest" in ERISA or "disqualified  persons" in Section 4975 of the
Code) who have certain specified  relationships to the Plans, unless a statutory
or  administrative  exemption is  available.  Certain  "parties in interest" (or
"disqualified  persons")  that  participate in a prohibited  transaction  may be
subject to a penalty or an excise tax  imposed  pursuant to Section 502 of ERISA
or Section 4975 of the Code, unless a statutory or  administrative  exemption is
available.

Plan Asset Regulation

        An  investment  of Plan  Assets in  Certificates  may cause the  Primary
Assets and other assets of the related  Trust to be deemed "plan  assets" of all
Plans involved.  Section 2510.3-101 of the U.S.  Department of Labor (the "DOL")
regulations (the "DOL  Regulation")  addresses  whether a Plan's assets would be
deemed to include an interest in the  underlying  assets of an entity (such as a
Trust), for purposes of applying the general fiduciary responsibility provisions
of ERISA and the prohibited  transaction provisions of ERISA and Section 4975 of
the Code,  when a Plan acquires an "equity  interest" (such as a Certificate) in
such entity.  Because of the factual nature of certain of the rules set forth in
the DOL  Regulation,  the assets of a Plan which  acquires  Certificates  of any
Class may be deemed to include merely its interest in the  Certificates  or both
such interest and an undivided  interest in the assets of the related Trust. For
example,  one of the exceptions in the DOL Regulation states that the underlying
assets of an entity (such as any Class of  Certificates)  will not be considered
to be "plan  assets"  if less  than 25% of the  value  of each  class of  equity
interests (in such Class of  Certificates)  is held by "benefit plan investors,"
which are  defined to include not only ERISA Plans and  Tax-Favored  Plans,  but
also individual retirement accounts and other employee benefit plans not subject
to ERISA (such as  governmental,  foreign or church  plans).  This  exception is
tested  immediately  after each acquisition of the equity interest in the entity
(or  Certificates),  whether upon initial  issuance or in the secondary  market.
Therefore,  certain Classes of  Certificates  may not be acquired or transferred
unless  the  Trustee  and  the  Depositor   are  furnished   with  a  letter  of
representation  or an opinion of counsel to the effect that such an  acquisition
or  transfer  will not  result  in a  violation  of the  prohibited  transaction
provisions of ERISA and the Code and will not subject the Trustee, the Depositor
or the Master  Servicer  to  additional  obligations.  Therefore,  it may not be
appropriate to use Plan Assets to acquire or hold  Certificates in reliance upon
the  availability  of any  exception  under the DOL  Regulation  because  of the
factual  nature  of these  exceptions.  For  purposes  of the  sections  of this
Prospectus  and any Prospectus  Supplement  headed "ERISA  Considerations,"  the
terms "Plan Assets" and "assets of a Plan" have the meaning specified in the DOL
Regulation and include an undivided interest in the underlying assets of certain
entities in which a Plan invests.

        The  prohibited  transaction  provisions  of  Section  406 of ERISA  and
Section  4975 of the Code may  apply to a Trust and  cause  the  Depositor,  the
Master Servicer,  any Subservicer,  the Trustee, any Credit Provider and 

                                      111
<PAGE>


certain affiliates thereof, to be considered or become "parties in interest" (or
"disqualified persons") with respect to the assets of any Plan that are invested
in  Certificates  issued by the  Trust.  If so,  the  acquisition  or holding of
Certificates  by or on behalf of a Plan or with Plan Assets could also give rise
to a prohibited  transaction  under ERISA and Section 4975 of the Code, unless a
statutory or administrative  exemption is available.  Certificates acquired by a
Plan  would be  assets  of that  Plan.  Under  the DOL  Regulation,  the  Trust,
including  the Primary  Assets and other  assets held in the Trust,  may also be
deemed to be assets of each Plan that  acquires  Certificates.  Special  caution
should be exercised before Plan Assets are used to acquire a Certificate in such
circumstances, especially if, with respect to such Plan Assets, a Depositor, the
Master Servicer, a Subservicer, the Trustee, any Credit Provider or an affiliate
thereof either (1) has investment  discretion  with respect to the investment of
Plan Assets, or (2) has authority or responsibility to give (or regularly gives)
investment advice with respect to Plan Assets for a fee pursuant to an agreement
or  understanding  that such advice will serve as a primary basis for investment
decisions with respect thereto.

        Any person who has  discretionary  authority  or control with respect to
the  management  or  disposition  of the  assets of a Plan,  and any  person who
provides  investment advice with respect to such assets for a fee (in the manner
described  above),  is a  fiduciary  with  respect to such Plan.  If the Primary
Assets  and  other  Trust  assets  were  deemed  to be Plan  Assets,  any  party
exercising  management or  discretionary  control  regarding those assets may be
deemed to be a "fiduciary"  with respect to all Plans  involved and,  therefore,
subject to the fiduciary  requirements  of ERISA and the prohibited  transaction
provisions of ERISA and Section 4975 of the Code with respect to such Plans.  In
addition,  if the Primary  Assets and other Trust  assets were deemed to be Plan
Assets,  the acquisition or holding of Certificates by or on behalf of a Plan or
with Plan Assets,  as well as the normal operations of the Trust, may constitute
or result in a prohibited transaction under ERISA and Section 4975 of the Code.

Prohibited Transaction Exemptions

        Underwriters'  Exemptions.  The DOL  has  issued  individual  exemptions
(each,  an  "Exemption"),  to  a  large  number  of  investment  banking  firms,
broker-dealers  and banks or their affiliates  (each, an  "Underwriter"),  which
generally exempt from the application of the prohibited  transaction  provisions
of Section 406 of ERISA, and the excise taxes imposed on prohibited transactions
pursuant to Section  4975(a) and (b) of the Code,  certain  transactions  (among
others)  relating to the  servicing  and  operation  of  mortgage  pools and the
purchase,  sale and holding of mortgage  pass-through  certificates  issued by a
trust as to which an Underwriter to whom the DOL has issued an Exemption (or any
of its  affiliates) is the sole  underwriter or the manager or co-manager of the
underwriting  syndicate,  or a selling or placement agent,  with respect to such
certificates,  provided  that  certain  conditions  set forth in the  applicable
Exemption are satisfied.  The  Prospectus  Supplement for each Series will state
(in the section  headed  "ERISA  Considerations")  whether the DOL has issued an
Exemption to an Underwriter with respect to that Series and identify the Classes
of Certificates of that Series to which any such Exemption may apply.

        General  Conditions.  Each Exemption  sets forth six general  conditions
which must be satisfied  for a  transaction  involving  the  purchase,  sale and
holding of Certificates to be eligible for exemptive relief  thereunder.  

                                      112
<PAGE>


First,  the acquisition of  Certificates  with Plan Assets must be on terms that
are at  least  as  favorable  to the  Plans  involved  as  they  would  be in an
arm's-length  transaction  with an unrelated  party.  Second,  an Exemption only
applies  to   Certificates   evidencing   rights  and  interests  that  are  not
subordinated to the rights and interests  evidenced by the other Certificates of
the same Trust.  Third, the Certificates,  at the time of their acquisition with
Plan Assets, must be rated in one of the three highest generic rating categories
by S&P, Moody's, D&P or Fitch. Fourth, the Trustee cannot be an affiliate of any
member  of the  "Restricted  Group,"  which  consists  of any  Underwriter,  the
Depositor,  the Master Servicer,  any Subservicer and any Mortgagor with respect
to  Primary  Assets  constituting  more  than  5% of the  aggregate  unamortized
principal balance of the Primary Assets held in the related Trust as of the date
of initial issuance of the Certificates.  Fifth, the sum of all payments made to
and  retained  by the  Underwriters  must  represent  not more  than  reasonable
compensation  for  underwriting  or  placing  the  Certificates;  the sum of all
payments made to and retained by the Depositor pursuant to the assignment of the
Primary  Assets and other Trust assets to the related  Trust must  represent not
more than the fair market value of such obligations; and the sum of all payments
made to and retained by the Master Servicer and any Subservicers  must represent
not more than  reasonable  compensation  for such  persons'  services  under the
related  Pooling and  Servicing  Agreement  and  reimbursement  of such persons'
reasonable expenses in connection  therewith.  Sixth, each Exemption states that
the investing Plan must be an accredited investor as defined in Rule 501 (a) (1)
of Regulation D of the Securities and Exchange  Commission  under the Securities
Act of 1933, as amended.

        A  Plan  fiduciary  or  other  investor  of  Plan  Assets  contemplating
purchasing  a  Certificate  must  make its own  determination  that the  general
conditions described above will be satisfied with respect to such Certificate.

        If the general conditions of an applicable Exemption are satisfied,  the
Exemption may provide exemptive relief from the restrictions  imposed by Section
406(a) of ERISA,  and the excise  taxes  imposed by Section  4975 (a) and (b) by
reason of Section  4975(c)(1)(A) through (D) of the Code, in connection with the
direct or indirect sale, exchange,  transfer,  holding or the direct or indirect
acquisition or disposition in the secondary  market of Certificates by a Plan or
with Plan Assets.  However,  no exemption is provided from the  restrictions  of
Section  406(a)(1)(E)  and (2) of ERISA  for the  acquisition  or  holding  of a
Certificate  by or with Plan  Assets of an  Excluded  Plan by any person who has
discretionary authority or renders investment advice with respect to Plan Assets
of such Excluded Plan.  For purposes of the sections of this  Prospectus and any
Prospectus  Supplement headed "ERISA  Considerations,"  the term "Excluded Plan"
means a Plan sponsored by any member of the Restricted Group.

        Specific  Conditions.  If certain  specific  conditions of an applicable
Exemption are also satisfied,  the Exemption may provide  exemptive  relief from
the restrictions  imposed by Section  406(b)(1) and (2) of ERISA, and the excise
taxes imposed by Section 4975 (a) and (b) by reason of Section  4975(c)(1)(E) of
the Code,  in  connection  with (1) the direct or  indirect  sale,  exchange  or
transfer of  Certificates,  in the initial  issuance of  Certificates  between a
Depositor or an Underwriter and an investor of Plan Assets,  when the person who
has  discretionary  authority or renders  investment  advice with respect to the
investment of the relevant Plan Assets in the  Certificates  is a Mortgagor with
respect to 5% or less of the fair market  value of the  Primary  Assets or other
assets held in the Trust (or an 
                                      113
<PAGE>


affiliate  of such a person),  and (2) the  direct or  indirect  acquisition  or
disposition  in the secondary  market and holding of  Certificates  by a Plan or
with Plan Assets.

        Further, if certain specific  conditions of an applicable  Exemption are
satisfied,  the Exemption  may provide  exemptive  relief from the  restrictions
imposed by  Section  406(a) and (b) of ERISA,  and the excise  taxes  imposed by
Section  4975(a)  and  (b)  by  reason  of  Section  4975(c)  of the  Code,  for
transactions in connection  with the servicing,  management and operation of the
Mortgage  Pools.  The  Depositor  expects that those  specific  conditions of an
applicable  Exemption will be satisfied with respect to the Certificates so that
the Exemption would provide exemptive relief from those  restrictions and excise
taxes  for  transactions  in  connection  with  the  servicing,  management  and
operation of the Mortgage  Pools,  provided  that the general  conditions of the
Exemption are satisfied.

        An  applicable  Exemption  also may  provide  exemptive  relief from the
restrictions imposed by Section 406(a) of ERISA, and the excise taxes imposed by
Section  4975(a) and (b) by reason of Section  4975(e)(1)(A)  through (D) of the
Code, if such  restrictions  are  otherwise  deemed to apply because a person is
deemed to be a "party in  interest"  (within  the  meaning of  Section  3(14) of
ERISA) or a "disqualified  person" (within the meaning of Section 4975(e) (2) of
the Code) with respect to a Plan by virtue of providing  services to the Plan(s)
involved,  or by virtue  of having  certain  specified  relationships  to such a
person,  solely as a result of the ownership of  Certificates  by a Plan or with
Plan Assets.

        Advance  Determinations.  Before purchasing any Class of Certificates of
any Series,  a Plan  fiduciary or other  investor of Plan Assets  should  itself
determine  that (1) the DOL has  issued  an  Exemption  to an  Underwriter  with
respect  to that  Series  which  will be  disclosed  in the  related  Prospectus
Supplement,  (2) the Exemption  applies to Certificates  of that Class,  (3) the
Certificates constitute  "certificates" as defined in the Exemption, and (4) the
specific  and general  conditions  and any other  requirements  set forth in the
Exemption would be satisfied.  In addition to making its own determination as to
the  availability of the exemptive  relief provided by an applicable  Exemption,
the Plan fiduciary or other investor of Plan Assets should  consider its general
fiduciary  obligations  under  ERISA in  determining  whether  to  purchase  any
Certificates  with  Plan  Assets,  and  should  especially  consider  the  ERISA
requirements  of  investment  prudence  and whether such a purchase is permitted
under the governing Plan  instruments and is appropriate for the Plan in view of
its overall  investment  policy and the composition and  diversification  of its
portfolio.

        Any Plan  fiduciary  or other  investor of Plan  Assets who  proposes to
purchase  Certificates  with Plan Assets  should  consult  with its counsel with
respect to the potential  applicability of ERISA and Section 4975 of the Code to
such investment and the  availability of exemptive  relief under an Exemption or
any other prohibited transaction exemption in connection therewith. Depending on
the relevant facts and circumstances,  other prohibited  transaction  exemptions
may apply to the  purchase,  sale or  holding of  Certificates  of any Series or
Class by a Plan, for example.  Prohibited  Transaction Class Exemption  ("PTCE")
95-60,  which exempts certain  transactions  between  insurance  company general
accounts and parties in interest; PTCE 91-38, which exempts certain transactions
between bank  collective  investment  funds and parties in interest;  PTCE 90-1,
which exempts certain  transactions  between  insurance  company pooled separate
accounts  and

                                      114
<PAGE>


parties in interest;  or PTCE 84-14, which exempts certain transactions effected
on behalf of a plan by a "qualified  professional asset manager." In particular,
in  connection  with a  contemplated  purchase of  Certificates  representing  a
beneficial  ownership interest in a pool of single-family  residential  mortgage
loans,  any fiduciary or other Plan investor should consider the availability of
an  Exemption  or PTCE 83-1 for certain  transactions  involving  mortgage  pool
investment trusts. The Prospectus  Supplement for any Series of Certificates may
contain additional  information regarding the application of an Exemption,  PTCE
83-1  or  any  other  prohibited  transaction  exemption  with  respect  to  the
Certificates  offered  thereby.  However,  PTCE 83-1 does not provide  exemptive
relief with respect to Certificates evidencing interests in Trusts which include
Cooperative  Loans,  and there can be no assurance that any of these  exemptions
will apply with respect to any Plan's investment in any Certificates or, even if
an  exemption  were  deemed  to apply,  that any  exemption  would  apply to all
prohibited transactions that may occur in connection with such investment.

Tax Exempt Investors

        A Plan that is exempt from federal income  taxation  pursuant to Section
501(a) of the Code (a "Tax  Exempt  Investor")  nonetheless  will be  subject to
federal  income  taxation to the extent that its income is  "unrelated  business
taxable income"  ("UBTI")  (within the meaning of Section 512 of the Code).  All
"excess inclusions" of a REMIC allocated to a REMIC Residual Certificate held by
a Tax-Exempt Investor will be considered UBTI and, therefore, will be subject to
federal income tax. See "Federal Income Tax  Consequences--Taxation of Owners of
REMIC Residual Interests."

Consultation With Counsel

        Any Plan  fiduciary  or other  investor of Plan  Assets who  proposes to
acquire or hold Certificates on behalf of or with Plan Assets of any Plan should
consult  with its counsel  with respect to the  potential  applicability  of the
fiduciary  responsibility  provisions  of ERISA and the  prohibited  transaction
provisions of ERISA and Section 4975 of the Code to the proposed  investment and
the availability of exemptive relief under an Exemption,  such as PTCE 83-1 (for
a pool of single  family  residential  mortgage  loans) or any other  prohibited
transaction exemption.

                              PLAN OF DISTRIBUTION

        The  Certificates of each Series may be sold to or through  Underwriters
by a  negotiated  firm  commitment  underwriting  and public  reoffering  by the
Underwriters or such other  underwriting  arrangement as may be specified in the
related  Prospectus  Supplement or may be offered or placed  either  directly or
through agents.  The Depositor intends that Certificates will be offered through
such  various  methods  from  time  to  time  and  that  offerings  may be  made
concurrently  through  more than one of such  methods or that an  offering  of a
particular  Series of  Certificates  may be made through a  combination  of such
methods.

        The  distribution of  Certificates  may be effected from time to time in
one or more transactions at a fixed price or prices, which may be changed, or at
market  prices  prevailing  at the  time of  sale,  at  prices  related  to such
prevailing  market prices or in negotiated  transactions or otherwise at varying
prices to be determined at the time of sale.


                                      115
<PAGE>


       In  connection with the sale of the Certificates,  Underwriters or agents
may receive  compensation in the form of discounts,  concessions or commissions.
Underwriters  may  sell  Certificates  to  certain  dealers  at  prices  less  a
concession.  Underwriters may allow and such dealers may reallow a concession to
certain other dealers. Underwriters,  dealers and agents that participate in the
distribution  of the  Certificates  of a Series may be deemed to be underwriters
and any  discounts  or  commissions  received by them from the  Depositor or the
related  Trust and any profit on the resale of the  Certificates  by them may be
deemed to be underwriting  discounts and commissions under the Securities Act of
1933.  Any  such  Underwriters  or  agents  will be  identified,  and  any  such
compensation received from the Depositor or the related Trust will be described,
in the related Prospectus Supplement. 

       Under agreements which may be entered into by the Depositor, Underwriters
and  agents who  participate  in the  distribution  of the  Certificates  may be
entitled  to  indemnification  by the  Depositor  against  certain  liabilities,
including liabilities under the Securities Act of 1933.

       The  Underwriters may, from time to time, buy and sell Certificates,  but
there can be no assurance that an active secondary market will develop and there
is no assurance that any such market, if established, will continue.

                                     RATINGS

       Each  Class of Certificates  of a Series offered  pursuant hereto will be
rated at their  initial  issuance in one of the four  highest  categories  by at
least one Rating Agency.

       A  security   rating  is  not a  recommendation  to  buy,  sell  or  hold
securities  and may be  subject to  revision  or  withdrawal  at any time by the
assigning  Rating  Agency.  No person is obligated to maintain the rating on any
Certificate,  and,  accordingly,  there  can be no  assurance  that the  ratings
assigned to a Certificate upon initial issuance will not be lowered or withdrawn
by a Rating Agency at any time  thereafter.  In general,  ratings address credit
risk and do not represent any  assessment of the likelihood or rate of principal
prepayments.

                                  LEGAL MATTERS

       The  legality  of the  Certificates  of each  Series and certain  federal
income tax consequences of the issuance of the Certificates  will be passed upon
by  Morrison  & Hecker,  L.L.P.,  Brown & Wood LLP or other  legal  counsel,  as
specified in the related Prospectus Supplement.

                                      116
<PAGE>


                              INDEX OF DEFINITIONS


               Term                                       Page
               ------------------------------------ ----------
               Accrual Certificates......................6, 50
               Accrual Period............................5, 50
               Actuarial Primary Asset......................30
               Advances.....................................40
               Available Payment Amount.....................41
               Balloon Loans................................20
               balloon payment..............................28
               balloon payments............................. 9
               Bankruptcy Bond..............................14
               Bankruptcy Loan..............................30
               Bankruptcy Plan..............................30
               Bay Colony...................................45
               Block........................................43
               Book-Entry Certificates...............7, 49, 68
               Calculation Agent............................50
               Cash Collateral Account......................59
               Cash Collateral Lender.......................89
               Cash Flow Bond Method.......................108
               Cede......................................7, 99
               CEDEL........................................70
               CEDEL Participants...........................70
               Certificate Insurance Policy.................57
               Certificateholder............................84
               Certificates......................Cover Page, 4
               Chase........................................68
               Cimmaron.....................................43
               Citibank.....................................68
               Class.............................Cover Page, 4
               Closing Date..............................4, 87
               Code.....................................16, 84
               COFI Certificates............................53
               Collection Account...........................38
               Combined Loan-to-Value Ratio.................30
               Commission................................... 2
               Committee Report.............................90
               Contingent Regulations.......................89
               Contract.............................Cover Page
               Contract Loan Schedule.......................36
               Contributions Tax...........................101
               Cooperative..................................71
               Cooperative Loans........................26, 72
               Correspondent Loans..........................45
               Credit Provider..............................57
               Curtailments.................................54
               Cut-off Date................................. 4
               D&P..........................................16
               Defective Primary Asset......................37
               Definitive Certificates......................70
               Deposit Date.................................37
               Depositaries.................................68
               Depositor.........................Cover Page, 4
               Determination Date........................... 5

                                      117
<PAGE>


               Term                                       Page
               ------------------------------------ ----------
               Disqualified Organization...................102
               Distribution Account.........................40
               Distribution Date.........................5, 42
               DOL.........................................111
               DOL Regulation..............................111
               DTC...................................7, 49, 68
               Due Period................................6, 84
               Eleventh District............................52
               Eligible Account.............................38
               ERISA.................................. 17, 110
               ERISA Plans.................................110
               Euroclear....................................71
               Euroclear Operator...........................71
               Euroclear Participants.......................71
               Event of Nonpayment..........................66
               excess servicing............................107
               Excess Spread................................89
               Excluded Plan...............................113
               Exemption...................................112
               FHA.......................................8, 27
               FHLBSF.......................................52
               FHLMC........................................64
               Fitch........................................16
               FNMA.........................................64
               Form 8-K.....................................10
               Holder......................................105
               Home Equity Loans.........................8, 27
               HRBMC........................................43
               HRB Tax Services.............................44
               Indirect Participants.................7, 49, 69
               Insurance Proceeds...........................55
               Insurer......................................57
               IRAs........................................110
               IRS..........................................89
               Issue Premium................................94
               Letter of Credit.............................58
               Letter of Credit Issuer......................58
               Liquidated Primary Asset.....................55
               Liquidation Proceeds.........................55
               Loan-to-Value Ratio..........................30
               lockout periods...........................9, 28
               Majority in Aggregate Voting Interest........66
               Manufactured Homes...........................28
               Mark-to-Market Regulations...................98
               Master Servicer...................Cover Page, 4
               Master Servicer Termination Event............66
               Monthly Payments............................. 9
               Moody's......................................16
               Mortgage.....................................26
               Mortgage Note................................26
               Mortgage Rate................................ 8
               Mortgaged Properties.........................26

                                      118
<PAGE>

               Term                                       Page
               ------------------------------------ ----------
               Mortgaged Property...........................10
               Mortgagor....................................21
               National Cost of Funds Index.................53
               NCS..........................................43
               Net Liquidation Proceeds.....................55
               New Withholding Regulations.................104
               NFI..........................................43
               NIV..........................................46
               Nonrecoverable Advances......................40
               Nonresidents................................109
               Notional Principal Amount.................... 7
               OID Regulations..........................84, 89
               Original Pool Principal Balance..............26
               OTS..........................................53
               Owners...................................50, 69
               P&I Advance..............................15, 39
               Participants........................  7, 49, 69
               Pass-Through Rate.........................5, 49
               Pass-Through Securities.....................105
               Percentage Interest.......................7, 49
               Permitted Investments........................38
               Plan.........................................25
               Plan Assets.................................105
               Plans.......................................110
               Pool Insurance Policy....................14, 58
               Pool Insurer.................................58
               Pool Principal Balance.......................56
               Pooling and Servicing Agreement..............34
               Prefunding Account.......................11, 37
               Prepayment Assumption........................87
               Prepayment Period............................54
               Primary Asset Underwriter....................48
               Primary Assets....................Cover Page, 7
               Prime Rate...................................54
               Principal Prepayments........................54
               Prohibited Transactions Tax.................101
               PTCE........................................114
               Qualified Plans.............................110
               Rating Agency................................16
               Ratio Strip Securities......................107
               Realized Losses..............................41
               Record Date.................................. 5
               Reference Banks..............................50
               Released Mortgaged Property Proceeds.........55
               Relief Act...................................24
               REMIC.....................................2, 16
               REMIC Certificates...........................84
               REMIC Provisions.............................84
               REMIC Regular Certificates...................85
               REMIC Regulations............................84
               REMIC Residual Certificates..................85
               REO Property.................................30
               Reserve Account..........................13, 59
               Reserve Interest Rate........................51
               Restricted Group............................113

                                      119
<PAGE>


               Term                                       Page
               ------------------------------------ ----------
               Retail Loans.................................45
               RICO.........................................86
               Riegle Act...............................23, 79
               Rule of 78s Primary Asset....................31
               Rules........................................69
               S&P..........................................16
               Securities..................................106
               Seller........................Cover Page, 4, 43
               Senior Certificates..........................59
               Senior Liens.................................19
               Series...............................Cover Page
               Servicer.....................................47
               Servicing Advances...........................40
               Servicing Fee.......................15, 61, 106
               Simple Interest Primary Asset................31
               Single Family Loan...................Cover Page
               SMMEA....................................16, 83
               Special Hazard Policy....................14, 58
               Spread Account...............................59
               Stripped Securities.........................106
               Subordinated Certificates....................59
               Subservicer..................................64
               Subservicing Agreements......................64
               Substitution Adjustment......................38
               Successor Master Servicer....................67
               Tax Counsel................................. 84
               Tax Exempt Investor.........................115
               Tax Favored Plans...........................110
               Terms and Conditions.........................71
               thrift institutions..........................97
               Tiered REMICs................................86
               TIN.........................................109
               Title I Loans................................29
               Title I Program..............................29
               Title V......................................78
               Trust................................Cover Page
               Trust Assets.................Cover Page, 26, 34
               Trustee...................................4, 34
               UBTI........................................115
               Underwriter.................................112
               United States person........................105
               VA........................................8, 27
               Wholesale Loans..............................45
               Yield Supplement Account.....................59


                                      120

<PAGE>



                                     PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS

Item 14.    Other Expenses of Issuance and Distribution

            The expenses expected to be incurred in connection with the issuance
and distribution of the securities  being  registered,  other than  underwriting
compensation,  are as set forth  below.  All such  expenses,  except for the SEC
registration and filing fees, are estimated*:

      SEC Registration Fee.........................................$   540,000
      NASD Filing Fee......................................................N/A
      Legal Fees and Expenses......................................$   270,000
      Accounting Fees and Expenses.................................$   125,000
      Trustee's Fees and Expenses (including counsel fees).........$   160,000
      Blue Sky Qualification Fees and Expenses.....................$    10,000
      Printing and Engraving Fees..................................$   150,000
      Rating Agency Fees...........................................$   540,000
      Surety Loan Reviews..........................................$   140,000
      Miscellaneous................................................$    20,000

      Total                                                         $ 1,955,000

*  Estimated  expenses are based upon the assumption  that the securities  being
   registered will be issued and distributed in four transactions.

Item 15.    Indemnification of Directors and Officers

            Section 145 of the General  Corporation  Law of Delaware  empowers a
corporation to indemnify any person who was or is a party or is threatened to be
made  a  party  to  any  threatened,  pending,  or  completed  action,  suit  or
proceeding, whether civil, criminal, administrative or investigative (other than
an action by or in the right of the corporation),  by reason of the fact that he
or she is or was a director,  officer, employee or agent of the corporation,  or
is or was serving at the  request of the  corporation  as a  director,  officer,
employee or agent of another corporation,  partnership,  joint venture, trust or
other  enterprise.  Depending on the character of the proceeding,  a corporation
may indemnify against expenses (including attorneys' fees), judgments, fines and
amounts paid in settlement  actually and reasonably  incurred in connection with
such action,  suit or proceeding if the person  indemnified  acted in good faith
and in a manner he or she  reasonably  believed  to be in or not  opposed to the
best interest of the  corporation,  and, with respect to any criminal  action or
proceeding, had no cause to believe his or her conduct was unlawful. In the case
of an action by or in the right of the corporation,  no  indemnification  may be
made in respect to any claim, issue or matter as to which such person shall have
been adjudged to be liable to the corporation unless and only to the extent that
the Court of  Chancery  or the court in which  such  action or suit was  brought
shall determine that,  despite the  adjudication of liability but in view of all
the circumstances of the case, such person is fairly and reasonably  entitled to
indemnity  for such  expenses  which the court  shall deem  proper.  Section 145
further  provides that to the extent a director or officer of a corporation  has
been  successful in the defense of any action,  suit or  proceeding  referred to
above or in the defense of any claim,  issue or matter therein,  he or she shall
be  indemnified  against  expenses  (including  attorneys'  fees)  actually  and
reasonably incurred by him or her in connection therewith.

            The Bylaws of the  Registrant  provide,  in effect,   that,  to  the
extent  and under the  circumstances  permitted  by Section  145 of the  General
Corporation Law of Delaware,  the Registrant  shall 

                                      II-1
<PAGE>


indemnify  any person who was or is a party or is  threatened to be made a party
to any action,  suit or proceeding of the type described  above by reason of the
fact  that he or she is or was a  director,  officer,  employee  or agent of the
Registrant. 
Item 16.  Exhibits and Financial Statements

(a)    Exhibit

   1.1*       Form of Underwriting Agreement.

   4.1*       Form of Pooling and Servicing Agreement.

   5.1*       Opinion of Morrison & Hecker L.L.P. as to legality (including 
              consent of such firm).

   8.1*       Opinion of  Morrison & Hecker  L.L.P.  as to certain tax matters
              (including consent of such firm).

   23.1*      Consent of Morrison & Hecker  L.L.P.  (included  in Exhibits 5.1
              and 8.1).

   24.1*      Power of Attorney (included on signature page).

- - - ------------------
*           Filed herewith.


(b)   Financial Statements

      All financial  statements,  schedules and historical financial information
      have been omitted as they are not applicable.


Item 17.    Undertakings

            A.    Undertaking pursuant to rule 415.
                  ---------------------------------

The undersigned Registrant hereby undertakes:

(1)   To file,  during any  period in which  offers or sales are being  made,  a
      post-effective amendment to this Registration Statement:

            (i)    To include any prospectus required by Section 10(a)(3) of the
                   Securities Act of 1933;

            (ii)   To reflect in the  prospectus  any  facts  or events  arising
                   after the effective date of the  Registration   Statement (or
                   the most  recent  post-effective   amendment  thereof) which,
                   individually   or in the aggregate,  represent  a fundamental
                   change in  the  information  set  forth  in the  Registration
                   Statement.  Notwithstanding  the  foregoing,  any increase or
                   decrease  in volume  of  securities  offered  (if  the  total
                   dollar value of  securities  offered  would not  exceed  that
                   which was  registered)  and  any  deviation  from  the low or
                   high end of the  estimated   maximum   offering  range may be
                   reflected in the form of prospectus filed with the Commission
                   pursuant  to Rule  424(b) if, in the  aggregate, the  changes
                   in volume and price  


                                      II-2
<PAGE>

                   represent  no  more than 20% change in the maximum  aggregate
                   offering  price set forth in the "Calculation of Registration
                   Fee" table  in the effective  Registration Statement; and
            (iii)  To include any material  information with respect to the plan
                   of distribution not previously  disclosed in the Registration
                   Statement or any material  change to such  information in the
                   Registration Statement.

      provided,  however, that paragraphs (1)(i) and (1)(ii) do not apply if the
      information required to be included in a post-effective amendment by those
      paragraphs  is  contained  in  periodic  reports  filed by the  Registrant
      pursuant to section 13 or section 15(d) of the Securities  Exchange Act of
      1934 that are incorporated by reference in this Registration Statement.

(2)   That,  for the purpose of determining  any liability  under the Securities
      Act of 1933,  each such  post-effective  amendment shall be deemed to be a
      new registration statement relating to the securities offered therein, and
      the  offering  of such  securities  at that time shall be deemed to be the
      initial bona fide offering thereof.

(3)   To remove from registration by means of a post-effective  amendment any of
      the securities  being registered which remain unsold at the termination of
      the offering.

            B.    Undertaking Concerning Filings Incorporating
                  Subsequent Exchange Act Documents by Reference.
                  -----------------------------------------------

            The undersigned  Registrant  hereby undertakes that, for purposes of
determining  any liability  under the Securities Act of 1933, each filing of the
Registrant's  annual  report  pursuant to section  13(a) or section 15(d) of the
Securities  Exchange  Act of 1934  (and,  where  applicable,  each  filing of an
employee  benefit  plan's  annual  report  pursuant  to  section  15(d)  of  the
Securities  Exchange  Act of 1934)  that is  incorporated  by  reference  in the
Registration  Statement  shall  be  deemed  to be a new  registration  statement
relating to the securities offered therein,  and the offering of such securities
at that time shall be deemed to be the initial bona fide offering thereof.

            C.    Undertaking in Respect of Indemnification.
                  ------------------------------------------

            Insofar  as  indemnification   for  liabilities  arising  under  the
Securities Act of 1933 may be permitted to directors,  officers and  controlling
persons of the Registrant  pursuant to the foregoing  provisions,  or otherwise,
the  Registrant  has been  advised  that in the  opinion of the  Securities  and
Exchange Commission,  such indemnification is against public policy as expressed
in the Act and is,  therefore,  unenforceable.  In the  event  that a claim  for
indemnification  against  such  liabilities  (other  than  the  payment  by  the
Registrant of expenses  incurred or paid by a director,  officer or  controlling
person of the  Registrant  in the  successful  defense  of any  action,  suit or
proceeding)  is  asserted by such  director,  officer or  controlling  person in
connection with the securities being registered,  the Registrant will, unless in
the opinion of its counsel the matter has been settled by controlling precedent,
submit  to a  court  of  appropriate  jurisdiction  the  question  whether  such
indemnification  by it is against public policy as expressed in the Act and will
be governed by the final adjudication of such issue.


                                      II-3
<PAGE>

                                   SIGNATURES

            Pursuant to the  requirements  of the  Securities  Act of 1933,  the
Registrant certifies that it has reasonable grounds to believe that it meets all
of the  requirements  for filing on Form S-3 (including that the security rating
requirement  will  be met by the  time  of  sale  of any  securities  registered
hereunder) and has duly caused this  Registration  Statement to be signed on its
behalf by the  undersigned,  thereunto  duly  authorized,  in the City of Kansas
City, State of Missouri, on the 30th day of September, 1998.

                              COMMERCIAL MORTGAGE ACCEPTANCE CORP.


                              By:   /s/ Bret G. Wilson
                                    Bret G. Wilson, President and Treasurer


      KNOW ALL MEN BY THESE PRESENTS,  that each person whose signature  appears
below  constitutes and appoints Bret G. Wilson and Mark A. Keller,  his true and
lawful   attorney-in-fact  and  agent,  with  full  power  of  substitution  and
resubstitution,  for  him  and in his  name,  place  and  stead,  in any and all
capacities, to sign and file (i) any or all amendments (including post-effective
amendments) to this  Registration  Statement and any and all other  documents in
connection  therewith,  with  all  exhibits  thereto,  and  (ii) a  registration
statement, and any and all amendments thereto,  relating to any offering covered
hereby  filed  pursuant  to Rule  462(b)  under  the  Securities  Act,  with the
Securities  and Exchange  Commission,  granting unto said  attorney-in-fact  and
agent full power and  authority  to do and perform  each and every act and thing
requisite and  necessary to be done in and about the  premises,  as fully to all
intents and purposes as might or could be done in person,  hereby  ratifying and
confirming  all  that  said  attorney-in-fact  and  agent or his  substitute  or
substitutes, may lawfully do or cause to be done by virtue hereof.

      Pursuant to the  requirements  of the  Securities Act of 1933, as amended,
this  Registration  Statement  has been signed by the  following  persons in the
capacities and as of the dates indicated.

Signature                     Position                      Date


/s/ Bret G. Wilson            Director, President           September 30, 1998
Bret G. Wilson                and Treasurer   


/s/ Mark A. Keller            Vice President                September 30, 1998
Mark A. Keller


/s/ Richard E. Skaggs         Director                      September 30, 1998
Richard E. Skaggs






                          BLOCK MORTGAGE FINANCE, INC.

                             Block Mortgage Finance
                  Asset Backed Certificates, Series _________,
                                   Class A-1
                                   Class A-2
                                   Class A-3
                                   Class A-4
                                   Class A-6
                                   Class A-7
                                   Class A-8




                             UNDERWRITING AGREEMENT


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


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

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

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

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

Ladies and Gentlemen:

      Block Mortgage Finance,  Inc. (the "Depositor"),  a wholly-owned,  limited
purpose  subsidiary  of  Companion  Mortgage  Corporation   ("Companion"),   has
authorized  the  issuance  and  sale of  Block  Mortgage  Finance  Asset  Backed
Certificates,  Series 1998-2,  Class A-1, Class A-2, Class A-3, Class A-4, Class
A-5 and Class A-6 Certificates  (collectively,  the "Group 1 Certificates")  and
Class A-7 and Class A-8 Certificates  (the "Group 2 Certificates"  and, together
with the Group 1  Certificates,  the  "Class A  Certificates"),  and the Class R
Certificates  (the "Class R  Certificates").  The Class A  Certificates  and the
Class R Certificates are herein collectively  referred to as the "Certificates".
The Certificates  evidence in the aggregate the beneficial ownership interest in
a pool of fixed- and adjustable-rate  mortgage loans (the "Mortgage Loans"). The
Group 1 Certificates will represent an undivided ownership interest in the group
of Mortgage Loans (the "Fixed Rate Group") which are secured by fixed-rate first
and second mortgages primarily on one- to four-family residential dwellings. The
Group 2 Certificates will represent an undivided ownership interest in the group
of Mortgage Loans (the "Adjustable Rate Group" and, together with the Fixed Rate
Group, the "Loan Groups") which 

<PAGE>

are secured by adjustable-rate  first mortgages primarily on one- to four-family
residential dwellings.

      Only  the  Class  A  Certificates  are  being  purchased  by  the  several
underwriters named in Schedule A hereto (collectively,  the "Underwriters"),  at
the prices set forth in Schedule A.

      The  Certificates  will be issued under a pooling and servicing  agreement
(the "Pooling and Servicing Agreement"),  dated as of __________________________
among the  Depositor,  Companion,  as seller (in such  capacity,  the "Seller"),
Block  Financial  Corporation,  as  master  servicer  (the  "Master  Servicer"),
and______________________________________________,  as trustee (the  "Trustee").
The  Master  Servicer  will  enter into a  subservicing  agreement,  dated as of
__________________________     (the     "Sub-Servicing     Agreement"),     with
___________________________    (the   "Sub-Servicer")   to   provide   for   the
sub-servicing  of the Mortgage Loans.  The Seller,  pursuant to the terms of the
Pooling  and  Servicing  Agreement,  will  transfer  to the  Depositor  and  the
Depositor, pursuant to the Pooling and Servicing Agreement, will transfer to the
Trustee, all of its right, title and interest in and to the Mortgage Loans as of
the Cut-Off Date (except for (i) principal (including  Prepayments) and interest
collected  on each  Mortgage  Loan on or prior to the Cut-Off  Date (other than,
with respect to Actuarial  Loans,  scheduled  monthly  payments  collected on or
prior to the Cut-Off Date and due after the Cut-Off  Date) and (ii) with respect
to Actuarial  Loans,  scheduled  monthly payments due on or prior to the Cut-Off
Date) and the  collateral  securing each Mortgage Loan.  The  Certificates  will
evidence  fractional  undivided  interests in the property held in trust for the
holders  of such  Certificates  (the  "Trust").  The  assets of the  Trust  will
include,  among other things: the Mortgage Loans to be conveyed by the Depositor
to the Trust on the  Closing  Date;  such  amounts  as may be held by the Master
Servicer in the Collection Account (other than investment  earnings thereon) and
any other accounts held by or maintained by the Master  Servicer with respect to
the servicing of the Mortgage Loans and the other assets of the Trust;  and such
amounts as may be held by the Trustee in the  Distribution  Account  (other than
investment  earnings thereon) and any other accounts held by the Trustee for the
Trust. The aggregate  undivided interest in the Trust represented by the Class A
Certificates initially will be equal to $_________________ of principal (subject
to a variance of plus or minus 5%), which will represent 100% of the outstanding
principal balances of the Mortgage Loans as of  __________________________  (the
"Cut-Off  Date").  The  Class  A  Certificates  will  have  the  benefit  of two
certificate   guaranty   insurance   policies  (each,  a  "Policy")   issued  by
____________________________(the "Certificate Insurer"), the principal operating
subsidiary  of  __________________________,  pursuant to an Insurance  Agreement
(the "Insurance  Agreement")  dated as of  __________________________  among the
Seller, the Master Servicer, the Depositor, H&R Block, Inc., the Trustee and the
Certificate  Insurer.  In addition to the Insurance  Agreement,  the Seller, the
Master Servicer, the Underwriters and the Certificate Insurer will enter into an
Indemnification   Agreement  (the  "Indemnification   Agreement")  dated  as  of
_________________.  A form of the Pooling and Servicing Agreement has been filed
as an exhibit to the Registration Statement (hereinafter defined).

      An  election  will be made to treat  the  assets  of the  Trust as a "real
estate mortgage investment conduit" (a "REMIC") for federal income tax purposes.
The  Class A  Certificates  will  represent  beneficial  ownership  of  "regular
interests" in the REMIC and the Class R Certificates  will represent  beneficial
ownership of "residual interests" in the REMIC.

                                       2
<PAGE>

      Capitalized  terms used but not  defined  herein  shall have the  meanings
given to them in the Pooling and Servicing Agreement.

      This  Underwriting  Agreement,  the Pooling and Servicing  Agreement,  the
Sub-Servicing   Agreement,  the  Insurance  Agreement  and  the  Indemnification
Agreement are referred to collectively  herein as the  "Agreements".  The Master
Servicer,  the Seller and the Depositor are referred to  collectively  herein as
the "Transaction Parties".

      The  Depositor  filed with the  Securities  and Exchange  Commission  (the
"Commission") on September ____, 1998, a registration statement on Form S-3 (No.
333-_________),  including  a  form  of  prospectus  and  prospectus  supplement
relating to the Class A  Certificates,  and  pursuant to the  provisions  hereof
shall file such  post-effective  amendments thereto as may hereafter be required
pursuant to the  Securities  Act of 1933,  as amended (the "1933 Act"),  and the
rules  and   regulations   of  the   Commission   thereunder   (the  "Rules  and
Regulations"). Such registration statement (as amended) is referred to herein as
the "Registration Statement";  the prospectus and prospectus supplement relating
to  the  offering  of the  Class  A  Certificates  constituting  a  part  of the
Registration  Statement  filed or to be filed by the Depositor are  collectively
referred to herein as the "Prospectus" and each of the prospectus and prospectus
supplement  is  referred  to  as  the  "Base  Prospectus"  and  the  "Prospectus
Supplement,"  respectively;  and  any  reference  herein  to  any  amendment  or
supplement with respect to the Registration Statement or the Prospectus shall be
deemed to refer to and  include  any  information  deemed  to be a part  thereof
pursuant to Rule 430A under the 1933 Act.

     Section 1.  Representations  and  Warranties  of the Master  Servicer,  the
Seller  and the  Depositor.  Each of the  Master  Servicer,  the  Seller and the
Depositor, as to itself, and the Master Servicer,  individually, with respect to
(a), (b), (o),  (q), (r) and (s) below,  represents  and warrants to, and agrees
with the Underwriters that:

     (a) The Registration Statement has become effective under the 1933 Act. The
Registration   Statement  complies,  and  all  amendments  to  the  Registration
Statement at the time such amended Registration Statement becomes effective will
comply,  in all material  respects with the requirements of the 1933 Act and the
Rules and Regulations.  The Registration Statement at the time such Registration
Statement  became  effective  did not,  and any  amendment  to the  Registration
Statement at the time such amended Registration Statement becomes effective will
not,  contain  any  untrue  statement  of a  material  fact or omit to state any
material fact required to be stated  therein or necessary to make the statements
therein not  misleading.  The  Prospectus  as of the date hereof  does,  and the
Prospectus as amended or supplemented as of the Closing Date will, comply in all
material  respects  with the  requirements  of the 1933  Act and the  Rules  and
Regulations. The Prospectus as of the date hereof did not, and the Prospectus as
amended or  supplemented  as of the  Closing  Date will not,  contain any untrue
statement of a material fact or omit to state a material fact necessary in order
to make the statements  therein,  in the light of the circumstances  under which
they were made, not misleading;  provided, however, that the representations and
warranties in this  subsection  shall not apply to  statements  in, or omissions
from, the Registration  Statement or the Prospectus made in reliance upon and in
conformity  with  information  furnished  to the  Depositor  in  writing  by the
Underwriters or the Certificate  Insurer  expressly for use in the  Registration
Statement  or  Prospectus.  The Seller and the  Depositor  acknowledge  that the
statements  set  forth in the last  paragraph  of the  first  cover  page of the

                                       3

<PAGE>

Prospectus  Supplement,  in the  second  full  paragraph  and  the  next to last
paragraph of page  S-_____ of the  Prospectus  Supplement  and under the caption
"UNDERWRITING"  in the Prospectus  Supplement  constitute  the only  information
furnished in writing by the  Underwriters  for inclusion in the Prospectus.  The
conditions to the use by the Depositor of a  registration  statement on Form S-3
under the 1933 Act, as set forth in the General  Instructions  to Form S-3, have
been satisfied with respect to the  Registration  Statement and the  Prospectus.
There are no contracts or documents of the Depositor or its affiliates  that are
required to be filed as exhibits to the Registration  Statement  pursuant to the
1933 Act or the Rules and Regulations that have not been so filed on or prior to
the effective date of the Registration Statement.

     (b)  Since the  respective  dates as of which  information  is given in the
Prospectus,  or the Prospectus as amended and  supplemented at the Closing Date,
there  has  not  been  any  material  adverse  change  in the  general  affairs,
management,  financial  condition  or  results  of  operations  of  any  of  the
Transaction  Parties or of their  subsidiaries or affiliates,  otherwise than as
set forth in the Prospectus or the Prospectus as amended and supplemented at the
Closing  Date.

     (c) Such  Transaction  Party  has been  duly  incorporated  and is  validly
existing as a  corporation  in good  standing  under the laws of its  respective
jurisdiction  of  incorporation,  with  the  full  right,  power  and  authority
(corporate  and other) to own,  lease and operate its properties and conduct its
business  as  described  in the  Prospectus  and to enter into and  perform  its
obligations  under the Agreements to which it is a signatory,  and, with respect
to the Depositor, to cause the Certificates to be issued; such Transaction Party
is duly qualified as a foreign  corporation to transact  business and is in good
standing in each jurisdiction  which requires such  qualification,  except where
failure to be so qualified  would not have a material  adverse effect on (A) its
business or financial  condition,  (B) its  obligations  under the Agreements to
which it is a signatory or (C) the Owners of the Certificates;  such Transaction
Party is duly authorized and licensed under applicable law,  including,  without
limitation, those that regulate the business of originating, purchasing, selling
or servicing first and second lien mortgage  loans,  to conduct,  in the various
jurisdictions  in which it does  business,  the business it  currently  conducts
therein and to perform its obligations as contemplated by the Agreements, except
where failure to be so qualified or licensed  would not have a material  adverse
effect on (A) its business or financial condition, (B) its obligations under the
Agreements to which it is a signatory or (C) the Owners of the Certificates. 

     (d) There are no legal or  governmental  proceedings  pending to which such
Transaction Party is a party, or of which any property of such Transaction Party
is the subject,  which could  reasonably be expected to materially and adversely
affect  (A)  its  financial  position,   shareholders'   equity  or  results  of
operations,  (B) its obligations under the Agreements to which it is a signatory
or (C)  the  Owners  of the  Certificates;  and to the  best  knowledge  of such
Transaction  Party,  no such  proceedings  are  threatened  or  contemplated  by
governmental authorities or threatened by others.

     (e) This  Underwriting  Agreement has been and,  prior to the Closing Date,
the Agreements  (other than this  Underwriting  Agreement)  will have been, duly
authorized, executed and delivered by each Transaction Party which is a party to
such  Agreements  and,  when duly  executed and  delivered by the other  parties
thereto,  will  constitute  legal,  valid and  binding  instruments  enforceable
against such  Transaction  Party,  in accordance  with their  respective

                                       4

<PAGE>

terms,   subject   as  to   enforceability   (i)   to   applicable   bankruptcy,
reorganization,   insolvency,   moratorium  or  other  similar  laws   affecting
creditors' rights generally, (ii) to general principles of equity (regardless of
whether  enforcement  is sought in a  proceeding  in equity or at law) and (iii)
with respect to rights of indemnity  under this  Underwriting  Agreement and the
Indemnification  Agreement,  to  limitations  of public policy under  applicable
securities  laws.

     (f) The issuance and delivery of the Certificates,  the consummation of any
other of the transactions  contemplated in the Agreements and the fulfillment of
the terms of the  Agreements  do not and will not  conflict  with or violate any
term or provision of the Certificate or Articles of  Incorporation  or Bylaws of
such  Transaction  Party;  any statute,  order or regulation  applicable to such
Transaction  Party of any  court,  regulatory  body,  administrative  agency  or
governmental body having  jurisdiction  over such Transaction  Party; and do not
and  will  not  conflict  with,  or  result  in a  breach  or  violation  or the
acceleration  of, or  constitute a default  under,  or result in the creation or
imposition of any lien, charge or encumbrance upon any of the property or assets
of such  Transaction  Party pursuant to the terms of, any  indenture,  mortgage,
deed of trust,  loan  agreement or other  agreement or  instrument to which such
Transaction  Party is a party or by which such Transaction Party may be bound or
to which any of the property or assets of such Transaction Party may be subject,
except for conflicts,  violations,  breaches,  accelerations  and defaults which
would not be,  individually  or in the  aggregate,  materially  adverse  to such
Transaction Party or the Owners of the Certificates or materially adverse to the
transactions contemplated by the Agreements.

     (g)  _________________________________  is an independent public accountant
with respect to the Master Servicer, the Seller and the Depositor as required by
the 1933 Act and the Rules and  Regulations.

     (h) The direction by the Depositor to the Trustee to execute,  countersign,
issue and  deliver  the  Certificates  will,  as of the  Closing  Date,  be duly
authorized by the Depositor,  and assuming the Trustee has been duly  authorized
to do so, when executed,  countersigned,  issued and delivered by the Trustee in
accordance with the Pooling and Servicing  Agreement,  the Certificates  will be
validly issued and outstanding and will be entitled to the benefits  provided by
the Pooling and Servicing Agreement.  

     (i)  No  consent,   approval,   authorization,   order,   registration   or
qualification  of or with any court or  governmental  agency or body is required
for the issuance or sale of the Class A  Certificates,  or the  consummation  by
such Transaction Party of the other transactions contemplated by the Agreements,
except the registration  under the 1933 Act of the Class A Certificates and such
consents, approvals,  authorizations,  registrations or qualifications as may be
required  under  state  securities  or "blue  sky" laws in  connection  with the
issuance of the Class A Certificates  and the purchase and  distribution  of the
Class A Certificates by the  Underwriters.

     (j) Such Transaction Party possesses all material  licenses,  certificates,
authorities  or  permits  issued by the  appropriate  state,  federal or foreign
regulatory agencies or bodies necessary to conduct the business now conducted by
it and as  described  in the  Prospectus,  and such  Transaction  Party  has not
received any notice of proceedings relating to the revocation or modification of
any such  license,  certificate,  authority  or permit  which,  singly or in the

                                       5

<PAGE>

aggregate,  if the subject of an unfavorable decision,  ruling or finding, would
materially  and  adversely  affect the conduct of its  business,  operations  or
financial  condition.  

     (k) At the time of  execution  and  delivery of the  Pooling and  Servicing
Agreement,  the Seller (i) will have good and marketable  title to each Mortgage
Loan being transferred by it to the Depositor, free and clear of any liens, (ii)
will not have  assigned  to any  Person,  other than the  Depositor,  any of its
right,  title or interest in or to such  Mortgage  Loans and (iii) will have the
power and authority to sell such  Mortgage  Loans to the  Depositor.  

     (l) At the time of  execution  and  delivery of the  Pooling and  Servicing
Agreement, after giving effect to the sale of the Mortgage Loans from the Seller
to the Depositor pursuant to the Pooling and Servicing Agreement,  the Depositor
(i) will have good and marketable title to each Mortgage Loan being  transferred
by it to the Trustee pursuant to the Pooling and Servicing  Agreement,  free and
clear of any liens,  (ii) will not have  assigned to any person,  other than the
Trustee,  any of its right,  title or interest in or to such Mortgage  Loans and
(iii)  will have the  power and  authority  to sell such  Mortgage  Loans to the
Trustee.  

