HEADLANDS MORTGAGE SECURITIES INC
8-K, 1997-09-10
ASSET-BACKED SECURITIES
Previous: SPR INC, 8-A12G, 1997-09-10
Next: CATHOLIC VALUES INVESTMENT TRUST, 485BPOS, 1997-09-10




<PAGE>

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

                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549

                                    Form 8-K

                                 CURRENT REPORT

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

                     Date of Report (Date of earliest Event
                           Reported) August 21, 1997

                    Headlands Home Equity Loan Trust 1997-1
             ------------------------------------------------------
             (Exact name of registrant as specified in its charter)

          Delaware                     333-28031               68-0397342
- ----------------------------       ----------------        -------------------
(State or Other Jurisdiction       (Commission File        (I.R.S. Employer
of Incorporation)                  Number)                 Identification No.)

c/o Headlands Mortgage Company                                    94939
900 Larkspar Landing Circle                                     ----------
Suite 240                                                       (Zip Code)
Larkspar, California
- ----------------------------------------
(Address of Principal Executive Offices)

       Registrant's telephone number, including area code (415) 925-5442

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

                                       1

<PAGE>

Item 2.  Acquisition or Disposition of Assets

Description of the Securities and the Home Equity Loans

                  Headlands Mortgage Securities, Inc., as Sponsor, has
registered an issuance of Securities (the "Securities") on Form S-3. Pursuant
to the Registration Statement, Headlands Home Equity Loan Trust 1997-1 (the
"Trust") issued $192,924,110.37 Class A Variable Rate Asset Backed Notes and
Class S 1.25% Asset Backed Notes (together, the "Notes") on August 21, 1997.
The Trust also issued in a private placement a Certificate (the "Certificate"),
which will be initially retained by the Sponsor and will initially represent
approximately 2% of the outstanding principal balances of the HELOCs (as
defined below). This Current Report on Form 8-K is being filed to satisfy an
undertaking to file copies of certain agreements executed in connection with
the issuance of the Notes, the forms of which were filed as Exhibits to the
Registration Statement.

                  The Notes were issued pursuant to an Indenture attached
hereto as Exhibit 4.1, dated as of August 1, 1997, between The First National
Bank of Chicago, as indenture trustee (the "Trustee").

                  The Notes evidence fractional undivided ownership interests
in the Trust, the assets of which consist primarily of a pool of adjustable
rate home equity revolving credit line loans made under certain home equity
revolving credit line loan agreements (the "HELOCs") secured by first or second
deeds of trust on primarily one-to four-family residential properties.

                  As of the Closing Date, the HELOCs had the characteristics
described in the Prospectus dated July 17, 1997 and the Prospectus Supplement
dated as of August 18, 1997 filed pursuant to Rule 424(b)(2) of the Act with
the Commission.

                                       2

<PAGE>


Item 7. Financial Statements, Pro Forma Financial Information and Exhibits.

(a)  Not applicable

(b)  Not applicable

(c)  Exhibits:

                  1.1 Underwriting Agreement, dated as of August 18, 1997,
among Headlands Mortgage Company and Greenwich Capital Markets, Inc.

                  4.1 Indenture, dated as of August 1, 1997, between Headlands
Home Equity Loan Trust 1997-1 and The First National Bank of Chicago, as
Indenture Trustee.


                  4.2 Trust Agreement, dated as of August 1, 1997, between
Headlands Mortgage Securities, Inc. and Wilmington Trust Company, as Owner
Trustee.

                  4.3 Sale and Servicing Agreement, dated as of August 1, 1997,
among Headlands Home Equity Loan Trust 1997-1, as Issuer, Headlands Mortgage
Company, as Servicer, Headlands Mortgage Securities, Inc., as Sponsor and The
First National Bank of Chicago, as indenture trustee.

                  4.4 Surety Bond, dated as of August 21, 1997 and delivered by
Capital Markets Assurance Corporation.

                  10.1 HELOC Purchase Agreement, dated as of August 1, 1997,
among Headlands Mortgage Company, as Seller, and Headlands Mortgage Securities,
Inc., as Purchaser.

                  10.2 Insurance and Reimbursement Agreement, dated August 1,
1997, among Capital Markets Assurance Corporation, Headlands Mortgage Company,
Headlands Mortgage Securities, Inc. and Greenwich Capital Markets, Inc.

                  23.1 Consent of KPMG Peat Marwick LLP regarding financial
statements of Capital Markets Assurance Corporation and their report.

                                       3

<PAGE>


                                   SIGNATURES

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

                             HEADLANDS HOME EQUITY LOAN TRUST 1997-1

                             By:  Headlands Mortgage Company, as Servicer

                                  By: /s/ Kristen Decker
                                      ----------------------------------------
                                      Name:  Kristen Decker
                                      Title:  Senior Vice President

Dated:  September 10, 1997

                                       4

<PAGE>

                                 EXHIBIT INDEX

Exhibit No.       Description
- -----------       -----------

1.1               Underwriting Agreement, dated as of August 18, 1997, among
                  Headlands Mortgage Company and Greenwich Capital Markets,
                  Inc.

4.1               Indenture, dated as of August 1, 1997, between Headlands Home
                  Equity Loan Trust 1997-1 and The First National Bank of
                  Chicago, as Indenture Trustee.

4.2               Trust Agreement, dated as of August 1, 1997, between
                  Headlands Mortgage Securities, Inc. and Wilmington Trust
                  Company, as Owner Trustee.

4.3               Sale and Servicing Agreement, dated as of August 1, 1997,
                  among Headlands Home Equity Loan Trust 1997-1, as Issuer,
                  Headlands Mortgage Company, as Servicer, Headlands Mortgage
                  Securities, Inc., as Sponsor and The First National Bank of
                  Chicago, as Indenture Trustee.

4.4               Surety Bond, dated as of August 21, 1997 and delivered by
                  Capital Markets Assurance Corporation.

10.1              HELOC Purchase Agreement, dated as of August 1, 1997, among
                  Headlands Mortgage Company, as Seller, and Headlands Mortgage
                  Securities, Inc., as Purchaser.

10.2              Insurance and Reimbursement Agreement, dated August 1, 1997,
                  among Capital Markets Assurance Corporation, Headlands
                  Mortgage Company, Headlands Mortgage Securities, Inc. and
                  Greenwich Capital Markets, Inc.

23.1              Consent of KPMG Peat Marwick LLP regarding financial
                  statements of Capital Markets Assurance Corporation and their
                  report.

                                       5




<PAGE>

                                                                 EXECUTION COPY

                           HEADLANDS MORTGAGE COMPANY

                       HEADLANDS MORTGAGE SECURITIES INC.

                 REVOLVING HOME EQUITY LOAN ASSET-BACKED NOTES
                                 Series 1997-1
                                    -------
                              Class A and Class S

                             UNDERWRITING AGREEMENT

                                                             New York, New York
                                                                August 18, 1997

Greenwich Capital Markets Inc.
600 Steamboat Road
Greenwich, Connecticut 06830

Dear Sirs:

         Headlands Mortgage Securities Inc., a Delaware corporation (the
"Sponsor"), proposes to cause Headlands Home Equity Loan Trust 1997-1 (the
"Trust") to sell to you its Revolving Home Equity Loan Asset-Backed Notes in
the series and classes, in the respective original principal amounts and with
the designations set forth in Schedule I hereto (the "Designated Notes"). Only
the Designated Notes are being purchased by you hereunder. The Designated
Notes, will be issued pursuant to an Indenture (the "Indenture"), dated as of
August 1, 1997, between the Trust and The First National Bank of Chicago, as
indenture trustee (the "Indenture Trustee"). The Trust will be formed pursuant
to a Trust Agreement to be dated as of August 1, 1997 and entered into between
the Sponsor and Wilmington Trust Company, as Owner Trustee. The Designated
Notes and a certificate issued to the Sponsor (the "Certificate") will be
secured by certain Mortgage Loans to be transferred by the Sponsor to the Trust
pursuant to a sale and servicing agreement (the "Sale and Servicing Agreement")
dated August 1, 1997 among the Sponsor, the Trust, Headlands Mortgage Company
(the "Company") and the Indenture Trustee and pledged by the Trust to the
Indenture Trustee under the Indenture. The Designated Notes are described more
fully in Schedule I hereto and in a prospectus supplement furnished to you by
the Company.

         Capitalized terms used but not otherwise defined herein shall have the
respective meanings assigned to them in the Sale and Servicing Agreement.

<PAGE>

         1. Representations and Warranties of the Company and the Sponsor. Each
of the Company and the Sponsor represents and warrants to, and agrees with, you
that:

                  (a) A registration statement on Form S-3 has been filed with
         the Securities and Exchange Commission (the "Commission") (the file
         number of which is set forth in Schedule I hereto) for the
         registration of Asset-Backed Securities, issuable in series under the
         Securities Act of 1933, as amended (the "1933 Act"), which
         registration statement was declared effective on the date set forth in
         Schedule I hereto and copies of which have heretofore been delivered
         to you. The Sponsor meets the requirements for use of Form S-3 under
         the 1933 Act, and such registration statement, as amended at the date
         hereof, meets the requirements set forth in Rule 415(a)(1)(x) under
         the 1933 Act and complies in all other material respects with the 1933
         Act and the rules and regulations thereunder (the "Rules and
         Regulations"). The Sponsor proposes to file with the Commission, with
         your consent, pursuant to Rule 424 under the 1933 Act, a supplement to
         the form of prospectus included in such registration statement
         relating to the Designated Notes and the plan of distribution thereof,
         and has previously advised you of all further information (financial
         and other) with respect to the Designated Notes and the Mortgage Pool
         to be set forth therein. Such registration statement, including all
         exhibits thereto, as amended at the date hereof, is referred to herein
         as the "Registration Statement"; such prospectus in the form in which
         it appears in the Registration Statement is referred to herein as the
         "Basic Prospectus" (except that if the prospectus filed by the Sponsor
         pursuant to Rule 424(b) under the 1933 Act differs from the prospectus
         on file at the time the Registration Statement became effective, the
         term "Basic Prospectus" shall refer to such Rule 424(b) prospectus
         from and after the time it is mailed to the Commission for filing);
         such form of prospectus supplemented by the prospectus supplement (the
         "Prospectus Supplement") relating to the Designated Notes, in the form
         in which it shall be first filed with the Commission pursuant to Rule
         424(b) under the 1933 Act (including the Basic Prospectus as so
         supplemented), is referred to herein as the "Final Prospectus".

                  (b) As of the date hereof, as of the date on which the Final
         Prospectus is first filed pursuant to Rule 424 under the 1933 Act, as
         of the date on which, prior to the Closing Date (as hereinafter
         defined), any amendment to the Registration Statement becomes
         effective, as of the date on which any supplement to the Final
         Prospectus is filed with the Commission, and at the Closing Date, (i)
         the Registration Statement, as amended as of any such time, and the
         Final Prospectus, as amended or supplemented as of any such time,
         complies and will comply as to form in all material respects with the
         applicable requirements of the 1933 Act and the rules and regulations
         thereunder, (ii) the Registration Statement, as amended as of any such
         time, does not contain and will not contain any untrue statement of a
         material fact and does not omit and will not omit to state any
         material fact required to be stated therein or necessary in order to
         make the statements therein not misleading, and (iii) the Final

         Prospectus, as amended or supplemented as of any such time, does not
         contain and will not contain any untrue statement of a material fact
         and does not omit and will not omit to state any material fact
         required to be stated therein or necessary in order to make the
         statements therein, in the light of the circumstances under which they
         were made, not misleading; provided, however, that the Sponsor makes
         no representations or warranties as to statements contained in or
         omitted from the Registration Statement or the Final Prospectus or any
         amendment or supplement thereto made in reliance upon and in
         conformity with information furnished in writing to the Company by you
         specifically for use in the Registration Statement and the Final
         Prospectus.

                                       2

<PAGE>


                  (c) The documents incorporated by reference in the Final
         Prospectus, when they became effective or were filed with the
         Commission, as the case may be, conformed in all material respects to
         the requirements of the 1933 Act or the Securities Exchange Act of
         1934 (the "1934 Act"), as applicable, and the rules and regulations of
         the Commission thereunder, and none of such documents contained an
         untrue statement of a material fact or omitted to state a material
         fact required to be stated therein or necessary to make the statements
         therein not misleading; and any further documents so filed and
         incorporated by reference in the Final Prospectus, when such documents
         become effective or are filed with the Commission, as the case may be,
         will conform in all material respects to the requirements of the 1933
         Act or the 1934 Act, as applicable, and the rules and regulations of
         the Commission thereunder and will not contain an untrue statement of
         a material fact or omit to state a material fact required to be stated
         therein or necessary to make the statements therein not misleading.

                  (d) Since the respective dates as of which information is
         given in the Final Prospectus, there has not been any material adverse
         change in the general affairs, management, financial condition, or
         results of operations of the Company, otherwise than as set forth or
         contemplated in the Prospectus as supplemented or amended as the
         Closing Date.

                  (e) To the extent that the Underwriter (i) has provided to
         the Company or the Sponsor Collateral term sheets (as hereinafter
         defined) that such Underwriter has provided to a prospective investor,
         the Company or the Sponsor has filed such Collateral term sheets as an
         exhibit to a report on Form 8-K within two business days of its
         receipt thereof, or (ii) has provided to the Company or the Sponsor
         Structural term sheets or Computational Materials (each as defined
         below) that such Underwriter has provided to a prospective investor,
         the Company or the Sponsor will file or cause to be filed with the
         Commission a report on Form 8-K containing such Structural term sheet
         and Computational Materials, as soon as reasonably practicable after
         the date of this Agreement, but in any event, not later than the date

         on which the Prospectus is filed with the Commission pursuant to Rule
         424 of the Rules and Regulations.

                  (f) The Company has been duly incorporated and is validly
         existing as an S-corporation in good standing under the laws of the
         State of California, is duly qualified to do business and is in good
         standing as a foreign corporation in each jurisdiction in which its
         ownership or lease of property or the conduct of its business requires
         such qualification, has full power and authority (corporate and other)
         necessary to own or hold its properties and to conduct its business as
         now conducted by it and to enter into and perform its obligations
         under this Agreement, the Sale and Servicing Agreement, the Mortgage
         Loan Purchase Agreement, dated as of August 1, 1997 between the
         Company and the Sponsor (the "Purchase Agreement") and the
         Indemnification and Contribution Agreement dated as of August __, 1997
         (the "Indemnification and Contribution Agreement") between the
         Company, Capital Markets Assurance Corporation, the Sponsor and you.

                                       3

<PAGE>


                  (g) The Sponsor has been duly incorporated and is validly
         existing as a corporation in good standing under the laws of the State
         of Delaware, is duly qualified to do business and is in good standing
         as a foreign corporation in each jurisdiction in which its ownership
         or lease of property or the conduct of its business requires such
         qualification, has full power and authority (corporate or other)
         necessary to own and hold its properties and to conduct its business
         as now conducted by it and to enter into and perform its obligations
         under this Agreement, the Trust Agreement, the Sale and Servicing
         Agreement, the Purchase Agreement and the Indemnification and
         Contribution Agreement.

                  (h) As of the Date hereof, as of the date on which the Final
         Prospectus is first filed pursuant to Rule 424 under the 1933 Act, as
         of the date on which, prior to the Closing Date, any amendment to the
         Registration Statement becomes effective, as of the date on which any
         supplement to the Final Prospectus is filed with the Commission, and
         as of the Closing Date, there has not and will not have been (i) any
         request by the Commission for any further amendment to the
         Registration Statement or the Final Prospectus or for any additional
         information, (ii) any issuance by the Commission of any stop order
         suspending the effectiveness of the Registration Statement or the
         institution or threat of any proceeding for that purpose or (iii) any
         notification with respect to the suspension of the qualification of
         the Designated Notes for sale in any jurisdiction or any initiation or
         threat of any proceeding for such purpose.

                  (i) KPMG Peat Marwick are independent public accountants with
         respect to the Company as required by the 1933 Act and the Rules and
         Regulations.


                  (j) This Agreement has been duly authorized, executed and
         delivered by the Company and the Sponsor and constitutes a legal,
         valid, binding and enforceable agreement of each of the Company and
         the Sponsor, subject as to enforceability, to (i) bankruptcy,
         insolvency, reorganization, moratorium or other similar laws affecting
         creditors' rights generally and (ii) general principles of equity
         regardless of whether enforcement is sought in a proceeding in equity
         or at law.

                  (k) The Sale and Servicing Agreement, the Indemnification and
         Contribution Agreement and the Purchase Agreement when executed and
         delivered as contemplated hereby and thereby, will have been duly
         authorized, executed and delivered by each of the Company and the
         Sponsor, and when so executed and delivered, will constitute legal,
         valid, binding and enforceable agreements of each of the Company and
         the Sponsor, subject, as to enforceability, to (i) bankruptcy,
         insolvency, reorganization, moratorium or other similar laws affecting
         creditors' rights generally and (ii) general principles of equity
         regardless of whether enforcement is sought in a proceeding in equity
         or at law.

                  (l) The Trust Agreement when executed and delivered as
         contemplated hereby and thereby will have been duly authorized,
         executed and delivered by the Sponsor, and when so executed and
         delivered, will constitute a legal, valid, binding and enforceable
         agreement of the Sponsor, subject, as to enforceability, to (i)
         bankruptcy, insolvency, reorganization, moratorium or other similar
         laws affecting creditors' rights generally and (ii) general principles
         of equity regardless of whether enforcement is sought in a proceeding
         in equity or at law.

                                       4
<PAGE>

                  (m) As of the Closing Date, the Designated Notes and the
         Indenture will conform in all material respects to the respective
         descriptions thereof contained in the Final Prospectus. As of the
         Closing Date, the Designated Notes will be duly and validly authorized
         and, when duly and validly executed, authenticated and delivered in
         accordance with the Indenture and delivered to you against payment
         therefor as provided herein, will be duly and validly issued and
         outstanding and entitled to the benefits of the Indenture. The
         Designated Notes will not be "mortgage related securities," as such
         term is defined in the singular in the 1934 Act.

                  (n) The Indenture, when executed and delivered, will have
         been duly qualified under the Trust Indenture Act of 1939.

                  (o) As of the Closing Date, each of the Mortgage Loans will
         meet the criteria for selection described in the Final Prospectus, and
         on the Closing Date the representations and warranties of the Company
         and the Sponsor with respect to the Mortgage Loans contained in the
         Purchase Agreement and the Sale and Servicing Agreement will be true
         and correct.


                  (p) Each of the Company and the Sponsor is not in violation
         of its certificate of incorporation or by-laws or in default under any
         agreement, indenture or instrument the effect of which violation or
         default would be material to the Company or the Sponsor. Neither the
         issuance and sale of the Designated Notes, nor the execution and
         delivery by the Company and the Sponsor of this Agreement, the Sale
         and Servicing Agreement, the Purchase Agreement or the Indemnification
         and Contribution Agreement, nor the consummation by the Company and
         the Sponsor of any of the transactions herein or therein contemplated,
         nor compliance by the Company and the Sponsor with the provisions
         hereof or thereof, does or will conflict with or result in a breach of
         any term or provision of the certificate of incorporation or by-laws
         of the Company or the Sponsor or conflict with, result in a breach,
         violation or acceleration of, or constitute a default under, the terms
         of any indenture or other agreement or instrument to which the Company
         or the Sponsor is a party or by which it is bound, or any statute,
         order or regulation applicable to the Company or the Sponsor of any
         court, regulatory body, administrative agency or governmental body
         having jurisdiction over the Company or the Sponsor. Each of the
         Company and the Sponsor is not a party to, bound by or in breach or
         violation of any indenture or other agreement or instrument, or
         subject to or in violation of any statute, order or regulation of any
         court, regulatory body, administrative agency or governmental body
         having jurisdiction over it that materially and adversely affects, or
         may in the future materially and adversely affect, (i) the ability of
         the Company or the Sponsor to perform its obligations under this
         Agreement, the Purchase Agreement, the Sale and Servicing Agreement or
         the Indemnification and Contribution Agreement or (ii) the business,
         operations, financial conditions, properties or assets of the Company.

                  (q) The execution and delivery by the Sponsor of the Trust
         Agreement does not and will not conflict with or result in a breach of
         any term or provision of the certificate of incorporation or bylaws of
         the Sponsor or conflict with, result in a breach, violation or
         acceleration of, or constitute a default under, the terms of any
         indenture or other agreement or instrument to which the Sponsor is
         bound or is a party or any statute, order or regulation applicable to
         the Sponsor.

                                       5

<PAGE>

                  (r) There are no actions or proceedings against, or
         investigations of, the Company or the Sponsor pending, or, to the
         knowledge of the Company or the Sponsor, threatened, before any court,
         arbitrator, administrative agency or other tribunal (i) asserting the
         invalidity of this Agreement, the Trust Agreement, the Sale and
         Servicing Agreement, the Purchase Agreement, the Indemnification and
         Contribution Agreement, the Trust Agreement or the Designated Notes,
         (ii) seeking to prevent the issuance of the Designated Notes or the
         consummation of any of the transactions contemplated by this
         Agreement, the Trust Agreement, the Purchase Agreement, the Sale and

         Servicing Agreement or the Indemnification and Contribution Agreement,
         (iii) that are reasonably likely to be adversely determined and that
         might materially and adversely affect the performance by each of the
         Company and the Sponsor of its obligations under, or the validity or
         enforceability of, this Agreement, the Sale and Servicing Agreement,
         the Indemnification and Contribution Agreement, the Trust Agreement or
         the Designated Notes or (iv) seeking to affect adversely the federal
         income tax attributes of the Designated Notes as described in the
         Final Prospectus.

                  (s) No consent, approval, authorization, order, registration
         or qualification of or with any court or governmental agency or body
         of the United States is required for the issuance of the Designated
         Notes and the sale of the Designated Notes to you, or the consummation
         by the Company or the Sponsor of the other transactions contemplated
         by this Agreement, the Sale and Servicing Agreement, the Purchase
         Agreement, the Trust Agreement and the Indemnification and
         Contribution Agreement, except such consents, approvals,
         authorizations, registrations or qualifications as may be required
         under State securities or Blue Sky laws in connection with the
         purchase and distribution of the Designated Notes by you or as have
         been obtained.

                  (t) Each of the Company and the Sponsor 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 Final Prospectus, and neither the Company nor the Sponsor has
         received notice of any proceedings relating to the revocation or
         modification of any such license, certificates, authority or permit
         which if decided adversely to the Company or the Sponsor would, singly
         or in the aggregate, materially and adversely affect the conduct of
         its business, operations or financial condition.

                  (u) Any taxes, fees and other governmental charges in
         connection with the execution and delivery of this Agreement, the
         Purchase Agreement, the Trust Agreement, the Sale and Servicing
         Agreement and the Indemnification and Contribution Agreement or the
         execution, delivery and sale of the Designated Notes have been or will
         be paid on or prior to the Closing Date.

                  (v) Immediately prior to the assignment of the Mortgage Loans
         to the Trust as contemplated by the Sale and Servicing Agreement, the
         Company (i) had good title to, and was the sole owner of, each
         Mortgage Loan free and clear of any pledge, mortgage, lien, security
         interest or other encumbrance (collectively, "Liens"), (ii) had not
         assigned to any person any of its right, title or interest in such
         Mortgage Loans and (iii) will have the power and authority to sell
         such Mortgage Loans to the Sponsor pursuant to the Purchase 

                                       6

<PAGE>



         Agreement and upon the execution and delivery of the Sale and
         Servicing Agreement by the Sponsor, the Trust will have acquired all
         of the Sponsor's and the Company's right, title and interest in and to
         the Mortgage Loans.

                  (w) At the time of execution and delivery of the Indenture,
         (1) the Trust will own the Mortgage Loans being pledged to the
         Indenture Trustee pursuant thereto, free and clear of any Liens,
         except to the extent permitted in the Indenture, and will not have
         assigned to any person other than the Indenture Trustee any of its
         right, title or interest in the Mortgage Loans, (2) the Trust will
         have the power and authority to pledge the Trust Estate to the
         Indenture Trustee and to transfer the Notes to You and will have duly
         authorized such action by all necessary corporate action, (3) upon
         execution and delivery by the Trust to the Indenture Trustee of the
         Indenture, and delivery of the Notes to the Trust, the Indenture
         Trustee will have a valid, perfected security interest of first
         priority in the Trust Estate free of Liens other than Liens permitted
         by the Indenture and (4) upon payment and delivery of the Notes to
         you, you will acquire ownership of the Notes, free of Liens other than
         Liens permitted by the Indenture or created or granted by you.

                  (x) At the Closing Date, the execution and delivery of the
         Indenture by the Trust will have been duly authorized by the Sponsor
         and upon due execution and delivery thereof by the parties thereto,
         the Indenture will constitute a legal, valid and binding agreement
         enforceable in accordance with its terms, except as the same may be
         limited by bankruptcy, reorganization, insolvency or other similar
         laws affecting creditors' rights generally and by general principles
         of equity.

                  (y) As the Closing Date, the Trust will have assigned,
         pledged and delivered to the Indenture Trustee under the Indenture all
         of its right, title and interest in and to, among other things, (i)
         the Mortgage Loans, and (ii) cash and/or other assets, if any, in the
         amount set forth in the Indenture (the "Initial Collateral").

                  (z) The Trust has corporate power and authority to assign,
         pledge and deliver the Initial Collateral to the Indenture Trustee
         under the Indenture, and at the Closing Date will have duly authorized
         such assignment, pledge and delivery to the Indenture Trustee by all
         necessary corporate actions.

                  (aa) Neither the Company, the Sponsor nor the Trust is, and
         neither the issuance and sale of the Designated Notes nor the
         activities of the Trust pursuant to the Indenture will cause the
         Company, the Sponsor or the Trust to be, an "investment company" or
         under the control of an "investment company" as such terms are defined
         in the Investment Company Act of 1940, as amended (the "Investment
         Company Act").

                  (bb) At the Closing Date, each of the representations and
         warranties of the Company and the Sponsor set forth in the Purchase

         Agreement and in the Sale and Servicing Agreement will be true and
         correct in all material respects.

                  (cc) At the Closing Date, the Designated Notes shall have
         been rated in the highest rating category by at least two nationally
         recognized rating agencies.

                                       7

<PAGE>

         2. Purchase and Sale. The commitment of the Underwriter to purchase
the Designated Notes pursuant to this Agreement shall be deemed to have been
made on the basis of the representations and warranties herein contained and
shall be subject to the terms and conditions herein contained and shall be
subject to the terms and conditions herein set forth. The Sponsor agrees to
cause the Trust to sell the Designated Notes to you, and you agree to purchase
the Designated Notes from the Trust, for the purchase price previously agreed
between us, before deducting expenses payable by the Company estimated at
$350,000.

         3. Delivery and Payment. Delivery of and payment for the Designated
Notes shall be made at the office of Dewey Ballantine prior to 12:00 p.m.,
Eastern Standard Time, on the date specified in Schedule I hereto (or such
later date not later than seven business days after such specified date as you
shall designate), which date and time may be changed by agreement between you
and the Sponsor or as provided herein (such date and time of delivery and
payment for the Designated Notes being herein called the "Closing Date").
Delivery of the Designated Notes shall be made to you against payment by you of
the purchase price therefor in immediately available funds wired to such bank
as may be designated by the Sponsor, or such other manner of payment as may be
agreed upon by the Sponsor and you. The Designated Notes to be so delivered
shall be in definitive fully registered form, unless otherwise agreed, in such
denominations and registered in such names as you may have requested in writing
not less than two full business days in advance of the Closing Date.

                  The Sponsor agrees to have the Designated Notes available for
inspection, checking and packaging by you at the offices of Dewey Ballantine,
not later than 4:00 p.m. on the business day prior to the Closing Date.

         4. Offering of the Designated Notes. It is understood that you propose
to offer the Designated Notes for sale to the public as set forth in the Final
Prospectus.

         5. Covenants of the Company and the Sponsor. Each of the Company and
the Sponsor covenants and agrees with you that:

                  (a) The Company and the Sponsor will prepare a supplement to
         the Basic Prospectus setting forth the amount of Designated Notes
         covered thereby and the terms thereof not otherwise specified in the
         Basic Prospectus, the expected proceeds to the Company from the sale
         of such Designated Notes, and such other information as you and the
         Company may deem appropriate in connection with the offering of such
         Designated Notes. The Company and the Sponsor will file promptly all

         reports and any definitive proxy or information statements required to
         be filed by the Company with the Commission pursuant to Section 13(a),
         13(c), 14 or 15(d) of the 1934 Act subsequent to the date of the Final
         Prospectus. The Company and the Sponsor promptly will advise you or
         your counsel (i) when the Final Prospectus shall have been filed or
         transmitted to the Commission for filing pursuant to Rule 424, (ii)
         when any amendment to the Registration Statement shall have become
         effective or any further supplement to the Prospectus shall have been
         filed with the Commission, (iii) of any proposal or request to amend
         or supplement the Registration Statement, the Basic Prospectus or the
         Final Prospectus or any request by the Commission for any additional
         information, (iv) when notice is received from the Commission that any
         post-effective amendment to the Registration Statement has become or
         will become effective, (v) of the issuance by the Commission of any
         stop order

                                       8

<PAGE>

         suspending the effectiveness of the Registration Statement or
         post-effective amendment thereto or the institution or threatening of
         any proceeding for that purpose, (vi) of the receipt by the Company or
         the Sponsor of any notification with respect to the suspension of the
         qualification of the Designated Notes for sale in any jurisdiction or
         the institution or threatening of any proceeding for that purpose, and
         (vii) of the occurrence of any event that would cause the Registration
         Statement, as then in effect, to contain an untrue statement of a
         material fact or omit to state a material fact required to be stated
         therein or necessary in order to make the statements therein not
         misleading, or that would cause the Final Prospectus, as then in
         effect, to contain an untrue statement of a material fact or omit to
         state a material fact required to be stated therein or necessary in
         order to make the statements therein, in light of the circumstances
         under which they were made, not misleading. The Company and the
         Sponsor will use its best efforts to prevent the issuance of any such
         stop order or suspension and, if issued, to obtain as soon as possible
         the withdrawal thereof. The Company and the Sponsor will cause the
         Final Prospectus to be transmitted to the Commission for filing
         pursuant to Rule 424 under the 1933 Act or will cause the Final
         Prospectus to be filed with the Commission pursuant to said Rule 424.

                  (b) If, at any time when a prospectus relating to the
         Designated Notes is required to be delivered under the 1933 Act, any
         event occurs as a result of which the Final Prospectus, as then
         amended or supplemented, would 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, in light of the
         circumstances under which they were made, not misleading, or if it
         shall be necessary to amend or supplement the Final Prospectus to
         comply with the 1933 Act or the rules and regulations thereunder, the
         Company and the Sponsor promptly will prepare and file with the
         Commission, at the expense of the Company or the Sponsor, as the case
         may be, subject to paragraph (a) of this Section 5, an amendment or

         supplement that will correct such statement or omission or an
         amendment that will effect such compliance and, if such amendment or
         supplement is required to be contained in a post-effective amendment
         to the Registration Statement, the Company and the Sponsor will use
         their best efforts to cause such amendment to the Registration
         Statement to be made effective as soon as possible.

                  (c) The Company and the Sponsor will furnish to you and your
         counsel, without charge, signed copies of the Registration Statement
         (including exhibits thereto) and each amendment thereto which shall
         become effective on or prior to the Closing Date, and so long as
         delivery of a prospectus by you may be required by the 1933 Act, as
         many copies of any Final Prospectus and any amendments and supplements
         thereto as you may reasonably request.

                  (d) The Company and the Sponsor will file promptly with the
         Commission any amendment to the Registration Statement or the
         Prospectus or any supplement to the Prospectus that may, in your
         judgment or the judgment of the Company or the Sponsor, be required by
         the 1933 Act or requested by the Commission.

                  (e) The Company and the Sponsor will make generally available
         to holders of the Designated Notes as soon as practicable, but in any
         event not later than 90 days after the close of the period covered
         thereby, a statement of earnings of the Trust (which need not be
         audited) complying with Section 11(a) of the 1933 Act and the Rules
         and Regulations

                                       9

<PAGE>

         (including, at the option of the Company and the Sponsor, 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) Each of the Company and the Sponsor agrees that, so long
         as the Designated Notes shall be outstanding, it will deliver to you
         the annual statement as to compliance delivered to the Indenture
         Trustee pursuant to Section 3.09 of the Sale and Servicing Agreement
         and the annual statement of a firm of independent public accountants
         delivered to the Indenture Trustee pursuant to Section 3.10 of the
         Sale and Servicing Agreement, as soon as such statements are furnished
         to the Company or the Sponsor.

                  (g) The Company and the Sponsor will furnish such
         information, execute such instruments and use their best efforts to
         qualify the Designated Notes for sale under the laws of such
         jurisdictions as you may designate and will maintain such
         qualifications in effect so long as required for the distribution of
         the Designated Notes; provided, however, that the Company and the
         Sponsor shall not be required to qualify to do business in any
         jurisdiction where it is not now qualified or to take any action that

         would subject it to general or unlimited service of process in any
         jurisdiction where it is not now subject to such service of process.
         Subject to the foregoing proviso, the Company and the Sponsor will
         file or cause the filing of such statements and reports as may be
         required by the laws of each jurisdiction in which the Designated
         Notes have been so qualified.

                  (h) The Company and the Sponsor will enter into this
         Agreement, the Sale and Servicing Agreement, the Purchase Agreement
         and the Indemnification and Contribution Agreement on or prior to the
         Closing Date.

                  (i) The Sponsor will enter into the Trust Agreement on or
         prior to the Closing Date.

                  (j) The Company and the Sponsor will apply the net proceeds
         from the sale of the Designated Notes in the manner set forth in the
         Prospectus.

         6. Conditions to the Obligations of the Underwriter. Your obligation
hereunder to purchase the Designated Notes shall be subject to the accuracy of
the representations and warranties on the part of the Company and the Sponsor
contained herein as of the date hereof, as of the date of the effectiveness of
any amendment to the Registration Statement filed prior to the Closing Date and
as of the Closing Date, to the accuracy of the statements of the Company and
the Sponsor made in any certificates delivered pursuant to the provisions
hereof, to the performance by the Company and the Sponsor of its obligations
hereunder and to the following additional conditions:

                  (a) The Registration Statement shall have become effective
         and no stop order suspending the effectiveness of the Registration
         Statement, as amended from time to time, shall have been issued and
         not withdrawn and no proceedings for that purpose shall have been
         instituted or threatened; and the Final Prospectus shall have been
         filed or transmitted for filing with the Commission in accordance with
         Rule 424 under the 1933 Act. Any request of the Commission for
         inclusion of additional information in the Registration Statement or
         the Prospectus shall have been complied with.

                                      10

<PAGE>

                  (b) You shall have received from Dewey Ballantine, your
         counsel, a favorable opinion, dated the Closing Date, to the effect
         that:

                                  (i) The Registration Statement has become
                  effective under the 1933 Act; to the best knowledge of such
                  counsel, no stop order suspending the effectiveness of the
                  Registration Statement has been issued and not withdrawn, no
                  proceedings for that purpose have been instituted or
                  threatened and not terminated; and the Registration Statement
                  and the Final Prospectus, as of their respective effective or

                  issue dates (other than the financial and statistical
                  information contained therein, as to which such counsel need
                  express no opinion), complied as to form in all material
                  respects with the applicable requirements of the 1933 Act and
                  the Rules and Regulations;

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

                                (iii) The statements in the Basic Prospectus
                  and the Final Prospectus, as the case may be, under the
                  headings "Certain Federal Income Tax Consequences", "ERISA
                  Considerations" and "Legal Investment", to the extent that
                  they constitute matters of New York or federal law or legal
                  conclusions with respect thereto, have been reviewed by such
                  counsel and constitute a fair and accurate summary with
                  respect to those consequences or aspects that are discussed;

                                 (iv) The Indenture has been duly authorized,
                  executed and delivered, has been duly qualified under the
                  Trust Indenture Act, and constitutes a legal, valid and
                  binding instrument enforceable against the Sponsor in
                  accordance with its terms (subject as to enforcement of
                  remedies, to applicable bankruptcy, reorganization,
                  insolvency, moratorium or other law affecting creditors'
                  rights generally from time to time in effect); and the
                  Designated Notes have been duly authorized and, when executed
                  and authenticated in accordance with the provisions of the
                  Indenture and delivered to and paid for by the Underwriter
                  pursuant to this Agreement will constitute legal, valid and
                  binding obligations of the Sponsor entitled to the benefits
                  of the Indenture.

                  Such counsel shall also state that nothing has come to its
attention that would lead it to believe that the Registration Statement (other
than the financial and statistical information contained therein, as to which
such counsel need not express an opinion), at the time it became effective,
contained an untrue statement of a material fact or omitted to state a material
fact required to be stated therein or necessary to make the statements therein
not misleading or that the Final Prospectus (other than (i) the financial and
statistical information contained therein or (ii) the information contained in
the Prospectus Supplement under the headings "DESCRIPTION OF THE MORTGAGE
LOANS" and "SERVICING OF THE MORTGAGE LOANS", as of its date, and on the date
hereof, contained or contains an untrue statement of a material fact or omitted
or omits 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.

                                      11


<PAGE>

                  Such counsel may: (1) express its reliance as to factual
matters on the representations and warranties made by, and on certificates or
other documents furnished by officers of, the parties to this Agreement, the
Trust Agreement, the Indenture, the Sale and Servicing Agreement, the Purchase
Agreement and the Indemnification and Contribution Agreement; (2) assume the
due authorization, execution and delivery of the instruments and documents
referred to therein by the parties thereto other than the Company; (3) qualify
such opinion only as to the federal laws of the United States of America, the
laws of the State of New York and the general corporation law of the State of
Delaware. Such counsel shall also confirm that you may rely, on and as of the
Closing Date, on any opinion or opinions of such counsel submitted to the
rating agency or agencies rating the Designated Notes as if addressed to you
and dated the Closing Date.

         (c) You shall have received a certificate, signed by the president, a
senior vice president or a vice president of the Company and the Sponsor, dated
the Closing Date, to the effect that the signer of such certificate has
carefully examined the Registration Statement, the Purchase Agreement, the
Trust Agreement, the Indenture, the Sale and Servicing Agreement, the
Indemnification and Contribution Agreement, and this Agreement and that, to the
best of his or her knowledge based upon reasonable investigation:

                  a. the representations and warranties of the Company and the
         Sponsor in this Agreement, as of the Closing Date, and in the Sale and
         Servicing Agreement, the Trust Agreement, the Purchase Agreement, and
         the Indemnification and Contribution Agreement and in all related
         agreements, as of the date specified in such agreements, are true and
         correct, and the Company and the Sponsor has complied with all the
         agreements and satisfied all the conditions on its part to be
         performed or satisfied at or prior to the Closing Date;

                  b. there are no actions, suits or proceedings pending, or to
         the best of such officer's knowledge, threatened against or affecting
         the Company or the Sponsor which if adversely determined, individually
         or in the aggregate, would be reasonably likely to adversely affect
         the Company's or the Sponsor's obligations under the Sale and
         Servicing Agreement, the Indemnification and Contribution Agreement,
         the Purchase Agreement or this Agreement in any material way or the
         Sponsor's obligations under the Trust Agreement in any material way;
         and no merger, liquidation, dissolution or bankruptcy of the Company
         or the Sponsor is pending or contemplated;

                  c. the information contained in the Registration Statement
         and the Final Prospectus relating to the Company and the Sponsor, the
         Mortgage Loans or the servicing procedures of it or its affiliates or
         subservicer is true and accurate in all material respects and nothing
         has come to his or her attention that would lead such officer to
         believe that the Registration Statement or Final Prospectus includes
         any untrue statement of a material fact or omits to state a material
         fact necessary to make the statements therein not misleading;


                  d. the information set forth in the Schedule of Mortgage
         Loans required to be furnished pursuant to the Purchase Agreement and
         the Sale and Servicing Agreement is true and correct in all material
         respects;

                                      12

<PAGE>

                  e. there has been no amendment or other document filed
         affecting the articles of incorporation or bylaws of the Company or
         the Sponsor since December 31, 1996, and no such amendment has been
         authorized. No event has occurred since December 31, 1996, which has
         affected the good standing of the Company under the laws of the State
         of California or the good standing of the Sponsor under the laws of
         the State of Delaware;

                  f. there has not occurred any material adverse change, or any
         development involving a prospective material adverse change, in the
         condition, financial or otherwise, or in the earnings, business or
         operations of the Company, the Sponsor and its subsidiaries, taken as
         a whole, from December 31, 1996;

                  g. on or prior to the Closing Date, there has been no
         downgrading, nor has any notice been given of (A) any intended or
         potential downgrading or (B) any review or possible changes in rating
         the direction of which has not been indicated, in the rating, if any,
         accorded the Company or its affiliates or in any rating accorded any
         securities of the Company, if any, by any "nationally recognized
         statistical rating organization," as such term is defined for purposes
         of the 1933 Act;

                  h. each person who, as an officer or representative of the
         Company or the Sponsor, signed or signs the Registration Statement,
         the Sale and Servicing Agreement, the Trust Agreement, the
         Indemnification and Contribution Agreement, this Agreement, the
         Purchase Agreement or any other document delivered pursuant hereto, on
         the date of such execution, or on the Closing Date, as the case may
         be, in connection with the transactions described in the Sale and
         Servicing Agreement, the Trust Agreement, the Indemnification and
         Contribution Agreement, the Purchase Agreement and this Agreement was,
         at the respective times of such signing and delivery, and is now, duly
         elected or appointed, qualified and acting as such officer or
         representative, and the signatures of such persons appearing on such
         documents are their genuine signatures; and

                  i. No stop order suspending the effectiveness of the
         Registration Statement has been issued and no proceedings for that
         purpose have been instituted or, to the Company's or the Sponsor's
         knowledge, threatened.

                  The Company and the Sponsor shall attach to such certificate
a true and correct copy of its certificate or articles of incorporation, as
appropriate, and bylaws which are in full force and effect on the date of such

certificate and a certified true copy of the resolutions of its Board of
Directors with respect to the transactions contemplated herein.