     (m) Upon  execution and delivery of the Pooling and Servicing  Agreement by
all  of the  parties  thereto,  the  Depositor  will  have  acquired  beneficial
ownership  of  all of the  Seller's  right,  title  and  interest  in and to the
Mortgage Loans (except for (i) principal  (including  Prepayments)  and interest
collected  on each  Mortgage  Loan on or prior to the Cut-Off  Date (other than,
with respect to Actuarial  Loans,  scheduled  monthly  payments  collected on or
prior to the Cut-Off Date and due after the Cut-Off  Date) and (ii) with respect
to Actuarial  Loans,  scheduled  monthly payments due on or prior to the Cut-Off
Date),  free of all liens.  

     (n) Upon  execution and delivery of the Pooling and Servicing  Agreement by
all of the parties thereto,  the Trustee will have acquired beneficial ownership
of all of the  Depositor's  right,  title and  interest  in and to the  Mortgage
Loans,  and upon delivery to the  Underwriters  of the Class A Certificates  and
payment of the purchase  price  therefor,  the  Underwriters  will have good and
marketable  title to the Class A  Certificates,  in each case free of all liens.

     (o) As of the  Closing  Date,  each of the  Mortgage  Loans  will  meet the
eligibility  criteria  described in the  Prospectus and set forth in the Pooling
and  Servicing  Agreement.

     (p) Such Transaction Party will not conduct its operations while any of the
Class A  Certificates  are  outstanding  in a manner  that  would  require  such
Transaction Party or the Trust to be registered as an "investment company" under
the Investment Company Act of 1940, as amended (the "1940 Act"), as in effect on
the date hereof or require the Trust to be registered  under the Trust Indenture
Act of 1939, as amended (the "Trust  Indenture  Act"),  as in effect on the date
hereof.  

     (q) On the Closing  Date,  the  Certificates  and the Pooling and Servicing
Agreement  will conform in all  material  respects to the  descriptions  thereof
contained in the  Prospectus.

     (r) On the Closing  Date,  the Class A  Certificates  shall have been rated
"______"    by    _______     ("________________"),     and     "_______"     by
_______________________   ("____________").

                                       6

<PAGE>

     (s) Any taxes, fees and other  governmental  charges in connection with the
execution,  delivery and issuance of the  Agreements and the  Certificates  have
been paid or will be paid at or prior to the  Closing  Date.  

     (t) On the Closing Date, each of the  representations and warranties of the
Master  Servicer,  the Seller and the  Depositor  set forth in the  Pooling  and
Servicing  Agreement and the Insurance Agreement will be true and correct in all
material  respects.

     Section  2.  Purchase  and Sale.  The  commitment  of the  Underwriters  to
purchase the Class A Certificates pursuant to this Underwriting  Agreement shall
be deemed to have been made on the basis of the  representations  and warranties
of the Master Servicer,  the Seller and the Depositor herein contained and shall
be subject to the terms and conditions herein set forth. The Depositor agrees to
instruct the Trustee to issue, and agrees to sell to the  Underwriters,  and the
Underwriters agree,  severally and not jointly (except as provided in Section 12
hereof), to purchase from the Depositor,  at the purchase price for each Class A
Certificate set forth on Schedule A hereto,  the respective  principal amount of
Class A Certificates set forth opposite the name of such Underwriter on Schedule
A hereto.

     Section 3.  Delivery  and Payment.  Payment of the purchase  price for, and
delivery of, any Class A Certificates to be purchased by the Underwriters  shall
be made at the  office of  ______________________________________________  or at
such other place as shall be agreed upon by you and the Depositor, at 10:00 a.m.
(New York City time) on  _____________________  or at such other time or date as
shall be agreed upon in writing by you and the Depositor  (the "Closing  Date").
The Class A  Certificates  will be  delivered  in  book-entry  form  through the
facilities of The Depository Trust Company, Cedel Bank, societe anonyme, and the
Euroclear  System.  Payment  shall be made to the  Depositor by wire transfer of
same day funds payable to the account of the Depositor.  Delivery of the Class A
Certificates  shall  be  made  to  you  for  the  respective   accounts  of  the
Underwriters  against  payment  of the  purchase  price  thereof.  Such  Class A
Certificates  shall be in such denominations and registered in such names as you
may request in writing at least one Business Day prior to the Closing Date. Such
Class A Certificates, which may be in temporary form, will be made available for
examination and packaging by you no later than 3:00 p.m. (New York City time) on
the first  Business Day prior to the Closing Date.

     Section  4.  Offering  by  the  Underwriters.  It is  understood  that  the
Underwriters propose to offer the Class A Certificates for sale to the public as
set forth in the Prospectus.

     Section 5. Covenants of the Seller,  the Depositor and the Master Servicer.
Each of the  Master  Servicer,  the Seller and the  Depositor  covenants,  as to
itself,  with each of the  Underwriters  for so long as the Class A Certificates
are outstanding as follows:

     (a) If, at any time when the  Prospectus,  as amended or  supplemented,  is
required by the 1933 Act to be delivered in connection with sales of the Class A
Certificates by the Underwriters,  any event shall occur or condition exist as a
result of which it is necessary,  in the opinion of counsel to the  Underwriters
or counsel for the  Depositor,  to further amend or supplement the Prospectus as
then  amended  or  supplemented  in order  that the  Prospectus  as  amended  or
supplemented  will not include an untrue statement of a material fact or omit to
state

                                       7

<PAGE>

any material  fact  necessary to make the  statements  therein,  in light of the
circumstances  under  which they were made,  not  misleading,  or if it shall be
necessary,  in the  opinion of any such  counsel  at any such time,  to amend or
supplement  the  Registration  Statement  or the  Prospectus  as then amended or
supplemented  in order to comply  with the  requirements  of the 1933 Act or the
Rules and Regulations thereunder,  or if required by such Rules and Regulations,
including  Rule 430A  thereunder,  to file a  post-effective  amendment  to such
Registration  Statement  (including an amended  Prospectus),  the Depositor will
promptly  prepare and file with the  Commission  such amendment or supplement as
may be  necessary  to correct  such untrue  statement or omission or to make the
Registration  Statement or Prospectus comply with such requirements,  and within
two  Business  Days  will  furnish  to the  Underwriters  as many  copies of the
Prospectus, as amended or supplemented, as reasonably requested.

     (b) The Depositor will give you reasonable  notice of its intention to file
any amendment to the  Registration  Statement or the  Prospectus,  as amended or
supplemented,  pursuant to the 1933 Act  relating  to the Class A  Certificates,
will furnish you with copies of any such amendment or supplement  proposed to be
filed a  reasonable  time in  advance  of  filing,  and  will  not file any such
amendment or supplement to which you or your counsel  shall  reasonably  object.

     (c) The Depositor  will notify you  immediately,  and confirm the notice in
writing,  (i)  of  the  effectiveness  of  any  amendment  to  the  Registration
Statement,  (ii) of the mailing or the delivery to the  Commission for filing of
any supplement to the  Prospectus or the Prospectus as amended or  supplemented,
(iii) of the receipt of any  comments  from the  Commission  with respect to the
Registration  Statement  or the  Prospectus  or the  Prospectus  as  amended  or
supplemented,  (iv) of any request by the  Commission  for any  amendment to the
Registration  Statement or any amendment or supplement to the  Prospectus or for
additional  information  and (v) of the issuance by the  Commission  of any stop
order  suspending  the  effectiveness  of  the  Registration  Statement  or  the
initiation of any  proceedings  for that purpose.  The Depositor will make every
reasonable  effort to prevent  the  issuance  of any stop order and, if any stop
order is issued,  to obtain the lifting thereof at the earliest possible moment.

     (d) The Depositor  will deliver to you as many signed and as many conformed
copies of the Registration Statement (as originally filed) and of each amendment
thereto (including exhibits filed therewith or incorporated by reference therein
and documents incorporated by reference in the Prospectus) as you may reasonably
request. 

     (e) The Depositor will make  generally  available to holders of the Class A
Certificates  as soon as  practicable,  but in any event not later than 120 days
after the close of the period  covered  thereby,  an earnings  statement  of the
Trust (which need not be audited)  complying  with Section 11(a) of the 1933 Act
and the Rules and Regulations (including, at the option of the Seller, Rule 158)
and covering a period of at least twelve  consecutive months beginning not later
than the first day of the first fiscal  quarter  following the Closing Date. 

     (f) The Depositor  will endeavor,  in cooperation  with you, to qualify the
Class A Certificates for offering and sale under the applicable  securities laws
of  such  states  and  other  jurisdictions  of the  United  States  as you  may
designate,  and will maintain or cause to be maintained such  qualifications  in
effect  for as  long as may be  required  for the  distribution  of the 

                                       8
<PAGE>

Class A  Certificates.  The  Depositor  will  file or cause  the  filing of such
statements  and  reports  as may be  reasonably  required  by the  laws  of each
jurisdiction  in which the Class A  Certificates  have been  qualified  as above
provided.

     (g) None of the Master Servicer,  the Seller or the Depositor will, without
your prior  written  consent,  publicly  offer or sell or  contract  to sell any
mortgage   pass-through    certificates,    mortgage   pass-through   notes   or
collateralized  mortgage  obligations or other similar  securities  representing
interests in or secured by other mortgage-related  assets originated or owned by
any of them for a period of 30 days following the  commencement  of the offering
of the  Class  A  Certificates  to  the  public.  

     (h) So long as the Class A Certificates shall be outstanding, the Depositor
will deliver to the Underwriters the annual statement as to compliance delivered
to the Trustee  pursuant to the Pooling and  Servicing  Agreement and the annual
statement of a firm of independent public  accountants  furnished to the Trustee
pursuant to the Pooling and Servicing Agreement,  as soon as such statements are
furnished to the Trustee.

     (i) The Depositor  will apply the net proceeds from the sale of the Class A
Certificates in the manner set forth in the Prospectus. 

     (j) If,  between the date hereof and the Closing  Date, to the knowledge of
the  Master  Servicer,  the  Seller  or the  Depositor,  there  are any legal or
governmental proceedings instituted or threatened against such Transaction Party
which could  reasonably  be  expected to  materially  and  adversely  affect the
financial  condition,  shareholders'  equity or  results of  operations  of such
Transaction  Party,  or  its  ability  to  perform  its  obligations  under  the
Agreements,  the Master  Servicer,  the Seller or the Depositor,  as applicable,
will give prompt written notice thereof to the Underwriters. 

     Section 6. Conditions to the Underwriters' Obligations.  The obligations of
the  Underwriters  to  purchase  the  Class  A  Certificates  pursuant  to  this
Underwriting  Agreement  are subject to the  accuracy,  on and as of the Closing
Date, of the  representations and warranties on the part of the Master Servicer,
the Seller and the Depositor herein  contained,  to the material accuracy of the
statements  of officers of the Master  Servicer,  the Seller and the  Depositor,
respectively,  made pursuant hereto,  to the performance by the Master Servicer,
the Seller and the Depositor of all of their  respective  obligations  hereunder
and to the following conditions at the Closing Date:

     (a) (i) The Registration Statement shall have been declared effective under
the 1933 Act and no stop order suspending the  effectiveness of the Registration
Statement  shall have been  issued  under the 1933 Act or  proceedings  therefor
initiated  or  threatened  by  the  Commission;  any  price-related  information
previously  omitted from the effective  Registration  Statement pursuant to Rule
430A under the 1933 Act shall have been transmitted to the Commission for filing
pursuant to Rule 424(b)  under the 1933 Act within the  prescribed  time period,
and the Depositor shall have provided evidence  satisfactory to the Underwriters
of  such  timely  filing,  or a  post-effective  amendment  to the  Registration
Statement  providing  such  information  shall have been promptly filed with the
Commission and declared  effective in accordance  with the  requirements of Rule
430A under the 1933 Act, and prior to the Closing Date the Depositor  shall 

                                       9
<PAGE>

have provided evidence  satisfactory to the Underwriters of such  effectiveness;
and (ii) there shall not have come to your  attention any facts that would cause
you to believe that the Prospectus,  at the time it was required to be delivered
to a purchaser of the Class A Certificates,  contained any untrue statement of a
material fact or omitted to state a material fact necessary in order to make the
statements  therein,  in the light of the  circumstances  under  which they were
made, not misleading.

     (b) The Underwriters shall have received the favorable opinion or opinions,
dated the Closing Date, of Morrison & Hecker L.L.P.,  as special  counsel to the
Master  Servicer,  the  Seller  and  the  Depositor  (collectively,  the  "Block
Transaction  Parties"),  in form and substance satisfactory to the Underwriters,
to the effect that: 

          (i) The Depositor is a duly incorporated, validly existing corporation
     and in good  standing  under the laws of the State of Delaware.  The Master
     Servicer is a duly incorporated,  validly existing  corporation and in good
     standing  under the laws of the  State of  Delaware.  The  Seller is a duly
     incorporated,  validly existing  corporation and in good standing under the
     laws of the State of Delaware.

          (ii) The  Depositor has all  requisite  power and authority  under the
     General  Corporation  Law of the State of Delaware to execute,  deliver and
     perform its obligations under each of the Pooling and Servicing  Agreement,
     the Insurance Agreement and the Underwriting Agreement. The Master Servicer
     has all requisite power and authority under the General  Corporation Law of
     the State of Delaware to execute, deliver and perform its obligations under
     each of the  Agreements.  The Seller has all requisite  power and authority
     under the  General  Corporation  Law of the State of  Delaware  to execute,
     deliver and perform its  obligations  under the Agreements to which it is a
     party.  

          (iii) The  execution,  delivery and  performance  of the  Underwriting
     Agreement have been duly  authorized by all requisite  corporate  action on
     the part of the  Depositor,  and the  Underwriting  Agreement has been duly
     executed  and  delivered  by the  Depositor.  The  execution,  delivery and
     performance  of the  Pooling  and  Servicing  Agreement  and the  Insurance
     Agreement have been duly  authorized by all requisite  corporate  action on
     the part of the Depositor,  and each of the Pooling and Servicing Agreement
     and the  Insurance  Agreement  has been duly  executed and delivered by the
     Depositor and is the legal,  valid and binding  obligation of the Depositor
     enforceable  against  the  Depositor  in  accordance  with its  terms.  The
     execution,  delivery and performance of each of the Underwriting  Agreement
     and  the  Indemnification  Agreement  have  been  duly  authorized  by  all
     requisite  corporate  action on the part of the  Master  Servicer,  and the
     Underwriting  Agreement and the  Indemnification  Agreement  have been duly
     executed and delivered by the Master Servicer. The execution,  delivery and
     performance of the Pooling and Servicing Agreement, the Insurance Agreement
     and the Sub-Servicing  Agreement have been duly authorized by all requisite
     corporate  action  on the  part of the  Master  Servicer,  and  each of the
     Pooling  and  Servicing   Agreement,   the  Insurance   Agreement  and  the
     Sub-Servicing  Agreement has been duly executed and delivered by the Master
     Servicer  and is the  legal,  valid and  binding  obligation  of the Master
     Servicer  enforceable  against the Master  Servicer in accordance  with its
     terms. The execution,  delivery and performance of each of the Underwriting
     Agreement and the  Indemnification  Agreement have been

                                       10

<PAGE>

     duly  authorized  by all  requisite  corporate  action  on the  part of the
     Seller,  and each of the  Underwriting  Agreement  and the  Indemnification
     Agreement  has  been  duly  executed  and  delivered  by  the  Seller.  The
     execution,  delivery and performance of the Pooling and Servicing Agreement
     and the  Insurance  Agreement  have been duly  authorized  by all requisite
     corporate  action on the part of the  Seller  and each of the  Pooling  and
     Servicing  Agreement and the Insurance Agreement has been duly executed and
     delivered by the Seller and is the legal,  valid and binding  obligation of
     the Seller  enforceable  against the Seller in  accordance  with its terms.
     Such opinions with respect to the enforceability of such agreements will be
     subject to bankruptcy, insolvency, reorganization and other laws of general
     applicability  relating to or affecting  creditors'  rights  generally,  to
     general principles of equity and to the qualifications  previously provided
     by  Morrison  &  Hecker   L.L.P.   and  approved  by  the  counsel  to  the
     Underwriters.  

          (iv)  The  Depositor's  execution,  delivery  and  performance  of its
     obligations  under the  Pooling  and  Servicing  Agreement,  the  Insurance
     Agreement  and the  Underwriting  Agreement  will not (A) conflict with the
     Certificate  of  Incorporation  or By-laws of the  Depositor or (B) violate
     applicable  provisions  of federal,  Missouri or New York  statutory law or
     regulation  or the General  Corporation  Law of the State of Delaware,  the
     violation of which would have a material  adverse  effect on the ability of
     the Depositor to perform its obligations under any of such agreements.  The
     Master  Servicer's  execution,  delivery and performance of its obligations
     under  the  Agreements  will  not (A)  conflict  with  the  Certificate  of
     Incorporation  or Bylaws of the Master  Servicer or (B) violate  applicable
     provisions of federal,  Missouri or New York statutory law or regulation or
     the General  Corporation  Law of the State of  Delaware,  the  violation of
     which  would have a material  adverse  effect on the  ability of the Master
     Servicer to perform its  obligations  under the  Agreements.  The  Seller's
     execution,  delivery and performance of its  obligations  under the Pooling
     and  Servicing  Agreement,  the  Insurance  Agreement  or the  Underwriting
     Agreement will not (A) conflict with the  Certificate of  Incorporation  or
     Bylaws of the  Seller or (B)  violate  applicable  provisions  of  federal,
     Missouri or New York statutory law or regulation or the General Corporation
     Law of the State of Delaware,  the violation of which would have a material
     adverse  effect on the  ability of the Seller to  perform  its  obligations
     under the Pooling and Servicing  Agreement,  the Insurance Agreement or the
     Underwriting Agreement.

          (v)  To  such  counsel's  knowledge,   and  based  in  part  upon  the
     Depositor's  written  representations  to  such  counsel,  the  Depositor's
     execution and delivery of, and its  performance of its  obligations  under,
     the  Pooling and  Servicing  Agreement,  the  Insurance  Agreement  and the
     Underwriting  Agreement  will not  conflict  with,  result  in a breach  or
     violation of,  constitute a default or an event of  acceleration  under, or
     result in the creation or  imposition  of any lien,  charge or  encumbrance
     upon the property or assets of the Depositor  pursuant to the terms of, (A)
     any indenture,  mortgage,  deed of trust,  loan agreement or other material
     agreement or  instrument  known to such counsel to which the Depositor is a
     party or by which it or its property is bound or (B) any order, judgment or
     decree of any State of Delaware,  State of  Missouri,  State of New York or
     United States court, administrative agency or governmental  instrumentality
     applicable  to the Depositor  which is known to such counsel,  the conflict
     with which, or the breach, violation,  default, acceleration or creation or
     imposition of which, would have a material adverse effect on

                                       11

<PAGE>

     the ability of the Depositor to perform its  obligations  under any of such
     agreements.  To such counsel's knowledge, and based in part upon the Master
     Servicer's written  representations to such counsel,  the Master Servicer's
     execution and delivery of, and its  performance of its  obligations  under,
     the Agreements will not conflict with,  result in a breach or violation of,
     constitute a default or an event of  acceleration  under,  or result in the
     creation or imposition of any lien, charge or encumbrance upon the property
     or  assets  of the  Master  Servicer  pursuant  to the  terms  of,  (A) any
     indenture,  mortgage,  deed of  trust,  loan  agreement  or other  material
     agreement or instrument  known to such counsel to which the Master Servicer
     is a party  or by  which it or its  property  is  bound  or (B) any  order,
     judgment or decree of any State of Delaware,  State of  Missouri,  State of
     New York or United  States  court,  administrative  agency or  governmental
     instrumentality  applicable to the Master  Servicer  which is known to such
     counsel,  the  conflict  with  which,  or the breach,  violation,  default,
     acceleration  or creation  or  imposition  of which,  would have a material
     adverse  effect on the  ability  of the  Master  Servicer  to  perform  its
     obligations under the Agreements. To such counsel's knowledge, and based in
     part  upon the  Seller's  representations  to such  counsel,  the  Seller's
     execution and delivery of, and its  performance of its  obligations  under,
     the  Pooling and  Servicing  Agreement,  the  Insurance  Agreement  and the
     Underwriting  Agreement  will not  conflict  with,  result  in a breach  or
     violation of,  constitute a default or an event of  acceleration  under, or
     result in the creation or  imposition  of any lien,  charge or  encumbrance
     upon the property or assets of the Seller pursuant to the terms of, (A) any
     indenture,  mortgage,  deed of  trust,  loan  agreement  or other  material
     agreement  or  instrument  known to such  counsel  to which the Seller is a
     party or by which it or its property is bound or (B) any order, judgment or
     decree of any State of Delaware,  State of  Missouri,  State of New York or
     United States court, administrative agency or governmental  instrumentality
     applicable to the Seller which is known to such counsel,  the conflict with
     which,  or the  breach,  violation,  default,  acceleration  or creation or
     imposition of which, would have a material adverse effect on the ability of
     the Seller to perform  its  obligations  under the  Pooling  and  Servicing
     Agreement, the Insurance Agreement or the Underwriting Agreement.  

          (vi) The  direction by the  Depositor to the Trustee to  authenticate,
     issue  and  deliver  the  Certificates  has  been  duly  authorized  by the
     Depositor,  and the  Certificates,  when  duly  authorized,  authenticated,
     issued and  delivered  by the Trustee and paid for by the  Underwriters  in
     accordance  with the Pooling and Servicing  Agreement and the  Underwriting
     Agreement,  will be validly issued and  outstanding and will be entitled to
     the benefits provided by the Pooling and Servicing Agreement.

          (vii)  To  such  counsel's  knowledge,  and  based  in part  upon  the
     Depositor's written  representations to such counsel,  the Depositor is not
     required to obtain the consent, approval,  authorization or order of, or to
     register  or file with,  or to give  notice  to, any court or  governmental
     agency or body of the State of Delaware (under the General  Corporation Law
     thereof), the State of Missouri, the State of New York or the United States
     of America in order to execute,  deliver, perform and comply with the terms
     of,  or  for  the   consummation  of  the  transactions  of  the  Depositor
     contemplated  by,  the  Pooling  and  Servicing  Agreement,  the  Insurance
     Agreement  or the  Underwriting  Agreement  except any  consent,  approval,
     authorization, order, registration, filing or notice (A) as may be required
     under  state  securities,  real  estate  syndication  or "blue sky" laws in

                                       12

<PAGE>

     connection  with the offering and sale of the Class A  Certificates  (as to
     which such counsel need  express no opinion  whatsoever)  or (B) which is a
     future obligation of the Depositor pursuant to the terms of the Pooling and
     Servicing Agreement, the Insurance Agreement or the Underwriting Agreement,
     such as, by way of illustration, but not in limitation of the generality of
     the foregoing,  filing or recording a Uniform Commercial Code assignment of
     a  financing  statement  or an  assignment  of Mortgage  with  respect to a
     Mortgage  Loan; or if any such  consent,  approval,  authorization,  order,
     registration,  filing or notice  (not  described  in the  exception  to the
     immediately preceding clause) is required, the Depositor has obtained, made
     or given the same. To such counsel's knowledge,  and based in part upon the
     Master  Servicer's  written  representations  to such  counsel,  the Master
     Servicer is not required to obtain the consent, approval,  authorization or
     order of, to  register  or file  with,  or to give  notice to, any court or
     governmental  agency or body of the State of  Delaware  (under the  General
     Corporation Law thereof),  the State of Missouri,  the State of New York or
     the United  States of America in order to  execute,  deliver,  perform  and
     comply with the terms of, or for the  consummation  of the  transactions of
     the Master  Servicer  contemplated  by, the Agreements  except any consent,
     approval,  authorization,  order, registration, filing or notice (A) as may
     be required under state securities,  real estate  syndication or "blue sky"
     laws in connection  with the offering and sale of the Class A  Certificates
     (as to which such counsel need express no opinion  whatsoever) or (B) which
     is a future  obligation of the Master Servicer  pursuant to the terms of an
     Agreement,  such as, by way of  illustration,  but not in limitation of the
     generality of the foregoing,  filing or recording a Uniform Commercial Code
     assignment  of a financing  statement  or an  assignment  of Mortgage  with
     respect to a Mortgage  Loan or  obtaining  a consent,  approval or order in
     connection  with  a  foreclosure;   or  if  any  such  consent,   approval,
     authorization,  order, registration, filing or notice (not described in the
     exception to the  immediately  preceding  clause) is  required,  the Master
     Servicer has obtained, made or given the same. To such counsel's knowledge,
     and  based  in part  upon  the  Seller's  written  representations  to such
     counsel,  the  Seller is not  required  to obtain  the  consent,  approval,
     authorization  or order of, to register or file with, or to give notice to,
     any court or  governmental  agency or body of the State of Delaware  (under
     the General Corporation Law thereof),  the State of Missouri,  the State of
     New York or the  United  States of America  in order to  execute,  deliver,
     perform  and  comply  with the  terms of,  or for the  consummation  of the
     transactions  of the Seller  contemplated  by, the  Pooling  and  Servicing
     Agreement, the Insurance Agreement or the Underwriting Agreement except any
     consent, approval, authorization, order, registration, filing or notice (A)
     as may be required under state securities, real estate syndication or "blue
     sky"  laws  in  connection  with  the  offering  and  sale  of the  Class A
     Certificates (as to which such counsel need express no opinion  whatsoever)
     or (B) which is a future  obligation of the Seller pursuant to the terms of
     Pooling  and  Servicing   Agreement,   the   Insurance   Agreement  or  the
     Underwriting  Agreement,  such  as,  by way  of  illustration,  but  not in
     limitation  of the  generality  of the  foregoing,  filing or  recording  a
     Uniform  Commercial  Code  assignment  of  a  financing   statement  or  an
     assignment  of Mortgage  with  respect to a Mortgage  Loan;  or if any such
     consent, approval,  authorization,  order,  registration,  filing or notice
     (not  described in the exception to the  immediately  preceding  clause) is
     required,  the  Seller  has  obtained,  made or given the same.

                                       13

<PAGE>

          (viii) The Registration Statement is effective under the 1933 Act, and
     to such counsel's knowledge,  no stop order suspending the effectiveness of
     the  Registration   Statement  has  been  issued  under  the  1933  Act  or
     proceedings  therefor  initiated or threatened by the Commission.  

          (ix) The  conditions  to the use by the  Depositor  of a  registration
     statement  on Form S-3  under the 1933  Act,  as set  forth in the  General
     Instructions  to  Form  S-3,  have  been  satisfied  with  respect  to  the
     Registration Statement. To such counsel's knowledge, and based in part upon
     the Depositor's  representations to such counsel, there are no contracts or
     documents of any of the Transaction  Parties which are required to be filed
     as exhibits to the Registration  Statement  pursuant to the 1933 Act or the
     Rules  and  Regulations  thereunder  which  have  not  been so  filed.  The
     statements  set  forth in each of the Base  Prospectus  and the  Prospectus
     Supplement  under the captions "RISK FACTORS  --Legal  Considerations"  and
     "ERISA  CONSIDERATIONS" and the statements set forth in the Base Prospectus
     under the caption  "CERTAIN LEGAL ASPECTS OF THE PRIMARY  ASSETS",  in each
     case insofar as such  statements  purport to summarize  matters of state or
     federal law or legal  conclusions with respect thereto,  have been prepared
     or  reviewed  by such  counsel  and  provide a fair  summary of such law or
     conclusions.

          (x)  To  such  counsel's  knowledge,   and  based  in  part  upon  the
     Depositor's representations to such counsel, there are no actions, suits or
     proceedings  against  the  Depositor  (or  to  which  the  property  of the
     Depositor is subject)  pending or overtly  threatened in writing before any
     court,  governmental  agency or arbitrator which (A) question,  directly or
     indirectly,  the  validity  or  enforceability  of any of the  Pooling  and
     Servicing Agreement, the Insurance Agreement or the Underwriting Agreement,
     (B) could  reasonably  be expected to materially  and adversely  affect the
     Depositor's financial condition, business or properties taken as a whole or
     the  validity  or   enforceability   of  any  of  such  agreements  or  the
     Certificates  or  (C)  could  reasonably  be  expected  to  materially  and
     adversely  affect the ability of the  Depositor to perform its  obligations
     under any of such  agreements.  To such counsel's  knowledge,  and based in
     part upon the Master Servicer's  representations to such counsel, there are
     no actions,  suits or proceedings  against the Master Servicer (or to which
     the  property  of the  Master  Servicer  is  subject)  pending  or  overtly
     threatened in writing before any court,  governmental  agency or arbitrator
     which (A) question,  directly or indirectly, the validity or enforceability
     of any of the  Agreements,  (B) could  reasonably be expected to materially
     and adversely affect the Master Servicer's financial condition, business or
     properties taken as a whole or the validity or enforceability of any of the
     Agreements  or the  Certificates  or (C) could  reasonably  be  expected to
     materially  and  adversely  affect the  ability of the Master  Servicer  to
     perform its obligations under the Agreements.  To such counsel's knowledge,
     and based in part upon the Seller's  representations to such counsel, there
     are no actions,  suits or  proceedings  against the Seller (or to which the
     property of the Seller is subject) pending or overtly threatened in writing
     before any court,  governmental  agency or  arbitrator  which (A) question,
     directly  or  indirectly,  the  validity  or  enforceability  of any of the
     Pooling  and  Servicing   Agreement,   the   Insurance   Agreement  or  the
     Underwriting Agreement,  (B) could reasonably be expected to materially and
     adversely affect the Seller's financial  condition,  business or properties
     taken  as a  whole  or the  validity  or  


                                       14

<PAGE>

     enforceability  of any of such agreements or the  Certificates or (C) could
     reasonably  be expected to materially  and adversely  affect the ability of
     the Seller to perform  its  obligations  under  such  agreements.  

          (xi)  The  Pooling  and  Servicing  Agreement  is not  required  to be
     qualified  under the Trust Indenture Act, and neither the Depositor nor the
     Trust is required to be registered  under the 1940 Act. 

          (xii)  In  connection  with  such  counsel's   participation   in  the
     preparation of the Registration Statement and the Prospectus,  such counsel
     need not independently verify the accuracy, completeness or fairness of the
     statements  contained therein,  and, without limiting the generality of the
     foregoing,  such counsel need not,  with the opinion  recipients'  consent,
     review any loan files  relating  to the  Mortgage  Loans.  The  limitations
     inherent  in  such  counsel's  participation  in  the  preparation  of  the
     Registration  Statement and the Prospectus  and the knowledge  available to
     such counsel are such that such counsel need not assume any  responsibility
     for the accuracy,  completeness or fairness of the statements  contained in
     the  Registration  Statement  or the  Prospectus.  On  the  basis  of  such
     counsel's  participation in the preparation of the  Registration  Statement
     and the Prospectus as described above and such counsel's  participation  in
     conferences  and  telephone   conversations  with  representatives  of  the
     Depositor,  the Seller, the Master Servicer, the Underwriters and others at
     which the contents of the  Registration  Statement and the Prospectus  were
     discussed,  and  relying  as to facts  necessary  to the  determination  of
     materiality,  to the extent such  counsel may do so in the exercise of such
     counsel's professional responsibility, upon the certificates and statements
     of officers and other  representatives  of the Depositor,  the Seller,  the
     Master  Servicer and others,  such opinion  letter will state that no facts
     have come to such  counsel's  attention  that lead such  counsel to believe
     that, as of the date of the  Prospectus  and the Closing  Date,  either the
     Registration  Statement  or the  Prospectus  (excluding  any  financial  or
     statistical data contained therein, the sections of the Base Prospectus and
     the Prospectus Supplement captioned "FEDERAL INCOME TAX CONSEQUENCES",  the
     section of the Base  Prospectus  captioned "PLAN OF  DISTRIBUTION"  and the
     sections  of  the  Prospectus  Supplement  captioned  "COMPANION  SERVICING
     COMPANY,  L.L.C.",  "CREDIT ENHANCEMENT -- Certificate Insurance Policies",
     "CREDIT ENHANCEMENT -- The Certificate Insurer", "UNDERWRITING" and "REPORT
     OF EXPERTS", as to which such counsel need not comment) contains any untrue
     statement of a material  fact or omits to state a material fact required to
     be stated therein or necessary to make the statements therein, in the light
     of the  circumstances  under  which they were made,  not  misleading.

     Such  counsel's  opinion  letters may express their  reliance as to factual
matters upon the  representations  and warranties made by the Block  Transaction
Parties and on  certificates  or other  documents  furnished  by officers of the
Block Transaction Parties. In addition to the qualifications with respect to the
enforceability  opinions  under  paragraph  (iii) above,  the other opinions set
forth in such opinion letters will be subject to such qualifications as Morrison
& Hecker  L.L.P.  customarily  makes with respect to such opinions in the manner
that Morrison & Hecker L.L.P. customarily makes such qualifications.


                                       15

<PAGE>

     (c) The Underwriters shall have received the favorable  opinion,  dated the
Closing   Date,   of   _____________________________________,   counsel  to  the
Sub-Servicer,  addressed to the Underwriters and in form and scope  satisfactory
to counsel to the Underwriters, to the effect that:

          (i) The  Sub-Servicer has been organized and is subsisting and in good
     standing  as a  limited  liability  company  under the laws of the State of
     ________________,  with the  corporate  power to conduct  its  business  as
     described in the Prospectus.

          (ii) The  Sub-Servicer  has the  corporate  power  to  enter  into the
     Sub-Servicing Agreement with the Master Servicer.

          (iii) The  Sub-Servicer  is duly authorized  under relevant  statutes,
     laws and court decisions to conduct  business in the various  jurisdictions
     in which  management  has certified  that it currently  conducts  business,
     except where failure to be so permitted or failure to be so authorized will
     not have a material adverse effect on its business or financial  condition.

          (iv) The  Sub-Servicing  Agreement has been duly  authorized and, when
     duly  executed and  delivered  by the  Sub-Servicer  and the other  parties
     thereto  and when the  other  parties  thereto  have  duly  authorized  and
     executed  the  Sub-Servicing  Agreement,  will be  enforceable  against the
     Sub-Servicer in accordance  with its terms.  

          (v) Except as may be disclosed  in the  Sub-Servicing  Agreement,  the
     execution and delivery of the  Sub-Servicing  Agreement by the Sub-Servicer
     will not violate  any  provision  of its  governing  documents,  or to such
     counsel's  knowledge,  any statute,  order or regulation  applicable to the
     Sub-Servicer  of any court or  regulatory  body,  administrative  agency or
     governmental body having  jurisdiction over the Sub-Servicer.  

          (vi) To such counsel's knowledge, there are no actions, proceedings or
     investigations pending before, or threatened by, any court,  administrative
     agency or other tribunal to which the  Sub-Servicer  is a party or of which
     any of its property is the subject  which,  if determined  adversely to the
     Sub-Servicer,  (A) would have a material  adverse effect on the business or
     financial condition of the Sub-Servicer,  (B) asserts the invalidity of the
     Sub-Servicing  Agreement,  (C) seeks to  prevent  the  consummation  by the
     Sub-Servicer of any of the transactions  contemplated by the  Sub-Servicing
     Agreement,  or (D) might materially and adversely affect the performance by
     the   Sub-Servicer   of  its   obligations   under,   or  the  validity  or
     enforceability  of, the  Sub-Servicing  Agreement.  

     Such  counsel's  opinion  letter may express  their  reliance as to factual
matters upon the  representations and warranties made by the Sub-Servicer and on
certificates or other documents furnished by officers of the Sub-Servicer.

     (d) The Underwriters shall have received the favorable  opinion,  dated the
Closing Date, of in-house counsel to the Trustee,  addressed to the Underwriters
and in form and scope satisfactory to counsel to the Underwriters, to the effect
that:

                                       16

<PAGE>


          (i) The  Trustee  has duly  authorized,  executed  and  delivered  the
     Pooling  and  Servicing  Agreement  and  the  Insurance  Agreement,   which
     constitute the valid and legally binding  agreements of the Trustee and are
     enforceable against the Trustee in accordance with their terms, subject, as
     to  enforcement  of remedies,  (A) to  applicable  bankruptcy,  insolvency,
     reorganization  and other  similar laws  affecting  the rights of creditors
     generally and (B) to general  principles of equity  (regardless  of whether
     such enforceability is considered in a proceeding in equity or at law).

          (ii) The Trustee has duly executed and  countersigned the Certificates
     issued on the date thereof on behalf of the Trust.  

          (iii) The  execution  and  delivery  by the Trustee of the Pooling and
     Servicing  Agreement and the Insurance Agreement and the performance by the
     Trustee of its  obligations  thereunder do not conflict with or result in a
     violation of the Articles of Association or Bylaws of the Trustee. 

          (iv) The Trustee has full power and  authority  to execute and deliver
     the Pooling and  Servicing  Agreement  and the  Insurance  Agreement and to
     perform  its  obligations  thereunder.  

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

          (vi) No  consent,  approval  or  authorization  of,  or  registration,
     declaration or filing with, any court or governmental agency or body of the
     United  States  of  America  or any  state  thereof  is  required  for  the
     execution,  delivery  or  performance  by the  Trustee of the  Pooling  and
     Servicing Agreement and the Insurance Agreement. 

     (e) The Underwriters shall have received the favorable opinion or opinions,
dated  the  Closing   Date,  of   _____________________,   as  counsel  for  the
Underwriters,  with respect to the issuance of the Class A Certificates  and the
sale  of  the  Class  A  Certificates  to  the  Underwriters,  the  Registration
Statement,  this Underwriting  Agreement,  the Prospectus and such other related
matters as the Underwriters may require.


     (f) The Underwriters shall have received the favorable  opinion,  dated the
Closing Date,  of_________________________,  special counsel for the Certificate
Insurer, in form and scope satisfactory to counsel for the Underwriters,  to the
effect that:

          (i) The  Certificate  Insurer is a stock insurance  corporation,  duly
     incorporated   and  validly  existing  under  the  laws  of  the  State  of
     ________________________.  The Certificate  Insurer is validly licensed and
     authorized to issue each of the Policies and perform its obligations  under
     each of the Policies in accordance  with the terms thereof,  under the laws
     of the State of ________________________.


                                       17

<PAGE>

          (ii) The execution and delivery by the Certificate  Insurer of each of
     the Policies, the Insurance Agreement and the Indemnification Agreement are
     within  the  corporate  powers  of the  Certificate  Insurer  and have been
     authorized by all necessary corporate action on the part of the Certificate
     Insurer;  each of the Policies has been duly  executed and is the valid and
     binding  obligation of the  Certificate  Insurer  enforceable in accordance
     with its terms except that the  enforcement  of the Policies may be limited
     by laws relating to  bankruptcy,  insolvency,  reorganization,  moratorium,
     receivership and other similar laws affecting  creditors'  rights generally
     and by general  principles  of  equity.

          (iii) The  Certificate  Insurer is authorized to deliver the Insurance
     Agreement  and the  Indemnification  Agreement  and  each of the  Insurance
     Agreement and the Indemnification Agreement has been duly executed and is a
     valid and binding  obligation of the  Certificate  Insurer  enforceable  in
     accordance  with its terms  except that the  enforcement  of the  Insurance
     Agreement and the Indemnification Agreement may be limited by laws relating
     to bankruptcy,  insolvency,  reorganization,  moratorium,  receivership and
     other similar laws  affecting  creditors'  rights  generally and by general
     principles  of equity  and,  in the case of the  Insurance  Indemnification
     Agreement, public policy considerations as to rights of indemnification for
     violations of federal and state securities laws. 

          (iv) No  consent,  approval,  authorization  or order of any  state or
     federal court or governmental agency or body is required on the part of the
     Certificate  Insurer, the lack of which would adversely affect the validity
     or  enforceability of any of the Policies,  the Insurance  Agreement or the
     Indemnification  Agreement;  to the extent  required  by  applicable  legal
     requirements  that would adversely affect the validity or enforceability of
     either of the  Policies,  the form of each of the  Policies  has been filed
     with, and approved by, all  governmental  authorities  having  jurisdiction
     over the Certificate  Insurer in connection  with the Policies.  (v) To the
     extent  that  either of the  Policies  constitutes  a  security  within the
     meaning of Section  2(1) of the 1933 Act,  it is a security  that is exempt
     from the  registration  requirements  of the 1933 Act. (vi) The information
     set forth  under the  caption  "CREDIT  ENHANCEMENT--Certificate  Insurance
     Policies"  in  the  Prospectus  Supplement,   insofar  as  such  statements
     constitute  a  description  of  the  Policies,  accurately  summarizes  the
     Policies.

          (v) To the extent that either of the Policies constitutes  a  security
     within the meaning of Section 2(l) of the 1933 Act, it is a  security  that
     is exempt from the registration requirements of the 1933 Act.

          (vi) The information set forth under the caption "CREDIT ENHANCEMENT--
     Certificate Insurance Policies" in the Prospectus Supplement,  insofar  as 
     such statements constitute a description of the Policies,  accurately  sum-
     marizes the Policies.

     (g) The  Underwriters  shall have  received an  opinion,  dated the Closing
Date, of Morrison & Hecker L.L.P. as counsel to the Master Servicer,  the Seller
and  the  Depositor,   addressed  to  the  Certificate   Insurer,  the  Trustee,
____________________________ and the Underwriters,  relating to the true sale of
the Mortgage  Loans (i) by the Seller to the Depositor and (ii) by the Depositor
to the Trustee.

     (h)  Each  of  the   Transaction   Parties  shall  have  furnished  to  the
Underwriters  a  certificate  signed on behalf of such  Transaction  Party by an
accounting or financial  officer thereof,  dated the Closing Date, as to (i) the
accuracy of the  representations and warranties 

                                       18

<PAGE>

herein of such Transaction Party at and as of the Closing Date; (ii) there being
no legal or governmental proceedings pending, other than those, if any, referred
to in the Prospectus or the Prospectus as amended or  supplemented,  as the case
may be, to which such  Transaction  Party is a party or of which any property of
such  Transaction  Party  is  the  subject,  which,  in  the  judgment  of  such
Transaction  Party,  have a  reasonable  likelihood  of  resulting in a material
adverse change in the financial  condition,  shareholders'  equity or results of
operations of such Transaction  Party or having a material adverse effect on the
ability  to  perform  its  obligations  under  the  Agreements;  and to the best
knowledge of each such Transaction  Party, no such proceedings are threatened or
contemplated  by  governmental  authorities  or threatened by others;  (iii) the
performance  by such  Transaction  Party  of all of its  respective  obligations
hereunder to be performed at or prior to the Closing  Date;  and (iv) such other
matters as you may reasonably  request.

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

     (j) The  Indemnification  Agreement  shall  have been  entered  into by the
Certificate  Insurer,  the Seller, the Master Servicer and the Underwriters,  in
which the Certificate  Insurer will represent to the  Underwriters,  among other
representations,   that  (i)  the   information   under  the  captions   "CREDIT
ENHANCEMENT--Certificate   Insurance  Policies"  and  "CREDIT   ENHANCEMENT--The
Certificate  Insurer" (the "Insurer  Information") in the Prospectus  Supplement
was approved by the  Certificate  Insurer and is limited and does not purport to
provide the scope of  disclosure  required to be included in a prospectus  for a
registrant  under the 1933 Act, in connection  with the public offer and sale of
securities  of such  registrant.  Within such limited scope of  disclosure,  the
Insurer  Information does not contain any untrue statement of a material fact or
omit to state a material fact necessary to make the statements therein, in light
of the circumstances under which they were made, not misleading;  and (ii) there
has been no change in the financial  condition of the Certificate  Insurer since
___________________which would have a material adverse effect on the Certificate
Insurer's  ability  to  meet  its  obligations  under  the  Policies;   and  the
Indemnification  Agreement shall contain provisions,  reasonably satisfactory to
the Underwriters,  for the indemnification of the Underwriters. 

     (k) The Policies shall have been issued by the Certificate Insurer pursuant
to the  Insurance  Agreement  and  shall  have  been  duly  countersigned  by an
authorized  agent of the Certificate  Insurer,  if so required under  applicable
state law or  regulation.  

     (l) The  Class A  Certificates  shall  have  been  rated  "___________"  by
_____________________________and "______________" by __________________________.


     (m)  Counsel  to  the  Transaction  Parties  shall  have  furnished  to the
Underwriters  any  opinions  supplied  to  ____________________________  or  the
Certificate Insurer relating to the Class A Certificates and such opinions shall
state that the  Underwriters may rely thereon.  


                                       19

<PAGE>

     (n) The Underwriters shall have received from each of ________________  and
________________________________,  certified public accountants, a letter, dated
as of the date of the Prospectus  Supplement,  in the form heretofore agreed to.

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

     (p)  Since the  respective  dates as of which  information  is given in the
Prospectus, there shall not have been any change, or any development involving a
prospective change, in or affecting the general affairs,  management,  financial
condition,  stockholders'  equity  or  results  of  operations  of  any  of  the
Transaction  Parties or the Certificate  Insurer  otherwise than as set forth or
contemplated in the  Prospectus,  the effect of which is, in the judgment of the
Underwriters, so material and adverse as to make it impracticable or inadvisable
to proceed with the public  offering or the delivery of the Class A Certificates
on the terms and in the manner contemplated in the Prospectus. 

     (q)  Subsequent  to  the  execution  and  delivery  of  this   Underwriting
Agreement,  there shall not have occurred any  downgrading  in the rating of any
securities of the Transaction Parties or the Certificate  Insurer, or any public
announcement that any rating  organization has under  surveillance or review its
rating of any securities of any of the  Transaction  Parties or the  Certificate
Insurer (other than an  announcement  with positive  implications  of a possible
upgrade, and no implication of a possible downgrade,  of such rating). 

     (r) Prior to the Closing Date, each of the  Transaction  Parties shall have
furnished to you such further information, certificates and documents as you may
reasonably  request.

     If any condition  specified in this Section 6 shall not have been fulfilled
when  and as  required  to be  fulfilled,  this  Underwriting  Agreement  may be
terminated  by you by  notice  to the  Depositor  at any time at or prior to the
Closing Date, and such  termination  shall be without  liability of any party to
any other party except as provided in Section 7.

     Section 7. Payment of Expenses.  Block Financial  Corporation agrees to pay
all  expenses  incident  to  the  performance  of  its  obligations  under  this
Agreement,  including without  limitation those related to (i) the filing of the
Registration  Statement  and  all  amendments  thereto,  (ii)  the  preparation,
issuance and delivery of the  Certificates,  (iii) the fees and disbursements of
Morrison & Hecker L.L.P.,  as special  counsel for the Transaction  Parties,  of
__________________________,  accountants of the Master Servicer,  the Seller and
the   Depositor,   and  of   ___________________________,   accountants  of  the
Sub-Servicer,    (iv)   the   first   $10,000   of   fees   and   expenses,   of
_____________________,  as  special  tax  counsel  for  the  Depositor,  (v) the
qualification of the Class A Certificates under state securities and "blue sky"

                                       20

<PAGE>

laws and the  determination  of the eligibility of the Class A Certificates  for
investment  in  accordance  with  the  provisions  of  subsection  5(f)  of this
Underwriting Agreement, including filing fees, (vi) the printing and delivery to
the Underwriters, in such quantities as you may reasonably request, of copies of
the Registration Statement and the Prospectus and all amendments and supplements
thereto, and of any Blue Sky Survey, (vii) the delivery to the Underwriters,  in
such  quantities as you may  reasonably  request,  of copies of the  Agreements,
(viii) the fees charged by nationally recognized statistical rating agencies for
rating the Class A  Certificates,  (ix) the reasonable  fees and expenses of the
Trustee  and its  counsel  and (x)  the  reasonable  fees  and  expenses  of the
Certificate Insurer and its counsel.

     If this Underwriting  Agreement is terminated by you in accordance with the
provisions of Section 6, the Master Servicer, the Seller and the Depositor shall
reimburse you for all reasonable out-of-pocket expenses,  including the fees and
disbursements of ________________________ as counsel for the Underwriters.

     Section  8.  Indemnification.  (a)  Block  Financial  Corporation  and  the
Depositor  jointly  and  severally  agree to  indemnify  and hold  harmless  the
Underwriters and each Person, if any, that controls the Underwriters  within the
meaning of Section 15 of the 1933 Act or Section 20 of the  Securities  Exchange
Act of 1934, as amended (the "1934 Act"), as follows:

          (i) against  any and all loss,  liability,  claim,  damage and expense
     whatsoever,  as  incurred,  arising out of any untrue  statement or alleged
     untrue statement of a material fact contained in the Registration Statement
     (or any amendment  thereto),  including the information deemed to be a part
     of the Registration  Statement pursuant to Rule 430A under the 1933 Act, if
     applicable,  or the  omission or alleged  omission  therefrom of a material
     fact  required to be stated  therein or  necessary  to make the  statements
     therein not  misleading  or arising out of any untrue  statement or alleged
     untrue  statement of a material fact  contained in the  Prospectus  (or any
     amendment  or  supplement  thereto)  or the  omission  or alleged  omission
     therefrom  of a material  fact  necessary  in order to make the  statements
     therein,  in light of the  circumstances  under  which they were made,  not
     misleading,  unless (a) such untrue statement or omission or alleged untrue
     statement  or omission  was made in reliance  upon and in  conformity  with
     written  information  furnished to the Depositor by the Underwriters or the
     Certificate Insurer expressly for use in the Registration Statement (or any
     amendment  thereto),  or (b) such untrue  statement  or omission or alleged
     untrue  statement or omission was made in any  preliminary  prospectus  and
     corrected  in the  Prospectus  and (A) any  such  loss,  claim,  damage  or
     liability  suffered or incurred by an Underwriter  resulted from an action,
     claim or suit by any person who  purchased  the Class A  Certificates  from
     such Underwriter in the offering and (B) such Underwriter failed to deliver
     or provide a copy of the  Prospectus  dated July 21, 1998 to such person at
     or prior to the  confirmation  of the sale of such Class A Certificates  in
     any case where such delivery is required by the 1933 Act;

          (ii) against any and all loss,  liability,  claim,  damage and expense
     whatsoever,  as  incurred,  to the extent of the  aggregate  amount paid in
     settlement  of  any  litigation,  or  investigation  or  proceeding  by any
     governmental  agency  or body,  commenced  or  threatened,  or of any claim
     whatsoever  based upon any such untrue  statement or 

                                       21

<PAGE>

     omission,  or any  such  alleged  untrue  statement  or  omission,  if such
     settlement is effected with the written consent of the Depositor; and 

          (iii) against any and all reasonable expense whatsoever (including the
     reasonable fees and  disbursements  of counsel chosen by you) as reasonably
     incurred in  investigating,  preparing  to defend or  defending  against or
     appearing  as a third  party  witness  with  respect to any  litigation  or
     investigation or proceeding by any governmental  agency or body,  commenced
     or threatened, or any claim whatsoever based upon any such untrue statement
     or omission,  or any such  alleged  untrue  statement or omission,  as such
     expense is  incurred  and to the extent  that any such  expense is not paid
     under  (i) or  (ii)  above.  

     This indemnity will be in addition to any liability which any of the Master
Servicer, the Seller or the Depositor may otherwise have.

     (b) (i)  Each of the  Underwriters  severally  and not  jointly  agrees  to
indemnify and hold harmless Block Financial Corporation and the Depositor,  each
of  their  directors,  each  of  their  officers  who  signed  the  Registration
Statement,  and each Person,  if any, that controls Block Financial  Corporation
and/or the Depositor within the meaning of Section 15 of the 1933 Act or Section
20 of the 1934 Act  against  any and all  loss,  liability,  claim,  damage  and
expense, as incurred,  described in the indemnity contained in subsection (a)(i)
of this Section 8, arising out of any untrue statements or omissions, or alleged
untrue  statements  or  omissions,  made in the  Registration  Statement (or any
amendment thereto) or the Prospectus (or any amendment or supplement thereto) in
reliance upon and in conformity with written information furnished to the Seller
and/or  to  the  Depositor  by  such  Underwriter   expressly  for  use  in  the
Registration  Statement (or any  amendment  thereto) or the  Prospectus  (or any
amendment or supplement  thereto).  The parties  acknowledge that the statements
set  forth in the last  paragraph  of the  first  cover  page of the  Prospectus
Supplement,  in the  next to last  paragraph  of page  S-iii  of the  Prospectus
Supplement and under the caption  "UNDERWRITING"  in the  Prospectus  Supplement
constitute the only  information  furnished in writing by the  Underwriters  for
inclusion in the Registration Statement or the Prospectus.

          (ii)  Each  Underwriter  individually  agrees  to  indemnify  and hold
     harmless each indemnified party against any and all loss, liability, claim,
     damage and expense,  as incurred,  described in the indemnity  contained in
     subsection  (a)(ii) of this Section 8, arising out of any untrue statements
     or  omissions,  or alleged  untrue  statements  or  omissions,  made in the
     Computational  Materials  (as  defined  below)  prepared  and  used by such
     Underwriter;  provided,  however,  that such -------- ------- Computational
     Materials  shall not  include any  Mortgage  Loan  Information  (as defined
     below) or any errors in the  mathematical  calculations  reflected  in such
     Computational Materials to the extent such errors result from such Mortgage
     Loan  Information;  and provided,  further,  that any -------- ------- such
     omission or alleged omission relating to the Computational  Materials shall
     be determined by reading such  Computational  Materials in conjunction with
     the  Prospectus as an integral  document and in light of the  circumstances
     under  which  such  statements  in  the  Computational  Materials  and  the
     Prospectus   were   made.   "Computational   Materials"   shall   mean  the
     "Computational  Materials"  as defined in the  No-Action  Letter of May 20,
     1994 issued by the Commission to Kidder,  Peabody Acceptance Corporation I,
     Kidder,

                                       22

<PAGE>

     Peabody & Co.  Incorporated and Kidder  Structured Asset  Corporation,  the
     No-Action  Letter of May 27,  1994 issued by the  Commission  to the Public
     Securities  Association and the No-Action Letter of March 9, 1995 issued by
     the  Commission to the Public  Securities  Association  (the "SEC No-Action
     Letters"). "Computational Materials" shall include only those Computational
     Materials that have been prepared or delivered to prospective  investors by
     or at the  direction of the  Underwriters.  In  connection  with the use of
     Computational  Materials, the Underwriters shall comply with all applicable
     requirements  of the SEC No-Action  Letters.  "Mortgage  Loan  Information"
     shall mean  information  relating to the Mortgage Loans  furnished by Block
     Financial Corporation,  the Depositor, the Master Servicer or the Seller to
     either  of  the  Underwriters  upon  which  the  mathematical  calculations
     reflected in the Computational Materials of the Underwriters are based. All
     information  included in the  Computational  Materials  shall be  generated
     based on  substantially  the same methodology and assumptions that are used
     to generate  the  information  in the  Prospectus  Supplement  as set forth
     therein;  provided,  however, that the Computational  Materials may include
     information based on alternative  methodologies or assumptions if specified
     therein.  The  Depositor  will timely file with the  Commission  in current
     reports on Form 8-K under the 1934 Act all information  with respect to the
     Certificates which constitutes  Computational Materials, in accordance with
     and in the  time  frames  set  forth  in the  SEC  No-Action  Letters;  and
     provided,  further,  that the Depositor  shall not be obligated to file any
     Computational  Materials  with the  Commission  that (i) in the  reasonable
     determination  of the Depositor and the Underwriters are not required to be
     filed pursuant to the SEC No-Action Letters or (ii) have been determined to
     contain any material error or omission, provided that, at the request of an
     Underwriter, the Depositor will file Computational Materials that contain a
     material error or omission if clearly marked "superseded by materials dated
     [________]" and accompanied by corrected  Computational  Materials that are
     marked "material previously dated [_________], as corrected".

     (c) Each  indemnified  party shall give prompt notice to each  indemnifying
party of any action commenced  against it with respect to which indemnity may be
sought  hereunder,  but  failure to so notify an  indemnifying  party  shall not
relieve it from any  liability  which it may have  hereunder  unless it has been
materially  prejudiced by such failure to notify or from any liability  which it
may have otherwise than on account of this indemnity agreement.  An indemnifying
party may  participate  at its own expense in the defense of such action.  In no
event shall the indemnifying parties be liable for the fees and expenses of more
than one counsel for all  indemnified  parties in connection with any one action
or separate but similar or related actions in the same jurisdiction  arising out
of the same general  allegations or circumstances,  unless (i) if the defendants
in any  such  action  include  one or more of the  indemnified  parties  and the
indemnifying  party,  and one or  more of the  indemnified  parties  shall  have
employed  separate counsel after having  reasonably  concluded that there may be
legal defenses  available to it or them that are different from or additional to
those  available  to the  indemnifying  party  or to one or  more  of the  other
indemnified  parties  or (ii) the  indemnifying  party  shall not have  employed
counsel  reasonably  satisfactory  to the  indemnified  party to  represent  the
indemnified  party within a reasonable time after notice of the  commencement of
the action.

     Section  9.  Contribution.  In order  to  provide  for  just and  equitable
contribution in circumstances in which the indemnity  agreement  provided for in
Section 8 is for any reason held

                                       23

<PAGE>

to be unenforceable by the indemnified parties although applicable in accordance
with its terms, Block Financial Corporation and the Depositor,  on the one hand,
and the  Underwriters,  on the other,  shall contribute to the aggregate losses,
liabilities,  claims,  damages and expenses of the nature  contemplated  by said
indemnity agreement incurred by Block Financial Corporation and/or the Depositor
and  one or  more  of the  Underwriters  (i) in  such  proportion  as  shall  be
appropriate to reflect the relative benefits to Block Financial  Corporation and
the  Depositor,  on the  one  hand,  and  the  Underwriters,  on the  other,  in
connection with the matter to which the indemnification  relates, which relative
benefits shall be deemed to be such that the  Underwriters  shall be responsible
for that portion represented by the percentage that the underwriting discount on
the cover of the  Prospectus  on the Closing  Date bears to the  initial  public
offering  price for the Class A  Certificates  as set forth  thereon,  and Block
Financial   Corporation  and  the  Depositor  shall  be  jointly  and  severally
responsible  for the  balance or (ii) if the  allocation  provided by clause (i)
above is not permitted by applicable law or otherwise prohibited hereby, in such
proportion as is appropriate to reflect not only the relative  benefits referred
to in  clause  (i)  above  but  also  the  relative  fault  of  Block  Financial
Corporation  and  the  Depositor,  on the one  hand,  and  the  Underwriters  or
Underwriter,  as applicable,  on the other, in connection with the statements or
omissions  that  resulted in such losses,  claims,  damages or  liabilities,  or
actions  in  respect   thereof,   as  well  as  any  other  relevant   equitable
considerations;   provided,   however,  that  no  person  guilty  of  fraudulent
misrepresentation (within the meaning of Section 11(f) of the 1933 Act) shall be
entitled to  contribution  from any person who was not guilty of such fraudulent
misrepresentation.  Relative  fault shall be  determined  by reference to, among
other things,  whether the untrue or alleged untrue statement of a material fact
or the  omission  or  alleged  omission  to state a  material  fact  relates  to
information supplied by Block Financial Corporation or the Depositor, on the one
hand, or the Underwriters,  on the other hand, and the parties' relative intent,
knowledge,  access to  information  and  opportunity  to correct or prevent such
untrue statement or omission. Block Financial Corporation, the Depositor and the
Underwriters  agree  that it would not be just and  equitable  if  contributions
pursuant to this Section 9 were to be determined by pro rata allocation (even if
the  Underwriters  were treated as one entity for such  purpose) or by any other
method  of   allocation   which  does  not  take  into  account  the   equitable
considerations  referred to in the first  sentence of this Section 9. The amount
paid by an  indemnified  party as a result of the  losses,  claims,  damages  or
liabilities (or actions in respect thereof) referred to in the first sentence of
this Section 9 shall be deemed to include any legal or other expenses reasonably
incurred by such indemnified party in connection with  investigating,  preparing
to defend or  defending  against any action or claim that is the subject of this
Section 9.  Notwithstanding  the  provisions  of this Section 9, no  Underwriter
shall be required to contribute  any amount in excess of the amount by which the
total underwriting  commission  received by such Underwriter for the sale of the
Class A Certificates  underwritten  by such  Underwriter  and distributed to the
public  exceeds the amount of any damages which such  Underwriter  has otherwise
been required to pay in respect of such losses, liabilities, claims, damages and
expenses.  The  Underwriters'  obligations  in this Section 9 to contribute  are
several in  proportion  to their  respective  underwriting  obligations  and not
joint.  Each party  entitled to  contribution  agrees that upon the service of a
summons or other initial legal process upon it in any action instituted  against
it in  respect  to which  contribution  may be sought,  it shall  promptly  give
written  notice of such service to the party or parties  from whom  contribution
may be sought,  but the  omission so to notify such party or parties of any such
service shall not relieve the party from whom contribution may be sought for any
obligation it may have hereunder or otherwise  (except as specifically  provided
in Section 8 hereof).  For

                                       24

<PAGE>

purposes of this Section 9, each Person,  if any, that controls any  Underwriter
within  the  meaning of Section 15 of the 1933 Act or Section 20 of the 1934 Act
shall  have  the same  rights  to  contribution  as such  Underwriter,  and each
respective  director of Block Financial  Corporation and/or the Depositor,  each
respective  officer of Block  Financial  Corporation  and/or the  Depositor  who
signed the Registration Statement,  and each Person, if any, that controls Block
Financial  Corporation  and/or the Depositor within the meaning of Section 15 of
the  1933  Act or  Section  20 of the 1934 Act  shall  have the same  rights  to
contribution as Block Financial Corporation and/or the Depositor.

     Section 10. Representations, Warranties and Agreements to Survive Delivery.
All  representations,  warranties and agreements  contained in this Underwriting
Agreement or any statement set forth in any of the  certificates  of officers of
the Master Servicer, the Seller or the Depositor submitted pursuant hereto shall
remain operative and in full force and effect,  regardless of any  investigation
made by or on behalf of the Underwriters or controlling Person thereof, or by or
on behalf of the Master Servicer,  the Seller or the Depositor and shall survive
delivery  of  any  Class  A  Certificates  to  the  Underwriters.

     Section 11. Termination of Agreement.  This Underwriting Agreement shall be
subject  to  termination  by  notice  given by you to the  Depositor  if (i) any
change,  or any  development  involving a  prospective  change,  in or affecting
particularly  the business or  properties of the Trust,  any of the  Transaction
Parties or the Certificate  Insurer which, in your judgment,  materially impairs
the investment  quality of the Class A  Certificates  or makes it impractical or
inadvisable  to market the Class A  Certificates;  (ii) any  downgrading  in the
rating of any  securities of the Trust,  any of the  Transaction  Parties or the
Certificate   Insurer  by  any   "nationally   recognized   statistical   rating
organization"  (as defined for purposes of Rule 436(g)  under the 1933 Act),  or
any public  announcement  that any such  organization has under  surveillance or
review its rating of any securities of the Trust, any of the Transaction Parties
or  the  Certificate   Insurer  (other  than  an   announcement   with  positive
implications  of  a  possible  upgrading,  and  no  implication  of  a  possible
downgrading,  of such rating);  (iii) any suspension or limitation of trading in
securities  generally on the New York Stock Exchange,  or any setting of minimum
prices  for  trading on such  exchange;  (iv) any  suspension  of trading of any
securities  of the Trust,  any of the  Transaction  Parties  or the  Certificate
Insurer on any  exchange  or in the  over-the-counter  market;  (v) any  banking
moratorium declared by federal or New York authorities;  or (vi) any outbreak or
escalation  of major  hostilities  in which the United  States is involved,  any
declaration  of  war  by  Congress,   or  any  other  substantial   national  or
international calamity or emergency if, in your judgment, the effect of any such
outbreak, escalation, declaration, calamity or emergency makes it impractical or
inadvisable to proceed with  completion of the sale of and payment for the Class
A Certificates.  In the event of any such termination, the covenant set forth in
subsection 5(b), the provisions of Section 7, the indemnity  agreement set forth
in Section 8, and the  provisions  of Sections 9 and 14 shall  remain in effect.


     Section 12. Default by One of the Underwriters.  If one of the Underwriters
participating  in the public offering of the Class A Certificates  shall fail on
the Closing Date to purchase the Class A  Certificates  which it is obligated to
purchase  hereunder  (the  "Defaulted  Certificates"),  then the  non-defaulting
Underwriter  shall  have  the  right,  within  24  hours  thereafter,   to  make
arrangements  for it, or any other  underwriter,  to purchase all, but not fewer
than all, of the

                                       25

<PAGE>

Defaulted  Certificates in such amounts as may be agreed upon and upon the terms
herein set forth. If, however,  you have not completed such arrangements  within
such  24-hour  period,  then:  

          (i) if the aggregate  principal  amount of the Defaulted  Certificates
     does not  exceed  10% of the  aggregate  principal  amount  of the  Class A
     Certificates to be purchased pursuant to this Underwriting  Agreement,  the
     non-defaulting  Underwriter named in this  Underwriting  Agreement shall be
     obligated to purchase the full amount thereof, or

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

     No action taken  pursuant to this Section 12 shall  relieve the  defaulting
Underwriter  from the liability with respect to any default of such  Underwriter
under this Underwriting Agreement.

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

     Notices. All notices and other communications hereunder shall be in writing
and shall be deemed to have  been  duly  given if mailed or  transmitted  by any
standard  form  of  telecommunication.  Notices  to the  Underwriters  shall  be
directed      to      _________________________________________,      and     to
______________________________.  Notices to the Master  Servicer,  the Seller or
the  Depositor  shall be directed to Block  Mortgage  Finance,  Inc.,  4435 Main
Street,  Suite 500,  Kansas City,  Missouri  64111, to the attention of the Vice
President, with a copy to the Treasurer.

     Section 13. Parties. This Underwriting Agreement shall inure to the benefit
of and be binding upon the Underwriters, the Master Servicer, the Seller and the
Depositor,  and their respective  successors.  Nothing expressed or mentioned in
this  Underwriting  Agreement  is intended nor shall it be construed to give any
person, firm or corporation,  other than the parties hereto and their respective
successors and the controlling persons and officers and directors referred to in
Sections  8 and 9 and  their  heirs  and  legal  representatives,  any  legal or
equitable  right,  remedy or claim  under or with  respect to this  Underwriting
Agreement or any provision herein contained. This Underwriting Agreement and all
conditions and  provisions  hereof are intended to be for the sole and exclusive
benefit of the  parties and their  respective  successors  and said  controlling
persons and officers and directors and their heirs and legal representatives (to
the extent of their rights as specified herein) and except as provided above for
the benefit of no other person, firm or corporation. No purchaser of the Class A
Certificates  from the Underwriters  shall be deemed to be a successor by reason
merely of such purchase.

     Section 14.  Governing Law and Time. This  Underwriting  Agreement shall be
governed  by the  law of the  State  of New  York  and  shall  be  construed  in
accordance  with such law  applicable  to  agreements  made and to be  performed
therein,  without  giving  effect to the conflicts of laws  principles  thereof.
Specified  times of day refer to New York City time.  

                                       26

<PAGE>

     Section 15.  Counterparts.  This Underwriting  Agreement may be executed in
counterparts,  each of which  shall  constitute  an  original of any party whose
signature  appears on it, and all of which shall  together  constitute  a single
instrument.

     If the foregoing is in accordance with the  Underwriters'  understanding of
our agreement, please sign and return to us a counterpart hereof, whereupon this
instrument along with all counterparts will become a binding agreement among the
Underwriters,  the Master  Servicer,  the Seller and the Depositor in accordance
with its terms.

                               Very truly yours,

                               BLOCK  MORTGAGE  FINANCE,   INC.  as
                               Depositor


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


                               COMPANION MORTGAGE CORPORATION, as
                               Seller

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



                               BLOCK FINANCIAL CORPORATION, as
                               Master Servicer


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

                                       27

<PAGE>


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


- - - ------------------------------------------
  as Representative of the Underwriters



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

                                       28



<PAGE>


<TABLE>
<CAPTION>

                                   Schedule A

                                  Underwriting

<S>               <C>          <C>            <C>        <C>            <C>          <C>


    Underwriter                        Class         Class         Class        Class     
    -----------                         A-1            A-2           A-3          A-4      
                                    Certificate   Certificate   Certificate  Certificate 
                                    -----------   -----------   -----------  ----------- 
              
                  Certificate
                  Balance (1)...... $__________   $___________  $__________  $__________ 

                  Price  to           
                  Public........... __________%   ___________%  __________%  __________% 

                  Underwriting
                  Discount......... __________%   ___________%  __________%  __________% 

                  Purchase      
                  Price............ $__________   $___________  $__________  $__________ 


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

                  Certificate      
                  Balance (1)...... $__________   $___________  $__________  $__________ 

                  Price to
                  Public .......... __________%   ___________%  __________%  __________% 


                  Underwriting        
                  Discount......... __________%   ___________%  __________%  __________% 

                  Purchase       
                  Price............ $__________   $___________  $__________  $__________ 


    Underwriter                        Class         Class          Class       Class
    -----------                         A-5           A-6            A-7         A-8
                                    Certificate  Certificates   Certificate  Certificates
                                    -----------  ------------   -----------  ------------
                         
                         
                         
                  Certificate       $__________  $___________    $__________  $____________
                  Balance (1)......                          

                  Price  to
                  Public........... __________%  ___________%     __________%  ____________%
                                           
                  Underwriting
                  Discount......... __________%  ___________%     __________%  ____________%

                  Purchase
                  Price............ $__________  $___________    $___________  $___________


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

                  Certificate       
                  Balance (1)...... $__________  $___________    $___________  $___________
                                           
                  Price to
                  Public .......... __________%  ___________%     __________%  ____________%

                  Underwriting                               
                  Discount......... __________%  ___________%     __________%  ____________%

                  Purchase          
                  Price............ $__________  $___________    $___________  $___________

- - - -------------------
(1) Subject to a permitted  variance of plus or minus 5%, dependent upon the
    principal balance of the Mortgage Loans as of the Cut-Off Date in the Trust
    Fund on the Closing Date.
                  
                                       29
</TABLE>











                       POOLING AND SERVICING AGREEMENT


                                 Relating to

       BLOCK MORTGAGE FINANCE ASSET BACKED CERTIFICATES, SERIES _______

                                    Among

                        BLOCK MORTGAGE FINANCE, INC.,
                                 as Depositor

                         BLOCK FINANCIAL CORPORATION,
                              as Master Servicer

                       COMPANION MORTGAGE CORPORATION,
                                  as Seller


                                     and


             ---------------------------------------------------,
                                  as Trustee


                          Dated as of ______________



<PAGE>



                                   CONTENTS

                                                                            Page

                                   ARTICLE I
                       DEFINITIONS; RULES OF CONSTRUCTION
Section 1.01   Definitions.....................................................3

                                   ARTICLE II
                  ESTABLISHMENT AND ORGANIZATION OF THE TRUST

Section 2.01   Establishment of the Trust.....................................38
Section 2.02   Office.........................................................38
Section 2.03   Purposes and Powers............................................38
Section 2.04   Appointment of the Trustee; Declaration of Trust...............39
Section 2.05   Expenses of the Trust..........................................39
Section 2.06   Ownership of the Trust.........................................39
Section 2.07   Situs of the Trust.............................................39
Section 2.08   Miscellaneous REMIC Provisions.................................40

                                  ARTICLE III
                   REPRESENTATIONS, WARRANTIES AND COVENANTS

Section 3.01   Representations and Warranties of the Depositor................41
Section 3.02   Representations and Warranties of the Master Servicer..........43
Section 3.03   Representations and Warranties of the Seller...................46
Section 3.04   Covenants of Seller to Take Certain Actions with Respect
               to the Mortgage Loans in Certain Situations....................49
Section 3.05   Conveyance of the Mortgage Loans and Qualified Replacement
               Mortgage Loans.................................................50
Section 3.06   Acceptance by Trustee; Certain Substitutions of Mortgage
               Loans; Certification by Trustee................................54

                                   ARTICLE IV
                       ISSUANCE AND SALE OF CERTIFICATES

Section 4.01   Issuance of Certificates.......................................55
Section 4.02   Sale of Certificates...........................................55

                                   ARTICLE V
                     CERTIFICATES AND TRANSFER OF INTERESTS

Section 5.01   Terms..........................................................56
Section 5.02   Forms..........................................................56
Section 5.03   Execution, Authentication and Delivery.........................57
Section 5.04   Registration and Transfer of Certificates......................57
Section 5.05   Mutilated, Destroyed, Lost or Stolen Certificates..............59

<PAGE>

Section 5.06   Persons Deemed Owners..........................................60
Section 5.07   Cancellation...................................................60
Section 5.08   Limitation on Transfer of Ownership Rights.....................60
Section 5.09   Assignment of Rights...........................................62

                                   ARTICLE VI
                                   COVENANTS

Section 6.01   Distributions..................................................62
Section 6.02   Money for Distributions to Be Held in Trust; Withholding.......63
Section 6.03   Protection of Trust Estate.....................................64
Section 6.04   Performance of Obligations.....................................65
Section 6.05   Negative Covenants.............................................65
Section 6.06   No Other Powers................................................65
Section 6.07   Limitation of Suits............................................66
Section 6.08   Unconditional Rights of Owners to Receive Distributions........67
Section 6.09   Rights and Remedies Cumulative.................................67
Section 6.10   Delay or Omission Not Waiver...................................67
Section 6.11   Control by Owners..............................................67
Section 6.12   Indemnification................................................68
Section 6.13   Access to Owners' Names and Addresses..........................68

                                  ARTICLE VII
                      ACCOUNTS, DISBURSEMENTS AND RELEASES

Section 7.01   Collection of Money............................................69
Section 7.02   Establishment of Accounts;.....................................69
Section 7.03   Flow of Funds..................................................70
Section 7.04   [Reserved].....................................................75
Section 7.05   Investment of Accounts.........................................75
Section 7.06   Payment of Trust Expenses......................................76
Section 7.07   Permitted Investments..........................................76
Section 7.08   Accounting and Directions by Trustee...........................78
Section 7.09   Reports by Trustee to Owners and Certificate Insurer...........78
Section 7.10   Reports by Trustee.............................................81
Section 7.11   Preference Payments............................................81

                                  ARTICLE VIII
                          SERVICING AND ADMINISTRATION

Section 8.01   Master Servicer and Sub-Servicers..............................82
Section 8.02   Collection of Certain Mortgage Loan Payments...................83
Section 8.03   Sub-Servicing Agreements Between Master Servicer and Sub-
               Servicers......................................................84

                                       ii
<PAGE>

Section 8.04   Successor Sub-Servicers........................................84
Section 8.05   Liability of Master Servicer; Indemnification..................85
Section 8.06   No Contractual Relationship Between Sub-Servicer, Trustee
               or the Owners..................................................86
Section 8.07   Assumption or Termination of Sub-Servicing Agreement by
               Trustee........................................................86
Section 8.08   Collection Account.............................................87
Section 8.09   Delinquency Advances and Servicing Advances....................88
Section 8.10   Compensating Interest; Repurchase of Mortgage Loans............89
Section 8.11   Maintenance of Insurance.......................................90
Section 8.12   Due-on-Sale Clauses; Assumption and Substitution Agreement.....92
Section 8.13   Realization upon Defaulted Mortgage Loans; Inspection..........93
Section 8.14   Trustee to Cooperate; Release of Files.........................95
Section 8.15   Servicing Compensation.........................................96
Section 8.16   Annual Statement as to Compliance..............................96
Section 8.17   Annual Independent Certified Public Accountants' Reports.......97
Section 8.18   Access to Certain Documentation and Information Regarding the
               Mortgage Loans.................................................97
Section 8.19   Merger or consolidation of the Master Servicer; Assignment.....97
Section 8.20   Removal of Master Servicer; Resignation of Master Servicer.....98
Section 8.21   Inspections by Certificate Insurer; Errors and Omissions
               Insurance.....................................................103


                                   ARTICLE IX
                              TERMINATION OF TRUST


Section 9.01   Termination of Trust..........................................103
Section 9.02   Termination upon Option of Owners of Class R Certificates and
               Master Servicer...............................................104
Section 9.03   Termination Auction...........................................105
Section 9.04   Termination upon Loss of REMIC Status.........................106
Section 9.05   Disposition of Proceeds.......................................108


                                   ARTICLE X
                                  THE TRUSTEE

Section 10.01  Certain Duties and Responsibilities...........................108
Section 10.02  Removal of Trustee for Cause..................................110
Section 10.03  Certain Rights of the Trustee.................................112
Section 10.04  Not Responsible for Recitals or Issuance of Certificates......113
Section 10.05  May Hold Certificates.........................................114
Section 10.06  Money Held in Trust...........................................114
Section 10.07  Compensation and Reimbursement; No Lien for Fees..............114
Section 10.08  Corporate Trustee Required; Eligibility.......................114
Section 10.09  Resignation and Removal; Appointment of Successor.............115
Section 10.10  Acceptance of Appointment by Successor Trustee................116


                                      iii
<PAGE>

Section 10.11  Merger, Conversion, Consolidation or Succession to Business
               of the Trustee................................................117
Section 10.12  Reporting; Withholding........................................117
Section 10.13  Liability of the Trustee......................................117
Section 10.14  Appointment of Co-Trustee or Separate Trustee.................118

                                   ARTICLE XI
                                 MISCELLANEOUS


Section 11.01  Compliance Certificates and Opinions..........................119
Section 11.02  Form of Documents Delivered to the Trustee....................120
Section 11.03  Acts of Owners................................................121
Section 11.04  Notices, etc. to Trustee......................................121
Section 11.05  Notices and Reports to Owners; Waiver of Notices..............122
Section 11.06  Rules by Trustee..............................................122
Section 11.07  Successors and Assigns........................................122
Section 11.08  Severability..................................................123
Section 11.09  Benefits of Agreement.........................................123
Section 11.10  Legal Holidays................................................123
Section 11.11  Governing Law; Submission to Jurisdiction.....................123
Section 11.12  Counterparts..................................................124
Section 11.13  Usury.........................................................124
Section 11.14  Amendment.....................................................125
Section 11.15  Paying Agent; Appointment and Acceptance of Duties............125
Section 11.16  REMIC Status..................................................126
Section 11.17  Additional Limitation on Action and Imposition of Tax.........128
Section 11.18  Appointment of Tax Matters Person.............................128
Section 11.19  The Certificate Insurer.......................................129
Section 11.20  [Reserved]....................................................129
Section 11.21  Third-Party Rights............................................129
Section 11.22  Notices.......................................................129







                                       iv
<PAGE>


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

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

                                       v
<PAGE>


     POOLING AND SERVICING AGREEMENT,  relating to BLOCK MORTGAGE FINANCE  ASSET
BACKED CERTIFICATES, SERIES ________, dated as of ___________ by and among BLOCK
MORTGAGE  FINANCE,  INC., a Delaware  corporation,  in its capacity as Depositor
(the "Depositor"),  BLOCK FINANCIAL CORPORATION, a Delaware corporation,  in its
capacity  as  Master  Servicer  (the  "Master  Servicer"),   COMPANION  MORTGAGE
CORPORATION,  a Delaware corporation,  in its capacity as Seller (the "Seller"),
and_____________________________,   a  national  banking  association,   in  its
capacity as the trustee (the "Trustee").

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

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

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

      WHEREAS,  _________________________  is willing to serve in the capacity
of Trustee hereunder; and

      WHEREAS, _____________________ is intended to be a third-party beneficiary
with the right to enforce this Agreement as if it were a party to this Agreement
and is hereby  recognized by the parties hereto to be a third-party  beneficiary
with the right to enforce this Agreement as if it were a party to this Agreement
so long as no Certificate Insurer Default has occurred and is continuing.

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

                                  CONVEYANCE

      To provide for the distribution of the principal of and/or interest on the
Class A  Certificates  and the Class R  Certificates  in  accordance  with their
terms,  all of the sums  distributable  under this Agreement with respect to the
Certificates  and the performance of the covenants  contained in this Agreement,
the Seller  hereby  bargains,  sells,  conveys,  assigns  and  transfers  to the
Depositor  and the  Depositor  hereby  bargains,  sells,  conveys,  assigns  and
transfers to the Trustee, in trust, without recourse (except as provided herein)
and  for  the  exclusive  benefit  of the  Owners  of the  Certificates  and the
Certificate  Insurer,  all of its respective right, title and interest in and to
any and all benefits  accruing to it from (a) the Mortgage Loans (other than any
principal and interest  payments received or, with respect to an Actuarial Loan,
due thereon on or prior to the Cut-Off  Date) listed in Schedules I-A and I-B to
this Agreement  which the Seller is causing to be delivered to the Depositor and
the  Depositor  is causing to be  delivered  to the  Trustee  herewith  (and all
substitutions  therefor as provided by Sections 3.03,  3.04 and 3.06),  together
with the related  Mortgage  Loan  documents  and the  Seller's  and  Depositor's
interest in any Mortgaged  Property  which secures a Mortgage Loan but which has
been acquired by  foreclosure or deed in lieu of  foreclosure,  and all payments
thereon and


<PAGE>


proceeds of the conversion, voluntary or involuntary, of the foregoing; (b) such
amounts as may be held by the Trustee in the Distribution Account,  exclusive of
investment  earnings on such amounts (except as otherwise  provided  herein) and
such amounts as may be held by the Master Servicer in the name of the Trustee in
the Collection Account, if any, exclusive of investment earnings thereon (except
as  otherwise  provided  herein),  whether  in the  form of  cash,  instruments,
securities or other properties  (including any Permitted Investments held by the
Master Servicer); (c) with respect to the Class A Certificates,  the Certificate
Insurance Policies and (d) proceeds of all the foregoing (including,  but not by
way of limitation, all proceeds of any mortgage insurance,  hazard insurance and
title insurance policy relating to the Mortgage Loans, cash proceeds,  accounts,
accounts receivable, notes, drafts, acceptances,  chattel paper, checks, deposit
accounts,  rights  to  payment  of any  and  every  kind,  and  other  forms  of
obligations and  receivables  which at any time constitute all or part of or are
included in the proceeds of any of the  foregoing)  to pay the  Certificates  as
specified herein ((a)-(d) above shall be collectively  referred to herein as the
"Trust Estate"),  excluding the proceeds of the Certificate  Insurance  Policies
except with respect to the Class A Certificates.

      The  Trustee  acknowledges  such  sale,  accepts  the Trust  hereunder  in
accordance with the provisions hereof and agrees to perform the duties according
to their terms.

                                       2
<PAGE>


                                    ARTICLE I
                       DEFINITIONS; RULES OF CONSTRUCTION


      Section 1.01      Definitions.

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

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

     "Accrual  Period":  With respect to the Group 1 Certificates  and the Class
A-8  Certificates  and any  Distribution  Date, the calendar  month  immediately
preceding the month in which the  Distribution  Date occurs;  a "calendar month"
shall be deemed to be 30 days.  With respect to the Class A-7  Certificates  and
any  Distribution  Date,  the period  commencing  on the  immediately  preceding
Distribution  Date (or the Start-up  Date in the case of the first  Distribution
Date) and ending on the day immediately preceding the current Distribution Date.
All  calculations  of  interest  on the Group 1  Certificates  and the Class A-8
Certificates  will be made on the basis of a 360-day  year assumed to consist of
twelve 30-day months and  calculations of interest on the Class A-7 Certificates
will be made on the basis of the actual  number of days  elapsed in the  related
Accrual Period and a year of 360 days.

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

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

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

     "Adjustable Rate Group Subordinated  Amount":  As of any Distribution Date,
the excess,  if any, of (x) the aggregate Loan Balances of the Mortgage Loans in
the  Adjustable  Rate Group as of the close of  business  on the last day of the
related Due Period (taking into account  Curtailments  with respect to Actuarial
Loans,  Net Liquidation  Proceeds and Prepayments  collected  during the related
Prepayment  Period and, with respect to Actuarial  Loans in the Adjustable  Rate
Group,  any Scheduled  Payments due on or before the last day of the related Due
Period and in the Collection Account as of the related  Determination Date) over
(y) the sum of the Class A-7  Certificate  Principal  Balance  and the Class A-8
Certificate Principal Balance as of such Distribution Date after

                                       3
<PAGE>


taking into  account the  payment of the Group 2 Principal  Distribution  Amount
thereon  (except for any  Subordination  Deficit with respect to the  Adjustable
Rate Group and Subordination Increase Amount with respect to the Adjustable Rate
Group on such Distribution Date).

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

     "Advisor": As defined in Section 9.03 hereof.

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

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

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

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

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

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

     "Available   Funds":   The  Group  1   Available   Funds  or  the  Group  2
Available Funds, as the case may be.

     "Available Funds Shortfall": A Group 1 Available Funds Shortfall or Group 2
Available Funds Shortfall, as the case may be.

                                       4
<PAGE>


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

     "Basis Risk Excess":  With respect to any Distribution Date as to which the
Class  A-7  Pass-Through  Rate is the Class A-7  Available  Funds Cap Rate,  the
excess  of (i) the  amount of  interest  the  Class  A-7  Certificates  would be
entitled  to  receive  on such  Distribution  Date at the  lesser of (a) the Net
Lifetime Cap for such  Distribution Date and (b) the  then-applicable  Class A-7
Pass-Through  Rate without  reference to the Class A-7 Available  Funds Cap Rate
over (ii) the amount of interest the Class A-7 Certificates will receive on such
Distribution Date at the Class A-7 Available Funds Cap Rate.

     "BFC  Investor  Guide":  The BFC Investor  Guide,  as may be amended by the
Master Servicer from time to time.

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

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

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

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

     "Certificate Insurance Policies":  The Group 1 Certificate Insurance Policy
and the Group 2 Certificate Insurance Policy.

     "Certificate Insurer": _________________________________,  or any successor
thereto, as issuer of the Certificate Insurance Policies.

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

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

                                       5
<PAGE>


            (b)(i) the entry by a court having  jurisdiction  in the premises of
(A) a decree or order for  relief in respect  of the  Certificate  Insurer in an
involuntary  case or proceeding  under any  applicable  United States federal or
state bankruptcy,  insolvency,  rehabilitation,  reorganization or other similar
law or (B) a decree or order  adjudging the  Certificate  Insurer as bankrupt or
insolvent,  or approving as properly  filed a petition  seeking  reorganization,
rehabilitation,  arrangement,  adjustment or composition of or in respect of the
Certificate  Insurer under any applicable United States federal or state law, or
appointing a custodian, receiver, liquidator, rehabilitator,  assignee, trustee,
sequestrator  or other  similar  official of the  Certificate  Insurer or of any
substantial  part of its property,  or ordering the winding-up or liquidation of
its affairs,  and the  continuance of any such decree or order for relief or any
such other decree or order unstayed and in effect for a period of 90 consecutive
days; or

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


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

           Class A-1 Certificates       -            $___________
           Class A-2 Certificates       -            $___________
           Class A-3 Certificates       -            $___________
           Class A-4 Certificates       -            $___________
           Class A-5 Certificates       -            $___________
           Class A-6 Certificates       -            $___________
           Class A-7 Certificates       -            $___________
           Class A-8 Certificates       -            $___________

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

                                       6
<PAGE>


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

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

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

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

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

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

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

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

     "Class A-1 Current  Interest":  With respect to any Distribution  Date, the
amount  of  interest  accrued  on the Class A-1  Certificate  Principal  Balance
immediately prior to such Distribution Date during the related Accrual Period at
the Class A-1 Pass-Through Rate (net of Net Prepayment

                                       7
<PAGE>


Interest  Shortfalls  and the interest  portion of reductions  due to the Relief
Act) plus the Preference Amount owed to the Owners of the Class A-1 Certificates
as it relates to interest previously paid on the Class A-1 Certificates plus the
portion  of the Carry  Forward  Amount,  if any,  with  respect to the Class A-1
Certificates relating to interest (net of Net Prepayment Interest Shortfalls and
the interest portion of reductions due to the Relief Act).

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

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

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

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

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

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

     "Class A-2 Distribution  Amount": The sum of (x) Class A-2 Current Interest
and (y) the Group 1 Principal  Distribution  Amount payable to the Owners of the
Class A-2 Certificates pursuant to Section 7.03(c)(iii)(D) hereof.

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

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

                                       8
<PAGE>



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

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

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

     "Class A-3 Distribution  Amount": The sum of (x) Class A-3 Current Interest
and (y) the Group 1 Principal  Distribution  Amount payable to the Owners of the
Class A-3 Certificates pursuant to Section 7.03(c)(iii)(D) hereof.

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

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

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

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

     "Class A-4 Current  Interest":  With respect to any Distribution  Date, the
amount  of  interest  accrued  on the Class A-4  Certificate  Principal  Balance
immediately prior to such Distribution Date during the related Accrual Period at
the Class A-4 Pass-Through Rate (net of Net Prepayment  Interest  Shortfalls and
the interest portion of reductions due to the Relief Act) plus the Preference

                                       9
<PAGE>


Amount  owed to the  Owners of the  Class  A-4  Certificates  as it  relates  to
interest  previously paid on the Class A-4 Certificates  plus the portion of the
Carry  Forward  Amount,  if any,  with  respect  to the Class  A-4  Certificates
relating to interest (net of Net Prepayment Interest Shortfalls and the interest
portion of reductions due to the Relief Act).

     "Class A-4 Distribution  Amount": The sum of (x) Class A-4 Current Interest
and (y) the Group 1 Principal  Distribution  Amount payable to the Owners of the
Class A-4 Certificates pursuant to Section 7.03(c)(iii)(D) hereof.

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

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

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

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

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

     "Class A-5 Distribution  Amount": The sum of (x) Class A-5 Current Interest
and (y) the Group 1 Principal  Distribution  Amount payable to the Owners of the
Class A-5 Certificates pursuant to Section 7.03(c)(iii)(D) hereof.

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

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

                                       10
<PAGE>



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

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

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

     "Class A-6 Distribution  Amount": The sum of (x) Class A-6 Current Interest
and (y) the Group 1 Principal  Distribution  Amount payable to the Owners of the
Class A-6 Certificates pursuant to Section 7.03(c)(iii)(D) hereof.

     "Class A-6 Lockout  Distribution  Amount":  For any Distribution  Date, the
lesser of (a) the product of (i) the applicable Class A-6 Lockout Percentage for
such  Distribution  Date and (ii) the Class A-6  Lockout  Pro Rata  Distribution
Amount for such Distribution  Date and (b) the Class A-6 Certificates  Principal
Balance.

     "Class A-6 Lockout Percentage": For each Payment Date is as follows:

                  Payment Dates                 Lockout Percentage

            ___________-__________                          %
            ___________-__________                          %
            ___________-__________                          %
            ___________-__________                          %
            ___________ and thereafter                      %

     "Class A-6  Lockout Pro Rata  Distribution  Amount":  For any  Distribution
Date,  an amount equal to the product of (x) a fraction,  the numerator of which
is the Certificate  Principal Balance of the Class A-6 Certificates  immediately
prior to such  Distribution  Date and the  denominator of which is the aggregate
Certificate Principal Balance of all Classes of the Group 1 Certificates

                                       11
<PAGE>


immediately  prior  to such  Distribution  Date  and (y) the  Group 1  Principal
Distribution Amount for such Distribution Date.

     "Class A-6  Pass-Through  Rate":  Prior to the  Optional  Termination  Date
_____% per annum and on and after the  Optional  Termination  Date,  ______% per
annum.

     "Class A-7 Available Funds Cap Rate": On any Distribution Date prior to the
seventh  Distribution  Date,  the weighted  average of the Mortgage Rates of the
Mortgage Loans in the  Adjustable  Rate Group as of the first day of the related
Due Period (taking into account  Curtailments  with respect to Actuarial  Loans,
Net  Liquidation  Proceeds  and  Prepayments  received  during  the  immediately
preceding  Prepayment  Period  and with  respect to the  Actuarial  Loans in the
Adjustable Rate Group, Scheduled Payments due during the prior Due Period and in
the Collection  Account as of the prior  Determination  Date),  less the Expense
Rate and, on any Distribution Date on and after the seventh  Distribution  Date,
_______% per annum.

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

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

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

     "Class A-7 Current  Interest":  With respect to any Distribution  Date, the
amount  of  interest  accrued  on the Class A-7  Certificate  Principal  Balance
immediately prior to such Distribution Date during the related Accrual Period at
the Class A-7 Pass-Through Rate (net of Net Prepayment  Interest  Shortfalls and
the interest  portion of reductions  due to the Relief Act) plus the  Preference
Amount  owed to the  Owners of the  Class  A-7  Certificates  as it  relates  to
interest  previously paid on the Class A-7 Certificates  plus the portion of the
Carry  Forward  Amount,  if any,  with  respect  to the Class  A-7  Certificates
relating to interest (net of Net Prepayment Interest Shortfalls and the interest
portion of reductions due to the Relief Act).

     "Class A-7 Distribution  Amount": The sum of (x) Class A-7 Current Interest
and (y) the Group 2 Principal Distribution Amount payable to the Owners of Class
A-7 Certificates pursuant to Section 7.03(c)(iii)(D) hereof.

     "Class A-7 Pass-Through Rate": For any Distribution Date in any month prior
to the month in which the Optional  Termination  Date occurs,  the lesser of (i)
LIBOR plus _____% per annum

                                       12
<PAGE>


and (ii) the Class A-7 Available Funds Cap Rate for such Distribution  Date, and
for any  Distribution  Date in any month  commencing with the month in which the
Optional Termination Date occurs, the lesser of (i) LIBOR plus ______% per annum
and (ii) the Class A-7 Available Funds Cap Rate for such Distribution Date.

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

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

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

     "Class A-8 Current  Interest":  With respect to any Distribution  Date, the
amount  of  interest  accrued  on the Class A-8  Certificate  Principal  Balance
immediately prior to such Distribution Date during the related Accrual Period at
the Class A-8 Pass-Through Rate (net of Net Prepayment  Interest  Shortfalls and
the interest  portion of reductions  due to the Relief Act) plus the  Preference
Amount  owed to the  Owners of the  Class  A-8  Certificates  as it  relates  to
interest  previously paid on the Class A-8 Certificates  plus the portion of the
Carry  Forward  Amount,  if any,  with  respect  to the Class  A-8  Certificates
relating to interest (net of Net Prepayment Interest Shortfalls and the interest
portion of reductions due to the Relief Act).

     "Class A-8 Distribution  Amount": The sum of (x) Class A-8 Current Interest
and (y) the Group 2 Principal  Distribution  Amount payable to the Owners of the
Class A-8 Certificates pursuant to Section 7.03(c)(iii)(D) hereof.

     "Class A-8 Lockout  Distribution  Amount":  For any Distribution  Date, the
lesser of (a) the product of (i) the applicable Class A-8 Lockout Percentage for
such  Distribution  Date and (ii) the Class A-8  Lockout  Pro Rata  Distribution
Amount for such  Distribution  Date and (b) the Class A-8 Certificate  Principal
Balance.

     "Class A-8 Lockout Percentage": For each Payment Date is as follows:

                  Payment Dates                 Lockout Percentage

            __________-_________                         %
            __________-_________                         %
            __________ and thereafter                    %


                                       13
<PAGE>



     "Class A-8 Lockout Pro Rata Distribution Amount": For any Distribution Date
(A) occurring prior to  ______________,  an amount equal to the product of (x) a
fraction,  the numerator of which is the Class A-8 Certificate Principal Balance
immediately  prior to such Distribution Date and the denominator of which is the
aggregate   Certificate  Principal  Balance  of  all  Classes  of  the  Group  2
Certificates  immediately  prior to such  Distribution  Date and (y) the Group 2
Principal  Distribution  Amount for such Distribution Date, and (B) occurring in
or  after  ___________,  the  Group 2  Principal  Distribution  Amount  for such
Distribution Date.

     "Class A-8 Pass-Through Rate": ______% per annum.

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

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

     "Closing": As defined in Section 4.02 hereof.

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

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

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

     "Corporate   Trust  Office":   The  principal  office  of  the  Trustee  at
__________________________.

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

     "_____": _____, as the initial Sub-Servicer.

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

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

                                       14
<PAGE>



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

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

     "Cut-Off  Date":  With  respect  to  Actuarial  Loans,  as of the  close of
business on  __________  and with respect to Simple  Interest  Loans,  as of the
beginning of business on ___________.

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

     "Delinquent": A Mortgage Loan is "Delinquent" if any payment due thereon is
not made by the close of business on the day such payment is scheduled to be due
(without  regard to grace periods).  A Mortgage Loan is "30 days  Delinquent" if
such payment has not been received by the close of business on the corresponding
day of the month immediately succeeding the month in which such payment was due,
or, if there is no such  corresponding day (e.g., as when a 30-day month follows
a 31-day month in which a payment was due on the 31st day of such month) then on
the  last  day of such  immediately  succeeding  month.  Similarly  for "60 days
Delinquent," "90 days Delinquent" and so on.

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

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

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

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

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

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

                                       15
<PAGE>



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

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

     "Due Period":  With respect to any Monthly  Remittance  Date,  and (a) with
respect to Simple  Interest  Loans  (other  than Net  Liquidation  Proceeds  and
Prepayments),  the calendar  month  immediately  preceding the calendar month in
which such Monthly  Remittance  Date  occurs,  and (b) with respect to Scheduled
Payments on  Actuarial  Loans,  the period  from the second day of the  calendar
month  preceding the Monthly  Remittance  Date to and including the first day of
the calendar month in which such Monthly Remittance Date occurs.

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

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

     "Excess Interest": With respect to Simple Interest Loans in a Mortgage Loan
Group,  the aggregate  interest  collected on the Simple  Interest Loans in such
Mortgage  Loan Group  during the related  Due Period in excess of the  aggregate
interest  deemed due on such Simple  Interest  Loans in such Mortgage Loan Group
during such Due Period.

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

                                       16
<PAGE>


related  Subordination  Reduction Amounts on such Distribution Date), over (y)
the related Specified Subordinated Amount for such Distribution Date.

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

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

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

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

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

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

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

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

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

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

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

                                       17
<PAGE>


Certificate Principal Balance, Class A-5 Certificate Principal Balance and Class
A-6 Certificate Principal Balance as of such Distribution Date after taking into
account the payment of the Group 1 Principal Distribution Amount thereon (except
for  any  Subordination  Deficit  with  respect  to the  Fixed  Rate  Group  and
Subordination  Increase  Amount  with  respect  to the Fixed  Rate Group on such
Distribution Date).

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

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

     "Group 1 Available Funds": As defined in Section 7.02(c) hereof.

     "Group 1 Available Funds  Shortfall":  As defined in Section  7.03(c)(i)(A)
hereof.

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

     "Group 1 Certificate  Insurance Policy": The certificate guaranty insurance
policy (number ________) dated  _____________  issued by the Certificate Insurer
for the benefit of the owners of the Group 1 Certificates  pursuant to which the
Certificate Insurer guarantees Insured Payments.

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

     "Group 1 Monthly  Remittance  Amount":  As of any Monthly  Remittance Date,
with respect to the Fixed Rate Group,  (a) all payments on Simple Interest Loans
in the Fixed Rate Group,  other than Net  Liquidation  Proceeds and  Prepayments
collected  during the related Due Period,  (b)  Scheduled  Payments on Actuarial
Loans in the Fixed Rate Group due after the Cut-Off Date, or Replacement Cut-Off
Date, as  applicable,  and on or before the end of the related Due Period and in
the  Collection  Account  as  of  the  related   Determination   Date,  and  (c)
Curtailments  with  respect to Actuarial  Loans,  Net  Liquidation  Proceeds and
Prepayments on the Mortgage Loans in the Fixed Rate Group  collected  during the
related  Prepayment  Period  and (d)  Delinquency  Advances  made by the  Master
Servicer with respect to the Fixed Rate Group,  in each case, as remitted by the
Master Servicer on the Monthly  Remittance Date,  together with any Substitution
Adjustment and any Loan Purchase Price amount received by the Master Servicer on
such  Monthly  Remittance  Date,  but in each case  excluding  any  amounts  not
required  to be  deposited  into the  Collection  Account  pursuant  to  Section
8.08(c).

                                       18
<PAGE>


     "Group 1  Principal  Distribution  Amount":  With  respect  to the  Group 1
Certificates for any Distribution Date, the lesser of:

      (a) the  Group 1 Total  Available  Funds  plus any  Insured  Payment  with
respect to the Group 1 Certificates minus the Group 1 Current Interest; and

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

                  (A) the  Preference  Amount with respect to principal  owed to
            the Owners of the Group 1  Certificates  that  remains  unpaid as of
            such Distribution Date,

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

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

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

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

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

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

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

                                       19
<PAGE>



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

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

                                     over

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

     "Group 1 Total Available Funds": As defined in Section 7.02(c) hereof.

     "Group 1 Total Monthly Excess Spread": With respect to the Fixed Rate Group
and any  Distribution  Date, the excess,  if any, of (i) the sum of (a) interest
(other than the interest portion of Net Liquidation  Proceeds or Prepayments and
other than that portion,  if any, of Excess Interest required to be allocated to
reimbursement  of  unreimbursed  Delinquency  Advances  with  respect  to Simple
Interest Loans in the Fixed Rate Group pursuant to Section 8.09(a)) collected on
the Simple Interest Loans in the Fixed Rate Group during the related Due Period,
plus (b) the interest  portion of Curtailments  with respect to Actuarial Loans,
Net Liquidation  Proceeds and Prepayments  collected by the Master Servicer with
respect to Mortgage Loans in the Fixed Rate Group during the related  Prepayment
Period, plus (c) the interest portion of Scheduled Payments due on the Actuarial
Loans in the Fixed Rate Group  after the  Cut-Off  Date or  Replacement  Cut-Off
Date, as  applicable,  and on or before the end of the related Due Period to the
extent  such  Scheduled  Payments  are  in  the  Collection  Account  as of  the
Determination  Date,  less (d) the amount  which is equal to the  product of the
Expense Rate and the aggregate  Loan Balance of the Mortgage  Loans in the Fixed
Rate Group and any amounts  not  required to be  deposited  into the  Collection
Account  pursuant to Section  8.08(c),  plus (e) any  Delinquency  Advances  and
Compensating Interest paid by the Master Servicer with respect to the Fixed Rate
Group  for  such Due  Period  over  (ii) the  interest  accrued  on the  Group 1
Certificates during the Accrual Period for such Distribution Date.

     "Group 2 Available Funds": As defined in Section 7.02(d) hereof.

     "Group 2 Available Funds  Shortfall":  As defined in Section  7.03(c)(i)(A)
hereof.

     " Group 2 Certificate": Any one of the Class A-7 Certificates and Class A-8
Certificates.

     "Group 2 Certificate  Insurance Policy": The certificate guaranty insurance
policy  (number_______)  dated ___________ issued by the Certificate Insurer for
the  benefit of the  Owners of the Group 2  Certificates  pursuant  to which the
Certificate Insurer guarantees Insured Payments.

                                       20
<PAGE>



     "Group 2 Current Interest":  With respect to any Distribution Date, the sum
of the Class A-7 Current Interest and Class A-8 Current Interest.

     "Group 2 Monthly  Remittance  Amount":  As of any Monthly  Remittance Date,
with respect to the Adjustable  Rate Group,  (a) all payments on Simple Interest
Loans in the  Adjustable  Rate Group,  other than Net  Liquidation  Proceeds and
Prepayments  collected during the related Due Period,  (b) Scheduled Payments on
Actuarial  Loans in the  Adjustable  Rate Group due after the Cut-Off  Date,  or
Replacement Cut-Off Date, as applicable, and on or before the end of the related
Due Period and in the Collection Account as of the related  Determination  Date,
(c) Curtailments  with respect to Actuarial Loans, Net Liquidation  Proceeds and
Prepayments on Mortgage Loans in the Adjustable Rate Group collected  during the
related  Prepayment  Period  and (d)  Delinquency  Advances  made by the  Master
Servicer with respect to the Adjustable Rate Group, in each case, as remitted by
the  Master  Servicer  on  the  Monthly  Remittance  Date,   together  with  any
Substitution  Adjustment  and any Loan  Purchase  Price  amount  received by the
Master Servicer on such Monthly  Remittance Date, but in each case excluding any
amounts not required to be deposited  into the  Collection  Account  pursuant to
Section 8.08(c).

     "Group 2  Principal  Distribution  Amount":  With  respect  to the  Group 2
Certificates for any Distribution Date, the lesser of:

     (a) the Group 2 Total Available Funds plus any Insured Payment with respect
to the Group 2 Certificates minus the Group 2 Current Interest; and

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

                  (A) the  Preference  Amount with respect to principal  owed to
            the Owners of the Group 2  Certificates  that  remains  unpaid as of
            such Distribution Date,

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

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

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

                                       21
<PAGE>


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

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

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

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

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

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

                                     over

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

     "Group 2 Total Available Funds": As defined in Section 7.02(d) hereof.

     "Group 2 Total Monthly Excess Spread":  With respect to the Adjustable Rate
Group and any  Distribution  Date,  the  excess,  if any,  of (i) the sum of (a)
interest  (other  than the  interest  portion  of Net  Liquidation  Proceeds  or
Prepayments and other than that portion,  if any, of Excess Interest required to
be allocated to reimbursement of unreimbursed  Delinquency Advances with respect
to Simple  Interest Loans in the Adjustable  Rate Group pursuant to Section 8.09
(a)) collected on the Simple  Interest Loans in the Adjustable Rate Group during
the related Due Period,  plus (b) the interest portion of any Curtailments  with
respect to Actuarial Loans, Net Liquidation  Proceeds and Prepayments  collected
by the Master  Servicer with respect to Mortgage  Loans in the  Adjustable  Rate
Group during the related  Prepayment  Period,  plus (c) the interest  portion of
Scheduled Payments due on the Actuarial Loans in the Adjustable Rate Group after
the Cut-Off Date or Replacement  Cut-Off Date, as  applicable,  and on or before
the end of the related Due Period to the

                                       22
<PAGE>


extent such Scheduled  Payments are in the Collection  Account as of the related
Determination  Date,  less (d) the amount  which is equal to the  product of the
Expense  Rate  and the  aggregate  Loan  Balance  of the  Mortgage  Loans in the
Adjustable  Rate Group and any amounts not  required  to be  deposited  into the
Collection  Account  pursuant  to  Section  8.08(c),  plus  (e) any  Delinquency
Advances and  Compensating  Interest paid by the Master Servicer with respect to
the Adjustable Rate Group for such Due Period over (ii) the interest  accrued on
the Group 2 Certificates during the Accrual Period for such Distribution Date.