         (d) You shall have received from Tobin & Tobin, counsel to the
Company, an opinion, dated the Closing Date, to the effect that:

                                 (i) Each of the Company and the Sponsor has
                  been duly organized and is validly existing as a corporation
                  in good standing under the laws of its state of incorporation
                  and is qualified to do business in each state necessary to
                  enable it to perform its obligations under the Sale and
                  Servicing Agreement, this Agreement, the Purchase Agreement,
                  the Trust Agreement and the Indemnification and Contribution
                  Agreement and has all corporate power and authority necessary
                  to own or hold its properties and to conduct its business as
                  now conducted by it and to enter 

                                      13

<PAGE>

                  into and perform its obligations under this Agreement, the
                  Trust Agreement, the Sale and Servicing Agreement, the
                  Purchase Agreement and the Indemnification and Contribution
                  Agreement;

                                (ii) To the best knowledge of such counsel,
                  there are no actions, proceedings or investigations pending
                  or threatened against or affecting the Company or the Sponsor
                  before or by any court, arbitrator, administrative agency or
                  other governmental authority reasonably likely to be
                  adversely determined that would materially and adversely
                  affect the ability of the Company or the Sponsor to carry out
                  the transactions contemplated in this Agreement, the Trust
                  Agreement, the Sale and Servicing Agreement, the Purchase
                  Agreement or the Indemnification and Contribution Agreement;

                               (iii) No consent, approval, authorization or
                  order of, or filing or registration with, any state or
                  federal court or governmental agency or body is required for
                  the consummation by the Company or the Sponsor of the
                  transactions contemplated herein, except such as may be
                  required under the blue sky laws of any jurisdiction in
                  connection with the purchase and distribution of the
                  Designated Notes and except any recordation of the
                  assignments of the Mortgage Loans to the Indenture Trustee
                  pursuant to the Sale and Servicing Agreement that have not
                  yet been completed;

                                (iv) Each of the Company and the Sponsor is not
                  in violation of its certificate of incorporation or by-laws
                  or in default under any agreement, indenture or instrument
                  the effect of which violation or default would be material to
                  the Company or the Sponsor, and neither the issuance and sale

                  of the Designated Notes, nor the execution or delivery of or
                  performance under this Agreement, the Trust Agreement, the
                  Sale and Servicing Agreement, the Purchase Agreement or the
                  Indemnification and Contribution Agreement, nor the
                  consummation of any other of the transactions contemplated
                  herein or therein will conflict with or result in a breach or
                  violation of any term or provision of, or constitute a
                  default (or an event which with the passing of time or
                  notification, or both, would constitute a default) under, the
                  certificate of incorporation or by-laws of the Company or the
                  Sponsor, or, to the knowledge of such counsel, any indenture
                  or other agreement or instrument to which the Company or the
                  Sponsor or any of its affiliates is a party or by which it or
                  any of them is bound, or any New York or federal statute or
                  regulation applicable to the Company or the Sponsor or any of
                  its affiliates or, to the knowledge of such counsel, any
                  order of any New York or federal court, regulatory body,
                  administrative agency or governmental body having
                  jurisdiction over the Company or the Sponsor or any of its
                  affiliates;

                                 (v) The Sale and Servicing Agreement, this
                  Agreement, the Purchase Agreement and the Indemnification and
                  Contribution Agreement have been duly authorized, executed
                  and delivered by the Company and the Sponsor and constitute
                  legal, valid and binding agreements of the Company and the
                  Sponsor, enforceable against the Company and the Sponsor in
                  accordance with its terms, subject, as to enforceability, to
                  bankruptcy, insolvency, reorganization, moratorium and other

                                      14
<PAGE>

                  similar laws affecting creditors' rights generally and to
                  general principles of equity, regardless of whether
                  enforcement is sought in a proceeding in equity or at law;

                                (vi) The Trust Agreement has been duly
                  authorized, executed and delivered by the Sponsor and
                  constitutes a legal, valid and binding agreement of the
                  Sponsor enforceable against the Sponsor in accordance with
                  its terms, subject as to enforceability, to bankruptcy,
                  insolvency, reorganization, moratorium and other similar laws
                  affecting creditors' rights generally and to general
                  principles or equity, regardless of whether enforcement is
                  sought in a proceeding in equity or at law;

                               (vii) The direction by the Sponsor to the
                  Indenture Trustee to execute, authenticate and deliver the
                  Designated Notes has been duly authorized by the Sponsor, and
                  the Designated Notes, when executed and authenticated in the
                  manner contemplated in the Indenture, will be validly issued
                  and outstanding and entitled to the benefits of the
                  Indenture;


                              (viii) The Designated Notes and the Indenture
                  conform in all material respects to the descriptions thereof
                  contained in the Final Prospectus; and

                                (ix) Neither the transfer of the Mortgage Loans
                  to the Trust, the pledge of the Mortgage Loans, the issuance
                  or sale of the Designated Notes nor the execution, delivery
                  or performance by the Company and the Sponsor of this
                  Agreement, the Trust Agreement, the Indemnification and
                  Contribution Agreement, the Sale and Servicing Agreement or
                  the Purchase Agreement (A) conflicts or will conflict with or
                  results or will result in a breach of, or constitutes or will
                  constitute a default under, (i) any term or provision of the
                  certificate of incorporation or bylaws of the Company or the
                  Sponsor; (ii) any term or provision of any material
                  agreement, contract, instrument or indenture, to which the
                  Company or the Sponsor is a party or is bound and known to
                  such counsel; or (iii) any order, judgment, writ, injunction
                  or decree of any court or governmental agency or body or
                  other tribunal having jurisdiction over the Company or the
                  Sponsor and known to such counsel; or (B) results in, or will
                  result in the creation or imposition of any lien, charge or
                  encumbrance upon the Trust or upon the Designated Notes,
                  except as otherwise contemplated by the Indenture.

                  Such counsel may: (1) express its reliance as to factual
matters on the representations and warranties made by, and on certificates or
other documents furnished by officers of, the parties to this Agreement, the
Trust Agreement, the Indenture, the Sale and Servicing Agreement, the Purchase
Agreement and the Indemnification and Contribution Agreement; (2) assume the
due authorization, execution and delivery of the instruments and documents
referred to therein by the parties thereto other than the Company; (3) qualify
such opinion only as to the federal laws of the United States of America, the
laws of the State of New York and the general corporation law of the State of
Delaware. Such counsel shall also confirm that you may rely, on and as of the
Closing Date, on any opinion or opinions of such counsel submitted to the
rating agency or agencies rating the Designated Notes as if addressed to you
and dated the Closing Date.

                                      15
<PAGE>

         (e) You shall have received from KPMG Peat Marwick, certified public
accountants, one or more letters, including bring-down letters, dated the date
hereof and satisfactory in form and substance to you and your counsel, to the
effect that such accountants have performed certain specified procedures
regarding certain information of an accounting, financial or statistical nature
set forth in the Prospectus Supplement.

         (f) You shall have received a rating letter assigning a rating on the
Class A Notes and S Notes of "AAA" and "AAAr", respectively, from Standard &
Poor's Rating Group and "Aaa" and "Aaar", respectively, from Moody's Investors
Service, Inc., which ratings shall not have been withdrawn.


         (g) You shall have received from counsel for the Indenture Trustee a
favorable opinion, dated the Closing Date, in form and substance satisfactory
to you and your counsel, to the effect that the Indenture has been duly
authorized, executed and delivered by the Indenture Trustee and constitutes a
legal, valid, binding and enforceable agreement of the Indenture Trustee,
subject, as to enforceability, to bankruptcy, insolvency, reorganization,
moratorium or other similar laws affecting creditors' rights in general and by
general principles of equity regardless of whether enforcement is considered in
a proceeding in equity or at law, and as to such other matters as may be agreed
upon by you and the Indenture Trustee.

         (h) You shall have received from counsel for the Owner Trustee a
favorable opinion, dated the Closing Date, in form and substance satisfactory
to you and your counsel, to the effect that the Trust Agreement has been duly
authorized, executed and delivered by the Owner Trustee and constitutes a
legal, valid, binding and enforceable agreement of the Owner Trustee, subject
as to enforceability to bankruptcy, insolvency, reorganization, moratorium or
other similar laws affecting creditors' rights in general and by general
principles of equity regardless of whether enforcement is considered in a
proceeding in equity or at law, and as to such other matters as may be agreed
upon by you and the Owner Trustee.

         (i) You shall have received from the Indenture Trustee a certificate,
signed by the President, a senior vice president or a vice president of the
Indenture Trustee, dated the Closing Date, to the effect that each person who,
as an officer or representative of the Indenture Trustee, signed or signs the
Designated Notes, the Indenture or any other document delivered pursuant
hereto, on the date hereof or on the Closing Date, in connection with the
transactions described in the Indenture was, at the respective times of such
signing and delivery, and is now, duly elected or appointed, qualified and
acting as such officer or representative, and the signatures of such persons
appearing on such documents are their genuine signatures.

         (j) You shall have received from the Owner Trustee a certificate,
signed by the President, a senior vice president or a vice president of the
Owner Trustee, dated the Closing Date, to the effect that each person who, as
an officer or representative of the Owner Trustee, signed or signs the Trust
Agreement, the Certificates or any other document delivered pursuant hereto, on
the date hereof or on the Closing Date, in connection with the transactions
described in the Trust Agreement was, at the respective times of such signing
and delivery, and is now, duly elected or appointed, qualified and acting as
such officer or representative, and the signatures of such persons appearing on
such documents are their genuine signatures.


                                      16

<PAGE>

         (k) The Policy relating to the Designated Notes shall have been duly
executed and issued at or prior to the Closing Date and shall conform in all
material respects to the description thereof in the Prospectus.


         (l) You shall have received a favorable opinion of in-house counsel to
the Insurer, dated the Closing Date and in form and substance satisfactory to
your counsel, to the effect that:

                  (i) The Insurer is a stock insurance corporation, duly
         incorporated and validly existing under the laws of the State of New
         York. The Insurer is validly licensed to do business in New York and
         is authorized to issue the Policy and perform its obligations under
         the Policy in accordance with the terms thereof.

                  (ii) The execution and delivery by the Insurer of the Policy,
         and the Indemnification and Contribution Agreement are within the
         corporate power of the Insurer and have been authorized by all
         necessary corporate action on the part of the Insurer; the Policy has
         been duly executed and is the valid and binding obligation of the
         Insurer enforceable in accordance with its terms except that the
         enforcement of the Policy 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 Insurer is authorized to deliver the
         Indemnification and Contribution Agreement, and such agreement has
         been duly executed and delivered and constitute the legal, valid and
         binding obligations of the Insurer enforceable in accordance with its
         terms except that the enforcement of the Indemnification and
         Contribution 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 by public policy considerations relating to
         indemnification for securities law violations.

                  (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 Insurer, the lack of which would adversely affect the
         validity or enforceability of the Policy; to the extent required by
         applicable legal requirements that would adversely affect validity or
         enforceability of the Policy, the form of the Policy has been filed
         with, and approved by, all governmental authorities having
         jurisdiction over the Insurer in connection with the Policy.

                   (v) The Policy is not required to be registered under the
         1933 Act.

                  (vi) The information set forth under the caption "THE
         CERTIFICATE INSURANCE POLICY" and "THE CERTIFICATE INSURER" in the
         Prospectus forming a part of the Registration Statement, insofar as
         such statements constitute a description of the Policy, accurately
         summarizes the Policy.

                                      17

<PAGE>



                  In rendering this opinion, such counsel may rely, as to
matters of fact, on certificates of responsible officers of the Company, the
Indenture Trustee, the Insurer and public officials. Such opinion may assume
the due authorization, execution and delivery of the instruments and documents
referred to therein by the parties thereto other than the Insurer.

         (m) On or prior to the Closing Date, there has been no downgrading,
nor has any notice been given of (A) any intended or potential downgrading or
(B) any review or possible changes in rating the direction of which has not
been indicated, in the rating, if any, accorded the Insurer's claims paying
ability by any "nationally recognized statistical rating organization," as such
term is defined for purposes of the 1933 Act.

         (n) On or prior to the Closing Date, there has been no downgrading,
nor has any notice been given of (A) any intended or potential downgrading or
(B) any review or possible changes in rating the direction of which has not
been indicated, in the rating, if any, accorded the Company or in any rating
accorded any securities of the Company, if any, by any "nationally recognized
statistical rating organization," as such term is defined for purposes of the
1933 Act.

         (o) There has not occurred any change, or any development involving a
prospective change, in the condition, financial or otherwise, or in the
earnings, business or operations, since December 31, 1996, of (A) the Company
and its subsidiaries or (B) the Insurer, that is in your judgment material and
adverse and that makes it in your judgment impracticable to market the
Designated Notes on the terms and in the manner contemplated in the Prospectus.

         (p) You shall have received from the Insurer a certificate, signed by
the president, a senior vice president or a vice president of the Insurer,
dated the Closing Date, to the effect that the signer of such certificate has
carefully examined the Policy, the Indemnification and Contribution Agreement
and the related documents and that, to the best of his or her knowledge based
on reasonable investigation:

                  (i) There are no actions, suits or proceedings pending or
         threatened against or affecting the Insurer which, if adversely
         determined, individually or in the aggregate, would adversely affect
         the Insurer's performance under the Policy or the Indemnification and
         Contribution Agreement;

                  (ii) Each person who as an officer or representative of the
         Insurer, signed or signs the Policy, the Indemnification and
         Contribution Agreement or any other document delivered pursuant
         hereto, on the date thereof, or on the Closing Date, in connection
         with the transactions described in this Agreement was, at the
         respective times of such signing and delivery, and is now, duly
         elected or appointed, qualified and acting as such officer or
         representative, and the signatures of such persons appearing on such
         documents are their genuine signatures;

                  (iii) The tables regarding the Insurer's capitalization set
         forth under the heading "THE CERTIFICATE INSURANCE POLICY" and "THE

         CERTIFICATE INSURER" presents fairly the capitalization of the Insurer
         as of June 30, 1997;

                  (iv) The audited balance sheet of the Insurer as of December
         31, 1996 and the related statement of income and retained earnings for
         the fiscal year then ended, and the 

                                      18
<PAGE>

         accompanying footnotes, together with opinion dated __  of KPMG Peat
         Marwick, an independent certificated public accountant, copies of
         which are included in the Prospectus Supplement, fairly present in all
         material respects the financial condition of the Insurer as of such
         date and for the period covered by such statements in accordance with
         generally accepted accounting principles consistently applied; the
         unaudited balance sheet of the Insurer as of June 30, 1997 and the
         related statement of income and retained earnings for the three-month
         period then ended, copies of which are included in the Prospectus
         Supplement, fairly present in all material respects the financial
         condition of the Insurer as of such date and for the period covered by
         such statements in accordance with generally accepted accounting
         principles applied consistently with those principles applied in
         preparing the December 31, 1996 audited statements.

                  (v) to the best knowledge of such officer, since June 30,
         1997, no material adverse change has occurred in the financial
         position of the Insurer other than as set forth in the Prospectus
         Supplement.

                  The Insurer shall attach to such certificate a true and
correct copy of its certificate or articles of incorporation, as appropriate,
and its bylaws, all of which are in full force and effect on the date of such
certificate.

         (q) You shall have received such further information, certificates,
documents and opinions as you may reasonably have requested not less than three
business days prior to the Closing Date.

         (r) All proceedings in connection with the transactions contemplated
by this Agreement and all documents incident hereto shall be satisfactory in
form and substance to you and your counsel, and you and such counsel shall have
received such information, certificates and documents as you or they may have
reasonably requested.

         (s) Prior to the Closing Date, your counsel shall have been furnished
with such documents and opinions as they may reasonably require for the purpose
of enabling them to pass upon the issuance and sale of the Designated Notes 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 Company in connection with the issuance and sale of the Designated
Notes as herein contemplated shall be satisfactory in form and substance to you
and your counsel.


         (t) Subsequent to the execution and delivery of this Agreement none of
the following shall have occurred: (i) trading in securities generally on the
New York Stock Exchange, the American Stock Exchange or the over-the-counter
market shall have been suspended or minimum prices shall have been established
on either of such exchanges or such market by the Commission, by such exchange
or by any other regulatory body or governmental authority having jurisdiction;
(ii) a banking moratorium shall have been declared by Federal or state
authorities; (iii) the United States shall have become engaged in hostilities,
there shall have been an escalation of hostilities involving the United States
or there shall have been a declaration of a national emergency or war by the
United States; or (iv) there shall have occurred such a material adverse change
in general economic, political or financial conditions (or the effect of
international conditions on the financial markets of the United States shall be
such) as to make it, in the judgment of the Underwriter,


                                      19

<PAGE>

impractical or inadvisable to proceed with the public offering or delivery of
the Designated Notes on the terms and in the manner contemplated in the 
Prospectus.

                  If any of the conditions specified in this Section 6 shall
not have been fulfilled in all material respects when and as provided in this
Agreement, if the Company or the Sponsor is in breach of any covenants or
agreements contained herein or if any of the opinions and certificates referred
to above or elsewhere in this Agreement shall not be in all material respects
reasonably satisfactory in form and substance to you and your counsel, this
Agreement and all your obligations hereunder may be canceled by you at, or at
any time prior to, the Closing Date. Notice of such cancellation shall be given
to the Company and the Sponsor in writing, or by telephone or facsimile
transmission confirmed in writing.

                  7. Payment of Expenses. The Sponsor or the Company agrees to
pay: (a) the costs incident to the authorization, issuance, sale and delivery
of the Designated Notes and any taxes payable in connection therewith; (b) the
costs incident to the preparation, printing and filing under the 1933 Act of
the Registration Statement and any amendments and exhibits thereto; (c) the
costs of distributing the Registration Statement as originally filed and each
amendment thereto and any post-effective amendments thereof (including, in each
case, exhibits), the Basic Prospectus, the Final Prospectus and any amendment
or supplement to the Prospectus or any document incorporated by reference
therein, all as provided in this Agreement; (d) the costs of reproducing and
distributing this Agreement; (e) the fees and expenses of qualifying the
Designated Notes under the securities laws of the several jurisdictions as
provided in Section 5(h) hereof and of preparing, printing and distributing a
Blue Sky Memorandum (including related fees and expenses of your counsel); (f)
any fees charged by securities rating services for rating the Designated Notes;
and (g) all other costs and expenses incident to the performance of the
obligations of the Company.


         8. Indemnification and Contribution. (a) Each of the Company and the
Sponsor agrees to indemnify and hold you harmless and each person, if any, who
controls you within the meaning of Section 15 of the 1933 Act from and against
any and all loss, claim, damage or liability, joint or several, or any action
in respect thereof (including, but not limited to, any loss, claim, damage,
liability or action relating to purchases and sales of the Designated Notes),
to which you or any such controlling person may become subject, under the 1933
Act or otherwise, insofar as such loss, claim, damage, liability or action
arises out of, or is based upon, (i) any untrue statement or alleged untrue
statement of a material fact contained in the Registration Statement, (ii) the
omission or alleged omission to state therein a material fact required to be
stated therein or necessary to make the statements therein not misleading,
(iii) any untrue statement or alleged untrue statement of a material fact
contained in the Final Prospectus or (iv) the omission or alleged omission to
state therein a material fact required to be stated therein or necessary to
make the statements therein, in the light of the circumstances under which they
were made, not misleading and shall reimburse you and each such controlling
person promptly upon demand for any legal or other expenses reasonably incurred
by you or such controlling person in connection with investigating or defending
or preparing to defend against any such loss, claim, damage, liability or
action as such expenses are incurred; provided, however, that the Company and
the Sponsor shall not be liable in any such case to the extent that any such
loss, claim, damage, liability or action arises out of, or is based upon, any
untrue statement or alleged untrue statement or omission or alleged omission
made in any Basic Prospectus, the Final Prospectus or the Registration
Statement in reliance upon and in conformity with written information
(including any Derived Information) furnished to the Company or the Sponsor by
you specifically for inclusion therein; and provided, further, that as to

                                      20

<PAGE>

any Basic Prospectus this indemnity shall not inure to your benefit or the
benefit of any controlling person on account of any loss, claim, damage,
liability or action arising from the sale of the Designated Notes to any person
by you if you failed to send or give a copy of the Final Prospectus, as amended
or supplemented, to that person within the time required by the 1933 Act, and
the untrue statement or alleged untrue statement of a material fact or the
omission or alleged omission to state a material fact in the Preliminary
Prospectus was corrected in the Final Prospectus, unless such failure resulted
from non-compliance by the Company or the Sponsor with Section V(C). For
purposes of the last proviso to the immediately preceding sentence, the term
"Final Prospectus" shall not be deemed to include the documents incorporated
therein by reference, and you shall not be obligated to send or give any
supplement or amendment to any document incorporated therein by reference to
any person other than a person to whom you had delivered such incorporated
document or documents in response to a written request therefor. The foregoing
indemnity agreement is in addition to any liability which each of the Company
and the Sponsor may otherwise have to you or any person who controls you.

         (b) You agree to indemnify and hold harmless each of the Company and
the Sponsor, each of its directors, each of its officers who signed the
Registration Statement, and each person, if any, who controls the Company and

the Sponsor within the meaning of Section 15 of the 1933 Act against any and
all loss, claim, damage or liability, or any action in respect thereof, to
which the Company, the Sponsor or any such director, officer or controlling
person may become subject, under the 1933 Act or otherwise, insofar as such
loss, claim, damage, liability or action arises out of, or is based upon, (i)
any untrue statement or alleged untrue statement of a material fact contained
in the Registration Statement, (ii) the omission or alleged omission to state
therein a material fact required to be stated therein or necessary to make the
statements therein not misleading, (iii) any untrue statement or alleged untrue
statement of a material fact contained in the Final Prospectus or (iv) the
omission or alleged omission to state therein a material fact required to be
stated therein or necessary to make the statements therein, in the light of the
circumstances under which they were made, not misleading, but in each case only
to the extent that the untrue statement or alleged untrue statement or omission
or alleged omission was made in reliance upon and in conformity with written
information furnished to the Company and the Sponsor by or on your behalf
specifically for inclusion therein and provided that such written information
was not based upon Company-Provided Information, and shall reimburse the
Company and the Sponsor and any such director, officer or controlling person
for any legal or other expenses reasonably incurred by the Company and the
Sponsor or any director, officer or controlling person in connection with
investigating or defending or preparing to defend against any such loss, claim,
damage, liability or action as such expenses are incurred. The foregoing
indemnity agreement is in addition to any liability which you may otherwise
have to each of the Company and the Sponsor or any such director, officer or
controlling person.

         (c) Promptly after receipt by any indemnified party under this Section
8 of notice of any claim or the commencement of any action, such indemnified
party shall, if a claim in respect thereof is to be made against any
indemnifying party under this Section 8, notify the indemnifying party in
writing of the claim or the commencement of that action; provided, however,
that the failure to notify an indemnifying party shall not relieve it from any
liability which it may have under this Section 8 except to the extent it has
been materially prejudiced by such failure, and provided, further, that the
failure to notify any indemnifying party shall not relieve it from any
liability which it may have to any indemnified party otherwise than under this
Section 8.

                                      21

<PAGE>

                  If any such claim or action shall be brought against an
indemnified party, and it shall notify the indemnifying party thereof, the
indemnifying party shall be entitled to participate therein and, to the extent
that it wishes, jointly with any other similarly notified indemnifying party,
to assume the defense thereof with counsel reasonably satisfactory to the
indemnified party. After notice from the indemnifying party to the indemnified
party of its election to assume the defense of such claim or action, the
indemnifying party shall not be liable to the indemnified party under this
Section 8 for any legal or other expenses subsequently incurred by the
indemnified party in connection with the defense thereof other than reasonable
costs of investigation.


                  Any indemnified party shall have the right to employ separate
counsel in any such action and to participate in the defense thereof, but the
fees and expenses of such counsel shall be at the expense of such indemnified
party unless: (i) the employment thereof has been specifically authorized by
the indemnifying party in writing; (ii) such indemnified party shall have been
advised by such counsel that there may be one or more legal defenses available
to it which are different from or additional to those available to the
indemnifying party and in the reasonable judgment of such counsel it is
advisable for such indemnified party to employ separate counsel; or (iii) the
indemnifying party has failed to assume the defense of such action and employ
counsel reasonably satisfactory to the indemnified party, in which case, if
such indemnified party notifies the indemnifying party in writing that it
elects to employ separate counsel at the expense of the indemnifying party, the
indemnifying party shall not have the right to assume the defense of such
action on behalf of such indemnified party, it being understood, however, the
indemnifying party shall not, in connection with any one such action or
separate but substantially similar or related actions in the same jurisdiction
arising out of the same general allegations or circumstances, be liable for the
reasonable fees and expenses of more than one separate firm of attorneys (in
addition to local counsel) at any time for all such indemnified parties, which
firm shall be designated in writing by you, if the indemnified parties under
this Section 8 consist of you or any of your controlling persons, or by the
Company, if the indemnified parties under this Section 8 consist of the
Company, the Sponsor, or any of the Company's directors, officers or
controlling persons.

                  Each indemnified party, as a condition of the indemnity
agreements contained in Section 8(a) and (b), shall use its best efforts to
cooperate with the indemnifying party in the defense of any such action or
claim. No indemnifying party shall be liable for any settlement of any such
action effected without its written consent (which consent shall not be
unreasonably withheld), but if settled with its written consent or if there be
a final judgment for the plaintiff in any such action, the indemnifying party
agrees to indemnify and hold harmless any indemnified party from and against
any loss or liability by reason of such settlement or judgment.

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

         (d) You agree to deliver to the Company or the Sponsor no later than
the date on which the Prospectus Supplement is required to be filed pursuant to
Rule 424 with a copy of its Derived Information (defined below) for filing with
the Commission on Form 8-K.

                                      22

<PAGE>


         (e) You agree, assuming all Company-Provided Information (defined
below) is accurate and complete in all material respects, to indemnify and hold
harmless the Company, the Sponsor, each of the Company's and the Sponsor's
officers and directors and each person who controls the Company and the Sponsor
within the meaning of Section 15 of the 1933 Act against any and all losses,
claims, damages or liabilities, joint or several, to which they may become
subject under the 1933 Act or otherwise, insofar as such losses, claims,
damages or liabilities (or actions in respect thereof) arise out of or are
based upon any untrue statement of a material fact contained in the Derived
Information provided by you, or arise out of or are based upon the omission or
alleged omission to state therein a material fact required to be stated therein
or necessary to make the statements therein, in the light of the circumstances
under which they were made, not misleading, and agrees to reimburse each such
indemnified party for any legal or other expenses reasonably incurred by him,
her or it in connection with investigating or defending or preparing to defend
any such loss, claim, damage, liability or action as such expenses are
incurred. Your obligations under this Section 8(e) shall be in addition to any
liability which you may otherwise have.

         (f) Each of the Company and the Sponsor agree to indemnify and hold
harmless the Underwriter, each of the Underwriter's officers and directors and
each person who controls the Underwriter within the meaning of Section 15 of
the 1933 Act against any and all losses, claims, damages or liabilities, joint
or several, to which they may become subject under the 1933 Act or otherwise,
insofar as such losses, claims, damages or liabilities (or actions in respect
thereof) arise out of or are based upon any untrue statement of a material fact
contained in the Company-Provided Information provided by the Company or the
Sponsor, or arise out of or are based upon the omission or alleged omission to
state therein a material fact required to be stated therein or necessary to
make the statements therein, in the light of the circumstances under which they
were made, not misleading, and agrees to reimburse each such indemnified party
for any legal or other expenses reasonably incurred by him, her or it in
connection with investigating or defending or preparing to defend any such
loss, claim, damage, liability or action as such expenses are incurred. Your
obligation under this Section 8(f) shall be in addition to any liability which
you may otherwise have.

                  The procedures set forth in Section 8(c) shall be equally
applicable to this Section 8(f).

         (g) For purposes of this Section 8, the term Derived Information means
such portion, if any, of the information delivered to the Company or the
Sponsor pursuant to Section 8(d) for filing with the Commission on Form 8-K as:

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

                             (ii) does not constitute Company-Provided
                  Information; and

                            (iii) is of the type of information defined as
                  Collateral term sheets, Structural term sheets or

                  Computational Materials (as such terms are interpreted in the
                  No-Action Letters).


                                      23

<PAGE>

                  "Company-Provided Information" means any computer tape
furnished to the Underwriter by the Company concerning the Mortgage Loans
comprising the Trust or any other information furnished by the Company to the
Underwriter that is relied on or is reasonably anticipated by the parties
hereto to be relied on by the Underwriter in the course of the Underwriter's
preparation of its Derived Information or the written information to be
included in the prospectus supplement by the Underwriter as set forth in
Section 8(i) herein.

                  The terms "Collateral term sheet" and "Structural term sheet"
shall have the respective meanings assigned to them in the February 13, 1995
letter (the "PSA Letter") of Cleary, Gottlieb, Steen & Hamilton on behalf of
the Public Securities Association (which letter, and the SEC staff's response
thereto, were publicly available February 17, 1995). The term "Collateral term
sheet" as used herein includes any subsequent Collateral term sheet that
reflects a substantive change in the information presented. The term
"Computational Materials" has the meaning assigned to it in the May 17, 1994
letter (the "Kidder letter" and together with the PSA Letter, the "No-Action
Letters") of Brown & Wood on behalf of Kidder, Peabody & Co., Inc. (which
letter, and the SEC staff's response thereto, were publicly available May 20,
1994).

         (h) If the indemnification provided for in this Section 8 shall for
any reason be unavailable to or insufficient to hold harmless an indemnified
party under Section 8(a) or (b) in respect of any loss, claim, damage or
liability, or any action in respect thereof, referred to therein, then each
indemnifying party shall, in lieu of indemnifying such indemnified party,
contribute to the amount paid or payable by such indemnified party as a result
of such loss, claim, damage or liability, or action in respect thereof, (i) in
such proportion as shall be appropriate to reflect the relative benefits
received by the Company and the Sponsor on the one hand and you on the other
from the offering of the Designated Notes or (ii) if the allocation provided by
clause (i) above is not permitted by applicable law or if the indemnified party
failed to give the notice required under Section 8(c), in such proportion as is
appropriate to reflect not only the relative benefits referred to in clause (i)
above but also the relative fault of the Company and the Sponsor on the one
hand and you on the other with respect to the statements or omissions which
resulted in such loss, claim, damage or liability, or action in respect
thereof, as well as any other relevant equitable considerations.

                  The relative benefits of you and the Company and the Sponsor
shall be deemed to be in such proportion so that you are responsible for that
portion represented by the percentage that the underwriting discount appearing
on the cover page of the Final Prospectus bears to the public offering price
appearing on the cover page of the Final Prospectus.


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

                  The Company, the Sponsor and you agree that it would not be
just and equitable if contributions pursuant to this Section 8(h) were to be
determined by pro rata allocation or by any other method of allocation which
does not take into account the equitable considerations referred to 


                                      24

<PAGE>

herein. The amount paid or payable by an indemnified party as a result of the
loss, claim, damage or liability, or action in respect thereof, referred to
above in this Section 8(h) shall be deemed to include, for purposes of this
Section 8(h), any legal or other expenses reasonably incurred by such
indemnified party in connection with investigating or defending any such action
or claim.

                  In no case shall you be responsible for any amount in excess
of the underwriting discount applicable to the Designated Notes purchased by
you hereunder. 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.

                  (i) You confirm that the information set forth (i) in the
Prospectus Supplement relating to market making and (ii) in the fourth
paragraph under the caption "Underwriting" in the Prospectus Supplement,
together with the Derived Information, is correct and constitutes the only
information furnished in writing to the Company or the Sponsor by you or on
your behalf specifically for inclusion in the Registration Statement and the
Final Prospectus.

         9.       Termination.

                  (a) This Agreement shall be subject to termination in your
         absolute discretion, by notice given to the Company or the Sponsor
         prior to delivery of and payment for the Designated Notes, if, prior
         to such time, (i) trading of securities generally on the New York
         Stock Exchange or the American Stock Exchange shall have been
         suspended or materially limited, (ii) a general moratorium on
         commercial banking activities in New York shall have been declared by
         either federal or New York State authorities or (iii) there shall have
         occurred any material outbreak or declaration of hostilities or other
         calamity or crisis the effect of which on the financial markets of the
         United States is such as to make it, in your reasonable judgment,
         impracticable to market the Designated Notes on the terms specified
         herein.


                  (b) If the sale of the Designated Notes shall not be
         consummated because any condition to your obligations set forth in
         Section 6 hereof is not satisfied or because of any refusal, inability
         or failure on the part of the Company or the Sponsor to perform any
         agreement herein or comply with any provision hereof other than by
         reason of your default, the Company and the Sponsor shall reimburse
         you for the reasonable fees and expenses of your counsel and for such
         other out-of-pocket expenses as shall have been incurred by you in
         connection with this Agreement and the proposed purchase of the
         Designated Notes, and upon demand the Company and the Sponsor shall
         pay the full amount thereof to you.

                  (c) This Agreement will survive delivery of and payment for
         the Designated Notes. The provisions of Section 7 and this Section
         8(c) shall survive the termination or cancellation of this Agreement.

         10. Notices. All communications hereunder will be in writing and
effective only on receipt, and, if sent to you, will be mailed, delivered or
transmitted by facsimile and confirmed to you at 600 Steamboat Road, Greenwich,
Connecticut 06830, attention: Mortgage Finance Department; or, if sent to (i)
the Sponsor, will be mailed, delivered or transmitted by facsimile and
confirmed to it at 700 Larkspur Landing Circle, Suite 240, Larkspur, California
94939, attention: Finance Department or (ii) the Company, will be mailed,
delivered or transmitted by facsimile and 

                                      25

<PAGE>

confirmed to it at 700 Larkspur Landing Circle, Suite 250, Larkspur, 
California 94939, attention: Finance Department.

         11. Successors. This Agreement will inure to the benefit of and be
binding upon the parties hereto and their respective successors and the
officers and directors and controlling persons and their successors and
assigns, and no other person will have any right or obligation hereunder.

         12. Applicable Law; Counterparts. This Agreement will be governed by
and construed in accordance with the laws of the State of New York. This
Agreement may be executed in any number of counterparts, each of which shall
for all purposes be deemed to be an original and all of which shall together
constitute but one and the same instrument.

         13. Survival. The respective indemnities, representations, warranties
and agreements of the Company and you contained in this Agreement, or made by
or on behalf of them, respectively, pursuant to this Agreement, shall survive
the delivery of and payment for the Designated Notes and shall remain in full
force and effect, regardless of any investigation made by or on behalf of any
of them or any person controlling any of them.

         14. Definition of the Term "Business Day". For purposes of this
Agreement, "Business Day" means any day on which the New York Stock Exchange,
Inc. is open for trading.


         15. GOVERNING LAW. THIS AGREEMENT SHALL BE GOVERNED BY AND CONSTRUED
IN ACCORDANCE WITH THE LAWS OF THE STATE OF NEW YORK AND SHALL BE CONSTRUED IN
ACCORDANCE WITH SUCH LAWS WITHOUT REGARD TO PRINCIPLES OF CONFLICTS OF LAW,
SPECIFIED TIMES OF DAY REFER TO NEW YORK CITY TIME.

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

                                      26

<PAGE>


                  If the foregoing is in accordance with your understanding of
our agreement, please sign and return to us a counterpart hereof, whereupon
this letter and your acceptance shall represent a binding agreement between the
Company, the Sponsor and you.

                                           Very truly yours,

                                           HEADLANDS MORTGAGE COMPANY

                                           By: /s/ Kristen Decker
                                               -------------------------------
                                               Name:  Kristen Decker
                                               Title: Senior Vice President

                                           HEADLANDS MORTGAGE SECURITIES INC.

                                           By: /s/ Becky Poisson
                                               -------------------------------
                                               Name:  Becky Poisson
                                               Title: Vice President

The foregoing Agreement is hereby 
confirmed and accepted as of 
the date first above written.

GREENWICH CAPITAL MARKETS INC.

By: /s/ Brian Bernard
    ------------------------------
        Name:  Brian Bernard
        Title: Vice President


<PAGE>

                                   SCHEDULE I

Underwriting Agreement dated August 18, 1997.

As used in this Agreement, the term "Registration Statement" refers to the
Registration Statement on Form S-3 (File No. 333-28031) filed on July 11, 1997
and declared effective by the Commission on July 17, 1997.

Closing Date:  August 21,1997.

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

Title, Purchase Price and Description of Designated Notes:

         Headlands Mortgage Securities Inc. Revolving Home Equity Loan
         Asset-Backed Designated Notes, Series 1997-1, $192,924,110.37 Class A
         Variable Rate Notes and Class S 1.25% Notes.

Cut-off Date Principal Balance:  $192,924,110.37

Cut-off Date:  7/31/97.




<PAGE>

                                                                  EXECUTION COPY

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



                     HEADLANDS HOME EQUITY LOAN TRUST 1997-1

                    CLASS A Variable Rate Asset Backed Notes

                        CLASS S 1.25% Asset Backed Notes


                                -----------------
                                    INDENTURE

                           Dated as of August 1, 1997

                               -----------------
                       THE FIRST NATIONAL BANK OF CHICAGO

                                Indenture Trustee


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

<PAGE>


                                TABLE OF CONTENTS

                                                                            Page

ARTICLE I. DEFINITIONS AND INCORPORATION BY REFERENCE

     SECTION 1.1.   Definitions............................................... 2
     SECTION 1.2.   Incorporation by Reference of the Trust Indenture Act.....17
     SECTION 1.3.   Rules of Construction.....................................17
     SECTION 1.4.   Action by or Consent of Noteholders and 
                        Certificateholders....................................17
     SECTION 1.5.   Conflict with TIA.........................................18


ARTICLE II.  THE NOTES

     SECTION 2.1.   Form......................................................18
     SECTION 2.2.   Execution, Authentication and Delivery....................18
     SECTION 2.3.   Registration; Registration of Transfer and Exchange.......19
     SECTION 2.4.   Mutilated, Destroyed, Lost or Stolen Notes................20
     SECTION 2.5.   Persons Deemed Owners.....................................21
     SECTION 2.6.   Payment of Principal and Interest; Defaulted Interest.....21
     SECTION 2.7.   Cancellation............................................ .22
     SECTION 2.8.   Release of Collateral.....................................22
     SECTION 2.9.   Book-Entry Notes..........................................22
     SECTION 2.10.  Notices to Clearing Agency................................23
     SECTION 2.11.  Definitive Notes..........................................23


ARTICLE III.  COVENANTS

     SECTION 3.1.   Payment of Principal and Interest.........................24
     SECTION 3.2.   Maintenance of Office or Agency...........................24
     SECTION 3.3.   Money for Payments to be Held in Trust....................24
     SECTION 3.4.   Existence.................................................25
     SECTION 3.5.   Protection of Trust Property..............................26
     SECTION 3.6.   Opinions as to Trust Property.............................26
     SECTION 3.7.   Performance of Obligations; Servicing of HELOCs...........27
     SECTION 3.8.   Negative Covenants........................................28
     SECTION 3.9.   Annual Statement as to Compliance.........................28
     SECTION 3.10.  Issuer May Not Consolidate or Transfer Assets.............29
     SECTION 3.11.  No Other Business.........................................29
     SECTION 3.12.  No Borrowing..............................................29

                                       i

<PAGE>

     SECTION 3.13.  Servicer's Obligations....................................29
     SECTION 3.14.  Guarantees, Loans, Advances and Other Liabilities.........29
     SECTION 3.15.  Capital Expenditures......................................30

     SECTION 3.16.  Compliance with Laws......................................30
     SECTION 3.17.  Restricted Payments.......................................30
     SECTION 3.18.  Notice of Rapid Amortization Events and Events of 
                       Servicing Termination..................................30
     SECTION 3.19.  Further Instruments and Acts..............................30
     SECTION 3.20.  Amendments of Sale and Servicing Agreement and Trust 
                       Agreement..............................................30
     SECTION 3.21.  Income Tax Characterization...............................30


ARTICLE IV.  SATISFACTION AND DISCHARGE

     SECTION 4.1.   Satisfaction and Discharge of Indenture...................31
     SECTION 4.2.   Application of Trust Money................................32
     SECTION 4.3.   Repayment of Monies Held by Note Paying Agent.............32


ARTICLE V.  REMEDIES

     SECTION 5.1.   Rights Upon a Rapid Amortization Event....................32
     SECTION 5.2.   Limitation of Suits.......................................32
     SECTION 5.3.   Unconditional Rights of Noteholders To Receive 
                       Principal and Interest.................................33
     SECTION 5.4.   Restoration of Rights and Remedies........................33
     SECTION 5.5.   Rights and Remedies Cumulative............................34
     SECTION 5.6.   Delay or Omission Not a Waiver............................34
     SECTION 5.7.   Control by Noteholders....................................34
     SECTION 5.8.   Undertaking for Costs.....................................34
     SECTION 5.9.   Waiver of Stay or Extension Laws..........................35
     SECTION 5.10.  Action on Notes...........................................35
     SECTION 5.11.  Performance and Enforcement of Certain Obligations........35
     SECTION 5.12.  Subrogation...............................................35
     SECTION 5.13.  Preference Claims.........................................36


ARTICLE VI.  THE INDENTURE TRUSTEE

     SECTION 6.1.   Duties of Indenture Trustee...............................37
     SECTION 6.2.   Rights of Indenture Trustee...............................38
     SECTION 6.3.   Individual Rights of Indenture Trustee....................39
     SECTION 6.4.   Indenture Trustee's Disclaimer............................40
     SECTION 6.5.   Notice of Defaults........................................40
     SECTION 6.6.   Reports by Indenture Trustee to Holders...................40

                                      ii

<PAGE>

     SECTION 6.7.   Compensation and Indemnity................................40
     SECTION 6.8.   Replacement of Indenture Trustee..........................41
     SECTION 6.9.   Successor Indenture Trustee by Merger.....................42
     SECTION 6.10.  Appointment of Co-Indenture Trustee or Separate 
                       Indenture Trustee......................................43
     SECTION 6.11.  Eligibility: Disqualification.............................44

     SECTION 6.12.  Preferential Collection of Claims Against Issuer..........44
     SECTION 6.13.  Appointment and Powers....................................44
     SECTION 6.14.  Performance of Duties.....................................45
     SECTION 6.15.  Limitation on Liability...................................45
     SECTION 6.16.  Reliance Upon Documents...................................45
     SECTION 6.17.  Representations and Warranties of the Indenture Trustee...45
     SECTION 6.18.  Waiver of Setoffs.........................................46
     SECTION 6.19.  Control by the Controlling Party..........................46
     SECTION 6.20.  Trustee May Enforce Claims Without Possession of Notes....46
     SECTION 6.21.  Suits for Enforcement.....................................46
     SECTION 6.22.  Mortgagor Claims..........................................46


ARTICLE VII.  NOTEHOLDERS' LISTS AND REPORTS

     SECTION 7.1.   Issuer To Furnish To Indenture Trustee Names and 
                       Addresses of Noteholders...............................47
     SECTION 7.2.   Preservation of Information; Communications to 
                       Noteholders............................................48
     SECTION 7.3.   Reports by Issuer.........................................48
     SECTION 7.4.   Reports by Indenture Trustee..............................48


ARTICLE VIII.  PAYMENTS AND STATEMENTS TO NOTEHOLDERS AND CERTIFICATEHOLDERS; 
                         ACCOUNTS, DISBURSEMENTS AND RELEASES

     SECTION 8.1.   Collection of Money.......................................49
     SECTION 8.2.   Release of Trust Property.................................49
     SECTION 8.3.   Distributions of Noteholders' Interest Collections and 
                        Investment Proceeds...................................49
     SECTION 8.4.   Calculation of the Class A Note Rate......................53
     SECTION 8.5.   Statements to Noteholders.................................53
     SECTION 8.6.   Rights of Securityholders.................................55
     SECTION 8.7.   Funding Account...........................................56
     SECTION 8.8.   Deferred Interest Account.................................57
     SECTION 8.9.   Opinion of Counsel........................................57

                                      iii

<PAGE>

ARTICLE IX.  SUPPLEMENTAL INDENTURES

     SECTION 9.1.   Supplemental Indentures Without Consent of Noteholders....58
     SECTION 9.2.   Supplemental Indentures with Consent of Noteholders.......59
     SECTION 9.3.   Execution of Supplemental Indentures......................60
     SECTION 9.4.   Effect of Supplemental Indenture..........................60
     SECTION 9.5.   Conformity With Trust Indenture Act.......................61
     SECTION 9.6.   Reference in Notes to Supplemental Indentures.............61


ARTICLE X.  REDEMPTION OF NOTES

     SECTION 10.1.  Redemption................................................61

     SECTION 10.2.  Surrender of Notes........................................61
     SECTION 10.3.  Form of Redemption Notice.................................63
     SECTION 10.4.  Notes Payable on Redemption Date..........................63


ARTICLE XI.  MISCELLANEOUS

     SECTION 11.1.  Compliance Certificates and Opinions, etc.................64
     SECTION 11.2.  Form of Documents Delivered to Indenture Trustee..........64
     SECTION 11.3.  Acts of Noteholders.......................................65
     SECTION 11.4.  Notices, etc. to Indenture Trustee, Issuer and Rating 
                       Agencies...............................................66
     SECTION 11.5.  Notices to Noteholders; Waiver............................67
     SECTION 11.6.  Alternate Payment and Notice Provisions...................67
     SECTION 11.7.  Conflict with Trust Indenture Act.........................67
     SECTION 11.8.  Effect of Headings and Table of Contents..................68
     SECTION 11.9.  Successors and Assigns....................................68
     SECTION 11.10. Separability..............................................68
     SECTION 11.11. Benefits of Indenture.....................................68
     SECTION 11.12. Legal Holidays............................................68
     SECTION 11.13. GOVERNING LAW.............................................68
     SECTION 11.14. Counterparts..............................................68
     SECTION 11.15. Recording of Indenture....................................68
     SECTION 11.16. Trust Obligation..........................................69
     SECTION 11.17. No Petition...............................................69
     SECTION 11.18. Inspection................................................69
     SECTION 11.19. Limitation of Liability...................................69


ARTICLE XII.  RAPID AMORTIZATION EVENTS

     SECTION 12.1.  Rapid Amortization Events.................................70

                                      iv

<PAGE>

EXHIBITS

Exhibit A -- Form of Class A Note
Exhibit B -- Form of Class S Note

                                       v


<PAGE>

                  INDENTURE dated as of August 1, 1997, between HEADLANDS HOME
EQUITY LOAN TRUST 1997-1, a Delaware business trust (the "Issuer"), and THE
FIRST NATIONAL BANK OF CHICAGO, a national banking association, as trustee (the
"Indenture Trustee").

                  Each party agrees as follows for the benefit of the other
party and for the equal and ratable benefit of the Holders of the Issuer's Class
A Variable Rate Asset Backed Notes (the "Class A Notes"), Class S 1.25% Asset
Backed Notes (the "Class S Notes" and, together with the Class A Notes, the
"Notes"):

                  As security for the payment and performance by the Issuer of
its obligations under this Indenture and the Notes, the Issuer has agreed to
assign the Collateral (as defined below) to the Indenture Trustee on behalf of
the Noteholders.

                  Capital Markets Assurance Corporation (the "Credit Enhancer")
has issued and delivered a financial guaranty insurance policy, dated the
Closing Date (the "Note Policy"), pursuant to which the Credit Enhancer
guarantees the Guaranteed Distributions (as defined below).

                  As an inducement to the Credit Enhancer to issue and deliver
the Note Policy, the Issuer and the Credit Enhancer have executed and delivered
the Insurance and Reimbursement Agreement, dated as of August 1, 1997 (as
amended from time to time, the "Insurance Agreement"), among the Credit
Enhancer, the Issuer, Headlands Mortgage Company and Headlands Mortgage
Securities Inc. and the Indenture Trustee.

                  As an additional inducement to the Credit Enhancer to issue
the Note Policy, and as security for the performance by the Issuer of the Credit
Enhancer Issuer Secured Obligations and as security for the performance by the
Issuer of the Indenture Trustee Issuer Secured Obligations, the Issuer has
agreed to grant and assign the Collateral (as defined below) to the Indenture
Trustee for the benefit of the Issuer Secured Parties, as their respective
interests may appear.

<PAGE>

                                 GRANTING CLAUSE

                  The Issuer hereby Grants to the Indenture Trustee at the
Closing Date, for the benefit of the Issuer Secured Parties all of the Issuer's
right, title and interest in and to (i) certain adjustable rate home equity
revolving credit line loans (the "HELOCs") (including any Additional Balances)
made or to be made and conveyed to the Issuer under certain home equity
revolving credit line loan agreements and promissory notes ("Credit Line
Agreements"); (ii) the collections in respect of the HELOCs with due dates after
the Initial Cut-Off Date (except with respect to interest payments on the
Initial HELOCs, an amount equal to 25 days' interest on the Original Pool
Balance, calculated at the weighted average Loan Rate), (iii) property that
secured a HELOC that has been acquired by foreclosure or deed in lieu of
foreclosure; (iv) rights of the Sponsor under hazard insurance policies covering

the Mortgaged Properties; (v) the Policy; (vi) amounts on deposit in the
Collection Account; (vii) amounts on deposit in the Funding Account; (viii)
amounts on deposit in the Spread Account; (ix) amounts on deposit in the
Deferred Interest Account; (x) any and all Subsequent HELOCs (including any
Additional Balances related thereto); (xi) all rights under the Purchase
Agreement assigned to the Issuer (including all representations and warranties
of the Seller contained therein) and all rights of the Issuer under the Sale and
Servicing Agreement; and (xii) any and all proceeds of the foregoing (the
foregoing "Collateral").

                  The foregoing Grant is made in trust to the Indenture Trustee,
for the benefit first, of the Holders of the Notes, and second, for the benefit
of the Credit Enhancer. The Indenture Trustee hereby acknowledges such Grant,
accepts the trusts under this Indenture in accordance with the provisions of
this Indenture and agrees to perform its duties required in this Indenture to
the best of its ability to the end that the interests of such parties,
recognizing the priorities of their respective interests may be adequately and
effectively protected.

                                   ARTICLE I.

                   Definitions and Incorporation by Reference

                  Definitions. Except as otherwise specified herein, the 
following terms have the respective meanings set forth below for all purposes
of this Indenture.

                  "Accelerated Principal Distribution Amount" means, with
respect to any Distribution Date, the amount, if any, required to reduce the
Class A Note Principal Balance (after giving effect to the distribution of all
other amounts actually distributed on the Class A Notes on such Distribution
Date) so that the Invested Amount (immediately following such Distribution Date)
exceeds the Class A Note Principal Balance (as so reduced) by the Required
Overcollateralization Amount.

                  "Act" has the meaning specified in Section 11.3(a).

                  "Affiliate" means, with respect to any specified Person, any
other Person controlling, controlled by or under common control with such
Person. For the purposes of this 

                                      2

<PAGE>

definition, "control" means the power to direct the management and policies of a
Person, directly or indirectly, whether through ownership of voting securities,
by contract or otherwise; and the terms "controlling" and "controlled" have
meanings correlative to the foregoing.

                  "Alternative Principal Payment" as to any Distribution Date,
the amount (but not less than zero) equal to Principal Collections for such
Distribution Date less the aggregate of Draws under the Credit Line Agreements
during the related Collection Period.


                  "Authorized Officer" means, with respect to the Issuer and the
Servicer, any officer or agent acting pursuant to a power of attorney of the
Owner Trustee or the Servicer, as applicable, who is authorized to act for the
Owner Trustee or the Servicer, as applicable, in matters relating to the Issuer
and who is identified on the list of Authorized Officers delivered by each of
the Owner Trustee and the Servicer to the Indenture Trustee on the Closing Date
(as such list may be modified or supplemented from time to time thereafter).

                  "Authorized Newspaper" means a newspaper of general
circulation in the Borough of Manhattan, The City of New York, printed in the
English language and customarily published on each Business Day, whether or not
published on Saturdays, Sundays and holidays.

                  "Basic Documents" means this Indenture, the Certificate of
Trust, the Trust Agreement, the Sale and Servicing Agreement, the Purchase
Agreement, the Indemnification Agreement, the Management Agreement, the
Insurance Agreement and other documents and certificates delivered in connection
therewith.

                  "Book Entry Notes" means a beneficial interest in the Notes,
ownership and transfers of which shall be made through book entries by a
Clearing Agency as described in Section 2.9.

                  "BIF" means the Bank Insurance Fund, as from time to time
constituted, created under the Financial Institutions Reform, Recovery and
Enhancement Act of 1989, or if at any time after the execution of this
instrument the Bank Insurance Fund is not existing and performing duties now
assigned to it, the body performing such duties on such date.

                  "Business Day" means any day other than a Saturday, Sunday,
legal holiday or other day on which banking institutions in the state of New
York or the state in which the Corporate Trust Office is located are required or
authorized by law to be closed.

                  "Certificate of Trust" means the certificate of trust of the
Issuer substantially in the form of Exhibit B to the Trust Agreement.

                   "Certificate Principal Balance" means, as of any date of
determination, the amount equal to (i) the Pool Balance at the end of the day
next preceding such date of determination plus (ii) the amount of Principal
Collections on deposit in the Funding Account, minus (iii) the Invested Amount.

                   "Certificates" means as defined in the Trust Agreement.

                                       3

<PAGE>

                  "Certificateholders' Available Funds" means, as to any
Distribution Date, Certificateholders' Collections up to but not exceeding the
Certificateholders' Subordinated Amount immediately prior to such Distribution
Date.


                  "Certificateholders' Collections" shall mean, as to any
period, the sum of Certificateholders' Interest Collections and
Certificateholders' Principal Collections for such period.

                  "Certificateholders' Principal Collections" shall mean, on any
Distribution Date, Principal Collections received during the related Collection
Period minus the amount of such Principal Collections required to be distributed
to Class A Noteholders pursuant to Section 8.3(b) or required to be deposited to
the Funding Account pursuant to Section 8.7.

                   "Certificateholders' Subordinated Amount" shall mean, at the
time of reference thereto, $3,859,110.37 less (i) the aggregate amount of
Certificateholders' Collections previously applied pursuant to Section 8.3(c)
and (ii) the aggregate amount of Noteholders' Loss Amounts that have previously
been reallocated to the Certificateholders' Interest pursuant to the second
sentence of Section 8.3(c); provided that the Certificateholders' Subordinated
Amount shall not be less than zero.

                  "Class A Note" means any Class A Note executed and
authenticated by the Indenture Trustee.

                  "Class A Note Distribution Amount" means, as to any
Distribution Date, the sum of all amounts to be distributed to the Holders of
Class A Notes pursuant to Article VIII.

                  "Class A Note Principal Balance" means, with respect to any
Distribution Date, (a) the Original Class A Note Principal Balance less (b) the
aggregate of amounts actually distributed as principal on the Class A Notes.

                  "Class A Note Rate" means, with respect to the first Interest
Period, 5.805% and for any subsequent Interest Period, the sum of (a) LIBOR as
of the second LIBOR Business Day prior to the first day of such Interest Period
and (b) .18%; provided, however, that in no event shall the Class A Note Rate
with respect to any Interest Period exceed the Maximum Rate for such Interest
Period.

                  "Class S Note" mean any Class S Note executed and
authenticated by the Indenture Trustee.

                  "Class S Note Rate" means 1.25% per annum (computed on the
basis of the actual days elapsed in a 360-day year.

                  "Clearing Agency" means an organization registered as a
"clearing agency" pursuant to Section 17A of the Exchange Act.

                                       4

<PAGE>

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


                  "Closing Date" means August 21, 1997.

                  "Code" means the Internal Revenue Code of 1986, as amended
from time to time.

                  "Collateral" has the meaning specified in the Granting Clause
of this Indenture.

                  "Company" means Headlands Mortgage Company.

                  "Controlling Party" means the Credit Enhancer, so long as no
Credit Enhancer Default shall have occurred and be continuing, and the Indenture
Trustee, for so long as a Credit Enhancer Default shall have occurred and be
continuing.

                  "Corporate Trust Office" means the principal corporate trust
office of the Indenture Trustee at which at any particular time its corporate
trust business shall be administered, which office at date of the execution of
this Agreement is located at One First National Plaza, Suite 0126, Chicago,
Illinois 60670-0126, Attention: Corporate Trust Services Division (for the
purposes of Section 3.2, such office is located at 14 Wall Street, 8th Floor,
New York, New York 10005).

                  "Credit Enhancer Default" means the failure by the Credit
Enhancer to make a payment required under the Note Policy in accordance with the
terms thereof.

                  "Credit Enhancer Issuer Secured Obligations" means all amounts
and obligations which the Issuer may at any time owe to or on behalf of the
Credit Enhancer under this Indenture, the Insurance Agreement or any other Basic
Document.

                  "Default" means any occurrence that is, or with notice or the
lapse of time or both would become, a Rapid Amortization Event.

                  "Definitive Notes" has the meaning specified in Section 2.9.

                  "Deferred Interest" means the amount by which interest
required to be distributed in respect of the Class A Notes on any Distribution
Date exceeds the Maximum Rate.

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

                  "Eligible Account" means an account that is either (i)
maintained with a depository institution whose short-term debt obligations
throughout the time of any deposit therein are rated in the highest short-term
debt rating category by Standard & Poor's and Moody's, (ii) an account or
accounts maintained with a depository institution with a minimum 

                                       5


<PAGE>

long term unsecured debt rating by Standard & Poor's and Moody's which is at
least investment grade provided that the deposits in such account or accounts
are fully insured by either the BIF or the SAIF, or (iii) a segregated trust
account maintained with the corporate trust department of the Indenture Trustee
in its fiduciary capacity, or (iv) an account otherwise acceptable to each
Rating Agency and the Credit Enhancer, as evidenced at closing by delivery of a
rating letter by each Rating Agency and thereafter by delivery of a letter from
each Rating Agency and the Credit Enhancer to the Indenture Trustee, within 30
days of receipt of notice of such deposit.

                  "Eligible Investments" means one or more of the following
(excluding any callable investments purchased at a premium):

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

                           (ii) repurchase agreements on obligations specified
         in clause (i) maturing not more than three months from the date of
         acquisition thereof, provided that the short-term unsecured debt
         obligations of the party agreeing to repurchase such obligations are at
         the time rated by each Rating Agency in its highest short-term rating
         category (which is A-1+ for Standard & Poor's and P-1 for Moody's);

                           (iii) certificates of deposit, time deposits and
         bankers' acceptances (which, if Moody's is a Rating Agency, shall each
         have an original maturity of not more than 90 days and, in the case of
         bankers' acceptances, shall in no event have an original maturity of
         more than 365 days) of any U.S. depository institution or trust company
         incorporated under the laws of the United States or any state thereof
         and subject to supervision and examination by federal and/or state
         banking authorities, provided that the unsecured short-term debt
         obligations of such depository institution or trust company at the date
         of acquisition thereof have been rated by each of Moody's and Standard
         & Poor's in its highest unsecured short-term debt rating category;

                           (iv) commercial paper (having original maturities of
         not more than 270 days) of any corporation incorporated under the laws
         of the United States or any state thereof which on the date of
         acquisition has been rated by Standard & Poor's and Moody's in their
         highest short-term debt rating categories;

                           (v) short term investment funds ("STIFS") sponsored
         by any trust company or national banking association incorporated under
         the laws of the United States or any state thereof which on the date of
         acquisition has been rated by Standard & Poor's and Moody's in their
         respective highest applicable rating category; and

                           (vi) interests in any money market fund which at the
         date of acquisition of the interests in such fund and throughout the

         time such interests are held in such fund has a rating of Aaa by
         Moody's and either AAAm or AAAm-G by Standard & Poor's or such lower
         rating as will not result in the qualification, downgrading or
         withdrawal of the 

                                       6

<PAGE>

         then-current rating assigned to the Notes by each Rating Agency 
         without regard to the Policy;

                           (vii) other obligations or securities that are
         acceptable to each Rating Agency and the Credit Enhancer as an Eligible
         Investment hereunder and will not result in a reduction in the then
         current rating of the Notes without regard to the Policy, as evidenced
         by a letter to such effect from such Rating Agency and the Credit
         Enhancer and with respect to which the Servicer has received
         confirmation that, for tax purposes, the investment complies with the
         last clause of this definition;

provided that no instrument described hereunder shall evidence either the right
to receive (a) only interest with respect to the obligations underlying such
instrument or (b) both principal and interest payments derived from obligations
underlying such instrument and the interest and principal payments with respect
to such instrument provided a yield to maturity at par greater than 120% of the
yield to maturity at par of the underlying obligations; and provided, further,
that 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 its stated maturity.

                  "ERISA" means Employee Retirement Income Security Act of 1974,
as amended.

                  "Exchange Act" means the Securities Exchange Act of 1934, as 
amended.

                  "Final Scheduled Distribution Date" shall mean, with respect
to the Class A Notes and the Class S Notes, August 15, 2024.

                  "Floating Allocation Percentage" means, with respect to any
Distribution Date, the percentage equivalent of a fraction, the numerator of
which is the Invested Amount at the close of business on the preceding
Distribution Date (or at the Closing Date in the case of the first Distribution
Date) and the denominator of which is the sum as of the beginning of the related
Collection Period of (a) the Pool Balance and (b) the amount of Principal
Collections on deposit in the Funding Account.

                  "Fully Indexed Rate" means, with respect to any HELOC, the
Loan Rate applicable under the related Credit Agreement when such HELOC is fully
indexed following the Teaser Period.

                  "Grant" means mortgage, pledge, bargain, sell, warrant,
alienate, remise, release, convey, assign, transfer, create, grant a lien upon

and a security interest in and right of set-off against, deposit, set over and
confirm pursuant to this Indenture. A Grant of the Collateral or of any other
agreement or instrument shall include all rights, powers and options (but none
of the obligations) of the Granting party thereunder, including the immediate
and continuing right to claim for, collect, receive and give receipt for
principal and interest payments in respect of the Collateral and all other
monies payable thereunder, to give and receive notices and other communications,
to make waivers or other agreements, to exercise all rights and options, to
bring proceedings in the name of the Granting party or otherwise and generally
to do and receive 

                                       7

<PAGE>

anything that the Granting party is or may be entitled to do or receive
thereunder or with respect thereto.

                  "Guaranteed Distribution" means, with respect to any
Distribution Date, the sum of the (i) the Guaranteed Principal Distribution
Amount and (ii) the amount to be distributed to Class A and Class S Noteholders
pursuant to Sections 8.3(a)(i) and 8.3(a)(ii) for such Distribution Date.

                  "Guaranteed Principal Distribution Amount" means, with respect
to (i) any Distribution Date on or after which the Certificateholders'
Subordinated Amount has been reduced to zero, the amount, if any, required to
reduce the Class A Note Principal Balance (after giving effect to the
distributions of Interest Collections and Principal Collections that are
allocable to principal on the Class A Notes on such Distribution Date) to the
Invested Amount for such Distribution Date (after giving effect to distributions
of principal, if any, and allocation of Noteholders' Loss Amounts on such
Distribution Date) and (ii) the Distribution Date in August, 2024, the amount by
which the outstanding Class A Note Principal Balance (after giving effect to all
other amounts allocable to and distributable as principal on the Class A Notes
on such Distribution Date) exceeds the sum of the amounts on deposit in the
Collection Account available to be distributed to the Class A Noteholders
pursuant to Section 8.3(b).

                  "HELOC" has the meaning as defined in the Sale and Servicing 
Agreement.

                  "Holder" or "Noteholder" means the Person in whose name a Note
is registered on the Note Register.

                  "Indebtedness" means, with respect to any Person at any time,
(a) indebtedness or liability of such Person for borrowed money whether or not
evidenced by bonds, debentures, notes or other instruments, or for the deferred
purchase price of property or services (including trade obligations); (b)
obligations of such Person as lessee under leases which should have been or
should be, in accordance with generally accepted accounting principles, recorded
as capital leases; (c) current liabilities of such Person in respect of unfunded
vested benefits under plans covered by Title IV of ERISA; (d) obligations issued
for or liabilities incurred on the account of such Person; (e) obligations or
liabilities of such Person arising under acceptance facilities; (f) obligations

of such Person under any guarantees, endorsements (other than for collection or
deposit in the ordinary course of business) and other contingent obligations to
purchase, to provide funds for payment, to supply funds to invest in any Person
or otherwise to assure a creditor against loss; (g) obligations of such Person
secured by any lien on property or assets of such Person, whether or not the
obligations have been assumed by such Person; or (h) obligations of such Person
under any interest rate or currency exchange agreement.

                  "Indenture" means this Indenture as amended and supplemented 
from time to time.

                  "Indenture Trustee" means The First National Bank of Chicago,
a national banking association, not in its individual capacity but as trustee
under this Indenture, or any successor trustee under this Indenture.

                                       8
<PAGE>

                  "Indenture Trustee Issuer Secured Obligations" means all
amounts and obligations which the Issuer may at any time owe to the Indenture
Trustee for the benefit of the Noteholders under this Indenture or the Notes.

                  "Independent" means, when used with respect to any specified
Person, that the person (a) is in fact independent of the Issuer, any other
obligor upon the Notes, the Sponsor and any Affiliate of any of the foregoing
persons, (b) does not have any direct financial interest or any material
indirect financial interest in the Issuer, any such other obligor, the Sponsor
or any Affiliate of any of the foregoing Persons and (c) is not connected with
the Issuer, any such other obligor, the Sponsor or any Affiliate of any of the
foregoing Persons as an officer, employee, promoter, underwriter, trustee,
partner, director or Person performing similar functions.

                  "Independent Certificate" means a certificate or opinion to be
delivered to the Indenture Trustee under the circumstances described in, and
otherwise complying with, the applicable requirements of Section 11.1, prepared
by an Independent appraiser or other expert appointed pursuant to an Issuer
Order and approved by the Indenture Trustee in the exercise of reasonable care,
and such opinion or certificate shall state that the signer has read the
definition of "Independent" in this Indenture and that the signer is Independent
within the meaning thereof.

                  "Initial Cut-Off Date" means July 31, 1997.

                  "Insurance Proceeds" means Proceeds paid by any insurer (other
than the Credit Enhancer) pursuant to any insurance policy covering a HELOC, or
amounts required to be paid by the Servicer pursuant to the last sentence of
Section 3.04 of the Sale and Servicing Agreement, net of any component thereof
(i) covering any expenses incurred by or on behalf of the Servicer in connection
with obtaining such proceeds, (ii) that is applied to the restoration or repair
of the related Mortgaged Property, (iii) released to the Mortgagor in accordance
with the Servicer's normal servicing procedures or (iv) required to be paid to
any holder of a mortgage senior to such HELOC.

                  "Interest Collections" means, as to any Distribution Date, the

sum of all payments by or on behalf of Mortgagors and any other amounts
constituting interest (including, without limitation, such portion of Insurance
Proceeds and Net Liquidation Proceeds as is allocable to interest on the
applicable HELOC) collected by the Servicer under the HELOCs (excluding fees or
late charges or similar administrative fees paid by Mortgagors) during the
related Collection Period plus investment earnings on funds on deposit in the
Funding Account and any deposits made to the Collection Account during such
Collection Period pursuant to Section 8.7(c)(i) herein minus the Servicing Fee
payable to the Servicer with respect to the related Collection Period. The terms
of the related Credit Line Agreement shall determine the portion of each payment
in respect of such HELOC that constitutes principal or interest.

                  "Interest Rate" means, with respect to the (i) Class A Notes,
the Class A Note Rate and (ii) Class S Notes, the Class S Note Rate.

                  "Invested Amount": With respect to any Distribution Date, an
amount equal to the Original Invested Amount minus (i) the amount of Principal
Collections previously 

                                       9

<PAGE>

distributed to Class A Noteholders, amounts allocable to the Certificates and
Noteholders Interest Collections that are used to reimburse Noteholders' Loss
Amounts and amounts distributed as Guaranteed Principal Distribution Amounts
funded by withdrawals from the Spread Account or draws under the Policy
(including amounts previously distributed to Class A Noteholders from Principal
Collections on deposit in the Funding Account) and minus (ii) an amount equal to
the Noteholders' Loss Amounts not previously covered by Noteholders Interest
Collections, absorbed by the Overcollateralization Amount, funded by collections
allocable to the Certificateholders' Interest or reallocated to the
Certificateholders' Interest (up to the Certificateholders' Subordinated
Amount), or funded by withdrawals from the Spread Account or draws on the
Policy.

                  "Issuer" means the party named as such in this Indenture until
a successor replaces it and, thereafter, means the successor and, for purposes
of any provision contained herein and required by the TIA, each other obligor on
the Notes.

                  "Issuer Order" and "Issuer Request" means a written order or
request signed in the name of the Issuer by any one of its Authorized Officers
and delivered to the Indenture Trustee.

                  "Issuer  Secured  Obligations"  means the Credit Enhancer 
Issuer  Secured  Obligations  and the Indenture Trustee Issuer Secured 
Obligations.

                  "Issuer Secured Parties" means each of the Indenture Trustee
in respect of the Indenture Trustee Issuer Secured Obligations and the Credit
Enhancer in respect of the Credit Enhancer Issuer Secured Obligations.

                  "LIBOR" means, as to any date, the rate for United States

dollar deposits for one month which appear on the Telerate Screen LIBOR Page
3750 as of 11:00 a.m., London time. If such rate does not appear on such page
(or such other page as may replace that page on that service, or if such service
is no longer offered, such other service for displaying LIBOR or comparable
rates as may be reasonably selected by the Sponsor after consultation with the
Indenture Trustee), the rate will be the Reference Bank rate. If no such
quotations can be obtained and no Reference Bank Rate is available, LIBOR will
be LIBOR applicable to the preceding Distribution Date.

                  "LIBOR Business Day" means any day other than (i) a Saturday
or a Sunday or (ii) a day on which banking institutions in the State of New York
or in the city of London, England are required or authorized by law to be
closed.

                  "Liquidation Expenses" means out-of-pocket expenses (exclusive
of overhead) which are incurred by the Servicer in connection with the
liquidation of any HELOC and not recovered under any insurance policy,
including, without limitation, legal fees and expenses, any unreimbursed amount
expended pursuant to Section 3.06 of the Sale and Servicing Agreement
(including, without limitation, amounts advanced to correct defaults on any
mortgage loan which is senior to such HELOC and amounts advanced to keep current
or pay off a mortgage loan that is senior to such HELOC) respecting the related
HELOC and any related and unreimbursed 

                                      10

<PAGE>

expenditures with respect to real estate property taxes, water or sewer taxes,
condominium association dues, property restoration or preservation or insurance
against casualty, loss or damage.

                  "Liquidation Loss Amount" means, with respect to any
Distribution Date and any HELOC that becomes a Liquidated HELOC during the
related Collection Period, the unrecovered Asset Balance thereof at the end of
such Collection Period, after giving effect to the Net Liquidation Proceeds
applied in reduction of such Asset Balance.

                  "Liquidation Proceeds" means Proceeds (including Insurance
Proceeds) received in connection with the liquidation of any HELOC or related
REO, whether through trustee's sale, foreclosure sale or otherwise.

                  "Loan Rate" has the meaning defined in the Sale and Servicing
Agreement.

                  "Loss Reduction Amount" means with respect to any
Distribution Date, the portion, if any, of the Noteholders' Loss Amount for such
Distribution Date and all prior Distribution Dates that has not been (a)
distributed to Class A Noteholders on such Distribution Date pursuant to
Sections 8.3(a)(iii) or 8.3(a)(iv), from funds on deposit in the Spread Account,
or by way of the Credit Enhancement Draw Amount, or (b) paid from collections
otherwise allowable to the Certificateholders' Interest or reallocated to the
Certificate Principal Balance pursuant to Section 8.3(c) or (c) absorbed by the
Overcollateralization Amount.


                  "Managed Amortization Period" means the period from the
termination of the Funding Period to the Rapid Amortization Commencement Date.

                  "Management Agreement" means the Agreement by and between the
Company and the Issuer.

                  "Management Fee" means $1,000 per month.

                  "Manager" means the Person acting in such capacity pursuant to
the Management Agreement or its successors or assigns, which shall initially be
the Company.

                  "Maximum Principal Payment" means, with respect to any
Distribution Date, the Fixed Allocation Percentage of the Principal Collections
for such Distribution Date.

                  "Minimum Certificateholders' Interest" means, with respect to
any date, an amount equal to the lesser of (a) 4% of the Pool Balance on such
date and (b) the Certificate Principal Balance as of the Closing Date.

                  "Net Liquidation Proceeds" means, with respect to any
Liquidated HELOC, Liquidation Proceeds net of Liquidation Expenses.

                                      11

<PAGE>

                  "Net Loan Rate" means, with respect to any HELOC and as to any
day, the Loan Rate less the Servicing Fee Rate, the Class S Note Rate, the
Premium Fee Rate and the Trustee Fee Rate.

                  "Note" means a Class A Note or a Class S Note.

                  "Noteholders' Interest Collections": As to any Distribution
Date, the product of (i) the Interest Collections during the related Collection
Period and (ii) the Floating Allocation Percentage for such Distribution Date.

                  "Noteholders' Loss Amount" means with respect to any
Distribution Date, the amount equal to the product of (i) the Floating
Allocation Percentage for such Distribution Date and (ii) the aggregate of the
Liquidation Loss Amounts for such Distribution Date.

                  "Note Owner" means, with respect to a Book-Entry Note, the
person who is the owner of such Book-Entry Note or following the issuance of
Definitive Notes, the registered owner of the Notes.

                  "Note Paying Agent" means the Indenture Trustee or any other
Person that meets the eligibility standards for the Indenture Trustee specified
in Section 6.11 and is authorized by the Issuer to make payments to and
distributions from the Collection Account, including payment of principal of or
interest on the Notes on behalf of the Issuer.

                  "Note Policy" means the insurance policy issued by the Credit

Enhancer with respect to the Notes, including any endorsements thereto.

                  "Note Policy Claim  Amount" has the meaning  specified in
Section 4.02 of the Sale and  Servicing Agreement.

                  "Note Register" and "Note Registrar" have the respective
meanings specified in Section 2.3.

                  "Officer's Certificate" means a certificate signed by any
Authorized Officer of the Issuer, under the circumstances described in, and
otherwise complying with, the applicable requirements of Section 11.1 and TIA
ss. 314, and delivered to the Indenture Trustee.

                  "Opinion of Counsel" means one or more opinions of counsel who
may, except as otherwise expressly provided in this Indenture, be employees of
or counsel to the Issuer and, if addressed to the Credit Enhancer, satisfactory
to the Credit Enhancer, and which shall comply with any applicable requirements
of Section 11.1, and if addressed to the Credit Enhancer, satisfactory to the
Credit Enhancer.

                  "Original Invested Amount" means $189,065,000.

                  "Original Pool Balance" means $192,924,110.37.

                                      12

<PAGE>

                  "Outstanding" means, as of the date of determination, all
Notes theretofore authenticated and delivered under this Indenture except:

                  (i)  Notes theretofore canceled by the Note Registrar or 
         delivered to the Note  Registrar for cancellation;

                  (ii) Notes or portions thereof the payment for which money
         in the necessary amount has been theretofore deposited with the
         Indenture Trustee or any Note Paying Agent in trust for the Holders of
         such Notes (provided, however, that if such Notes are to be redeemed,
         notice of such redemption has been duly given pursuant to this
         Indenture or provision therefor, satisfactory to the Indenture
         Trustee); and

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

provided, however, that Notes which have been paid with proceeds of the Note
Policy shall continue to remain Outstanding for purposes of this Indenture until
the Credit Enhancer has been paid as subrogee hereunder or reimbursed pursuant
to the Insurance Agreement as evidenced by a written notice from the Credit
Enhancer delivered to the Indenture Trustee, and the Credit Enhancer shall be
deemed to be the Holder thereof to the extent of any payments thereon made by
the Credit Enhancer; provided, further, that in determining whether the Holders

of the requisite Outstanding Amount of the Notes have given any request, demand,
authorization, direction, notice, consent or waiver hereunder or under any Basic
Document, Notes owned by the Issuer, any other obligor upon the Notes, the
Sponsor or any Affiliate of any of the foregoing Persons shall be disregarded
and deemed not to be Outstanding, except that, in determining whether the
Indenture Trustee shall be protected in relying upon any such request, demand,
authorization, direction, notice, consent or waiver, only Notes that a
Responsible Officer of the Indenture Trustee either actually knows to be so
owned or has received written notice thereof shall be so disregarded. Notes so
owned that have been pledged in good faith may be regarded as Outstanding if the
pledgee establishes to the satisfaction of the Indenture Trustee the pledgees
right so to act with respect to such Notes and that the pledgee is not the
Issuer, any other obligor upon the Notes, the Sponsor or any Affiliate of any of
the foregoing Persons.

                  "Outstanding Amount" means the aggregate principal amount of
all Notes, or class of Notes, as applicable, outstanding at the date of
determination.

                  "Overcollateralization Amount" means, at the time of reference
thereto, the amount, if any, by which the Invested Amount exceeds the Class A
Note Principal Balance.

                  "Owner Trustee" means Wilmington Trust Company, a Delaware
banking corporation, not in its individual capacity, but solely as owner trustee
under the Trust Agreement, and any successor Owner Trustee thereunder.

                  "Owner Trustee Fee Rate" has the meaning as defined in the
Sale and Servicing Agreement.

                                      13

<PAGE>

                  "Percentage Interest" means as to any Note, the percentage
obtained by dividing the principal denomination (or notional amount) of such
Note by the aggregate of the principal denominations (or notional amounts) of
all Notes of the same class.

                  "Pool Balance" means, with respect to any date, the aggregate
of the Asset Balances of all HELOCs as of such date.

                  "Pool Factor" means, with respect to any Distribution Date,
the percentage, carried to seven places, obtained by dividing the Class A Note
Principal Balance for such Distribution Date by the Original Class A Note
Principal Balance.

                  "Predecessor Note" means, with respect to any particular Note,
every previous Note evidencing all or a portion of the same debt as that
evidenced by such particular Note; and, for the purpose of this definition, any
Note authenticated and delivered under Section 2.4 in lieu of a mutilated, lost,
destroyed or stolen Note shall be deemed to evidence the same debt as the
mutilated, lost, destroyed or stolen Note.


                  "Preference Claim" has the meaning specified in the Sale and
Servicing Agreement.

                  "Proceeding" means any suit in equity, action at law or other
judicial or administrative proceeding.

                  "Purchase Agreement" means the HELOC Purchase Agreement dated
as of August 1, 1997 between the Company and the Sponsor with respect to the
HELOCs.

                  "Rapid Amortization Commencement Date" means, the earlier of
(i) the Distribution Date in August, 2003 and (ii) the Distribution Date next
succeeding the Collection Period in which a Rapid Amortization Event is deemed
to occur pursuant to Section 12.1.

                  "Rapid Amortization Event" shall have the meaning as defined
in Section 12.1.

                  "Rapid Amortization Period" shall mean the period commencing
on the Rapid Amortization Commencement Date and continuing until the termination
of the Trust pursuant to Section 7.01 of the Sale and Servicing Agreement.

                  "Rating Agency" means Moody's and Standard & Poor's. If such
agency or a successor is no longer in existence, "Rating Agency" shall be such
statistical credit rating agency, or other comparable Person, designated by the
Sponsor and the Credit Enhancer, notice of which designation shall be given to
the Indenture Trustee. References herein to the highest short term unsecured
rating category of a Rating Agency shall means A1+ or better in the case of
Standard & Poor's and P1 or better in the case of Moody's, and in the case of
any other Rating Agency shall mean the ratings such other Rating Agency deems
equivalent to the foregoing ratings. References herein to the highest long-term
rating category of a Rating Agency shall mean "AAA" in the case of Standard &
Poor's and "Aaa" in the case of Moody's, and in the case 

                                      14

<PAGE>

of any other Rating Agency, the rating such other Rating Agency deems equivalent
to the foregoing ratings.

                  "Record Date" shall mean the last day preceding the related
Distribution Date; provided, however, that following the date on which
Definitive Notes are available, the Record Date shall be the last day of the
calendar month preceding the month in which the related Distribution Date
occurs.

                  "Redemption Date" means, in the case of a redemption of the
Notes pursuant to Section 10.1(a), the Distribution Date specified by the
Servicer or the Issuer pursuant to Section 10.1(a).

                  "Redemption Price" means, in the case of a redemption of the
Notes pursuant to Section 10.1(a), an amount equal to the unpaid principal
amount of the then outstanding principal amount of each class of Notes being

redeemed plus accrued and unpaid interest thereon to but excluding the
Redemption Date.

                  "Reference Banks" means three major banks that are engaged in
the London interbank market, selected by the Sponsor after consultation with the
Indenture Trustee.

                  "Required Deferred Interest Amount" means, with respect to any
Teaser HELOC and any Distribution Date, the product of (X) the excess of (i) the
Fully Indexed Rate over (ii) the Teaser Rate and (Y) the related Asset Balance
of such Teaser HELOC and (Z) the number of days in the related Interest Period.

                  "Responsible Officer" means, with respect to the Indenture
Trustee or any officer of the Indenture Trustee with direct responsibility for
the administration of this Agreement and, also, with respect to a particular
matter, any other officer to whom such matter is referred because of such
officer's knowledge of and familiarity with the particular subject.

                  "SAIF" means the Savings Association Insurance Fund, as from
time to time constituted, created under the Financial Institutions Reform,
Recovery and Enhancement Act of 1989, or if at any time after the execution of
this instrument the Savings Association Insurance Fund is not existing and
performing duties now assigned to it, the body performing such duties on such
date.

                  "Sale and Servicing Agreement" means the Sale and Servicing
Agreement dated as of August 1, 1997, among the Issuer, the Sponsor, the
Servicer and the Indenture Trustee, as the same may be amended or supplemented
from time to time.

                  "Scheduled Principal Collections Distribution Amount" means,
with respect to any Distribution Date during the Funding Period or the Managed
Amortization Period and the Class A Notes, an amount equal to the lesser of (i)
the Maximum Principal Payment and (ii) the Alternative Principal Payment. With
respect to any Distribution Date in respect of the Rapid Amortization Period,
the Maximum Principal Payment.

                                      15

<PAGE>

                  "Servicer" means the Company, in its capacity as Servicer.

                  "Sponsor" means Headlands Mortgage Securities Inc. or its
successors in interest.

                  "Subsequent HELOCs"  As defined in the Sale and Servicing
Agreement.

                  "Teaser HELOCs" Those HELOCs with a Loan Rate that has not
become fully indexed.

                  "Teaser Period" With respect to any HELOC, the payment period
provided under the related Credit Line Agreement during which time the interest

rate on the HELOC has not been fully indexed.

                  "Teaser Rate" With respect to any HELOC, the Loan Rate
applicable under the related Credit Line Agreement during the Teaser Period of
the HELOC.

                  "Termination Date" means the latest of (i) the termination of
the Note Policy and the return of the Note Policy to the Credit Enhancer for
cancellation, (ii) the date on which the Credit Enhancer shall have received
payment and performance of all Credit Enhancer Issuer Secured obligations and
(iii) the date on which the Indenture Trustee shall have received payment and
performance of all Indenture Trustee Issuer Secured Obligations.

                  "Transfer Deposit Amount":  As defined in the Sale and 
Servicing Agreement.

                  "Trust Accounts" means the Spread Account,  the Funding 
Account,  the Collection  Account and the Deferred Interest Account.

                  "Trust Property" means all property and proceeds conveyed
pursuant to Section 2.01 of the Sale and Servicing Agreement, and certain other
rights under that Agreement.

                  "Trust Indenture Act" or "TIA" means the Trust Indenture Act
of 1939, as amended and as in force on the date hereof, unless otherwise
specifically provided.

                  "UCC" means, unless the context otherwise requires, the
Uniform Commercial Code, as in effect in the relevant jurisdiction, as amended
from time to time.

                  "Unpaid Class A Note Interest Shortfall" means with respect to
any Distribution Date, the aggregate amount, if any, of Class A Note Interest
that was accrued in respect of a prior Distribution Date and has not been
distributed to Class A Noteholders.

                  "Unpaid Class S Note Interest Shortfall" means with respect to
any Distribution Date, the aggregate amount, if any, of Class S Note Interest
that was accrued in respect of a prior Distribution Date and has not been
distributed to Class S Noteholders.

                  Capitalized terms used herein and not otherwise defined herein
shall have the meanings assigned to them in the Sale and Servicing Agreement or
the Trust Agreement.

                                      16

<PAGE>

                  SECTION 1.2.  Incorporation by Reference of the Trust
Indenture Act. Whenever this Indenture refers to a provision of the TIA, the
provision is incorporated by reference in and made a part of this Indenture. The
following TIA terms used in this Indenture have the following meanings:


                  "Commission" means the Securities and Exchange Commission.

                  "indenture securities" means the Notes.

                  "indenture security holder" means a Noteholder.

                  "indenture to be qualified" means this Indenture.

                  "Indenture Trustee" or "institutional trustee" means the
Indenture Trustee.

                  "obligor" on the indenture securities means the Issuer.

                  All other TIA terms used in this Indenture that are defined by
the TIA, or defined by Commission rule have the meaning assigned to them by such
definitions.

                  SECTION 1.3. Rules of Construction. Unless the context
otherwise requires:

                  (i)   a term has the meaning assigned to it;

                  (ii)  an accounting term not otherwise defined has the meaning
         assigned to it in accordance with generally accepted accounting
         principles as in effect from time to time;

                  (iii) "or" is not exclusive;

                  (iv)  "including" means including without limitation; and

                  (v)   words in the singular include the plural and words in
 the plural include the singular.

                  SECTION 1.4. Action by or Consent of Noteholders and
Certificateholders. Whenever any provision of this Agreement refers to action to
be taken, or consented to, by Noteholders or Certificateholders, such provision
shall be deemed to refer to the Certificateholder or Noteholder, as the case may
be, of record as of the Record Date immediately preceding the date on which such
action is to be taken, or consent given, by Noteholders or Certificateholders.
Solely for the purposes of any action to be taken, or consented to, by
Noteholders or Certificateholders, any Note or Certificate registered in the
name of Headlands Mortgage Company or any Affiliate thereof shall be deemed not
to be outstanding; provided, however, that, solely for the purpose of
determining whether the Indenture Trustee or the Owner Trustee is entitled to
rely upon any such action or consent, only Notes or Certificates which the Owner
Trustee or the Indenture Trustee, respectively, knows to be so owned shall be so
disregarded.

                                      17

<PAGE>

                  SECTION 1.5. Conflict with TIA. If any provision hereof
limits, qualifies or conflicts with a provision of the TIA that is required
under the TIA to be part of and govern this Indenture, the latter provision

shall control and all provisions required by the TIA are hereby incorporated by
reference. If any provision of this Indenture modifies or excludes any provision
of the TIA that may be so modified or excluded, the latter provisions shall be
deemed to apply to this Indenture as so modified or to be excluded, as the case
may be.

                                   ARTICLE II.

                                    The Notes

                  SECTION 2.1. Form. The Class A Notes and the Class S Notes, in
each case together with the Indenture Trustee's certificate of authentication,
shall be in substantially the form set forth in Exhibit A and B, respectively,
with such appropriate insertions, omissions, substitutions and other variations
as are required or permitted by this Indenture and may have such letters,
numbers or other marks of identification and such legends or endorsements placed
thereon as may, consistently herewith, be determined by the officers executing
such Notes, as evidenced by their execution of the Notes. Any portion of the
text of any Note may be set forth on the reverse thereof, with an appropriate
reference thereto on the face of the Note.

                  Each Note shall be dated the date of its authentication. The
terms of the Notes set forth in Exhibits A and B are part of the terms of this
Indenture.

                  SECTION 2.2. Execution, Authentication and Delivery. The Notes
shall be executed  on behalf of the Issuer by any of its  Authorized  Officers. 
The  signature  of any such Authorized Officer on the Notes may be original or
facsimile.

                  Notes bearing the original or facsimile signature of
individuals who were at any time Authorized Officers of the Issuer shall bind
the Issuer, notwithstanding that such individuals or any of them have ceased to
hold such offices prior to the authentication and delivery of such Notes or did
not hold such offices at the date of such Notes.

                  The Indenture Trustee shall authenticate and deliver Class A
Notes for original issue in an aggregate principal amount of $189,065,000 and
Class S Notes for original issue in the aggregate notional amount of
$189,065,000. The Class A Notes and the Class S Notes outstanding at any time
may not exceed such amounts except as provided in Section 2.6.

                  Each Note shall be dated the date of its authentication. The
Notes shall be issuable as registered Notes in the minimum denomination of $1000
and in integral multiples of $1,000 in excess thereof.