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

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

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

     "Insurance  Agreement":  The Insurance  Agreement  dated as of  __________,
among the Depositor,  H&R Block,  Inc.,  the Seller,  the Master  Servicer,  the
Certificate Insurer and the Trustee, as it may be amended from time to time.

     "Insurance Policy": Any hazard,  flood, title or primary mortgage insurance
policy relating to a Mortgage Loan plus any obligation of the Master Servicer to
make payment out of its own funds pursuant to Section 8.11 hereof.

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

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

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

                                       23
<PAGE>


Trust plus (B) an amount equal to the principal portion of the Preference Amount
with respect to the Related Loan Group.

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

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

     "LIBOR": With respect to any Accrual Period for the Class A-7 Certificates,
the rate  determined by the Trustee on the related LIBOR  Determination  Date on
the basis of the  quotations,  as set forth on the  Telerate  Screen  Page 3750,
offered by the principal London office of each of the Reference Banks for making
one-month United States dollar deposits in leading banks in the London interbank
market, as of 11:00 a.m. (London time) on such LIBOR Determination Date.

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

     "LIBOR  Determination  Date":  With  respect to any Accrual  Period for the
Class A-7 Certificates, the second LIBOR Business Day preceding the commencement
of such Accrual Period.

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

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

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

                                       24
<PAGE>


accordance  with Section 8.13, or (iv) the sale of all of the Mortgage  Loans in
accordance with Article IX.

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

     "Loan Purchase Price": With respect to any Mortgage Loan purchased from the
Trust on a Monthly  Remittance  Date  pursuant to Section 3.03,  3.04,  3.06(b),
8.10(b) or 8.13(a) hereof,  an amount equal to the Loan Balance of such Mortgage
Loan as of the date of purchase  (assuming  that the Monthly  Remittance  Amount
remitted by the Master Servicer on such Monthly Remittance Date has already been
remitted),  plus one month's interest on the outstanding Loan Balance thereof as
of the  beginning of the related Due Period  (taking  into account  Curtailments
with respect to  Actuarial  Loans,  Net  Liquidation  Proceeds  and  Prepayments
collected during the immediately  preceding  Prepayment Period, and with respect
to Actuarial  Loans,  the principal  portion of any Scheduled  Payment due on or
before  the  last  day  of  the  immediately  preceding  Due  Period  and in the
Collection Account as of the Determination  Date for such immediately  preceding
Due  Period)  computed  at the then  applicable  Mortgage  Rate,  together  with
(without duplication) the aggregate amounts of (i) all unreimbursed  Delinquency
Advances and Servicing  Advances  theretofore made with respect to such Mortgage
Loan,  (ii) all  Delinquency  Advances and Servicing  Advances  which the Master
Servicer has theretofore  failed to remit with respect to such Mortgage Loan and
(iii) all reimbursed  Delinquency  Advances to the extent that  reimbursement is
not made from the Mortgagor or from  Liquidation  Proceeds  from the  respective
Mortgage Loan.

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

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

                                       25
<PAGE>


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

     "Minimum Termination Amount": As of any time after the Optional Termination
Date,  an  amount  equal  to the  greater  of (i) the sum of (a) the  Class  A-1
Certificate  Principal Balance,  (b) any shortfall in interest due to the Owners
of the Class A-1  Certificates in respect of prior  Distribution  Dates, (c) one
month's interest on the Class A-1 Certificate Principal Balance at the Class A-1
Pass-Through  Rate, (d) the Class A-2  Certificate  Principal  Balance,  (e) any
shortfall in interest due to the Owners of the Class A-2 Certificates in respect
of  prior  Distribution  Dates,  (f)  one  month's  interest  on the  Class  A-2
Certificate  Principal Balance at the Class A-2 Pass-Through Rate, (g) the Class
A-3  Certificate  Principal  Balance,  (h) any  shortfall in interest due to the
Owners of the Class A-3 Certificates in respect of prior Distribution Dates, (i)
one month's interest on the Class A-3 Certificate Principal Balance at the Class
A-3 Pass-Through Rate, (j) the Class A-4 Certificate  Principal Balance, (k) any
shortfall in interest due to the Owners of the Class A-4 Certificates in respect
of  prior  Distribution  Dates,  (l)  one  month's  interest  on the  Class  A-4
Certificate  Principal Balance at the Class A-4 Pass-Through Rate, (m) the Class
A-5  Certificate  Principal  Balance,  (n) any  shortfall in interest due to the
Owners of the Class A-5 Certificates in respect of prior Distribution Dates, (o)
one month's interest on the Class A-5 Certificate Principal Balance at the Class
A-5 Pass-Through Rate, (p) the Class A-6 Certificate  Principal Balance, (q) any
shortfall in interest due to the Owners of the Class A-6 Certificates in respect
of  prior  Distribution  Dates,  (r)  one  month's  interest  on the  Class  A-6
Certificate  Principal Balance at the Class A-6 Pass-Through Rate, (s) the Class
A-7  Certificate  Principal  Balance,  (t) any  shortfall in interest due to the
Owners of the Class A-7 Certificates in respect of prior Distribution Dates, (u)
one month's interest on the Class A-7 Certificate Principal Balance at the Class
A-7 Pass-Through Rate, (v) the Class A-8 Certificate  Principal Balance, (w) any
shortfall in interest due to the Owners of the Class A-8 Certificates in respect
of  prior  Distribution  Dates,  (x)  one  month's  interest  on the  Class  A-8
Certificate  Principal  Balance at the Class A-8 Pass  Through  Rate and (y) any
Reimbursement  Amounts due the  Certificate  Insurer and (ii) the sum of 100% of
the  aggregate  Loan  Balance  of the  related  Mortgage  Loans as of the day of
purchase and any  Reimbursement  Amounts not otherwise  paid to the  Certificate
Insurer minus amounts  remitted from the Collection  Account to the Distribution
Account  representing  collections of principal on the Mortgage Loans during the
current Due Period (taking into account,  with respect to Actuarial  Loans,  the
principal  portion of any Scheduled Payment due on or before the last day of the
Due Period and collected on or before the related  Determination Date), plus one
month's  interest on such amount computed at the weighted average Mortgage Rate,
plus all  accrued and unpaid  Servicing  Fees plus the  aggregate  amount of any
unreimbursed  Delinquency  Advances  and  Servicing  Advances  plus  Delinquency
Advances which the Master Servicer has theretofore  failed to remit (taking into
account, with respect to Actuarial Loans, the principal portion of any Scheduled
Payment  due on or before  the last day of the Due Period  and  collected  on or
before the related Determination Date).

     "Monthly  Remittance  Amount":  The sum of the Group 1  Monthly  Remittance
Amount and the Group 2 Monthly Remittance Amount.

                                       26
<PAGE>


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

     "--------": -------------------------------------------------.

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

     "Mortgage  Loan Group" or "Group":  The Fixed Rate Group or the  Adjustable
Rate Group, as the case may be.  References herein to the related Class of Class
A Certificates,  when used with respect to a Mortgage Loan Group, shall mean (A)
in the case of the Fixed Rate  Group,  the Group 1  Certificates  and (B) in the
case of the Adjustable Rate Group, the Group 2 Certificates.

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

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

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

     "Mortgagor": The obligor on a Note.

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

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

                                       27
<PAGE>


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

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

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

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

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

     "Officer's Certificate":  A certificate signed by any Authorized Officer of
any Person delivering such certificate.

     "Operative  Documents":   Collectively,  this  Agreement,  the  Certificate
Insurance  Policies,  the  Certificates,   the  Indemnification  Agreement,  the
Insurance Agreement and the Sub-Servicing Agreement.

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

                                       28
<PAGE>



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

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

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

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

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

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

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

     "Owner":  The  Person in whose  name a  Certificate  is  registered  in the
Register,  and the Certificate  Insurer, to the extent described in Section 5.06
and Section 7.03(g) hereof, respectively;  provided that solely for the purposes
of  determining  the  exercise  of any  voting  rights  hereunder,  if  Class  A
Certificates  are  beneficially  owned  by  the  Depositor,  the  Seller  or any
affiliate thereof, none of the Depositor,  the Seller or such affiliate shall be
considered an Owner hereunder.

     "Pass-Through  Rate": Any of the Class A-1 Pass-Through Rate, the Class A-2
Pass-Through  Rate, the Class A-3 Pass-Through  Rate, the Class A-4 Pass-Through
Rate,  the Class A-5  Pass-Through  Rate, the Class A-6  Pass-Through  Rate, the
Class A-7 Pass-Through Rate or the Class A-8 Pass-Through Rate.

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

     "Percentage Interest":  With respect to a Class A Certificate,  a fraction,
expressed as a percentage,  the numerator of which is the portion of the Class A
Certificate  Principal  Balance  represented by such Class A Certificate on such
date of  determination  (prior to giving effect to any distribution of principal
on such date) and the denominator of which is the Certificate Principal

                                       29
<PAGE>


Balance  attributable  to the related Class of Class A  Certificates  as of such
date of  determination  (prior to giving effect to any distribution of principal
on such date).  With respect to a Class R Certificate,  the portion of the Class
evidenced  thereby,  expressed  as a  percentage,  as stated on the face of such
Certificate, all of which shall total 100% with respect to the related Class.

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

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

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

     "Preference Amount":  With respect to the Class A Certificates,  any amount
previously  distributed  to an  Owner  on  the  Class  A  Certificates  that  is
recoverable and sought to be recovered as a voidable  preference by a trustee in
bankruptcy  pursuant to the United States  Bankruptcy  Code in accordance with a
final, nonappealable order of a court having competent jurisdiction.

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

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

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

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

                                       30
<PAGE>


     "Prepayment  Period":  With respect to any  Distribution  Date,  the period
commencing on the calendar day after the prior  Determination Date and ending on
the related  Determination  Date;  provided,  however,  that with respect to the
first  Distribution  Date, with respect to Actuarial Loans the Prepayment Period
will be from ______________to  _____________ and with respect to Simple Interest
Loans, the Prepayment Period will be from _____________to -----------.

     "Preservation  Expenses":  Expenditures  made  by the  Master  Servicer  in
connection  with a foreclosed  Mortgage Loan prior to the  liquidation  thereof,
including,  without  limitation,  expenditures  for real estate  property taxes,
hazard  insurance  premiums,  certain  amounts due with respect to Senior Liens,
property restoration or preservation.

     "Principal  Distribution Amount": The Group 1 Principal Distribution Amount
or the Group 2 Principal Distribution Amount, as the case may be.

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

     "Prospectus":   The  Prospectus   dated   ___________________   ____,  1998
constituting part of the Registration Statement.

     "Prospectus   Supplement":   The  Block   Mortgage   Finance  Asset  Backed
Certificates, Series _________ Prospectus Supplement dated ______________ to the
Prospectus.

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

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

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

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

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

     "Qualified  Replacement  Mortgage  Loan": A Mortgage Loan  substituted  for
another  pursuant  to  Section  3.03,  3.04 or 3.06(b)  hereof,  which (i) has a
Mortgage Rate at least equal to the

                                       31
<PAGE>


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

     "Rate/Term  Refinance  Mortgage  Loan":  A  Mortgage  Loan  which  is not a
Purchase  Mortgage  Loan where less than $1,000 of the proceeds of such Mortgage
Loan  were  applied  by the  related  Mortgagor  toward  debt  consolidation  or
otherwise disbursed to the related Mortgagor.

     "Rating  Agencies":  Collectively,  _________  and  _______________  or any
successors thereto.

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

     "Record Date":  With respect to the Group 1 Certificates  and the Class A-8
Certificates  and each  Distribution  Date,  the last day of the calendar  month
immediately  preceding the calendar month in which such Distribution Date occurs
and with respect to the Class A-7  Certificates,  the day immediately  preceding
such Distribution Date.

     "Reference  Banks":  Any leading banks which are engaged in transactions in
Eurodollar  deposits  in the  international  Eurocurrency  market  (i)  with  an
established place of business in London, (ii) not controlling, under the control
of or under common control with the Seller or any

                                       32
<PAGE>


affiliate thereof and (iii) whose quotations appear on Telerate Page 3745 on the
relevant LIBOR Determination Date.

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

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

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

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

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

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

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

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

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

     "REMIC  Provisions":  Provisions of the federal  income tax law relating to
real estate mortgage investment  conduits,  which appear at Section 860A through
860G of Subchapter M of

                                       33
<PAGE>


Chapter 1 of the Code,  and  related  provisions,  and  regulations  and revenue
rulings promulgated  thereunder,  as the foregoing may be in effect from time to
time.

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

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

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

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

     "Schedules of Mortgage  Loans":  The schedules of Mortgage  Loans  attached
hereto as Schedule  I-A and  Schedule  I-B,  separated  by  Mortgage  Loan Group
listing each Mortgage Loan in the related  Mortgage Loan Group to be conveyed on
the Startup Day.  Such  Schedules  of Mortgage  Loans shall set forth as to each
Mortgage Loan (i) the Master  Servicer's loan number,  (ii) the Mortgagor's name
and address  (including  the state) of the  Mortgaged  Property,  (iii) the lien
priority thereof, (iv) the combined Loan-to-Value Ratio at origination,  (v) the
Loan  Balance as of the  Cut-Off  Date or  Replacement  Cut-Off  Date,  (vi) the
Mortgage Rate thereof (and, with respect to the Mortgage Loans in the Adjustable
Rate Group, the margin and the applicable  index),  (vii) the current  Scheduled
Payment,  (viii) the maturity of the related Note,  (ix) the property  type, (x)
occupancy status, (xi) Appraised Value and (xii) original term-to-maturity.

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

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

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

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

                                       34
<PAGE>


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

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

            Period                              Cumulative Loss Percentage

      _____________-____________                       %
      _____________-____________                       %
      _____________-____________                       %
      _____________-____________                       %
      _____________-____________                       %


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

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

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

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

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

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

                                       35
<PAGE>



     "-----------------": ---------------------------------------------.

     "Startup Day": ___________________.

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

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

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

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

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

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

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

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

                                       36
<PAGE>



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

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

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

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

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

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

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

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

     "Total Monthly Excess  Spread":  The Group 1 Total Monthly Excess Spread or
the Group 2 Total Monthly Excess Spread, as the case may be.

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

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

     "Trustee":   __________________________,   a   _____________________,   the
Corporate  Trust  Office of which is  located on the date of  execution  of this
Agreement  at  ________________,  ________________________________,  not  in its
individual  capacity  but  solely  as  Trustee  under  this  Agreement,  and any
successor hereunder.

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

     "Underwriters": _______________________________________.

     "Voting  Rights":   The  portion  of  the  voting  rights  of  all  of  the
Certificates  that is allocated to any Certificate or Class of Certificates.  At
all times during the term of this Agreement, the percentage of the Voting Rights
assigned to each Class shall be a fraction,  the  numerator of which is equal to
the  aggregate  outstanding  Certificate  Principal  Balance  of such  Class  of
Certificates and the

                                       37
<PAGE>


denominator of which is equal to the aggregate outstanding Certificate Principal
Balances  of all  Classes of  Certificates.  The  Voting  Rights of any Class of
Certificates  shall be allocated  among Owners of  Certificates of such Class in
proportion to their respective Percentage Interests. The aggregate Voting Rights
of Owners of more  than one Class of  Certificates  shall be equal to the sum of
the products of each such Owner's  Voting  Rights and the  percentage  of Voting
Rights allocated to the related Class of  Certificates.  At all times during the
term of this  Agreement,  99% and 1% of all Voting  Rights shall be allocated to
the Owners of the Class A Certificates (for such time as any Class A Certificate
is outstanding) and the Owners of the Class R Certificates, respectively.

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


                                   ARTICLE II

                   ESTABLISHMENT AND ORGANIZATION OF THE TRUST


      Section 2.01      Establishment of the Trust.

      The parties hereto do hereby create and establish, pursuant to the laws of
the State of New York and this Agreement,  the Trust,  which,  for  convenience,
shall be known as "Block  Mortgage  Finance  Asset Backed  Certificates,  Series
________," which shall contain two separate pools of Mortgage Loans.

      Section 2.02      Office.

      The  office  of the  Trust  shall  be in  care of the  Trustee,  addressed
to________________,  _______________________,  Attention: Block Mortgage Finance
Asset  Backed  Certificates,  Series  _______,  or at such other  address as the
Trustee  may  designate  by notice to the  Depositor,  the  Seller,  the  Master
Servicer, the Owners and the Certificate Insurer.

      Section 2.03      Purposes and Powers.

      The purpose of the Trust is to engage in the following activities and only
such activities: (i) the issuance of the Certificates and the acquiring,  owning
and holding of Mortgage Loans and the Trust Estate in connection therewith; (ii)
activities  that  are  necessary,  suitable  or  convenient  to  accomplish  the
foregoing  or are  incidental  thereto or  connected  therewith,  including  the
investment

                                       38
<PAGE>


of moneys in accordance with this Agreement;  and (iii) such other activities as
may be  required  in  connection  with  conservation  of the  Trust  Estate  and
distributions to the Owners;  provided,  however,  that nothing contained herein
shall  permit the Trustee to take any action  which would  adversely  affect the
Trust Fund's status as a REMIC.

      Section 2.04      Appointment of the Trustee; Declaration of Trust.

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

      Section 2.05      Expenses of the Trust.

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

      Section 2.06      Ownership of the Trust.

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

      Section 2.07      Situs of the Trust.

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

                                       39
<PAGE>



      Section 2.08      Miscellaneous REMIC Provisions.

      (a) The Trust Fund for  federal  income  tax  purposes  will  consist of a
single REMIC. The Certificates  will represent the entire  beneficial  ownership
interest  in the Trust Fund.  The Class A-1,  Class A-2,  Class A-3,  Class A-4,
Class A-5,  Class A-6, Class A-7 and Class A-8  Certificates  will represent the
"regular  interests"  in the  Trust  Fund  and  the  Class R  Certificates  will
represent the single "residual interest" in the Trust Fund. The Owner of the Tax
Matters Person Residual Interest is hereby designated as "tax matters person" as
defined in the REMIC Provisions with respect to the Trust.

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

      (c) The  Trustee  shall  cause the Trust to elect to be treated as a REMIC
under  Section 860D of the Code.  Any  inconsistencies  or  ambiguities  in this
Agreement  or in the  administration  of the Trust shall be resolved in a manner
that preserves the validity of such election to be treated as a REMIC.

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

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

                                       40
<PAGE>



                 Class                Final Scheduled
                 -----                Distribution Date
                                      -----------------
                    
          Class A-1 Certificates        ___________ 

          Class A-2 Certificates        ___________ 

          Class A-3 Certificates        ___________   

          Class  A-4  Certificates      ___________   

          Class  A-5 Certificates       ___________   

          Class  A-6  Certificates      ___________   

          Class  A-7 Certificates       ___________ 

          Class A-8 Certificates        ___________


                                   ARTICLE III

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



      Section 3.01      Representations and Warranties of the Depositor.

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

      (a) The Depositor is a corporation duly organized, validly existing and in
good standing under the laws governing its creation and existence and is in good
standing as a foreign  corporation in each  jurisdiction  in which the nature of
its business,  or the properties owned or leased by it, make such  qualification
necessary,  except  where the  failure to so  qualify  would not have a material
adverse  effect on the Depositor,  the Owners or the  Certificate  Insurer.  The
Depositor has all requisite corporate power and authority to own and operate its
properties,  to carry out its business as currently conducted and as proposed to
be  conducted  and to enter  into  and  discharge  its  obligations  under  this
Agreement and the other Operative Documents to which it is a party.

      (b) The execution and delivery of this  Agreement by the Depositor and its
performance  and  compliance  with the  terms of this  Agreement  and the  other
Operative  Documents  to which it is a party  have been duly  authorized  by all
necessary corporate action on the part of the Depositor and will not (i) violate
the  Depositor's  Certificate  of  Incorporation  or Bylaws,  (ii)  constitute a
default (or

                                       41
<PAGE>


an event  which,  with  notice or lapse of time,  or both,  would  constitute  a
default)  under, or result in a breach of, any material  contract,  agreement or
other  instrument to which the Depositor is a party or by which the Depositor is
bound or (iii)  violate  any  statute or any order,  rule or  regulation  of any
court,  governmental  agency or body or other tribunal having  jurisdiction over
the  Depositor or any of its  properties,  except where the failure to so comply
would not have a material  adverse  effect on the  Depositor,  the Owners or the
Certificate Insurer.

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

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

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

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

      (g) The statements contained in the Registration  Statement which describe
the Depositor or matters or activities for which the Depositor is responsible in
accordance  with the  Operative  Documents  or  which  are  attributable  to the
Depositor  therein  are true  and  correct  in all  material  respects,  and the
Registration  Statement does not contain any untrue statement of a material fact
with respect to the Depositor required to be stated therein or necessary to make
the statements contained therein with respect to the Depositor,  in light of the
circumstances  under  which they were made,  not  misleading.  The  Registration
Statement  does not contain any untrue  statement of a material fact required to
be stated  therein  or omit to state any  material  fact  necessary  to make the
statements  contained  therein,  in light of the circumstances  under which they
were made, not misleading.

                                       42
<PAGE>


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

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

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

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

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

      Section 3.02      Representations and Warranties of the Master Servicer

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

      (a) The Master Servicer is a corporation duly organized,  validly existing
and in good  standing  under the laws of the  State of  Delaware,  is,  and each
Sub-Servicer  is,  in  compliance  with  the laws of each  state  in  which  any
Mortgaged  Property is located to the extent  necessary  to enable it to perform
its  obligations  hereunder and is in good standing as a foreign  corporation in
each  jurisdiction in which the nature of its business,  or the properties owned
or leased by it make such qualification  necessary,  except where the failure to
so qualify would not have a material adverse effect on the Master Servicer,  the
Sub-Servicer,  if applicable,  the Owners, the Trust or the Certificate Insurer.
The Master Servicer and each Sub-Servicer has all requisite  corporate power and
authority  to own and  operate  its  properties,  to carry out its  business  as
currently conducted and

                                       43
<PAGE>


as proposed to be  conducted  and to enter into and  discharge  its  obligations
under this Agreement and the other  Operative  Documents to which it is a party.
Either the Master  Servicer  or a  Sub-Servicer  is  designated  as an  approved
seller-servicer  by FNMA for first and second  mortgage  loans and has  combined
equity and subordinated debt of at least $1,500,000, as determined in accordance
with generally accepted accounting principles.

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

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

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

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

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

                                       44
<PAGE>


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

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

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

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

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

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

      Upon discovery by any of the Depositor,  the Seller,  the Master Servicer,
the Certificate  Insurer,  any Owner or the Trustee (each,  for purposes of this
paragraph, a party) of a breach of any of the representations and warranties set
forth in this Section 3.02 which materially and adversely  affects the interests
of the Owners or of the Certificate  Insurer,  the party discovering such breach
shall give prompt  written  notice to the other  parties.  Within 60 days of its
discovery  or its receipt of notice of breach,  the Master  Servicer  shall cure
such breach in all material respects and, upon the Master  Servicer's  continued
failure to cure such breach, may thereafter be removed by the Trustee

                                       45
<PAGE>


pursuant  to  Section  8.20  hereof;  provided,  however,  that if any party can
establish to the reasonable  satisfaction of the Certificate  Insurer that it is
diligently  pursuing remedial action,  then the cure period may be extended with
the written approval of the Certificate Insurer.

      Section 3.03      Representations and Warranties of the Seller.

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

      (a) The Seller is a corporation  duly organized,  validly  existing and in
good standing under the laws governing its creation and existence and is in good
standing as a foreign  corporation in each  jurisdiction  in which the nature of
its business,  or the properties owned or leased by it, make such  qualification
necessary,  except  where the  failure to so  qualify  would not have a material
adverse effect on the Seller, the Owners, the Trust and the Certificate Insurer.
The Seller has all  requisite  corporate  power and authority to own and operate
its properties, to carry out its business as currently conducted and as proposed
to be  conducted  and to enter into and  discharge  its  obligations  under this
Agreement and the other Operative Documents to which it is a party.

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

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

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

                                       46
<PAGE>


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

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

      (g) The statements contained in the Registration  Statement which describe
the Seller or  matters or  activities  for which the  Seller is  responsible  in
accordance with the Operative  Documents or which are attributable to the Seller
therein  are  true  and  correct  in all  material  respects.  The  Registration
Statement does not contain any untrue  statement of a material fact with respect
to the  Seller,  or omit to  state  any  material  fact  necessary  to make  the
statements  contained  therein,  in light of the circumstances  under which they
were made, not misleading.

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

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

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

      (k) The  origination  practices  used by the  Seller  or, to the  Seller's
knowledge, the respective originators of the Mortgage Loans with respect to such
Mortgage Loans have been in all

                                       47
<PAGE>


material respects,  legal, proper, prudent and customary in the mortgage lending
business in the  jurisdiction  in which the  related  Mortgaged  Properties  are
located.

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

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

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

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

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

                                       48
<PAGE>


repurchased or substituted  for (subject to compliance  with Sections 3.03, 3.04
or 3.06, as the case may be) upon the earlier of (a) the occurrence of a default
or imminent  default with respect to such  Mortgage  Loan and (b) receipt by the
Trustee and the Certificate Insurer of a REMIC Opinion.

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

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

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

      (c)  In the  event  that  any  such  repurchase  results  in a  prohibited
transaction  tax,  the Trustee  shall (upon its actual  knowledge of such event)
promptly  notify the Seller in writing  thereof and the Seller  will,  within 10
days of receiving  notice thereof from the Trustee,  deposit the amount due from
the Trust with the Trustee for the payment  thereof,  including any interest and
penalties,  in  immediately  available  funds.  In the event that any  Qualified
Replacement  Mortgage  Loan is delivered by the Seller to the Trust  pursuant to
Section 3.03, Section 3.04 or Section 3.06 hereof, the Seller shall be obligated
to take the actions  described in Section 3.04(b) with respect to such Qualified
Replacement  Mortgage Loan upon the discovery by any of the Owners,  the Seller,
the Master Servicer, the Certificate Insurer, or the Trustee that the statements
set forth in clause  (ix),  (x),  (xiii),  (xxxvi),  (xl) or (xli) of Schedule I
hereto are untrue in any material respect on the date such Qualified Replacement
Mortgage Loan is conveyed to the Trust or that any of the other  statements  set
forth in  Schedule I hereto are  untrue on the date such  Qualified  Replacement
Mortgage  Loan is conveyed to the Trust such that the interests of the Owners or
the Certificate Insurer in the related Qualified  Replacement  Mortgage Loan are
materially and adversely affected;  provided,  however, that for the purposes of
this subsection (c) the statements in Schedule I hereto referring to items "as

                                       49
<PAGE>


of the Cut-Off Date" or "as of the Startup Day" shall be deemed to refer to such
items as of the date such Qualified Replacement Mortgage Loan is conveyed to the
Trust or the related Replacement Cut-Off Date, as appropriate.

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

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

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

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

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

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

      In connection with such sale,  transfer,  assignment,  and conveyance from
the Seller to the Depositor,  the Seller has filed, in the appropriate office or
offices in the States of New York,

                                       50
<PAGE>


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

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

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

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

                                       51
<PAGE>


      original  certificate  of title to each  manufactured  home,  noting the
      Trustee as lienholder thereon; and

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

      With respect to each Mortgage Loan, the Master Servicer shall,  within six
(6)  months of the  Startup  Day,  cause to be  recorded  with  respect  to each
Mortgage Loan the original  assignment of Mortgage  referred to in clause (i)(C)
above and shall,  within five Business Days after  receipt  thereof,  deliver or
cause to be  delivered  to the Trustee  such  original  recorded  assignment  of
Mortgage,  except in the states for which a legal  opinion is  delivered  to the
Trustee and the  Certificate  Insurer as  provided  below and is approved by the
Certificate Insurer. In regard to those states in which Mortgaged Properties are
located,  the Master Servicer shall have the right to deliver to the Trustee and
the  Certificate  Insurer a legal opinion  providing that the recordation of the
assignment  of  Mortgage in one or more of such  states is not  necessary  under
applicable  state  law to  transfer  the  related  Mortgage  Loan to the  Trust;
provided such legal  opinion is made and delivered  within six (6) months of the
Startup  Day,  and  is in  form  and  substance  reasonably  acceptable  to  the
Certificate  Insurer.  Upon approval of such opinion by the Certificate Insurer,
the Master  Servicer will not be required to record the related  assignments  of
Mortgages.  All  assignments  of Mortgages  shall be delivered to the Trustee in
recordable  form at the time of closing,  and in such states where no opinion is
so rendered,  or is rendered and is deemed to be unacceptable to the Certificate
Insurer,   recording  of  such   assignments  of  Mortgages  will  be  required.
Notwithstanding   the  preceding   provisions  allowing  for  nonrecordation  of
assignments of Mortgage in certain  states,  if an Event of Default has occurred
as to a party other than the Certificate Insurer as provided in Article 5 of the
Insurance Agreement, or an event set forth in Section 8.20 of this Agreement has
occurred,  the Master  Servicer  shall be required to record all  assignments of
Mortgage in those states where an opinion has not been previously  delivered and
approved.

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

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

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

                                       52
<PAGE>



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

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

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

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

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

      (g) As to each Mortgage  Loan  released from the Trust in connection  with
the  conveyance  of a Qualified  Replacement  Mortgage  Loan,  the Trustee shall
deliver on the date of conveyance of such  Qualified  Replacement  Mortgage Loan
and on the order of the Seller (i) the original Note relating thereto,  endorsed
in blank,  (ii) the original  Mortgage so released and all assignments  relating
thereto,  including an  assignment of such Mortgage to the Seller and (iii) such
other documents as constituted the File with respect thereto.

                                       53
<PAGE>



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

      Section 3.06      Acceptance  by  Trustee;  Certain  Substitutions  of
                        Mortgage Loans; Certification by Trustee.

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

      (b)  If  the  Trustee   during  such  45-day  period  finds  any  document
constituting a part of a File which is not executed,  has not been received,  or
is unrelated  to the  Mortgage  Loans  identified  in the  Schedules of Mortgage
Loans, or that any Mortgage Loan does not conform to the description  thereof as
set forth in the  Schedules of Mortgage  Loans,  the Trustee  shall  promptly so
notify the

                                       54
<PAGE>


Depositor, the Seller, the Certificate Insurer and the Owners. In performing any
such review, the Trustee may conclusively rely on the Seller as to the purported
genuineness  of any such  document and any signature  thereon.  It is understood
that the scope of the  Trustee's  review of the items  delivered  by the  Seller
pursuant  to  Section  3.05(b)(i)  is  limited  solely  to  confirming  that the
documents listed in Section  3.05(b)(i) have been executed and received,  relate
to the Files  identified in the  Schedules of Mortgage  Loans and conform to the
description thereof in the Schedules of Mortgage Loans. The Seller agrees to use
reasonable  efforts to remedy a material defect in a document  constituting part
of a File of which it is so notified by the Trustee. If, however, within 30 days
after the  Trustee's  notice to it  respecting  such  defect  the Seller has not
remedied the defect and the defect materially and adversely affects the interest
in the related  Mortgage Loan of the Owners or of the Certificate  Insurer,  the
Seller will (or will cause an affiliate of the Seller to) on the next succeeding
Monthly Remittance Date (i) substitute in lieu of such Mortgage Loan a Qualified
Replacement Mortgage Loan and deliver the Substitution  Adjustment to the Master
Servicer for deposit in the  Collection  Account or (ii)  purchase such Mortgage
Loan at a  purchase  price  equal  to the Loan  Purchase  Price  thereof,  which
purchase  price shall be  delivered  to the Master  Servicer  for deposit in the
Collection Account.

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


                                   ARTICLE IV

                        ISSUANCE AND SALE OF CERTIFICATES

      Section 4.01      Issuance of Certificates.

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

      Section 4.02      Sale of Certificates.

      At 11:00 a.m.  New York City time on the Startup Day (the  "Closing"),  at
the offices of  _________________________  (or at such other location acceptable
to the  Seller),  the Seller  will sell and convey  the  Mortgage  Loans and the
money,  instruments and other property  related thereto to the Depositor and the
Depositor will sell and convey the Mortgage Loans and the money, instruments and
other property  related  thereto to the Trustee,  and in payment  therefor,  the
Trustee  will  deliver (i) to the  Depositor  the Class A  Certificates  with an
aggregate  Percentage  Interest in each Class equal to 100%,  registered  in the
name of Cede & Co., or in such other names as the

                                       55
<PAGE>


Underwriters shall direct and (ii) to the respective  registered owners thereof,
a Class R Certificate with a Percentage Interest equal to 99.999%, registered in
the name of the Seller,  and a Class R  Certificate  with a Percentage  Interest
equal to  .001%,  registered  in the name of the  Trustee.  The  Depositor  will
deliver to the  Underwriters  the Class A  Certificates  against  payment of the
purchase  price thereof by wire transfer of immediately  available  funds to the
Depositor.


                                    ARTICLE V

                     CERTIFICATES AND TRANSFER OF INTERESTS

      Section 5.01      Terms.

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

      (b) Each Owner is required,  and hereby  agrees,  to return to the Trustee
any  Certificate   with  respect  to  which  the  Trustee  has  made  the  final
distribution due thereon.  Any such Certificate as to which the Trustee has made
the final distribution  thereon shall be deemed cancelled and shall no longer be
Outstanding  for any  purpose  of this  Agreement  and the  related  Certificate
Insurance  Policy,  whether  or not such  Certificate  is ever  returned  to the
Trustee,  except  to the  extent  of a  Reimbursement  Amount  on such  Class of
Certificates,  in which case the  Certificate  Insurer will be subrogated to the
rights of such Owner and the Class of Certificate will not be deemed cancelled.

      Section 5.02      Forms.

      The  Class  A-1   Certificates,   Class   A-2   Certificates,   Class  A-3
Certificates,   Class  A-4  Certificates,  Class  A-5  Certificates,  Class  A-6
Certificates,  Class A-7  Certificates,  Class A-8  Certificates and the Class R
Certificates  shall be in substantially  the forms set forth in Exhibits A and C
hereof, respectively, with such appropriate insertions, omissions, substitutions
and other variations as are required or permitted by this Agreement or as may in
the Trustee's judgment be

                                       56
<PAGE>


necessary,  appropriate or convenient to comply, or facilitate compliance,  with
applicable  laws,  and  may  have  such  letters,  numbers  or  other  marks  of
identification  and  such  legends  or  endorsements  placed  thereon  as may be
required to comply with the rules of any applicable  securities  laws or as may,
consistently  herewith,  be determined by the Authorized  Officer of the Trustee
executing such Certificates, as evidenced by his execution thereof.

      Section 5.03      Execution, Authentication and Delivery.

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

      Certificates  bearing the manual  signature of individuals who were at any
time the proper officers of the Trustee shall, upon proper authentication by the
Trustee,  bind the Trust,  notwithstanding  that such individuals or any of them
have ceased to hold such  offices  prior to the  execution  and delivery of such
Certificates or did not hold such offices at the date of  authentication of such
Certificates.

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

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

      Section 5.04      Registration and Transfer of Certificates.

      (a) The Trustee  shall  cause to be kept a register  (the  "Register")  in
which, subject to such reasonable  regulations as it may prescribe,  the Trustee
shall provide for the  registration  of  Certificates  and the  registration  of
transfer of Certificates.  The Trustee is hereby initially  appointed  Registrar
for the purpose of registering  Certificates  and transfers of  Certificates  as
herein provided.  The Certificate Insurer, the Owners and the Trustee shall have
the right to inspect  the  Register  during the  Trustee's  normal  hours and to
obtain  copies  thereof,  and the  Trustee  shall  have the right to rely upon a
certificate executed on behalf of the Registrar by an Authorized Officer thereof
as to the  names  and  addresses  of the  Owners  of the  Certificates  and  the
principal amounts and numbers of such Certificates.

      (b) Subject to the  provisions of Section 5.08 hereof,  upon surrender for
registration  of transfer of any  Certificate  at the office  designated  as the
location of the Register,  upon the direction of the Registrar the Trustee shall
execute,  authenticate and deliver, in the name of the designated  transferee or
transferees,  one or more new  Certificates of a like Class and in the aggregate
principal amount or Percentage Interest of the Certificate so surrendered.

      (c) At the option of any Owner,  Certificates  of any Class  owned by such
Owner may be exchanged for other Certificates authorized of like Class and tenor
and a like aggregate original

                                       57
<PAGE>


principal   amount   or   percentage    interest   and   bearing   numbers   not
contemporaneously   outstanding,  upon  surrender  of  the  Certificates  to  be
exchanged at the office designated as the location of the Register. Whenever any
Certificate is so surrendered for exchange, upon the direction of the Registrar,
the  Trustee  shall  execute,   authenticate  and  deliver  the  Certificate  or
Certificates which the Owner making the exchange is entitled to receive.

      (d) All Certificates  issued upon any registration of transfer or exchange
of Certificates  shall be valid evidence of the same ownership  interests in the
Trust and entitled to the same benefits under this Agreement as the Certificates
surrendered upon such registration of transfer or exchange.

      (e)  Every  Certificate  presented  or  surrendered  for  registration  of
transfer or exchange  shall be duly  endorsed,  or be  accompanied  by a written
instrument of transfer in form  satisfactory to the Registrar duly executed,  by
the Owner thereof or his attorney duly authorized in writing.

      (f) No service  charge shall be made to an Owner for any  registration  of
transfer or exchange of  Certificates,  but the Registrar or Trustee may require
payment of a sum sufficient to cover any tax or other  governmental  charge that
may be imposed in connection  with any  registration  of transfer or exchange of
Certificates;  any other  expenses in connection  with such transfer or exchange
shall be an expense of the Trust.

      (g) It is intended  that the Class A  Certificates  be registered so as to
participate  in a global  book-entry  system with the  Depository,  as set forth
herein.  Each Class of Class A Certificates  shall, except as otherwise provided
in Subsection (h), be initially  issued in the form of a single fully registered
Class A Certificate of such Class. Upon initial issuance,  the ownership of each
such Class A Certificate shall be registered in the Register in the name of Cede
& Co., or any successor thereto, as nominee for the Depository.

      On the Startup Day, the Class A-1  Certificates,  Class A-2  Certificates,
Class A-3 Certificates,  Class A-4 Certificates,  Class A-5 Certificates,  Class
A-6  Certificates,  Class A-7 Certificates  and Class A-8 Certificates  shall be
issued in  denominations  of no less than  $25,000  and  multiples  of $1,000 in
excess  thereof  (except that one  certificate in each class may be issued in an
amount less than $25,000 or in an integral multiple other than $1,000).

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

      With respect to the Class A Certificates registered in the Register in the
name of Cede & Co., as nominee of the Depository,  the Certificate  Insurer, the
Depositor,  the  Master  Servicer,  the  Seller  and the  Trustee  shall have no
responsibility  or obligation to Direct or Indirect  Participants  or beneficial
owners for which the Depository holds Class A Certificates  from time to time as
a  Depository.   Without  limiting  the  immediately  preceding  sentence,   the
Depositor,  the Certificate  Insurer,  the Master  Servicer,  the Seller and the
Trustee  shall have no  responsibility  or  obligation  with  respect to (i) the
accuracy of the records of the Depository, Cede & Co., or any Direct or Indirect
Participant with respect to the ownership  interest in the Class A Certificates,
(ii) the

                                       58
<PAGE>


delivery to any Direct or Indirect Participant or any other Person, other than a
registered  Owner of a Class A  Certificate  as shown  in the  Register,  of any
notice  with  respect to the Class A  Certificates  or (iii) the  payment to any
Direct or Indirect  Participant  or any other  Person,  other than a  registered
Owner of a Class A  Certificate  as shown in the  Register,  of any amount  with
respect  to  any   distribution   of  principal  or  interest  on  the  Class  A
Certificates.  No Person other than a registered  Owner of a Class A Certificate
as shown in the Register  shall  receive a certificate  evidencing  such Class A
Certificate.

      Upon delivery by the  Depository  to the Trustee of written  notice to the
effect that the  Depository  has determined to substitute a new nominee in place
of Cede & Co., and subject to the provisions  hereof with respect to the payment
of principal  and interest by the mailing of checks or drafts to the  registered
Owners  of  Class  A  Certificates   appearing  as  registered   Owners  in  the
registration  books  maintained  by the  Trustee at the close of  business  on a
Record  Date,  the name "Cede & Co." in this  Agreement  shall refer to such new
nominee of the Depository.

      (h) In the event that (i) the  Depository  or the  Depositor  advises  the
Trustee in writing that the Depository is no longer  willing,  qualified or able
to  discharge  properly  its  responsibilities  as nominee and  depository  with
respect to the Class A  Certificates  and the Depositor or the Trustee is unable
to locate a qualified successor, (ii) the Depositor at its sole option elects to
terminate  the  book-entry  system  through  the  Depository  or (iii) after the
occurrence of an Event of Default, beneficial owners having not less than 51% of
the Voting Rights  evidenced by the Class A Certificates  advise the Trustee and
the Depository through the Direct  Participants in writing that the continuation
of a book-entry system through the Depository is no longer in the best interests
of beneficial  owners, the Class A Certificates shall no longer be restricted to
being  registered  in the  Register  in the name of Cede & Co.  (or a  successor
nominee) as nominee of the Depository. At that time, the Depositor may determine
that the Class A  Certificates  shall be registered in the name of and deposited
with a successor  depository  operating a global  book-entry  system,  as may be
acceptable to the Depositor and at the Depositor's expense, or such depository's
agent or designee but, if the Depositor does not select such alternative  global
book-entry  system,  then the Class A Certificates may be registered in whatever
name or names  registered  Owners of Class A Certificates  transferring  Class A
Certificates shall designate, in accordance with the provisions hereof.

      (i) Notwithstanding any other provision of this Agreement to the contrary,
so long as any Class A  Certificate  is registered in the name of Cede & Co., as
nominee of the Depository,  all  distributions  of principal or interest on such
Class A  Certificates  and all notices with respect to such Class A Certificates
shall  be  made  and  given,  respectively,   in  the  manner  provided  in  the
Representation Letter.

      Section 5.05      Mutilated, Destroyed, Lost or Stolen Certificates.

      If (i) any mutilated  Certificate is  surrendered  to the Trustee,  or the
Trustee receives evidence to its satisfaction of the destruction,  loss or theft
of any  Certificate,  and (ii) in the case of any  mutilated  Certificate,  such
mutilated Certificate shall first be surrendered to the Trustee, and in the case
of any destroyed, lost or stolen Certificate,  there shall be first delivered to
the Trustee such

                                       59
<PAGE>


security or  indemnity as may be  reasonably  required by it to hold the Trustee
and the  Certificate  Insurer  harmless,  then,  in the absence of notice to the
Trustee or the Registrar that such  Certificate has been acquired by a bona fide
purchaser, the Trustee shall execute,  authenticate and deliver, in exchange for
or in lieu of any such mutilated,  destroyed, lost or stolen Certificate,  a new
Certificate  of like Class,  tenor and  aggregate  principal  amount,  bearing a
number not contemporaneously outstanding.

      Upon the issuance of any new Certificate under this Section, the Registrar
or Trustee may require the payment of a sum sufficient to cover any tax or other
governmental charge that may be imposed in relation thereto;  any other expenses
in connection with such issuance shall be an expense of the Trust.

      Every new  Certificate  issued pursuant to this Section in exchange for or
in lieu of any mutilated, destroyed, lost or stolen Certificate shall constitute
evidence of a substitute interest in the Trust, and shall be entitled to all the
benefits of this Agreement  equally and  proportionately  with any and all other
Certificates  of the same  Class  duly  issued  hereunder  and  such  mutilated,
destroyed, lost or stolen Certificate shall not be valid for any purpose.

      The  provisions of this Section are  exclusive and shall  preclude (to the
extent lawful) all other rights and remedies with respect to the  replacement or
payment of mutilated, destroyed, lost or stolen Certificates.

      Section 5.06      Persons Deemed Owners.

      The  Certificate  Insurer,  the  Trustee  and any agent of the Trustee may
treat the Person in whose name any  Certificate  is  registered  as the Owner of
such Certificate for the purpose of receiving distributions with respect to such
Certificate and for all other purposes  whatsoever,  and none of the Certificate
Issuer,  the Trustee or any agent of the Trustee  shall be affected by notice to
the contrary.

      Section 5.07      Cancellation.

      All  Certificates  surrendered  for  registration  of transfer or exchange
shall, if surrendered to any Person other than the Trustee,  be delivered to the
Trustee  and  shall  be  promptly  cancelled  by it.  No  Certificate  shall  be
authenticated  in  lieu  of or in  exchange  for any  Certificate  cancelled  as
provided in this Section,  except as expressly permitted by this Agreement.  All
cancelled  Certificates  may be held  by the  Trustee  in  accordance  with  its
standard retention policy.

      Section 5.08.     Limitation on Transfer of Ownership Rights.

      (a) No sale or other transfer of record or beneficial ownership of a Class
R  Certificate  (whether  pursuant to a purchase,  a transfer  resulting  from a
default  under a secured  lending  agreement  or  otherwise)  shall be made to a
Disqualified  Organization  or an  agent  of a  Disqualified  Organization.  The
transfer,  sale or other disposition of a Class R Certificate  (whether pursuant
to a

                                       60
<PAGE>


purchase,  a transfer resulting from a default under a secured lending agreement
or otherwise) to a Disqualified  Organization  shall be deemed to be of no legal
force or  effect  whatsoever  and such  transferee  shall not be deemed to be an
Owner for any purpose hereunder,  including,  but not limited to, the receipt of
distributions  on such Class R Certificate.  Furthermore,  in no event shall the
Trustee accept  surrender for transfer or registration of transfer,  or register
the transfer,  of any Class R Certificate or authenticate and make available any
new Class R  Certificate  unless the Trustee has received an affidavit  from the
proposed  transferee in the form attached  hereto as Exhibit H. Each holder of a
Class R Certificate, by his acceptance thereof, shall be deemed for all purposes
to have consented to the provisions of this Section 5.08(a).

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

      (c) No  transfer  of a Class  R  Certificate  shall  be  made  unless  the
Registrar and Trustee shall have received either:  (i) a  representation  letter
from the transferee of such Class R  Certificate,  acceptable to and in form and
substance  satisfactory to the Registrar,  to the effect that such transferee is
not an employee  benefit plan subject to Section 406 of ERISA or a plan or other
arrangement  subject  to  Section  406 of ERISA  or a plan or other  arrangement
subject to Section 4975 of the Code  (collectively,  a "Plan"), or is not acting
on behalf of any Plan and is not  using  the  assets of any Plan to effect  such
transfer or in the case of an insurance  company  purchasing such  Certificates,
with funds from its general  account,  the transfer is covered by the Prohibited
Transaction  Class  Exemption  95-60  or  (ii) in the  event  that  any  Class R
Certificate is purchased by a Plan, or by a person or entity acting on behalf of
any Plan or using the assets of any Plan to effect such transfer,  an opinion of
counsel,  acceptable to and in form and substance satisfactory to the Depositor,
the Trustee, the Certificate Insurer and the Registrar, which opinion of counsel
shall not be at the expense of the Trustee or the Trust,  to the effect that the
purchase or holding of any Class R Certificates will not result in the assets of
the  Trust  being  deemed  to be "plan  assets,"  will not cause the Trust to be
subject  to  the fiduciary requirements and prohibited transaction provisions of

                                       61
<PAGE>


ERISA and the Code,  and will not  subject  the  Depositor,  Seller,  Registrar,
Master  Servicer,  Certificate  Insurer  or the  Trustee  to any  obligation  or
liability  in  addition  to those  expressly  undertaken  under this  Agreement.
Notwithstanding  anything else to the contrary herein, any purported transfer of
a  Certificate  to or on behalf of any Plan  without the delivery to the Trustee
and the Certificate Insurer of an opinion of counsel as described above shall be
null and void and of no effect.

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

      Section 5.09      Assignment of Rights.

      An Owner may pledge,  encumber,  hypothecate  or assign all or any part of
its right to receive  distributions  hereunder,  but such  pledge,  encumbrance,
hypothecation  or  assignment  shall not  constitute  a transfer of an ownership
interest  sufficient  to render  the  transferee  an Owner of the Trust  without
compliance with the provisions of Section 5.04 and Section 5.08 hereof.


                                  ARTICLE VI

                                   COVENANTS

      Section 6.01      Distributions.

      On each  Distribution  Date,  the Trustee will  withdraw  amounts from the
Distribution Account and make the distributions with respect to the Certificates
in  accordance  with the  terms of the  Certificates  and this  Agreement.  Such
distributions  shall be made (i) by check or draft  mailed on each  Distribution
Date or (ii) if requested by any Owner of (A) a Class A-1, Class A-2, Class A-3,
Class A-4, Class A-5, Class A-6,  Class A-7 or Class A-8  Certificate  having an
original  principal  balance  of not  less  than  $1,000,000  or (B) a  Class  R
Certificate  having a  Percentage  Interest  of not less than 10% in writing not
later than five Business Days prior to the applicable Record Date (which request
does not have to be  repeated  unless it has been  withdrawn),  to such Owner by
wire transfer to an account  within the United  States  designated no later than
five Business Days prior to the related Record Date,  made on each  Distribution
Date, in each case to each Owner of record on the immediately  preceding  Record
Date.

                                       62
<PAGE>



      Section 6.02      Money  for   Distributions  to  Be  Held  in  Trust;
                        Withholding.

      (a)  All  payments  of  amounts  due  and  payable  with  respect  to  any
Certificate  that are to be made from amounts  withdrawn  from the  Distribution
Account or from Insured  Payments shall be made by and on behalf of the Trustee,
and no amounts so  withdrawn  from the  Distribution  Account  for  payments  of
Certificates  and no Insured Payment shall be paid over to the Trustee except as
provided in this Section.

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

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

      (d) Each Paying Agent, including the Trustee on behalf of the Trust, shall
comply with all requirements of the Code and applicable state and local law with
respect to the withholding from any distributions made by it to any Owner of any
applicable  withholding taxes imposed thereon and with respect to any applicable
reporting requirements in connection therewith.

      (e) Any money held by the  Trustee  or any  Paying  Agent in trust for the
payment of any amount due with respect to any Class A Certificate  and remaining
unclaimed by the Owner of such Class A Certificate for the period then specified
in the  escheat  laws of the State of New York after such  amount has become due
and payable shall be discharged from such trust and be paid to the Owners of the
Class  R  Certificates;  and  the  Owner  of  such  Class  A  Certificate  shall
thereafter,  as an unsecured  general  creditor,  look only to the Owners of the
Class R Certificates  for payment thereof (but only to the extent of the amounts
so paid to the  Owners of the Class R  Certificates)  and all  liability  of the
Trustee or such Paying  Agent with  respect to such trust money shall  thereupon
cease;  provided,  however,  that the Trustee or such Paying  Agent before being
required to make any such payment, may, at the expense of the Trust, cause to be
published once, in the eastern  edition of The Wall Street Journal,  notice that
such money remains  unclaimed and that,  after a date specified  therein,  which
shall be not fewer than 30 days from the date of such publication, any unclaimed
balance of such money then  remaining  will be paid to the Owners of the Class R
Certificates. The Trustee shall, at the direction of the Owners of a majority of
the Percentage  Interest in the Class R Certificates  also adopt and employ,  at
the expense of the Trust,  any other  reasonable  means of  notification of such
payment  (including  but not limited to mailing notice of such payment to Owners
whose  right to or  interest  in  moneys  due and  payable  but not  claimed  is
determinable from

                                       63
<PAGE>


the  records of the  Registrar,  the  Trustee or any Paying  Agent,  at the last
address of record for each such Owner).

      Section 6.03      Protection of Trust Estate.

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

         (i)        more  effectively  hold in trust all or any portion of the
      Trust Estate;

        (ii)  perfect,  publish  notice of, or protect the validity of any grant
      made or to be made by this Agreement;

       (iii)        enforce any of the Mortgage Loans; or

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

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

      (b) The Trustee shall have the power to enforce,  and shall  enforce,  the
obligations  and  rights  of the other  parties  to this  Agreement,  and of the
Certificate  Insurer or the Owners,  by action,  suit or proceeding at law or in
equity,  and shall also have the power to  enjoin,  by action or suit in equity,
any acts or  occurrences  which may be unlawful or in violation of the rights of
the  Certificate  Insurer  as such  rights  are  set  forth  in this  Agreement;
provided,  however, that nothing in this Section shall require any action by the
Trustee  unless  the  Trustee  shall  first  (i) have been  furnished  indemnity
satisfactory to it and (ii) when required by this Agreement, have been requested
by the  Certificate  Insurer  or the  Owners  of a  majority  of the  Percentage
Interests  represented by the Class A  Certificates  then  Outstanding  with the
consent  of the  Certificate  Insurer  or, if there  are no  longer  any Class A
Certificates  then  Outstanding,  by such majority of the  Percentage  Interests
represented by the Class R Certificates;  provided,  further,  however,  that if
there is a dispute  with  respect to payments  under the  Certificate  Insurance
Policies, the Trustee's sole responsibility is to the Owners.