                  No Note shall be entitled to any benefit under this Indenture
or be valid or obligatory for any purpose, unless there appears attached to such
Note a certificate of authentication substantially in the form provided for
herein executed by the Indenture Trustee by the manual signature of one of its
authorized signatories, and such certificate attached to any 

                                      18


<PAGE>

Note shall be conclusive evidence, and the only evidence, that such Note has
been duly authenticated and delivered hereunder. Subject to Section 2.11, the
Notes shall be Book-Entry Notes.

                  SECTION 2.3. Registration; Registration of Transfer and
Exchange. The Issuer shall cause to be kept a register (the "Note Register") in
which, subject to such reasonable regulations as it may prescribe, the Issuer
shall provide for the registration of Notes and the registration of transfers of
Notes. The Indenture Trustee shall be "Note Registrar" for the purpose of
registering Notes and transfers of Notes as herein provided. Upon any
resignation of any Note Registrar, the Issuer shall promptly appoint a successor
or, if it elects not to make such an appointment, assume the duties of Note
Registrar.

                  If a Person other than the Indenture Trustee is appointed by
the Issuer as Note Registrar, the Issuer will give the Indenture Trustee prompt
written notice of the appointment of such Note Registrar and of the location,
and any change in the location, of the Note Register, and the Indenture Trustee
shall have the right to inspect the Note Register at all reasonable times and to
obtain copies thereof. The Indenture Trustee shall have the right to rely upon a
certificate executed on behalf of the Note Registrar by an Authorized Officer
thereof as to the names and addresses of the Holders of the Notes and the
principal amounts and number of such Notes.

                  Upon surrender for registration or transfer of any Note at the
office or agency of the Issuer to be maintained as provided in Section 3.2, and
if the requirements of Section 8-401(1) of the UCC are met, the Issuer shall
execute or cause the Indenture Trustee to authenticate one or more new Notes, in
any authorized denominations, of the same class and a like aggregate principal
amount. A Noteholder may also obtain from the Indenture Trustee, in the name of
the designated transferee or transferees one or more new Notes, in any
authorized denominations, of the same class and a like aggregate principal
amount. Such requirements shall not be deemed to create a duty in the Indenture
Trustee to monitor the compliance by the Issuer with Section 8-401 of the UCC.

                  At the option of the Holder, Notes may be exchanged for other
Notes in any authorized denominations, of the same class and a like aggregate
principal amount, upon surrender of the Notes to be exchanged at such office or
agency. Whenever any Notes are so surrendered for exchange, and if the
requirements of Section 8-401(1) of the UCC are met, the Issuer shall execute
and upon its request the Indenture Trustee shall authenticate the Notes which
the Noteholder making the exchange is entitled to receive. Such requirements
shall not be deemed to create a duty in the Indenture Trustee to monitor the
compliance by the Issuer with Section 8-401 of the UCC.

                  All Notes issued upon any registration of transfer or exchange
of Notes shall be the valid obligations of the Issuer, evidencing the same debt,
and entitled to the same benefits under this Indenture, as the Notes surrendered
upon such registration of transfer or exchange.

                  Every Note presented or surrendered for registration of
transfer or exchange shall be (i) duly endorsed by, or be accompanied by a

written instrument of transfer in the form 

                                      19

<PAGE>

attached to Exhibits A and B, duly executed by the Holder thereof or such
Holder's attorney duly authorized in writing, with such signature guaranteed by
an "eligible guarantor institution" meeting the requirements of the Note
Registrar all in accordance with the Exchange Act, and (ii) accompanied by such
other documents as the Note Registrar may require.

                  No service charge shall be made to a Holder for any
registration of transfer or exchange of Notes, but the Note Registrar 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 Notes, other than exchanges pursuant to Section 2.4 or 9.6 not
involving any transfer.

                  SECTION 2.4. Mutilated, Destroyed, Lost or Stolen Notes. If 
(i) any mutilated Note is surrendered to the Note Registrar, or the Note
Registrar receives evidence to its satisfaction of the destruction, loss or
theft of any Note, and (ii) there is delivered to the Indenture Trustee and the
Credit Enhancer such security or indemnity as may be required by it to hold the
Issuer, the Indenture Trustee and the Credit Enhancer harmless, then, in the
absence of notice to the Issuer, the Note Registrar or the Indenture Trustee
that such Note has been acquired by a bona fide purchaser, and provided that the
requirements of Section 8-405 of the UCC are met, the Issuer shall execute and
upon its request the Indenture Trustee shall authenticate and deliver, in
exchange for or in lieu of any such mutilated, destroyed, lost or stolen Note, a
replacement Note (such requirement shall not be deemed to create a duty in the
Indenture Trustee to monitor the compliance by the Issuer with Section 8-405);
provided, however, that if any such destroyed, lost or stolen Note, but not a
mutilated Note, shall have become or within seven days shall be due and payable,
or shall have been called for redemption, the Issuer may, instead of issuing a
replacement Note, direct the Indenture Trustee, in writing, to pay such
destroyed, lost or stolen Note when so due or payable or upon the Redemption
Date without surrender thereof. If, after the delivery of such replacement Note
or payment of a destroyed, lost or stolen Note pursuant to the proviso to the
preceding sentence, a bona fide purchaser of the original Note in lieu of which
such replacement Note was issued presents for payment such original Note, the
Issuer, the Indenture Trustee and the Credit Enhancer shall be entitled to
recover such replacement Note (or such payment) from the Person to whom it was
delivered or any Person taking such replacement Note from such Person to whom
such replacement Note was delivered or any assignee of such Person, except a
bona fide purchaser, and shall be entitled to recover upon the security or
indemnity provided therefor to the extent of any loss, damage, cost or expense
incurred by the Issuer or the Indenture Trustee in connection therewith.

                  Upon the issuance of any replacement Note under this Section,
the Issuer may require the payment by the Holder of such Note of a sum
sufficient to cover any tax or other governmental charge that may be imposed in
relation thereto and any other reasonable expenses (including the fees and
expenses of the Indenture Trustee) connected therewith.


                  Every replacement Note issued pursuant to this Section in
replacement of any mutilated, destroyed, lost or stolen Note shall constitute an
original additional contractual obligation of the Issuer, whether or not the
mutilated, destroyed, lost or stolen Note shall be at 

                                      20

<PAGE>

any time enforceable by anyone, and shall be entitled to all the benefits of
this Indenture equally and proportionately with any and all other Notes duly
issued hereunder.

                  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 Notes.

                  SECTION 2.5. Persons Deemed Owners. Prior to due presentment
for registration of transfer of any Note, the Issuer, the Indenture Trustee and
the Credit Enhancer and any agent of the Issuer, the Indenture Trustee and the
Credit Enhancer may treat the Person in whose name any Note is registered (as of
the Record Date) as the owner of such Note for the purpose of receiving payments
of principal of and interest, if any on such Note and for all other purposes
whatsoever, whether or not such Note be overdue, and none of the Issuer, the
Credit Enhancer, the Indenture Trustee nor any agent of the Issuer, the Credit
Enhancer or the Indenture Trustee shall be affected by notice to the contrary.

                  SECTION 2.6. Payment of Principal and Interest; Defaulted 
Interest. The Notes shall accrue interest as provided herein, and such amount
shall be payable on each Distribution Date as specified herein. Any installment
of interest or principal, if any, payable on any Note which is punctually paid
or duly provided for by the Issuer on the applicable Distribution Date shall be
paid to the Person in whose name such Note (or one or more Predecessor Notes) is
registered on the Record Date, by check mailed first-class, postage prepaid, to
such Person's address as it appears on the Note Register on such Record Date,
except that, unless Definitive Notes have been issued pursuant to Section 2.11,
with respect to Notes registered on the Record Date in the name of the nominee
of the Clearing Agency (initially, such nominee to be Cede & Co.), payment will
be made by wire transfer in immediately available funds to the account
designated by such nominee and except for the final installment of principal
payable with respect to such Note on a Distribution Date or on the Final
Scheduled Distribution Date (and except for the Redemption Price for any Note
called for redemption pursuant to Section 10.1(a)) which shall be payable as
provided below. The funds represented by any such checks returned undelivered
shall be held in accordance with Section 3.3.

                  (a) Upon written notice from the Issuer, the Indenture Trustee
shall notify the Person in whose name a Note is registered at the close of
business on the Record Date preceding the Distribution Date on which the Issuer
expects that the final installment of principal of and interest on such Note
will be paid. Such notice shall be mailed or transmitted by facsimile prior to
such final Distribution Date and shall specify that such final installment will
be payable only upon presentation and surrender of such Note and shall specify

the place where such Note may be presented and surrendered for payment of such
installment. Notices in connection with redemptions of Notes shall be mailed to
Noteholders as provided in Section 10.2.

                  (b) If the Issuer defaults in a payment of interest on the
Notes, the Issuer shall pay defaulted interest (plus interest on such defaulted
interest to the extent lawful) at the applicable Interest Rate to the extent
lawful. The Issuer may pay such defaulted interest to the Persons who are
Noteholders on a subsequent special record date, which date shall be at least

                                      21

<PAGE>

five Business Days prior to the payment date. The Issuer shall fix or cause to
be fixed any such special record date and payment date, and, at least 15 days
before any such special record date, the Issuer shall mail to each Noteholder
and the Indenture Trustee a notice that states the special record date, the
payment date and the amount of defaulted interest to be paid.

                  (c) Promptly following the date on which all principal of and
interest on the Notes has been paid in full and the Notes have been surrendered
to the Indenture Trustee, the Indenture Trustee shall, upon written notice from
the Servicer of the amounts, if any, that the Credit Enhancer has paid in
respect of the Notes under the Note Policy or otherwise which has not been
reimbursed to it, deliver such surrendered Notes to the Credit Enhancer to the
extent not previously cancelled or destroyed.

                  SECTION 2.7. Cancellation. Subject to Section 2.6(d), all
Notes surrendered for payment, registration of transfer, exchange or redemption
shall, if surrendered to any Person other than the Indenture Trustee, be
delivered to the Indenture Trustee and shall be promptly canceled by the
Indenture Trustee. Subject to Section 2.6(d), the Issuer may at any time deliver
to the Indenture Trustee for cancellation any Notes previously authenticated and
delivered hereunder which the Issuer may have acquired in any manner whatsoever,
and all Notes so delivered shall be promptly canceled by the Indenture Trustee.
No Notes shall be authenticated in lieu of or in exchange for any Notes canceled
as provided in this Section, except as expressly permitted by this Indenture.
Subject to Section 2.6(d), all canceled Notes may be held or disposed of by the
Indenture Trustee in accordance with its standard retention or disposal policy
as in effect at the time unless the Issuer shall direct by an Issuer Order that
they be destroyed or returned to it; provided that such Issuer Order is timely
and the Notes have not been previously disposed of by the Indenture Trustee.

                  SECTION 2.8. Release of Collateral. The Indenture Trustee
shall, on or after the Termination Date, release any remaining portion of the
Trust Property (except for the Spread Account which release shall be subject to
Section 2.05 of the Insurance Agreement) from the lien created by this Indenture
and deposit in the Collection Account any funds then on deposit in any other
Trust Account. The Indenture Trustee shall release property from the lien
created by this Indenture pursuant to this Section 2.8 only upon receipt of an
Issuer Request by it accompanied by an Officer's Certificate, an Opinion of
Counsel and (if required by the TIA) Independent Certificates in accordance with
TIA ss.ss. 314(c) and 314(d)(1) meeting the applicable requirements of Section

11.1.

                  SECTION 2.9. Book-Entry Notes. The Notes, upon original
issuance, will be issued in the form of typewritten Notes representing the
Book-Entry Notes, to be delivered to The Depository Trust Company or its
custodian, the initial Clearing Agency, by, or on behalf of, the Issuer. Such
Notes shall initially be registered on the Note Register in the name of Cede &
Co., the nominee of the initial Clearing Agency, and no Note Owner will receive
a Definitive Note representing such Note Owner's interest in such Note, except
as provided in Section 2.11. Unless and until definitive, fully registered Notes
(the "Definitive Notes") have been issued to Note Owners pursuant to Section
2.11:

                                      22

<PAGE>

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

                  (ii) the Note Registrar and the Indenture Trustee shall be
         entitled to deal with the Clearing Agency for all purposes of this
         Indenture (including the payment of principal of and interest on the
         Notes and the giving of instructions or directions hereunder) as the
         sole Holder of the Notes, and shall have no obligation to the Note
         Owners;

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

                  (iv) the rights of Note Owners shall be exercised only through
         the Clearing Agency and shall be limited to those established by law
         and agreements between such Note Owners and the Clearing Agency and/or
         the Clearing Agency Participants. Unless and until Definitive Notes are
         issued pursuant to Section 2.11, the initial Clearing Agency will make
         book-entry transfers among the Clearing Agency Participants and receive
         and transmit payments of principal of and interest on the Notes to such
         Clearing Agency Participants;

                  (v) whenever this Indenture requires or permits actions to be
         taken based upon instructions or directions of Holders of Notes
         evidencing a specified percentage of the Outstanding Amount of the
         Notes, the Clearing Agency shall be deemed to represent such percentage
         only to the extent that it has received instructions to such effect
         from Note Owners and/or Clearing Agency Participants owning or
         representing, respectively, such required percentage of the beneficial
         interest in the Notes and has delivered such instructions to the
         Indenture Trustee; and

                  (vi) Note Owners may receive copies of any reports sent to
         Noteholders pursuant to this Indenture, upon written request, together
         with a certification that they are Note Owners and payment of
         reproduction and postage expenses associated with the distribution of

         such reports, from the Indenture Trustee at the Corporate Trust Office.

                  SECTION 2.10. Notices to Clearing Agency. Whenever a notice or
other communication to the Noteholders is required under this Indenture, unless
and until Definitive Notes shall have been issued to Note Owners pursuant to
Section 2.11, the Indenture Trustee shall give all such notices and
communications specified herein to be given to Holders of the Notes to the
Clearing Agency, and shall have no obligation to the Note Owners.

                  SECTION 2.11. Definitive Notes. If (i) the Servicer advises
the Indenture Trustee in writing that the Clearing Agency is no longer willing
or able to properly discharge its responsibilities with respect to the Notes,
and the Servicer is unable to locate a qualified successor, (ii) the Servicer at
its option advises the Indenture Trustee in writing that it elects to terminate
the book-entry system through the Clearing Agency or (iii) after the occurrence
of a Rapid Amortization Event, Note Owners representing beneficial interests
aggregating at least a majority of the Outstanding Amount of the Notes advise
the Indenture Trustee through the Clearing Agency in writing that the
continuation of a book entry system through the Clearing 

                                      23

<PAGE>

Agency is no longer in the best interests of the Note Owners, then the Clearing
Agency shall notify all Note Owners and the Indenture Trustee of the occurrence
of any such event and of the availability of Definitive Notes to Note Owners
requesting the same. Upon surrender to the Indenture Trustee of the typewritten
Note or Notes representing the Book-Entry Notes by the Clearing Agency,
accompanied by registration instructions, the Issuer shall execute and the
Indenture Trustee shall authenticate the Definitive Notes in accordance with the
instructions of the Clearing Agency. None of the Issuer, the Note Registrar or
the Indenture Trustee shall be liable for any delay in delivery of such
instructions and may conclusively rely on, and shall be protected in relying on,
such instructions. Upon the issuance of Definitive Notes, the Indenture Trustee
shall recognize the Holders of the Definitive Notes as Noteholders.

                                  ARTICLE III.

                                    Covenants

                  SECTION 3.1. Payment of Principal and Interest. The Issuer
will duly and punctually pay the principal of and interest on the Notes in
accordance with the terms of the Notes and this Indenture. Without limiting the
foregoing, the Issuer will cause to be distributed all amounts on deposit in the
Collection Account on a Distribution Date deposited therein pursuant to the Sale
and Servicing Agreement (i) for the benefit of the Class A Notes, to Class A
Noteholders and (ii) for the benefit of the Class S Notes, to Class S
Noteholders. Amounts properly withheld under the Code by any Person from a
payment to any Noteholder of interest and/or principal shall be considered as
having been paid by the Issuer to such Noteholder for all purposes of this
Indenture.

                  SECTION 3.2. Maintenance of Office or Agency. The Issuer will

maintain in Chicago, Illinois, an office or agency where Notes may be
surrendered for registration, transfer or exchange of the Notes, and where
notices and demands to or upon the Issuer in respect of the Notes and this
Indenture may be served. The Issuer hereby initially appoints the Indenture
Trustee to serve as its agent for the foregoing purposes. The Issuer will give
prompt written notice to the Indenture Trustee of the location, and of any
change in the location, of any such office or agency. If at any time the Issuer
shall fail to maintain any such office or agency or shall fail to furnish the
Indenture Trustee with the address thereof, such surrenders, notices and demands
may be made or served at the Corporate Trust Office, and the Issuer hereby
appoints the Indenture Trustee as its agent to receive all such surrenders,
notices and demands.

                  SECTION 3.3. Money for Payments to be Held in Trust. The
Issuer will cause each Note Paying Agent other than the Indenture Trustee to
execute and deliver to the Indenture Trustee and the Credit Enhancer an
instrument in which such Note Paying Agent shall agree with the Indenture
Trustee (and if the Indenture Trustee acts as Note Paying Agent, it hereby so
agrees), subject to the provisions of this Section, that such Note Paying Agent
will:

                  (i) hold all sums held by it for the payment of amounts due
         with respect to the Notes in trust for the benefit of the Persons
         entitled thereto until such sums shall be paid 

                                      24

<PAGE>

         to such Persons or otherwise disposed of as herein provided and pay 
         such sums to such Persons as herein provided;

                  (ii) give the Indenture Trustee written notice of any default
         by the Issuer (or any other obligor upon the Notes) of which it has
         actual knowledge in the making of any payment required to be made with
         respect to the Notes;

                  (iii) at any time during the continuance of any such default,
         upon the written request of the Indenture Trustee, forthwith pay to the
         Indenture Trustee all sums so held in trust by such Note Paying Agent;

                  (iv) immediately resign as a Note Paying Agent and forthwith
         pay to the Indenture Trustee all sums held by it in trust for the
         payment of Notes if at any time it ceases to meet the standards
         required to be met by a Note Paying Agent at the time of its
         appointment; and

                  (v) comply with all requirements of the Code with respect to
         the withholding from any payments made by it on any Notes of any
         applicable withholding taxes imposed thereon and with respect to any
         applicable reporting requirements in connection therewith.

                  The Issuer may at any time, for the purpose of obtaining the
satisfaction and discharge of this Indenture or for any other purpose, by Issuer

Order direct any Note Paying Agent to pay to the Indenture Trustee all sums held
in trust by such Note Paying Agent, such sums to be held by the Indenture
Trustee upon the same trusts as those upon which the sums were held by such Note
Paying Agent; and upon such a payment by any Note Paying Agent to the Indenture
Trustee, such Note Paying Agent shall be released from all further liability
with respect to such money.

                  Subject to applicable laws with respect to the escheat of
funds, any money held by the Indenture Trustee or any Note Paying Agent in trust
for the payment of any amount due with respect to any Note and remaining
unclaimed for two years after such amount has become due and payable shall be
discharged from such trust and be paid to the Issuer on Issuer Request, and
shall be deposited by the Indenture Trustee in the Collection Account; and the
Holder of such Note shall thereafter, as an unsecured general creditor, look
only to the Issuer for payment thereof (but only to the extent of the amounts so
paid to the Issuer), and all liability of the Indenture Trustee or such Note
Paying Agent with respect to such trust money shall thereupon cease.

                  SECTION 3.4. Existence. Except as otherwise permitted by the
provisions of Section 3.10, the Issuer will keep in full effect its existence,
rights and franchises as a business trust under the laws of the State of
Delaware (unless it becomes, or any successor Issuer hereunder is or becomes,
organized under the laws of any other state or of the United States of America,
in which case the Issuer will keep in full effect its existence, rights and
franchises under the laws of such other jurisdiction) and will obtain and
preserve its qualification to do business in each jurisdiction in which such
qualification is or shall be necessary to protect 

                                      25

<PAGE>

the validity and enforceability of this Indenture, the Trust Property, the
Notes, and each other instrument or agreement included in the Trust Property.

                  SECTION 3.5. Protection of Trust Property. The Issuer intends
the security interest granted pursuant to this Indenture in favor of the Issuer
Secured Parties to be prior to all other liens in respect of the Trust Property,
and the Issuer shall take all actions necessary to obtain and maintain, in favor
of the Indenture Trustee, for the benefit of the Issuer Secured Parties, a first
lien on and a first priority, perfected security interest in the Trust Property.
The Issuer will from time to time prepare (or shall cause to be prepared),
execute and deliver all such supplements and amendments hereto and all such
financing statements, continuation statements, instruments of further assurance
and other instruments, and will take such other action necessary or advisable
to:

                  (i)  Grant more effectively all or any portion of the Trust
         Property;

                  (ii) maintain or preserve the lien and security interest (and
         the priority thereof) in favor of the Indenture Trustee for the benefit
         of the Issuer Secured Parties created by this Indenture or carry out
         more effectively the purposes hereof;


                  (iii) perfect,  publish  notice of or protect the  validity 
         of any Grant made or to be made by this Indenture;

                  (iv)  enforce any of the Collateral;

                  (v)   preserve and defend title to the Trust Property and the
         rights  of the  Indenture Trustee in such Trust Property against the 
         claims of all persons and parties; and

                  (vi)  pay all taxes or assessments levied or assessed upon 
         the Trust Property when due.

The Issuer hereby designates the Indenture Trustee its agent and
attorney-in-fact to execute any financing statement, continuation statement or
other instrument required by the Indenture Trustee pursuant to this Section;
provided that, such designation shall not be deemed to create a duty in the
Indenture Trustee or the Indenture Trustee to monitor the compliance of the
Issuer with respect to its duties under this Section 3.5 or the adequacy of any
financing statement, continuation statement or other instrument prepared by the
Issuer.

                  SECTION 3.6. Opinions as to Trust Property. (a) On the Closing
Date, the Issuer shall furnish to the Indenture Trustee and the Credit Enhancer
an Opinion of Counsel stating that, in the opinion of such counsel, such actions
have been taken with respect to the recording and filing of this Indenture, any
indentures supplemental hereto, and any other requisite documents, and with
respect to the execution and filing of any financing statements and continuation
statements, as are necessary to perfect and make effective the first priority
lien and security interest in favor of the Indenture Trustee, for the benefit of
the Issuer Secured Parties, created by this Indenture.

                                      26

<PAGE>

                  (b) Within 90 days after the beginning of each calendar year,
beginning with the first calendar year beginning more than six months after the
Closing Date, the Issuer shall furnish to the Indenture Trustee and the Credit
Enhancer, an Opinion of Counsel either stating that, in the opinion of such
counsel, such actions have been taken with respect to the recording, filing,
re-recording and refiling of this Indenture, any indentures supplemental hereto
and any other requisite documents and with respect to the execution and filing
of any financing statements and continuation statements as are necessary to
maintain the lien and security interest created by this Indenture and reciting
the details of such action or stating that in the opinion of such counsel, no
such action is necessary to maintain such lien and security interest. Such
Opinion of Counsel shall also describe the recording, filing, re-recording and
refiling of this Indenture, any indentures supplemental hereto and any other
requisite documents and the execution and filing of any financing statements and
continuation statements that will, in the opinion of such counsel, be required
to maintain the lien and security interest of this Indenture.

                  SECTION 3.7. Performance of Obligations; Servicing of HELOCs.

(a) The Issuer will not take any action and will use its best efforts not to
permit any action to be taken by others that would release any Person from any
of such Person's material covenants or obligations under any instrument or
agreement included in the Trust Property or that would result in the amendment,
hypothecation, subordination, termination or discharge of, or impair the
validity or effectiveness of, any such instrument or agreement, except as
ordered by any bankruptcy or other court or as expressly provided in this
Indenture, the Basic Documents or such other instrument or agreement.

                  (b) The Issuer may contract with other Persons acceptable to
the Credit Enhancer to assist it in performing its duties under this Indenture,
and any performance of such duties by a Person identified to the Indenture
Trustee and the Credit Enhancer in an Officer's Certificate of the Issuer shall
be deemed to be action taken by the Issuer. Initially, the Issuer has contracted
with the Servicer to assist the Issuer in performing its duties under this
Indenture.

                  (c) The Issuer will punctually perform and observe all of its
obligations and agreements contained in this Indenture, the Basic Documents and
in the instruments and agreements included in the Trust Property, including, but
not limited, to preparing (or causing to be prepared) and filing (or causing to
be filed) all UCC financing statements and continuation statements required to
be filed by the terms of this Indenture and the Sale and Servicing Agreement in
accordance with and within the time periods provided for herein and therein.
Except as otherwise expressly provided therein, the Issuer shall not waive,
amend, modify, supplement or terminate any Basic Document or any provision
thereof without the consent of the Indenture Trustee, the Credit Enhancer or the
Holders of at least a majority of the Outstanding Amount of the Notes.

                  (d) If a Responsible Officer of the Owner Trustee shall have
actual knowledge of the occurrence of an Event of Servicing Termination under
the Sale and Servicing Agreement, the Issuer shall promptly notify the Indenture
Trustee, the Credit Enhancer and the Rating Agencies thereof in accordance with
Section 11.4, and shall specify in such notice the action, if any, the Issuer is
taking in respect of such default. If an Event of Servicing Termination shall

                                      27

<PAGE>

arise from the failure of the Servicer to perform any of its duties or
obligations under the Sale and Servicing Agreement with respect to the HELOCs,
the Issuer shall take all reasonable steps available to it to remedy such
failure.

                  (e) The Issuer agrees that it will not waive timely
performance or observance by the Servicer or the Sponsor of their respective
duties under the Basic Documents (x) without the prior consent of the Credit
Enhancer or (y) if the effect thereof would adversely affect the Holders of the
Notes.

                  SECTION 3.8. Negative Covenants. So long as any Notes are 
Outstanding, the Issuer shall not:


                  (i) except as expressly permitted by this Indenture or the
         Basic Documents, sell, transfer, exchange or otherwise dispose of any
         of the properties or assets of the Issuer, including those included in
         the Trust Property, without the consent of the Credit Enhancer (which
         consent may not be unreasonable withheld; provided, that if a Credit
         Enhancer Default has occurred and is continuing, the Noteholders
         representing 66-2/3% of the Noteholders may direct the Indenture
         Trustee to sell or dispose of the Trust Property if the Indenture
         Trustee receives the Liquidation Price, as described in Section 12.1.

                  (ii) claim any credit on, or make any deduction from the
         principal or interest payable in respect of, the Notes (other than
         amounts properly withheld from such payments under the Code) or assert
         any claim against any present or former Noteholder by reason of the
         payment of the taxes levied or assessed upon any part of the Trust
         Property; or

                  (iii) (A) permit the validity or effectiveness of this
         Indenture to be impaired, or permit the lien in favor of the Indenture
         Trustee created by this Indenture to be amended, hypothecated,
         subordinated, terminated or discharged, or permit any Person to be
         released from any covenants or obligations with respect to the Notes
         under this Indenture except as may be expressly permitted hereby, (B)
         permit any lien, charge, excise, claim, security interest, mortgage or
         other encumbrance (other than the lien of this Indenture) to be created
         on or extend to or otherwise arise upon or burden the Trust Property or
         any part thereof or any interest therein or the proceeds thereof (other
         than tax liens, mechanics' liens and other liens that arise by
         operation of law, in each case on a Mortgaged Property and arising
         solely as a result of an action or omission of the related Obligor),
         (C) permit the lien of this Indenture not to constitute a valid first
         priority (other than with respect to any such tax, mechanics' or other
         lien) security interest in the Trust Property or (D) amend, modify or
         fail to comply with the provisions of the Basic Documents without the
         prior written consent of the Credit Enhancer, which consent may not be
         unreasonable withheld.

                  SECTION 3.9. Annual Statement as to Compliance. The Issuer 
will deliver to the Indenture Trustee and the Credit Enhancer, within 90 days
after the end of each fiscal year of 

                                      28

<PAGE>

the Issuer (commencing with the fiscal year ended December 31, 1997), and
otherwise in compliance with the requirements of TIA Section 314(a)(4) an
Officer's Certificate stating, as to the Authorized Officer signing such
Officer's Certificate, that

                  (i) a review of the activities of the Issuer during such year
         and of performance under this Indenture has been made under such
         Authorized Officer's supervision; and


                  (ii) to the best of such Authorized Officer's knowledge, based
         on such review, the Issuer has complied with all conditions and
         covenants under this Indenture throughout such year, or, if there has
         been a default in the compliance of any such condition or covenant,
         specifying each such default known to such Authorized Officer and the
         nature and status thereof.

                  SECTION 3.10. Issuer May Not Consolidate or Transfer Assets.
(a) The Issuer may not consolidate or merge with or into any other Person.

                  (b) Except as otherwise provided in the Sale and Servicing
Agreement, the Issuer shall not convey or transfer all or substantially all of
its properties or assets, including those included in the Trust Property, to any
Person.

                  SECTION 3.11. No Other Business. The Issuer shall not engage
in any business other than purchasing, owning, selling and managing the HELOCs
and other assets in the manner contemplated by this Indenture and the Basic
Documents and activities incidental thereto. After the Funding Period, the
Issuer shall not fund the purchase of any additional HELOCs (other than
Additional Balances).

                  SECTION 3.12. No Borrowing. The Issuer shall not issue, incur,
assume, guarantee or otherwise become liable, directly or indirectly, for any
Indebtedness except for (i) the Notes, (ii) obligations owing from time to time
to the Credit Enhancer under the Insurance Agreement and (iii) any other
Indebtedness permitted by or arising under the Basic Documents. The proceeds of
the Notes and the Certificates shall be used exclusively to fund the Issuer's
purchase of the HELOCs and the other assets specified in the Sale and Servicing
Agreement, to fund the Funding Account, the Deferred Interest Account and the
Spread Account and to pay the Issuer's organizational, transactional and
start-up expenses.

                  SECTION 3.13. Servicer's Obligations. The Issuer shall cause
the Servicer to comply with  Sections  3.10 and 4.01 of the Sale and  Servicing 
Agreement and Section 8.5 herein.

                  SECTION 3.14. Guarantees, Loans, Advances and Other
Liabilities. Except as contemplated by the Sale and Servicing Agreement or this
Indenture, the Issuer shall not make any loan or advance or credit to, or
guarantee (directly or indirectly or by an instrument having the effect of
assuring another's payment or performance on any obligation or capability of so
doing or otherwise), endorse or otherwise become contingently liable, directly
or indirectly, in connection with the obligations, stocks or dividends of, or
own, purchase, repurchase or acquire 

                                      29

<PAGE>

(or agree contingently to do so) any stock, obligations, assets or securities
of, or any other interest in, or make any capital contribution to, any other
Person.


                  SECTION 3.15. Capital Expenditures. The Issuer shall not make
any expenditure (by long-term or operating lease or otherwise) for capital
assets (either realty or personalty).

                  SECTION 3.16. Compliance with Laws. The Issuer shall comply
with the requirements of all applicable laws, the non-compliance with which
would, individually or in the aggregate, materially and adversely affect the
ability of the Issuer to perform its obligations under the Notes, this Indenture
or any Basic Document.

                  SECTION 3.17. Restricted Payments. The Issuer shall not,
directly or indirectly, (i) pay any dividend or make any distribution (by
reduction of capital or otherwise), whether in cash, property, securities or a
combination thereof, to the Owner Trustee or any owner of a beneficial interest
in the Issuer or otherwise with respect to any ownership or equity interest or
security in or of the Issuer or to the Servicer, (ii) redeem, purchase, retire
or otherwise acquire for value any such ownership or equity interest or security
or (iii) set aside or otherwise segregate any amounts for any such purpose;
provided, however, that the Issuer may make, or cause to be made, distributions
to the Servicer, the Owner Trustee, the Indenture Trustee and the
Certificateholders as permitted by, and to the extent funds are available for
such purpose under, the Sale and Servicing Agreement, this Indenture, or Trust
Agreement. The Issuer will not, directly or indirectly, make payments to or
distributions from the Collection Account except in accordance with this
Indenture and the Basic Documents.

                  SECTION 3.18. Notice of Rapid Amortization Events and Events
of Servicing Termination. Upon a Responsible Officer of the Owner Trustee having
actual knowledge thereof, the Issuer agrees to give the Indenture Trustee, the
Credit Enhancer and the Rating Agencies prompt written notice of each Rapid
Amortization Event hereunder or Event of Servicing Termination under the Sale
and Servicing Agreement.

                  SECTION 3.19. Further Instruments and Acts. Upon request of
the Indenture Trustee or the Credit Enhancer, the Issuer will execute and
deliver such further instruments and do such further acts as may be reasonably
necessary or proper to carry out more effectively the purpose of this Indenture.

                  SECTION 3.20. Amendments of Sale and Servicing Agreement and
Trust Agreement. The Issuer shall not agree to any amendment to Section 9.01 of
the Sale and Servicing Agreement or Section 11.1 of the Trust Agreement to
eliminate the requirements thereunder that the Indenture Trustee, the Credit
Enhancer or the Holders of the Notes consent to amendments thereto as provided
therein.

                  SECTION 3.21. Income Tax Characterization. For purposes of
federal income, state and local income and franchise and any other income taxes,
the Issuer will treat the Notes as indebtedness of the Sponsor and hereby
instructs the Indenture Trustee to treat the Notes as indebtedness of the
Sponsor for federal and state tax reporting purposes.

                                      30

<PAGE>



                                   ARTICLE IV.

                           Satisfaction and Discharge

                  SECTION 4.1. Satisfaction and Discharge of Indenture. Upon
payment in full of the Notes, this Indenture shall cease to be of further effect
with respect to the Notes except as to (i) rights of registration of transfer
and exchange, (ii) substitution of mutilated, destroyed, lost or stolen Notes,
(iii) rights of Noteholders to receive payments of principal thereof and
interest thereon, (iv) Sections 3.3, 3.4, 3.5, 3.8, 3.10, 3.12, 3.13, 3.20 and
3.21, (v) the rights, obligations and immunities of the Indenture Trustee
hereunder (including the rights of the Indenture Trustee under Section 6.7 and
the obligations of the Indenture Trustee under Section 4.2) and (vi) the rights
of Noteholders as beneficiaries hereof with respect to the property so deposited
with the Indenture Trustee payable to all or any of them, and the Indenture
Trustee, on demand of and at the expense of the Issuer, shall execute proper
instruments acknowledging satisfaction and discharge of this Indenture with
respect to the Notes, when

                  (A) either

                  (1) all Notes theretofore authenticated and delivered (other
         than (i) Notes that have been destroyed, lost or stolen and that have
         been replaced or paid as provided in Section 2.4 and (ii) Notes for
         which payment money has theretofore been deposited in trust or
         segregated and held in trust by the Issuer and thereafter repaid to the
         Issuer or discharged from such trust, as provided in Section 3.3) have
         been delivered to the Indenture Trustee for cancellation and the Note
         Policy has terminated and been returned to the Credit Enhancer for
         cancellation and all amounts owing to the Credit Enhancer have been
         paid in full; or

                  (2) all Notes not theretofore delivered to the Indenture 
 Trustee for cancellation

                           (i)  have become due and payable,

                           (ii) will become due and payable at their respective
                  Final Scheduled  Distribution Dates within one year, or

                           (iii) are to be called for redemption within one year
                  under arrangements satisfactory to the Indenture Trustee for
                  the giving of notice of redemption by the Indenture Trustee in
                  the name, and at the expense, of the Issuer,

         and in the case of (i), (ii) or (iii) above

                  (A) the Issuer, has irrevocably deposited or caused to be
irrevocably deposited with the Indenture Trustee cash or direct obligations of
or obligations guaranteed by the United States of America (which will mature
prior to the date such amounts are payable), in trust for such purpose, in an
amount sufficient to pay and discharge the entire indebtedness on such Notes not

theretofore delivered to the Indenture Trustee for cancellation when due on the
Final

                                      31

<PAGE>

Scheduled Distribution Date or Redemption Date (if Notes shall have been
called for redemption pursuant to Section 10.1(a)), as the case may be;

     (B) the Issuer has paid or caused to be paid all Credit Enhancer Issuer 
Secured Obligations and all Indenture Trustee Issuer Secured Obligations; and

     (C) the Issuer has delivered to the Indenture Trustee and the Credit 
Enhancer an Officer's Certificate, an Opinion of Counsel and if required by 
the TIA, the Indenture Trustee or the Credit Enhancer an Independent 
Certificate from a firm of certified public accountants, each meeting the 
applicable requirements of Section 11.1(a) and each stating that all conditions
precedent herein provided relating to the satisfaction and discharge of this 
Indenture have been complied with.

     SECTION 4.2. Application of Trust Money.  All monies deposited with the 
Indenture Trustee pursuant to Section 4.1 hereof shall be held in trust and
applied by it, in accordance with the provisions of the Notes and this 
Indenture, to the payment, either directly or through any Note Paying Agent, as
the Indenture Trustee may determine, to the Holders of the particular Notes for
the payment or redemption of which such monies have been deposited with the
Indenture Trustee, of all sums due and to become due thereon for principal and
interest.

     SECTION 4.3. Repayment of Monies Held by Note Paying Agent. In connection 
with the satisfaction and discharge of this Indenture with respect to the 
Notes, all monies then held by any Note Paying Agent other than the Indenture 
Trustee under the provisions of this Indenture with respect to such Notes 
shall, upon demand of the Issuer, be paid to the Indenture Trustee to be held 
and applied according to Section 3.3 and thereupon such Note Paying Agent 
shall be released from all further liability with respect to such monies.


                                  ARTICLE V.

                                   Remedies

     SECTION 5.1. Rights Upon a Rapid Amortization Event. If a Rapid 
Amortization Event as described in Article XII shall have occurred and be
continuing, the Rapid Amortization Period shall immediately commence and the
Class A Noteholders shall be entitled on each Distribution Date to an amount
equal to the Maximum Principal Payment.  The rights contained in this Article V
are in addition to any rights which the Noteholders possess pursuant to
Article XII.

    SECTION 5.2. Limitation of Suits. No Holder of any Note shall have any 
right to institute any proceeding, judicial or otherwise, with respect to this 
Indenture, or for the appointment of a receiver or trustee, or for any other 

remedy hereunder, unless:


     (i) such Holder has previously given written notice to the Indenture
   Trustee of a continuing Rapid Amortization Event;


                                       32

<PAGE>


     (ii) the Holders of not less than 25% of the Outstanding Amount of the
   Notes have made written request to the Indenture Trustee to institute such
   proceeding in respect of such Rapid Amortization Event in its own name as
   Indenture Trustee hereunder;

     (iii) such Holder or Holders have offered to the Indenture Trustee
   indemnity reasonably satisfactory to it against the costs, expenses and
   liabilities to be incurred in complying with such request;

     (iv) the Indenture Trustee for 60 days after its receipt of such notice,
   request and offer of indemnity has failed to institute such proceedings;

     (v) no direction inconsistent with such written request has been given to
   the Indenture Trustee during such 60day period by the Holders of a majority
   of the Outstanding Amount of the Notes; and

     (vi) a Credit Enhancer Default shall have occurred and be continuing;

it being understood and intended that no Holders of Notes shall have any right
in any manner whatsoever by virtue of, or by availing of, any provision of this
Indenture to affect, disturb or prejudice the rights of any other Holders of
Notes or to obtain or to seek to obtain priority or preference over any other
Holders or to enforce any right under this Indenture, except in the manner
herein provided.

     In the event the Indenture Trustee shall receive conflicting or
inconsistent requests and indemnity from two or more groups of Holders of Notes,
each representing less than a majority of the Outstanding Amount of the Notes,
the Indenture Trustee in its sole discretion may determine what action, if any,
shall be taken, notwithstanding any other provisions of this Indenture.

     SECTION 5.3. Unconditional Rights of Noteholders To Receive Principal and
Interest. Notwithstanding any other provisions in this Indenture, the Holder of
any Note shall have the right, which is absolute and unconditional, to receive
payment of the principal of and interest, if any, on such Note on or after the
respective due dates thereof expressed in such Note or in this Indenture (or, in
the case of redemption, on or after the Redemption Date) and to institute suit
for the enforcement of any such payment, and such right shall not be impaired
without the consent of such Holder.

     SECTION 5.4. Restoration of Rights and Remedies. If the Controlling Party
or any Noteholder has instituted any proceeding to enforce any right or remedy

under this Indenture and such proceeding has been discontinued or abandoned for
any reason, then and in every such case the Issuer, the Indenture Trustee and
the Noteholders shall, subject to any determination in such proceeding, be
restored severally and respectively to their former positions hereunder, and
thereafter all rights and remedies of the Indenture Trustee and the Noteholders
shall continue as though no such proceeding had been instituted.



                                       33

<PAGE>

     SECTION 5.5. Rights and Remedies Cumulative. No right or remedy herein
conferred upon or reserved to the Controlling Party or to the Noteholders 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. 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 5.6. Delay or Omission Not a Waiver. No delay or omission of the
Controlling Party or any Holder of any Note to exercise any right or remedy
accruing upon any Default or Rapid Amortization Event shall impair any such
right or remedy or constitute a waiver of any such Default or Rapid Amortization
Event or an acquiescence therein. Every right and remedy given by this Article V
or by law to the Indenture Trustee or to the Noteholders may be exercised from
time to time, and as often as may be deemed expedient, by the Indenture Trustee
or by the Noteholders, as the case may be.

     SECTION 5.7. Control by Noteholders. If the Indenture Trustee is the
Controlling Party, the Holders of a majority of the Outstanding Amount of the
Notes, with the consent of the Credit Enhancer, shall have the right to direct
the time, method and place of conducting any proceeding for any remedy available
to the Indenture Trustee pursuant to Section 12.1 with respect to the Notes or
exercising any trust or power conferred on the Indenture Trustee; provided that


     (i) such direction shall not be in conflict with any rule of law or with
   this Indenture;

     (ii) the Indenture Trustee may take any other action deemed proper by the
   Indenture Trustee that is not inconsistent with such direction;

provided, however, that, subject to Section 6.1, the Indenture Trustee need not
take any action that it determines might involve it in liability or might
materially adversely affect the rights of any Noteholders not consenting to such
action.

     SECTION 5.8. Undertaking for Costs. All parties to this Indenture agree,
and each Holder of any Note by such Holder's acceptance thereof shall be deemed
to have agreed, that any court may in its discretion require, in any suit for
the enforcement of any right or remedy under this Indenture, or in any suit

against the Indenture Trustee for any action taken, suffered or omitted by it as
Indenture Trustee, the filing by any party litigant in such suit of an
undertaking to pay the costs of such suit, and that such court may in its
discretion assess reasonable costs, including reasonable attorneys' fees,
against any party litigant in such suit, having due regard to the merits and
good faith of the claims or defenses made by such party litigant; but the
provisions of this Section shall not apply to (a) any suit instituted by the
Indenture Trustee, (b) any suit instituted by any Noteholder, or group of
Noteholders, in each case holding in the aggregate more than 10% of the
Outstanding Amount of the Notes or (c) any suit instituted by any Noteholder for
the enforcement of the payment of principal of or interest on 


                                       34

<PAGE>

any Note on or after the respective due dates expressed in such Note and in this
Indenture (or, in the case of redemption, on or after the Redemption Date).

     SECTION 5.9. Waiver of Stay or Extension Laws. The Issuer covenants (to the
extent that it may lawfully do so) that it will not at any time insist upon, or
plead or in any manner whatsoever, claim or take the benefit or advantage of,
any stay or extension law wherever enacted, now or at any time hereafter in
force, that may affect the covenants or the performance of this Indenture; and
the Issuer (to the extent that it may lawfully do so) hereby expressly waives
all benefit or advantage of any such law, and covenants that it will not hinder,
delay or impede the execution of any power herein granted to the Indenture
Trustee, but will suffer and permit the execution of every such power as though
no such law had been enacted.

     SECTION 5.10. Action on Notes. The Indenture Trustee's right to seek and
recover judgment on the Notes or under this Indenture shall not be affected by
the seeking, obtaining or application of any other relief under or with respect
to this Indenture. Neither the lien of this Indenture nor any rights or remedies
of the Indenture Trustee or the Noteholders shall be impaired by the recovery of
any judgment by the Indenture Trustee against the Issuer or by the levy of any
execution under such judgment upon any portion of the Trust Property or upon any
of the assets of the Issuer.

     SECTION 5.11. Performance and Enforcement of Certain Obligations. (a)
Promptly following a request from the Indenture Trustee to do so and at the
Servicer's expense, the Issuer agrees to take all such lawful action as the
Indenture Trustee may request to compel or secure the performance and observance
by the Sponsor and the Servicer, as applicable, of each of their obligations to
the Issuer under or in connection with the Sale and Servicing Agreement in
accordance with the terms thereof, and to exercise any and all rights, remedies,
powers and privileges lawfully available to the Issuer under or in connection
with the Sale and Servicing Agreement to the extent and in the manner directed
by the Indenture Trustee, including the transmission of notices of default on
the part of the Sponsor or the Servicer thereunder and the institution of legal
or administrative actions or proceedings to compel or secure performance by the
Sponsor or the Servicer of each of their obligations under the Sale and
Servicing Agreement.


     (b) If the Indenture Trustee is a Controlling Party and if an Rapid
Amortization Event has occurred and is continuing, the Indenture Trustee may,
and, at the written direction of the Holders of 662/3% of the Outstanding
Amount of the Notes shall, exercise all rights, remedies, powers, privileges and
claims of the Issuer against the Sponsor or the Servicer under or in connection
with the Sale and Servicing Agreement, including the right or power to take any
action to compel or secure performance or observance by the Sponsor or the
Servicer of each of their obligations to the Issuer thereunder and to give any
consent, request, notice, direction, approval, extension or waiver under the
Sale and Servicing Agreement, and any right of the Issuer to take such action
shall be suspended.

     SECTION 5.12. Subrogation. The Indenture Trustee shall receive as
attorneyinfact of each Noteholder any Note Policy Claim Amount from the Credit
Enhancer. Any and all Note Policy Claim Amounts disbursed by the Indenture
Trustee from claims made under the 


                                       35

<PAGE>

Note Policy shall not be considered payment by the Trust or from the Spread
Account with respect to such Notes, and shall not discharge the obligations of
the Trust with respect thereto. The Credit Enhancer shall, to the extent it
makes any payment with respect to the Notes, become subrogated to the rights of
the recipient of such payments to the extent of such payments. Subject to and
conditioned upon any payment with respect to the Notes by or on behalf of the
Credit Enhancer, the Indenture Trustee shall assign to the Credit Enhancer all
rights to the payment of interest or principal with respect to the Notes which
are then due for payment to the extent of all payments made by the Credit
Enhancer, and the Credit Enhancer may exercise any option, vote right, power or
the like with respect to the Notes to the extent that it has made payment
pursuant to the Note Policy.

     SECTION 5.13. Preference Claims. (a) In the event that the Indenture
Trustee has received a certified copy of an order of the appropriate court that
any payment on a Note has been avoided in whole or in part as a preference
payment under applicable bankruptcy law, the Indenture Trustee shall so notify
the Credit Enhancer, shall comply with the provisions of the Note Policy to
obtain payment by the Credit Enhancer of such avoided payment, and shall, at the
time it provides notice to the Credit Enhancer, notify Holders of the Notes by
mail that, in the event that any Noteholder's payment is so recoverable, such
Noteholder will be entitled to payment pursuant to the terms of the Note Policy.
The Indenture Trustee shall furnish to the Credit Enhancer at its written
request, the requested records it holds in its possession evidencing the
payments of principal of and interest on Notes, if any, which have been made by
the Indenture Trustee and subsequently recovered from Noteholders, and the dates
on which such payments were made. Pursuant to the terms of the Note Policy, the
Credit Enhancer will make such payment on behalf of the Noteholder to the
receiver, conservator, debtorinpossession or trustee in bankruptcy named in
the Final Order (as defined in the Note Policy) and not to the Indenture Trustee
or any Noteholder directly.


     (b) The Indenture Trustee shall promptly notify the Credit Enhancer of any
proceeding or the institution of any action (of which the Indenture Trustee has
actual knowledge) seeking the avoidance as a preferential transfer under
applicable bankruptcy, insolvency, receivership, rehabilitation or similar law
(a "Preference Claim") of any distribution made with respect to the Notes. Each
Holder, by its purchase of Notes, and the Indenture Trustee hereby agree that so
long as a Credit Enhancer Default shall not have occurred and be continuing, the
Credit Enhancer 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, (i) the direction of any appeal of any
order relating to any Preference Claim and (ii) the posting of any surety,
supersedes or performance bond pending any such appeal at the expense of the
Credit Enhancer, but subject to reimbursement as provided in the Insurance
Agreement. In addition, and without limitation of the foregoing, as set forth in
Section 5.12, the Credit Enhancer shall be subrogated to, and each Noteholder
and the Indenture Trustee hereby delegate and assign, to the fullest extent
permitted by law, the rights of the Indenture Trustee and each Noteholder in the
conduct of any proceeding with respect to a 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.

                                       36

<PAGE>

                                  ARTICLE VI.

                            The Indenture Trustee

     SECTION 6.1. Duties of Indenture Trustee. (a) If a Rapid Amortization Event
has occurred and is continuing, the Indenture Trustee shall exercise the rights
and powers vested in it by this Indenture and the Basic Documents and use the
same degree of care and skill in its exercise as a prudent person would exercise
or use under the circumstances in the conduct of such person's own affairs;
provided, however, that if the Indenture Trustee is acting as Servicer, it shall
use the same degree of care and skill as is required of the Servicer under the
Sale and Servicing Agreement.

     (b) Except during the continuance of a Rapid Amortization Event:

     (i) The Indenture Trustee undertakes to perform such duties and only such
   duties as are specifically set forth in this Indenture and no implied 
   covenants or obligations shall be read into this Indenture against the 
   Indenture Trustee; and

     (ii) in the absence of bad faith on its part, the Indenture Trustee may
   conclusively rely, as to the truth of the statements and the correctness of
   the opinions expressed therein, upon certificates or opinions furnished to
   the Indenture Trustee and conforming to the requirements of this Indenture;
   however, the Indenture Trustee shall examine the certificates and opinions
   to determine whether or not they conform on their face to the requirements
   of this Indenture.


     (c) The Indenture Trustee may not be relieved from liability for its own
negligent action, its own negligent failure to act or its own willful
misconduct, except that:

     (i) this paragraph does not limit the effect of paragraph (b) of this
   Section;

     (ii) the Indenture Trustee shall not be liable for any error of judgment
   made in good faith by a Responsible Officer unless it is proved that the
   Indenture Trustee was negligent in ascertaining the pertinent facts;

     (iii) the Indenture Trustee shall not be liable with respect to any action
   it takes or omits to take in good faith in accordance with a direction
   received by it pursuant to Section 5.12; and

     (iv) the Indenture Trustee shall not be charged with knowledge of any
   failure by the Servicer to comply with the obligations of the Servicer
   referred to in clauses (i) and (ii) of Section 5.01 of the Sale and
   Servicing Agreement unless a Responsible Officer of the Indenture Trustee
   at the Corporate Trust Office obtains actual knowledge of such failure or
   occurrence or the Indenture Trustee receives written notice of such failure
   or occurrence from the Servicer, the Credit Enhancer or the Holders of
   Notes evidencing Voting Rights aggregating not less than 51%.


                                       37

<PAGE>


     (d) The Indenture Trustee shall not be liable for interest on any money
received by it except as the Indenture Trustee may agree in writing with the
Issuer.

     (e) No provision of this Indenture shall require the Indenture Trustee to
expend or risk its own funds or otherwise incur financial liability in the
performance of any of its duties hereunder or in the exercise of any of its
rights or powers, if it shall have reasonable grounds to believe that repayment
of such funds or indemnity reasonably satisfactory to it against such risk or
liability is not reasonably assured to it.

     (f) Every provision of this Indenture relating to the conduct or affecting
the liability of or affording protection to the Indenture Trustee shall be
subject to the provisions of this Section and to the provisions of the TIA.

     (g) The Indenture Trustee shall, upon one Business Day's prior written
notice to the Indenture Trustee, permit any representative of the Credit
Enhancer, during the Indenture Trustee's normal business hours, to examine all
books of account, records, reports and other papers of the Indenture Trustee
relating to the Notes, to make copies and extracts therefrom and to discuss the
Indenture Trustee's affairs and actions, as such affairs and actions relate to
the Indenture Trustee's duties with respect to the Notes, with the Indenture
Trustee's officers and employees responsible for carrying out the Indenture
Trustee's duties with respect to the Notes.


     (h) The Indenture Trustee shall, and hereby agrees that it will, perform
all of the obligations and duties required of it under the Sale and Servicing
Agreement.

     (i) The Indenture Trustee shall, and hereby agrees that it will, hold the
Note Policy in trust, and will hold any proceeds of any claim on the Note Policy
in trust solely for the use and benefit of the Noteholders.

     (j) In no event shall The First National Bank of Chicago, in any of its
capacities hereunder, be deemed to have assumed any duties of the Owner Trustee
under the Delaware Business Trust Statute, common law, or the Trust Agreement.

     SECTION 6.2. Rights of Indenture Trustee. (a) The Indenture Trustee may
rely on any document reasonably believed by it to be genuine and to have been
signed or presented by the proper person. The Indenture Trustee need not
investigate any fact or matter stated in the document.


     (b) Before the Indenture Trustee acts or refrains from acting, it may
require an Officer's Certificate or an Opinion of Counsel. The Indenture Trustee
shall not be liable for any action it takes or omits to take in good faith in
reliance on the Officer's Certificate or Opinion of Counsel.

     (c) The Indenture Trustee may execute any of the trusts or powers hereunder
or perform any duties hereunder either directly or by or through agents or
attorneys or a custodian or nominee.


                                       38

<PAGE>


     (d) The Indenture Trustee shall not be liable for any action it takes or
omits to take in good faith which it believes to be authorized or within its
rights or powers; provided, however, that the Indenture Trustee's conduct does
not constitute willful misconduct, negligence or bad faith.  

     (e) The Indenture Trustee may consult with counsel, and the advice or
opinion of counsel with respect to legal matters relating to this Indenture and
the Notes shall be full and complete authorization and protection from liability
in respect to any action taken, omitted or suffered by it hereunder in good
faith and in accordance with the advice or opinion of such counsel.

     (f) The Indenture Trustee shall be under no obligation to institute,
conduct or defend any litigation under this Indenture or in relation to this
Indenture, at the request, order or direction of any of the Holders of Notes or
the Controlling Party, pursuant to the provisions of this Indenture, unless such
Holders of Notes or the Controlling Party shall have offered to the Indenture
Trustee reasonable security or indemnity against the costs, expenses and
liabilities that may be incurred therein or thereby; provided, however, that the
Indenture Trustee shall, upon the occurrence of a Rapid Amortization Event or
Event of Servicing Termination as defined in the Sale and Servicing Agreement

(that has not been cured or waived), exercise the rights and powers vested in it
by this Indenture or the Sale and Servicing Agreement with reasonable care and
skill.

     (g) The Indenture Trustee shall not be bound to make any investigation into
the facts or matters stated in any resolution, certificate, statement,
instrument, opinion, report, notice, request, consent, order, approval, bond or
other paper or document, unless requested in writing to do so by the Credit
Enhancer or by the Holders of Notes evidencing not less than 25% of the
Outstanding Amount thereof; provided, however, that if the payment within a
reasonable time to the Indenture Trustee of the costs, expenses or liabilities
likely to be incurred by it in the making of such investigation is, in the
opinion of the Indenture Trustee, not reasonably assured to the Indenture
Trustee by the security afforded to it by the terms of this Indenture or the
Sale and Servicing Agreement, the Indenture Trustee may require indemnity
reasonably satisfactory to it against such cost, expense or liability as a
condition to so proceeding; the reasonable expense of every such examination
shall be paid by the Person making such request, or, if paid by the Indenture
Trustee shall be reimbursed by the Person making such request upon demand.

     (h) The Indenture Trustee shall not be accountable, shall have no liability
and makes no representation as to any acts or omissions hereunder of the
Servicer until such time as the Indenture Trustee may be required to act as
Servicer.

     SECTION 6.3. Individual Rights of Indenture Trustee. The Indenture Trustee
in its individual or any other capacity may become the owner or pledgee of Notes
and may otherwise deal with the Issuer or its Affiliates with the same rights it
would have if it were not Indenture Trustee. Any Note Paying Agent, Note
Registrar, coregistrar or copaying agent may do the same with like rights.
However, the Indenture Trustee must comply with Sections 6.11 and 6.12.


                                       39

<PAGE>

     SECTION 6.4. Indenture Trustee's Disclaimer. The Indenture Trustee shall
not be responsible for and makes no representation as to the validity or
adequacy of this Indenture, the Trust Property or the Notes, it shall not be
accountable for the Issuer's use of the proceeds from the Notes, and it shall
not be responsible for any statement of the Issuer in the Indenture or in any
document issued in connection with the sale of the Notes or in the Notes other
than the Indenture Trustee's certificate of authentication.

     SECTION 6.5. Notice of Defaults. If a Rapid Amortization Event or an Event
of Servicing Termination occurs and is continuing and if it is either known by,
or written notice of the existence thereof has been delivered to, a Responsible
Officer of the Indenture Trustee, the Indenture Trustee shall mail to each
Noteholder of such event within 90 days after such knowledge or notice occurs.
Except in the case of a Default in payment of principal of or interest on any
Note, the Indenture Trustee may withhold the notice if and so long as a
committee of its Responsible Officers in good faith determines that withholding
the notice is in the interests of Noteholders.


     SECTION 6.6. Reports by Indenture Trustee to Holders. Upon written request,
the Note Paying Agent or the Servicer shall on behalf of the Issuer deliver to
each Noteholder such information as may be reasonably required to enable such
Holder to prepare its Federal and state income tax returns required by law.


     SECTION 6.7. Compensation and Indemnity. (a) Pursuant to Section 8.3 and
subject to Section 6.18 herein, the Issuer shall, or shall cause the Servicer
to, pay to the Indenture Trustee from time to time compensation for its
services. The Indenture Trustee's compensation shall not be limited by any law
on compensation of a trustee of an express trust. The Issuer shall or shall
cause the Servicer to reimburse the Indenture Trustee for all reasonable
outofpocket expenses incurred or made by it, including costs of collection, in
addition to the compensation for its services. Such expenses shall include the
reasonable compensation and expenses, disbursements and advances of the
Indenture Trustee's agents, counsel, accountants and experts. The Issuer shall
or shall cause the Servicer to indemnify the Indenture Trustee and its
respective officers, directors, employees and agents against any and all loss,
liability or expense (including attorneys' fees and expenses) incurred by each
of them in connection with the acceptance or the administration of this trust
and the performance of its duties hereunder. The Indenture Trustee shall notify
the Issuer and the Servicer promptly of any claim for which it may seek
indemnity. Failure by the Indenture Trustee to so notify the Issuer and the
Servicer shall not relieve the Issuer of its obligations hereunder or the
Servicer of its obligations under Article VIII of the Sale and Servicing
Agreement. The Issuer shall or shall cause the Servicer to defend the claim, the
Indenture Trustee may have separate counsel and the Issuer shall or shall cause
the Servicer to pay the fees and expenses of such counsel. Neither the Issuer
nor the Servicer need reimburse any expense or indemnify against any loss,
liability or expense incurred by the Indenture Trustee through the Indenture
Trustee's own willful misconduct, negligence or bad faith.

     (b) The Issuer's payment obligations to the Indenture Trustee pursuant to
this Section shall survive the discharge of this Indenture. Notwithstanding
anything else set forth in this Indenture or the Basic Documents, the Indenture
Trustee agrees that the obligations of the 


                                       40

<PAGE>

Issuer (but not the Servicer) to the Indenture Trustee hereunder and under the
Basic Documents shall be recourse to the Trust Property only and specifically
shall not be recourse to the assets of the Issuer or any Securityholder. In
addition, the Indenture Trustee agrees that its recourse to the Issuer, the
Trust Property, the Sponsor and amounts held in the Spread Account, the Deferred
Interest Account, and the Funding Account shall be limited to the right to
receive the distributions referred to in Section 8.3 herein.

     SECTION 6.8. Replacement of Indenture Trustee. The Indenture Trustee may
resign at any time by so notifying the Issuer and the Credit Enhancer by written
notice. Upon receiving such notice of resignation, the Issuer shall promptly

appoint a successor Indenture Trustee (approved in writing by the Credit
Enhancer, so long as such approval is not unreasonably withheld) by written
instrument, in duplicate, one copy of such instrument shall be delivered to the
resigning Indenture Trustee (who shall deliver a copy to the Servicer) and one
copy to the successor Trustee; provided, however, that any such successor
Indenture Trustee shall be subject to the prior written approval of the
Servicer. The Issuer may and, at the request of the Credit Enhancer shall,
remove the Indenture Trustee, if:

     (i) the Indenture Trustee fails to comply with Section 6.11;

     (ii) a court having jurisdiction in the premises in respect of the
   Indenture Trustee in an involuntary case or proceeding under federal or
   state banking or bankruptcy laws, as now or hereafter constituted, or any
   other applicable federal or state bankruptcy, insolvency or other similar
   law, shall have entered a decree or order granting relief or appointing a
   receiver, liquidator, assignee, custodian, trustee, conservator,
   sequestrator (or similar official) for the Indenture Trustee or for any
   substantial part of the Indenture Trustee's property, or ordering the
   windingup or liquidation of the Indenture Trustee's affairs;

     (iii) an involuntary case under the federal bankruptcy laws, as now or
   hereafter in effect, or another present or future federal or state
   bankruptcy, insolvency or similar law is commenced with respect to the
   Indenture Trustee and such case is not dismissed within 60 days;

     (iv) the Indenture Trustee commences a voluntary case under any federal or
   state banking or bankruptcy laws, as now or hereafter constituted, or any
   other applicable federal or state bankruptcy, insolvency or other similar
   law, or consents to the appointment of or taking possession by a receiver,
   liquidator, assignee, custodian, trustee, conservator, sequestrator (or
   other similar official) for the Indenture Trustee or for any substantial
   part of the Indenture Trustee's property, or makes any assignment for the
   benefit of creditors or fails generally to pay its debts as such debts
   become due or takes any corporate action in furtherance of any of the
   foregoing; or

     (v) the Indenture Trustee otherwise becomes incapable of acting.

     If the Indenture Trustee resigns or is removed or if a vacancy exists in
the office of Indenture Trustee for any reason (the Indenture Trustee in such
event being referred to herein 




                                       41

<PAGE>

as the retiring Indenture Trustee), the Issuer shall promptly appoint a
successor Indenture Trustee acceptable to the Credit Enhancer. If the Issuer
fails to appoint such a successor Indenture Trustee, the Credit Enhancer may
appoint a successor Indenture Trustee.


     A successor Indenture Trustee shall deliver a written acceptance of its
appointment to the retiring Indenture Trustee, to the Credit Enhancer and to the
Issuer. Thereupon the resignation or removal of the retiring Indenture Trustee
shall become effective, and the successor Indenture Trustee shall have all the
rights, powers and duties of the retiring Indenture Trustee under this
Indenture. The successor Indenture Trustee shall mail a notice of its succession
to Noteholders. The retiring Indenture Trustee shall promptly transfer all
property held by it as Indenture Trustee to the successor Indenture Trustee.

     If a successor Indenture Trustee does not take office within 30 days after
the retiring Indenture Trustee resigns or is removed, the retiring Indenture
Trustee, the Issuer or the Holders of a majority in Outstanding Amount of the
Notes may petition any court of competent jurisdiction for the appointment of a
successor Indenture Trustee acceptable to the Credit Enhancer.

     If the Indenture Trustee fails to comply with Section 6.11, any Noteholder
may petition any court of competent jurisdiction for the removal of the
Indenture Trustee and the appointment of a successor Indenture Trustee
acceptable to the Credit Enhancer.

     Any resignation or removal of the Indenture Trustee and appointment of a
successor Indenture Trustee pursuant to any of the provisions of this Section
shall not become effective until acceptance of appointment by the successor
Indenture Trustee pursuant to Section 6.8 and payment of all fees and expenses
owed to the outgoing Indenture Trustee.

     Notwithstanding the replacement of the Indenture Trustee pursuant to this
Section, the Issuer's and the Servicer's indemnity obligations under Section 6.7
shall continue for the benefit of the retiring Indenture Trustee and the
Servicer shall pay any amounts owing to the Indenture Trustee.

     SECTION 6.9. Successor Indenture Trustee by Merger. If the Indenture
Trustee consolidates with, merges or converts into, or transfers all or
substantially all its corporate trust business or assets to, another corporation
or banking association, the resulting, surviving or transferee corporation
without any further act shall be the successor Indenture Trustee. 

     In case at the time such successor or successors by merger, conversion or
consolidation to the Indenture Trustee shall succeed to the trusts created by
this Indenture any of the Notes shall have been authenticated but not delivered,
any such successor to the Indenture Trustee may adopt the certificate of
authentication of any predecessor trustee, and deliver such Notes so
authenticated; and in case at that time any of the Notes shall not have been
authenticated, any successor to the Indenture Trustee may authenticate such
Notes either in the name of any predecessor hereunder or in the name of the
successor to the Indenture Trustee; and 

                                       42

<PAGE>

in all such cases such certificates shall have the full force which it is
anywhere in the Notes or in this Indenture provided that the certificate of the

Indenture Trustee shall have.

     SECTION 6.10. Appointment of Co-Indenture Trustee or Separate Indenture
Trustee. (a) Notwithstanding any other provisions of this Indenture, at any
time, for the purpose of meeting any legal requirement of any jurisdiction in
which any part of the Trust may at the time be located, the Indenture Trustee
with the consent of the Credit Enhancer shall have the power and may execute and
deliver all instruments to appoint one or more Persons to act as a co-trustee or
co-trustees, or separate trustee or separate trustees, of all or any part of the
Trust, and to vest in such Person or Persons, in such capacity and for the
benefit of the Noteholders, such title to the Trust, or any part hereof, and,
subject to the other provisions of this Section, such powers, duties,
obligations, rights and trusts as the Indenture Trustee may consider necessary
or desirable. No co-trustee or separate trustee hereunder shall be required to
meet the terms of eligibility as a successor trustee under Section 6.11 and no
notice to Noteholders of the appointment of any co-trustee or separate trustee
shall be required under Section 6.8 hereof.

     (b) Every separate trustee and co-trustee shall, to the extent permitted by
law, be appointed and act subject to the following provisions and conditions:

     (i) all rights, powers, duties and obligations conferred or imposed upon
   the Indenture Trustee shall be conferred or imposed upon and exercised or
   performed by the Indenture 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 Indenture 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 the Indenture 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 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 Indenture Trustee;

     (ii) no trustee hereunder shall be personally liable by reason of any act
   or omission of any other trustee hereunder, including acts or omissions of
   predecessor or successor trustees; and

     (iii) the Indenture Trustee and the Servicer acting jointly may at any time
   accept the resignation of or remove any separate trustee or co-trustee
   except that following the occurrence of an Event of Servicing Termination,
   the Indenture Trustee acting alone may accept the resignation of or remove
   any separate trustee or co-trustee.

     (c) Any notice, request or other writing given to the Indenture Trustee
shall be deemed to have been given to each of the then separate trustees and
co-trustees, as effectively as if given to each of them. Every instrument
appointing any separate trustee or co-trustee shall refer to this Agreement and
the conditions of this Article VI. 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
Indenture Trustee or separately, 



                                       43

<PAGE>

as may be provided therein, subject to all the provisions of this Indenture,
specifically including every provision of this Indenture relating to the conduct
of, affecting the liability of, or affording protection to, the Indenture
Trustee. Every such instrument shall be filed with the Indenture Trustee.

     (d) Any separate trustee or co-trustee may at any time constitute the
Indenture 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, dissolve, become insolvent, 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 Indenture Trustee, to the extent
permitted by law, without the appointment of a new or successor trustee.

     (e) The Servicer shall be responsible for the fees of any co-trustee or
separate trustee appointed hereunder.

     SECTION 6.11. Eligibility: Disqualification. The Indenture Trustee shall at
all times satisfy the requirements of TIA ss. 310(a). The Indenture Trustee 
shall have a combined capital and surplus of at least $50,000,000 as set forth 
in its most recent published annual report of condition. The Indenture Trustee 
shall provide copies of such reports to the Credit Enhancer upon request. The
Indenture Trustee shall comply with TIA ss.310(b), including the optional
provision permitted by the second sentence of TIA ss.310(b)(9); provided,
however, that there shall be excluded from the operation of TIA ss.310(b)(1) any
indenture or indentures under which other securities of the Issuer are
outstanding if the requirements for such exclusion set forth in TIA 
ss. 310(b)(1) are met. 

     SECTION 6.12. Preferential Collection of Claims Against Issuer. The
Indenture Trustee shall comply with TIA ss.311(a), excluding any creditor
relationship listed in TIA ss.311(b). An Indenture Trustee who has resigned or
been removed shall be subject to TIA ss.311(a) to the extent indicated.

     SECTION 6.13. Appointment and Powers. Subject to the terms and conditions
hereof, each of the Issuer Secured Parties hereby appoints The First National
Bank of Chicago as the Indenture Trustee with respect to the Collateral, and The
First National Bank of Chicago hereby accepts such appointment and agrees to act
as Indenture Trustee with respect to the Trust Property for the Issuer Secured
Parties, to maintain custody and possession of such Trust Property (except as
otherwise provided hereunder) and to perform the other duties of the Indenture
Trustee in accordance with the provisions of this Indenture and the other Basic
Documents. Each Issuer Secured Party hereby authorizes the Indenture Trustee to
take such action on its behalf, and to exercise such rights, remedies, powers
and privileges hereunder, as the Controlling Party may direct and as are
specifically authorized to be exercised by the Indenture Trustee by the terms
hereof, together with such actions, rights, remedies, powers and privileges as
are reasonably incidental thereto. The Indenture Trustee shall act upon and in
compliance with the written instructions of the Controlling Party delivered
pursuant to this Indenture promptly following receipt of such written

instructions; provided that the Indenture 


                                       44

<PAGE>

Trustee shall not act in accordance with any instructions (i) which are not 
authorized by, or in violation of the provisions of, this Indenture or (ii) 
for which the Indenture Trustee has not received reasonable indemnity. Receipt 
of such instructions shall not be a condition to the exercise by the Indenture 
Trustee of its express duties hereunder, except where this Indenture provides 
that the Indenture Trustee is permitted to act only following and in 
accordance with such instructions.

     SECTION 6.14. Performance of Duties. The Indenture Trustee shall have
no duties or responsibilities except those expressly set forth in this Indenture
and the other Basic Documents to which the Indenture Trustee is a party or as
directed by the Controlling Party in accordance with this Indenture. The
Indenture Trustee shall not be required to take any discretionary actions
hereunder except at the written direction and with the indemnification of the
Controlling Party. The Indenture Trustee shall, and hereby agrees that it will,
perform all of the duties and obligations required of it under the Sale and
Servicing Agreement.

     SECTION 6.15. Limitation on Liability. Neither the Indenture Trustee nor
any of its directors, officers, employees and agents shall be liable for any
action taken or omitted to be taken by it or them hereunder, or in connection
herewith, except that the Indenture Trustee shall be liable for its negligence,
bad faith or willful misconduct; nor shall the Indenture Trustee be responsible
for the validity, effectiveness, value, sufficiency or enforceability against
the Issuer of this Indenture or any of the Trust Property (or any part thereof).

     SECTION 6.16. Reliance Upon Documents. In the absence of negligence, bad
faith or willful misconduct on its part, the Indenture Trustee shall be entitled
to rely on any communication, instrument, paper or other document reasonably
believed by it to be genuine and correct and to have been signed or sent by the
proper Person or Persons and shall have no liability in acting, or omitting to
act, where such action or omission to act is in reasonable reliance upon any
statement or opinion contained in any such document or instrument.

     SECTION 6.17. Representations and Warranties of the Indenture Trustee. The
Indenture Trustee represents and warrants to the Issuer and to each Issuer
Secured Party as follows:

     (a) Due Organization. The Indenture Trustee is a national banking
association, duly organized, validly existing and in good standing under the
laws of the United States and is duly authorized and licensed under applicable
law to conduct its business as presently conducted.

     (b) Corporate Power. The Indenture Trustee has all requisite right, power
and authority to execute and deliver this Indenture and to perform all of its
duties as the Indenture Trustee hereunder.


     (c) Due Authorization. The execution and delivery by the Indenture Trustee
of this Indenture and the other Basic Documents to which it is a party, and the
performance by the Indenture Trustee of its duties hereunder and thereunder,
have been duly authorized by all necessary corporate proceedings, are required
for the valid execution 

                                       45

<PAGE>

and delivery by the Indenture Trustee, or the performance by the Indenture
Trustee, of this Indenture and such other Basic Documents.

     (d) Valid and Binding Indenture. The Indenture Trustee has duly executed
and delivered this Indenture and each other Basic Document to which it is a
party, and each of this Indenture and each such other Basic Document constitutes
the legal, valid and binding obligation of the Indenture Trustee, enforceable
against the Indenture Trustee in accordance with its terms, except as (i) such
enforceability may be limited by bankruptcy, insolvency, reorganization and
similar laws relating to or affecting the enforcement of creditors' rights
generally and (ii) the availability of equitable remedies may be limited by
equitable principles of general applicability.

     SECTION 6.18. Waiver of Setoffs. The Indenture Trustee hereby expressly
waives any and all rights of setoff that the Indenture Trustee may otherwise at
any time have under applicable law with respect to any Trust Account and agrees
that amounts in the Trust Accounts shall at all times be held and applied solely
in accordance with the provisions hereof.
                                  
     SECTION 6.19. Control by the Controlling Party. The Indenture Trustee shall
comply with notices and instructions given by the Issuer only if accompanied by
the written consent of the Controlling Party.
                                  
     SECTION 6.20. Trustee May Enforce Claims Without Possession of Notes. All
rights of action and claims under this Agreement or the Notes may be prosecuted
and enforced by the Indenture Trustee without the possession of any of the Notes
or the production thereof in any proceeding relating thereto, and such
proceeding instituted by the Indenture Trustee shall be brought in its own name
or in its capacity as Indenture Trustee. Any recovery of judgment shall, after
provision for the payment of the reasonable compensation, expenses, disbursement
and advances of the Indenture Trustee, its agents and counsel, be for the
ratable benefit of the Noteholders in respect of which such judgment has been
recovered.

     SECTION 6.21. Suits for Enforcement. In case an Event of Servicing
Termination or other default by the Servicer or the Sponsor hereunder shall
occur and be continuing, the Indenture Trustee, if the Controlling Party (and if
not the Controlling Party, with the consent of the Credit Enhancer), may proceed
to protect and enforce its rights and the rights of the Noteholders under this
Agreement by a suit, action or proceeding in equity or at law or otherwise,
whether for the specific performance of any covenant or agreement contained in
this Agreement or in aid of the execution of any power granted in this Agreement
or for the enforcement of any other legal, equitable or other remedy, as the
Indenture Trustee, being advised by counsel, shall deem most effectual to

protect and enforce any of the rights of the Indenture Trustee and the
Noteholders.

     SECTION 6.22. Mortgagor Claims. In connection with any offset defenses, or
affirmative claim for recovery, asserted in legal actions brought by Mortgagors
under one or more HELOCs based upon provisions therein or upon other rights or
remedies arising from any requirements of law applicable to the HELOCs:


                                       46

<PAGE>

                                  

     (a) The Indenture Trustee is the holder of the HELOCs only as trustee on 
  behalf of the holders of the Notes, and not as a principal or in any 
  individual or personal capacity.

     (b) The Indenture Trustee shall not be personally liable for, or obligated
  to pay Mortgagors, any affirmative claims asserted thereby, or responsible to
  holders of the Notes for any offset defense amounts applied against HELOC
  payments, pursuant to such legal actions.

     (c) The Indenture Trustee will pay, solely from available Trust money,
  affirmative claims for recovery by Mortgagors only pursuant to final judicial
  orders or judgments, or judiciallyapproved settlement agreements, resulting 
  from such legal actions.

     (d) The Indenture 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 Notes.

     (e) The Indenture Trustee will cooperate with and assist the Servicer, the
  Sponsor, or holders of the Notes in their defense of legal actions by 
  Mortgagors to recover affirmative claims if such cooperation and assistance 
  is not contrary to the interests of the Indenture Trustee as a party to such 
  legal actions and if the Indenture Trustee is satisfactorily indemnified for 
  all liability, costs and expenses arising therefrom.

     (f) The Issuer hereby agrees to indemnify, hold harmless and defend the
  Indenture Trustee from and against any and all liability, loss, costs and
  expenses of the Indenture Trustee resulting from any affirmative claims for
  recovery asserted or collected by Mortgagors under the HELOCs.


                                  ARTICLE VII.

                         Noteholders' Lists and Reports

     SECTION 7.1. Issuer To Furnish To Indenture Trustee Names and Addresses 
of Noteholders. The Issuer will furnish or cause to be furnished to the 
Indenture Trustee (a) not more than five days after the earlier of (i) each
Record Date and (ii) three months after the last Record Date, a list, in such

form as the Indenture Trustee may reasonably require, of the names and addresses
of the Holders as of such Record Date, (b) at such other times as the Indenture
Trustee may request in writing, within 30 days after receipt by the Issuer of
any such request, a list of similar form and content as of a date not more than
10 days prior to the time such list is furnished; provided, however, that so
long as the Indenture Trustee is the Note Registrar, no such list shall be
required to be furnished. The Indenture Trustee or, if the Indenture Trustee is
not the Note Registrar, the Issuer shall furnish to the Credit Enhancer or the
Issuer in writing upon their written request and at such other times as the
Credit Enhancer or the Issuer may request a copy of the list.


                                       47

<PAGE>


     SECTION 7.2. Preservation of Information; Communications to Noteholders.
(a) The Indenture Trustee shall preserve, in as current a form as is reasonably
practicable, the names and addresses of the Holders contained in the most recent
list furnished to the Indenture Trustee as provided in Section 7.1 and the names
and addresses of Holders received by the Indenture Trustee in its capacity as
Note Registrar. The Indenture Trustee may destroy any list furnished to it as
provided in such Section 7.1 upon receipt of a new list so furnished.

     (b) Noteholders may communicate pursuant to TIAss. 312(b) with other
Noteholders with respect to their rights under this Indenture or under the
Notes.

     (c) The Issuer, the Indenture Trustee and the Note Registrar shall have the
protection of TIAss.312(c).

     SECTION 7.3. Reports by Issuer. (a) The Issuer shall:

     (i) file with the Indenture Trustee, within 15 days after the Issuer is
  required to file the same with the Commission, copies of the annual reports
  and copies of the information, documents and other reports (or copies of
  such portions of any of the foregoing as the Commission may from time to
  time by rules and regulations prescribe) which the Issuer may be required
  to file with the Commission pursuant to Section 13 or 15(d) of the Exchange
  Act;

     (ii) file with the Indenture Trustee and the Commission in accordance with
  rules and regulations prescribed from time to time by the Commission such
  additional information, documents and reports with respect to compliance by
  the Issuer with the conditions and covenants of this Indenture as may be
  required from time to time by such rules and regulations; and

     (iii) supply to the Indenture Trustee (and the Indenture Trustee shall
  transmit by mail to all Noteholders described in TIAss.313(c)) such
  summaries of any information, documents and reports required to be filed by
  the Issuer pursuant to clauses (i) and (ii) of this Section 7.3(a) as may
  be required by rules and regulations prescribed from time to time by the
  Commission.


     (b) Unless the Issuer otherwise determines, the fiscal year of the Issuer
shall end on December 31 of each year.

     SECTION 7.4. Reports by Indenture Trustee. If required by TIA ss.313(a),
within 60 days after each August 31, beginning with August 31, 1998, the
Indenture Trustee shall mail to each Noteholder as required by TIA ss.313(c) a
brief report dated as of such date that complies with TIA ss.313(a). The
Indenture Trustee also shall comply with TIA ss.313(b).
                                  

     A copy of each report at the time of its mailing to Noteholders shall be
filed by the Indenture Trustee with the Commission and each stock exchange, if
any, on which the Notes are listed. The Issuer shall notify the Indenture
Trustee if and when the Notes are listed on any stock exchange.

                                       48

<PAGE>

                                  ARTICLE VIII.

     Payments and Statements to Noteholders and Certificateholders; Accounts,
                           Disbursements and Releases

     SECTION 8.1. Collection of Money. Except as otherwise expressly provided
herein, the Indenture Trustee may demand payment or delivery of, and shall
receive and collect, directly and without intervention or assistance of any
fiscal agent or other intermediary, all money and other property payable to or
receivable by the Indenture Trustee pursuant to this Indenture and the Sale and
Servicing Agreement. The Indenture Trustee shall apply all such money received
by it as provided in this Indenture and the Sale and Servicing Agreement. Except
as otherwise expressly provided in this Indenture or in the Sale and Servicing
Agreement, if any default occurs in the making of any payment or performance
under any agreement or instrument that is part of the Trust Property, the
Indenture Trustee may take such action as may be appropriate to enforce such
payment or performance, including the institution and prosecution of appropriate
proceedings.

     SECTION 8.2. Release of Trust Property. (a) Subject to Section 8.9 and the
payment of its fees and expenses pursuant to Section 6.7, the Indenture Trustee
may, and when required by the Issuer and the provisions of this Indenture shall,
execute instruments to release property from the lien of this Indenture, in a
manner and under circumstances that are not inconsistent with the provisions of
this Indenture or the Sale and Servicing Agreement. No party relying upon an
instrument executed by the Indenture Trustee as provided in this Article VIII
shall be bound to ascertain the Indenture Trustee's authority, inquire into the
satisfaction of any conditions precedent or see to the application of any
monies.

     (b) The Indenture Trustee shall, at such time as there are no Notes
outstanding and all sums due the Indenture Trustee pursuant to Section 6.7 and
to the Credit Enhancer pursuant to the Insurance Agreement have been paid,
release any remaining portion of the Trust Property that secured the Notes from

the lien of this Indenture and release to the Issuer or any other Person
entitled thereto any funds then on deposit in the Trust Accounts (except that
the release of the Spread Account shall be subject to Section 2.05 of the
Insurance Agreement). The Indenture Trustee shall release property from the lien
of this Indenture pursuant to this Section 8.2(b) only upon receipt of an Issuer
Request accompanied by an Officer's Certificate, an Opinion of Counsel and (if
required by the TIA) Independent Certificates in accordance with TIA ss.ss.
314(c) and 314(d)(1) meeting the applicable requirements of Section 11.1.

     SECTION 8.3. Distributions of Noteholders' Interest Collections and
Investment Proceeds.

     (a) Distributions. On each Distribution Date, the Indenture Trustee or the
Note Paying Agent, as the case may be, shall distribute out of the Collection
Account to the extent of (x) Noteholders' Interest Collections collected during
the related Collection Period, including any amounts transferred from the
Funding Account pursuant to Section 8.7(c)(i), (y) any amounts transferred from
the Deferred Interest Account pursuant to Section 8.8 and (z) the amounts

                                       49

<PAGE>


transferred from the Spread Account as determined pursuant to Section 4.03(b) of
the Sale and Servicing Agreement, the following amounts and in the following
order of priority to the following Persons (based on the information set forth
in the Servicing Certificate):

     (i) the Class A Note Interest for such Distribution Date to the Class A
  Noteholders and the Unpaid Class A Note Interest Shortfall, if any, for
  such Distribution Date to the Class A Noteholders plus, to the extent
  legally permissible, interest thereon at the Class A Note Rate;


     (ii) the Class S Note Interest for such Distribution Date to the Class S
  Noteholders and the Unpaid Class S Note Interest Shortfall, if any, for
  such Distribution Date plus, to the extent legally permissible, interest
  thereon at the Class S Note Rate;

     (iii) the Noteholders' Loss Amount for such Collection Period to the Class
  A Noteholders as principal in reduction of the Class A Note Principal
  Balance;

     (iv) to Class A Noteholders as principal in reduction of the Class A Note
  Principal Balance the aggregate amount of the Loss Reduction Amounts, if
  any, for previous Distribution Dates that have not been previously
  reimbursed to Class A Noteholders pursuant to this clause (iv);

     (v) as payment to the Insurer for the monthly premium for the Policy;

     (vi) to reimburse the Credit Enhancer for previously unreimbursed Credit
   Enhancement Draw Amounts together with interest thereon at the applicable
   rate set forth in the Insurance Agreement;


     (vii) to the Indenture Trustee for deposit to the Spread Account up to
   0.50% of the Original Pool Balance;

     (viii) the Accelerated Principal Distribution Amount, if any, to the Class
   A Noteholders;

     (ix) to pay any other amounts owed the Insurer pursuant to the Insurance
   Agreement;

     (x) to each of the Indenture Trustee and the Owner Trustee, their
   respective accrued and unpaid trustee's fees and expenses;

     (xi) any amount required to be paid to the Servicer pursuant to Section
   5.03 of the Sale and Servicing Agreement which has not been previously paid
   to the Servicer;

     (xii) to pay Deferred Interest on the Class A Notes and interest thereon at
   the Class A Note Rate;

     (xiii) to pay to the Manager of the Trust, the Management Fee; and

                                       50

<PAGE>


     (xiv) any remaining amount to the holders of the Certificates, which shall
   initially be the Sponsor, to the extent permitted.

     (b) Distribution of Principal Collections. On each Distribution Date 
during the Funding Period, the Scheduled Principal Collections Distribution
Amount shall be deposited into the Funding Account and shall not be distributed
to the Class A Noteholders. On each Distribution Date following the termination
of the Funding Period, the Indenture Trustee shall distribute out of the
Collection Account to the Class A Noteholders the Scheduled Principal
Collections Distribution Amount (together with amounts transferred to the
Collection Account from the Spread Account pursuant to Section 4.03(b) of the
Sale and Servicing Agreement relating to principal up to but not in excess of
the Class A Note Principal Balance). In addition, on the last Distribution Date
of the Funding Period, the Indenture Trustee shall distribute out of the
Collection Account to the Class A Noteholders the amount required to be so
distributed pursuant to Section 8.7(c)(iii). On the Distribution Date in August
2024, the Indenture Trustee shall distribute to Class A Noteholders, Principal
Collections up to the Class A Note Principal Balance.

    (c) Application of Certificate Subordinated Amount. If, after applying
Noteholders' Interest Collections and funds available in the Deferred Interest
Account pursuant to Section 8.8 as provided in Section 8.3(a) above, any amounts
specified in clauses (i) through (iv) remain unpaid, the Indenture Trustee
shall, based on information set forth in the Servicing Certificate for such
Distribution Date, apply Certificateholders' Available Funds to make such
payments and the Certificate Subordinated Amount shall be reduced in accordance
with clause (i) of the definition thereof to the extent of such application. If

Certificateholders' Available Funds applied in the order specified in Section
8.3(a) are insufficient to cover the aggregate Loss Amount for such Distribution
Date, then the remaining aggregate Loss Amount (but only to the extent of the
remaining Certificateholders' Subordinated Amount) shall be reallocated to the
Certificate Principal Balance (after giving effect to the Certificateholders'
portion of the Loss Amount) and shall not be allocated to the Class A Notes and
the Certificateholders' Subordinated Amount shall be reduced, as described in
clause (ii) of the definition thereof, by the amount so reallocated.