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

                                       64
<PAGE>


      Section 6.04      Performance of Obligations.

      The Trustee  will not take any action  that would  release any Person from
any of such Person's  covenants or obligations  under any instrument or document
relating  to  the   Certificates   or  which  would  result  in  the  amendment,
hypothecation,  subordination,  termination  or  discharge  of,  or  impair  the
validity  or  effectiveness  of,  any such  instrument  or  document,  except as
expressly provided in this Agreement or such other instrument or document.

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

      Section 6.05      Negative Covenants.

      The Trustee will not permit the Trust to:

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

        (ii) claim any credit on, or make any deduction  from the  distributions
      payable in respect  of, the  Certificates  (other  than  amounts  properly
      withheld  from such  payments  under the Code) or assert any claim against
      any present or former  Owner by reason of the payment of any taxes  levied
      or assessed upon any of the Trust Estate;

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

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

         (v) (A) permit the validity or  effectiveness  of this  Agreement to be
      impaired,  or permit  any  Person to be  released  from any  covenants  or
      obligations  with respect to the Trust or to the  Certificates  under this
      Agreement,  except as may be expressly  permitted hereby or (B) permit any
      lien,  charge,  adverse  claim,  security  interest,   mortgage  or  other
      encumbrance  to be  created  on or extend to or  otherwise  arise  upon or
      burden the Trust Estate or any part thereof or any interest therein or the
      proceeds thereof.

      Section 6.06      No Other Powers.

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

                                       65
<PAGE>



      Section 6.07      Limitation of Suits.

      No Owner shall have any right to  institute  any  proceeding,  judicial or
otherwise, with respect to this Agreement or the Certificate Insurance Policies,
or for the  appointment of a receiver or trustee of the Trust,  or for any other
remedy with respect to an event of default hereunder, unless:

      (1)   such Owner has previously given written notice to the Depositor, the
            Certificate  Insurer and the Trustee of such  Owner's  intention  to
            institute such proceeding;

      (2)   the  Owners  of  not  less  than  25% of  the  Percentage  Interests
            represented  by the Class A  Certificates  then  Outstanding  or, if
            there  are  no  Class  A  Certificates  then  Outstanding,  by  such
            percentage of the  Percentage  Interests  represented by the Class R
            Certificates,  shall have made  written  request  to the  Trustee to
            institute  such  Proceeding in its own name as Trustee  establishing
            the Trust;

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

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

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

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

it being understood and intended that no one or more Owners shall have any right
in any manner whatever by virtue of, or by availing themselves of, any provision
of this Agreement to affect,  disturb or prejudice the rights of any other Owner
of the same Class or to obtain or to seek to obtain  priority or preference over
any other Owner of the same Class or to enforce any right under this  Agreement,
except in the manner  herein  provided and for the equal and ratable  benefit of
all the Owners of the same Class.

      In the  event  the  Trustee  shall  receive  conflicting  or  inconsistent
requests and indemnity from two or more groups of Owners, each representing less
than a majority of the applicable  Class of Certificates  and each conforming to
clauses  (1)-(6)  of this  Section  6.07,  the  Certificate  Insurer in its sole
discretion  may determine what action,  if any, shall be taken,  notwithstanding
any other

                                       66
<PAGE>


provision of this Agreement (unless the Certificate Insurer is the party against
whom the proceeding is directed).

      Section 6.08      Unconditional   Rights   of   Owners   to   Receive
                        Distributions.

      Notwithstanding  any other provision in this  Agreement,  the Owner of any
Certificate  shall have the  right,  which is  absolute  and  unconditional,  to
receive  distributions to the extent provided herein and therein with respect to
such  Certificate  or,  subject  to  Section  6.07,  to  institute  suit for the
enforcement  of any such  distribution,  and such  right  shall not be  impaired
without the consent of such Owner.

      Section 6.09      Rights and Remedies Cumulative.

      Except as otherwise  provided herein,  no right or remedy herein conferred
upon or  reserved  to the  Trustee,  the  Certificate  Insurer  or the Owners is
intended  to be  exclusive  of any other  right or remedy,  and every  right and
remedy shall,  to the extent  permitted by law, be cumulative and in addition to
every other right and remedy given hereunder or now or hereafter existing at law
or in equity or otherwise. Except as otherwise provided herein, the assertion or
employment of any right or remedy hereunder, or otherwise, shall not prevent the
concurrent assertion or employment of any other appropriate right or remedy.

      Section 6.10      Delay or Omission Not Waiver.

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

      Section 6.11      Control by Owners.

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

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

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

                                       67
<PAGE>



      (iii) the Trustee may take any other action  deemed proper by the Trustee,
            as the case may be, which is not  inconsistent  with such direction;
            provided,  however,  that the Trustee need not take any action which
            it  determines  might  involve it in  liability  or may be  unjustly
            prejudicial to the Owners not so directing.

      Section 6.12      Indemnification.

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

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

      (b) Every  Owner,  by  receiving  and holding  such list,  agrees with the
Trustee that the Trustee shall not be held  accountable  in any way by reason of
the disclosure of any information as

                                       68
<PAGE>


to the names and  addresses of the Owners  hereunder,  regardless  of the source
from which such information was derived.


                                  ARTICLE VII

                     ACCOUNTS, DISBURSEMENTS AND RELEASES

      Section 7.01      Collection of Money.

      Except as otherwise  expressly  provided herein,  the Trustee shall demand
payment or delivery of all money and other property  payable to or receivable by
the Trustee  pursuant to this Agreement or the Certificate  Insurance  Policies,
including  (a) all  payments due on the Mortgage  Loans in  accordance  with the
respective  terms and  conditions of such Mortgage Loans and required to be paid
over to the  Trustee  by the  Master  Servicer  or by any  Sub-Servicer  and (b)
Insured Payments. The Trustee shall hold all such money and property received by
it, other than pursuant to or as contemplated by Section 6.02(e) hereof, as part
of the Trust Estate and shall apply it as provided in this Agreement.

      Section 7.02      Establishment of Accounts.

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

      (b)  [Reserved.]

      (c) On the Monthly Remittance Date the Trustee shall determine (subject to
the terms of Section 10.03(j) hereof, based solely on information provided to it
by the Master  Servicer),  with respect to the related  Distribution  Date,  the
amount  that  is to  be on  deposit  in  the  Distribution  Account  as of  such
Distribution  Date for the Fixed  Rate  Group  (disregarding  the  amount of any
Insured Payments as well as any amounts that cannot be distributed to the Owners
of the Class A Certificates,  if any, by the Trustee as a result of a proceeding
under the United States Bankruptcy Code),  which amount will be equal to the sum
of (x) the  amount on  deposit  therein  with  respect  to the Fixed  Rate Group
excluding  the amount of any Total Monthly  Excess  Cashflow from the Fixed Rate
Group  included  in such  amount  plus (y) any  amount of Total  Monthly  Excess
Cashflow from either Loan Group to be applied on such  Distribution  Date to the
Group 1  Certificates.  The  amount  described  in clause  (x) of the  preceding
sentence  with  respect  to each  Distribution  Date is the " Group 1  Available
Funds"; the sum of the amounts described in clauses (x) and (y) of the preceding
sentence with respect to each Distribution Date is the " Group 1 Total Available
Funds."

      (d) On the Monthly Remittance Date the Trustee shall determine (subject to
the terms of Section 10.03(j) hereof, based solely on information provided to it
by the Master  Servicer),  with respect to the related  Distribution  Date,  the
amount that is to be on deposit in the Distribution

                                       69
<PAGE>


Account as of such Distribution Date for the Adjustable Rate Group (disregarding
the  amount  of any  Insured  Payments  as well as any  amounts  that  cannot be
distributed to the Owners of the Class A Certificates, if any, by the Trustee as
a result of a proceeding under the United States Bankruptcy Code),  which amount
will be equal to the sum of (x) the amount on deposit  therein  with  respect to
the  Adjustable  Rate Group  excluding  the amount of any Total  Monthly  Excess
Cashflow  from the  Adjustable  Rate Group  included in such amount plus (y) any
amount of Total Monthly Excess  Cashflow from either Loan Group to be applied on
such  Distribution  Date to the Group 2  Certificates.  The amount  described in
clause (x) of the preceding  sentence with respect to each  Distribution Date is
the "Group 2 Available  Funds";  the sum of the amounts described in clauses (x)
and (y) of the preceding  sentence with respect to each Distribution Date is the
"Group 2 Total Available Funds." Collectively, the Group 1 Total Available Funds
and the Group 2 Total Available Funds are the "Total Available Funds."

      Section 7.03      Flow of Funds.

      (a) With respect to the Fixed Rate Group,  the Trustee  shall deposit into
the  Distribution  Account,  without  duplication,  upon  receipt,  any  Insured
Payments  relating to such Group,  the proceeds of any liquidation of the assets
of the  Trust  insofar  as such  assets  relate  to the Fixed  Rate  Group,  all
remittances made to the Trustee pursuant to Section  8.08(d)(ii) insofar as such
assets  relate  to the Fixed  Rate  Group,  and the  Group 1 Monthly  Remittance
Amount, to the extent remitted by the Master Servicer.

      (b) With respect to the Adjustable  Rate Group,  the Trustee shall deposit
to the Distribution  Account,  without  duplication,  upon receipt,  any Insured
Payments  relating to such Group,  the proceeds of any liquidation of the assets
of the Trust insofar as such assets  relate to the  Adjustable  Rate Group,  all
remittances made to the Trustee pursuant to Section  8.08(d)(ii) insofar as such
assets relate to the  Adjustable  Rate Group and the Group 2 Monthly  Remittance
Amount, to the extent remitted by the Master Servicer.

      (c) With respect to the Distribution  Account,  on each Distribution Date,
the Trustee shall make the following  allocations,  disbursements  and transfers
for each  Mortgage  Loan  Group  from  amounts  deposited  therein  pursuant  to
subsections (a) and (b),  respectively,  in the following order of priority, and
each such  allocation,  transfer  and  disbursement  shall be  treated as having
occurred only after all preceding allocations,  transfers and disbursements have
occurred:

      (i) first, on each Distribution Date, the Trustee shall allocate an amount
equal to the sum of (x) the Total  Monthly  Excess  Spread with  respect to such
Mortgage Loan Group and Distribution Date plus (y) any  Subordination  Reduction
Amount with respect to such Mortgage Loan Group and Distribution  Date (such sum
being the "Total  Monthly  Excess  Cashflow"  with respect to such Mortgage Loan
Group and  Distribution  Date) with respect to such  Mortgage  Loan Group in the
following order of priority:

            (A)   first, such Total Monthly Excess Cashflow with respect to each
                  Mortgage  Loan Group shall be  allocated to the payment of the
                  related Class A

                                       70
<PAGE>


                  Distribution  Amount pursuant to clauses (iii)(C) or (iii)(D),
                  as applicable, below on such Distribution Date with respect to
                  the  related  Mortgage  Loan  Group in an amount  equal to the
                  amount,  if any, by which (x) the related Class A Distribution
                  Amount  (calculated  for this  purpose  only by  reference  to
                  clause  (b)  of  the  definition  of  the  Group  1  Principal
                  Distribution Amount or Group 2 Principal  Distribution Amount,
                  as the case may be, and  without  any  Subordination  Increase
                  Amount with  respect to the related  Mortgage  Loan Group) for
                  such  Distribution  Date exceeds (y) the Available  Funds with
                  respect to such Mortgage Loan Group for such Distribution Date
                  (the amount of such  difference  being the " Group 1 Available
                  Funds Shortfall" with respect to the Fixed Rate Group, and the
                  "Group  2  Available  Funds  Shortfall"  with  respect  to the
                  Adjustable Rate Group);

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

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

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

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

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

            (B)   second,  any Net Monthly Excess  Cashflow  remaining after the
                  application  described  in clause  (A) above  shall be used to
                  reduce to zero, through the

                                       71
<PAGE>


                  allocation of a  Subordination  Increase Amount to the payment
                  of the related Class A Distribution  Amount pursuant to clause
                  (iii)(D) below, the Subordination  Deficiency  Amount, if any,
                  with respect to the other Mortgage Loan Group; and

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

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

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

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

            (C)   to the  Owners  of the  Class A  Certificates  of the  related
                  Mortgage Loan Group,  the Group 1 Current  Interest or Group 2
                  Current Interest,  as applicable,  on a pro rata basis without
                  any  priority  among  such  Class A  Certificates,  until  the
                  applicable Class A Certificate Termination Date;

            (D)   to the Owners of the related Class of Class A  Certificates,
                  (I) the  Group 1  Principal  Distribution  Amount  shall  be
                  distributed  as follows:  (a) first,  to Owners of Class A-6
                  Certificates,  in an amount  equal to the Class A-6  Lockout
                  Distribution  Amount, (b) second, to the Owners of the Class
                  A-1   Certificates   until   the   Class   A-1   Certificate
                  Termination  Date, (c) third, to the Owners of the Class A-2
                  Certificates  until the Class  A-2  Certificate  Termination
                  Date,   (d)   fourth,   to  the  Owners  of  the  Class  A-3
                  Certificates  until the Class  A-3  Certificate  Termination
                  Date,   (e)   fifth,   to  the   Owners  of  the  Class  A-4
                  Certificates  until the Class  A-4  Certificate  Termination
                  Date,   (f)   sixth,   to  the   Owners  of  the  Class  A-5
                  Certificates  until the Class  A-5  Certificate  Termination
                  Date  and  (g)  seventh,  to the  Owners  of the  Class  A-6
                  Certificates  until the Class  A-6  Certificate  Termination
                  Date and  (II) the  Group 2  Principal  Distribution  Amount
                  shall be distributed as follows:  (a)

                                       72
<PAGE>


                  first,  to the  Owners of the Class  A-8  Certificates,  in an
                  amount equal to the Class A-8 Lockout Distribution Amount, (b)
                  second, to the Owners of the Class A-7 Certificates  until the
                  Class A-7 Certificate  Termination  Date and (c) third, to the
                  Owners  of the  Class  A-8  Certificates  until  the Class A-8
                  Certificate Termination Date;

            (E)   to the  Owners of the Class A-7  Certificates,  the Basis Risk
                  Carryover Amount outstanding on such Distribution Date;

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

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

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

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

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

            (ii)  If there is a Subordination  Deficit for the Fixed Rate Group,
                  then  the  Group 1  Principal  Distribution  Amount  for  such
                  Distribution  Date shall be distributed pro rata to the Owners
                  of any Outstanding  Group 1 Certificates on such  Distribution
                  Date; and

            (iii) If there is a  Subordination  Deficit for the Adjustable  Rate
                  Group, then the Group 2 Principal Distribution Amount for such
                  Distribution  Date shall be distributed pro rata to the Owners
                  of any Outstanding  Group 2 Certificates on such  Distribution
                  Date

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

                                       73
<PAGE>



      (f) Upon  receipt  of Insured  Payments  from the  Certificate  Insurer on
behalf of the Owners of the Class A Certificates, the Trustee shall deposit such
Insured Payments in the  Distribution  Account and shall distribute such Insured
Payments,  or the proceeds thereof, (i) in the case of the Group 1 Certificates,
through the Distribution  Account to the Owners of such Certificates and (ii) in
the case of the Group 2 Certificates,  through the  Distribution  Account to the
Owners of such Certificates.

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

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

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

                                       74
<PAGE>



      Section 7.04      [Reserved]

      Section 7.05      Investment of Accounts.

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

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

      (c) Subject to Section 10.01  hereof,  the Trustee shall not in any way be
held liable by reason of any  insufficiency  in any Account  held by the Trustee
resulting from any loss on any Permitted  Investment included therein (except to
the extent that the bank serving as Trustee is the obligor thereon).

      (d) All income or other gain from  investments  in any Account held by the
Trustee shall be deposited in such Account immediately on receipt,  and any loss
resulting  from  such  investments   shall  be  charged  to  such  Account,   as
appropriate,  subject to the provisions of Section  7.05(e) and Section  8.08(b)
requiring that the Master Servicer  contribute  funds in an amount equal to such
loss on the Collection Account or the Distribution  Account, as applicable,  and
permitting  the Master  Servicer  to retain or  receive  all income or gain with
respect to investments of funds on the  Collection  Account or the  Distribution
Account, as applicable.

      (e) Any  investment  earnings  on funds held in the  Distribution  Account
shall be for the account of the Master Servicer and may only be disbursed by the
Trustee from the Distribution  Account to the Master Servicer following maturity
of the related investments. Prior to each Distribution Date, the Master Servicer
shall  deposit into the  Distribution  Account the net amount of any  investment
losses on such  funds  during  the  period  from and after the  related  Monthly
Remittance  Date to but not including  such  Distribution  Date.  Any references
herein to amounts on deposit in the Distribution  Account shall refer to amounts
net of such investment earnings.

                                       75
<PAGE>



      Section 7.06      Payment of Trust Expenses.

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

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

      Section 7.07      Permitted Investments.

      The following are Permitted Investments:

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

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

      (c) Federal funds,  certificates of deposit,  time deposits,  and bankers'
acceptances  (having  original  maturities  of not more  than  365  days) of any
domestic bank, the short-term debt  obligations of which have been rated _______
or better by _______________ and _____ or better by _________.

      (d) Deposits of any bank or savings and loan  association  (the  long-term
deposit  rating of which is _______  or better by  ____________  and  _______ or
better by  ________________)  which has combined capital,  surplus and undivided
profits of at least  $50,000,000  and which deposits are insured by the FDIC and
held up to the limits insured by the FDIC;

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

            1. The  agreement is with a bank or insurance  company  which has an
      unsecured,  uninsured and unguaranteed senior debt obligation rated ______
      or better by _________  and _______ or better by  ____________,  or is the
      lead bank of a parent bank holding  company with an  uninsured,  unsecured
      and unguaranteed senior debt obligation meeting such rating  requirements,
      and

                                       76
<PAGE>


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

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

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

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

      (f) Repurchase  agreements  collateralized by securities  described in (a)
above with any  registered  broker/dealer  subject to the  Securities  Investors
Protection  Corporation's  jurisdiction and subject to applicable limits therein
promulgated  by Securities  Investors  Protection  Corporation or any commercial
bank, if such broker/dealer or bank has an uninsured, unsecured and unguaranteed
short-term  or  long-term  obligation  rated _____ or ______,  respectively,  or
better  by  __________  and  _____  or  ______  ,  respectively,  or  better  by
_______________, provided:

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

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

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

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

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

                                       77
<PAGE>



      (g)  Commercial  paper  (having  original  maturities of not more than 270
days) rated in the highest short-term rating categories of  _______________  and
__________; and

      (h)  Investments  in no load  money  market or common  trust  funds  rated
_________ or __________by ____________ and _____ by ____________;  provided that
no  instrument  described  above  shall be a  Permitted  Investment  if (a) such
instrument  evidences  the right to receive  only  interest  with respect to the
obligations  underlying  such  instrument  or (b) both  principal  and  interest
payments  derived from  obligations  underlying such instrument and the interest
and  principal  payments  with  respect  to such  instrument  provide a yield to
maturity  greater  than 120% of the yield to maturity  at par of the  underlying
obligations;  and  provided,  further,  that all  Permitted  Investments  in the
Collection  Account  shall mature at par no later than one Business Day prior to
the next succeeding Monthly Remittance Date and all Permitted Investments in the
Distribution Account shall mature at par no later than one Business Day prior to
the  next  succeeding  Distribution  Date  unless  otherwise  provided  in  this
Agreement and that no instrument described hereunder may be purchased at a price
greater  than par if such  instrument  may be  prepaid or called at a price less
than its purchase price prior to stated maturity.

      Section 7.08      Accounting and Directions by Trustee.

      On the second Business Day prior to each Distribution Date occurring on or
prior to the  latest  to occur of the Class A-1  Certificate  Termination  Date,
Class A-2 Certificate  Termination Date, Class A-3 Certificate Termination Date,
Class A-4 Certificate  Termination Date, Class A-5 Certificate Termination Date,
Class A-6 Certificate  Termination Date, Class A-7 Certificate  Termination Date
and the Class A-8 Certificate  Termination Date, the Trustee shall determine, no
later than 12:00  noon New York time on such  date,  whether an Insured  Payment
will  be  required  to be  made  by the  Certificate  Insurer  on the  following
Distribution  Date. If the Trustee  determines  that an Insured  Payment will be
required to be made by the  Certificate  Insurer on the  following  Distribution
Date,  then no later  than 12:00 noon on the  second  Business  Day  immediately
preceding  the  related   Distribution   Date  the  Trustee  shall  furnish  the
Certificate  Insurer and the Depositor  with a completed  Notice in the form set
forth as Exhibit A to the applicable  Certificate  Insurance Policy.  The Notice
shall specify the amount of Insured Payment and shall  constitute a claim for an
Insured Payment pursuant to such Certificate Insurance Policy.

      Section 7.09      Reports by Trustee to Owners and Certificate Insurer.

      (a) On each  Distribution  Date the Trustee shall report in writing to the
Depositor,    each   Owner,   the   Certificate   Insurer,   the   Underwriters,
_______________ and ____________:

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

                                       78
<PAGE>



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

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

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

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

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

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

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

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

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

                                       79
<PAGE>


      last day of the related Due Period and in the  Collection  Account as of
      the related Determination Date);

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

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

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

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

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

       (xvi) the largest Loan Balance  outstanding with respect to each Mortgage
      Loan Group;

      (xvii)        the Group 1 Available  Funds,  the Group 1 Total Available
      Funds,  the Group 2  Available  Funds  and the  Group 2 Total  Available
      Funds; and

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

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

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

      (b)  The  Master  Servicer  shall  furnish  to  the  Trustee  and  to  the
Certificate Insurer, during the term of this Agreement, such periodic,  special,
or other reports or information not specifically

                                       80
<PAGE>


provided  for herein,  as may be  necessary,  reasonable,  or  appropriate  with
respect  to the  Trustee  or the  Certificate  Insurer,  as the case may be,  or
otherwise  with respect to the purposes of this  Agreement,  all such reports or
information  to  be  provided  by  and  in  accordance   with  such   applicable
instructions  and  directions  as the  Trustee or the  Certificate  Insurer  may
reasonably require.

      Section 7.10      Reports by Trustee.

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

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

      Section 7.11      Preference Payments.

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

      Each  Owner  of a  Class  A  Certificate,  by  its  purchase  of  Class  A
Certificates,  the  Master  Servicer  and the  Trustee  hereby  agree  that  the
Certificate  Insurer may at any time during the  continuation  of any proceeding
relating to a preference  claim direct all matters  relating to such  preference
claim, including,  without limitation,  the direction of any appeal of any order
relating to such  preference  claim and the posting of any surety or performance
bond  pending  any such  appeal.  In  addition  and  without  limitation  of the
foregoing, the Certificate Insurer shall be subrogated to the

                                       81
<PAGE>


rights  of the  Master  Servicer,  the  Trustee  and the  Owner of each  Class A
Certificate  in the conduct of any such  preference  claim,  including,  without
limitation,  all  rights of any party to an  adversary  proceeding  action  with
respect to any court order issued in connection with any such preference claim.

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


                                 ARTICLE VIII

                         SERVICING AND ADMINISTRATION
                               OF MORTGAGE LOANS

      Section 8.01      Master Servicer and Sub-Servicers.

      Acting  directly  or through  one or more  Sub-Servicers  as  provided  in
Section 8.03,  the Master  Servicer  shall service and  administer  the Mortgage
Loans as  described  below and with  reasonable  care,  and using that degree of
skill  and  attention  that  the  Master  Servicer  exercises  with  respect  to
comparable  mortgage loans that it services for itself or others (the "Servicing
Standard"),  and shall have full power and  authority,  acting  alone,  to do or
cause to be done any and all  things  in  connection  with  such  servicing  and
administration  which it may deem  necessary or desirable.  In  performing  such
servicing  functions  the  Master  Servicer  shall  (i) take  into  account  the
mortgagor  non-conforming  credit quality of the  Mortgagors  under the Mortgage
Loans,  (ii) follow the policies and  procedures  that it would apply to similar
loans held for its own  account,  unless such  policies and  procedures  are not
generally in accordance  with  standard  industry  practices,  in which case the
Master  Servicer shall service the loans  generally in accordance  with standard
industry practices  applicable to servicing similar loans, and (iii) comply with
all applicable laws and follow collection  practices with respect to the related
Mortgage  Loans that are in all  material  respects  legal,  proper and prudent.
___________  currently  uses the FNMA  Guide and the BFC  Investor  Guide as its
servicing  manual. To the extent the Master Servicer enters into a Sub-Servicing
Agreement  with  any  additional  servicer  pursuant  to  Section  8.03  of this
Agreement, the Master Servicer shall provide the Certificate Insurer with a copy
of the servicing  manual or procedures for each additional  Sub-Servicer  within
thirty days from the date of such Sub-Servicing Agreement.

      Subject to Section 8.03  hereof,  the Master  Servicer  may, and is hereby
authorized to, perform any of its servicing responsibilities with respect to all
or certain of the Mortgage Loans through a  Sub-Servicer  as it may from time to
time designate, but no such designation of a Sub-Servicer shall serve to release
the Master Servicer from any of its obligations under this Agreement. Subject to
the related Sub-Servicing Agreement, such Sub-Servicer shall have all the rights
and powers of the Master Servicer with respect to such Mortgage Loans under this
Agreement.

                                       82
<PAGE>


      Without limiting the generality of the foregoing,  but subject to Sections
8.13  and  8.14,  the  Master  Servicer  in its  own  name  or in the  name of a
Sub-Servicer  may be authorized  and  empowered  pursuant to a power of attorney
executed  and  delivered  by the  Trustee to  execute  and  deliver,  and may be
authorized  and empowered by the Trustee,  to execute and deliver,  on behalf of
itself,  the Owners and the Trustee or any of them, (i) any and all  instruments
of  satisfaction  or cancellation or of partial or full release or discharge and
all other  comparable  instruments  with respect to the Mortgage  Loans and with
respect  to  the  Mortgaged  Properties,   and  (ii)  to  institute  foreclosure
proceedings or obtain a deed in lieu of foreclosure so as to effect ownership of
any Mortgaged Property in the name of the Trustee;  provided,  however,  that to
the extent any instrument  described in clause (i) preceding  would be delivered
by the Master Servicer  outside of its usual  procedures for mortgage loans held
in its own  portfolio,  the  Master  Servicer  shall,  prior  to  executing  and
delivering such instrument,  obtain the prior written consent of the Certificate
Insurer,  and  provided  further,  that  Section  8.14(a)  shall  constitute  an
authorization  from the Trustee to the Master  Servicer to execute an instrument
of satisfaction (or assignment of mortgage without recourse) with respect to any
Mortgage  Loan paid in full (or with  respect to which  payment in full has been
escrowed).  The Trustee shall execute any  documentation  furnished to it by the
Master  Servicer  for  recordation  by the Master  Servicer  in the  appropriate
jurisdictions  as shall be necessary to  effectuate  the  foregoing.  Subject to
Sections 8.13 and 8.14, the Trustee shall execute any  authorizations  and other
documents as the Master Servicer or such Sub-Servicer  shall reasonably  request
that are  furnished  to the  Trustee  to enable  the  Master  Servicer  and such
Sub-Servicer to carry out their respective  servicing and administrative  duties
hereunder.

      The  Master  Servicer  shall give  prompt  notice to the  Trustee  and the
Certificate  Insurer  of any  action,  of which the Master  Servicer  has actual
knowledge,  to (i) assert a claim against the Trust or (ii) assert  jurisdiction
over the Trust.

      Servicing  Advances incurred by the Master Servicer or any Sub-Servicer in
connection with the servicing of the Mortgage Loans  (including any penalties in
connection  with the payment of any taxes and  assessments  or other charges) on
any  Mortgaged  Property  shall be  recoverable  by the Master  Servicer or such
Sub-Servicer to the extent described in Section 8.09(b) hereof.

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

      Section 8.02      Collection of Certain Mortgage Loan Payments.

      The Master  Servicer shall use reasonable  efforts to collect or caused to
be  collected  all  payments  called for under the terms and  provisions  of the
Mortgage Loans,  and shall,  to the extent such  procedures  shall be consistent
with this  Agreement and the terms and  provisions of any  applicable  Insurance
Policy,  follow collection  procedures for all Mortgage Loans in accordance with
the Servicing Standard.  Consistent with the foregoing,  the Master Servicer may
in its  discretion  waive  or  permit  to be  waived  any late  payment  charge,
prepayment charge, assumption fee or any penalty interest in connection with the
prepayment of a Mortgage Loan or any other fee

                                       83
<PAGE>


or charge  which the Master  Servicer  would be entitled to retain  hereunder as
servicing  compensation.  In the event the Master  Servicer shall consent to the
deferment of the due dates for payments due on a Note, the Master Servicer shall
nonetheless make payment of any required Delinquency Advance with respect to the
payments so extended to the same extent as if such  installment  were due, owing
and Delinquent and had not been deferred, and shall be entitled to reimbursement
therefor in accordance  with Section  8.09(a)  hereof.  The Master  Servicer may
waive,  modify or vary the terms of the Mortgage  Loans in  accordance  with the
Servicing Standard;  provided,  however, that the Master Servicer may not waive,
modify or vary the terms of any Mortgage  Loan to (A) decrease the interest rate
on the Mortgage Loan,  (B) forgive the payment of principal or interest  (except
with respect to  liquidation  of such Mortgage  Loan) or (C) extend the maturity
date of such  Mortgage  Loan,  unless,  (i) the related  Mortgagor is in default
under such Mortgage Loan or such default is, in the  reasonable  judgment of the
Master Servicer,  reasonably  foreseeable,  (ii) the amendment,  modification or
waiver is  recorded  with the  appropriate  recording  office with proof of such
recording  provided to the Certificate  Insurer by the Master Servicer  promptly
upon receipt by the Master Servicer, and (iii) all costs and expenses associated
with such amendment,  modification or waiver, including any recording costs, are
paid by the Master Servicer out of its own funds. In addition,  if the aggregate
principal   balance  of  the  Mortgage  Loans  with  respect  to  such  waivers,
modifications  or variations which have been granted equals or exceeds 2% of the
Original  Aggregate  Loan Balance of the Mortgage  Loans,  any further  waivers,
modifications  or  variations  shall  require the  Certificate  Insurer's  prior
written consent. The Certificate Insurer shall respond to any written request of
the Master  Servicer for a waiver,  modification or variation of a Mortgage Loan
within two weeks of the date of such written request.

      Section 8.03      Sub-Servicing  Agreements Between Master Servicer and
                        Sub-Servicers.

      The  Master  Servicer  may enter  into  Sub-Servicing  Agreements  for any
servicing and  administration  of Mortgage  Loans with one or more  institutions
that are in compliance  with the laws of each state  necessary to enable each of
them to perform their obligations under such Sub-Servicing Agreements and (x) is
___________ or (y)(i) has been designated an approved  seller-servicer  by FHLMC
or FNMA and (ii) has equity of at least $1,500,000,  as determined in accordance
with  generally  accepted  accounting  principles  or (z) is a  Master  Servicer
Affiliate. The Master Servicer shall give notice to the Trustee, the Certificate
Insurer and the Rating  Agencies of the  appointment  of any  Sub-Servicer.  For
purposes of this Agreement, the Master Servicer shall be deemed to have received
payments on Mortgage  Loans when any  Sub-Servicer  has received such  payments.
Each Sub-Servicer  shall be required to service the Mortgage Loans in accordance
with this  Agreement and any such  Sub-Servicing  Agreement  shall be consistent
with and not  violate  the  provisions  of this  Agreement.  Each  Sub-Servicing
Agreement  shall provide that a successor  Master Servicer shall have the option
to terminate  such  agreement  without  payment of any  termination  fees if the
original Master Servicer is terminated or resigns.

      Section 8.04      Successor Sub-Servicers.

      The Master  Servicer  shall be entitled  to  terminate  any  Sub-Servicing
Agreement in  accordance  with the terms and  conditions  of such  Sub-Servicing
Agreement and to either itself

                                       84
<PAGE>


directly  service  the  related  Mortgage  Loans or enter  into a  Sub-Servicing
Agreement with a successor Sub-Servicer which qualifies under Section 8.03.

      Section 8.05      Liability of Master Servicer; Indemnification.

      (a) The Master  Servicer  shall not be relieved of its  obligations  under
this  Agreement  notwithstanding  any  Sub-Servicing  Agreement  or  any  of the
provisions of this Agreement relating to agreements or arrangements  between the
Master Servicer and a Sub-Servicer and the Master Servicer shall be obligated to
the same  extent  and under the same  terms and  conditions  as if it alone were
servicing and  administering  the Mortgage  Loans.  The Master Servicer shall be
entitled to enter into any agreement with a Sub-Servicer for  indemnification of
the  Master  Servicer  by  such  Sub-Servicer  and  nothing  contained  in  such
Sub-Servicing Agreement shall be deemed to limit or modify this Agreement.

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

      (c) None of the Depositor,  the Master Servicer,  or any of the directors,
officers,  employees or agents of the Depositor or the Master  Servicer shall be
under any liability to the Trust Estate or the Owners for any action  taken,  or
for  refraining  from the taking of any action,  in good faith  pursuant to this
Agreement,  or for errors in judgment;  provided,  however,  that this provision
shall not protect the  Depositor or Master  Servicer or any such Person  against
any breach of warranties or representations made herein, or against any specific
liability imposed on the Master Servicer for a breach of the Servicing Standard,
or against  any  liability  which  would  otherwise  be imposed by reason of its
respective willful misfeasance, bad faith, fraud or negligence in the

                                       85
<PAGE>


performance  of  its  duties  or by  reasons  of  negligent  disregard  of its
respective obligations or duties hereunder.

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

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

      Any  Sub-Servicing  Agreement  and  any  other  transactions  or  services
relating to the Mortgage Loans  involving a  Sub-Servicer  shall be deemed to be
between the  Sub-Servicer  and the Master Servicer alone and the Trustee and the
Owners  shall not be deemed  parties  thereto and shall have no claims,  rights,
obligations,  duties or liabilities with respect to any  Sub-Servicer  except as
set forth in Section 8.07.

      Section 8.07      Assumption or Termination of Sub-Servicing  Agreement
                        by Trustee.

      In  connection  with the  assumption of the  responsibilities,  duties and
liabilities  and of the  authority,  power  and  rights of the  Master  Servicer
hereunder by the Trustee  pursuant to Section 8.20, it is understood  and agreed
that the  Master  Servicer's  rights  and  obligations  under any  Sub-Servicing
Agreement then in force between the Master Servicer and a Sub-Servicer  shall be
assumed  simultaneously  by the  Trustee  without act or deed on the part of the
Trustee; provided, however, that the successor Master Servicer may terminate the
Sub-Servicer as provided in Section 8.03.

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

                                       86
<PAGE>



      Section 8.08      Collection Account.

      (a) The  Master  Servicer  shall  establish  and  maintain  or cause to be
established  and  maintained  the  Collection  Account to be held as an Eligible
Account  on  behalf  of the  Trustee  for  the  benefit  of the  Owners  and the
Certificate    Insurer.    The    Collection    Account    shall   be   entitled
"_________________________, as Trustee under the Pooling and Servicing Agreement
dated  as  of   _________________"   and  shall  be  initially   established  at
_____________________. The Master Servicer shall notify the Trustee (who will in
turn notify the Owners) and the Certificate  Insurer if there is a change in the
name, account number or institution holding the Collection Account.

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

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

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

                                       87
<PAGE>


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

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

      (B)   to the extent not  reimbursed or paid pursuant to any other clause
            of  this  Section  8.08(d)(i),  to  reimburse  or pay  the  Master
            Servicer,  the  Trustee  and/or the  Depositor  for  unpaid  items
            incurred by or on behalf of such Person  pursuant to any provision
            of this  Agreement  pursuant  to which such  Person is entitled to
            reimbursement or payment from the Trust Estate,  in each case only
            to  the  extent   reimbursable   under  such  Section,   it  being
            acknowledged  that this  clause  (B) shall not be deemed to modify
            the  substance of any such Section,  including  the  provisions of
            such  Section  that set  forth  the  extent  to  which  one of the
            foregoing   Persons   is  or  is  not   entitled   to  payment  or
            reimbursement;

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

      (D)   to  reimburse  itself for  unreimbursed  Delinquency  Advances  with
            respect to Simple  Interest Loans from Excess  Interest  pursuant to
            Section 8.09(a); and

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

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

      Section 8.09      Delinquency Advances and Servicing Advances.

      (a) Subject to the second  paragraph  of this  subsection  (a), the Master
Servicer  will be  obligated  on each  Monthly  Remittance  Date to remit to the
Trustee from its own funds for deposit into the  Distribution  Account an amount
equal to interest on the Mortgage Loans due during the

                                       88
<PAGE>


related Due Period (net of the Servicing Fee) but  uncollected  (i) with respect
to Simple Interest Loans, as of the end of the related Due Period, and (ii) with
respect to Actuarial Loans, as of the related Determination Date (such amount, a
"Delinquency  Advance").  For purposes of calculating  the amount of Delinquency
Advances for the Simple Interest Loans or Excess Interest for  reimbursement  of
such Delinquency Advances for a Mortgage Loan Group, the amount "due" during the
Due  Period  will be  deemed to be 30 days'  interest  at the  weighted  average
Mortgage  Rate for the  Simple  Interest  Loans  in such  Mortgage  Loan  Group.
Delinquency  Advances are recoverable  from (i) late collections on the Mortgage
Loan which gave rise to the Delinquency  Advance,  (ii) Liquidation Proceeds for
the  Mortgage  Loan  which  gave rise to such  Delinquency  Advance,  (iii) with
respect to Simple Interest Loans,  Excess Interest for the related Mortgage Loan
Group and (iv) pursuant to Section 7.03(c)(ii)(C).

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

        (b) The Master Servicer will pay all "out-of-pocket"  costs and expenses
incurred in the performance of its servicing obligations (each such expenditure,
a  "Servicing  Advance")  including,  but  not  limited  to,  the  cost  of  (i)
Preservation Expenses,  (ii) any enforcement or judicial proceedings,  including
foreclosures,  (iii) the  management  and  liquidation  of REO Property and (iv)
advances  required  by Section  8.13(a),  but the Master  Servicer  shall not be
obligated to make any such Servicing  Advance if the Master Servicer  determines
that such Servicing  Advance,  if made, would be a Nonrecoverable  Advance.  The
Master  Servicer may recover  Servicing  Advances (x) from the Mortgagors to the
extent  permitted by the Mortgage  Loans or, if not recovered from the Mortgagor
on whose  behalf such  Servicing  Advance was made,  from  Liquidation  Proceeds
realized upon the  liquidation of the related  Mortgage Loan and (y) as provided
in Section 7.03(c)(ii)(C).  The Master Servicer shall be entitled to recover the
Servicing Advances from the aforesaid  Liquidation Proceeds prior to the payment
of the  Liquidation  Proceeds  to any other party to this  Agreement.  Except as
provided in the previous  sentence,  in no case may the Master Servicer  recover
Servicing Advances from the principal and interest payments on any Mortgage Loan
or from any amounts  relating to any other  Mortgage  Loan except as provided in
Section 7.03(c)(ii)(C).

      Section 8.10      Compensating Interest; Repurchase of Mortgage Loans.

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

                                       89
<PAGE>


included in the Monthly  Remittance to be made  available to the Trustee on such
Monthly Remittance Date.

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

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

      Section 8.11      Maintenance of Insurance.

      (a) The Master Servicer on behalf of the Trustee, as mortgagee,  shall use
its reasonable  efforts in accordance  with the Servicing  Standard to cause the
related  Mortgagor to maintain for each  Mortgage  Loan (other than any Mortgage
Loan as to which the related Mortgaged Property has become an REO Property), and
if the Mortgagor  does not so maintain,  shall itself  maintain  (subject to the
provisions of this Agreement concerning  Nonrecoverable Advances), to the extent
the  Trustee  as  mortgagee  has an  insurable  interest,  (A) fire  and  hazard
insurance with extended coverage on the related Mortgaged  Property in an amount
which is at least  equal to the least of (i) 100% of the then "full  replacement
cost" of the improvements  and equipment  (excluding  foundations,  footings and
excavation  costs),  without  deduction  for  physical  depreciation,  (ii)  the
outstanding  principal  balance of the related  Mortgage Loan (together,  in the
case of a Second Mortgage Loan, with the  outstanding  principal  balance of the
Senior Lien) or such other  amount as is  necessary to prevent any  reduction in
such  policy by reason of the  application  of  co-insurance  and to prevent the
Trustee  thereunder  from  being  deemed to be a  co-insurer  and (iii) the full
insurable  value of such  Mortgaged  Property,  and (B) such other  insurance as
provided in the related  Mortgage Loan. The Master  Servicer shall maintain fire
and hazard insurance with extended coverage from a Qualified Insurer on each REO
Property  in an  amount  which  is at  least  equal  to 100% of the  then  "full
replacement  cost" of the  improvements  and equipment  (excluding  foundations,
footings and excavation costs),

                                       90
<PAGE>


without deduction for physical depreciation. The Master Servicer shall maintain,
from a  Qualified  Insurer,  with  respect  to each  REO  Property,  such  other
insurance as provided in the related Mortgage Loan. Any amounts collected by the
Master Servicer under any such policies (other than amounts to be applied to the
restoration  and  repair of the  related  Mortgaged  Property  or  amounts to be
released to the Mortgagor in accordance with the terms of the related  Mortgage)
shall be deposited  into the  Collection  Account  pursuant to Section  8.08(c),
subject to  withdrawal  pursuant to Section  8.08(d).  Any cost  incurred by the
Master  Servicer in maintaining any such insurance shall not, for the purpose of
calculating distributions to Owners, be added to the unpaid principal balance of
the related Mortgage Loan,  notwithstanding that the terms of such Mortgage Loan
so permit.  It is understood  and agreed that no earthquake or other  additional
insurance other than flood insurance is to be required of any Mortgagor or to be
maintained  by the  Master  Servicer  other  than  pursuant  to the terms of the
related  Mortgage,  Note or other  Mortgage Loan  documents and pursuant to such
applicable  laws and  regulations  as shall at any time be in force and as shall
require such  additional  insurance.  If the Mortgaged  Property is located in a
federally designated special flood hazard area, the Master Servicer will use its
reasonable  efforts  in  accordance  with the  Servicing  Standard  to cause the
related  Mortgagor to maintain or will itself obtain  (subject to the provisions
of this Agreement concerning Nonrecoverable Advances) flood insurance in respect
thereof.  Such flood  insurance  shall be in an amount equal to the least of (i)
the outstanding principal balance of the related Mortgage Loan (together, in the
case of a Second Mortgage Loan, with the  outstanding  principal  balance of the
Senior Lien), (ii) the maximum amount of such insurance required by the terms of
the related  Mortgage and as is  available  for the related  property  under the
Flood  Disaster  Protection  Act of 1973  (assuming  that the area in which such
property  is located is  participating  in such  program)  and (iii) the minimum
amount required to compensate for damage or loss on a replacement cost basis. If
an REO Property is located in a federally  designated special flood hazard area,
the Master  Servicer will obtain flood  insurance in respect  thereof  providing
substantially the same coverage as described in the preceding  sentences.  If at
any time during the term of this  Agreement a recovery under a flood or fire and
hazard insurance policy in respect of an REO Property is not available but would
have been available if such insurance were maintained thereon in accordance with
the  standards  applied to Mortgaged  Properties  described  herein,  the Master
Servicer shall either (i) immediately  deposit into the Collection  Account from
its own funds the amount  that would  have been  recovered  or (ii) apply to the
restoration  and repair of the property from its own funds the amount that would
have been recovered,  if such application would be consistent with the servicing
standard set forth in Section 8.01; provided,  however, that the Master Servicer
shall not be responsible for any shortfall in insurance  proceeds resulting from
an insurer's  refusal or inability to pay a claim.  Costs of the Master Servicer
of maintaining insurance policies pursuant to this Section 8.11 shall be paid by
the Master  Servicer as a Servicing  Advance  and shall be  reimbursable  to the
Master Servicer.

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

                                       91
<PAGE>


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

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

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

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

      When a  Mortgaged  Property  has been or is about  to be  conveyed  by the
Mortgagor,  the  Master  Servicer  shall,  to the extent an  Authorized  Officer
thereof has actual  knowledge  of such  conveyance  or  prospective  conveyance,
exercise  its rights to  accelerate  the maturity of the related  Mortgage  Loan
under any  "due-on-sale"  clause  contained  in the  related  Mortgage  or Note;
provided, however, that the Master Servicer shall not exercise any such right if
the "due-on-sale"  clause,  in the reasonable belief of the Master Servicer,  is
not  enforceable  under  applicable  law or if the  Master  Servicer  reasonably
believes in good faith it is not in the best interests of the Trust.  An opinion
of counsel at the expense of the Master Servicer  delivered to the Trustee,  the
Depositor and the Certificate Insurer to the foregoing effect shall conclusively
establish the  reasonableness of such belief. In such event, the Master Servicer
shall make reasonable efforts to enter into an assumption

                                       92
<PAGE>


and modification  agreement with the person to whom such property has been or is
about to be  conveyed,  pursuant to which such person  becomes  liable under the
Note and,  unless  prohibited by applicable law or the Mortgage  Documents,  the
Mortgagor  remains  liable  thereon.  If the  foregoing is not  permitted  under
applicable  law, the Master  Servicer is authorized to enter into a substitution
of  liability  agreement  with  such  person,  pursuant  to which  the  original
Mortgagor is released from liability and such person is substituted as Mortgagor
and becomes  liable under the Note;  provided,  however,  that to the extent any
such  substitution  of  liability  agreement  would be  delivered  by the Master
Servicer  outside of its usual  procedures  for  mortgage  loans held in its own
portfolio the Master  Servicer  shall,  prior to executing and  delivering  such
agreement,  obtain the prior written  consent of the  Certificate  Insurer.  The
Trustee shall execute any agreements  presented to it by, and at the request of,
the Master Servicer to effectuate the foregoing.  The Mortgage Loan, as assumed,
shall  conform  in  all  respects  to  the  requirements,   representations  and
warranties of this Agreement.  The Master Servicer shall notify the Trustee that
any such assumption or  substitution  agreement has been completed by forwarding
to the Trustee the original copy of such  assumption or  substitution  agreement
(indicating  the File to  which it  relates)  which  copy  shall be added by the
Trustee to the related File and which shall,  for all purposes,  be considered a
part of such  File to the same  extent as all other  documents  and  instruments
constituting  a part  thereof.  The Master  Servicer  shall be  responsible  for
recording any such assumption or substitution agreements. In connection with any
such assumption or substitution  agreement,  the required monthly payment on the
related  Mortgage  Loan  shall  not be  changed  but  shall  remain as in effect
immediately  prior to the  assumption or  substitution,  the stated  maturity or
outstanding  principal  amount of such  Mortgage  Loan shall not be changed  nor
shall any  required  monthly  payments of  principal  or interest be deferred or
forgiven,  except to the extent  permitted by Section 8.02. Any fee collected by
the Master Servicer or the Sub-Servicer for consenting to any such conveyance or
entering into an assumption or  substitution  agreement  shall be retained by or
paid to the Master Servicer as additional servicing compensation.

      Notwithstanding  the  foregoing  paragraph or any other  provision of this
Agreement,  the Master Servicer shall not be deemed to be in default,  breach or
any other violation of its obligations  hereunder by reason of any assumption of
a Mortgage Loan by operation of law or any assumption  which the Master Servicer
may be restricted by law from preventing, for any reason whatsoever.

      Section 8.13      Realization upon Defaulted Mortgage Loans; Inspection.

      (a) The Master  Servicer  shall  foreclose  upon or  otherwise  comparably
effect  the  ownership  in the name of the  Trustee  on  behalf  of the Trust of
Mortgaged  Properties  relating  to  defaulted  Mortgage  Loans  as to  which no
satisfactory  arrangements can be made for collection of Delinquent payments and
which the Master Servicer has not purchased pursuant to Section 8.10(b). Subject
to Section 8.09, in connection with such  foreclosure or other  conversion,  the
Master  Servicer  shall  exercise  such of the rights  and  powers  vested in it
hereunder,  and use the same degree of care and skill in their  exercise or use,
as prudent mortgage lenders would exercise or use under the circumstances in the
conduct  of their  own  affairs  and  consistent  with the  Servicing  Standard,
including, but not limited to, advancing funds for the payment of taxes, amounts
due with  respect  to Senior  Liens,  and  insurance  premiums.  Any  amounts so
advanced shall  constitute  "Servicing  Advances"  within the meaning of Section
8.09(b) hereof. The Master Servicer shall sell any REO

                                       93
<PAGE>


Property by the close of the third  taxable year  following  the taxable year in
which it is  acquired by the Trust (the "REO Sale  Deadline"),  at such price as
the Master Servicer deems necessary to comply with this covenant unless,  either
(i) at least 61 days prior to the REO Sale  Deadline,  the Trustee has requested
an extension of time from the IRS in which to dispose of such  property (an "REO
Extension"),  or (ii) the Master Servicer  obtains for the Certificate  Insurer,
Trustee  and the Master  Servicer an opinion of counsel  experienced  in federal
income tax  matters  acceptable  to the  Certificate  Insurer  and the  Trustee,
addressed to the Certificate  Insurer,  the Trustee and the Master Servicer,  to
the effect  that the  holding by the Trust of such REO  Property  for any longer
period will not result in the imposition of taxes on  "Prohibited  Transactions"
of the Trust or any REMIC  therein as  defined  in  Section  860F of the Code or
cause the Trust or any REMIC  therein to fail to  qualify  as a REMIC  under the
REMIC Provisions at any time that any Certificates are outstanding.

      Notwithstanding  the  generality of the foregoing  provisions,  the Master
Servicer shall manage,  conserve,  protect and operate each REO Property for the
Owners  solely for the  purpose of its prompt  disposition  and sale in a manner
which  does not cause  such REO  Property  to fail to  qualify  as  "foreclosure
property" within the meaning of Section  860G(a)(8) of the Code or result in the
receipt  by the Trust of any  income  from  "non-permitted  assets"  within  the
meaning of Section 860F(a)(2)(B) of the Code or any "net income from foreclosure
property" which is subject to taxation under the REMIC  Provisions.  Pursuant to
its efforts to sell such REO Property,  the Master  Servicer shall either itself
or through an agent  selected by the Master  Servicer  protect and conserve such
REO  Property  in the same  manner  and to such  extent as is  customary  in the
locality  where  such  REO  Property  is  located  and  may,   incident  to  its
conservation  and  protection of the interests of the Owners,  rent the same, or
any part thereof, as the Master Servicer deems to be in the best interest of the
Owners  for the  period  prior  to the  sale of such REO  Property.  The  Master
Servicer  shall take into  account the  existence of any  hazardous  substances,
hazardous wastes or solid wastes, as such terms are defined in the Comprehensive
Environmental Response Compensation and Liability Act, the Resource Conservation
and  Recovery  Act of 1976,  or  other  federal,  state  or local  environmental
legislation,  on or  under  a  Mortgaged  Property  in  determining  whether  to
foreclose upon or otherwise  comparably  convert the ownership of such Mortgaged
Property. The Master Servicer shall not take any such action with respect to any
Mortgaged  Property  known by the  Master  Servicer  to contain  such  wastes or
substances  or to be within one mile of the site of such  wastes or  substances,
without the prior written consent of the Certificate Insurer.

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

                                       94
<PAGE>



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

      Section 8.14      Trustee to Cooperate; Release of Files.

      (a)  Upon  the  payment  in  full  of any  Mortgage  Loan  (including  any
liquidation  of such Mortgage Loan through  foreclosure  or  otherwise),  or the
receipt by the Master  Servicer of a  notification  that payment in full will be
escrowed in a manner  customary for such  purposes,  the Master  Servicer  shall
deliver to the Trustee a completed  "Request  for  Release of  Documents"  which
shall be attached  hereto as Exhibit M. Upon receipt of such Request for Release
of Documents,  the Trustee shall promptly  release the related File, in trust to
(i) the Master  Servicer  or (ii) such other  party  identified  in the  related
Request  for  Release.  Upon any such  payment in full,  or the  receipt of such
notification that such funds have been placed in escrow,  the Master Servicer is
authorized to give, as  attorney-in-fact  for the Trustee as the mortgagee under
the  Mortgage  which  secured  the  Note,  an  instrument  of  satisfaction  (or
assignment  of Mortgage  without  recourse)  regarding  the  Mortgaged  Property
relating to such Mortgage,  which  instrument of satisfaction or assignment,  as
the case may be, shall be delivered  to the Person or Persons  entitled  thereto
against receipt therefor of payment in full, it being understood and agreed that
no expense  incurred in  connection  with such  instrument  of  satisfaction  or
assignment,  as the case may be, shall be chargeable to the Collection  Account.
In lieu of executing any such  satisfaction  or assignment,  as the case may be,
the Master  Servicer  may prepare and submit to the Trustee a  satisfaction  (or
assignment  without  recourse,  if requested  by the Person or Persons  entitled
thereto) in form for  execution  by the Trustee with all  requisite  information
completed by the Master  Servicer;  in such event, the Trustee shall execute and
acknowledge such satisfaction or assignment, as the case may be, and deliver the
same with the related File, as aforesaid.