     (d) Distribution of the Credit Enhancement Draw Amount. With respect to any
Distribution Date, to the extent that Noteholders' Interest Collections, amounts
available in the Deferred Interest Account pursuant to Section 8.8, amounts
transferred from the Funding Account pursuant to Section 8.7(c)(iii) and amounts
transferred from the Spread Account on the related Distribution Date in respect
of the amount determined pursuant to Section 4.03(b)(i) of the Sale and
Servicing Agreement after allocation of Certificateholders' Available Funds in
accordance with Section 8.3(c) are insufficient to make distributions as
provided in clauses (i) and (ii) of Section 8.3(a) above, the Indenture Trustee
will make such payments (the "Deficiency Amount") from the amount drawn under
the Policy for such Distribution Date pursuant to Section 4.02 of the Sale and
Servicing Agreement. For any Distribution Date as to which there is a Guaranteed
Principal Distribution Amount, the Indenture Trustee shall distribute the
Guaranteed Principal Distribution Amount to Noteholders from the amount drawn
under the Policy for such Distribution Date pursuant to Section 4.02 of the Sale
and Servicing Agreement.

                                       51

<PAGE>


     The aggregate amount of principal distributed to the Class A Noteholders
under this Agreement shall not exceed the Original Class A Note Principal
Balance.

     (e) Method of Distribution. The Indenture Trustee shall make distributions
in respect of a Distribution Date to each Noteholder of record on the related
Record Date (other than as provided in Section 10.2 respecting the final
distribution) by check or money order mailed to such Noteholder at the address
appearing in the Note Register, or upon written request by a Noteholder
delivered to the Indenture Trustee at least five Business Days prior to such
Record Date, by wire transfer (but only if such Noteholder is the Sponsor or
such Noteholder owns of record one or more Notes having principal denominations
aggregating at least $1,000,000 and satisfactory wire instructions have been
provided), or by such other means of payment as such Noteholder and the
Indenture Trustee shall agree. Distributions among Noteholders shall be made in
proportion to the Percentage Interests evidenced by the Notes held by such
Noteholders.

     (f) Distributions on Book-Entry Securities. Each distribution with respect
to a Book-Entry Security shall be paid to the Depository, which shall credit the
amount of such distribution to the accounts of its Depository Participants in
accordance with its normal procedures. Each Depository Participant shall be
responsible for disbursing such distribution to the Note Owners that it

represents and to each indirect participating brokerage firm (a "brokerage firm"
or "indirect participating firm") for which it acts as agent. Each brokerage
firm shall be responsible for disbursing funds to the Note Owners that it
represents. All such credits and disbursements with respect to a Book-Entry
Security are to be made by the Depository and the Depository Participants in
accordance with the provisions of the Notes. None of the Indenture Trustee, the
Note Paying Agent, the Certificate Registrar, the Sponsor, the Credit Enhancer
or the Servicer shall have any responsibility therefor.

     (g) Distributions to Holders of Certificates. On each Distribution Date,
the Indenture Trustee shall, based upon the information set forth in the
Servicing Certificate for such Distribution Date, distribute to the holders of
the certificates by wire transfer or by such other means of payment as the
Indenture Trustee and the Sponsor shall agree (i) the Certificateholders'
Interest Collections for the related Collection Period and (ii) the portion, if
any, of Certificateholders' Principal Collections for the related Collection
Period in excess of Additional Balances created during such Collection Period to
the extent such amounts are not required to be distributed to the Class A
Noteholders pursuant to Section 8.3(c); provided that collections allocable to
the Certificates will be distributed to the holders of certificates only to the
extent that such distribution will not reduce the amount of the Certificate
Principal Balance as of the related Distribution Date below the Minimum
Certificateholders' Interest. Amounts not distributed to the holders of
certificates because of such limitations will be retained in the Collection
Account until the Certificate Principal Balance exceeds the Minimum
Certificateholders' Interest, at which time such excess shall be released to the
Certificateholders to the extent that such distribution will not reduce the
amount of the Certificate Principal Balance below the Minimum
Certificateholders' Interest. If any such amounts are still retained in the
Collection Account upon the commencement of the Rapid Amortization Period, such
amounts will be paid to the Class A Noteholders as a reduction of the Class A
Note Principal Balance.


                                       52

<PAGE>


     SECTION 8.4. Calculation of the Class A Note Rate. On the second LIBOR
Business Day immediately preceding each Distribution Date, the Indenture Trustee
shall determine LIBOR for the Interest Period commencing on such Distribution
Date and inform the Servicer (at the facsimile number given to the Indenture
Trustee in writing) of such rates. On each Determination Date, the Servicer
shall determine the applicable Class A Note Rate for the related Distribution
Date.

     SECTION 8.5. Statements to Noteholders. Concurrently with each distribution
to Noteholders, the Indenture Trustee shall forward to each Noteholder, the
Servicer and each Rating Agency a statement prepared by the Servicer pursuant to
Section 4.01 of the Sale and Servicing Agreement with respect to such
distribution setting forth:
                                  


     (i) the aggregate amount of collections received on the HELOCs on or prior
   to the Determination Date in respect of such Collection Period;

     (ii) the aggregate amount of (a) Interest Collections and (b) Principal
   Collections for such Collection Period;

     (iii) the Floating Allocation Percentage and the Fixed Allocation
   Percentage for such Collection Period;

     (iv) the Noteholders' Interest Collections and Principal Collections
   allocated to the Notes for such Collection Period;

     (v) the Certificateholders' Interest Collections and Certificateholders'
   Principal Collections for such Collection Period;

     (vi) Class A Note Interest, the Class A Note Rate and the Class S Note
   Interest for the related Interest Period;

     (vii) the amount, if any, of such Class A Note Interest or Class S Note
   Interest that is not payable on account of insufficient Noteholders'
   Interest Collections;





     (viii) the portion of the Unpaid Class A Note Interest Shortfall and the
   portion of the Unpaid Class S Note Interest Shortfall, if any and the
   amount of interest on such shortfall at the Note Rate applicable from time
   to time (separately stated) to be distributed on such Distribution Date;

     (ix) the Unpaid Class A Note Interest Shortfall and the Unpaid Class S Note
   Interest Shortfall, if any, to remain after the distribution on such
   Distribution Date;

     (x) the Accelerated Principal Distribution Amount and the portion thereof
   that will be distributed pursuant to Section 8.3(a) (viii);

     (xi) the Scheduled Principal Collections Distribution Amount, separately
   stating the components thereof;


                                       53

<PAGE>


     (xii) the amount of any Transfer Deposit Amount paid by the Sponsor
   pursuant to Section 2.03 or 2.05 of the Sale and Servicing Agreement;

     (xiii) any accrued and unpaid Servicing Fees for previous Collection
   Periods and the Servicing Fee for such Collection Period;

     (xiv) the Loss Amount for such Collection Period;


     (xv) the aggregate amount, if any, of Loss Reduction Amounts for previous
   Distribution Dates that have not been previously reimbursed to Class A
   Noteholders pursuant to 8.3(a) (iv);

     (xvi) the Pool Balance as of the end of the preceding Collection Period and
   as of the end of the second preceding Collection Period;

     (xvii) the Invested Amount as of the end of the preceding Collection
   Period;

     (xviii) the Class A Note Principal Balance, the Class S Notional Amount and
   Pool Factor after giving effect to the distribution on such Distribution
   Date and to any reduction on account of the Loss Amount;

     (xix) the Certificate Principal Balance after giving effect to the
   distribution on such Distribution Date;

     (xx) the aggregate amount of Additional Balances created during the
   previous Collection Period;

     (xxi) the number and aggregate Asset Balances of HELOCs (x) as to which the
   Minimum Monthly Payment is delinquent for 30-59 days, 60-89 days and 90 or
   more days, respectively and (y) that have become REO, in each case as of
   the end of the preceding Collection Period;

     (xxii) whether a Rapid Amortization Event has occurred since the prior
   Determination Date, specifying each such Rapid Amortization Event if one
   has occurred;

     (xxiii) whether an Event of Servicing Termination has occurred since the
   prior Determination Date, specifying each such Event of Servicing
   Termination if one has occurred;

     (xxiv) the amount to be distributed to the Credit Enhancer pursuant to
   Section 8.3(a)(vi) and Section 8.3(a)(ix), stated separately;

     (xxv) the amount to be distributed to the Spread Account pursuant to
   Section 8.3(a)(vii);


                                       54

<PAGE>


     (xxvi) the Guaranteed Principal Distribution Amount, if any, for such
   Distribution Date;

     (xxvii) the Credit Enhancement Draw Amount, if any, for such Distribution
   Date;

     (xxviii) the amount to be distributed to the holders of certificates
   pursuant to Section 8.3(a)(xiv);


     (xxix) the amount to be paid to the Servicer pursuant to Section
   8.3(a)(xi);

     (xxx) the Maximum Rate for the related Collection Period and the Weighted
   Average Net Loan Rate;

     (xxxi) the total amount of funds on deposit in the Spread Account, the
   amount to be transferred from the Spread Account to the Collection Account
   pursuant to Section 4.03(b) of the Sale and Servicing Agreement and the
   applicable Spread Account Maximum;

     (xxxii) the number and Asset Balances of any HELOCs retransferred to the
   Sponsor pursuant to Section 2.07 of the Sale and Servicing Agreement;

     (xxxiii) the amount of Principal Collections to be deposited in the Funding
   Account in respect of such Distribution Date pursuant to Section 8.7(a);

     (xxxiv) the amount on deposit in the Funding Account as of such
   Distribution Date and transfers of fund required by Section 8.7(c);

     (xxxv) the aggregate of the Asset Balances of the Subsequent HELOCs
   purchased on the related Subsequent Transfer Dates; and

     (xxxvi) whether the Distribution Date following the next Determination Date
   is expected to be a Subsequent Transfer Date and a reasonable management
   estimate of the aggregate Asset Balances of such intended Subsequent
   HELOCs.

     In the case of information furnished pursuant to clauses (vii), (viii) and
(ix) in respect of Class A Note Interest above, the amounts shall be expressed
as a dollar amount per Note with a $1,000 denomination.

     Within 60 days after the end of each calendar year, the Servicer shall
prepare or cause to be prepared and shall forward to the Indenture Trustee the
information set forth in clause (vi) above aggregated for such calendar year.
Such obligation of the Servicer shall be deemed to have been satisfied to the
extent that substantially comparable information shall be provided by the
Servicer or a Note Paying Agent pursuant to any requirements of the Code.

     SECTION 8.6. Rights of Securityholders. The Notes shall represent
obligations of the Trust, secured by the Trust Property, including the
Collection Account and the 


                                       55

<PAGE>

right to receive Noteholders' Interest Collections, Principal Collections, if
any, and other amounts at the times and in the amounts specified in this
Agreement; the Certificates shall represent the interest of the Trust (other
than the Deferred Interest Account, the Spread Account, the Policy and the
Funding Account).


     SECTION 8.7. Funding Account. (a) The Indenture Trustee shall establish and
maintain with itself a separate trust account (the "Funding Account") entitled
"The First National Bank of Chicago as Indenture Trustee, in trust for the
registered holders of Headlands Home Equity Loan Trust 1997-1, Revolving Home
Equity Loan Asset Backed Notes, Series 1997-1 Funding Account." The Funding
Account shall be an Eligible Account. On each Distribution Date during the
Funding Period, the Indenture Trustee shall withdraw from the Collection Account
and deposit to the Funding Account the Scheduled Principal Collections
Distribution Amount for such Distribution Date.

     (b) The Servicer may cause the institution maintaining the Funding Account
to invest any funds in the Funding Account in Eligible Investments which shall
mature or otherwise be available not later than the Business Day next preceding
the Distribution Date or, with the approval of the Credit Enhancer and the
Rating Agencies, on the Distribution Date next following the date of such
investment (except that any investment in an obligation of the institution with
which the Funding Account is maintained may mature on or before 12:00 noon, New
York time, on such Distribution Date) and shall not be sold or disposed of prior
to its maturity. At any time when the Indenture Trustee is maintaining the
Funding Account, any request by the Servicer to invest funds on deposit in the
Funding Account shall be in writing, shall be delivered to the Indenture Trustee
at or before 10:30 a.m., New York time, if such investment is to be made on such
day, and shall certify that the requested investment is an Eligible Investment
which matures at or prior to the time required hereby. Any such investment shall
be registered in the name of the Indenture Trustee as trustee hereunder or in
the name of its nominee, and to the extent such investments are certificated
they shall be maintained in the possession of the Indenture Trustee in the state
of its Corporate Trust Office. All income and gain realized from any such
investment shall be included as Interest Collections. The amount of any losses
incurred in respect of the principal amount of any such investment shall be
deposited in the Funding Account by the Servicer out of its own funds
immediately as realized. Any investment earnings on the Funding Account shall be
treated as owned by the Sponsor for federal and state income tax purposes.

     (c) From time to time withdrawals shall be made from the Funding Account by
the Indenture Trustee as follows:

     (i) on each Distribution Date during the Funding Period, to deposit to the
   Collection Account all income realized from Eligible Investments during the
   related Interest Period on Principal Collections on deposit in the Funding
   Account for distribution as Interest Collections in accordance with Section
   8.3(a);

     (ii) on each Distribution Date prior to the last Distribution Date during
   the Funding Period, any amounts in respect of Principal Collections on
   deposit in the 

                                       56

<PAGE>

   Funding Account shall be withdrawn and applied (a) as payment to the
   Sponsor of an amount equal to the Additional Balances previously acquired

   by the Trust and for which the Sponsor has not previously been paid and (b)
   from any remaining amount on deposit in the Funding Account, to purchase
   the Subsequent HELOCs, if any, transferred to the Trust pursuant to Section
   2.10 of the Sale and Servicing Agreement; and

     (iii) on the last Distribution Date of the Funding Period, any amounts in
   respect of Principal Collections on deposit in the Funding Account that
   have not been so applied shall be withdrawn and distributed to the
   Collection Account, for distribution to the Class A Noteholders pursuant to
   Section 8.3(b).

     SECTION 8.8. Deferred Interest Account. The Indenture Trustee shall
establish and maintain with itself a separate trust account (the "Deferred
Interest Account") entitled "The First National Bank of Chicago, as Indenture
Trustee, in trust for the registered holders of Headlands Home Equity Loan Trust
1997-1, Revolving Home Equity Loan AssetBacked Notes, Series 1997-1 Deferred
Interest Account." The Deferred Interest Account shall be an Eligible Account.
On the Closing Date an amount equal to $600,809.53 will be deposited, and on
each date on which any Eligible Substitute HELOC is transferred to the Trust and
on each Subsequent Transfer Date an amount calculated by the Sponsor necessary
to pay an amount equal to the sum of (x) the difference between (i) the interest
that would accrue at the fully indexed rate on the applicable Asset Balance of
each "Teaser" HELOC transferred on such date and (ii) the interest that would
accrue at the nonfully indexed rate on the applicable Asset Balance of each
"Teaser" HELOC transferred on such date during the Teaser Period during the
lifetime of the related HELOC and (y) the product of (i) 10% and the amount
described in the foregoing clause (x) will be deposited in the Deferred Interest
Account. On each Distribution Date, amounts in the Deferred Interest Account in
an amount equal to the Required Deferred Interest Amount for such Distribution
Date will be deposited into the Collection Account and applied in accordance
with Section 8.3. Any amounts remaining in the Deferred Interest Account on the
later of (i) the Distribution Date following the end of the Funding Period and
(ii) the Distribution Date following the date on which all Teaser HELOCs have
become fully indexed, will be paid to the Sponsor. Amounts on deposit in the
Deferred Interest Account shall be invested in Eligible Investments at the
direction of the Servicer.

     SECTION 8.9. Opinion of Counsel. The Indenture Trustee shall receive at
least seven days' notice when requested by the Issuer to take any action
pursuant to Section 8.2(a), accompanied by copies of any instruments involved,
and the Indenture Trustee shall also require as a condition to such action, an
Opinion of Counsel, stating the legal effect of any such action, outlining the
steps required to complete the same, and concluding that all conditions
precedent to the taking of such action have been complied with and such action
will not materially and adversely impair the security for the Notes or the
rights of the Noteholders or the Credit Enhancer in contravention of the
provisions of this Indenture; provided, however, that such Opinion of Counsel
shall not be required to express an opinion as to the fair value of the Trust
Property. Counsel rendering any such opinion may rely, without independent
investigation, on the accuracy and validity of any certificate or other
instrument delivered to the Indenture Trustee in connection with any such
action.

                                       57


<PAGE>

                                  ARTICLE IX.

                             Supplemental Indentures

     SECTION 9.1. Supplemental Indentures Without Consent of Noteholders. (a)
Without the consent of the Holders of any Notes but with the consent of the
Credit Enhancer, as evidenced to the Indenture Trustee, the Issuer and the
Indenture Trustee, when authorized by an Issuer Order, at any time and from time
to time, may enter into one or more indentures supplemental hereto (which shall
conform to the provisions of the Trust Indenture Act as in force at the date of
the execution thereof), in form satisfactory to the Indenture Trustee, for any
of the following purposes:

     (i) to correct or amplify the description of any property at any time
   subject to the lien of this Indenture, or better to assure, convey and
   confirm unto the Indenture Trustee any property subject or required to be
   subjected to the lien of this Indenture, or to subject to the lien of this
   Indenture additional property;

     (ii) to evidence the succession, in compliance with the applicable
   provisions hereof, of another person to the Issuer, and the assumption by
   any such successor of the covenants of the Issuer herein and in the Notes
   contained;

     (iii) to add to the covenants of the Issuer, for the benefit of the Holders
   of the Notes, or to surrender any right or power herein conferred upon the
   Issuer;

     (iv) to convey, transfer, assign, mortgage or pledge any property to or
   with the Indenture Trustee;

     (v) to cure any ambiguity, to correct or supplement any provision herein or
   in any supplemental indenture which may be inconsistent with any other
   provision herein or in any supplemental indenture or to make any other
   provisions with respect to matters or questions arising under this
   Indenture or in any supplemental indenture; provided that such action shall
   not adversely affect the interests of the Holders of the Notes;

     (vi) to evidence and provide for the acceptance of the appointment
   hereunder by a successor trustee with respect to the Notes and to add to or
   change any of the provisions of this Indenture as shall be necessary to
   facilitate the administration of the trusts hereunder by more than one
   trustee, pursuant to the requirements of Article VI; or

     (vii) to modify, eliminate or add to the provisions of this Indenture to
   such extent as shall be necessary to effect the qualification of this
   Indenture under the TIA or under any similar federal statute hereafter
   enacted and to add to this Indenture such other provisions as may be
   expressly required by the TIA.

     The Indenture Trustee is hereby authorized to join in the execution of any

such supplemental indenture and to make any further appropriate agreements and
stipulations that may be therein contained.


                                       58

<PAGE>


     (b) The Issuer and the Indenture Trustee, when authorized by an Issuer
Order, may, also without the consent of any of the Holders of the Notes but with
the prior written consent of the Credit Enhancer and with prior notice to the
Rating Agencies by the Issuer, as evidenced to the Indenture Trustee, enter into
an indenture or indentures supplemental hereto for the purpose of adding any
provisions to, or changing in any manner or eliminating any of the provisions
of, this Indenture or of modifying in any manner the rights of the Holders of
the Notes under this Indenture; provided, however, that such action shall not,
as evidenced by an Opinion of Counsel, adversely affect in any material respect
the interests of any Noteholder.

     SECTION 9.2. Supplemental Indentures with Consent of Noteholders. The
Issuer and the Indenture Trustee, when authorized by an Issuer Order, also may,
with prior notice to the Rating Agencies, with the consent of the Credit
Enhancer and with the consent of the Holders of not less than a majority of the
Outstanding Amount of the Notes, by Act of such Holders delivered to the Issuer
and the Indenture Trustee, enter into an indenture or indentures supplemental
hereto for the purpose of adding any provisions to, or changing in any manner or
eliminating any of the provisions of, this Indenture or of modifying in any
manner the rights of the Holders of the Notes under this Indenture; provided,
however, that, subject to the express rights of the Credit Enhancer under the
Basic Documents, no such supplemental indenture shall, without the consent of
the Holder of each Outstanding Note affected thereby:

     (i) change the date of payment of any installment of principal of or
   interest on any Note, or reduce the principal amount thereof, the interest
   rate thereon or the Redemption Price with respect thereto, change the
   provision of this Indenture relating to the application of collections on,
   or the proceeds of the sale of, the Trust Property to payment of principal
   of or interest on the Notes, or change any place of payment where, or the
   coin or currency in which, any Note or the interest thereon is payable;

     (ii) impair the right to institute suit for the enforcement of the
   provisions of this Indenture requiring the application of funds available
   therefor, as provided in Article V, to the payment of any such amount due
   on the Notes on or after the respective due dates thereof (or, in the case
   of redemption, on or after the Redemption Date);

     (iii) reduce the percentage of the Outstanding Amount of the Notes, the
   consent of the Holders of which is required for any such supplemental
   indenture, or the consent of the Holders of which is required for any
   waiver of compliance with certain provisions of this Indenture or certain
   defaults hereunder and their consequences provided for in this Indenture;

     (iv) modify or alter the provisions of the proviso to the definition of the

   term "Outstanding";

     (v) reduce the percentage of the Outstanding Amount of the Notes required
   to direct the Indenture Trustee to direct the Issuer to sell or liquidate
   the Trust Property pursuant to Section 12.1;


                                       59

<PAGE>


     (vi) modify any provision of this Section except to increase any percentage
   specified herein or to provide that certain additional provisions of this
   Indenture or the Basic Documents cannot be modified or waived without the
   consent of the Holder of each Outstanding Note affected thereby;

     (vii) modify any of the provisions of this Indenture in such manner as to
   affect the calculation of the amount of any payment of interest or
   principal due on any Note on any Distribution Date (including the
   calculation of any of the individual components of such calculation); or

     (viii) permit the creation of any lien ranking prior to or on a parity with
   the lien of this Indenture with respect to any part of the Trust Property
   or, except as otherwise permitted or contemplated herein or in any of the
   Basic Documents, terminate the lien of this Indenture on any property at
   any time subject hereto or deprive the Holder of any Note of the security
   provided by the lien of this Indenture.

     The Indenture Trustee may determine whether or not any Notes would be
adversely affected by any supplemental indenture upon receipt of an Opinion of
Counsel to that effect and any such determination shall be conclusive upon the
Holders of all Notes, whether theretofore or thereafter authenticated and
delivered hereunder. The Indenture Trustee shall not be liable for any such
determination made in good faith.

     It shall not be necessary for any Act of Noteholders under this Section to
approve the particular form of any proposed supplemental indenture, but it shall
be sufficient if such Act shall approve the substance thereof.

     Promptly after the execution by the Issuer and the Indenture Trustee of any
supplemental indenture pursuant to this Section, the Indenture Trustee shall
mail to the Holders of the Notes to which such amendment or supplemental
indenture relates a notice setting forth in general terms the substance of such
supplemental indenture. Any failure of the Indenture Trustee to mail such
notice, or any defect therein, shall not, however, in any way impair or affect
the validity of any such supplemental indenture.

     SECTION 9.3. Execution of Supplemental Indentures. In executing, or
permitting the additional trusts created by, any supplemental indenture
permitted by this Article IX or the modifications thereby of the trusts created
by this Indenture, the Indenture Trustee shall be entitled to receive, and
subject to Sections 6.1 and 6.2, shall be fully protected in relying upon, an
Opinion of Counsel (and, if requested, an Officer's Certificate) stating that

the execution of such supplemental indenture is authorized or permitted by this
Indenture. The Indenture Trustee may, but shall not be obligated to, enter into
any such supplemental indenture that affects the Indenture Trustee's own rights,
duties, liabilities or immunities under this Indenture or otherwise.

     SECTION 9.4. Effect of Supplemental Indenture. Upon the execution of any
supplemental indenture pursuant to the provisions hereof, this Indenture shall
be and be deemed to be modified and amended in accordance therewith with respect
to the Notes affected thereby, 


                                       60

<PAGE>


and the respective rights, limitations of rights, obligations, duties,
liabilities and immunities under this Indenture of the Indenture Trustee, the
Issuer and the Holders of the Notes shall thereafter be determined, exercised
and enforced hereunder subject in all respects to such modifications and
amendments, and all the terms and conditions of any such supplemental indenture
shall be and be deemed to be part of the terms and conditions of this Indenture
for any and all purposes.

     SECTION 9.5. Conformity With Trust Indenture Act. Every amendment of this
Indenture and every supplemental indenture executed pursuant to this Article IX
shall conform to the requirements of the Trust Indenture Act as then in effect
so long as this Indenture shall then be qualified under the Trust Indenture Act.
                                  
     SECTION 9.6. Reference in Notes to Supplemental Indentures. Notes
authenticated and delivered after the execution of any supplemental indenture
pursuant to this Article IX may, and if required by the Indenture Trustee shall,
bear a notation in form approved by the Indenture Trustee as to any matter
provided for in such supplemental indenture. If the Issuer or the Indenture
Trustee shall so determine, new Notes so modified as to conform, in the opinion
of the Indenture Trustee and the Issuer, to any such supplemental indenture may
be prepared and executed by the Issuer and authenticated and delivered by the
Indenture Trustee in exchange for Outstanding Notes.

                                   ARTICLE X.

                               Redemption of Notes

     SECTION 10.1. Redemption. The Notes are subject to redemption in whole, but
not in part, at the direction of the Sponsor pursuant to Section 7.01(b) of the
Sale and Servicing Agreement, on any Distribution Date on which the Sponsor
exercises its option to purchase the Trust Property pursuant to said Section
7.01(b), for a purchase price equal to the Redemption Price. The Servicer or the
Issuer shall furnish the Credit Enhancer notice of such redemption. If the Notes
are to be redeemed pursuant to this Section 10.1(a), the Servicer or the Issuer
shall furnish notice of such election to the Indenture Trustee not later than 35
days prior to the Redemption Date and the Issuer shall deposit with the
Indenture Trustee in the Collection Account the Redemption Price of the Notes
not less than five Business Days prior to the Redemption Date whereupon all such

Notes shall be due and payable on the Redemption Date upon the furnishing of a
notice complying with Section 10.2.

     SECTION 10.2. Surrender of Notes. (a) Notice of any termination, specifying
the Distribution Date (which shall be a date that would otherwise be a
Distribution Date) upon which the Noteholders may surrender their Notes to the
Indenture Trustee for payment of the final distribution and cancellation, shall
be given promptly by the Indenture Trustee (upon receipt of written directions
from the Sponsor, if the Sponsor is exercising its right to transfer of the
HELOCs, given not later than the first day of the month preceding the month of
such final distribution) to the Credit Enhancer and to the Servicer and by
letter to Noteholders mailed not earlier than the 15th day and not later than
the 25th day of the month next preceding the month 


                                       61

<PAGE>

of such final distribution specifying (i) the Distribution Date upon which final
distribution of the Notes will be made upon presentation and surrender of Notes
at the office or agency of the Indenture Trustee therein designated, (ii) the
amount of any such final distribution and (iii) that the Record Date otherwise
applicable to such Distribution Date is not applicable, distributions being made
only upon presentation and surrender of the Notes at the office or agency of the
Indenture Trustee therein specified. In the event written directions are
delivered by the Sponsor to the Indenture Trustee as described in the preceding
sentence, the Sponsor shall deposit in the Collection Account on or before the
Distribution Date for such final distribution in immediately available funds an
amount which, when added to the funds on deposit in the Collection Account that
are payable to the Noteholders, will be equal to the retransfer amount for the
HELOCs computed as above provided, together with all amounts due and owing to
the Credit Enhancer for unpaid premiums and unreimbursed draws on the Policy and
all other amounts due and owing to the Credit Enhancer pursuant to the Insurance
Agreement, together with interest thereon as provided under the Insurance
Agreement.

     (b) Upon presentation and surrender of the Notes, the Indenture Trustee
shall cause to be distributed to the Holders of Notes on the Distribution Date
for such final distribution, in proportion to the Percentage Interests of their
respective Notes and to the extent that funds are available for such purpose, an
amount equal to (i) if such final distribution is not being made pursuant to the
transfer to the Sponsor pursuant to Section 7.01(a)(B)(i) of the Sale and
Servicing Agreement, the amount required to be distributed to Noteholders
pursuant to Section 5.01 of the Sale and Servicing Agreement for such
Distribution Date and (ii) if such final distribution is being made pursuant to
such retransfer, the amount specified in Section 7.01(a)(B)(i) of the Sale
Servicing Agreement. The distribution on such final Distribution Date pursuant
to a retransfer pursuant to Section 7.01(a)(B)(i) of the Sale and Servicing
Agreement shall be in lieu of the distribution otherwise required to be made on
such Distribution Date in respect of the Notes. On the final Distribution Date
prior to having made the distributions called for above, the Indenture Trustee
shall, based upon the information set forth in the Servicing Certificate for
such Distribution Date, withdraw from the Collection Account and remit to the

Credit Enhancer the lesser of (x) the amount available for distribution on such
final Distribution Date, net of any portion thereof necessary to pay the amounts
described in clauses (i) and (ii) above and (y) the unpaid amounts due and owing
to the Credit Enhancer for unpaid premiums and unreimbursed draws on the Policy
and all other amounts due and owing to the Credit Enhancer pursuant to the
Insurance Agreement, together with interest thereon as provided under the
Insurance Agreement.

     (c) In the event that all of the Noteholders shall not surrender their
Notes for final payment and cancellation on or before such final Distribution
Date, the Indenture Trustee shall on such date cause all funds in the Collection
Account not distributed in final distribution to Noteholders to be withdrawn
therefrom and credited to the remaining Noteholders by depositing such funds in
a separate escrow account for the benefit of such Noteholders and the Sponsor
(if the Sponsor has exercised its right to transfer the HELOCs) or the Indenture
Trustee (in any other case) and shall give a second written notice to the
remaining Noteholders to surrender their Notes for cancellation and receive the
final distribution with respect thereto. If within one year after the second
notice all the Notes shall not have been surrendered for cancellation, the


                                       62

<PAGE>

Indenture Trustee may take appropriate steps, or may appoint an agent to take
appropriate steps, to contact the remaining Noteholders concerning surrender of
their Notes, and the cost thereof shall be paid out of the funds on deposit in
such escrow account.

     SECTION 10.3. Form of Redemption Notice. Notice of redemption supplied to
the Indenture Trustee by the Servicer under Section 10.1(a) shall be given by
the Indenture Trustee by facsimile or by firstclass mail, postage prepaid,
transmitted or mailed prior to the applicable Redemption Date to each Holder of
Notes of record, as of the close of business on the date which is not less than
5 days prior to the applicable Redemption Date, at such Holder's address
appearing in the Note Register.

     All notices of redemption shall state:

     (i) the Redemption Date;

     (ii) the Redemption Price;

     (iii) that the Record Date otherwise applicable to such Redemption Date is
   not applicable and that payments shall be made only upon presentation and
   surrender of such Notes at the place where such Notes are to be surrendered
   for payment of the Redemption Price (which shall be the office or agency of
   the Issuer to be maintained as provided in Section 3.2); and

     (iv) that interest on the Notes shall cease to accrue on the Redemption
   Date.

     Notice of redemption of the Notes shall be given by the Indenture Trustee

in the name and at the expense of the Issuer. Failure to give notice of
redemption, or any defect therein, to any Holder of any Note shall not impair or
affect the validity of the redemption of any other Note.

     SECTION 10.4. Notes Payable on Redemption Date. The Notes to be redeemed
shall, following notice of redemption as required by Section 10.2, on the
Redemption Date become due and payable at the Redemption Price and (unless the
Issuer shall default in the payment of the Redemption Price) no interest shall
accrue on the Redemption Price for any period after the date to which accrued
interest is calculated for purposes of calculating the Redemption Price.


                                       63

<PAGE>


                                  ARTICLE XI.

                                  Miscellaneous

     SECTION 11.1. Compliance Certificates and Opinions, etc. Upon any
application or request by the Issuer to the Indenture Trustee to take any action
under any provision of this Indenture, the Issuer shall furnish to the Indenture
Trustee and to the Credit Enhancer if the application or request is made to the
Indenture Trustee (i) an Officer's Certificate stating that all conditions
precedent, if any, provided for in this Indenture relating to the proposed
action have been complied with, (ii) an Opinion of Counsel stating that in the
opinion of such counsel all such conditions precedent, if any, have been
complied with and (iii) (if required by the TIA) an Independent Certificate from
a firm of certified public accountants meeting the applicable requirements of
this Section, 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 Indenture, no additional certificate or opinion need be furnished.

     Every certificate or opinion with respect to compliance with a condition 
or covenant provided for in this Indenture shall include:

     (i) a statement that each signatory of such certificate or opinion has read
   or has caused to be read such covenant or condition and the definitions
   herein relating thereto;

     (ii) 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;

     (iii) a statement that, in the opinion of each such signatory, such
   signatory has made such examination or investigation as is necessary to
   enable such signatory to express an informed opinion as to whether or not
   such covenant or condition has been complied with; and

     (iv) a statement as to whether, in the opinion of each such signatory such
   condition or covenant has been complied with.


     SECTION 11.2. Form of Documents Delivered to Indenture 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.


                                       64

<PAGE>


     Any certificate or opinion of an Authorized Officer of the Issuer may be
based, insofar as it relates to legal matters, upon a certificate or opinion of,
or representations by, counsel, unless such 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 or her certificate or opinion is
based are erroneous. Any such certificate of an Authorized Officer or Opinion of
Counsel may be based, insofar as it relates to factual matters, upon a
certificate or opinion of, or representations by, an officer or officers of the
Servicer, the Sponsor or the Issuer, stating that the information with respect
to such factual matters is in the possession of the Servicer, the Sponsor or the
Issuer, unless such 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.

     Where any Person is required to make, give or execute two or more
applications, requests, consents, certificates, statements, opinions or other
instruments under this Indenture, they may, but need not, be consolidated and
form one instrument.

     Whenever in this Indenture, in connection with any application or
certificate or report to the Indenture Trustee, it is provided that the Issuer
shall deliver any document as a condition of the granting of such application,
or as evidence of the Issuer's compliance with any term hereof, it is intended
that the truth and accuracy, at the time of the granting of such application or
at the effective date of such certificate or report (as the case may be), of the
facts and opinions stated in such document shall in such case be conditions
precedent to the right of the Issuer to have such application granted or to the
sufficiency of such certificate or report. The foregoing shall not, however, be
construed to affect the Indenture Trustee's right to conclusively rely upon the
truth and accuracy of any statement or opinion contained in any such document as
provided in Article VI.

     SECTION 11.3. Acts of Noteholders. (a) Any request, demand, authorization,
direction, notice, consent, waiver or other action provided by this Indenture to
be given or taken by Noteholders may be embodied in and evidenced by one or more
instruments of substantially similar tenor signed by such Noteholders in person
or by agents 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 Indenture Trustee, and, where it is hereby expressly

required, to the Issuer. Such instrument or instruments (and the action embodied
therein and evidenced thereby) are herein sometimes referred to as the "Act" of
the Noteholders 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 Indenture and (subject to Section 6.1)
conclusive in favor of the Indenture Trustee and the Issuer, 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 in any customary manner of the Indenture Trustee.

     (c) The ownership of Notes shall be proved by the Note Register.


                                       65

<PAGE>


     (d) Any request, demand, authorization, direction, notice, consent, waiver
or other action by the Holder of any Notes shall bind the Holder of every Note
issued upon the registration thereof or in exchange therefor or in lieu thereof,
in respect of anything done, omitted or suffered to be done by the Indenture
Trustee or the Issuer in reliance thereon, whether or not notation of such
action is made upon such Note.

     SECTION 11.4. Notices, etc. to Indenture Trustee, Issuer and Rating
Agencies. Any request, demand, authorization, direction, notice, consent, waiver
or Act of Noteholders or other documents provided or permitted by this Indenture
to be made upon, given or furnished to or filed with:
                                  

     (a) The Indenture Trustee by any Noteholder or by the Issuer shall be
sufficient for every purpose hereunder if personally delivered, delivered by
overnight courier or mailed firstclass and shall be deemed to have been duly
given upon receipt to the Indenture Trustee at its Corporate Trust Office and
any notice delivered by facsimile shall be addressed to the Corporate Trust
Office, telecopy number (312) 407-1708, or

     (b) The Issuer by the Indenture Trustee or by any Noteholder shall be
sufficient for every purpose hereunder if personally delivered, delivered by
facsimile or overnight courier or mailed first class, and shall deemed to have
been duly given upon receipt to the Issuer addressed to: Headlands Home Equity
Loan Trust 1997-1, in care of Wilmington Trust Company, Rodney Square North, 
1100 North Market Street, Wilmington, DE 19890-0001 Attention: Corporate Trust
Administration, or at any other address previously furnished in writing to the
Indenture Trustee by Issuer. The Issuer shall promptly transmit any notice
received by it from the Noteholders to the Indenture Trustee.

     (c) The Credit Enhancer by the Issuer or the Indenture Trustee shall be
sufficient for any purpose hereunder if in writing and mailed by firstclass mail
personally delivered or telecopied to the recipient as follows:

     To the Credit Enhancer: Capital Markets Assurance Corporation 

                           885 Third 
                           New York, NY 10022
                           Telecopy:  (212) 891-1456

     Notices required to be given to the Rating Agencies by the Issuer, the
Indenture Trustee or the Owner Trustee shall be in writing, personally
delivered, delivered by overnight courier or first class or via facsimile to (i)
in the case of Moody's, at the following address: Moody's Investors Service,
Inc., 99 Church Street, New York, New York 10004, Fax No: (212) 533-0355 and 
(ii) in the case of S&P, at the following address: Standard & Poor's Ratings 
Group, 26 Broadway (15th Floor), New York, New York 10004, Attention: Asset 
Backed Surveillance Department, Fax No: (212) 412-0224; or as to each of the 
foregoing, at such other address as shall be designated by written notice to 
the other parties.


                                       66

<PAGE>


     SECTION 11.5. Notices to Noteholders; Waiver. Where this Indenture provides
for notice to Noteholders of any event, such notice shall be sufficiently given
(unless otherwise herein expressly provided) if in writing and mailed,
firstclass, postage prepaid to each Noteholder affected by such event, at his
address as it appears on the Note Register, not later than the latest date, and
not earlier than the earliest date, prescribed for the giving of such notice. In
any case where notice to Noteholders is given by mail, neither the failure to
mail such notice nor any defect in any notice so mailed to any particular
Noteholder shall affect the sufficiency of such notice with respect to other
Noteholders, and any notice that is mailed in the manner herein provided shall
conclusively be presumed to have been duly given.

     Where this Indenture 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 Noteholders shall be filed with the Indenture Trustee but
such filing shall not be a condition precedent to the validity of any action
taken in reliance upon such a 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 Noteholders when such notice is required to be given
pursuant to any provision of this Indenture, then any manner of giving such
notice as shall be satisfactory to the Indenture Trustee shall be deemed to be a
sufficient giving of such notice.

     Where this Indenture provides for notice to the Rating Agencies, failure to
give such notice shall not affect any other rights or obligations created
hereunder.

     SECTION 11.6. Alternate Payment and Notice Provisions. Notwithstanding any
provision of this Indenture or any of the Notes to the contrary, the Issuer may
enter into any agreement with any Holder of a Note providing for a method of

payment, or notice by the Indenture Trustee or any Note Paying Agent to such
Holder, that is different from the methods provided for in this Indenture for
such payments or notices, provided that such methods are reasonable and
consented to by the Indenture Trustee (which consent shall not be unreasonably
withheld). The Issuer will furnish to the Indenture Trustee a copy of each such
agreement and the Indenture Trustee will cause payments to be made and notices
to be given in accordance with such agreements.

     SECTION 11.7. Conflict with Trust Indenture Act. If any provision hereof
limits, qualifies or conflicts with another provision hereof that is required to
be included in this indenture by any of the provisions of the Trust Indenture
Act, such required provision shall control.
                                  

     The provisions of TIA ss.ss. 310 through 317 that impose duties on any
person (including the provisions automatically deemed included herein unless
expressly excluded by this Indenture) are a part of and govern this Indenture,
whether or not physically contained herein.


                                       67

<PAGE>


     SECTION 11.8. Effect of Headings and Table of Contents. The Article and
Section headings herein and the Table of Contents are for convenience only and
shall not affect the construction hereof.
                                  

     SECTION 11.9. Successors and Assigns. All covenants and agreements in this
Indenture and the Notes by the Issuer shall bind its successors and assigns,
whether so expressed or not. All agreements of the Indenture Trustee in this
Indenture shall bind its successors.
                                  

     SECTION 11.10. Separability. In case any provision in this Indenture or in
the Notes 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 11.11. Benefits of Indenture. The Credit Enhancer and its
successors and assigns shall be a thirdparty beneficiary to the provisions of
this Indenture, and shall be entitled to rely upon and directly to enforce such
provisions of this Indenture. Nothing in this Indenture or in the Notes, express
or implied, shall give to any Person, other than the parties hereto and their
successors hereunder, the Credit Enhancer and the Noteholders, and any other
party secured hereunder, and any other person with an ownership interest in any
part of the Trust Property, any benefit or any legal or equitable right, remedy
or claim under this Indenture. The Credit Enhancer may disclaim any of its
rights and powers under this Indenture (in which case the Indenture Trustee may
exercise such right or power hereunder), but not its duties and obligations
under the Note Policy, upon delivery of a written notice to the Indenture

Trustee.

     SECTION 11.12. Legal Holidays. In any case where the date on which any
payment is due shall not be a Business Day, then (notwithstanding any other
provision of the Notes or this Indenture) payment 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 on the date on which nominally due, and no interest shall
accrue for the period from and after any such nominal date.
                                  
     SECTION 11.13. GOVERNING LAW. THIS INDENTURE SHALL BE CONSTRUED IN
ACCORDANCE WITH THE LAWS OF THE STATE OF NEW YORK, WITHOUT REFERENCE TO ITS
CONFLICT OF LAW PROVISIONS, AND THE OBLIGATIONS, RIGHTS AND REMEDIES OF THE
PARTIES HEREUNDER SHALL BE DETERMINED IN ACCORDANCE WITH SUCH LAWS.
                                  
     SECTION 11.14. Counterparts. This Indenture 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 11.15. Recording of Indenture. If this Indenture is subject to
recording in any appropriate public recording offices, such recording is to be
effected by the Issuer and at its expense accompanied by an Opinion of Counsel
(which may be counsel to the Trust or any other counsel reasonably acceptable to
the Indenture Trustee and the Credit Enhancer) to the effect that such recording
is necessary either for the protection of the Noteholders or any other person
secured hereunder or for the enforcement of any right or remedy granted to the
Indenture Trustee under this Indenture.


                                       68

<PAGE>


     SECTION 11.16. Trust Obligation. No recourse may be taken, directly or
indirectly, with respect to the obligations of the Issuer, the Sponsor, the
Servicer, the Owner Trustee or the Indenture Trustee on the Notes or under this
Indenture or any certificate or other writing delivered in connection herewith
or therewith, against (i) the Sponsor, the Servicer, the Indenture Trustee or
the Owner Trustee in its individual capacity, (ii) any owner of a beneficial
interest in the Issuer or (iii) any partner, owner, beneficiary, agent, officer,
director, employee or agent of the Sponsor, the Servicer, the Indenture Trustee
or the Owner Trustee in its individual capacity, any holder of a beneficial
interest in the Issuer, the Sponsor, the Servicer, the Owner Trustee or the
Indenture Trustee or of any successor or assign of the Sponsor, the Servicer,
the Indenture Trustee or the Owner Trustee in its individual capacity, except as
any such Person may have expressly agreed (it being understood that the
Indenture Trustee and the Owner Trustee have no such obligations in their
individual capacity) and except that any such owner or beneficiary shall be
fully liable, to the extent provided by applicable law, for any unpaid
consideration for stock, unpaid capital contribution or failure to pay any
installment or call owing to such entity. For all purposes of this Indenture, in
the performance of any duties or obligations of the Issuer hereunder, the Owner

Trustee shall be subject to, and entitled to the benefits of, the terms and
provisions of Articles VI, VII and VIII of the Trust Agreement.

     SECTION 11.17. No Petition. The Indenture Trustee, by entering into this
Indenture, and each Noteholder, by accepting a Note, hereby covenant and agree
that they will not at any time institute against the Sponsor, or the Issuer, or
join in any institution against the Sponsor, or the Issuer of, any bankruptcy,
reorganization, arrangement, insolvency or liquidation proceedings, or other
proceedings under any United States Federal or state bankruptcy or similar law
in connection with any obligations relating to the Notes, this Indenture or any
of the Basic Documents.

     SECTION 11.18. Inspection. The Issuer agrees that, on reasonable prior
notice, it will permit any representative of the Indenture Trustee or of the
Credit Enhancer, during the Issuer's normal business hours, to examine all the
books of account, records, reports, and other papers of the Issuer, to make
copies and extracts therefrom, to cause such books to be audited by independent
certified public accountants, and to discuss the Issuer's affairs, finances and
accounts with the Issuer's officers, employees, and independent certified public
accountants, all at such reasonable times and as often as may be reasonably
requested. The Indenture Trustee shall and shall cause its representatives to
hold in confidence all such information except to the extent disclosure may be
required by law (and all reasonable applications for confidential treatment are
unavailing) and except to the extent that the Indenture Trustee may reasonably
determine that such disclosure is consistent with its Obligations hereunder.

     SECTION 11.19. Limitation of Liability. It is expressly understood and
agreed by the parties hereto that (a) this Agreement is executed and delivered
by Wilmington Trust Company, not individually or personally but solely as Owner
Trustee of the Issuer under the Trust Agreement, in the exercise of the powers
and authority conferred and vested in it, (b) each of the representations,
undertakings and agreements herein made on the part of the Issuer is made and
intended not as personal representations, undertakings and agreements by
Wilmington Trust Company but is made and intended for the purpose for binding
only the Issuer, (c) nothing herein 

                                       69

<PAGE>


contained shall be construed as creating any liability on Wilmington Trust
Company individually or personally, to perform any covenant either expressed or
implied contained herein, all such liability, if any, being expressly waived by
the parties to this Agreement and by any person claiming by, through or under
them and (d) under no circumstances shall Wilmington Trust Company be personally
liable for the payment of any indebtedness or expenses of the Issuer or be
liable for the breach or failure of any obligation, representation, warranty or
covenant made or undertaking by the Issuer under this Agreement or any related
documents.

                                  ARTICLE XII.

                            Rapid Amortization Events


     SECTION 12.1. Rapid Amortization Events. The following shall constitute
Rapid Amortization Events:

     (a) failure on the part of the Sponsor, the Servicer or the Company, as the
   case may be, (i) to make any payment or deposit required by the terms of this
   Agreement, the Sale and Servicing Agreement or the Insurance Agreement, 
   within two Business Days after such payment or deposit is required to be 
   made, or (ii) duly to observe or perform in any material respect the 
   covenants of the Sponsor set forth in Section 2.05(a) of the Sale and 
   Servicing Agreement, as the case may be, or (iii) duly to observe or 
   perform in any material respect any other covenants or agreements of the 
   Sponsor, the Servicer or the Company, as the case may be, set forth in this 
   Agreement, the Sale and Servicing Agreement or the Insurance Agreement, 
   which failure, in each case, materially and adversely affects the interests 
   of the Noteholders or the Credit Enhancer and which, in the case of clause 
   (iii), continues unremedied and continues to affect materially and 
   adversely the interests of the Noteholders or the Credit Enhancer 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 Sponsor, the
   Servicer or the Company, as the case may be, by the Indenture Trustee, or 
   to the Sponsor, the Servicer or the Company, as the case may be, and the 
   Indenture Trustee by the Credit Enhancer or Holders of Notes evidencing 
   Voting Rights aggregating not less than 51%;

     (b) any representation or warranty made by the Sponsor, the Servicer or the
   Company, as the case may be, in this Agreement, the Sale and Servicing 
   Agreement or the Insurance Agreement shall prove to have been incorrect in 
   any material respect when made, as a result of which the interests of the 
   Noteholders or the Credit Enhancer are materially and adversely affected 
   and which continues to be incorrect in any material respect and continues 
   to affect materially and adversely the interests of the Noteholders or the 
   Credit Enhancer 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 Sponsor, the Servicer or the Company, as the case may be, by 
   the Indenture Trustee, or to the Sponsor, the Servicer or the Company, as 
   the case may be, and the Indenture Trustee by either the Credit Enhancer or
   the Holders of Notes evidencing Voting Rights aggregating not less than 
   51%; provided, however, that a Rapid Amortization Event pursuant to this 

                                       70

<PAGE>

   subparagraph (b) shall not be deemed to have occurred hereunder if the 
   Sponsor has accepted retransfer of the related HELOC or HELOCs during such 
   period (or such longer period (not to exceed an additional 60 days as the 
   Indenture Trustee may specify with the consent of the Credit Enhancer) in 
   accordance with the provisions hereof;

     (c) the Company, the Sponsor or the Trust or any of their Subsidiaries or
   Affiliates shall voluntarily go into liquidation, consent to the appointment
   of a conservator or receiver or liquidator or similar person in any 
   insolvency, readjustment of debt, marshalling of assets and liabilities or 

   similar proceedings of or relating to the Company, the Sponsor, or the 
   Trust or of or relating to all or substantially all of such Person's 
   property, or a decree or order of a court or agency or supervisory 
   authority having jurisdiction in the premises for the appointment of a 
   conservator, receiver, liquidator or similar person in any insolvency, 
   readjustment of debt, marshalling of assets and liabilities or similar 
   proceedings, or for the windingup or liquidation of its affairs, shall have 
   been entered against the Company, the Sponsor of the Trust and such decree 
   or order shall have remained in force undischarged or unstayed for a period 
   of 30 days; or the Company, the Sponsor or the Trust shall admit in writing 
   its inability to pay its debts generally as they become due, file a 
   petition to take advantage of any applicable insolvency or reorganization
   statute, make an assignment for the benefit of its creditors or voluntarily
   suspend payment of its obligations;

     (d) the Trust shall become subject to registration as an "investment
   company" under the Investment Company Act of 1940, as amended;

     (e) the aggregate of all draws under the Note Policy exceeds 1% of the
   Original Date Pool Balance;

     (f) if any of the Basic Documents shall cease to be in full force and
   effect or the security interest of the Indenture Trustee in the Trust shall
   cease to be a first priority perfected security interest;

     (g) the occurrence of a Change in Control with respect to the Company;

     (h) the occurrence of any material breach by Company of the provisions of
   its Credit Agreements during the term of the Trust;

     (i) failure by the Servicer, if the Servicer is Headlands Mortgage Company,
   to maintain a minimum volume in its mortgage servicing portfolio of $2 
   billion, calculated by outstanding principal balances of mortgage loans 
   serviced, in accordance with the Servicer's credit and collection policy;

     (j) at the end of each calendar quarter commencing on September 30, 1997,
   failure by the Company to maintain (a) "shareholder's equity" according to 
   GAAP, of $15 million or (b) a maximum ratio of total liabilities to 
   shareholder's equity according to GAAP of 20 to 1;

                                       71

<PAGE>

     (k) the failure by the Company or the Servicer to implement the CPI
   servicing system or a servicing system mutually acceptable to the Servicer 
   and the Credit Enhancer within 90 days after the availability of the system;

     (l) for each Distribution Date commencing on the third Distribution Date,
   the percentage equivalent of a fraction the numerator of which is equal to 
   the average of the aggregate Asset Balances on such date of all HELOCs with 
   respect to which principal or interest are at least 60 days delinquent as 
   of the last day of each of the three immediately preceding Collection 
   Periods, and the denominator of which is equal to the average of the Pool 

   Balance as of the last day of each of the three immediately preceding 
   Collection Periods shall exceed 4%; or

     (m) for each Distribution Date commencing on the third Distribution Date,
   the percentage equivalent of a fraction, the numerator of which is equal to 
   the average of the aggregate Asset Balances on such date of all defaulted 
   HELOCs (excluding Liquidated HELOCs) as to which (i) collection procedures 
   are ongoing and (ii) the Servicer has charged off all or a portion of the 
   related Asset Balance as of the last day of each of the three immediately 
   preceding Collection Periods, and the denominator of which is equal to the 
   average of the Pool Balance as of the last day of each of the three 
   immediately preceding Collection Periods shall exceed 2%.

     (n) default in payment of any interest, principal or any installment of
   principal on any Note when the same becomes due and payable, and such default
   shall continue for a period of five days;

     (o) default in the observance or performance of any covenant or agreement
   of the Issuer made herein, or any representation or warranty of the Issuer 
   made herein or in any certificate in connection therewith proving to have 
   been incorrect in any material respect as of the time when the same shall 
   have been made, and such default shall continue or not be cured, or the 
   circumstance or condition in respect of which such misrepresentation or 
   warranty was incorrect shall not have been eliminated or otherwise cured, 
   for a period of 30 days (or for such longer period, not in excess of 90 
   days, as may be reasonably necessary to remedy such default; provided that 
   such default is capable of remedy within 90 days or less and the Servicer, 
   on behalf of the Owner Trustee, delivers an Officer's Certificate to the 
   Indenture Trustee to the effect that the Issuer has commenced, or will 
   promptly commence and diligently pursue, all reasonable efforts to remedy 
   such default) after there shall have been given, by registered or certified 
   mail, to the Issuer by the Indenture Trustee or to the Issuer and the 
   Indenture Trustee by the Credit Enhancer or Holders of at least 25% of the
   Outstanding Amount of the Notes, a written notice specifying such default or
   incorrect representation or warranty and requiring it to be remedied and 
   stating that such notice is a "Notice of Default" hereunder.

     A Rapid Amortization Event will be deemed to have occurred only if, after
the applicable grace period, if any, described in the foregoing clauses, either
(i) the Indenture Trustee or Noteholders holding Notes evidencing in the
aggregate more than 51% of the Voting 

                                       72

<PAGE>


Rights, with the consent of the Credit Enhancer, or (ii) the Credit Enhancer (so
long as there is no default by the Credit Enhancer in the performance of its
obligations under the Policy), by written notice to the Servicer (and to the
Indenture Trustee, if given by the Noteholders) declare that a Rapid
Amortization Event has occurred as of the date of such notice; provided that
with respect to clauses (c), (d), (e) and (n) a Rapid Amortization Event shall
occur immediately upon the occurrence of such, without any such notice.


     In addition, the Credit Enhancer may declare a Rapid Amortization Event to
have occurred as of the date of notice thereof upon the occurrence of a Trigger
Event other than as set forth at Sections 6.01(ii), (iv) or (v) of the Insurance
Agreement.

     If the Sponsor voluntarily files a bankruptcy petition or goes into
liquidation or any person is appointed a receiver or bankruptcy trustee of the
Sponsor, on the day of any such filing or appointment no further Additional
Balances will be transferred to the Trust, the Sponsor will immediately cease to
transfer Additional Balances to the Trust and the Sponsor will promptly give
notice to the Indenture Trustee and the Credit Enhancer of any such filing or
appointment. Within 15 days, the Indenture Trustee will publish a notice of the
liquidation or the filing or appointment stating that the Indenture Trustee
intends to sell, dispose of or otherwise liquidate the HELOCs in a commercially
reasonable manner and to the best of its ability. Unless otherwise instructed
within a specified period by Noteholders evidencing in the aggregate more than
51% of the Voting Rights, the Indenture Trustee will sell, dispose of or
otherwise liquidate the HELOCs to a purchaser in a commercially reasonable
manner and on commercially reasonable terms; provided, however, that the Credit
Enhancer's consent to the terms of any such sale shall be required, which
consent shall not be unreasonably withheld. The proceeds of such sale shall be
applied first to the Outstanding Amount due on the Class A Notes plus accrued
and unpaid interest on the Notes, second, to the Credit Enhancer for any and all
amounts owing to the Credit Enhancer and third to the Certificateholders.

     Upon the occurrence of the events described in Section 12.1(n) and if the
Controlling Party is the Indenture Trustee, the Holders of 66 2/3% of the
Outstanding Amount of the Notes, with the consent of the Credit Enhancer (which
consent shall not be unreasonably withheld), shall have the right to direct the
Indenture Trustee to sell or liquidate the Trust Property; provided, however,
that no consent of the Credit Enhancer shall be required if the Indenture
Trustee is able to sell the Trust Property for a price (the "Liquidation Price")
which equals the Outstanding Amount due on the Class A Notes plus accrued and
unpaid interest on the Notes plus any and all amounts owing to the Credit
Enhancer. The Indenture Trustee shall deliver a certificate from a prospective
purchaser stating the Liquidation Price to the Credit Enhancer prior to such
sale.


                                       73

<PAGE>




     IN WITNESS WHEREOF, the Issuer and the Indenture Trustee have caused this
Indenture to be duly executed by their respective officers, hereunto duly
authorized, all as of the day and year first above written.

                         HEADLANDS HOME EQUITY LOAN TRUST 1997-1,

                         By: WILMINGTON TRUST COMPANY, not in its 
                             individual capacity but solely as Owner Trustee, 

                              By: /s/ Donald G. MacKelcan
                                  -----------------------------
                                  Name: Donald G. MacKelcan
                                  Title: Assistant Vice President

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

                              By: /s/ Richard Tarnas
                                  ------------------------------
                                  Name: Richard Tarnas
                                  Title: Vice President



<PAGE>

                                                                       EXHIBIT A

                                 [Form of Note]

REGISTERED                                                          $189,065,000

No. A

                       SEE REVERSE FOR CERTAIN DEFINITIONS

                                                             CUSIP NO. 422093AC8

     Unless this Note is presented by an authorized representative of The
Depository Trust Company, a New York corporation ("DTC"), to the Issuer or its
agent for registration of transfer, exchange or payment, and any Note 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.

     THE PRINCIPAL OF THIS NOTE IS PAYABLE IN INSTALLMENTS AS SET FORTH HEREIN.
ACCORDINGLY, THE OUTSTANDING PRINCIPAL AMOUNT OF THIS NOTE AT ANY TIME MAY BE
LESS THAN THE AMOUNT SHOWN ON THE FACE HEREOF.

                     HEADLANDS HOME EQUITY LOAN TRUST 19971

                    CLASS A VARIABLE RATE ASSET BACKED NOTES

     Headlands Home Equity Loan Trust 1997-1, a business trust organized and
existing under the laws of the State of Delaware (herein referred to as the
"Issuer"), for value received, hereby promises to pay to CEDE & CO., or
registered assigns, the principal sum of ($189,065,000), such amount payable on
each Distribution Date in an amount equal to the result obtained by multiplying
(i) a fraction the numerator of which is $189,065,000 and the denominator of
which is $189,065,000 by (ii) the aggregate amount, if any, payable from the
Collection Account in respect of principal on the Class A Notes pursuant to
Section 8.3 of the Indenture; provided, however, that the entire unpaid
principal amount of this Note shall be due and payable on the August, 2024,
Distribution Date (the "Final Scheduled Distribution Date"). The Issuer will pay
interest on this Note at the rate per annum provided in the Indenture on each
Distribution Date until the principal of this Note is paid or made available for
payment, on the principal amount of this Note outstanding on the preceding
Distribution Date (after giving effect to all payments of principal made on the
preceding Distribution Date). Interest on this Note will accrue for each
Distribution Date from the most recent Distribution Date on which interest has

                                     A-1

<PAGE>


been paid to but excluding such Distribution Date or, if no interest has yet
been paid, from August 21, 1997. Interest will be computed on the basis of the
actual number of days elapsed in a 360day year. Such principal of and interest
on this Note shall be paid in the manner specified on the reverse hereof.

     The principal of and interest on this Note are payable in such coin or
currency of the United States of America as at the time of payment is legal
tender for payment of public and private debts. All payments made by the Issuer
with respect to this Note shall be applied first to interest due and payable on
this Note as provided above and then to the unpaid principal of this Note.

     The Notes are entitled to the benefits of a financial guaranty insurance
policy (the "Note Policy") issued by Capital Markets Assurance Corporation (the
"Credit Enhancer"), pursuant to which the Credit Enhancer has unconditionally
guaranteed payments of the Class A Note Interest and Guaranteed Principal
Distribution Amount on each Distribution Date, all as more fully set forth in
the Indenture.

     For purposes of federal income, state and local income and franchise and
any other income taxes, the Issuer will treat the Notes as indebtedness of the
Issuer and hereby instructs the Indenture Trustee to treat the Notes as
indebtedness of the Issuer for federal state tax reporting purposes.

     Each Noteholder or Note Owner, by acceptance of this Note or, in the case
of a Note Owner, a beneficial interest in a Note, covenants and agrees that no
recourse may be taken, directly or indirectly, with respect to the obligations
of the Issuer, the Owner Trustee or the Indenture Trustee on the Notes or under
the Indenture or any certificate or other writing delivered in connection
therewith, against (i) the Sponsor, the Servicer, the Indenture Trustee, or the
Owner Trustee in its individual capacity, (ii) any owner of a beneficial
interest in the Issuer or (iii) any owner, beneficiary, agent, officer, director
or employee of the Sponsor, the Servicer, the Indenture Trustee, or the Owner
Trustee in its individual capacity, any holder of a beneficial interest in the
Issuer, the Sponsor, the Servicer, the Owner Trustee or the Indenture Trustee or
of any successor or assign of the Sponsor, the Servicer, the Indenture Trustee,
or the Owner Trustee in its individual capacity, except as any such Person may
have expressly agreed (it being understood that the Indenture Trustee and the
Owner Trustee have no such obligations in their individual capacity) and except
that any such owner or beneficiary shall be fully liable, to the extent provided
by applicable law, for any unpaid consideration for stock, unpaid capital
contribution or failure to pay any installment or call owing to such entity.

     Reference is made to the further provisions of this Note set forth on the
reverse hereof, which shall have the same effect as though fully set forth on
the face of this Note.

     Unless the certificate of authentication hereon has been executed by the
Indenture Trustee whose name appears below by manual signature, this Note shall
not be entitled to any benefit under the Indenture referred to on the reverse
hereof, or be valid or obligatory for any purpose.

                                     A-2



<PAGE>

     IN WITNESS WHEREOF, the Issuer has caused this instrument to be signed,
manually or in facsimile, by its Authorized Officer.

Date:  August 21, 1997            HEADLANDS HOME EQUITY LOAN TRUST 1997-1

                                  By:   WILMINGTON TRUST COMPANY, not in its 
                                        individual capacity but solely as Owner 
                                        Trustee under the Trust Agreement

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

                                       A-3


<PAGE>



                     TRUSTEE'S CERTIFICATE OF AUTHENTICATION

     This is one of the Notes designated above and referred to in the
withinmentioned Indenture.

Date:  August 21, 1997            THE FIRST NATIONAL BANK OF CHICAGO, not in its
                                  individual capacity but solely as Indenture 
                                  Trustee,



                                  By:------------------------------------------
                                       Authorized Signatory

                                       A-4


<PAGE>


                                 REVERSE OF NOTE

     This Note is one of a duly authorized issue of Notes of the Issuer,
designated as its Class A Variable Rate Asset Backed Notes (herein called the
"Class A Notes"), all issued under an Indenture dated as of August 1, 1997 (such
indenture, as supplemented or amended, is herein called the "Indenture"),
between the Issuer and The First National Bank of Chicago, as trustee (the
"Indenture Trustee", which term includes any successor Indenture Trustee under
the Indenture), to which Indenture and all indentures supplemental thereto
reference is hereby made for a statement of the respective rights and
obligations thereunder of the Issuer, the Indenture Trustee and the Holders of
the Notes. The Notes are subject to all terms of the Indenture. All terms used
in this Note that are defined in the Indenture, as supplemented or amended,
shall have the meanings assigned to them in or pursuant to the Indenture, as so
supplemented or amended.

     The Class A Notes and the Class S Notes (together, the "Notes") are and
will be equally and ratably secured by the collateral pledged as security
therefor as provided in the Indenture.

     Principal of the Class A Notes will be payable on each Distribution Date in
an amount described on the face hereof. "Distribution Date" means the fifteenth
day of each month, or, if any such date is not a Business Day, the next
succeeding Business Day, commencing September 15, 1997. The term "Distribution
Date," shall be deemed to include the Final Scheduled Distribution Date.

     As described above, the entire unpaid principal amount of this Note shall
be due and payable on the earlier of the Final Scheduled Distribution Date and
the Redemption Date, if any, pursuant to Section 10.1(a) of the Indenture.
Notwithstanding the foregoing, the entire unpaid principal amount of the Notes
shall be due and payable if a Credit Enhancer Default shall have occurred and be
continuing, on the date on which a Rapid Amortization Event as described in
Section 12.1(n) shall have occurred and be continuing and the Indenture Trustee
or the Holders of the Notes representing at least 66 2/3% of the Outstanding
Amount of the Notes, with the consent of the Credit Enhancer (which consent
shall not be unreasonably withheld) shall have the right to direct the Indenture
Trustee to sell or liquidate the Trust Property as provided in Section 12.1 of
the Indenture. All principal payments on the Class A Notes shall be made pro
rata to the Class A Noteholders entitled thereto.

     Payments of interest on this Note due and payable on each Distribution
Date, together with the installment of principal, if any, to the extent not in
full payment of this Note, shall be made by check mailed to the Person whose
name appears as the Holder of this Note (or one or more Predecessor Notes) on
the Note Register as of the close of business on each Record Date, except that
with respect to Notes registered on the Record Date in the name of the nominee
of the Clearing Agency (initially, such nominee to be Cede & Co.), payments will
be made by wire transfer in immediately available funds to the account
designated by such nominee. Such checks shall be mailed to the Person entitled
thereto at the address of such Person as it appears on the Note Register as of
the applicable Record Date without requiring that this Note be submitted for

notation of payment. Any reduction in the principal amount of this Note (or any

                                     A-5

<PAGE>

one or more Predecessor Notes) effected by any payments made on any Distribution
Date shall be binding upon all future Holders of this Note and of any Note
issued upon the registration of transfer hereof or in exchange hereof or in lieu
hereof, whether or not noted hereon. If funds are expected to be available, as
provided in the Indenture, for payment in full of the then remaining unpaid
principal amount of this Note on a Distribution Date, then the Indenture
Trustee, in the name of and on behalf of the Issuer, will notify the Person who
was the Holder hereof as of the Record Date preceding such Distribution Date by
notice mailed prior to such Distribution Date and the amount then due and
payable shall be payable only upon presentation and surrender of this Note at
the Indenture Trustee's principal Corporate Trust Office or at the office of the
Indenture Trustee's agent appointed for such purposes located in The City of New
York.

     The Issuer shall pay interest on overdue installments of interest at the
Class A Note Rate to the extent lawful.

     As provided in the Indenture, the Notes may be redeemed pursuant to Section
10.1(a) of the Indenture, in whole, but not in part, at the option of the
Sponsor (with the consent of the Credit Enhancer under certain circumstances),
on any Distribution Date on or after the date on which the Class A Note
Principal Balance is less than or equal to 10% of the Original Class A Note
Principal Balance.

     As provided in the Indenture and subject to certain limitations set forth
therein, the transfer of this Note may be registered on the Note Register upon
surrender of this Note for registration of transfer at the office or agency
designated by the Issuer pursuant to the Indenture, (i) duly endorsed by, or
accompanied by a written instrument of transfer in form satisfactory to the
Indenture Trustee duly executed by, the Holder hereof or his attorney duly
authorized in writing, with such signature guaranteed by an "eligible guarantor
institution" meeting the requirements of the Note Registrar which requirements
include membership or participation in Securities Transfer Agents Medallion
Program ("Stamp") or such other "signature guarantee program" as may be
determined by the Note Registrar in addition to, or in substitution for, Stamp,
all in accordance with the Exchange Act, and (ii) accompanied by such other
documents as the Indenture Trustee may require, and thereupon one or more new
Notes of authorized denominations and in the same aggregate principal amount
will be issued to the designated transferee or transferees. No service charge
will be charged for any registration of transfer or exchange of this Note, but
the transferor may be required to pay a sum sufficient to cover any tax or other
governmental charge that may be imposed in connection with any such registration
of transfer or exchange.

     Each Noteholder or Note Owner, by acceptance of a Note or, in the case of a
Note Owner, a beneficial interest in a Note covenants and agrees that no
recourse may be taken, directly or indirectly, with respect to the obligations
of the Issuer, the Owner Trustee or the Indenture Trustee on the Notes or under

the Indenture or any certificate or other writing delivered in connection
therewith, against (i) the Sponsor, the Servicer, the Indenture Trustee or the
Owner Trustee in its individual capacity, (ii) any owner of a beneficial
interest in the Issuer or (iii) any owner, beneficiary, agent, officer, director
or employee of the Sponsor, the Servicer, the Indenture Trustee or the Owner
Trustee in its individual capacity, any holder of a beneficial

                                     A-6
<PAGE>

interest in the Issuer, the Sponsor, the Servicer, the Owner Trustee or the 
Indenture Trustee or of any successor or assign of the Sponsor, the Servicer, 
the Indenture Trustee or the Owner Trustee in its individual capacity, except 
as any such Person may have expressly agreed (it being understood that the 
Indenture Trustee and the Owner Trustee have no such obligations in their 
individual capacity) and except that any such owner or beneficiary shall be 
fully liable, to the extent provided by applicable law, for any unpaid 
consideration for stock, unpaid capital contribution or failure to pay any 
installment or call owing to such entity.

     Each Noteholder or Note Owner, by acceptance of a Note or, in the case of a
Note Owner, a beneficial interest in a Note covenants and agrees that by
accepting the benefits of the Indenture that such Noteholder will not at any
time institute against the Sponsor, or the Issuer or join in any institution
against the Sponsor, or the Issuer of, any bankruptcy, reorganization,
arrangement, insolvency or liquidation proceedings, or other proceedings, under
any United States Federal or state bankruptcy or similar law in connection with
any obligations relating to the Notes, the Indenture or the Basic Documents.

     Prior to the due presentment for registration of transfer of this Note, the
Issuer, the Indenture Trustee and the Credit Enhancer and any agent of the
Issuer, the Indenture Trustee or the Credit Enhancer may treat the Person in
whose name this Note (as of the day of determination or as of such other date as
may be specified in the Indenture) is registered as the owner hereof for all
purposes, whether or not this Note be overdue, and neither the Issuer, the
Indenture Trustee nor any such agent shall be affected by notice to the
contrary.

     The Indenture permits, with certain exceptions as therein provided, the
amendment thereof and the modification of the rights and obligations of the
Issuer and the rights of the Holders of the Notes under the Indenture at any
time by the Issuer with the consent of the Credit Enhancer and of the Holders of
Notes representing a majority of the Outstanding Amount of all Notes at the time
Outstanding. Any such consent or waiver by the Holder of this Note (or any one
of more Predecessor Notes) shall be conclusive and binding upon such Holder and
upon all future Holders of this Note and of any Note 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 Note. The Indenture
also permits the Indenture Trustee to amend or waive certain terms and
conditions set forth in the Indenture without the consent of Holders of the
Notes issued thereunder but with the consent of the Credit Enhancer.

     The term "Issuer" as used in this Note includes any successor to the Issuer
under the Indenture.


     The Notes are issuable only in registered form in denominations as provided
in the Indenture, subject to certain limitations therein set forth.

     This Note and the Indenture shall be construed in accordance with the laws
of the State of New York, without reference to its conflict of law provisions,
and the obligations, rights and remedies of the parties hereunder and thereunder
shall be determined in accordance with such laws.

                                     A-7

<PAGE>

     No reference herein to the Indenture and no provision of this Note or of
the Indenture shall alter or impair the obligation of the Issuer, which is
absolute and unconditional, to pay the principal of and interest on this Note at
the times, place, and rate, and in the coin or currency herein prescribed.

     Anything herein to the contrary notwithstanding, except as expressly
provided in the Indenture or the Basic Documents, neither Wilmington Trust
Company in its individual capacity, any owner of a beneficial interest in the 
Issuer, nor any of their respective beneficiaries, agents, officers, directors,
employees or successors or assigns shall be personally liable for, nor shall 
recourse be had to any of them for, the payment of principal of or interest on,
or performance of, or omission to perform, any of the covenants, obligations or
indemnifications contained in this Note or the Indenture, it being expressly 
understood that said covenants, obligations and indemnifications have been made
by the Issuer for the sole purposes of binding the interests of the Issuer in 
the assets of the Issuer. The Holder of this Note by the acceptance hereof 
agrees that except as expressly provided in the Indenture or the Basic 
Documents, in the case of an Rapid Amortization Event under the Indenture, the 
Holder shall have no claim against any of the foregoing for any deficiency, 
loss or claim therefrom; provided, however, that nothing contained herein 
shall be taken to prevent recourse to, and enforcement against, the assets of 
the Issuer for any and all liabilities, obligations and undertakings contained 
in the Indenture or in this Note.

                                       A-8


<PAGE>

                                   ASSIGNMENT

Social Security or taxpayer I.D. or other identifying number of assignee

     FOR VALUE RECEIVED, the undersigned hereby sells, assigns and transfers
unto

- --------------------------------------------------------------------------------
                         (name and address of assignee)

the within Note and all rights thereunder, and hereby irrevocably constitutes
and appoints, attorney, to transfer said Note on the books kept for registration
thereof, with full power of substitution in the premises.

Dated:
      ------------------------------      ----------------------------------(1)

                                                 Signature Guaranteed:

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




- ----------
     (1) NOTE: The signature to this assignment must correspond with the name of
the registered owner as it appears on the face of the within Note in every
particular, without alteration, enlargement or any change whatsoever.

                                       A-9


<PAGE>


                                                                       EXHIBIT B

                                 [Form of Note]

REGISTERED

No. S-1

                       SEE REVERSE FOR CERTAIN DEFINITIONS

                                                             CUSIP NO. 422093AD6

     Unless this Note is presented by an authorized representative of The
Depository Trust Company, a New York corporation ("DTC"), to the Issuer or its
agent for registration of transfer, exchange or payment, and any Note 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.

                     HEADLANDS HOME EQUITY LOAN TRUST 1997-1

                        CLASS S 1.25% ASSET BACKED NOTES

     Headlands Home Equity Loan Trust 1997-1, a business trust organized and
existing under the laws of the State of Delaware (herein referred to as the
"Issuer"), for value received, hereby promises to pay to CEDE & CO., or
registered assigns, interest payments only on each Distribution Date, as
hereinafter described, which shall be calculated based on a notional principal
balance equal to the aggregate outstanding principal balance of the Class A
Notes. Interest on this Note will accrue for each Distribution Date from the
most recent Distribution Date on which interest has been paid to but excluding 
such Distribution Date or, if no interest has yet been paid, from August 21, 
1997. Interest will be computed on the basis of the actual number of days 
elapsed in a 360-day year. Such principal of and interest on this Note shall 
be paid in the manner specified on the reverse hereof.

     The interest on this Note is payable in such coin or currency of the United
States of America as at the time of payment is legal tender for payment of
public and private debts. No principal payments shall be paid on the Note

     The Notes are entitled to the benefits of a financial guaranty insurance
policy (the "Note Policy") issued by Capital Markets Assurance Corporation (the
"Credit Enhancer"), pursuant to which the Credit Enhancer has unconditionally
guaranteed payments of the Class S Note Interest on each Distribution Date, all
as more fully set forth in the Indenture.


                                      B-1


<PAGE>


     For purposes of federal income, state and local income and franchise and
any other income taxes, the Issuer will treat the Notes as indebtedness of the
Issuer and hereby instructs the Indenture Trustee to treat the Notes as
indebtedness of the Issuer for federal state tax reporting purposes.

     Each Noteholder or Note Owner, by acceptance of this Note or, in the case
of a Note Owner, a beneficial interest in a Note, covenants and agrees that no
recourse may be taken, directly or indirectly, with respect to the obligations
of the Issuer, the Owner Trustee or the Indenture Trustee on the Notes or under
the Indenture or any certificate or other writing delivered in connection
therewith, against (i) the Sponsor, the Servicer, the Indenture Trustee or the
Owner Trustee in its individual capacity, (ii) any owner of a beneficial
interest in the Issuer or (iii) any owner, beneficiary, agent, officer, director
or employee of the Sponsor, the Servicer, the Indenture Trustee or the Owner
Trustee in its individual capacity, any holder of a beneficial interest in the
Issuer, the Sponsor, the Servicer, the Owner Trustee or the Indenture Trustee or
of any successor or assign of the Sponsor, the Servicer, the Indenture Trustee
or the Owner Trustee in its individual capacity, except as any such Person may
have expressly agreed (it being understood that the Indenture Trustee and the
Owner Trustee have no such obligations in their individual capacity) and except
that any such owner or beneficiary shall be fully liable, to the extent provided
by applicable law, for any unpaid consideration for stock, unpaid capital
contribution or failure to pay any installment or call owing to such entity.

     Reference is made to the further provisions of this Note set forth on the
reverse hereof, which shall have the same effect as though fully set forth on
the face of this Note.

     Unless the certificate of authentication hereon has been executed by the
Indenture Trustee whose name appears below by manual signature, this Note shall
not be entitled to any benefit under the Indenture referred to on the reverse
hereof, or be valid or obligatory for any purpose.

                                      B-2

<PAGE>



     IN WITNESS WHEREOF, the Issuer has caused this instrument to be signed,
manually or in facsimile, by its Authorized Officer as of the date set forth
below.

                           HEADLANDS HOME EQUITY LOAN TRUST 1997-1

                           WILMINGTON TRUST COMPANY, not in its individual 
                           capacity but solely as Owner Trustee under the Trust
                           Agreement

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



                                      B-3


<PAGE>


                     TRUSTEE'S CERTIFICATE OF AUTHENTICATION

     This is one of the Notes designated above and referred to in the
within-mentioned Indenture.

Date:  August 21, 1997              THE FIRST NATIONAL BANK OF CHICAGO, not in 
                                    its individual capacity but solely as 
                                    Indenture Trustee,



                                    By:  
                                         ---------------------------------
                                         Authorized Signatory



                                      B-4

<PAGE>

                                 REVERSE OF NOTE

     This Note is one of a duly authorized issue of Notes of the Issuer,
designated as its Class S 1.25% Asset Backed Notes (herein called the "Class S
Notes"), all issued under an Indenture dated as of August 1, 1997 (such
indenture, as supplemented or amended, is herein called the "Indenture"),
between the Issuer and The First National Bank of Chicago, as trustee (the
"Indenture Trustee", which term includes any successor Indenture Trustee under
the Indenture), to which Indenture and all indentures supplemental thereto
reference is hereby made for a statement of the respective rights and
obligations thereunder of the Issuer, the Indenture Trustee and the Holders of
the Notes. The Notes are subject to all terms of the Indenture. All terms used
in this Note that are defined in the Indenture, as supplemented or amended,
shall have the meanings assigned to them in or pursuant to the Indenture, as so
supplemented or amended.

     The Class A Notes and the Class S Notes (together, the "Notes") are and
will be equally and ratably secured by the collateral pledged as security
therefor as provided in the Indenture.

     Interest only of the Class S Notes will be payable on each Distribution
Date in an amount described on the face hereof. "Distribution Date" means the
fifteenth day of each month, or, if any such date is not a Business Day, the
next succeeding Business Day, commencing September 15, 1997.

     As described above, the entire unpaid interest amount of this Note shall be
due and payable on the earlier of the Final Scheduled Distribution Date and the
Redemption Date, if any, pursuant to Section 10.1(a) of the Indenture.
Notwithstanding the foregoing, the entire unpaid interest amount of the Notes
shall be due and payable if a Credit Enhancer Default shall have occurred and be
continuing, on the date on which a Rapid Amortization Event as described in
Section 12.1(n) shall have occurred and be continuing and the Indenture Trustee
or the Holders of the Notes representing at least 66-2/3% of the Outstanding
Amount of the Notes, with the consent of the Credit Enhancer (which consent
shall not be unreasonably withheld) shall have the right to direct the Indenture
Trustee to sell or liquidate the Trust Property as provided in Section 12.1 of
the Indenture. All interest payments on the Class S Notes shall be made pro rata
to the Class S Noteholders entitled thereto.

     Payments of interest on this Note due and payable on each Distribution
Date, to the extent not in full payment of this Note, shall be made by check
mailed to the Person whose name appears as the Holder of this Note (or one or
more Predecessor Notes) on the Note Register as of the close of business on each
Record Date, except that with respect to Notes registered on the Record Date in
the name of the nominee of the Clearing Agency (initially, such nominee to be
Cede & Co.), payments will be made by wire transfer in immediately available
funds to the account designated by such nominee. Such checks shall be mailed to
the Person entitled thereto at the address of such Person as it appears on the
Note Register as of the applicable Record Date without requiring that this Note
be submitted for notation of payment. Any reduction in the interest amount of
this Note (or any one or more Predecessor Notes) effected by any payments made 
on any Distribution Date shall be binding upon all future Holders of this Note 

and of any 


                                      B-5
<PAGE>

Note issued upon the registration of transfer hereof or in exchange hereof or 
in lieu hereof, whether or not noted hereon. If funds are expected to be 
available, as provided in the Indenture, for payment in full of the then 
remaining unpaid interest amount of this Note on a Distribution Date, then the 
Indenture Trustee, in the name of and on behalf of the Issuer, will notify the 
Person who was the Holder hereof as of the Record Date preceding such 
Distribution Date by notice mailed prior to such Distribution Date and the 
amount then due and payable shall be payable only upon presentation and  
surrender of this Note at the Indenture Trustee's principal Corporate Trust 
Office or at the office of the Indenture Trustee's agent appointed for such 
purposes located in The City of New York.

     The Issuer shall pay interest on overdue installments of interest at the
Class S Interest Rate to the extent lawful.

     As provided in the Indenture, the Notes may be redeemed (a) pursuant to
Section 10.1(a) of the Indenture, in whole, but not in part, at the option of
the Sponsor, on any Distribution Date on or after the date on which the Class A
Note Principal Balance is less than or equal to 10% of the Original Class A Note
Principal Balance.

     As provided in the Indenture and subject to certain limitations set forth
therein, the transfer of this Note may be registered on the Note Register upon
surrender of this Note for registration of transfer at the office or agency
designated by the Issuer pursuant to the Indenture, (i) duly endorsed by, or
accompanied by a written instrument of transfer in form satisfactory to the
Indenture Trustee duly executed by, the Holder hereof or his attorney duly
authorized in writing, with such signature guaranteed by an "eligible guarantor
institution" meeting the requirements of the Note Registrar which requirements
include membership or participation in Securities Transfer Agents Medallion
Program ("Stamp") or such other "signature guarantee program" as may be
determined by the Note Registrar in addition to, or in substitution for, Stamp,
all in accordance with the Exchange Act, and (ii) accompanied by such other
documents as the Indenture Trustee may require, and thereupon one or more new
Notes of authorized denominations and in the same aggregate principal amount
will be issued to the designated transferee or transferees. No service charge
will be charged for any registration of transfer or exchange of this Note, but
the transferor may be required to pay a sum sufficient to cover any tax or other
governmental charge that may be imposed in connection with any such registration
of transfer or exchange.

     Each Noteholder or Note Owner, by acceptance of a Note or, in the case of a
Note Owner, a beneficial interest in a Note covenants and agrees that no
recourse may be taken, directly or indirectly, with respect to the obligations
of the Issuer, the Owner Trustee or the Indenture Trustee on the Notes or under
the Indenture or any certificate or other writing delivered in connection
therewith, against (i) the Sponsor, the Servicer, the Indenture Trustee or the
Owner Trustee in its individual capacity, (ii) any owner of a beneficial

interest in the Issuer or (iii) any owner, beneficiary, agent, officer, director
or employee of the Sponsor, the Servicer, the Indenture Trustee or the Owner
Trustee in its individual capacity, any holder of a beneficial interest in the 
Issuer, the Sponsor, the Servicer, the Owner Trustee or the Indenture Trustee 
or of any successor or assign of the Sponsor, the Servicer, the Indenture 
Trustee or the Owner Trustee 


                                      B-6
<PAGE>

in its individual capacity, except as any such Person may have expressly 
agreed (it being understood that the Indenture Trustee and the Owner Trustee 
have no such obligations in their individual capacity) and except that any 
such owner or beneficiary shall be fully liable, to the extent provided by 
applicable law, for any unpaid consideration for stock, unpaid capital 
contribution or failure to pay any installment or call owing to such entity.

     Each Noteholder or Note Owner, by acceptance of a Note or, in the case of a
Note Owner, a beneficial interest in a Note covenants and agrees that by
accepting the benefits of the Indenture that such Noteholder will not at any
time institute against the Sponsor, or the Issuer or join in any institution
against the Sponsor, or the Issuer of, any bankruptcy, reorganization,
arrangement, insolvency or liquidation proceedings, or other proceedings, under
any United States Federal or state bankruptcy or similar law in connection with
any obligations relating to the Notes, the Indenture or the Basic Documents.

     Prior to the due presentment for registration of transfer of this Note, the
Issuer, the Indenture Trustee and the Credit Enhancer and any agent of the
Issuer, the Indenture Trustee or the Credit Enhancer may treat the Person in
whose name this Note (as of the day of determination or as of such other date as
may be specified in the Indenture) is registered as the owner hereof for all
purposes, whether or not this Note be overdue, and neither the Issuer, the
Indenture Trustee nor any such agent shall be affected by notice to the
contrary.

     The Indenture permits, with certain exceptions as therein provided, the
amendment thereof and the modification of the rights and obligations of the
Issuer and the rights of the Holders of the Notes under the Indenture at any
time by the Issuer with the consent of the Credit Enhancer and of the Holders of
Notes representing a majority of the Outstanding Amount of all Notes at the time
Outstanding. Any such consent or waiver by the Holder of this Note (or any one
of more Predecessor Notes) shall be conclusive and binding upon such Holder and
upon all future Holders of this Note and of any Note 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 Note. The Indenture
also permits the Indenture Trustee to amend or waive certain terms and
conditions set forth in the Indenture without the consent of Holders of the
Notes issued thereunder, but with the consent of the Credit Enhancer.

     The term "Issuer" as used in this Note includes any successor to the Issuer
under the Indenture.

     The Notes are issuable only in registered form in denominations as provided

in the Indenture, subject to certain limitations therein set forth.

     This Note and the Indenture shall be construed in accordance with the laws
of the State of New York, without reference to its conflict of law provisions,
and the obligations, rights and remedies of the parties hereunder and thereunder
shall be determined in accordance with such laws.

     No reference herein to the Indenture and no provision of this Note or of
the Indenture shall alter or impair the obligation of the Issuer, which is
absolute and unconditional, 

                                      B-7
<PAGE>

to pay the interest on this Note at the times, place, and rate, and in the 
coin or currency herein prescribed.