      (b) From time to time and as  appropriate in the servicing of any Mortgage
Loan, including, without limitation,  foreclosure or other comparable conversion
of a Mortgage Loan or collection  under any  applicable  Insurance  Policy,  the
Trustee  shall  (except in the case of the  payment or  liquidation  pursuant to
which the related File is released to an escrow  agent or an employee,  agent or
attorney of the  Trustee),  upon request of the Master  Servicer and delivery to
the  Trustee of a Request  for Release  signed by an  Authorized  Officer of the
Master  Servicer,  release the  related  File to the Master  Servicer  and shall
execute such  documents as shall be  necessary  to the  prosecution  of any such
proceedings,  including,  without limitation,  an assignment without recourse of
the related  Mortgage to the Master  Servicer;  provided that there shall not be
released and  unreturned  at any one time more than 10% of the entire  number of
Files. Such receipt shall obligate the Master Servicer to return the File to the
Trustee when the need therefor by the Master Servicer no longer exists unless

                                       95
<PAGE>


the Mortgage Loan shall be liquidated,  in which case, upon receipt of a Request
for Release  evidencing such  liquidation,  the receipt shall be released by the
Trustee to the Master Servicer.

      (c) The Master  Servicer  shall have the right to accept  applications  of
Mortgagors for consent to (i) partial releases of Mortgages,  (ii)  alterations,
(iii)  removal,  demolition or division of  properties  subject to Mortgages and
(iv) second mortgage subordination agreements. No application for approval shall
be considered by the Master Servicer  unless:  (x) the provisions of the related
Note and Mortgage  have been  complied  with;  (y) the  Loan-to-Value  Ratio and
debt-to-income ratio after any release does not exceed the maximum Loan-to-Value
Ratio and  debt-to-income  ratio established in accordance with the underwriting
standards of the  Mortgage  Loans and any  increase in the  Loan-to-Value  Ratio
shall not exceed ____% unless  approved in writing by the  Certificate  Insurer;
and (z) the lien priority of the related Mortgage is not affected.  Upon receipt
by the  Trustee of an  Officer's  Certificate  executed  on behalf of the Master
Servicer  setting  forth  the  action  proposed  to be  taken  in  respect  of a
particular  Mortgage  Loan and  certifying  that the  criteria  set forth in the
immediately  preceding  sentence have been satisfied,  the Trustee shall execute
and deliver to the Master  Servicer the consent or partial  release so requested
by the Master Servicer.  A proposed form of consent or partial  release,  as the
case may be, shall accompany any Officer's  Certificate  delivered by the Master
Servicer  pursuant  to this  paragraph.  The Master  Servicer  shall  notify the
Certificate  Insurer and the Rating Agencies if an application is approved under
clause (y) above without approval in writing by the Certificate Insurer.

      Section 8.15      Servicing Compensation.

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

      Section 8.16      Annual Statement as to Compliance.

      The Master Servicer,  at its own expense, will deliver to the Trustee, the
Certificate Insurer and the Rating Agencies, on or before March 31 of each year,
commencing  in _______,  an  Officer's  Certificate  stating,  as to each signer
thereof,  that (i) a review of the activities of the Master Servicer during such
preceding  calendar year and of  performance  under this Agreement has been made
under such officers' supervision,  (ii) to the best of such officers' knowledge,
based on such review,  the Master  Servicer has  fulfilled  all its  obligations
under  this  Agreement  for such  year,  or, if there has been a default  in the
fulfillment of all such obligations,  specifying each such default known to such
officers and the nature and status  thereof  including  the steps being taken by
the Master  Servicer to remedy  such  default,  and (iii) the Master  Servicer's
short-term commercial paper rating.

                                       96
<PAGE>



      Section 8.17      Annual  Independent  Certified  Public  Accountants'
                        Reports.

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

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

      (c) The Master Servicer shall, on behalf of the Trust,  prepare,  sign and
file with the Securities and Exchange Commission any and all reports, statements
and  information  respecting the Trust which the Master  Servicer or the Trustee
determines are required to be filed with the Securities and Exchange  Commission
pursuant to Sections 13(a) or 15(d) of the  Securities  Exchange Act of 1934, as
amended, each such report,  statement and information to be filed on or prior to
the   required   filing  date  for  such  report,   statement  or   information.
Notwithstanding the foregoing,  the Depositor shall file with the Securities and
Exchange Commission, within fifteen days of the Startup Day, a Current Report on
Form 8-K together with this Agreement.

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

      The Master Servicer shall provide to the Trustee,  the Certificate Insurer
and the supervisory agents and examiners of each of the foregoing (which, in the
case of supervisory  agents and examiners,  may be required by applicable  state
and federal  regulations)  access to the  documentation  regarding  the Mortgage
Loans,  such  access  being  afforded  without  charge but only upon  reasonable
request and during normal  business hours at the offices of the Master  Servicer
designated by it.

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

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

                                       97
<PAGE>


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

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

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

         (i)  The  Master  Servicer  shall  (A)  apply  for  or  consent  to the
      appointment  of a receiver,  trustee,  liquidator  or custodian or similar
      entity with  respect to itself or its  property,  (B) admit in writing its
      inability  to pay its  debts  generally  as they  become  due,  (C) make a
      general  assignment  for the benefit of  creditors,  (D) be  adjudicated a
      bankrupt or  insolvent,  (E)  commence a voluntary  case under the federal
      bankruptcy  laws of the  United  States  of  America  or file a  voluntary
      petition or answer seeking  reorganization,  an arrangement with creditors
      or an order for relief or seeking to take  advantage of any insolvency law
      or file an answer  admitting the material  allegations of a petition filed
      against it in any bankruptcy,  reorganization or insolvency  proceeding or
      (F)  take  corporate  action  for  the  purpose  of  effecting  any of the
      foregoing; or

        (ii) If  without  the  application,  approval  or  consent of the Master
      Servicer,  a  proceeding  shall be  instituted  in any court of  competent
      jurisdiction,   under  any  law   relating  to   bankruptcy,   insolvency,
      reorganization  or relief of  debtors,  seeking  in  respect of the Master
      Servicer  an  order  for  relief  or  an   adjudication   in   bankruptcy,
      reorganization,  dissolution,  winding up,  liquidation,  a composition or
      arrangement with creditors,  a readjustment of debts, the appointment of a
      trustee, receiver,  liquidator or custodian or similar entity with respect
      to the Master Servicer or of all or any substantial part of its assets, or
      other like relief in respect  thereof  under any  bankruptcy or insolvency
      law, and, if such  proceeding is being contested by the Master Servicer in
      good faith,  the same shall (A) result in the entry of an order for relief
      or any such  adjudication  or appointment  or (B) continue  undismissed or
      pending and unstayed for any period of seventy-five (75) consecutive days;
      or

       (iii) The Master  Servicer shall fail to perform in any material  respect
      any one or more of its obligations hereunder and shall continue in default
      thereof for a period of thirty (30) days (or with  respect to a failure by
      the Master Servicer to remit the Monthly  Remittance Amount to the Trustee
      as provided in Section  8.08(d)(ii)(a)) which failure continues unremedied
      for two Business Days following the receipt of written notice by an

                                       98
<PAGE>


      Authorized  Officer of such  servicer  from the  Trustee or from any Owner
      after the  earlier  of (A)  actual  knowledge  of an officer of the Master
      Servicer  or (B)  receipt of notice  from the  Trustee or the  Certificate
      Insurer of said failure;  provided,  however,  that if the Master Servicer
      can demonstrate to the reasonable  satisfaction of the Certificate Insurer
      that it is diligently  pursuing remedial action,  then the cure period may
      be extended with the written approval of the Certificate Insurer; or

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

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

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

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

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

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

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

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

                                       99
<PAGE>



      (e) The Master  Servicer may assign its rights and delegate its duties and
obligations  under this  Agreement in connection  with the sale or transfer of a
substantial  portion of its mortgage  servicing or asset  management  portfolio,
provided  that: (i) the purchaser or transferee  accepting  such  assignment and
delegation (A) shall be satisfactory to the Trustee and the Certificate Insurer,
(B) shall be (I) an established mortgage finance  institution,  bank or mortgage
servicing institution, organized and doing business under the laws of the United
States,  any state  thereof or the District of Columbia,  authorized  under such
laws to  perform  the duties of a servicer  of  mortgage  loans or (II) a Person
resulting from a merger,  consolidation  or succession  that is permitted  under
Section  8.19,  and  (C)  shall  execute  and  deliver  to the  Trustee  and the
Certificate Insurer an agreement,  in form and substance reasonably satisfactory
to the Trustee and the Certificate Insurer, which contains an assumption by such
Person of the due and punctual  performance  and observance of each covenant and
condition  to be  performed  or  observed  by the  Master  Servicer  under  this
Agreement  from and after the date of such  agreement;  (ii) as  evidenced  by a
letter  from each Rating  Agency  delivered  to the Trustee and the  Certificate
Insurer,  each Rating Agency's  rating or ratings of the  Certificates in effect
immediately  prior to such  assignment  and  delegation  will not be  qualified,
downgraded or withdrawn as a result of such assignment and delegation; (iii) the
Master Servicer shall not be released from its obligations  under this Agreement
that arose prior to the effective date of such  assignment and delegation  under
this  Section  8.20(e);  and (iv) the rate at which  the  Servicing  Fee (or any
component  thereof) is  calculated  shall not exceed the rate in effect prior to
such  assignment  and  delegation.   Upon  acceptance  of  such  assignment  and
delegation,  the purchaser or transferee  shall be the successor Master Servicer
hereunder.  The Master Servicer shall not resign from the obligations and duties
imposed on it pursuant to this  Agreement,  except upon  determination  that its
duties  hereunder  are no  longer  permissible  under  applicable  law or are in
material conflict by reason of applicable law with any other activities  carried
on by it, the other activities of the Master Servicer so causing such a conflict
being of a type and nature carried on by the Master Servicer at the date of this
Agreement.  Any such  determination  permitting  the  resignation  of the Master
Servicer shall be evidenced by an independent  opinion of counsel to such effect
which shall be delivered to the Trustee and the Certificate Insurer.

      (f)  No  removal  or  resignation  of the  Master  Servicer  shall  become
effective  until the  Trustee or a successor  Master  Servicer  (such  successor
Master Servicer to be reasonably approved by the Certificate Insurer) shall have
assumed the Master  Servicer's  responsibilities  and  obligations in accordance
with this Section.

      (g) Upon  removal  or  resignation  of the  Master  Servicer,  the  Master
Servicer at its own expense also shall promptly deliver or cause to be delivered
to a successor  servicer  or the  Trustee all the books and records  (including,
without  limitation,  records kept in electronic  form) that the Master Servicer
has  maintained  for the Mortgage  Loans,  including  all tax bills,  assessment
notices,  insurance  premium  notices  and all  other  documents  as well as all
original documents then in the Master Servicer's possession.

                                      100
<PAGE>



      (h) Any  collections  then being held by the Master  Servicer prior to its
removal and any  collections  received by the Master  Servicer  after removal or
resignation  shall be endorsed by it to the Trustee and  remitted  directly  and
immediately to the successor Master Servicer.

      (i) Upon removal or  resignation of the Master  Servicer,  the Trustee (x)
may solicit bids for a successor  servicer as described  below,  and (y) pending
the  appointment  of a successor  servicer as a result of soliciting  such bids,
shall serve as Master  Servicer.  The Trustee shall, if it is unable to obtain a
qualifying bid and is prevented by law from acting as Master Servicer,  appoint,
or petition a court of competent  jurisdiction to appoint,  any housing and home
finance  institution,  bank or  mortgage  servicing  institution  which has been
designated as an approved  seller-servicer by FNMA or FHLMC for first and second
mortgage  loans and  having  equity of not less than  $1,500,000  (or such lower
level  as may be  acceptable  to the  Certificate  Insurer),  as  determined  in
accordance with generally accepted  accounting  principles and acceptable to the
Certificate Insurer and the Owners of the Class R Certificates (provided that if
the Certificate  Insurer and such Owners cannot agree within a reasonable period
of time as to the acceptability of such successor Master Servicer,  the decision
of the  Certificate  Insurer  shall  control)  as the  successor  to the  Master
Servicer hereunder in the assumption of all or any part of the responsibilities,
duties or liabilities of the Master Servicer hereunder.  The compensation of any
successor  Master  Servicer  (including,  without  limitation,  the  Trustee) so
appointed  shall  be the  aggregate  Servicing  Fee,  together  with  the  other
servicing  compensation in the form of assumption  fees, late payment charges or
otherwise as provided in Sections 8.08 and 8.15; provided,  however, that if the
Trustee acts as successor  Master  Servicer then the Seller agrees to pay to the
Trustee at such time that the Trustee  becomes such successor  Master Servicer a
set-up fee of  ____________  dollars  ($________)  for each  Mortgage  Loan then
included  in the  Trust  Estate.  The  Trustee  shall be  obligated  to serve as
successor  Master  Servicer  whether or not the fee  described in the  preceding
sentence is paid by the  Seller,  but shall in any event be entitled to receive,
and to enforce payment of, such fee from the Seller.

      (j) In the event the Trustee  solicits bids as provided above, the Trustee
shall  solicit,  by public  announcement,  bids from  housing  and home  finance
institutions,   banks  and   mortgage   servicing   institutions   meeting   the
qualifications set forth above. Such public  announcement shall specify that the
successor  Master Servicer shall be entitled to the full amount of the aggregate
Servicing  Fees as servicing  compensation,  together  with the other  servicing
compensation  in the form of assumption  fees, late payment charges or otherwise
as provided in Sections 8.08 and 8.15.  Within thirty days after any such public
announcement,  the Trustee  shall  negotiate  and effect the sale,  transfer and
assignment  of  the  servicing  rights  and  responsibilities  hereunder  to the
qualified  party  submitting the highest  satisfactory  bid as to the price they
will pay to obtain servicing.  The Trustee shall deduct from any sum received by
the Trustee from the successor Master Servicer in respect of such sale, transfer
and  assignment  all costs and  expenses of any public  announcement  and of any
sale,  transfer and  assignment  of the  servicing  rights and  responsibilities
hereunder. After such deductions, the remainder of such sum less any amounts due
the Trustee or the Trust from the Master  Servicer  shall be paid by the Trustee
to the removed Master Servicer at the time of such sale, transfer and assignment
to the successor Master Servicer.

                                      101
<PAGE>



      (k) The Trustee and such successor Master Servicer shall take such action,
consistent  with this  Agreement,  as shall be necessary to effectuate  any such
succession,  including  the  notification  to all  Mortgagors of the transfer of
servicing.  The Master  Servicer  agrees to  cooperate  with the Trustee and any
successor Master Servicer in effecting the termination of the Master  Servicer's
servicing  responsibilities  and rights hereunder and shall promptly provide the
Trustee or such successor  Master  Servicer,  as  applicable,  all documents and
records reasonably  requested by it to enable it to assume the Master Servicer's
functions  hereunder  and shall  promptly  also  transfer to the Trustee or such
successor  Master Servicer,  as applicable,  all amounts which then have been or
should have been deposited in the Collection  Account by the Master  Servicer or
which are thereafter  received with respect to the Mortgage  Loans.  Neither the
Trustee nor any other  successor  Master Servicer shall be held liable by reason
of any failure to make, or any delay in making,  any  distribution  hereunder or
any portion thereof caused by (i) the failure of the Master Servicer to deliver,
or  any  delay  in  delivering,  cash,  documents  or  records  to it,  or  (ii)
restrictions  imposed by any regulatory  authority having  jurisdiction over the
Master Servicer. Subject to subsection (j), if the Master Servicer resigns or is
replaced  hereunder,  the Master  Servicer  agrees to reimburse  the Trust,  the
Owners and the  Certificate  Insurer for the costs and expenses  associated with
the transfer of servicing to the replacement Master Servicer; provided, however,
that the Master Servicer shall be responsible for making such  reimbursement  in
an amount  not to exceed  the first  $________  of such  reimbursement  for each
Mortgage  Loan then included in the Trust Estate;  provided,  further,  that any
reimbursement  amount in excess of such first  $________  for each such Mortgage
Loan shall be paid 50% by the Master  Servicer and 50% by the  successor  Master
Servicer.

      (l) The Trustee or any other successor Master Servicer,  upon assuming the
duties  of  Master  Servicer  hereunder,  shall  immediately  make all  required
Delinquency Advances and deposit them to the Collection Account which the Master
Servicer has  theretofore  failed to remit with  respect to the Mortgage  Loans;
provided,  however,  that if the Trustee is acting as successor Master Servicer,
the Trustee shall only be required to make Delinquency  Advances  (including the
Delinquency  Advances  described  in  this  clause  (l))  if,  in the  Trustee's
reasonable good faith  judgment,  such  Delinquency  Advances will ultimately be
recoverable from the Mortgage Loans.  Notwithstanding  the above, or anything in
this  Section  to the  contrary,  the  Trustee,  if it becomes  Master  Servicer
pursuant to this Section,  shall have no  responsibility  or  obligation  (i) to
repurchase or  substitute  any Mortgage  Loan,  (ii) for any  representation  or
warranty of the Master Servicer hereunder,  (iii) for any unsatisfied  liability
of the Master  Servicer  pursuant to Section 8.11,  (iv) for losses on Permitted
Investments  directed  by any  other  Master  Servicer  and  (v)  for any act or
omission of either a predecessor  or successor  Master  Servicer  other than the
Trustee.

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

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

                                      102
<PAGE>


      Section 8.21      Inspections  by  Certificate  Insurer;   Errors  and
  (a) Upon reasonable  notice,  the Trustee,  the  Certificate  Insurer or any
agents  thereof may  inspect  the Master  Servicer's  servicing  operations  and
discuss  the  servicing  operations  of the  Master  Servicer  during the Master
Servicer's  normal  business  hours  with  any of  its  officers  or  directors;
provided,  however,  that the costs and expenses incurred by the Master Servicer
or its agents or  representatives  in connection  with any such  examinations or
discussions shall be paid by the Master Servicer.

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


                                  ARTICLE IX

                             TERMINATION OF TRUST

      Section 9.01      Termination of Trust.

      The Trust created hereunder and all obligations  created by this Agreement
will terminate upon the payment to the Owners of all Certificates,  from amounts
other  than those  available  under the  Certificate  Insurance  Policy,  of all
amounts held by the Trustee and  required to be paid to such Owners  pursuant to
this  Agreement  upon the  latest  to occur of (a) the  final  payment  or other
liquidation of the last Mortgage Loan in the Trust Estate,  (b) the  disposition
of all property  acquired in respect of any Mortgage Loan remaining in the Trust
Estate,  (c) at any time when a  Qualified  Liquidation  of both  Mortgage  Loan
Groups  included  within the Trust is  effected as  described  below and (d) the
final  payment to the  Certificate  Insurer of all amounts  then owing to it. To
effect a termination of this Agreement  pursuant to clause (c) above, the Owners
of a majority in Percentage  Interest  represented  by the Class A  Certificates
then Outstanding  shall (i) direct the Trustee on behalf of the Trust to adopt a
plan  of  complete  liquidation  for  each  of  the  Mortgage  Loan  Groups,  as
contemplated  by Section  860F(a)(4) of the Code and (ii) provide to the Trustee
an opinion of counsel  experienced in federal  income tax matters  acceptable to
the Certificate Insurer and the Trustee to the effect that each such liquidation
constitutes  a  Qualified  Liquidation,  and the Trustee  either  shall sell the
Mortgage  Loans and  distribute  the  proceeds of the  liquidation  of the Trust
Estate,  or shall  distribute  equitably  in kind all of the assets of the Trust
Estate to the remaining Owners of the Certificates  each in accordance with such
plan,  so  that  the  liquidation  or  distribution  of the  Trust  Estate,  the
distribution  of any proceeds of the  liquidation  and the  termination  of this
Agreement  occur no  later  than the  close  of the 90th day  after  the date of
adoption  of the  plan  of  liquidation  and  such  liquidation  qualifies  as a
Qualified Liquidation. In no event, however, will the

                                      103
<PAGE>


Trust  created  by  this  Agreement  continue  beyond  the  earlier  of (i)  the
expiration of  twenty-one  (21) years from the death of the last survivor of the
descendants  of Joseph P. Kennedy,  the late  Ambassador of the United States to
the  Court of Saint  James's,  living  on the date  hereof  and (ii) the  Latest
Possible  Maturity Date. The Trustee shall give written notice of termination of
this Agreement to each Owner in the manner set forth in Section 11.05.

      Section 9.02      Termination   upon  Option  of  Owners  of  Class  R
                        Certificates and Master Servicer.

      (a) On any Monthly  Remittance  Date on or after the Optional  Termination
Date,  the Class R  Optionholder  may  determine  to purchase  and may cause the
purchase from the Trust of all (but not fewer than all)  Mortgage  Loans and all
property  theretofore  acquired in respect of any Mortgage Loan by  foreclosure,
deed in lieu of foreclosure,  or otherwise then remaining in the Trust Estate on
terms agreed upon between the  Certificate  Insurer and the Class R Optionholder
at a price no less than the Minimum  Termination Amount. In connection with such
purchase,  the Master  Servicer  shall remit to the Trustee all amounts  then on
deposit in the Collection Account for deposit to the Distribution Account, which
deposit shall be deemed to have occurred  immediately  preceding  such purchase.
The Master Servicer shall indemnify the Certificate Insurer for any claims under
the Certificate Insurance Policies for the exercise of such option.

      (b) In addition to the foregoing, following the Optional Termination Date,
on or after the first Monthly Remittance Date on which the aggregate of the Loan
Balances of the Mortgage  Loans is less than 5% of the Original  Aggregate  Loan
Balance,  the  Master  Servicer  may  determine  to  purchase  and may cause the
purchase from the Trust of all (but not fewer than all)  Mortgage  Loans and all
property  theretofore  acquired in respect of any Mortgage Loan by  foreclosure,
deed in lieu of foreclosure,  or otherwise then remaining in the Trust Estate at
terms agreed upon between the Certificate Insurer and the Master Servicer,  at a
price no less than the Minimum  Termination  Amount.  The Master  Servicer shall
indemnify the Certificate Insurer for any claims under the Certificate Insurance
Policies for the exercise of such option.

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

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

                                      105
<PAGE>


      Section 9.03      Termination Auction.

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

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

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

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

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

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

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

            (7)  such  sale  and  consequent   termination  of  the  Trust  must
      constitute a "qualified  liquidation"  of the Trust under  Section 860F of
      the Code, including the

                                      105
<PAGE>


      requirement  that such qualified  liquidation take place over a period not
      to exceed 90 days (the  Trustee may, in its  discretion,  require that the
      purchaser  of such  Mortgage  Loans  provide an opinion of counsel to that
      effect); and

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

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

      Section 9.04 Termination upon Loss of REMIC Status.

      (a) Following a final  determination by the Internal Revenue Service or by
a court of competent jurisdiction,  in either case from which no appeal is taken
within the permitted time for such appeal or, if any appeal is taken,  following
a final  determination of such appeal from which no further appeal can be taken,
to the  effect  that the Trust  does not and will no longer  qualify  as a REMIC
pursuant to Section 860D of the Code (the "Final Determination"), at any time on
or after the date which is 30 calendar days following  such Final  Determination
(i) the Certificate Insurer or the Owners of a majority in Percentage  Interests
represented by the Class A Certificates then Outstanding with the consent of the
Certificate  Insurer  may direct  the  Trustee on behalf of the Trust to adopt a
plan of complete liquidation,  as contemplated by Section 860F(a)(4) of the Code
or (ii) the Master Servicer or the Certificate Insurer may notify the Trustee of
the Master Servicer's or the Certificate Insurer's, as applicable, determination
to purchase from the Trust all (but not fewer than all)  Mortgage  Loans and all
property  theretofore acquired by foreclosure,  deed in lieu of foreclosure,  or
otherwise  then remaining in the Trust Estate at a price equal to the sum of (w)
the greater of (I) 100% of the aggregate  Loan Balances of the Mortgage Loans as
of the day of  purchase  minus  amounts  remitted  from the  Collection  Account
representing  collections  of principal on the Mortgage Loans during the current
Due Period, and (II) the fair market value of such Mortgage Loans  (disregarding
accrued  interest),  (x) one month's  interest  on such  amount  computed at the
Adjusted  Pass-Through  Rate,  (y)  the  aggregate  amount  of any  unreimbursed
Delinquency  Advances and  Servicing  Advances  and the interest  portion of any
Delinquency  Advances which the Master Servicer has theretofore  failed to remit
and (z) any Reimbursement Amounts due and owing to the Certificate Insurer.

                                      106
<PAGE>


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

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

                                      107
<PAGE>


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

      Section 9.05      Disposition of Proceeds.

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


                                  ARTICLE X

                                  THE TRUSTEE

      Section 10.01     Certain Duties and Responsibilities.

      (a) The Trustee (i) undertakes to perform such duties and only such duties
as are  specifically  set forth in this Agreement,  and no implied  covenants or
obligations shall be read into this Agreement  against the Trustee,  and (ii) in
the absence of bad faith on its part, may conclusively  rely, as to the truth of
the  statements  and the  correctness of the opinions  expressed  therein,  upon
certificates   or  opinions   furnished   pursuant  to  and  conforming  to  the
requirements  of this  Agreement;  but in the case of any such  certificates  or
opinions which by any provision hereof are specifically required to be furnished
to the Trustee,  shall be under a duty to examine the same to determine  whether
or not they conform to the requirements of this Agreement.

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

         (i)   to collect Mortgagor payments;

                                      108
<PAGE>


        (ii)   to foreclose on defaulted Mortgage Loans;

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

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

         (v)   to enforce the Mortgage Loans; and

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

      (c) No  provision  of this  Agreement  shall be  construed  to relieve the
Trustee from liability for its own negligent  action,  its own negligent failure
to act or its own willful misconduct, except that:

         (i)   this  subsection  shall not be construed to limit the effect of
               subsection (a) of this Section;

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

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

      (d) Whether or not therein expressly so provided,  every provision of this
Agreement  relating to the conduct or  affecting  the  liability of or affording
protection to the Trustee shall be subject to the provisions of this Section.

      (e) No provision of this Agreement  shall require the Trustee to expend or
risk its own funds or otherwise incur any financial liability in the performance
of any of its  duties  hereunder,  or in the  exercise  of any of its  rights or
powers, if it shall have reasonable grounds for believing that repayment of such
funds or adequate  indemnity  against such risk or  liability is not  reasonably
assured to it. None of the provisions  contained in this Agreement  shall in any
event  require  the  Trustee to  perform,  or be  responsible  for the manner of
performance  of,  any of the  obligations  of the  Master  Servicer  under  this
Agreement,  except  during  such  time,  if any,  as the  Trustee  shall  be the
successor to, and be vested with the rights,  duties,  powers and privileges of,
the Master Servicer in accordance with the terms of this Agreement.

      (f) The permissive right of the Trustee to take actions enumerated in this
Agreement  shall  not be  construed  as a duty  and  the  Trustee  shall  not be
answerable for other than its own negligence or willful misconduct.

                                      109
<PAGE>



      (g) The Trustee  shall be under no obligation to institute any suit, or to
take any remedial  proceeding under this Agreement,  or to take any steps in the
execution of the trusts hereby  created or in the  enforcement of any rights and
powers hereunder until it shall be indemnified to its  satisfaction  against any
and all  costs and  expenses,  outlays  and  counsel  fees and other  reasonable
disbursements  and against all liability,  except liability which is adjudicated
to have resulted from its negligence or willful  misconduct,  in connection with
any action so taken.

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

      (i) In  connection  with any offset  defenses,  or  affirmative  claim for
recovery,  asserted in legal  actions  brought by  Mortgagors  under one or more
Mortgage  Loans based upon  provisions  therein or upon other rights or remedies
arising from any requirements of law applicable to the Mortgage Loans:

            (i) the Trustee is the holder of the Mortgage  Loans only as trustee
      on behalf of the holders of the Certificates, and not as a principal or in
      any individual or personal capacity;

            (ii)  subject to the other  provisions  of this Section  10.01,  the
      Trustee  shall  not  be  personally   liable  for,  or  obligated  to  pay
      Mortgagors,  any affirmative  claims asserted  thereby,  or responsible to
      holders of the Certificates for any offset defense amounts applied against
      Mortgage Loan payments, pursuant to such legal actions;

            (iii) the Trustee  will pay,  solely  from  available  Trust  Estate
      money,  affirmative  claims for recovery by  Mortgagors  only  pursuant to
      final  judicial  orders or judgments,  or  judicially-approved  settlement
      agreements, resulting from such legal actions.

            (iv) the  Trustee  will comply with  judicial  orders and  judgments
      which require its actions or  cooperation in connection  with  Mortgagors'
      legal  actions  to  recover  affirmative  claims  against  holders  of the
      Certificates; and

            (v) subject to Section 10.01(e), the Trustee will cooperate with and
      assist the Depositor,  the Master  Servicer,  the Seller or holders of the
      Certificates in their defense of legal actions by third parties to recover
      affirmative  claims if such  cooperation and assistance is not contrary to
      the interests of the Trustee as a party to such legal actions.

      Section 10.02     Removal of Trustee for Cause.

      (a) The Trustee may be removed  pursuant to paragraph  (b) hereof upon the
occurrence  of any of the following  events  (whatever the reason for such event
and whether it shall be voluntary or

                                      110
<PAGE>


involuntary  or be effected  by  operation  of law or pursuant to any  judgment,
decree  or  order  of  any  court  or  any  order,  rule  or  regulation  of any
administrative or governmental body):

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

            (2) the  Trustee  shall  breach  or fail in the  performance  of any
      covenant  or  agreement  of  the  Trustee  in  this  Agreement,  or if any
      representation or warranty of the Trustee made in this Agreement or in any
      certificate or other writing  delivered  pursuant  hereto or in connection
      herewith  shall prove to be incorrect  in any  material  respect as of the
      time when the same shall have been made,  and such failure or breach shall
      continue  or not be cured for a period of 30 days after  there  shall have
      been given, by registered or certified mail, to the Trustee by the Seller,
      the Certificate Insurer, or by the Owners of at least 25% of the aggregate
      Percentage  Interests  in the  Trust  Estate  represented  by the  Class A
      Certificates  then  Outstanding,  or, if there are no Class A Certificates
      then Outstanding,  by the Owners of such Percentage Interests  represented
      by Class R  Certificates,  a written  notice  specifying  such  failure or
      breach and requiring it to be remedied; or

            (3) a decree or order of a court or agency or supervisory  authority
      having  jurisdiction  for the  appointment of a conservator or receiver or
      liquidator in any insolvency,  readjustment of debt, marshalling of assets
      and  liabilities  or  similar  proceedings,   or  for  the  winding-up  or
      liquidation of its affairs,  shall have been entered  against the Trustee,
      and such decree or order  shall have  remained  in force  undischarged  or
      unstayed for a period of 75 days; or

            (4) a  conservator  or receiver or  liquidator  or  sequestrator  or
      custodian of the  property of the Trustee is appointed in any  insolvency,
      readjustment  of debt,  marshalling  of assets and  liabilities or similar
      proceedings  of  or  relating  to  the  Trustee  or  relating  to  all  or
      substantially all of its property; or

            (5) the  Trustee  shall  become  insolvent  (however  insolvency  is
      evidenced),  generally  fail to pay its debts as they  come  due,  file or
      consent to the filing of a petition to take  advantage  of any  applicable
      insolvency or reorganization  statute,  make an assignment for the benefit
      of its creditors,  voluntarily suspend payment of its obligations, or take
      corporate action for the purpose of any of the foregoing; or

            (6) the Trustee  shall (i)  delegate or assign the  execution of its
      trusts or powers or the performance of its duties under Sections  7.02(c),
      7.02(d),  7.03(c),  7.09 or 11.16 of this  Agreement,  or (ii)  resume the
      execution of its trusts or powers or the  performance  of its duties under
      Sections 7.02(c),  7.02(d), 7.03(c), 7.09 or 11.16 of this Agreement after
      having previously delegated or assigned such execution or performance,  in
      either case without the prior written consent of the Master Servicer.

                                      111
<PAGE>



      The  Depositor  shall give to the  Certificate  Insurer,  ___________  and
____________  notice of the  occurrence of any such event of which the Depositor
is aware.

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

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

      Section 10.03     Certain Rights of the Trustee.

      Except as otherwise provided in Section 10.01 hereof:

      (a) the Trustee may rely and shall be  protected  in acting or  refraining
from  acting  based upon any  resolution,  certificate,  statement,  instrument,
opinion, report, notice, request, direction, consent, order, bond, note or other
paper or  document  believed  by it to be  genuine  and to have  been  signed or
presented by the proper party or parties;

      (b) any request or direction of the Depositor, the Seller, the Certificate
Insurer,  or the Owners of any Class of Certificates  mentioned  herein shall be
sufficiently evidenced in writing;

      (c) whenever in the  administration  of this  Agreement  the Trustee shall
deem it  desirable  that a matter  be  proved or  established  prior to  taking,
suffering or omitting any action  hereunder,  the Trustee (unless other evidence
be herein specifically prescribed) may, in the absence of bad faith on its part,
rely upon an Officer's Certificate;

      (d) the Trustee may consult with counsel,  and the written  advice of such
counsel  (selected  in good  faith by the  Trustee)  or any  opinion  of counsel
delivered to the Trustee hereunder shall be full and complete  authorization and
protection in respect of any action  taken,  suffered or omitted by it hereunder
in good faith and in reasonable reliance thereon;

      (e) the Trustee shall be under no obligation to exercise any of the rights
or powers  vested in it by this  Agreement at the request or direction of any of
the Certificate  Insurer or the Owners  pursuant to this  Agreement,  unless the
Certificate  Insurer or such Owners shall have offered to the Trustee reasonable
security or indemnity against the costs, expenses and liabilities which might be
incurred by it in compliance with such request or direction;

                                      112
<PAGE>


      (f) the  Trustee  shall  not be bound to make any  investigation  into the
facts or matters stated in any resolution,  certificate,  statement, instrument,
opinion, report, notice, request, direction, consent, order, bond, note or other
paper or  document,  but the  Trustee in its  discretion  may make such  further
inquiry or investigation into such facts or matters as it may see fit;

      (g) the  Trustee  may  execute  any of the trusts or powers  hereunder  or
perform  any  duties   hereunder  either  directly  or  by  or  through  agents,
affiliates,  attorneys or custodians;  provided, however, that the Trustee shall
not (i)  delegate or assign the  execution of any of its trusts or powers or the
performance  of its duties under Sections  7.02(c),  7.02(d),  7.03(c),  7.09 or
11.16 of this  Agreement  or (ii) resume the  execution  of any of its trusts or
powers  or the  performance  of its  duties  under  Sections  7.02(c),  7.02(d),
7.03(c),  7.09 or 11.16 of this Agreement after having  previously  delegated or
assigned such execution or performance, in either case without the prior written
consent of the Master Servicer;

      (h) the  Trustee  shall not be liable  for any action it takes or omits to
take  in good  faith  which  it  reasonably  believes  to be  authorized  by the
Authorized  Officer  of any  Person or within  its  rights or powers  under this
Agreement other than as to validity and sufficiency of its authentication of the
Certificates;

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

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

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

      Section 10.04     Not   Responsible   for   Recitals  or  Issuance  of
                        Certificates.

      The recitals and representations contained herein and in the Certificates,
except any such recitals and representations  relating to the Trustee,  shall be
taken  as  the   statements  of  the  Depositor  and  the  Trustee   assumes  no
responsibility for their correctness.  The Trustee makes no representation as to
the validity or  sufficiency  of this  Agreement,  of the  Certificates,  or any
Mortgage  Loan  or  document  related  thereto  other  than as to  validity  and
sufficiency of its authentication of the Certificates.  The Trustee shall not be
accountable  for  the  use  or  application  by  the  Depositor  of  any  of the
Certificates or of the proceeds of such Certificates, or for the use or

                                      133
<PAGE>


application  of any  funds  paid to the  Depositor,  the  Seller  or the  Master
Servicer in respect of the Mortgage  Loans or deposited  into or withdrawn  from
the Collection Account by the Depositor,  the Master Servicer or the Seller, and
shall have no responsibility for filing any financing or continuation  statement
in any  public  office at any time or  otherwise  to  perfect  or  maintain  the
perfection of any security interest or lien or to prepare or file any Securities
and Exchange  Commission filings for the Trust or to record this Agreement.  The
Trustee  shall not be  required  to take  notice or be deemed to have  notice or
knowledge of any default unless an Authorized  Officer of the Trustee shall have
received  written notice thereof or an Authorized  Officer has actual  knowledge
thereof.  In the absence of receipt of such notice, the Trustee may conclusively
assume that no default has occurred.

      Section 10.05     May Hold Certificates.

      The Trustee, any Paying Agent,  Registrar or any other agent of the Trust,
in its  individual  or any other  capacity,  may  become an Owner or  pledgee of
Certificates and may otherwise deal with the Trust, the Certificate Insurer, the
Underwriters, the Seller, the Master Servicer and their affiliates with the same
rights it would have if it were not Trustee, any Paying Agent, Registrar or such
other agent.

      Section 10.06     Money Held in Trust.

      Money held by the Trustee in trust  hereunder need not be segregated  from
other trust funds except to the extent  required  herein or required by law. The
Trustee  shall be under no liability  for  interest on any money  received by it
hereunder  except as  otherwise  agreed in writing with the Seller and except to
the  extent of income or other  gain on  investments  which are  deposits  in or
certificates of deposit of the Trustee in its commercial capacity.

      Section 10.07     Compensation and Reimbursement; No Lien for Fees.

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

      Section 10.08     Corporate Trustee Required; Eligibility.

      There  shall  at  all  times  be a  Trustee  hereunder  which  shall  be a
corporation or  association,  organized and doing business under the laws of the
United States of America or of any State, authorized under such laws to exercise
corporate  trust  powers,  having a  combined  capital  and  surplus of at least
$50,000,000,  subject to  supervision  or  examination  by the United  States of
America or of such State of organization,  acceptable to the Certificate Insurer
and having a deposit rating of at least ____ from _____________________ (or such
lower  rating  as  may  be   acceptable   to   ________________)   and  ____  by
______________  (or such lower rating as may be acceptable to  _______________).
If such Trustee  publishes  reports of condition at least annually,  pursuant to
law or to the requirements of the aforesaid  supervising or examining authority,
then for the purposes

                                      114
<PAGE>


of this  Section,  the  combined  capital  and  surplus of such  corporation  or
association  shall be deemed to be its combined capital and surplus as set forth
in its most recent report of condition so published.  If at any time the Trustee
shall cease to be eligible in accordance with the provisions of this Section, it
shall,  upon  the  request  of the  Master  Servicer  with  the  consent  of the
Certificate Insurer (which consent shall not be unreasonably withheld) or of the
Certificate  Insurer,  resign  promptly  in  the  manner  and  with  the  effect
hereinafter specified in this Article X.

      Section 10.09     Resignation and Removal; Appointment of Successor.

      (a) No  resignation  or removal of the  Trustee  and no  appointment  of a
successor  trustee  pursuant to this Article X shall become  effective until the
acceptance of appointment by the successor trustee under Section 10.10 hereof.

      (b) The  Trustee,  or any trustee or  trustees  hereafter  appointed,  may
resign  at any time by  giving  written  notice  of  resignation  to the  Master
Servicer and by mailing  notice of  resignation  by  first-class  mail,  postage
prepaid,  to the Certificate Insurer and the Owners at their addresses appearing
on the Register. A copy of such notice shall be sent by the resigning Trustee to
the Rating Agencies.  Upon receiving notice of resignation,  the Master Servicer
shall  promptly  appoint a  successor  trustee  or  trustees  acceptable  to the
Certificate Insurer by written instrument,  in duplicate,  executed on behalf of
the Trust by an Authorized  Officer of the Seller,  one copy of which instrument
shall be  delivered  to the  Trustee  so  resigning,  one copy to the  successor
trustee or trustees.  If no successor trustee shall have been appointed and have
accepted  appointment  within  30  days  after  the  giving  of such  notice  of
resignation,   the  resigning  trustee  may  petition  any  court  of  competent
jurisdiction  for the appointment of a successor  trustee,  or any Owner may, on
behalf of himself and all others similarly situated, petition any such court for
the  appointment  of a successor  trustee.  A copy of any such petition shall be
promptly delivered to the Master Servicer. Such court may thereupon,  after such
notice,  if any,  as it may deem  proper and  appropriate,  appoint a  successor
trustee.

      (c) If at any time the Trustee  shall cease to be eligible  under  Section
10.08  hereof and shall fail to resign  after  written  request  therefor by the
Master Servicer or by the Certificate  Insurer,  the Certificate  Insurer or the
Master Servicer with the written  consent of the Certificate  Insurer may remove
the  Trustee  and  appoint a successor  trustee  acceptable  to the  Certificate
Insurer by written instrument, in duplicate,  executed on behalf of the Trust by
an Authorized  Officer of the Depositor,  one copy of which  instrument shall be
delivered to the Trustee so removed and one copy to the successor trustee.

      (d) The Owners of a majority of the  Percentage  Interests  represented by
the Class A Certificates  with the consent of the  Certificate  Insurer,  or, if
there are no Class A Certificates then Outstanding,  by the Owners of a majority
of the Percentage Interests represented by the Class R Certificates,  may at any
time  remove the  Trustee and  appoint a  successor  trustee  acceptable  to the
Certificate Insurer by delivering to the Trustee to be removed, to the successor
trustee  so  appointed,  to the  Depositor,  to the Master  Servicer  and to the
Certificate  Insurer,  copies of the record of the act taken by the  Owners,  as
provided for in Section 11.03 hereof.

                                      115
<PAGE>



      (e) If the  Trustee  fails to perform  its duties in  accordance  with the
terms of this  Agreement,  or becomes  ineligible  pursuant to Section  10.08 to
serve as Trustee,  the Certificate  Insurer may remove the Trustee and appoint a
successor  trustee  by  written  instrument,   in  triplicate,   signed  by  the
Certificate Insurer duly authorized, one complete set of which instruments shall
be delivered to the Depositor,  one complete set to the Trustee so removed,  one
complete set to the successor Trustee so appointed.

      (f) If the Trustee shall resign, be removed or become incapable of acting,
or if a vacancy  shall  occur in the office of the  Trustee  for any cause,  the
Master  Servicer shall promptly  appoint a successor  trustee  acceptable to the
Certificate  Insurer.  If within  one year after  such  resignation,  removal or
incapability  or the  occurrence of such vacancy,  a successor  trustee shall be
appointed by act of the  Certificate  Insurer or the Owners of a majority of the
Percentage  Interests  represented by the Class A Certificates  then Outstanding
with the consent of the Certificate  Insurer, the successor trustee so appointed
shall  forthwith  upon its acceptance of such  appointment  become the successor
trustee and supersede the successor trustee appointed by the Master Servicer. If
no successor  trustee shall have been so appointed by the Master Servicer or the
Owners and shall have accepted  appointment in the manner hereinafter  provided,
any Owner may, on behalf of himself and all others similarly situated,  petition
any court of competent  jurisdiction for the appointment of a successor trustee.
Such court may thereupon,  after such notice,  if any, as it may deem proper and
prescribe, appoint a successor trustee.

      (g) The  Depositor  shall give  notice of any  removal  of the  Trustee by
mailing  notice of such  event by  first-class  mail,  postage  prepaid,  to the
Certificate Insurer, to the Rating Agencies and to the Owners as their names and
addresses  appear in the  Register.  Each notice  shall  include the name of the
successor Trustee and the address of its corporate trust office.

      Section 10.10     Acceptance of Appointment by Successor Trustee.

      Every successor trustee appointed hereunder shall execute, acknowledge and
deliver to the Depositor on behalf of the Trust and to its  predecessor  Trustee
an instrument  accepting such appointment  hereunder and stating its eligibility
to serve as Trustee  hereunder,  and thereupon the resignation or removal of the
predecessor  Trustee shall become effective and such successor trustee,  without
any further act,  deed or  conveyance,  shall become vested with all the rights,
powers,  trusts,  duties and obligations of its predecessor  hereunder;  but, on
request of the  Depositor or the successor  Trustee,  such  predecessor  Trustee
shall,  upon  payment  of its  charges  then  unpaid,  execute  and  deliver  an
instrument  transferring to such successor trustee all of the rights, powers and
trusts of the Trustee so ceasing to act,  and shall duly  assign,  transfer  and
deliver to such successor trustee all property and money held by such Trustee so
ceasing to act  hereunder.  Upon  request  of any such  successor  trustee,  the
Depositor on behalf of the Trust shall execute any and all  instruments for more
fully and certainly vesting in and confirming to such successor trustee all such
rights, powers and trusts.

                                      116
<PAGE>


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

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

      Section 10.11     Merger,  Conversion,  Consolidation  or Succession to
Business of the Trustee.

      Any  corporation  or  association  into which the Trustee may be merged or
converted  or  with  which  it  may  be  consolidated,  or  any  corporation  or
association resulting from any merger,  conversion or consolidation to which the
Trustee shall be a party, or any corporation or association succeeding to all or
substantially  all of the corporate trust business of the Trustee,  shall be the
successor of the Trustee hereunder, without the execution or filing of any paper
or any further act on the part of any of the parties hereto; provided,  however,
that such corporation or association  shall be otherwise  qualified and eligible
under  Section  10.08.  In case any  Certificates  have been  executed,  but not
delivered, by the Trustee then in office, any successor by merger, conversion or
consolidation  to  such  Trustee  may  adopt  such  execution  and  deliver  the
Certificates  so executed with the same effect as if such successor  Trustee had
itself executed such Certificates.

      Section 10.12     Reporting; Withholding.

      (a) The Trustee  shall timely  provide to the Owners the Internal  Revenue
Service's  Form 1099 and any other  statement  required by  applicable  Treasury
regulations  as determined by the Tax Matters  Person,  and shall  withhold,  as
required by applicable law, federal, state or local taxes, if any, applicable to
distributions  to the Owners,  including  but not limited to backup  withholding
under  Section  3406 of the Code and the  withholding  tax on  distributions  to
foreign investors under Sections 1441 and 1442 of the Code.

      (b) As  required  by law or upon  request  of the Tax  Matters  Person and
except as otherwise  specifically set forth in subsection (a) above, the Trustee
shall prepare and timely file all reports required to be filed by the Trust with
any federal,  state or local governmental authority having jurisdiction over the
Trust,  including other reports that must be filed with the Owners,  such as the
Internal Revenue  Service's Form 1066 and Schedule Q and the form required under
Section 6050K of the Code, if  applicable  to REMICs.  Furthermore,  the Trustee
shall report to Owners, if required,  with respect to the allocation of expenses
pursuant to Section  212 of the Code.  The  Trustee  shall  collect any forms or
reports from the Owners it determines to be required under  applicable  federal,
state and local tax laws.

      Section 10.13     Liability of the Trustee.

      The Trustee shall be liable in  accordance  herewith only to the extent of
the obligations  specifically imposed upon and undertaken by the Trustee herein.
Neither the Trustee nor any of the directors, officers, employees, affiliates or
agents of the Trustee shall be under any liability on any

                                      117
<PAGE>


Certificate or otherwise to the Certificate Insurer, the Depositor,  the Seller,
the Master Servicer or any Owner for any action taken or for refraining from the
taking of any action in good faith pursuant to this Agreement,  or for errors in
judgment;  provided, however, that this provision shall not protect the Trustee,
its  directors,  officers,  employees,  affiliates  or agents or any such Person
against any  liability  which would  otherwise be imposed by reason of negligent
action,  negligent  failure to act or willful  misconduct in the  performance of
duties or by reason of reckless  disregard of obligations and duties  hereunder.
Subject to the foregoing sentence, the Trustee shall not be liable for losses on
investments  of amounts in the  Distribution  Account  (except for any losses on
obligations  on which the bank serving as Trustee is the obligor).  In addition,
the  Depositor,  the  Seller  and the  Master  Servicer  covenant  and  agree to
indemnify the Trustee (and its  directors,  officers,  employees,  affiliates or
agents), and when the Trustee is acting as Master Servicer, the Master Servicer,
from, and hold it harmless against,  any and all losses,  liabilities,  damages,
claims or  expenses  (including  legal fees and  expenses)  of  whatsoever  kind
arising out of or in connection  with the  performance  of its duties  hereunder
other than those  resulting  from the negligence or bad faith of the Trustee and
the Depositor shall pay all amounts not otherwise paid pursuant to Sections 2.05
and 7.06 hereof. The Trustee and any director,  officer, employee,  affiliate or
agent of the Trustee  may rely and shall be  protected  in acting or  refraining
from acting in good faith on any  certificate,  notice or other  document of any
kind prima facie properly  executed and submitted by the  Authorized  Officer of
any Person respecting any matters arising hereunder.

      Section 10.14     Appointment of Co-Trustee or Separate Trustee.

      Notwithstanding  any other provisions of this Agreement,  at any time, for
the purpose of meeting any legal  requirements of any  jurisdiction in which any
part of the Trust Estate or Mortgaged  Property may at the time be located,  the
Master  Servicer and the Trustee  acting  jointly shall have the power and shall
execute and deliver all  instruments to appoint one or more Persons  approved by
the Trustee  and  reasonably  acceptable  to the  Certificate  Insurer to act as
co-Trustee or co-Trustees,  jointly with the Trustee,  of all or any part of the
Trust Estate or separate  Trustee or separate  Trustees of any part of the Trust
Estate,  and to vest in such Person or  Persons,  in such  capacity  and for the
benefit of the Owners, such title to the Trust Estate, or any part thereof, and,
subject to the other  provisions  of this Section  10.14,  such powers,  duties,
obligations,  rights and  trusts as the  Master  Servicer  and the  Trustee  may
consider necessary or desirable. If the Master Servicer shall not have joined in
such  appointment  within 15 days after the receipt by it of a request so to do,
or in the case any event indicated in Section 8.20(a) shall have occurred and be
continuing,  the  Trustee,  subject to  reasonable  approval of the  Certificate
Insurer,  alone shall have the power to make such appointment.  No co-Trustee or
separate Trustee hereunder shall be required to meet the terms of eligibility as
a  successor  trustee  under  Section  10.08  and no  notice  to  Owners  of the
appointment  of any  co-Trustee  or separate  Trustee  shall be  required  under
Section 10.09.

      Every separate Trustee and co-Trustee shall, to the extent  permitted,  be
appointed and act subject to the following provisions and conditions:

               (i) All  rights,  powers,  duties and  obligations  conferred  or
      imposed upon the Trustee  shall be conferred or imposed upon and exercised
      or performed by the

                                      118
<PAGE>


      Trustee  and  such  separate  Trustee  or  co-Trustee  jointly  (it  being
      understood  that such separate  Trustee or co-Trustee is not authorized to
      act  separately  without the Trustee  joining in such act),  except to the
      extent that, under any law of any jurisdiction in which any particular act
      or acts are to be performed  (whether as Trustee hereunder or as successor
      to the Master  Servicer  hereunder),  the Trustee shall be  incompetent or
      unqualified  to perform  such act or acts,  in which  event  such  rights,
      powers,  duties and  obligations  (including  the  holding of title to the
      Trust  Estate or any portion  thereof in any such  jurisdiction)  shall be
      exercised and performed singly by such separate Trustee or co-Trustee, but
      solely at the direction of the Trustee;

              (ii) No co-Trustee  hereunder shall be held  personally  liable by
      reason of any act or omission of any other co-Trustee hereunder; and

             (iii) The Master Servicer,  the Certificate Insurer and the Trustee
      acting  jointly  may at any time accept the  resignation  of or remove any
      separate Trustee or co-Trustee.

      Any notice,  request or other writing given to the Trustee shall be deemed
to have been given to each of the then  separate  Trustees and  co-Trustees,  as
effectively  as if  given  to each of  them.  Every  instrument  appointing  any
separate  Trustee or co-Trustee shall refer to this Agreement and the conditions
of this Section 10.14. Each separate Trustee and co-Trustee, upon its acceptance
of the trusts conferred,  shall be vested with the estates or property specified
in its instrument of appointment, either jointly with the Trustee or separately,
as may be provided  therein,  subject to all the  provisions of this  Agreement,
specifically including every provision of this Agreement relating to the conduct
of, affecting the liability of, or affording  protection to, the Trustee.  Every
such instrument  shall be filed with the Trustee and a copy thereof given to the
Master Servicer.

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


                                  ARTICLE XI

                                 MISCELLANEOUS

      Section 11.01     Compliance Certificates and Opinions.

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

                                      119
<PAGE>


certificate stating that all conditions precedent,  if any, provided for in this
Agreement  relating to the proposed action have been complied with,  except that
in the case of any such  application  or request as to which the  furnishing  of
such  documents is  specifically  required by any  provision  of this  Agreement
relating to such particular  application or request,  no additional  certificate
need be furnished.

      Except as otherwise  specifically  provided  herein,  each  certificate or
opinion with respect to compliance with a condition or covenant  provided for in
this Agreement  (including one furnished  pursuant to specific  requirements  of
this Agreement relating to a particular application or request) shall include:

            (a) a statement  that each  individual  signing such  certificate or
      opinion has read such  covenant or condition  and the  definitions  herein
      relating thereto;

            (b) a brief  statement as to the nature and scope of the examination
      or investigation  upon which the statements or opinions  contained in such
      certificate or opinion are based; and

            (c) a  statement  as  to  whether,  in  the  opinion  of  each  such
      individual,  such  condition  or covenant  has been  complied  with in all
      material respects.

      Section 11.02     Form of Documents Delivered to the Trustee.

      In any case where  several  matters are  required to be  certified  by, or
covered by an opinion of, any specified  Person,  it is not  necessary  that all
such  matters  be  certified  by, or covered by the  opinion  of,  only one such
Person,  or that they be so certified or covered by only one  document,  but one
such Person may certify or give an opinion  with respect to some matters and one
or more other such Persons as to other matters,  and any such Person may certify
or give an opinion as to such matters in one or several documents.

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

                                      120
<PAGE>


the certificate or opinion or  representations  with respect to such matters are
erroneous.  Any opinion of counsel may be based on the written  opinion of other
counsel,  in which event such opinion of counsel shall be  accompanied by a copy
of such other counsel's opinion and shall include a statement to the effect that
such counsel believes that such counsel and the Trustee may reasonably rely upon
the opinion of such other counsel.

      Where  any  Person  is  required  to  make,  give or  execute  two or more
applications,  requests, consents,  certificates,  statements, opinions or other
instruments  under this Agreement,  they may, but need not, be consolidated  and
form one instrument.

      Section 11.03     Acts of Owners.

      (a) Any request, demand, authorization, direction, notice, consent, waiver
or other  action  provided by this  Agreement to be given or taken by the Owners
may be embodied in and  evidenced by one or more  instruments  of  substantially
similar  tenor  signed by such  Owners in person or by agent duly  appointed  in
writing;  and, except as herein otherwise expressly provided,  such action shall
become  effective  when such  instrument  or  instruments  are  delivered to the
Trustee,  and, where it is hereby  expressly  required,  to the Depositor.  Such
instrument  or  instruments  (and the  action  embodied  therein  and  evidenced
thereby)  are herein  sometimes  referred to as the "act" of the Owners  signing
such instrument or instruments.  Proof of execution of any such instrument or of
a writing  appointing any such agent shall be sufficient for any purpose of this
Agreement and  conclusive in favor of the Trustee and the Trust,  if made in the
manner provided in this Section.

      (b)  The  fact  and  date  of the  execution  by any  Person  of any  such
instrument  or  writing  may be proved  by the  affidavit  of a witness  of such
execution or by the certificate of any notary public or other officer authorized
by law to take acknowledgments of deeds,  certifying that the individual signing
such instrument or writing  acknowledged to him the execution thereof.  Whenever
such execution is by an officer of a corporation or a member of a partnership on
behalf of such  corporation or partnership,  such certificate or affidavit shall
also constitute sufficient proof of his authority.

      (c) The ownership of Certificates shall be proved by the Register.

      (d) Any request, demand, authorization, direction, notice, consent, waiver
or other  action by the Owner of any  Certificate  shall bind the Owner of every
Certificate  issued upon the  registration  of  transfer  thereof or in exchange
therefor or in lieu thereof, in respect of anything done, omitted or suffered to
be done by the Trustee or the Trust in reliance thereon, whether or not notation
of such action is made upon such Certificates.

      Section 11.04     Notices, etc. to Trustee.

      Any request, demand, authorization,  direction, notice, consent, waiver or
act of the Owners or other documents  provided or permitted by this Agreement to
be made upon, given or furnished to, or filed with the Trustee by any Owner, the
Certificate Insurer, the Depositor or the Seller shall

                                      121
<PAGE>


be sufficient for every purpose hereunder if made, given,  furnished or filed in
writing to or with and received by the Trustee at the Corporate Trust Office.

      Section 11.05     Notices and Reports to Owners; Waiver of Notices.

      Where  this  Agreement  provides  for notice to Owners of any event or the
mailing of any report to Owners,  such  notice or report  shall be  sufficiently
given  (unless  otherwise  herein  expressly  provided)  if mailed,  first-class
postage prepaid,  to each Owner affected by such event or to whom such report is
required  to be  mailed,  at the  address  of such  Owner as it  appears  on the
Register,  not later than the latest  date,  and not earlier  than the  earliest
date, prescribed for the giving of such notice or the mailing of such report. In
any case  where a notice or report  to Owners is mailed in the  manner  provided
above,  neither  the failure to mail such notice or report nor any defect in any
notice or report so mailed to any particular  Owner shall affect the sufficiency
of such notice or report with respect to other Owners,  and any notice or report
which is mailed in the manner herein provided shall be conclusively  presumed to
have been duly given or provided.  Notwithstanding the foregoing,  if the Master
Servicer  is removed or resigns or the Trust is  terminated,  notice of any such
events shall be made by overnight courier,  registered mail or telecopy followed
by a telephone call.

      Where this Agreement provides for notice in any manner, such notice may be
waived in writing by any Person  entitled to receive such notice,  either before
or after the event,  and such waiver  shall be the  equivalent  of such  notice.
Waivers of notice by Owners  shall be filed with the  Trustee,  but such  filing
shall not be a  condition  precedent  to the  validity  of any  action  taken in
reliance upon such waiver.

      In case,  by reason of the  suspension of regular mail service as a result
of a strike, work stoppage or similar activity,  it shall be impractical to mail
notice of any event to Owners when such notice is required to be given  pursuant
to any  provision  of this  Agreement,  then any manner of giving such notice as
shall be satisfactory  to the Trustee shall be deemed to be a sufficient  giving
of such notice.

      Where this  Agreement  provides for notice to any Rating Agency that rated
any Certificates,  failure to give such notice shall not affect any other rights
or obligations created hereunder.

      Section 11.06     Rules by Trustee.

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

      Section 11.07     Successors and Assigns

      All covenants and  agreements in this  Agreement by any party hereto shall
bind its successors and assigns, whether so expressed or not.

                                      122
<PAGE>


      Section 11.08     Severability.

      In case any provision in this  Agreement or in the  Certificates  shall be
invalid, illegal or unenforceable,  the validity, legality and enforceability of
the remaining provisions shall not in any way be affected or impaired thereby.

      Section 11.09     Benefits of Agreement.

      Nothing in this  Agreement or in the  Certificates,  expressed or implied,
shall give to any Person, other than the Owners, the Certificate Insurer and the
parties  hereto  and their  successors  hereunder,  any  benefit or any legal or
equitable right, remedy or claim under this Agreement.

      Section 11.10     Legal Holidays.

      In  any  case  where  the  date  of  any  Monthly   Remittance  Date,  any
Distribution  Date,  any other  date on which any  distribution  to any Owner is
proposed to be paid, or any date on which a notice is required to be sent to any
Person pursuant to the terms of this Agreement shall not be a Business Day, then
(notwithstanding  any other  provision of the  Certificates  or this  Agreement)
payment  or mailing  need not be made on such date,  but may be made on the next
succeeding  Business  Day with the same force and effect as if made or mailed on
the nominal date of any such Monthly Remittance Date, such Distribution Date, or
such other date for the payment of any  distribution to any Owner or the mailing
of such notice,  as the case may be, and no interest shall accrue for the period
from and after any such nominal  date,  provided such payment is made in full on
such next succeeding Business Day.

      Section 11.11     Governing Law; Submission to Jurisdiction.

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

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

                                      123
<PAGE>


jurisdictions by suit on the judgment or in any other manner provided by law. To
the extent  permitted by  applicable  law, the parties  hereto  hereby waive and
agree not to assert by way of  motion,  as a defense  or  otherwise  in any such
suit, action or proceeding,  any claim that it is not personally  subject to the
jurisdiction of such courts,  that the suit,  action or proceeding is brought in
an  inconvenient  forum,  that the venue of the suit,  action or  proceeding  is
improper or that the related  documents or the subject matter thereof may not be
litigated in or by such courts.

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

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

      Section 11.12     Counterparts.

      This  instrument  may be executed in any number of  counterparts,  each of
which so executed shall be deemed to be an original,  but all such  counterparts
shall together constitute but one and the same instrument.

      Section 11.13     Usury.

      The amount of interest payable or paid on any Certificate  under the terms
of this  Agreement  shall be  limited  to an amount  which  shall not exceed the
maximum nonusurious rate of interest allowed by the applicable laws of the State
of New York or any  applicable  law of the  United  States  permitting  a higher
maximum  nonusurious  rate that preempts such  applicable  New York laws,  which
could  lawfully be contracted  for,  charged or received  (the  "Highest  Lawful
Rate").  In the event any  payment of interest  on any  Certificate  exceeds the
Highest Lawful Rate, the Trust stipulates that such excess amount will be deemed
to have been paid to the  Owner of such  Certificate  as a result of an error on
the part of the  Trustee  acting on behalf of the Trust and the Owner  receiving
such excess payment shall promptly,  upon discovery of such error or upon notice
thereof  from the  Trustee  on behalf of the  Trust,  refund  the amount of such
excess  or, at the  option of such  Owner,  apply the  excess to the  payment of
principal of such Certificate,  if any, remaining unpaid. In addition,  all sums
paid  or  agreed  to be  paid  to the  Trustee  for the  benefit  of  Owners  of
Certificates for the use, forbearance or detention of money shall, to the extent
permitted  by  applicable  law, be  amortized,  prorated,  allocated  and spread
throughout the full term of such Certificates.


                                      124
<PAGE>


      Section 11.14     Amendment.

      (a) The Trustee, the Depositor, the Seller and the Master Servicer may, at
any time and from time to time,  and  without  notice to or the  consent  of the
Owners but with the consent of the  Certificate  Insurer,  amend this Agreement,
subject to the  provisions  of Sections  11.16 and 11.17,  and the Trustee shall
consent to such amendment, for the purpose of (i) curing any ambiguity or error,
correcting or supplementing  any provision hereof which may be inconsistent with
any other provision hereof, to evidence a succession to the Master Servicer,  or
adding provisions hereto which are not inconsistent with the provisions  hereof;
(ii) upon  receipt of an opinion of counsel  experienced  in federal  income tax
matters to the effect that no  entity-level  tax will be imposed on the Trust or
upon the transferor of a Class R Certificate as a result of the ownership of any
Class R Certificate by a Disqualified Organization,  removing the restriction on
transfer set forth in Section 5.08(b) hereof,  or (iii) to the extent necessary,
complying  with the  requirements  of the Code and the  regulations  proposed or
promulgated  thereunder  including any  amendments  necessary to maintain  REMIC
status or avoiding,  or minimizing the risk of, the imposition of any tax on the
Trust  Estate  under the Code that  would be a claim  against  the assets in the
Trust Estate;  or (iv) for any other purpose,  provided that in the case of this
clause (iv) the Person  requesting  such  amendment  delivers  (A) an opinion of
counsel  acceptable  to the  Trustee  and  the  Certificate  Insurer  that  such
amendment will not adversely  affect in any material respect the interest of the
Owners and (B) such  amendment  will not result in a withdrawal  or reduction of
the  rating  of the  Class A  Certificates  without  regard  to the  Certificate
Insurance  Policies.  Notwithstanding  anything to the contrary herein,  no such
amendment shall (a) change in any manner the amount of, or change the timing of,
payments  which are required to be  distributed to any Owner without the consent
of the Owner of such  Certificate,  or (b) which  affects  in any the manner the
terms or provisions of the Certificate  Insurance  Policy without the consent of
not less than a  majority  of the  aggregate  Class  Certificate  Balance of the
Classes of Certificates affected by such amendment,  or (c) reduce the aforesaid
percentages  required to consent to any such  amendments  without the consent of
the Owners of all Certificates then outstanding.

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

      (c) The Certificate Insurer and the Rating Agencies shall be provided with
copies of any amendments to this Agreement, together with copies of any opinions
or other documents or instruments executed in connection therewith.

      Section 11.15     Paying Agent; Appointment and Acceptance of Duties.

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

                                      125
<PAGE>


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

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

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

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

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

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

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

      Section 11.16     REMIC Status.

      (a) The  parties  hereto  intend that the Trust  constitute,  and that the
affairs  of the  Trust  shall  be  conducted  so as to  qualify  as,  a REMIC in
accordance  with the REMIC  Provisions.  In furtherance of such  intention,  the
Trustee or such other person  designated  pursuant to Section 11.18 hereof shall
act as agent for the Trust and as "tax matters  person" (as defined in the REMIC
Provisions) for the Trust and in such capacity it shall: (i) prepare or cause to
be prepared and filed, in a timely manner,  annual tax returns and any other tax
return required to be filed by the Trust established  hereunder using a calendar
year as the taxable year for the Trust established hereunder;  (ii) in the first
such  tax  return,  make  (or  cause to be  made)  an  election  satisfying  the
requirements  of the REMIC  Provisions,  on behalf  of the  Trust,  for it to be
treated as a REMIC;  (iii)  prepare and  forward,  or cause to be  prepared  and
forwarded,  to the Owners all information,  reports or tax returns required with
respect to the Trust as,  when and in the form  required  to be  provided to the
Owners, and to the Internal Revenue Service and any other relevant  governmental
taxing authority in

                                      126
<PAGE>


accordance with the REMIC Provisions and any other applicable federal,  state or
local  laws,  including  without  limitation  information  reports  relating  to
"original  issue  discount"  as defined  in the Code  based upon the  prepayment
assumption  and  calculated  by using the "Issue  Price"  (within the meaning of
Section 1273 of the Code) of the  Certificates  of the related  Class;  (iv) not
take any action or omit to take any action that would cause the  termination  of
the REMIC  status of the Trust,  except as provided  under this  Agreement;  (v)
represent the Trust in any administrative or judicial proceedings relating to an
examination  or  audit by any  governmental  taxing  authority  (the  costs  and
expenses of such  representation  to be borne by (A) the  Trustee,  in the event
such  proceedings,  examination or audit were  initiated due to the  negligence,
negligent omission,  willful misfeasance or reckless disregard of the Trustee in
the performance of its duties hereunder,  or (B) the Trust, in any other event),
request an  administrative  adjustment as to a taxable year of the Trust,  enter
into  settlement  agreements  with any  governmental  taxing agency,  extend any
statute of limitations  relating to any tax item of the Trust, and otherwise act
on behalf  of the  Trust or any REMIC  therein  in  relation  to any tax  matter
involving  the Trust or any REMIC  therein;  (vi) comply with all  statutory  or
regulatory requirements with regard to its conduct of activities pursuant to the
foregoing  clauses  of  this  Section  11.16,  including,   without  limitation,
providing all notices and other  information to the Internal Revenue Service and
Owners of Class R Certificates  required of a "tax matters  person"  pursuant to
subtitle  F of the Code and the  Treasury  regulations  thereunder;  (vii)  make
available  information  necessary for the  computation of any tax imposed (A) on
transferors of residual interests to certain  Disqualified  Organizations or (B)
on  pass-through  entities,  any  interest  in which  is held by a  Disqualified
Organization;  and  (viii)  acquire  and hold the Tax  Matters  Person  Residual
Interest.  The  obligations of the Trustee or such other  designated Tax Matters
Person pursuant to this Section 11.16 shall survive the termination or discharge
of this Agreement.

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

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

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

      (e) None of the Depositor,  the Seller or the Trustee shall enter into any
arrangement  by which the Trustee will receive a fee or other  compensation  for
services  rendered   pursuant  to  this  Agreement,   other  than  as  expressly
contemplated by this Agreement.

      (f)  Notwithstanding  the  foregoing  clauses  (d) and (e),  the  Trustee,
Depositor,  Master Servicer or the Seller may engage in any of the  transactions
prohibited by such clauses, provided

                                      127
<PAGE>


that the  Trustee  shall have  received  an opinion  of counsel  experienced  in
federal income tax matters  acceptable to the Certificate  Insurer to the effect
that such transaction does not result in a tax imposed on the Trustee or cause a
termination  of  REMIC  status  for the  Trust;  provided,  however,  that  such
transaction is otherwise permitted under this Agreement.

      (g) Each of the Master Servicer,  Trustee and Tax Matters Person agrees to
indemnify the Trust for any tax,  penalties,  interest and any costs or expenses
associated  with any  administrative  or  judicial  proceedings  relating  to an
examination  or  audit by any  governmental  taxing  authority  imposed  on,  or
incurred by or on behalf of, the Trust as a result of its negligence.

      Section 11.17     Additional Limitation on Action and Imposition of Tax.

      Any  provision  of this  Agreement to the  contrary  notwithstanding,  the
Trustee shall not, without having obtained an opinion of counsel  experienced in
federal income tax matters  acceptable to the Certificate  Insurer to the effect
that such  transaction  does not result in a tax imposed on the Trust or cause a
termination  of REMIC  status  for the  Trust,  (i) sell any assets in the Trust
Estate  (notwithstanding  the repurchase  pursuant to a breach of representation
and warranty),  (ii) accept any  contribution of assets after the Startup Day or
(iii) agree to any modification of this Agreement. To the extent that sufficient
amounts cannot be so retained to pay or provide for the payment of such tax, the
Trustee  is  hereby   authorized  to  and  shall  segregate,   into  a  separate
non-interest   bearing  account,   the  net  income  from  any  such  Prohibited
Transactions of the Trust and use such income, to the extent  necessary,  to pay
such tax;  provided  that,  to the  extent  that any such  income is paid to the
Internal Revenue  Service,  the Trustee shall retain an equal amount from future
amounts otherwise  distributable to the Owners of Class R Certificates and shall
distribute  such retained  amounts to the Owners of Class A Certificates  to the
extent  they  are  fully  reimbursed  and  then  to the  Owners  of the  Class R
Certificates.   If  any  tax,  including  interest,  penalties  or  assessments,
additional  amounts or additions to tax, is imposed on the Trust, such tax shall
be charged against amounts otherwise  distributable to the Owners of the Class R
Certificates  on a pro rata basis  unless  otherwise  paid  pursuant  to Section
11.16(g)  hereof.  The  Trustee is hereby  authorized  to and shall  retain from
amounts  otherwise  distributable  to the  Owners  of the  Class R  Certificates
sufficient funds to pay or provide for the payment of, and to actually pay, such
tax as is legally owed by the Trust unless  otherwise  paid  pursuant to Section
11.16(g)  hereof (but such  authorization  shall not  prevent  the Trustee  from
contesting any such tax in appropriate  proceedings,  and withholding payment of
such tax, if permitted by law, pending the outcome of such proceedings).

      Section 11.18     Appointment of Tax Matters Person.

      A Tax Matters  Person will be appointed  for the Trust for all purposes of
the Code and such Tax Matters  Person will  perform,  or cause to be  performed,
such duties and take,  or cause to be taken,  such actions as are required to be
performed  or taken by the Tax Matters  Person  under the Code.  The Tax Matters
Person  for  the  Trust  shall  be the  Trustee  as  long  as it  owns a Class R
Certificate. If the Trustee does not own a Class R Certificate,  the Tax Matters
Person may be any other  entity  that owns a Class R  Certificate  and accepts a
designation  hereunder as Tax Matters  Person by  delivering an affidavit in the
form of Exhibit H. The Trustee shall notify any subsequent

                                      128
<PAGE>


Trustee  and the Master  Servicer  in writing of the name and address of another
Person who accepts a designation as Tax Matters Person hereunder.

      Section 11.19     The Certificate Insurer.

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

      Section 11.20     [Reserved].

      Section 11.21     Third-Party Rights.

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

      Section 11.22     Notices.

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

      The Trustee:      ____________________________
                        Attention:   Corporate  Trust  Administration,   Block
                        Mortgage   Finance   Asset   Backed   Certificates,
                        Series  _______
                        Tel:  _________________
                        Fax: _________________

      The Depositor:    Block Mortgage Finance, Inc.
                        One Main Plaza
                        4435 Main Street, Suite 500
                        Kansas City, Missouri 64111
                        Attention: Vice President
                        Tel:  816-932-4960
                        Fax:  816-561-0673

                                      130
<PAGE>


      The Master
       Servicer:        Block Financial Corporation
                        One Main Plaza
                        4435 Main Street, Suite 500
                        Kansas City, Missouri 64111
                        Attention:  Mark Keller
                        Tel:  816-932-4913
                        Fax:  816-561-0673

      The Seller:       Companion Mortgage Corporation
                        One Main Plaza
                        4435 Main Street, Suite 500
                        Kansas City, Missouri 64111
                        Attention: Vice President
                        Tel:  816-932-4940
                        Fax:  816-561-0673

      The Rating
       Agencies:        ________________________
                        ________________________
                        ________________________
                        Tel:  __________________
                        Fax:  __________________


                        ________________________
                        ________________________
                        ________________________
                        Tel: ___________________
                        Fax:  __________________

      Owners:           As set forth in the Register.

      The Certificate
       Insurer:         ________________________
                        Attention:  __________________
                                    __________________
                                    Block Mortgage Finance Asset
                                    Backed Certificates, Series  _______

                                      130
<PAGE>


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


                                    BLOCK MORTGAGE FINANCE, INC.,
                                    as Depositor

                                    By:_________________________________________
                                    Title:______________________________________


                                    BLOCK FINANCIAL CORPORATION,
                                    as Master Servicer


                                    By:_________________________________________
                                    Title:______________________________________


                                    COMPANION MORTGAGE CORPORATION,
                                    as Seller


                                    By:_________________________________________
                                    Title:______________________________________



                                    ___________________________________________,
                                    as Trustee


                                    By:_________________________________________
                                    Title:______________________________________

                                      131
<PAGE>


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

     On  the  _____  day  of  ___________,   19__,  before  me  personally  came
_________________________,  to me known, who, being by me duly sworn, did depose
and say that he is a _____ President of Block Mortgage Finance, Inc., a Delaware
corporation;  and that he  signed  his  name  thereto  by order of the  Board of
Directors of said corporation.

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

NOTARIAL SEAL


<PAGE>


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

     On  the  _____  day  of  __________,   19__,   before  me  personally  came
_________________________,  to me known, who, being by me duly sworn, did depose
and say that he is a ______ President of Block Financial Corporation, a Delaware
corporation;  and that he  signed  his  name  thereto  by order of the  Board of
Directors of said corporation.

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

NOTARIAL SEAL


<PAGE>


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

     On  the  _____  day  of  ________,   19__,   before  me   personally   came
_________________________,  to me known, who, being by me duly sworn, did depose
and say that he is a ______  President  of  Companion  Mortgage  Corporation,  a
Delaware corporation;  and that he signed his name thereto by order of the Board
of Directors of said corporation.

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

NOTARIAL SEAL


<PAGE>


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

     On the  ______  day of  ______________,  19__,  before me  personally  came
_____________________,  to me known, who, being by me duly sworn, did depose and
say   that   he   is   a   ______   President   of   ______________________,   a
____________________________,  and that he signed  his name  thereto by order of
the Board of Directors of said _______________________________.

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

NOTARIAL SEAL


<PAGE>







                                  SCHEDULE I

            REPRESENTATIONS AND WARRANTIES AS TO THE MORTGAGE LOANS


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

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

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

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

            (iv) Each Mortgaged  Property  consists of a fee simple or leasehold
     estate  in real  property  and is  improved  by a  single  (1 to 4)  family
     residential dwelling, which may include condominiums and townhouses,  small
     multifamily or mixed-use property or manufactured homes (provided that such
     manufactured  home is attached to the property and the manufactured home is
     encumbered   by  and  secured  by  a   Mortgage)   but  shall  not  include
     co-operatives; provided, however, that as of the Cut-Off Date not more than
     _____% and _______% of the aggregate  Loan Balance of the Mortgage Loans in
     the Fixed Rate Group and Adjustable Rate Group,  respectively,  are secured
     by  condominiums,  not more than  _____% and _____% of the  aggregate  Loan
     Balance of the  Mortgage  Loans in the Fixed Rate Group and the  Adjustable
     Rate Group, respectively,  are secured by manufactured homes and all of the
     Mortgage  Loans  secured in part by  manufactured  homes are "land and home
     contracts" (and the certificate of title for each manufactured home, noting
     the Trustee as lienholder, will be delivered to the Trustee), not more than
     ______% and ______% of the aggregate  Loan Balance of the Mortgage Loans in
     the Fixed Rate  Group and the  Adjustable  Rate  Group,  respectively,  are
     secured by 2 to 4 family  residential  dwellings,  not more than _____% and
     _____% of the  aggregate  Loan Balance of the  Mortgage  Loans in the Fixed
     Rate Group and the  Adjustable  Rate  Group,  respectively,  are secured by
     units in planned unit developments.

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

                                      I-1
<PAGE>


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

            (vii) The Note related to each Mortgage Loan in the Fixed Rate Group
     bears a fixed  Mortgage  Rate of at least  _____% per  annum,  and the Note
     related to each Mortgage Loan in the Adjustable  Rate Group bears a current
     Mortgage Rate of at least _____% per annum.  The weighted  average Mortgage
     Rate of the Mortgage  Loans in the Fixed Rate Group is at least  _________%
     and the current weighted average Mortgage Rate of the Mortgage Loans in the
     Adjustable Rate Group is at least ________%;

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

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

            (x) Immediately prior to the transfer and assignment of the Mortgage
     Loans by the  Seller to the  Depositor  and by the  Depositor  to the Trust
     herein contemplated, the Seller and the Depositor, as the case may be, held
     good,  indefeasible  and  marketable  title to,  and was the sole  owner of
     record and holder of, each  Mortgage  Loan  (including  the  related  Note)
     conveyed  by  the  Seller   subject  to  no  liens,   charges,   mortgages,
     encumbrances  or rights of  others  except  liens  which  will be  released
     simultaneously with such transfer and assignment;  and immediately upon the
     transfer and assignment  herein  contemplated,  the Trustee will hold good,
     indefeasible  and  marketable  title to,  and be the sole  owner  of,  each
     Mortgage  Loan subject to no liens,  charges,  mortgages,  encumbrances  or
     rights of others,  except liens which will be released  simultaneously with
     such transfer and assignment;

            (xi) As of the Cut-off Date,  (a) none of the Mortgage Loans is more
     than ____ days  Delinquent,  (b) no more than _____% of the aggregate  Loan
     Balance of Mortgage  Loans as of the Cut-Off Date have been 30 days or more
     Delinquent  more than once during the 12 months  immediately  preceding the
     Startup Day and (c) no more than _____% of the  aggregate  Loan  Balance of
     Mortgage Loans as of the Cut-off Date have been 90 or more days  Delinquent
     during the 12 months immediately preceding the Startup Day.

                                      I-2
<PAGE>



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

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

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

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

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

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

            (xviii) The improvements upon each Mortgaged Property are covered by
     a valid and existing hazard  insurance  policy with a generally  acceptable
     carrier that provides for fire and extended coverage  representing coverage
     not less than the least of (a) the  outstanding  principal  balance  of the
     related  Mortgage Loan  (together,  in the case of a Second  Mortgage Loan,
     with the outstanding principal balance of the Senior Lien), (b) the minimum
     amount  required to  compensate  for damage or loss on a  replacement  cost
     basis or (c) the full insurable value of the Mortgaged  Property.  All such
     insurance policies meet the originator's

                                      I-3
<PAGE>


     underwriting  requirements  and are of  standard  type and  quality for the
     locale  where the  related  property is  located.  All acts  required to be
     performed  to preserve  the rights and  remedies of the Trustee in any such
     insurance policies have been performed,  including, without limitation, any
     necessary  information of insurers and assignments of policies or interests
     therein;

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

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

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

            (xxii) Each  original  Mortgage was recorded or is in the process of
     being  recorded.  There is only one  originally  executed Note or Lost Note
     Affidavit  attached to a  duplicate  Note for each  Mortgage  Loan and each
     Mortgage and assignment of Mortgage is in recordable form and is acceptable
     for  recording  under  the  laws of the  jurisdiction  where  the  property
     securing the Mortgage Loan is located;

            (xxiii)  The  terms of each  Note and  each  Mortgage  have not been
     impaired,  altered  or  modified  in  any  respect,  except  by  a  written
     instrument which has been recorded,  if necessary,  to protect the interest
     of the Owners and the  Certificate  Insurer and which has been delivered to
     the Trustee.  The substance of any such alteration or modification has been
     approved by the  applicable  title insurer,  to the extent  required on the
     applicable title insurance policy, and is reflected on the related Schedule
     of Mortgage Loans;

                                      I-4
<PAGE>



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

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

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

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

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

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

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

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

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

                                      I-5
<PAGE>


     the  appropriate  authorities  and such  Mortgaged  Property  is lawfully
     occupied under the applicable law;

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

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

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

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

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

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

            (xxxix) Each  Mortgage Loan was  originated  in accordance  with the
     credit  underwriting  guidelines  of the  originator  of such Mortgage Loan
     (except  for certain  exceptions  to such  credit  underwriting  guidelines
     approved by the  originator in accordance  with its  established  corporate
     policies),  which credit  underwriting  guidelines  conform in all material
     respects to the  descriptions  thereof set forth in the  Prospectus  or the
     Prospectus Supplement, as applicable;

                                      I-6
<PAGE>


            (xl) Each Mortgage Loan (other than the Mortgage Loans originated in
     connection with the Seller's "high LTV program") was originated  based upon
     a full  appraisal,  which  included an interior  inspection  of the subject
     property;

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

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

            (xliii) As of the  Cut-Off  Date,  no more than _____% and _____% of
     the aggregate  Loan Balances of the Mortgage  Loans in the Fixed Rate Group
     and the Adjustable Rate Group, respectively, were originated under programs
     requiring less than full documentation;

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

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

            (xlvi) With respect to each Mortgaged  Property  subject to a ground
     lease (a) the  current  ground  lessor has been  identified  and all ground
     rents which have  previously  become due and owing have been paid;  (b) the
     ground lease term extends, or is automatically renewable, for at least five
     years beyond the maturity date of the related Mortgage Loan; (c) the ground
     lease has been duly  executed  and  recorded;  (d) the amount of the ground
     rent and any increases therein are clearly  identified in the lease and are
     for  predetermined  amounts at  predetermined  times;  (e) the ground  rent
     payment is included in the borrower's  monthly  payment as an expense item;
     (f) the Trust has the right to cure defaults on the ground  lease;  and (g)
     the terms and  conditions  of the  leasehold  do not  prevent  the free and
     absolute  marketability of the Mortgaged Property.  As of the Cut-Off Date,
     the  aggregate  Loan  Balance of the Mortgage  Loans with related  Mortgage
     Properties  subject to ground leases does not exceed ____% of the aggregate
     Loan Balance of all of the Mortgage Loans;

                                      I-7
<PAGE>


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

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

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

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

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

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

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

            (liv) The aggregate  Loan Balance of all Mortgage Loans in the Fixed
     Rate Group as of the Cut-Off Date is  $____________  and the aggregate Loan
     Balance  of all  Mortgage  Loans  in the  Adjustable  Rate  Group as of the
     Cut-Off Date is $_____________;

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

            (lvi) No more than  ____% of the  Original  Aggregate  Loan  Balance
     consists of Simple  Interest  Loans and no more than ____% of the  Original
     Aggregate Loan Balance consists of Actuarial Loans;

                                       I-8
<PAGE>


            (lvii) With respect to Second Mortgage Loans,  either (a) no consent
     for the Second Mortgage Loan is required by the holder of the related first
     mortgage  loan or (b) such consent has been  obtained and  delivered to the
     Trustee;

            (lviii) With respect to Second  Mortgage  Loans,  the related  first
     mortgage loan does not provide for negative amortization;

            (lix) As of the Cut-Off  Date,  no more than _____% of the aggregate
     Loan Balance of the Mortgage Loans in the  Adjustable  Rate Group as of the
     Cut-Off  Date had  interest  rates  that were  within  ______% of the fully
     indexed rate;

            (lx) The margins for the Mortgage Loans in the Adjustable Rate Group
     (which margins, when added to the applicable current indices, establish the
     interest  rates  applicable to such  Mortgage  Loans) ranges from _____% to
     ______%;

            (lxi)   No Mortgage Loan has a term in excess of 360 months;

            (lxii) No  property  securing a  Mortgage  Loan is damaged by water,
     fire, earthquake or earth movement,  windstorm, flood, other types of water
     damage,  tornado or other  casualty so as to affect  adversely the value of
     such  property as security for such  Mortgage Loan or the use for which the
     premises were intended.  Each property  securing a Mortgage Loan is in good
     repair;

            (lxiii)  With  respect  to no  more  than  _____%  of  the  Original
     Aggregate Loan Balance,  the first date upon which the applicable Mortgagor
     must make a payment  on each  Mortgage  Loan is no later than 60 days after
     the Cut-Off Date;

            (lxiv) All information regarding a Mortgage Loan of which the Seller
     has knowledge  that could  reasonably  be expected to affect  adversely the
     value or marketability of any property securing such Mortgage Loan has been
     disclosed to the Certificate Insurer;

            (lxv) As of the Cut-Off Date, none of the Mortgage Loans is a retail
     installment  contract  for  goods  or  services,  which  loans  are  either
     "consumer  credit  contracts"  or "purchase  money loans" as such terms are
     defined in 16 C.F.R. ss. 433.1; and

            (lxvi) As of the Cut-Off  Date, no more than _____% of the aggregate
     Loan  Balance of the  Mortgage  Loans in the Fixed Rate Group and _____% of
     the aggregate  Loan Balance of the Mortgage  Loans in the  Adjustable  Rate
     Group are Purchase  Mortgage  Loans,  at least _____% of the aggregate Loan
     Balance of the Mortgage Loans in the Fixed Rate Group and at least ____% of
     the aggregate  Loan Balance of the Mortgage  Loans in the  Adjustable  Rate
     Group are Rate/Term Refinance Mortgage Loans and no more than _____% of the
     aggregate Loan Balance of the Mortgage Loans in the Fixed Rate Group and no
     more than ______% of the  aggregate  Loan Balance of the Mortgage  Loans in
     the Adjustable Rate Group are Cashout/Refinance Mortgage Loans.

                                      I-9
<PAGE>


                                 SCHEDULE I-A

                  SCHEDULE OF FIXED RATE GROUP MORTGAGE LOANS














                                     I-A-1

<PAGE>


                                 SCHEDULE I-B

               SCHEDULE OF ADJUSTABLE RATE GROUP MORTGAGE LOANS





































                                     I-B-1

<PAGE>

                                                                       EXHIBIT A

                                                            FORM OF  CERTIFICATE

     SOLELY FOR FEDERAL INCOME TAX PURPOSES, THIS CERTIFICATE REPRESENTS A CLASS
OF "REGULAR  INTERESTS" IN A "REAL ESTATE MORTGAGE INVESTMENT CONDUIT" ("REMIC")
AS THOSE  TERMS  ARE  DEFINED,  RESPECTIVELY,  IN  SECTION  860G AND 860D OF THE
INTERNAL REVENUE CODE OF 1986, AS AMENDED (THE "CODE"), ASSUMING COMPLIANCE WITH
THE REMIC PROVISIONS OF THE CODE.

                            BLOCK MORTGAGE FINANCE
                  ASSET BACKED CERTIFICATES, SERIES ________
                                 CLASS A-[ ]
                            ( % Pass-Through Rate)

 Representing Certain  Interests  in a Pool of [Fixed]  [Adjustable]  Rate Group
            Mortgage Loans Formed by Block Mortgage Finance, Inc.
                               and Serviced by

                         BLOCK FINANCIAL CORPORATION

     This  Certificate  does not represent an interest in, or an obligation  of,
nor are the  underlying  Mortgage Loans insured or guaranteed by, Block Mortgage
Finance,  Inc., Block Financial  Corporation or Companion Mortgage  Corporation,
_________________________or any of their affiliates. This Certificate represents
a fractional  ownership interest in the [Fixed] [Adjustable] Rate Group Mortgage
Loans and certain other property held by the Trust.

     Unless this Certificate is presented by an authorized representative of The
Depository Trust Company,  a New York corporation  ("DTC"),  to the Depositor or
its  agent  for  registration  of  transfer,   exchange,  or  payment,  and  any
certificate issued is registered in the name of Cede & Co. or in such other name
as is requested by an authorized  representative of DTC (and any payment is made
to  Cede  & Co.  or to  such  other  entity  as is  requested  by an  authorized
representative  of DTC), ANY TRANSFER,  PLEDGE, OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  inasmuch  as the  registered  owner
hereof, Cede & Co., has an interest herein.

No: A-[ ]-[ ]                                                              CUSIP
        $                     --------------------         --------------------
     Original                         Date                   Final Scheduled
   Certificate                                              Distribution Date
Principal Balance
                                  CEDE & Co.
                               Registered Owner

                                      A-1
<PAGE>



Trustee Execution
_____________________________________________,
not personally but solely as Trustee for Block
Mortgage Finance Asset Backed Certificates,
Series ______

By:__________________________________________
Name: _______________________________________
Title: ______________________________________
Date of Execution ______________



Trustee Authentication
_____________________________________________,
not personally but solely as Trustee for Block
Mortgage Finance Asset Backed Certificates,
Series ________

By:__________________________________________
Name: _______________________________________
Title: ______________________________________
Date of Authentication ______________

                                      A-2
<PAGE>


     The registered  Owner named above is the registered  beneficial  Owner of a
fractional  interest in (a) the Mortgage Loans in the [Fixed]  [Adjustable] Rate
Group (other than any principal and interest  payments received or, with respect
to an  Actuarial  Loan,  due thereon on or prior to the Cut-Off  Date) listed in
Schedule  I-[A][B] to the Pooling and Servicing  Agreement  which the Seller has
caused to be  delivered  to the  Depositor  and the  Depositor  has caused to be
delivered to the Trustee (and all substitutions therefor as provided by Sections
3.03, 3.04 and 3.06 of the Pooling and Servicing  Agreement),  together with the
related Mortgage Loan documents and the Seller's and Depositor's interest in any
Mortgaged  Property  which secured a Mortgage  Loan in the [Fixed]  [Adjustable]
Rate  Group  but  which  has been  acquired  by  foreclosure  or deed in lieu of
foreclosure, and all payments thereon and proceeds of the conversion,  voluntary
or involuntary, of the foregoing; (b) such amounts as may be held by the Trustee
in the Distribution  Account,  exclusive of investment  earnings on such amounts
(except as otherwise provided in the Pooling and Servicing Agreement),  and such
amounts as may be held by the Master  Servicer in the name of the Trustee in the
Collection  Account, if any, exclusive of investment earnings thereon (except as
otherwise provided in the Pooling and Servicing Agreement),  whether in the form
of cash,  instruments,  securities or other properties  (including any Permitted
Investments  held by the  Master  Servicer);  (c) the Group [1] [2]  Certificate
Insurance Policy; and (d) proceeds of all the foregoing  (including,  but not by
way of limitation, all proceeds of any mortgage insurance,  hazard insurance and
title   insurance   policy  relating  to  the  Mortgage  Loans  in  the  [Fixed]
[Adjustable] Rate Group, cash proceeds,  accounts,  accounts receivable,  notes,
drafts, acceptances,  chattel paper, checks, deposit accounts, rights to payment
of any and every kind, and other forms of obligations and  receivables  which at
any time constitute all or part of or are included in the proceeds of any of the
foregoing)  to pay the  Certificates  as specified in the Pooling and  Servicing
Agreement.

     THE OWNER  HEREOF IS ENTITLED TO  PRINCIPAL  PAYMENTS ON EACH  DISTRIBUTION
DATE,  AS  HEREINAFTER  DESCRIBED,  WHICH  WILL  FULLY  AMORTIZE  SUCH  ORIGINAL
CERTIFICATE  PRINCIPAL BALANCE OVER THE PERIOD FROM THE DATE OF INITIAL ISSUANCE
OF THE  CERTIFICATES  TO  THE  FINAL  DISTRIBUTION  DATE  FOR  THE  CLASS  A-[ ]
CERTIFICATES.  THEREFORE,  THE  ACTUAL  OUTSTANDING  PRINCIPAL  AMOUNT  OF  THIS
CERTIFICATE MAY, ON ANY DATE SUBSEQUENT TO ____________ (THE FIRST  DISTRIBUTION
DATE), BE LESS THAN THE ORIGINAL CERTIFICATE PRINCIPAL BALANCE SET FORTH ABOVE.

     Upon receiving the final distribution  hereon, the Owner hereof is required
to send this Certificate to the Trustee. The Pooling and Servicing Agreement (as
defined  below)  provides  that,  in any  event,  upon the  making  of the final
distribution due on this Certificate, this Certificate shall be deemed cancelled
for all purposes under the Pooling and Servicing Agreement.

     NEITHER THIS  CERTIFICATE NOR THE UNDERLYING  MORTGAGE LOANS ARE INSURED OR
GUARANTEED BY THE FEDERAL DEPOSIT INSURANCE CORPORATION, THE GOVERNMENT NATIONAL
MORTGAGE ASSOCIATION OR ANY OTHER GOVERNMENTAL AGENCY.

                                      A-3
<PAGE>



     THIS CERTIFICATE IS A PASS-THROUGH  CERTIFICATE ONLY AND, NOTWITHSTANDING
REFERENCES  HEREIN  TO  PRINCIPAL  AND  INTEREST,  NO  DEBT OF ANY  PERSON  IS
REPRESENTED HEREBY.

     This  Certificate  is  one  of  a  Class  of  duly-authorized  Certificates
designated as Block Mortgage Finance Asset Backed Certificates, Series ________,
Class A-[ ] (the "Class A-[ ] Certificates") and issued under and subject to the
terms, provisions and conditions of that certain Pooling and Servicing Agreement
dated as of _________ (the "Pooling and Servicing Agreement") by and among Block
Mortgage  Finance,  Inc.,  in its capacity as the Depositor  (the  "Depositor"),
Companion  Mortgage  Corporation,  in its capacity as the Seller (the "Seller"),
Block Financial Corporation, in its capacity as the Master Servicer (the "Master
Servicer"),  and _____________,  in its capacity as the Trustee (the "Trustee"),
to which Pooling and Servicing Agreement the Owner of this Certificate by virtue
of acceptance hereof assents and by which such Owner is bound. Also issued under
the  Pooling  and  Servicing  Agreement  are  Certificates  designated  as Block
Mortgage Finance Asset Backed Certificates,  Series _________,  Class A-[ ] (the
"Class A-[ ] Certificates"), Class A-[ ] (the "Class A-[ ] Certificates"), Class
A-[  ]  (the  "Class  A-[  ]  Certificates"),  Class  A-[ ]  (the  "Class  A-[ ]
Certificates"),  Class A-[ ] (the "Class A-[ ] Certificates"),  Class A-[ ] (the
"Class A-[ ]  Certificates"),  Class A-[ ] (the "Class A-[ ] Certificates")  and
Class R  (Residual  Interest)  (the  "Class  R  Certificates").  The  Class  A-1
Certificates,  the Class A-2 Certificates, the Class A-3 Certificates, the Class
A-4 Certificates,  the Class A-5 Certificates,  the Class A-6 Certificates,  the
Class A-7 Certificates  and the Class A-8 Certificates are together  referred to
as the  "Class A  Certificates"  and the  Class A  Certificates  and the Class R
Certificates  are  together  referred  to  herein as the  "Certificates."  Terms
capitalized  herein and not otherwise  defined  herein shall have the respective
meanings set forth in the Pooling and Servicing Agreement.

     On the 25th day of each month,  or, if such day is not a Business Day, then
the next  succeeding  Business Day (each such day being a  "Distribution  Date")
commencing  __________,  the  Owners of the Class A-[ ]  Certificates  as of the
close of business on the [last day of the calendar month  immediately  preceding
the  calendar  month in  which a  Distribution  Date  occurs]  [day  immediately
preceding  such  Distribution  Date] (the  "Record  Date")  will be  entitled to
receive the Class A-[ ] Distribution Amount relating to such Certificate on such
Distribution Date.  Distributions will be made in immediately available funds to
Owners of  Certificates  having an aggregate  original  Class A-[ ]  Certificate
Principal  Balance of at least $1,000,000 (by wire transfer or otherwise) to the
account  of an  Owner at a  domestic  bank or other  entity  having  appropriate
facilities  therefor,  if such Owner has so notified  the  Trustee,  or by check
mailed to the  address  of the  Person  entitled  thereto  as it  appears on the
Register.

     Each  Owner of record  of a Class A-[ ]  Certificate  will be  entitled  to
receive such Owner's Percentage Interest in the amounts due on such Distribution
Date to the Owners of the Class A-[ ] Certificates.  The Percentage  Interest of
each Class A-[ ] Certificate  as of any date of  determination  will be equal to
the percentage obtained by dividing the original  Certificate  Principal Balance
of such Class A-[ ] Certificate on the Startup Day by the aggregate  Class A-[ ]
Certificate Principal Balance on the Startup Day.

                                      A-4
<PAGE>



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

     Upon receipt of amounts under the Certificate  Insurance Policies on behalf
of the Owners of the Class A  Certificates,  the  Trustee  shall  distribute  in
accordance  with the Pooling and Servicing  Agreement such amounts  (directly or
through a Paying  Agent) to the Owners of the  appropriate  Class of the Class A
Certificates.

     The Trustee or any duly-appointed Paying Agent will duly and punctually pay
distributions  with respect to this  Certificate  in  accordance  with the terms
hereof and the Pooling and Servicing Agreement.  Amounts properly withheld under
the Code by any Person from a  distribution  to any Owner shall be considered as
having  been paid by the  Trustee to such Owner for all  purposes of the Pooling
and Servicing Agreement.

     The Mortgage Loans will be serviced by the Master Servicer  pursuant to the
Pooling and Servicing Agreement. The Pooling and Servicing Agreement permits the
Master Servicer to enter into Sub-Servicing Agreements with certain institutions
eligible for appointment as Sub-Servicers  for the servicing and  administration
of certain Mortgage Loans. No appointment of any Sub-Servicer  shall release the
Master  Servicer  from any of its  obligations  under the Pooling and  Servicing
Agreement.

     This Certificate does not represent a deposit or other obligation of, or an
interest in, nor are the  underlying  Mortgage  Loans insured or guaranteed  by,
Block Mortgage Finance,  Inc., Block Financial  Corporation,  Companion Mortgage
Corporation, _______________________or any of their affiliates. This Certificate
is limited in right of payment to certain collections and recoveries relating to
the Mortgage  Loans and amounts on deposit in the  Distribution  Account and the
Collection  Account  (except as otherwise  provided in the Pooling and Servicing
Agreement)  and payments  received by the Trustee  pursuant to the Group [1] [2]
Certificate Insurance Policy, all as more specifically set forth hereinabove and
in the Pooling and Servicing Agreement.

                                      A-5
<PAGE>


     No Owner  shall have any right to  institute  any  proceeding,  judicial or
otherwise,  with  respect to the Pooling  and  Servicing  Agreement,  or for the
appointment of a receiver or trustee,  or for any other remedy under the Pooling
and Servicing Agreement except in compliance with the terms thereof.

     Notwithstanding   any  other   provisions  in  the  Pooling  and  Servicing
Agreement,  the Owner of any Certificate  shall have the right which is absolute
and unconditional to receive distributions to the extent provided in the Pooling
and Servicing  Agreement  with respect to such  Certificate or to institute suit
for the  enforcement  of any such  distribution,  and such  right  shall  not be
impaired  without the consent of such Owner. The Owner of this  Certificate,  by
its  acceptance  hereof,  agrees,  however,  that to the extent the  Certificate
Insurer  makes Insured  Payments,  either  directly or indirectly  (as by paying
through  the  Trustee  or  Paying  Agent),  to the  Owners  of such  Class A-[ ]
Certificates,  the Certificate  Insurer will be subrogated to the rights of such
Owners of Class A-[ ] Certificates  with respect to such Insured Payment,  shall
be deemed to the extent of the payments so made to be a registered Owner of such
Class A-[ ] Certificates and shall receive all future distributions of the Class
A-[ ]  Distribution  Amount until all such Insured  Payments by the  Certificate
Insurer have been fully reimbursed.

     The Pooling and Servicing  Agreement provides that the obligations  created
thereby will terminate upon the payment to the Owners of all  Certificates  from
amounts other than those available under the Certificate  Insurance  Policies of
all amounts held by the Trustee and required to be paid to such Owners  pursuant
to the Pooling and Servicing Agreement upon the latest to occur of (a) the final
payment or other  liquidation (or any advance made with respect  thereto) of the
last  Mortgage  Loan in the Trust Estate,  (b) the  disposition  of all property
acquired in respect of any Mortgage Loan  remaining in the Trust Estate,  (c) at
any time when a  Qualified  Liquidation  of the  Trust  Estate  is  effected  as
described  below,  and (d) the final payment to the  Certificate  Insurer of all
amounts then owing to it. To effect a  termination  of the Pooling and Servicing
Agreement  pursuant to clause (c) above,  the Owners of a majority in Percentage
Interest  represented by the Class A Certificates  then Outstanding shall direct
the Trustee on behalf of the Trust to adopt a plan of complete  liquidation,  as
contemplated  by Section  860F(a)(4)  of the Code,  and the Trustee shall either
sell the Mortgage Loans and  distribute  the proceeds of the  liquidation of the
Trust,  or shall  distribute  equitably  in kind all of the  assets of the Trust
Estate to the remaining Owners of the Certificates, each in accordance with such
plan,  so  that  the  liquidation  or  distribution  of the  Trust  Estate,  the
distribution  of any  proceeds of the  liquidation  and the  termination  of the
Pooling and  Servicing  Agreement  occur no later than the close of the 90th day
after  the date of  adoption  of the plan of  liquidation  and such  liquidation
qualifies as a Qualified Liquidation.

     The Pooling and Servicing Agreement  additionally provides that (i) certain
Owners of the Class R Certificates and the Master Servicer may, at their option,
purchase,  and the  Trustee may sell at  auction,  from the Trust all  remaining
Mortgage  Loans and other  property  then  constituting  the Trust  Estate,  and
thereby effect early retirement of the Certificates,  on any Monthly  Remittance
Date  on  or  after  the  Optional  Termination  Date  and  (ii)  under  certain
circumstances relating to the qualification of the Trust Estate as a REMIC under
the Code the Mortgage Loans may be sold,  thereby effecting the early retirement
of the Certificates.

                                      A-6
<PAGE>


     The Trustee  shall give written  notice of  termination  of the Pooling and
Servicing Agreement to each Owner in the manner set forth therein.

     The  Certificate  Insurer or the Owners of the  majority of the  Percentage
Interests represented by the Class A Certificates with the prior written consent
of the  Certificate  Insurer  have the right to exercise  any trust or power set
forth in Section 6.11 of the Pooling and Servicing Agreement.

     As provided in the Pooling and  Servicing  Agreement and subject to certain
limitations  therein set forth and referred to on the face hereof,  the transfer
of this  Certificate  is  registrable  in the  Register  upon  surrender of this
Certificate  for  registration  of  transfer  at the  office  designated  as the
location  of  the  Register  duly  endorsed  by,  or  accompanied  by a  written
instrument of transfer in form  satisfactory  to the Registrar duly executed by,
the Owner hereof or his attorney duly  authorized in writing,  and thereupon one
or more new Certificates of the like Class, tenor and a like Percentage Interest
will be issued to the designated transferee or transferees.

     The Pooling and Servicing  Agreement  permits,  with certain  exceptions as
therein  provided,  the amendment  thereof and the  modifications  of rights and
obligations of the parties provided therein by the Depositor,  the Trustee,  the
Seller and the Master Servicer at any time and from time to time, with the prior
written  approval  of the  Certificate  Insurer  and  without the consent of the
Owners;  provided, that in certain circumstances provided for in the Pooling and
Servicing  Agreement,  such  consent of the  Owners  will be  required  prior to
amendments. Any such consent by the Owner, at the time of the giving thereof, of
this  Certificate  shall be conclusive  and binding upon such Owner and upon all
future  Owners  of the  Certificate  and  of any  Certificate  issued  upon  the
registration  of Transfer hereof or in exchange hereof or in lieu hereof whether
or not notation of such consent or waiver is made upon this Certificate.

     The Trustee is required to furnish certain information on each Distribution
Date to the Owner of this certificate as more fully described in the Pooling and
Servicing Agreement.

     The Class A-[ ] Certificates  are issuable only as registered  Certificates
in minimum  denominations of $25,000 original Certificate  Principal Balance and
multiples of $1,000 in excess thereof (except that one Class A-[__]  Certificate
may be issued in an amount less than  $25,000 or in an integral  multiple  other
than $1,000).  As provided in the Pooling and Servicing Agreement and subject to
certain limitations therein set forth, Class A-[ ] Certificates are exchangeable
for new Class A-[ ] Certificates of authorized denominations evidencing the same
aggregate principal amount.

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

     The Trustee and any agent of the Trustee may treat the Person in whose name
this Certificate is registered as the owner hereof for all purposes, and neither
the Trustee or any such agent shall be

                                      A-7
<PAGE>


affected by notice to the  contrary,  except as may  otherwise  be  specifically
provided in the Pooling and Servicing  Agreement with respect to the Certificate
Insurer.


                                      A-8
<PAGE>



                                    EXHIBIT B


                                   [RESERVED]





















                                      B-1

<PAGE>

                                                                       EXHIBIT C
                                                     FORM OF CLASS R CERTIFICATE


     SOLELY FOR FEDERAL  INCOME TAX  PURPOSES,  THIS  CERTIFICATE  REPRESENTS AN
INTEREST  IN ONE CLASS OF  "RESIDUAL  INTERESTS"  IN ONE "REAL  ESTATE  MORTGAGE
INVESTMENT  CONDUIT" (A "REMIC") AS THOSE TERMS ARE  DEFINED,  RESPECTIVELY,  IN
SECTION  860G AND 860D OF THE  INTERNAL  REVENUE  CODE OF 1986,  AS AMENDED (THE
"CODE"), ASSUMING COMPLIANCE WITH THE REMIC PROVISIONS OF THE CODE.

     THIS  CERTIFICATE HAS NOT BEEN REGISTERED OR QUALIFIED UNDER THE SECURITIES
ACT OF 1933,  AS AMENDED (THE "ACT") OR THE  SECURITIES  LAWS OF ANY STATE.  ANY
RESALE  OR  TRANSFER  OF  THIS   CERTIFICATE   WITHOUT  SUCH   REGISTRATION   OR
QUALIFICATION  MAY BE MADE ONLY IN A  TRANSACTION  WHICH DOES NOT  REQUIRE  SUCH
REGISTRATION OR  QUALIFICATION  AND IN ACCORDANCE WITH THE PROVISIONS OF SECTION
5.08 OF THE POOLING AND SERVICING AGREEMENT REFERRED TO HEREIN.

     TRANSFER  OF THIS CLASS R  CERTIFICATE  IS  RESTRICTED  AS SET FORTH IN THE
POOLING AND SERVICING AGREEMENT.  NO TRANSFER OF THIS CLASS R CERTIFICATE MAY BE
MADE TO A "DISQUALIFIED  ORGANIZATION"  AS DEFINED IN SECTION  860E(e)(5) OF THE
CODE. SUCH TERM INCLUDES THE UNITED STATES,  ANY STATE OR POLITICAL  SUBDIVISION
THEREOF, ANY FOREIGN GOVERNMENT, ANY INTERNATIONAL  ORGANIZATION,  ANY AGENCY OR
INSTRUMENTALITY   OF  ANY  OF  THE   FOREGOING   (OTHER  THAN  CERTAIN   TAXABLE
INSTRUMENTALITIES),  ANY COOPERATIVE  ORGANIZATION FURNISHING ELECTRIC ENERGY OR
PROVIDING  TELEPHONE  SERVICE  TO PERSONS IN RURAL  AREAS,  OR ANY  ORGANIZATION
(OTHER  THAN A FARMERS'  COOPERATIVE)  THAT IS EXEMPT  FROM  FEDERAL  INCOME TAX
UNLESS SUCH ORGANIZATION IS SUBJECT TO THE TAX ON UNRELATED  BUSINESS INCOME. NO
TRANSFER OF THIS CLASS R CERTIFICATE  WILL BE REGISTERED BY THE REGISTRAR UNLESS
THE  PROPOSED  TRANSFEREE  HAS  DELIVERED AN  AFFIDAVIT  AFFIRMING,  AMONG OTHER
THINGS, THAT THE PROPOSED  TRANSFEREE IS NOT A DISQUALIFIED  ORGANIZATION AND IS
NOT  ACQUIRING  THE  CLASS R  CERTIFICATE  FOR  THE  ACCOUNT  OF A  DISQUALIFIED
ORGANIZATION.  A COPY  OF THE  FORM  OF  AFFIDAVIT  REQUIRED  OF  EACH  PROPOSED
TRANSFEREE IS ON FILE AND AVAILABLE FROM THE TRUSTEE.

                                      C-1
<PAGE>


     A TRANSFER IN VIOLATION OF THE APPLICABLE  RESTRICTIONS  MAY GIVE RISE TO A
SUBSTANTIAL  TAX UPON THE TRANSFEROR OR, IN CERTAIN CASES,  UPON AN AGENT ACTING
FOR THE  TRANSFEREE.  A PASS-THROUGH  ENTITY THAT HOLDS THIS CLASS R CERTIFICATE
AND THAT HAS A DISQUALIFIED  ORGANIZATION  AS A RECORD OWNER IN ANY TAXABLE YEAR
GENERALLY  WILL BE SUBJECT  TO A TAX FOR EACH SUCH YEAR EQUAL TO THE  PRODUCT OF
(A) THE  AMOUNT  OF  EXCESS  INCLUSIONS  WITH  RESPECT  TO THE  PORTION  OF THIS
CERTIFICATE  OWNED  THROUGH  SUCH  PASS-THROUGH   ENTITY  BY  SUCH  DISQUALIFIED
ORGANIZATION, AND (B) THE HIGHEST MARGINAL FEDERAL TAX RATE ON CORPORATIONS. FOR
PURPOSES OF THE PRECEDING  SENTENCE,  THE TERM  "PASS-THROUGH"  ENTITY  INCLUDES
REGULATED  INVESTMENT  COMPANIES,  REAL ESTATE INVESTMENT  TRUSTS,  COMMON TRUST
FUNDS, PARTNERSHIPS, TRUSTS, ESTATES, COOPERATIVES TO WHICH PART I OF SUBCHAPTER
1T OF THE CODE APPLIES AND, EXCEPT AS PROVIDED IN REGULATIONS, NOMINEES.

     NEITHER THIS  CERTIFICATE NOR THE UNDERLYING  MORTGAGE LOANS ARE INSURED OR
GUARANTEED BY THE FEDERAL DEPOSIT INSURANCE CORPORATION, THE GOVERNMENT NATIONAL
MORTGAGE ASSOCIATION OR ANY OTHER GOVERNMENTAL AGENCY.

                             BLOCK MORTGAGE FINANCE
                    ASSET BACKED CERTIFICATES, SERIES _______
                                     CLASS R
                               (Residual Interest)

              Representing Certain Interests Relating to a Pool of
             Mortgage Loans formed by Block Mortgage Finance, Inc.
                                 and Serviced by

                           BLOCK FINANCIAL CORPORATION

     (This  Certificate  does not represent an interest in, or an obligation of,
nor are the  underlying  Mortgage Loans insured or guaranteed by, Block Mortgage
Finance,  Inc., Block Financial  Corporation or Companion Mortgage  Corporation,
________________________or  any of their affiliates. This Certificate represents
a fractional residual ownership interest in the Trust
Estate as defined below.)
                                                          _____________________
No: R-__                                                                   Date
Percentage Interest ________%                             _____________________
                                                               Registered Owner


                                      C-2
<PAGE>



Trustee Execution

_______________________________________________,
not personally liable but solely as Trustee for
Block Mortgage Finance Asset Backed Certificates,
Series  ______________

By:_________________________________
Name:_______________________________
Title:______________________________
Date of Execution:__________________

Trustee Authentication

_______________________________________________,
not personally but solely as Trustee for Block
Mortgage Finance Asset Backed Certificates,
Series _______________

By:_________________________________
Name:_______________________________
Title:______________________________
Date of Authentication______________





                                      C-3
<PAGE>


     The registered  Owner named above is the  registered  Owner of a fractional
interest in (a) the  Mortgage  Loans  (other  than any  principal  and  interest
payments  received or, with respect to Actuarial  Loans, due thereon on or prior
to the Cut-Off  Date) listed in Schedule I-A and Schedule I-B to the Pooling and
Servicing Agreement which the Seller has caused to be delivered to the Depositor
and  the  Depositor  has  caused  to  be  delivered  to  the  Trustee  (and  all
substitutions  therefor  as  provided  by  Sections  3.03,  3.04 and 3.06 of the
Pooling  and  Servicing  Agreement),  together  with the related  Mortgage  Loan
documents  and the  Seller's  and  Depositor's  interest in any  Property  which
secured a Mortgage  Loan but which has been acquired by  foreclosure  or deed in
lieu of  foreclosure,  and all payments  thereon and proceeds of the conversion,
voluntary or involuntary,  of the foregoing;  (b) such amounts as may be held by
the Trustee in the  Distribution  Account,  exclusive of investment  earnings on
such  amounts  (except  as  otherwise  provided  in the  Pooling  and  Servicing
Agreement)  and such  amounts may be held by the Master  Servicer in the name of
the Trustee in the Collection  Account, if any, exclusive of investment earnings
thereon (except as otherwise  provided in the Pooling and Servicing  Agreement),
whether  in the  form of  cash,  instruments,  securities  or  other  properties
(including  any  Permitted  Investments  held by the Master  Servicer);  and (c)
proceeds of all the  foregoing  (including,  but not by way of  limitation,  all
proceeds of any mortgage insurance,  hazard insurance and title insurance policy
relating to the Mortgage Loans, cash proceeds,  accounts,  accounts  receivable,
notes, drafts,  acceptances,  chattel paper, checks, deposit accounts, rights to
payment of any and every kind,  and other forms of obligations  and  receivables
which at any time  constitute  all or part of or are included in the proceeds of
any of the  foregoing) to pay the  Certificates  as specified in the Pooling and
Servicing Agreement.

      This  Certificate  is  one  of a  Class  of  duly-authorized  Certificates
designated as Block Mortgage Finance Asset Backed Certificates,  Series _______,
Class R (Residual  Interest) (the "Class R  Certificates")  and issued under and
subject to the terms,  provisions  and  conditions  of that certain  Pooling and
Servicing   Agreement   dated  as  of  _________  (the  "Pooling  and  Servicing
Agreement")  by and among Block Mortgage  Finance,  Inc., in its capacity as the
Depositor (the "Depositor"),  Companion Mortgage Corporation, in its capacity as
the Seller (the "Seller"),  Block Financial Corporation,  in its capacity as the
Master Servicer (the "Master Servicer"), and__________________,  in its capacity
as the Trustee (the  "Trustee"),  to which Pooling and  Servicing  Agreement the
Owner of this  Certificate  by virtue of acceptance  hereof assents and by which
such Owner is bound.  Also issued under the Pooling and Servicing  Agreement are
Certificates   designated  as  Block  Mortgage   Finance,   Inc.,  Asset  Backed
Certificates,  Series _______, Class A-1, Class A-2, Class A-3, Class A-4, Class
A-5, Class A-6, Class A-7 and Class A-8 Certificates (collectively, the "Class A
Certificates").  The  Class A  Certificates  and the  Class R  Certificates  are
together referred to herein as the  "Certificate."  Terms capitalized herein and
not otherwise defined herein shall have the respective meanings set forth in the
Pooling and Servicing Agreement.

      On the 25th day of each month, or, if such day is not a Business Day, then
the next  succeeding  Business Day (each such day being a  "Distribution  Date")
commencing  ______________,  each Owner of a Class R Certificate as of the close
of business on the last day of the calendar month



                                      C-4
<PAGE>


immediately  preceding the calendar  month in which a  Distribution  Date occurs
(the "Record  Date") will be entitled to receive the Residual Net Monthly Excess
Cashflow relating to such Certificate on such Distribution Date.

      Distributions  will be made in  immediately  available  funds to Owners of
Class R Certificates having an aggregate  Percentage Interest of at least 10% by
wire  transfer to the account of such Owner at a domestic  bank or other  entity
having  appropriate  facilities  therefor,  if such  Owner has so  notified  the
Trustee,  or  otherwise  by check  mailed to the address of the person  entitled
thereto as it appears on the Register.

     The Trustee or any duly-appointed Paying Agent will duly and punctually pay
distributions  with respect to this  Certificate  in  accordance  with the terms
hereof and the Pooling and Servicing Agreement.

     Amounts properly  withheld under the Code by any Person from a distribution
to any Owner  shall be  considered  as having  been paid by the  Trustee to such
Owner for all purposes of the Pooling and Servicing Agreement.

     The Mortgage Loans will be serviced by the Master Servicer  pursuant to the
Pooling and Servicing Agreement. The Pooling and Servicing Agreement permits the
Master Servicer to enter into Sub-Servicing Agreements with certain institutions
eligible for appointment as Sub-Servicers  for the servicing and  administration
of certain Mortgage Loans. No appointment of any Sub-Servicer  shall release the
Master  Servicer  from any of its  obligations  under the Pooling and  Servicing
Agreement.

     This Certificate does not represent a deposit or other obligation of, or an
interest in, nor are the  underlying  Mortgage  Loans insured or guaranteed  by,
Block Mortgage Finance,  Inc., Block Financial  Corporation,  Companion Mortgage
Corporation,   ________________________or   any  of   their   affiliates.   This
Certificate is limited in right of payment to certain collections and recoveries
relating  to the  Mortgage  Loans and  amounts on  deposit  in the  Distribution
Account  and  the  Collection  Account,  all  as  more  specifically  set  forth
hereinabove and in the Pooling and Servicing Agreement.

     No Owner  shall have any right to  institute  any  proceeding,  judicial or
otherwise,  with  respect to the Pooling  and  Servicing  Agreement,  or for the
appointment of a receiver or trustee,  or for any other remedy under the Pooling
and Servicing Agreement except in compliance with the terms thereof.

     Notwithstanding   any  other   provisions  in  the  Pooling  and  Servicing
Agreement,  the Owner of any Certificate  shall have the right which is absolute
and unconditional to receive distributions to the extent provided in the Pooling
and Servicing Agreement with respect to such Certificate or to



                                      C-5
<PAGE>


institute  suit for the  enforcement  of any such  distribution,  and such right
shall not be impaired without the consent of such Owner.

     The Pooling and Servicing  Agreement provides that the obligations  created
thereby will terminate upon the payment to the Owners of all  Certificates  from
amounts other than those available under the Certificate  Insurance  Policies of
all amounts held by the Trustee and required to be paid to such Owners  pursuant
to the Pooling and Servicing Agreement upon the latest to occur of (a) the final
payment or other  liquidation (or any advance made with respect  thereto) of the
last  Mortgage  Loan in the Trust Estate,  (b) the  disposition  of all property
acquired in respect of any Mortgage Loan  remaining in the Trust Estate,  (c) at
any time when a  Qualified  Liquidation  of the  Trust  Estate  is  effected  as
described  below,  and (d) the final payment to the  Certificate  Insurer of all
amounts  owing to it. To  effect a  termination  of the  Pooling  and  Servicing
Agreement  pursuant to clause (c) above,  the Owners of a majority in Percentage
Interest  represented by the Class A Certificates  then Outstanding shall direct
the Trustee on behalf of the Trust to adopt a plan of complete  liquidation,  as
contemplated  by Section  860F(a)(4)  of the Code,  and the Trustee shall either
sell the Mortgage Loans and  distribute  the proceeds of the  liquidation of the
Trust,  or shall  distribute  equitably  in kind all of the  assets of the Trust
Estate to the remaining Owners of the Certificates, each in accordance with such
plan,  so  that  the  liquidation  or  distribution  of the  Trust  Estate,  the
distribution  of any  proceeds of the  liquidation  and the  termination  of the
Pooling and  Servicing  Agreement  occur no later than the close of the 90th day
after  the date of  adoption  of the plan of  liquidation  and such  liquidation
qualifies as a Qualified Liquidation.

     The Pooling and Servicing Agreement  additionally provides that (i) certain
Owners of the Class R Certificates  or the Master  Servicer may at their option,
purchase,  and the  Trustee may sell at  auction,  from the Trust all  remaining
Mortgage  Loans and other  property  then  constituting  the Trust  Estate,  and
thereby effect early retirement of the Certificates,  on any Monthly  Remittance
Date  on  or  after  the  Optional  Termination  Date  and  (ii)  under  certain
circumstances relating to the qualification of Trust Estate as a REMIC under the
Code the Mortgage Loans may be sold,  thereby  effecting the early retirement of
the Certificates.

     The Trustee  shall give written  notice of  termination  of the Pooling and
Servicing Agreement to each Owner in the manner set forth therein.

     The  Certificate  Insurer  or the Owners of a  majority  of the  Percentage
Interests  represented by the Class A  Certificates  then  Outstanding  with the
prior written consent of the Certificate Insurer, or, if there are no longer any
Class A  Certificates  then  Outstanding,  by such  majority  of the  Percentage
Interests  represented by the Class R Certificates  then  outstanding,  have the
right to  exercise  any trust or power set forth in Section  6.11 of the Pooling
and Servicing Agreement.

     As provided in the Pooling and  Servicing  Agreement and subject to certain
limitations  therein set forth and referred to on the face hereof,  the transfer
of this Certificate is registrable in the

                                      C-6
<PAGE>


Register upon surrender of this  Certificate for registration of transfer at the
office  designated  as the  location  of  the  Register  duly  endorsed  by,  or
accompanied  by a written  instrument  of transfer in form  satisfactory  to the
Registrar duly executed by, the Owner hereof or his attorney duly  authorized in
writing, and thereupon one or more new Certificates of the like Class, tenor and
a like  Percentage  Interest  will be issued  to the  designated  transferee  or
transferees.

     The Pooling and Servicing  Agreement  permits,  with certain  exceptions as
therein  provided,  the amendment  thereof and the  modifications  of rights and
obligations of the parties provided therein by the Depositor,  the Trustee,  the
Seller and the Master Servicer at any time and from time to time, with the prior
written approval of the Certificate  Insurer and not less than a majority of the
Percentage  Interest  represented  by each affected Class of  Certificates  then
Outstanding,  and in certain other circumstances provided for in the Pooling and
Servicing  Agreement may be amended without the consent of the Owners.  Any such
consent by the Owner,  at the time of the giving  thereof,  of this  Certificate
shall be  conclusive  and binding upon such Owner and upon all future  Owners of
the Certificate and of any Certificate  issued upon the registration of Transfer
hereof or in exchange  hereof or in lieu hereof  whether or not notation of such
consent or waiver is made upon this Certificate.

     The Trustee is required to furnish certain information on each Distribution
Date to the Owner of this  Certificates  as more fully  described in the Pooling
and Servicing Agreement.

     The Class R Certificates are issuable only as registered  Certificates.  As
provided  in  the  Pooling  and  Servicing  Agreement  and  subject  to  certain
limitations  therein set forth,  Class R Certificates  are  exchangeable for new
Class R  Certificates  evidencing  the same  Percentage  Interest as the Class R
Certificates exchanged.

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

     The Trustee and any agent of the Trustee may treat the Person in whose name
this Certificate is registered as the owner hereof for all purposes, and neither
the Trustee  nor any such agent  shall be  affected  by notice to the  contrary,
except as may  otherwise be  specifically  provided in the Pooling and Servicing
Agreement with respect to the Certificate Insurer.


                                      C-7
<PAGE>


                                                                       EXHIBIT D


                             PAYOFF CERTIFICATION
                             --------------------


     WHEREAS,  the  undersigned  is an  Authorized  Officer  of  Block  Mortgage
Finance,  Inc.,  a Delaware  corporation,  in its  capacity  as  Depositor  (the
"Depositor") of a certain pool of mortgage loans heretofore conveyed in trust to
_________________________,  a  national  banking  association  (the  "Trustee"),
pursuant  to  that  certain   Pooling  and  Servicing   Agreement  dated  as  of
_______________,  (the "Pooling and Servicing  Agreement")  among the Depositor,
Block Financial Corporation, as Master Servicer, Companion Mortgage Corporation,
as Seller, and the Trustee; and

     WHEREAS,  the  Depositor  is required,  pursuant to Section  3.05(c) of the
Pooling and  Servicing  Agreement  to deliver this Payoff  Certification  to the
Trustee with respect to all Mortgage Loans which have been prepaid in full after
the Cut-Off Date and prior to the Startup Day (as those terms are defined in the
Pooling and Servicing Agreement).

     NOW,  THEREFORE,  the Depositor  hereby  certifies  that each Mortgage Loan
identified on the attached Schedule I has been prepaid in full after the Cut-Off
Date and prior to the Startup Day (as those terms are defined in the Pooling and
Servicing Agreement).

                               BLOCK MORTGAGE FINANCE, INC.,
                               as Depositor



                               By:
                               Name:
                               Title:





Dated _________________


                                      D-1
<PAGE>


                                  SCHEDULE I


































                                      D-2
<PAGE>


                                                                       EXHIBIT E

                                                       FORM OF TRUSTEE'S RECEIPT


                      TRUSTEE'S ACKNOWLEDGEMENT OF RECEIPT

     ____________________________,   a  national  banking  association,  in  its
capacity as trustee (the  "Trustee")  under that certain  Pooling and  Servicing
Agreement dated as of ____________ (the "Pooling and Servicing Agreement") among
Block Mortgage  Finance,  Inc., as Depositor,  Block Financial  Corporation,  as
Master Servicer,  Companion  Mortgage  Corporation,  as Seller, and the Trustee,
hereby acknowledges receipt (subject to review as required by Section 3.06(a) of
the Pooling and Servicing  Agreement) of the items delivered to it by the Seller
and the  Depositor  with  respect  to the  Mortgage  Loans  pursuant  to Section
3.05(b)(i) (A) and (B) of the Pooling and Servicing Agreement.

     The Schedules of Mortgage Loans are attached to this Receipt.

     The Trustee  hereby  additionally  acknowledges  that it shall  review such
items as required by Section 3.06(a) of the Pooling and Servicing  Agreement and
shall  otherwise  comply  with  Section  3.06(b) of the  Pooling  and  Servicing
Agreement as required thereby.

                              ________________________________________________,
                              as Trustee

                              By:_____________________________________________

                              Title:__________________________________________

Dated:  _________________


                                      E-1
<PAGE>


                                                                       EXHIBIT F

                                                      FORM OF POOL CERTIFICATION

                               POOL CERTIFICATION

     WHEREAS,     the    undersigned    is    an    Authorized     Officer    of
_______________________,  a national banking association, acting in its capacity
as trustee  (the  "Trustee")  of a certain  pool of mortgage  loans (the "Pool")
heretofore  conveyed in trust to the Trustee,  pursuant to that certain  Pooling
and Servicing  Agreement dated as of ______________  (the "Pooling and Servicing
Agreement") among Block Mortgage Finance,  Inc., as Depositor (the "Depositor"),
Block Financial Corporation, as Master Servicer, Companion Mortgage Corporation,
as Seller, and the Trustee; and

     WHEREAS,  the  Trustee is  required,  pursuant  to  Section  3.06(a) of the
Pooling and Servicing Agreement, to review the Files relating to the Pool within
a specified  period  following the Startup Day and to notify the Seller promptly
of any defects  with  respect to the Pool,  and the Seller is required to remedy
such defects or take certain other action,  all as set forth in Section  3.06(b)
of the Pooling and Servicing Agreement; and

     WHEREAS,  Section 3.06(a) of the Pooling and Servicing  Agreement  requires
the Trustee to deliver this Pool  Certification upon the satisfaction of certain
conditions set forth therein.

     NOW,  THEREFORE,  the Trustee hereby  certifies that it has determined that
all required  documents  (or  certified  copies of  documents  listed in Section
3.05(b) of the Pooling and Servicing  Agreement) have been executed or received,
and that such documents relate to the Mortgage Loans identified in (i), (ii) and
(viii) of the  definition of the Schedules of Mortgage Loans pursuant to Section
3.06(a)  of the  Pooling  and  Servicing  Agreement  or, in the event  that such
documents  have not been  executed  and  received  or do not so  relate  to such
Mortgage Loans,  other than as set forth on Schedule I hereto. The Trustee makes
no certification hereby, however, with respect to any intervening assignments or
assumption and modification agreements.

                                    ________________________________________,
                                    as Trustee

                                    By:______________________________________

                                    Title:___________________________________

Dated: _________________

                                      F-1
<PAGE>


                                                                       EXHIBIT G
                                                          FORM OF DELIVERY ORDER

                                 DELIVERY ORDER


                             BLOCK MORTGAGE FINANCE

                           Asset Backed Certificates,
                                 Series _______

                      Depositor's Order to the Trustee for
                   Execution and Delivery of the Certificates
                                Dated: __________
                  _____________________________________________


     Pursuant  to Section  4.01 of the  Pooling  and  Servicing  Agreement  (the
"Pooling  and  Servicing  Agreement"),  dated as of  ______________,  among  the
Depositor, Block Financial Corporation,  as Master Servicer,  Companion Mortgage
Corporation,  as Seller and the  Trustee  (each as defined  in the  Pooling  and
Servicing Agreement), the Depositor hereby requests that the Trustee execute and
authenticate  the Block  Mortgage  Finance  Asset  Backed  Certificates,  Series
________  (the   "Certificates"),   and  register  said   Certificates   in  the
denominations or percentages, as applicable, as set forth on Exhibit A hereto.

     The Depositor  further  requests that the Trustee  deliver all of the Class
A-1,  Class A-2, Class A-3, Class A-4, Class A-5, Class A-6, Class A-7 and Class
A-8  Certificates  to The  Depository  Trust  Company in New York,  New York, on
behalf of __________________ and ___________________  (the "Underwriters") or at
such other location as ________________,  on behalf of the Underwriters, advises
the Trustee.

                                    BLOCK MORTGAGE FINANCE, INC.



                                    By: _____________________________________
                                    Name:
                                    Title:


                                      G-1
<PAGE>



                                                                       EXHIBIT H

                     FORM OF AFFIDAVIT FOR CLASS R TRANSFER

                          AFFIDAVIT PURSUANT TO SECTION
                         860E(e) OF THE INTERNAL REVENUE
                            CODE OF 1986, AS AMENDED


STATE OF               )
                       ) ss:
COUNTY OF              )

     [NAME OF OFFICER], being first duly sworn, deposes and says:

            1.  That he is  [Title  of  Officer]  of  [Name  of  Investor]  (the
"Investor"),  a [savings institution]  [corporation] duly organized and existing
under the laws of [the State of __________]  [the United  States],  on behalf of
which he makes this affidavit.

            2. That (i) the Investor is not a  "disqualified  organization"  and
will not be a  "disqualified  organization"  as of [date of transfer]  (For this
purpose,  a "disqualified  organization"  means the United States,  any state or
political  subdivision  thereof,  any  foreign  government,   any  international
organization,  any agency or instrumentality of any of the foregoing (other than
certain  taxable  instrumentalities),  any cooperative  organization  furnishing
electric energy or providing telephone service to persons in rural areas, or any
organization  (other than a farmers'  cooperative)  that is exempt from  federal
income tax unless such organization is subject to the tax on unrelated  business
income);  (ii) it is not acquiring the Class R Certificate  for the account of a
disqualified organization; (iii) it consents to any amendment of the Pooling and
Servicing  Agreement that shall be deemed  necessary by the Trustee (upon advice
of counsel) to  constitute a reasonable  arrangement  to ensure that the Class R
Certificates  will  not  be  owned  directly  or  indirectly  by a  disqualified
organization;  and (iv) it will not transfer such Class R Certificate unless (a)
it has received from the transferee an affidavit in substantially  the same form
as this affidavit  containing these same four  representations and (b) as of the
time of the transfer,  it does not have actual  knowledge that such affidavit is
false.

                                      H-1
<PAGE>


            IN WITNESS  WHEREOF,  the Investor has caused this  instrument to be
executed on its behalf,  pursuant to authority of its Board of Directors, by its
[Title of Officer] and its corporate seal to be hereunto  attached,  attested by
its [Assistant] Secretary, this ___ day of _______, _______.

                                                 [NAME OF INVESTOR]


                                                 By:___________________________
                                                    [Name of Officer]
                                                    [Title of Officer]

                                      H-2
<PAGE>



                                                                       EXHIBIT I

                           FORM OF LOST NOTE AFFIDAVIT


                               LOST NOTE AFFIDAVIT


      We, as  _____________________  (title) of Companion  Mortgage  Corporation
(the  "Seller")  and  as   _____________________   (title)  of  Block  Financial
Corporation  (the "Master  Servicer"),  are  authorized to make this  Affidavit.
Capitalized  terms used but not otherwise defined herein shall have the meanings
assigned to such terms in that  certain  Pooling and  Servicing  Agreement  (the
"Pooling and  Servicing  Agreement"),  dated as of  _____________,  by and among
Block Mortgage Finance,  Inc., Block Financial  Corporation,  Companion Mortgage
Corporation   and   ________________________.   In   connection   with  (i)  the
administration  of the Mortgage Loans held by  ____________________________,  as
Trustee  on  behalf of the  Owners  (the  "Trustee")  and (ii)  issuance  of the
Certificate Insurance Policies by  ___________________,  ___________________ and
__________________  (hereinafter called  "Deponents"),  being duly sworn, depose
and say that:

      (a)  Seller   previously   delivered  to  the  Trustee  a  signed  Initial
Certification with respect to a certain Note;

      (b) Such Note was  assigned or sold to the  Trustee  pursuant to the terms
and provisions of the Pooling and Servicing Agreement;

      (c) Such Note is not  outstanding  pursuant  to a request  for  release of
documents;

      (d) The aforesaid Note (hereinafter called the "Original") has been lost;

      (e) The  Seller  has made or caused  to be made  diligent  search  for the
Original and has been unable to find or recover the same;

      (f) The Seller was the owner of the  Original  at the time of loss and has
good title to the Original and has the right to convey good title thereto;

      (g) The Original  has not been  cancelled or assigned or pledged to anyone
other than the Depositor and Trustee;

                                      I-1
<PAGE>



      (h) The Seller has  assigned  all of its  interest in the  Original to the
Depositor pursuant to the Pooling and Servicing  Agreement and the Depositor has
assigned  all of its  interest in the  Original  to the Trustee  pursuant to the
Pooling and Servicing Agreement;

      (i)  Following  the  assignment  of the Original to the  Depositor and the
assignment of the Original by the Depositor to the Trustee,  the Trustee will be
the party  entitled to enforce  the  Original  pursuant to Section  3-309 of the
Uniform Commercial Code;

      (j)  Deponents  agree  that,  if said  Original  should ever come into the
possession, custody or power of either Seller or the Master Servicer, such party
will  immediately  and  without  consideration  surrender  said  Original to the
Trustee;

      (k) Attached  hereto is a true and correct copy of the Original,  endorsed
in blank by the mortgagee;

      (l)  Deponents  hereby  agree that the Seller and the Master  Servicer (a)
shall indemnify and hold harmless the Trustee and _______________________, their
successors  and  assigns,  against  any loss,  liability  or  damage,  including
reasonable  attorney's fees, resulting from the unavailability of any Originals,
including but not limited to any loss,  liability or damage arising from (i) any
false statement  contained in this  Affidavit,  (ii) any claim of any party that
has already  purchased the Mortgage  Loan  evidenced by the lost Original or any
interest in such Mortgage Loan,  (iii) any claim of any borrower with respect to
the existence of terms of a Mortgage Loan evidenced by the lost  Original,  (iv)
the issuance of a new  instrument  in lieu thereof and (v) any claim  whether or
not based upon or arising from  honoring or refusing to honor the Original  when
presented by any person (items (i) through (iv) above are  hereinafter  referred
to as the "Losses");


             [THE REMAINDER OF THIS PAGE INTENTIONALLY LEFT BLANK]

                                      I-2
<PAGE>


      (m) This  Affidavit  is  intended  to be  relied  on by the  Trustee,  its
successors and assigns and each of the Seller and the Master Servicer  represent
and warrant  that it has the  authority  to perform its  respective  obligations
under this Affidavit.

                              Executed this ______ day of _______, 199__,
                              on behalf of the Seller


                              By:
                              Name:
                              Title:




                              Executed this ______ day of _______, 199__,
                              on behalf of the Master Servicer


                              By:
                              Name:
                              Title:




                                      I-3
<PAGE>


State of __________     )
                        ) ss.
County of ________      )


      On   this   ____   day   of   ________,    199__,   before   me   appeared
___________________,  to me personally  know,  who being duly sworn did say that
he/she is the  ____________________  of Companion Mortgage Corporation,  and the
above  Affidavit  was signed and sealed on behalf of such  corporation  and said
_________________________  acknowledged  this  instrument to be the free act and
deed of said corporation.




                              Notary Public
                              in and for the State of


My Commission Expires:


State of __________     )
                        ) ss.
County of ________      )


      On   this   ____   day   of   ________,    199__,   before   me   appeared
___________________,  to me personally  know,  who being duly sworn did say that
he/she is the ____________________ of Block Financial Corporation, and the above
Affidavit  was  signed  and  sealed  on  behalf  of such  corporation  and  said
_________________________  acknowledged  this  instrument to be the free act and
deed of said corporation.





                              Notary Public
                              in and for the State of


My Commission Expires:

                                      I-4
<PAGE>

                                                                  EXHIBIT J


                                   [RESERVED]







                                      J-1
<PAGE>



                                                                       EXHIBIT K

                         TERMINATION AUCTION PROCEDURES

     The  following  sets  forth  the  auction  procedures  to  be  followed  in
connection  with a sale  effected  pursuant  to Section  9.03 of the Pooling and
Servicing  Agreement (the  "Agreement"),  dated as of  ____________  among Block
Mortgage Finance,  Inc., as Depositor,  Block Financial  Corporation,  as Master
Servicer,    Companion   Mortgage   Corporation,    as   Seller,    and_________
________________,  as  Trustee.  Capitalized  terms  used  herein  that  are not
otherwise defined shall have the meanings described thereto in the Agreement.

1.   Pre-Auction Process

     (a)       Upon  receiving  notice of the Auction  Date,  the  Advisor  will
               initiate its general Termination Auction procedures consisting of
               the following:  (i) with the  assistance of the Master  Servicer,
               prepare   a   general   solicitation   package   along   with   a
               confidentiality  agreement;  (ii)  develop  a list  of  qualified
               bidders,  in a  commercially  reasonable  manner;  (iii) initiate
               contact with all qualified  bidders;  (iv) send a confidentiality
               agreement to all qualified bidders;  (v) upon receipt of a signed
               confidentiality  agreement,  send  solicitation  packages  to all
               interested bidders on behalf of the Trustee;  and (vi) notify the
               Master  Servicer  and  Trustee  of  all  potential   bidders  and
               anticipated timetable.

     (b)       The general solicitation package will include: (i) the prospectus
               supplement and prospectus from the initial public offering of any
               of the Class A  Certificates;  (ii)  copies  of the prior  year's
               monthly  servicing  reports;  (i) a form of a Sale and  Servicing
               Agreement  prepared by the Trustee  and the Master  Servicer  (or
               prepared  by the  Advisor  and  approved  by the  Trustee and the
               Master  Servicer) which Agreement shall provide that the Mortgage
               Loans are being sold  without  recourse  to the  Trustee  and the
               Owners; (ii) a description of the minimum purchase price required
               to cause the Trustee to sell the  Mortgage  Loans as set forth in
               Section 9.03 of the Agreement;  (iii) a formal  bidsheet;  (iv) a
               detailed  timetable;  and  (v) a  preliminary  data  tape  of the
               aggregate  Loan  Balance  of the  Mortgage  Loans  as of a recent
               Distribution  Date  reflecting the same data  attributes  used to
               create the  Cut-Off  Date  tables for the  prospectus  supplement
               dated ______________ relating to the public offering of the Class
               A Certificates.  None of the Trustee,  the Master  Servicer,  the
               Depositor  or the Seller  shall be required to produce an updated
               prospectus or prospectus supplement, and the

                                      K-1
<PAGE>


               auction procedures shall be carried out in a manner that does not
               constitute a public offering of securities.

     (c)       The Trustee,  with the assistance of the Master  Servicer and the
               Advisor,  will maintain an auction package  beginning at the time
               of closing of the  transaction,  which will contain the documents
               listed under clauses (i)-(ii) of the preceding paragraph.

     (d)       The  Advisor  will send  solicitation  packages to all bidders at
               least 15 Business Days before the Auction  Date.  Bidders will be
               required to submit any due diligence  questions in writing to the
               Advisor for  determination of their  relevancy,  no later than 10
               Business  Days before the Auction Date.  The Master  Servicer and
               the Advisor will be required to satisfy all relevant questions at
               least five Business Days prior to the Auction Date and distribute
               the questions and answers to all bidders.

2.   Auction Process

     (a)       The Advisor,  any  underwriter,  the  Certificate  Insurer or any
               Owner  will be  allowed  to bid in the  Auction,  but will not be
               required to do so.

     (b)       The Seller and the Master Servicer will also be allowed to bid in
               the Termination Auction if it deems appropriate,  but will not be
               required to do so.

     (c)       On the Auction  Date,  all bids will be due by  facsimile  to the
               offices of the Trustee by 1:00 p.m. New York City time,  with the
               winning  bidder to be notified  by 2:00 p.m.  New York City time.
               All  acceptable  bids  (as  described  in  Section  9.03  of  the
               Agreement)  will be due on a  conforming  basis on the bid  sheet
               contained in the solicitation package.

     (d)       If the  Trustee  receives  fewer than two market  value bids from
               participants in the market for mortgage loans willing and able to
               purchase  the  Mortgage  Loans,  the  Trustee  shall  decline  to
               consummate the sale.

     (e)       Upon  notification  to the winning  bidder,  a good faith deposit
               equal to one percent  (1%) of the  aggregate  Loan Balance of the
               Mortgage  Loans will be required to be wired to the Trustee  upon
               acceptance  of the bid.  This  deposit,  along with any  interest
               income attributable to it, will be credited to the purchase price
               but will not be refundable. The Trustee will establish a separate
               account for the acceptance of the good faith deposit,  until such
               time as the account is fully funded and all

                                      K-2
<PAGE>


               monies are transferred into the Collection Account, such time not
               to be later than one Business Day before the related Distribution
               Date (as described above).

     (f)       The winning bidder will receive on the Auction Date a copy of the
               draft Sale and Servicing Agreement.

     (g)       The  Advisor  will  provide  to the  Trustee a letter  concluding
               whether or not the winning bid is a fair  market  value bid.  The
               Advisor  will  also  provide  such  letter  if it is the  winning
               bidder.  In the case where the Advisor or the Master  Servicer is
               the winning  bidder it will  provide for market  comparables  and
               valuations in its letter.

     (h)       The Auction will stipulate  that the Master  Servicer be retained
               to service the Mortgage  Loans sold  pursuant to the terms of the
               Sale and Servicing Agreement.

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

                                      K-3
<PAGE>


                                                                       EXHIBIT L

                           FORM OF LIQUIDATION REPORT
Customer Name:
Account Number:
Original Principal Balance:

1.   Type of Liquidation (REO disposition/charge-off/short pay-off)

     - Date last paid
     - Date of foreclosure
     - Date of REO
     - Date of REO Disposition
     - Property Sale Price/Estimated Market Value at disposition

2.   Liquidation Proceeds

     Principal Prepayment                                        $____________
     Property Sale Proceeds                                       ____________
     Insurance Proceeds                                           ____________
     Other (itemize)                                              ____________

     Total Proceeds                                              $____________

3.   Liquidation Expenses

     Servicing Advances                                          $____________
     Monthly Advances                                             ____________
     Contingency Fees                                             ____________
     Excess Servicing Fees                                        ____________
     Servicing Fees                                               ____________
     Annual Expense Escrow Amount                                 ____________
     Supplemental Fee (if any)                                    ____________
     Additional Interest (if any)                                 ____________

     Total Advances                                              $____________

4.   Net Liquidation Proceeds $____________ (Item 2 minus Item 3)

5.   Principal Balance of Mortgage Loan                          $____________

6.   Loss, if any (Item 5 minus Item 4)                          $____________


                                      L-1
<PAGE>

                                                                       EXHIBIT M


               FORM OF REQUEST FOR RELEASE/RETURN OF DOCUMENTS


____________________________                          ____________, 19__
____________________________
____________________________
Attention:  Corporate Trust Administration,
            Block Mortgage Finance Asset Backed Certificates, Series _______

In connection  with the  administration  of the pool of mortgages held by you in
custody  pursuant  to  the  Pooling  and  Servicing   Agreement,   dated  as  of
____________,  by and  among  Block  Mortgage  Finance,  Inc.,  Block  Financial
Corporation,  Companion Mortgage Corporation and  _____________________________,
the undersigned  requests the release of the mortgage documents for the mortgage
described below for the reason indicated.

Property Address, City, State and Zip Code            Lender Loan No.:



Original Mortgage Amount....................................$________________
Date of Original Mortgage...................................$________________
Interest Rate...............................................$________________
Monthly Fixed Installment (P&I).............................$________________
Paid Through Date...........................................$________________

Reason for Requesting Documents:

                                                Amount         Settlement Date
  [_]   Mortgage Paid in Full/Repurchased    $_______________  _______________
  [_]   Foreclosure/Deed-in-lieu/Assignment  $_______________  _______________
  [_]   Third Party Sale                     $_______________  _______________
  [_]   Other:  (explain)                    $_______________  _______________
  ______________________________________
  ______________________________________

                                          Block Financial Corporation



                                          ____________________________________
                                          Authorized Signature


                                          _______________   __________________
                                          Date              Telephone Number

Please acknowledge release of the documents by your signature.

Acknowledged:

_______________________________



<PAGE>




________________________________________
Authorized Signature


________________________________________
Date


Please acknowledge return of the documents by your signature.

Acknowledged:

________________________________          Reason for Returning Documents:

                                          [_]     The loan was reinstated.
________________________________
Authorized Signature                      [_]     Other:  (explain)____________

________________________________         ______________________________________
Date
                                         ______________________________________



                            MORRISON & HECKER L.L.P.
                                ATTORNEYS AT LAW

                                2600 Grand Avenue
                        Kansas City, Missouri 64108-4606
                            Telephone (816) 691-2600
                             Telefax (816) 474-4208


                               September 30, 1998

Block Mortgage Finance, Inc.
One Main Plaza
4425 Main Street, Suite 500
Kansas City, Missouri 64111

         Re:      Asset Backed Certificates

Ladies and Gentlemen:

         We have acted as your counsel in connection  with the  preparation of a
Registration Statement on Form S-3 (Registration  Statement No. 333-______) (the
"Registration   Statement")  to  be  filed  with  the  Securities  and  Exchange
Commission  pursuant to the Securities Act of 1933, as amended (the "Act").  The
Registration  Statement covers Asset Backed Certificates  ("Certificates") to be
sold by Block Mortgage Finance, Inc.  ("Depositor") in one or more series (each,
a "Series") of Certificates.  Each Series of Certificates will be issued under a
pooling and servicing  agreement  ("Pooling and  Servicing  Agreement")  between
Depositor  and a  servicer  (the  "Servicer"),  a trustee  (the  "Trustee")  and
possibly a  certificate  insurer  (the  "Certificate  Insurer"),  a seller  (the
"Seller")  and a fiscal  agent  (the  "Fiscal  Agent") to be  identified  in the
Prospectus  Supplement  for such Series of  Certificates.  A form of Pooling and
Servicing  Agreement  is included as an exhibit to the  Registration  Statement.
Capitalized  terms used and not  otherwise  defined  herein have the  respective
meanings given them in the  Registration  Statement or the Accord  identified in
the following paragraph.

         This  Opinion  Letter  is  governed  by,  and shall be  interpreted  in
accordance  with,  the Legal Opinion Accord (the "Accord") of the ABA Section of
Business  Law  (1991).  As  a  consequence,   it  is  subject  to  a  number  of
qualifications,  exceptions,  definitions,  limitations  on  coverage  and other
limitations,  all as more particularly described in the Accord, and this Opinion
Letter should be read in conjunction  therewith.  The opinions  expressed herein
are given only with respect to the present status of the substantive laws of the
state of Missouri (not including the choice-of-law rules under Missouri law). We
express  no  opinion  as to any  matter  arising  under  the  laws of any  other
jurisdiction.

         In rendering the opinions set forth below,  we have examined and relied
on the following: (1) the Registration Statement and the Prospectus and the form
of  Prospectus  Supplement  included  therein;  (2) the form of the  Pooling and
Servicing  Agreement included as an exhibit to the Registration  Statement;  and
(3) such other documents, materials, and authorities as we have deemed necessary
in order to enable us to render our opinions set forth below.




 Washington, D.C. / Phoenix, Arizona / Overland Park, Kansas / Wichita, Kansas


<PAGE>

Block Mortgage Finance, Inc.
September 30, 1998
Page 2


         Based on and  subject to the  foregoing  and other  qualifications  set
forth below, we are of the opinion that:

         1. When a Pooling and Servicing  Agreement for a Series of Certificates
has been duly and validly  authorized,  executed and delivered by the Depositor,
the Servicer,  the Trustee and, if  applicable,  the  Certificate  Insurer,  the
Seller  and  the  Fiscal  Agent,  such  Pooling  and  Servicing  Agreement  will
constitute  a valid and legally  binding  agreement  of  Depositor,  enforceable
against Depositor in accordance with its terms.

         2.  When  (a)  a  Pooling  and  Servicing  Agreement  for a  Series  of
Certificates has been duly and validly authorized, executed and delivered by the
Depositor,  the  Servicer,  the Trustee  and,  if  applicable,  the  Certificate
Insurer,  the Seller  and the Fiscal  Agent,  (b) the  Mortgage  Loans and other
consideration  constituting  the Trust Fund for the Series  have been  deposited
with the Trustee,  (c) the  Certificates of such Series have been duly executed,
authenticated,  delivered and sold as contemplated in the Registration Statement
and (d) the  consideration for the sale of such Certificates has been fully paid
to the Depositor,  such Certificates  will be legally and validly issued,  fully
paid and  nonassessable,  and the duly registered  holders of such  Certificates
will be entitled to the benefits of such Pooling and Servicing Agreement.

         The  General   Qualifications  apply  to  the  opinions  set  forth  in
paragraphs  1 and 2 above,  and in  addition,  such  opinions are subject to the
qualification  that certain remedial,  waiver and other similar  provisions of a
Pooling  and  Servicing  Agreement  for a  Series  of  Certificates  or  of  the
Certificates  of  such  Series  may be  rendered  unenforceable  or  limited  by
applicable laws,  regulations or judicial decisions,  but such laws, regulations
and judicial  decisions will not render such Pooling and Servicing  Agreement or
such  Certificates  invalid as a whole and will not make the remedies  available
thereunder  inadequate for the practical  realization of the principal  benefits
intended to be provided  thereby,  except for the economic  consequences  of any
judicial,  administrative  or other delay or  procedure  which may be imposed by
applicable law.

         We hereby  consent  to the  filing of this  letter as an Exhibit to the
Registration  Statement  and to the  reference  to this firm under the  headings
"FEDERAL INCOME TAX CONSEQUENCES" and "LEGAL MATTERS" in the Prospectus  forming
a part of the Registration  Statement.  We also consent to the  incorporation by
reference of this letter in a registration  statement,  if any,  relating to the
Registration  Statement  filed by the  Company  pursuant  to Rule  462(b) of the
Securities  Act of 1933,  as  amended  (the  "Act").  This  consent is not to be
construed as an admission  that we are a person whose  consent is required to be
filed with the Registration Statement under the provisions of the Act.

                                                  Very truly yours,

                                                  MORRISON & HECKER L.L.P.

                                                  /s/ Morrison & Hecker L.L.P.


                            MORRISON & HECKER L.L.P.
                                ATTORNEYS AT LAW

                                2600 Grand Avenue
                        Kansas City, Missouri 64108-4606
                            Telephone (816) 691-2600
                             Telefax (816) 474-4208


                               September 30, 1998


Block Mortgage Finance, Inc.
One Main Plaza
4435 Main Street, Suite 500
Kansas City, Missouri 64111

         Re:      Asset Backed Certificates

Ladies and Gentlemen:

         We have acted as your counsel in connection with the proposed  issuance
of Asset Backed Certificates pursuant to the Registration  Statement on Form S-3
(Registration  No.  333-__________)  (the  "Registration   Statement")  and  the
Prospectus   and  form  of   Prospectus   Supplement   forming  a  part  thereof
(collectively  the   "Prospectus")   filed  with  the  Securities  and  Exchange
Commission  pursuant to the Securities Act of 1933, as amended (the "Act").  The
Registration  Statement covers Asset Backed Certificates  ("Certificates") to be
sold by Block Mortgage Finance, Inc.  ("Depositor") in one or more series (each,
a  "Series")  of  Certificates.   Each  series  of  Certificates  will  be  more
particularly  described in a supplement to the Prospectus (each a "Supplement").
Each  Series of  Certificates  will be  issued  under a  pooling  and  servicing
agreement ("Pooling and Servicing Agreement") between the Depositor, a servicer,
a trustee and possibly a certificate  insurer, a seller and a fiscal agent to be
identified in the Supplement for such Series of Certificates.  Capitalized terms
used and not otherwise defined herein have the respective meanings given them in
the Registration Statement.

         In rendering  the opinion set forth below,  we have examined and relied
on the following: (1) the Registration Statement and the Prospectus and (2) such
other  documents,  materials,  and  authorities  as we have deemed  necessary or
advisable  in order to enable us to render our  opinion  set forth  below.  Each
Supplement and Pooling and Servicing  Agreement  pertaining to a specific series
is to be completed subsequent to the date of this opinion.  Accordingly, we have
not examined any  Supplement or Pooling or Servicing  Agreement  relating to any
series to be issued,  and our opinion does not address their contents  except as
and to  the  extent  that  the  provisions  of  same  may  be  described  in the
Prospectus.  We understand that each Supplement will contain a discussion of any
material federal income tax consequences  pertaining to the Series to be offered
thereunder which are not addressed in the Prospectus.

         The  opinion  set  forth in this  letter is based  upon the  applicable
provisions  of  the  Internal  Revenue  Code  of  1986,  as  amended,   Treasury
regulations  promulgated  and  proposed  thereunder,  current  positions  of the
Internal Revenue Service (the "IRS") contained in published  Revenue Rulings and
Revenue  Procedures,  current  administrative  positions of the IRS and existing
judicial   decisions.   This  opinion  is  subject  to  the   explanations   and
qualifications  set forth under 


  Washington, D.C. / Phoenix, Arizona / Overland Park, Kansas / Wichita, Kansas

<PAGE>

Block Mortgage Finance, Inc.
September 30, 1998
Page 2


the caption "Federal Income Tax Consequences" in the Prospectus.  No tax rulings
will be sought from the IRS with respect to any of the matters discussed herein.

         Although   it   does   not  discuss  all  possible   federal income tax
consequences or those that may be applicable to the individual  circumstances of
particular  investors  (some of which may be subject to special  treatment under
the Internal  Revenue Code of 1986), we are of the opinion that, with respect to
those tax consequences that are discussed in the description set forth under the
caption "Federal Income Tax  Consequences" in the Prospectus  included as a part
of the  Registration  Statement,  the  description  is accurate in all  material
respects  as to  the  federal  income  tax  treatment  of an  investment  in the
Certificates  commonly applicable to investors that are U.S. Persons (as defined
in the  Prospectus),  as of the date  hereof,  and,  where  expressly  indicated
therein,  to investors  that are not U.S.  Persons.  There can be no  assurance,
however,  that the tax  conclusions  presented  therein will not be successfully
challenged by the IRS, or significantly  altered by new legislation,  changes in
IRS positions or judicial decisions,  any of which challenges or alterations may
be applied  retroactively  with  respect  to  completed  transactions.  We note,
however,  that the form of Prospectus  Supplement filed herewith does not relate
to a specific transaction.  As the Registration  Statement contemplates multiple
Series of Certificates with numerous different  characteristics,  the particular
characteristics  of a Series of  Certificates  must be  considered in evaluating
whether such opinion would be relevant under the circumstances. Accordingly, the
above-referenced  description of the selected  Federal  income tax  consequences
may,  under  certain   circumstances,   require   modification  when  an  actual
transaction is undertaken.

         This opinion is based on the facts and  circumstances  set forth in the
Prospectus  and the form of  Prospectus  Supplement  and in the other  documents
reviewed by us. Our opinion as to the matters set forth herein could change with
respect to a particular  Series of  Certificates as a result of changes in facts
and  circumstances,  changes in the terms of the  documents  reviewed  by us, or
changes in the law  subsequent to the date hereof.  Consequently,  we express no
such opinion with respect to any particular Series of Certificates.

          We hereby  consent  to the  filing  of this  letter  as an  exhibit to
the Registration Statement and to the references to our firm  under the  heading
"FEDERAL  INCOME TAX  CONSEQUENCES"  in the  Prospectus.  We also consent to the
incorporation by reference of this letter in a registration  statement,  if any,
relating to the  Registration  Statement  filed by the Company  pursuant to Rule
462(b) of the  Securities  Act of 1933, as amended (the "Act").  This consent is
not to be  construed  as an  admission  that we are a person  whose  consent  is
required to be filed with the Registration Statement under the provisions of the
Act.

                                             Very truly yours,

                                             MORRISON & HECKER L.L.P.

                                             /s/ Morrison & Hecker L.L.P.



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