     Anything herein to the contrary notwithstanding, except as expressly
provided in the Indenture or the Basic Documents, neither Wilmington Trust
Company in its individual capacity, any owner of a beneficial interest in the
Issuer, nor any of their respective beneficiaries, agents, officers, directors,
employees or successors or assigns shall be personally liable for, nor shall
recourse be had to any of them for, the payment of interest on, or performance
of, or omission to perform, any of the covenants, obligations or
indemnifications contained in this Note or the Indenture, it being expressly
understood that said covenants, obligations and indemnifications have been made
by the Issuer for the sole purposes of binding the interests of the Issuer in
the assets of the Issuer. The Holder of this Note by the acceptance hereof
agrees that except as expressly provided in the Indenture or the Basic
Documents, in the case of an Rapid Amortization Event under the Indenture, the
Holder shall have no claim against any of the foregoing for any deficiency, loss
or claim therefrom; provided, however, that nothing contained herein shall be
taken to prevent recourse to, and enforcement against, the assets of the Issuer
for any and all liabilities, obligations and undertakings contained in the
Indenture or in this Note.



                                      B-8

<PAGE>


                                   ASSIGNMENT

Social Security or taxpayer I.D. or other identifying number of assignee

     FOR VALUE RECEIVED, the undersigned hereby sells, assigns and transfers
unto

- -------------------------------------------------------------------------------
                         (name and address of assignee)

the within Note and all rights thereunder, and hereby irrevocably constitutes
and appoints, attorney, to transfer said Note on the books kept for registration
thereof, with full power of substitution in the premises.

Dated:
      ------------------------------             --------------------------- (2)

                                                     Signature Guaranteed:


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


- ----------
     (2) NOTE: The signature to this assignment must correspond with the name of
the registered owner as it appears on the face of the within Note in every
particular, without alteration, enlargement or any change whatsoever.

                                      B-9





<PAGE>
          
                                                                EXECUTION COPY

                               TRUST AGREEMENT


                                   between


                      HEADLANDS MORTGAGE SECURITIES INC.
                                   Sponsor


                                     and


                           WILMINGTON TRUST COMPANY
                                Owner Trustee


                          Dated as of August 1, 1997


<PAGE>


                                TABLE OF CONTENTS

                                                                          Page

ARTICLE I      Definitions.............................................     1

 SECTION 1.1.    Capitalized Terms.....................................     1
 SECTION 1.2.    Other Definitional Provisions.........................     3
 SECTION 1.3.    Action by or Consent of Noteholders and 
                  Certificateholders...................................     4

ARTICLE II.    Organization............................................     4

 SECTION 2.1.    Name..................................................     4
 SECTION 2.2.    Office................................................     4
 SECTION 2.3.    Purposes and Powers...................................     4
 SECTION 2.4.    Appointment of Owner Trustee..........................     5
 SECTION 2.5.    Initial Capital Contribution of Trust Estate..........     5
 SECTION 2.6.    Declaration of Trust..................................     5
 SECTION 2.7.    Liability.............................................     5
 SECTION 2.8.    Title to Trust Property...............................     5
 SECTION 2.9.    Situs of Trust........................................     6
 SECTION 2.10    Representations and Warranties of the Sponsor.........     6
 SECTION 2.11    Federal Income Tax Allocations........................     7
 SECTION 2.12    Covenants of the Sponsor..............................     7
 SECTION 2.13    Covenants of the Certificateholders...................     8

ARTICLE III.   Certificates and Transfer of  Interests.................     9

 SECTION 3.1.    Initial Ownership.....................................     9
 SECTION 3.2.    The Certificates......................................     9
 SECTION 3.3.    Authentication of Certificates........................     9
 SECTION 3.4.    Registration of Transfer and Exchange of 
                 Certificates..........................................     9
 SECTION 3.5.    Mutilated, Destroyed, Lost or Stolen Certificates.....    10
 SECTION 3.6.    Persons Deemed Certificateholders.....................    10
 SECTION 3.7.    Access to List of Certificateholders' Names 
                  and Addresses........................................    10
 SECTION 3.8.    Maintenance of Office or Agency.......................    11
 SECTION 3.9.    ERISA Restrictions....................................    11
 SECTION 3.10    Restrictions on Transfer of Certificates..............    11
 SECTION 3.11    Acceptance of Obligations.............................    12

ARTICLE IV.    Voting Rights and Other Actions.........................    12

 SECTION 4.1     Prior Notice to Holders with Respect to 
                 Certain Matters.......................................    12
 SECTION 4.2.    Action by Certificateholders with Respect to 
                 Certain Matters.......................................    13
 SECTION 4.3.    Action by Certificateholders with Respect 
                  to Bankruptcy........................................    13

 SECTION 4.4.    Restrictions on Certificateholders' Power.............    13
 SECTION 4.5.    Majority Control......................................    14
 SECTION 4.6.    Rights of Credit Enhancer.............................    14

ARTICLE V.     Certain Duties..........................................    14

                                      i

<PAGE>

 SECTION 5.1.    Accounting and Records to the Noteholders,
                 Certificateholders, the Internal Revenue Service 
                  and Others...........................................    14
 SECTION 5.2.    Signature on Returns; Tax Matters Partner.............    15
 SECTION 5.3.    Underwriting Agreement................................    15

ARTICLE VI.    Authority and Duties of Ownerr Trustee..................    15
 SECTION 6.1.    General Authority.....................................    15
 SECTION 6.2.    General Duties........................................    15
 SECTION 6.3.    Action upon Instruction...............................    16
 SECTION 6.4.    No Duties Except as Specified in this Agreement or 
                  in Instructions......................................    16
 SECTION 6.5.    No Action Except under Specified Documents or 
                  Instructions.........................................    17
 SECTION 6.6.    Restrictions..........................................    17

ARTICLE VII.  Concerning the Owner Trustee.............................    17

 SECTION 7.1.    Acceptance of Trusts and Duties.......................    17
 SECTION 7.2.    Furnishing of Documents...............................    18
 SECTION 7.3.    Representations and Warranties........................    18
 SECTION 7.4.    Reliance; Advice of Counsel...........................    19
 SECTION 7.5.    Not Acting in Individual Capacity.....................    19
 SECTION 7.6.    Owner Trustee Not Liable for Certificates or 
                 Mortgage Loan.........................................    19
 SECTION 7.7.    Owner Trustee May Own Certificates and Notes..........    19
 SECTION 7.8.    Payments from Owner Trust Estate......................    20
 SECTION 7.9.    Doing Business in Other Jurisdictions.................    20

ARTICLE VIII.  Compensation of Owner Trustee...........................    20

 SECTION 8.1.    Owner Trustee's Fees and Expenses.....................    20
 SECTION 8.2.    Indemnification.......................................    20
 SECTION 8.3.    Payments to the Owner Trustee.........................    21
 SECTION 8.4.    Non-recourse Obligations..............................    21

ARTICLE IX.    Termination of Trust Agreement..........................    21

 SECTION 9.1.    Termination of Trust Agreement........................    21

ARTICLE X.     Successor Owner Trustees and Additional Owner Trustees..    22

 SECTION 10.1.   Eligibility Requirements for Owner Trustee............    22
 SECTION 10.2.   Resignation or Removal of Owner Trustee...............    22

 SECTION 10.3.   Successor Owner Trustee...............................    23
 SECTION 10.4.   Merger or Consolidation of Owner Trustee..............    23
 SECTION 10.5.   Appointment of Co-Indenture Trustee or Separate 
                  Indenture Trustee....................................    24

ARTICLE XI.    Miscellaneous...........................................    25

 SECTION 11.1.   Supplements and Amendments............................    25
 SECTION 11.2.   No Legal Title to Owner Trust Estate in 
                 Certificateholders....................................    26
 SECTION 11.3.   Limitations on Rights of Others.......................    26
 SECTION 11.4.   Notices...............................................    26
 SECTION 11.5.   Severability..........................................    26
 SECTION 11.6.   Separate Counterparts.................................    26
 SECTION 11.7.   Assignments; Credit Enhancer..........................    26

                                      ii

<PAGE>

 SECTION 11.8.   No Petition...........................................    27
 SECTION 11.9.   No Recourse...........................................    27
 SECTION 11.10.  Headings..............................................    27
 SECTION 11.11.  GOVERNING LAW.........................................    27
 SECTION 11.12.  Servicer..............................................    27

                                   EXHIBITS

Exhibit A        Form of Certificate
Exhibit B        Form of Certificate of Trust



<PAGE>


     TRUST AGREEMENT dated as of August 1, 1997 between HEADLANDS MORTGAGE 
SECURITIES INC., a Delaware corporation (the "Sponsor"), and WILMINGTON
TRUST COMPANY, a Delaware banking corporation as Owner Trustee.

                                   ARTICLE I.

                                   Definitions

     SECTION 1.1. Capitalized Terms. For the purposes of this Agreement, the
following terms shall have the meanings set forth below. All other capitalized
terms used herein but not defined shall have the meanings set forth in the Sale
and Servicing Agreement.

     "Affiliate" shall mean with respect to any specified Person, a Person that
directly, or indirectly through one or more intermediaries, controls or is
controlled by, or is under common control with, or owns, directly or indirectly,
50% or more of, the Person specified.

     "Agreement" shall mean this Trust Agreement, as the same may be amended and
supplemented from time to time.

     "Basic Documents" shall mean this Agreement, the Certificate of Trust, the
Sale and Servicing Agreement, the Indemnification Agreement, the Insurance
Agreement, the Indenture and the other documents and certificates delivered in
connection therewith.

     "Benefit Plan" shall have the meaning assigned to such term in Section 3.9.

     "Business Trust Statute" shall mean Chapter 38 of Title 12 of the Delaware
Code, 12 Del. Code ss. 3801 et. seq. as the same may be amended from time to
time.

     "Certificate" means a trust certificate evidencing the beneficial ownership
interest of a Certificateholder in the Trust, substantially in the form of
Exhibit A attached hereto.

     "Certificate of Trust" shall mean the Certificate of Trust in the form of
Exhibit B to be filed for the Trust pursuant to Section 3810(a) of the Business
Trust Statute.

     "Certificate Register" and "Certificate Registrar" shall mean the register
maintained and the registrar appointed pursuant to Section 3.4.

     "Collection Account" shall mean the account designated as such as
established and maintained pursuant to the Sale and Servicing Agreement.

     "Code" shall mean the Internal Revenue Code of 1986, as amended from time
to time, and Treasury Regulations promulgated thereunder.

     "Company" shall mean Headlands Mortgage Company.


     "Corporate Trust Office" shall mean, with respect to the Owner Trustee, the
principal corporate trust office of the Owner Trustee located at Rodney Square
North, 1100 North Market Street, Wilmington, Delaware 19890-0001, Attention:
Corporate Trust Administration, or at such other address as the Owner Trustee
may designate by notice to the Certificateholders and the Sponsor, or the
principal corporate trust office of any successor Owner Trustee (the address of
which the successor owner trustee will notify the Certificateholders and the
Sponsor).


<PAGE>

     "Credit Enhancer" shall mean Capital Markets Assurance Corporation, or its
successor in interest.

     "Definitive Certificates" shall mean Certificates issued in certificated,
fully registered form.

     "ERISA" shall have the meaning assigned to such term in Section 3.9.

     "Expenses" shall have the meaning assigned to such term in Section 8.2.

     "Holder" or "Certificateholder" shall mean the Person in whose name a
Certificate is registered on the Certificate Register.

     "Indemnification Agreement" shall mean the Indemnification Agreement dated
as of August 18, 1997 among the Credit Enhancer, the Company, the Sponsor and
Greenwich Capital Markets Inc.

     "Indemnified Parties" shall have the meaning assigned to such term in
Section 8.2.

     "Indenture" shall mean the Indenture dated as of August 1, 1997, among the
Issuer and The First National Bank of Chicago, as Indenture Trustee, as the same
may be amended and supplemented from time to time.

     "Indenture Trustee" shall mean, initially The First National Bank of
Chicago, in its capacity as indenture trustee, including its successors in
interest, until and unless a successor Person shall have become the Indenture
Trustee pursuant to the Sale and Servicing Agreement and thereafter "Indenture
Trustee" shall mean such successor Person.

     "Instructing Party" shall have the meaning assigned to such term in Section
6.3.

     "Insurance Agreement" shall mean the Insurance and Reimbursement Agreement
dated as of August 1, 1997 among the Credit Enhancer, the Sponsor, the Servicer,
the Indenture Trustee and the Company.

     "Issuer" shall mean Headlands Home Equity Loan Trust 1997-1.

     "Management Agreement" shall mean the agreement by and between Headlands
Mortgage Company and Headlands Home Equity Loan Trust 1997-1, substantially in
the form annexed as Exhibit E hereto, as such agreement may be amended or

supplemented.

     "Manager" means the Person acting in such capacity pursuant to the
Management Agreement or its successors or assigns, which shall initially be
Headlands Mortgage Company.

     "Owner Trust Estate" shall mean all right, title and interest of the Trust
in and to the property and rights assigned to the Trust pursuant to Article II
of the Sale and Servicing Agreement, all funds on deposit from time to time in
the Trust Accounts and the Collection Account and all other property of the
Trust from time to time, including any rights of the Owner Trustee and the Trust
pursuant to the Sale and Servicing Agreement.

     "Owner Trustee" shall mean Wilmington Trust Company, a Delaware banking
corporation, not in its individual capacity but solely as owner trustee under
this Agreement, and any successor Owner Trustee hereunder.

                                      2

<PAGE>

     "Record Date" shall mean with respect to any Distribution Date, the close
of business on the last Business Day immediately preceding such Distribution
Date.

     "Sale and Servicing Agreement" shall mean the Sale and Servicing Agreement
among the Trust, Headlands Mortgage Securities Inc., as Sponsor, Headlands
Mortgage Company, as Servicer and the Indenture Trustee, dated as of August 1,
1997, as the same may be amended and supplemented from time to time.

     "Secretary of State" shall mean the Secretary of State of the State of
Delaware.

     "Security Majority" means a majority by principal amount of the Noteholders
so long as the Notes are outstanding and a majority by principal amount of the
Certificateholders thereafter.

     "Servicer" shall mean the Company, in its capacity as Servicer.

     "Sponsor" shall mean Headlands Mortgage Securities Inc. in its capacity as
Sponsor hereunder.

     "Spread Account" shall mean the Spread Account established and maintained
pursuant to the Sale and Servicing Agreement.

     "Treasury Regulations" shall mean regulations, including proposed or
temporary regulations, promulgated under the Code. References herein to specific
provisions of proposed or temporary regulations shall include analogous
provisions of final Treasury Regulations or other successor Treasury
Regulations.

     "Trust" shall mean the trust established by this Agreement.

     "Trust Accounts" shall have the meaning ascribed thereto in the Sale and

Servicing Agreement.

     SECTION 1.2. Other Definitional Provisions.

     (a) Capitalized terms used herein and not otherwise defined have the
meanings assigned to them in the Sale and Servicing Agreement or, if not defined
therein, in the Indenture.

     (b) All terms defined in this Agreement shall have the defined meanings
when used in any certificate or other document made or delivered pursuant hereto
unless otherwise defined therein.

     (c) As used in this Agreement and in any certificate or other document made
or delivered pursuant hereto or thereto, accounting terms not defined in this
Agreement or in any such certificate or other document, and accounting terms
partly defined in this Agreement or in any such certificate or other document to
the extent not defined, shall have the respective meanings given to them under
generally accepted accounting principles as in effect on the date of this
Agreement or any such certificate or other document, as applicable. To the
extent that the definitions of accounting terms in this Agreement or in any such
certificate or other document are inconsistent with the meanings of such terms
under generally accepted accounting principles, the definitions contained in
this Agreement or in any such certificate or other document shall control.

     (d) The words "hereof," "herein," "hereunder" and words of similar import
when used in this Agreement shall refer to this Agreement as a whole and not to
any particular provision 

                                      3

<PAGE>

of this Agreement; Section and Exhibit references contained in this Agreement
are references to Sections and Exhibits in or to this Agreement unless otherwise
specified; and the term "including" shall mean "including without limitation."

     (e) The definitions contained in this Agreement are applicable to the
singular as well as the plural forms of such terms and to the masculine as well
as to the feminine and neuter genders of such terms.

     SECTION 1.3. Action by or Consent of Noteholders and Certificateholders.
Whenever any provision of this Agreement refers to action to be taken, or
consented to, by Noteholders or Certificateholders, such provision shall be
deemed to refer to the Certificateholder or Noteholder, as the case may be, of
record as of the Record Date immediately preceding the date on which such action
is to be taken, or consent given, by Noteholders or Certificateholders. Solely
for the purposes of any action to be taken, or consented to, by Noteholders or
Certificateholders, any Note or Certificate registered in the name of the
Sponsor or any Affiliate thereof shall be deemed not to be outstanding;
provided, however, that, solely for the purpose of determining whether the
Indenture Trustee is entitled to rely upon any such action or consent, only
Notes or Certificates which the Owner Trustee, or the Indenture Trustee,
respectively, knows to be so owned shall be so disregarded.


                                   ARTICLE II.

                                  Organization

     SECTION 2.1. Name. There is hereby formed a trust to be known as "Headlands
Home Equity Loan Trust 1997-1", in which name the Owner Trustee may conduct the
business of the Trust, make and execute contracts and other instruments on
behalf of the Trust and sue and be sued.

     SECTION 2.2. Office. The office of the Trust shall be in care of the Owner
Trustee at the Corporate Trust Office or at such other address as the Owner
Trustee may designate by written notice to the Certificateholders and the
Sponsor. 

     SECTION 2.3. Purposes and Powers. (a) The purpose of the Trust is, and the
Trust shall have the power and authority, to engage in the following activities:


     (i) to issue the Notes pursuant to the Indenture and the Certificates
pursuant to this Agreement, and to sell the Notes;

     (ii) with the proceeds of the sale of the Notes, to fund the Spread
Account, Funding Account and the Deferred Interest Account and to pay the
organizational, start-up and transactional expenses of the Trust and to pay the
balance to the Sponsor pursuant to the Sale and Servicing Agreement;

     (iii) to assign, grant, transfer, pledge, mortgage and convey the Owner
Trust Estate to the Indenture Trustee on behalf of the Noteholders and for the
benefit of the Credit Enhancer and to hold, manage and distribute to the
Certificateholders pursuant to the terms of the Sale and Servicing Agreement any
portion of the Owner Trust Estate released from the Lien of, and remitted to the
Trust pursuant to, the Indenture;

     (iv) to enter into and perform its obligations under the Basic Documents to
which it is a party;

                                      4
<PAGE>

     (v) to engage in those activities, including entering into agreements, that
are necessary, suitable or convenient to accomplish the foregoing or are
incidental thereto or connected therewith; and

     (vi) subject to compliance with the Basic Documents, to engage in such
other activities as may be required in connection with conservation of the Owner
Trust Estate and the making of distributions to the Certificateholders and the
Noteholders.

     The Trust is hereby authorized to engage in the foregoing activities. The
Trust shall not engage in any activity other than in connection with the
foregoing or other than as required or authorized by the terms of this Agreement
or the Basic Documents.

     SECTION 2.4. Appointment of Owner Trustee. The Sponsor hereby appoints the

Owner Trustee as trustee of the Trust effective as of the date hereof, to have
all the rights, powers and duties set forth herein. 

     SECTION 2.5. Initial Capital Contribution of Trust Estate. The Sponsor
hereby sells, assigns, transfers, conveys and sets over to the Owner Trustee, as
of the date hereof, the sum of $1. The Owner Trustee hereby acknowledges receipt
in trust from the Sponsor, as of the date hereof, of the foregoing contribution,
which shall constitute the initial Owner Trust Estate and shall be deposited in
the Collection Account. On or prior to the Closing Date, the Owner Trustee will
also, upon receipt thereof, acknowledge on behalf of the Trust receipt of the
Mortgage Loans pursuant to the HELOC Purchase Agreement. The Sponsor shall pay
organizational expenses of the Trust as they may arise or shall, upon the
request of the Owner Trustee, promptly reimburse the Owner Trustee for any such
expenses paid by the Owner Trustee.

     SECTION 2.6. Declaration of Trust. The Owner Trustee hereby declares that
it will hold the Owner Trust Estate in trust upon and subject to the conditions
set forth herein for the use and benefit of the Certificateholders, subject to
the obligations of the Trust under the Basic Documents. It is the intention of
the parties hereto that the Trust constitute a business trust under the Business
Trust Statute and that this Agreement constitute the governing instrument of
such business trust. It is the intention of the parties hereto that, solely for
income tax purposes, the Trust shall be treated as a branch; provided, however,
that in the event Certificates are owned by more than one Certificateholder, it
is the intention of the parties hereto that, solely for income and franchise tax
purposes, the Trust shall then be treated as a partnership and that, unless
otherwise required by appropriate tax authorities, only after such time the
Trust will file or cause to be filed annual or other necessary returns, reports
and other forms consistent with the characterization of the Trust as a
partnership for such tax purposes. Effective as of the date hereof, the Owner
Trustee shall have all rights, powers and duties set forth herein and to the
extent not inconsistent herewith, in the Business Trust Statute with respect to
accomplishing the purposes of the Trust. The Owner Trustee shall file the
Certificate of Trust with the Secretary of State.

     SECTION 2.7. Liability. No Holder shall have any personal liability for any
liability or obligation of the Trust. 

     SECTION 2.8. Title to Trust Property.  (a)  Legal title to all the Owner 
Trust Estate shall be vested at all times in the Trust as a separate legal 
entity except where applicable law in any jurisdiction requires title to 
any part of the Owner Trust Estate to be vested in a trustee or trustees, 
in which case title shall be deemed to be vested in the Owner Trustee, 
a co-trustee and/or a separate trustee, as the case may be.
                  

     (b) The Holders shall not have legal title to any part of the Trust 
Property.  The Holders shall be entitled to receive distributions with respect
to their undivided ownership interest 

                                      5

<PAGE>


therein only in accordance with Article IX.  No transfer, by operation of law or
otherwise, of any right, title or interest by any Certificateholder of its
ownership interest in the Owner Trust Estate shall operate to terminate this
Agreement or the trusts hereunder or entitle any transferee to an accounting or
to the transfer to it of legal title to any part of the Trust Property.

     SECTION 2.9. Situs of Trust.  The Trust will be located and administered 
in the State of Delaware.  All bank accounts maintained by the Owner Trustee on
behalf of the Trust shall be located in the State of Delaware or the State of
New York.  Payments will be received by the Trust only in Delaware or New York
and payments will be made by the Trust only from Delaware or New York.  The
Trust shall not have any employees in any state other than Delaware; provided,
however, that nothing herein shall restrict or prohibit the Owner Trustee, the
Servicer or any agent of the Trust from having employees within or without the
State of Delaware.  The only office of the Trust will be at the Corporate Trust
Office in Delaware.


     SECTION 2.10. Representations and Warranties of the Sponsor. The 
Sponsor makes the following representations and warranties on which the Owner
Trustee relies in accepting the Owner Trust Estate in trust and issuing the
Certificates and upon which the Credit Enhancer relies in issuing the Policy.


     (a) The Sponsor is duly organized and validly existing as a Delaware 
corporation with power and authority to own its properties and to conduct its
business as such properties are currently owned and such business is presently
conducted and is proposed to be conducted pursuant to this Agreement and the
Basic Documents;

     (b) It is duly qualified to do business as a foreign corporation in 
good standing, and has obtained all necessary licenses and approvals, in all
jurisdictions in which the ownership or lease of its property, the conduct of
its business and the performance of its obligations under this Agreement and the
Basic Documents requires such qualification;

     (c) The Sponsor has the corporate power and authority to execute and 
deliver this Agreement and to carry out its terms; the Sponsor has full power
and authority to sell and assign the property to be sold and assigned to and
deposited with the Trust and the Sponsor has duly authorized such sale and
assignment and deposit to the Trust by all necessary corporate action; and the
execution, delivery and performance of this Agreement has been duly authorized
by the Sponsor by all necessary corporate action;

     (d) No consent, license, approval or authorization or registration or 
declaration with, any Person or with any governmental authority, bureau or
agency is required in connection with the execution, delivery or performance of
this Agreement and the Basic Documents, except for such as have been obtained,
effected or made;

     (e) The consummation of the transactions contemplated by this
Agreement and the fulfillment of the terms hereof do not conflict with, result
in any breach of any of the terms and provisions of, or constitute (with or
without notice or lapse of time) a default under, the certificate of

incorporation or by-laws of the Sponsor, or any material indenture, agreement or
other instrument to which the Sponsor is a party or by which it is bound; nor
result in the creation or imposition of any Lien upon any of its properties
pursuant to the terms of any such indenture, agreement or other instrument
(other than pursuant to the Basic Documents); nor violate any law or, to the
best of the Sponsor's knowledge, any order, rule or regulation applicable to the
Sponsor of any court or of any Federal or state regulatory body, administrative
agency or other governmental instrumentality having jurisdiction over the
Sponsor or its properties; and
                                      6

<PAGE>

     (f) There are no proceedings or investigations pending or, to
its knowledge threatened against it before any court, regulatory body,
administrative agency or other tribunal or governmental instrumentality having
jurisdiction over it or its properties (A) asserting the invalidity of this
Agreement or any of the Basic Documents, (B) seeking to prevent the issuance of
the Certificates or the Notes or the consummation of any of the transactions
contemplated by this Agreement or any of the Basic Documents, (C) seeking any
determination or ruling that might materially and adversely affect its
performance of its obligations under, or the validity or enforceability of, this
Agreement or any of the Basic Documents, or (D) seeking to adversely affect the
federal income tax or other federal, state or local tax attributes of the Notes
or the Certificates.

     SECTION 2.11.  Federal Income Tax Allocations.  In the event that the 
Trust is treated as a partnership for Federal income tax purposes, net income of
the Trust for any month as determined for Federal income tax purposes (and each
item of income, gain, loss, credit and deduction entering into the computation
thereof) shall be allocated:


     (a) to the extent of available net income, among the Certificateholders 
as of the first Record Date following the end of such month, in proportion to
their ownership of principal amount of Certificates on such date; and

     (b) to the Sponsor, to the extent of any remaining net income.

If the net income of the Trust for any month is insufficient for the allocations
described in clause (a) above, subsequent net income shall first be allocated to
make up such shortfall before being allocated as provided in clause (b). Net
losses of the Trust, if any, for any month as determined for Federal income tax
purposes (and each item of income, gain, loss, credit and deduction entering
into the computation thereof) shall be allocated among the Certificateholders as
of the Record Date in proportion to their ownership percentage of principal
amount of Certificates on such Record Date until the principal balance of the
Certificates is reduced to zero. The Sponsor is authorized to modify the
allocations in this paragraph if necessary or appropriate, in its sole
discretion, for the allocations to fairly reflect the economic income, gain or
loss to the Certificateholders, or as otherwise required by the Code.

     SECTION 2.12. Covenants of the Sponsor.  The Sponsor agrees and covenants 
for the benefit of each Certificateholder, the Credit Enhancer and the Owner

Trustee, during the term of this Agreement, and to the fullest extent permitted
by applicable law, that:

     (a) it shall not create, incur or suffer to exist any indebtedness or 
engage in any business, except, in each case, as permitted by its certificate of
incorporation and the Basic Documents;

     (b) it shall not, for any reason, institute proceedings for the
Trust to be adjudicated a bankrupt or insolvent, or consent to the institution
of bankruptcy or insolvency proceedings against the Trust, or file a petition
seeking or consenting to reorganization or relief under any applicable federal
or state law relating to the bankruptcy of the Trust, or consent to the
appointment of a receiver, liquidator, assignee, trustee, sequestrator (or other
similar official) of the Trust or a substantial part of the property of the
Trust or cause or permit the Trust to make any assignment for the benefit of
creditors, or admit in writing the inability of the Trust to pay its debts
generally as they become due, or declare or effect a moratorium on the debt of
the Trust or take any action in furtherance of any such action;

     (c) it shall obtain from each counterparty to each Basic
Document to which it or the Trust is a party and each other agreement entered
into on or after the date hereof to which it or the Trust is a party, an
agreement by each such counterparty that prior to the occurrence of the event
specified in Section 9.1(e) such counterparty shall not institute against, or
join any other Person in instituting 

                                      7

<PAGE>

against, it or the Trust, any bankruptcy, reorganization, arrangement,
insolvency or liquidation proceedings or other similar proceedings under the
laws of the United States or any state of the United States; and

     (d) it shall not, for any reason, withdraw or attempt to
withdraw from this Agreement, dissolve, institute proceedings for it to be
adjudicated a bankrupt or insolvent, or consent to the institution of bankruptcy
or insolvency proceedings against it, or file a petition seeking or consenting
to reorganization or relief under any applicable federal or state law relating
to bankruptcy, or consent to the appointment of a receiver, liquidator,
assignee, trustee, sequestrator (or other similar official) of it or a
substantial part of its property, or make any assignment for the benefit of
creditors, or admit in writing its inability to pay its debts generally as they
become due, or declare or effect a moratorium on its debt or take any action in
furtherance of any such action.

     SECTION 2.13. Covenants of the Certificateholders.  Each Certificateholder
 agrees:

     (a) to be bound by the terms and conditions of the Certificates and of 
this Agreement, including any supplements or amendments hereto and to perform
the obligations of a Certificateholder as set forth therein or herein, in all
respects as if it were a signatory hereto.  This undertaking is made for the
benefit of the Trust, the Owner Trustee, the Credit Enhancer and all other

Certificateholders present and future;

     (b) to hereby appoint the Sponsor as such Certificateholder's agent and 
attorney-in-fact to sign any federal income tax information return filed on
behalf of the Trust, if any, and agree that, if requested by the Trust, it will
sign such federal income tax information return in its capacity as holder of an
interest in the Trust.  Each Certificateholder also hereby agrees that in its
tax returns it will not take any position inconsistent with those taken in any
tax returns that may be filed by the Trust;

     (c) if such Certificateholder is other than an individual or other entity 
holding its Certificate through a broker who reports securities sales on Form
1099-B, to notify the Owner Trustee of any transfer by it of a Certificate in a
taxable sale or exchange, within 30 days of the date of the transfer; and

     (d) until the completion of the events specified in Section 9.1(e), 
not to, for any reason, institute proceedings for the Trust or the Sponsor to be
adjudicated a bankrupt or insolvent, or consent to the institution of bankruptcy
or insolvency proceedings against the Trust, or file a petition seeking or
consenting to reorganization or relief under any applicable federal or state law
relating to bankruptcy, or consent to the appointment of a receiver, liquidator,
assignee, trustee, sequestrator (or other similar official) of the Sponsor or
the Trust or a substantial part of its property, or cause or permit the Sponsor
or the Trust to make any assignment for the benefit of its creditors, or admit
in writing its inability to pay its debts generally as they become due, or
declare or effect a moratorium on its debt or take any action in furtherance of
any such action.

     Except as provided in Section 2.13, and notwithstanding any other 
provision to the contrary in this Agreement, no Certificateholder other
than the Sponsor in its capacity as the "Sponsor" shall be deemed to have
adopted, be bound by, or succeed in any way to any representation by, or 
duty of indemnification by or any other duty of, the Sponsor, including 
those contained in Sections 2.10, 2.12, 3.6, 8.2 or elsewhere herein.

                                      8

<PAGE>

                                 ARTICLE III.

                    Certificates and Transfer of Interests

     SECTION 3.1. Initial Ownership. Upon the formation of the Trust
by the contribution by the Sponsor pursuant to Section 2.5, the Owner Trustee,
contemporaneously therewith, having full power, authority, and authorization to
do so, has executed, authenticated, dated, issued, and delivered, in the name
and on behalf of the Trust, to the Sponsor, one (1) or more Certificates
representing in the aggregate a 100% interest in the Trust, and has registered
such Certificate(s) on the Certificate Register in the name of the Sponsor. The
Sponsor shall be the sole beneficiary of the Trust. Such Certificate(s) are duly
authorized, validly issued, and entitled to the benefits of this Agreement. For
so long as the Sponsor shall own such 100% interest in the Trust, the Sponsor
shall be the sole beneficial owner of the Trust. The Sponsor shall at all times

keep and own a Certificate or Certificates representing no less than 1%
interest, and at no time will the Sponsor sell or alienate its interest
represented by Certificate(s) in such a way as to reduce its aggregate
beneficial ownership in the Trust to less than 1%.

     SECTION 3.2. The Certificates. The Certificates shall be issued
in denominations of $1,000 and integral multiples of $1000 in excess thereof.
The Certificates shall be executed on behalf of the Trust by manual or facsimile
signature of an authorized officer of the Owner Trustee. Certificates bearing
the manual or facsimile signatures of individuals who were, at the time when
such signatures shall have been affixed, authorized to sign on behalf of the
Trust, shall be validly issued and entitled to the benefit of this Agreement,
notwithstanding that such individuals or any of them shall have ceased to be so
authorized prior to the authentication and delivery of such Certificates or did
not hold such offices at the date of authentication and delivery of such
Certificates. A transferee of a Certificate shall become a Certificateholder,
and shall be entitled to the rights and subject to the obligations of a
Certificateholder hereunder, upon due registration of such Certificate in such
transferee's name pursuant to Section 3.4.

     SECTION 3.3. Authentication of Certificates. Concurrently with
the initial sale of the Mortgage Loans to the Trust pursuant to the Sale and
Servicing Agreement, the Owner Trustee shall cause the Certificates to be
executed on behalf of the Trust, authenticated and delivered to or upon the
written order of the Sponsor, signed by its chairman of the board, its president
or any vice president, its treasurer or any assistant treasurer without further
corporate action by the Sponsor, in authorized denominations. No Certificate
shall entitle its holder to any benefit under this Agreement, or shall be valid
for any purpose, unless there shall appear on such Certificate a certificate of
authentication substantially in the form set forth in Exhibit A, executed by the
Owner Trustee, by manual signature; such authentication shall constitute
conclusive evidence that such Certificate shall have been duly authenticated and
delivered hereunder. All Certificates shall be dated the date of their
authentication.

     SECTION 3.4. Registration of Transfer and Exchange of Certificates. The 
Certificate Registrar shall keep or cause to be kept, at the office or agency
maintained pursuant to Section 3.8, a Certificate Register in which, subject to
such reasonable regulations as it may prescribe, the Owner Trustee shall provide
for the registration of Certificates and of transfers and exchanges of
Certificates as herein provided.  The Owner Trustee shall be the initial
Certificate Registrar.

     In furtherance of and not in limitation of the foregoing, each
Certificateholder, by acceptance of its Certificate, specifically acknowledges
that it has no right to or interest in any monies at any time held in the
Deferred Interest Account, the Spread Account or the Funding Account or prior to
the release of such monies pursuant to Section 8.3(a)(xiv) of the Indenture,
such monies being held in trust for the benefit of the Noteholders and the
Credit Enhancer. Notwithstanding the foregoing, in the event that it is ever
determined that the monies held in the Deferred Interest Account, the Spread
Account or the 

                                      9


<PAGE>

Funding Account constitute a pledge of collateral, then the provisions of the
Sale and Servicing Agreement shall be considered to constitute a security
agreement and the Sponsor and the Certificateholders hereby grant to the
Indenture Trustee and the Credit Enhancer a first priority perfected security
interest in such amounts. In addition, each Certificateholder, by acceptance of
its Certificate, hereby appoints the Sponsor as its agent to pledge a first
priority perfected security interest in the Deferred Interest Account, the
Spread Account and the Funding Account, and any amounts held therein from time
to time to the Indenture Trustee and the Credit Enhancer and agrees to execute
and deliver such instruments of conveyance, assignment, grant, confirmation,
etc., as well as any financing statements, in each case as the Credit Enhancer
shall consider reasonably necessary in order to perfect the Indenture Trustee's
security interest in the Mortgage Loans.

     SECTION 3.5. Mutilated, Destroyed, Lost or Stolen Certificates.
If (a) any mutilated Certificate shall be surrendered to the Certificate
Registrar, or if the Certificate Registrar shall receive evidence to its
satisfaction of the destruction, loss or theft of any Certificate and (b) there
shall be delivered to the Certificate Registrar, the Owner Trustee and the
Credit Enhancer such security or indemnity as may be required by them to save
each of them harmless, then in the absence of notice that such Certificate shall
have been acquired by a bona fide purchaser, the Owner Trustee on behalf of the
Trust shall execute and the Owner Trustee shall authenticate and deliver, in
exchange for or in lieu of any such mutilated, destroyed, lost or stolen
Certificate, a new Certificate of like class, tenor and denomination. In
connection with the issuance of any new Certificate under this Section, the
Owner Trustee or the Certificate Registrar may require the payment of a sum
sufficient to cover any tax or other governmental charge that may be imposed in
connection therewith. Any duplicate Certificate issued pursuant to this Section
shall constitute conclusive evidence of an ownership interest in the Trust, as
if originally issued, whether or not the lost, stolen or destroyed Certificate
shall be found at any time.

     SECTION 3.6. Persons Deemed Certificateholders. Every Person by
virtue of becoming a Certificateholder in accordance with this Agreement and the
rules and regulations of the Certificate Registrar shall be deemed to be bound
by the terms of this Agreement. Prior to due presentation of a Certificate for
registration of transfer, the Owner Trustee, the Certificate Registrar and the
Credit Enhancer and any agent of the Owner Trustee, the Certificate Registrar
and the Credit Enhancer, may treat the Person in whose name any Certificate
shall be registered in the Certificate Register as the owner of such Certificate
for the purpose of receiving distributions pursuant to the Sale and Servicing
Agreement and the Indenture and for all other purposes whatsoever, and none of
the Owner Trustee, the Certificate Registrar or the Credit Enhancer nor any
agent of the Owner Trustee, the Certificate Registrar or the Credit Enhancer
shall be bound by any notice to the contrary.

     SECTION 3.7. Access to List of Certificateholders' Names and
Addresses. The Owner Trustee shall furnish or cause to be furnished to the
Servicer, the Sponsor or the Credit Enhancer, within 15 days after receipt by
the Owner Trustee of a request therefor from such Person in writing, a list, of

the names and addresses of the Certificateholders as of the most recent Record
Date. If three or more Holders of Certificates or one or more Holders of
Certificates evidencing not less than 25% by Percentage Interest apply in
writing to the Owner Trustee, and such application states that the applicants
desire to communicate with other Certificateholders with respect to their rights
under this Agreement or under the Certificates and such application is
accompanied by a copy of the communication that such applicants propose to
transmit, then the Owner Trustee shall, within five Business Days after the
receipt of such application, afford such applicants access during normal
business hours to the current list of Certificateholders. Each Holder, by
receiving and holding a Certificate, shall be deemed to have agreed not to hold
any of the Sponsor, the Servicer, the Owner Trustee or the Credit Enhancer or
any agent thereof accountable by reason of the disclosure of its name and
address, regardless of the source from which such information was derived.

                                      10

<PAGE>

     SECTION 3.8. Maintenance of Office or Agency. The Owner Trustee
shall maintain in Wilmington, Delaware an office or offices or agency or
agencies where Certificates may be surrendered for registration of transfer or
exchange and where notices and demands to or upon the Owner Trustee in respect
of the Certificates and the Basic Documents may be served. The Owner Trustee
initially designates its Corporate Trust Office for such purposes. The Owner
Trustee shall give prompt written notice to the Sponsor, the Certificateholders
and the Credit Enhancer of any change in the location of the Certificate
Register or any such office or agency.

     SECTION 3.9. ERISA Restrictions.  The Certificates may not be acquired 
by or for the account of (i) an employee benefit plan (as defined in Section
3(3) of the Employee Retirement Income Security Act of 1974, as amended
("ERISA")) that is subject to the provisions of Title I of ERISA, (ii) a plan
described in Section 4975(e)(1) of the Internal Revenue Code of 1985, as
amended, or (iii) any entity whose underlying assets include plan assets by
reason of a plan's investment in the entity (each, a "Benefit Plan").  By
accepting and holding its beneficial ownership interest in its Certificate, the
Holder thereof shall be deemed to have represented and warranted that it is not
a Benefit Plan.

     SECTION 3.10.  Restrictions on Transfer of Certificates.  (a) The 
Certificates shall be assigned, transferred, exchanged, pledged, financed,
hypothecated or otherwise conveyed (collectively, for purposes of this Section
3.10 and any other Section referring to the Certificates, "transferred" or a
"transfer") only in accordance with this Section 3.10.

     (b) No transfer of a Certificate shall be made unless such
transfer is exempt from the registration requirements of the Securities Act of
1933, as amended, and any applicable state securities laws or is made in
accordance with said Act and laws. Except for the initial issuance of the
Certificate to the Sponsor and the pledge thereof by the Sponsor in connection
with its Yield Maintenance Certificates, Series 1997-1, the Indenture Trustee
shall require (i) the transferee to execute an investment letter acceptable to
and in form and substance satisfactory to the Indenture Trustee and the Credit

Enhancer certifying to the Indenture Trustee and the Credit Enhancer the facts
surrounding such transfer, which investment letter shall not be an expense of
the Indenture Trustee or the Credit Enhancer or (ii) if the investment letter is
not delivered, a written Opinion of Counsel acceptable to and in form and
substance satisfactory to the Indenture Trustee, the Credit Enhancer and the
Sponsor that such transfer may be made pursuant to an exemption, describing the
applicable exemption and the basis therefor from said Act or is being made
pursuant to said Act, which Opinion of Counsel shall not be an expense of the
Indenture Trustee, the Credit Enhancer or the Sponsor. The Holder of a
Certificate desiring to effect such transfer shall, and does hereby agree to,
indemnify the Sponsor and the Credit Enhancer 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) Except for the pledge by the Sponsor in connection with its
Yield Maintenance Certificates, Series 1997-1, the Certificates and any interest
therein shall not be transferred except upon satisfaction of the following
conditions precedent: (i) the Person that acquires a Certificate shall (A) be
organized and existing under the laws of the United States of America or any
state thereof or the District of Columbia; (B) expressly assume, by an agreement
supplemental hereto, executed and delivered to the Indenture Trustee and the
Credit Enhancer, the performance of every covenant and obligation of the Sponsor
hereunder and (C) as part of its acquisition of a Certificate, acquire all
rights of the Sponsor or any transferee under this Section 3.10(c) to amounts
payable to such Sponsor or such transferee under Sections 8.3(a)(xii) and 8.3(g)
of the Indenture; (ii) the Holder of the Certificates shall deliver to the
Indenture Trustee and the Credit Enhancer an Officer's Certificate stating that
such transfer and such supplemental agreement comply with this Section 3.10(c)
and that all conditions precedent provided by this Section 3.10(c) have been
complied with and an Opinion of Counsel stating that all conditions precedent
provided by this Section 3.10(c) have been complied with, and the Indenture
Trustee may conclusively rely on such Officer's Certificate, shall have no duty
to make inquiries with regard to the matters set forth therein and shall incur
no liability in so relying; (iii) the Holder of the Certificates shall 

                                      11

<PAGE>

deliver to the Indenture Trustee and the Credit Enhancer a letter from each
Rating Agency confirming that its rating of the Notes, after giving effect to
such transfer, will not be reduced or withdrawn without regard to the Policy;
(iv) the transferee of the Certificates shall deliver to the Indenture Trustee
and the Credit Enhancer an Opinion of Counsel to the effect that (a) such
transfer will not adversely affect the treatment of the Notes after such
transfer as debt for federal and applicable state income tax purposes, (b) such
transfer will not result in the Trust being subject to tax at the entity level
for federal or applicable state tax purposes, (c) such transfer will not have
any material adverse impact on the federal or applicable state income taxation
of a Noteholder or any Certificateholder and (d) such transfer will not result
in the arrangement created by this Agreement or any "portion" of the Trust,
being treated as a taxable mortgage pool as defined in Section 7701(i) of the
Code; (v) all filings and other actions necessary to continue the perfection of
the interest of the Trust in the Mortgage Loans and the other property conveyed

hereunder shall have been taken or made and (vi) the Credit Enhancer shall have
consented to such transfer. Notwithstanding the foregoing, the requirement set
forth in subclause (i)(A) of this Section 3.10(c) shall not apply in the event
the Indenture Trustee shall have received a letter from each Rating Agency
confirming that its rating of the Notes, after giving effect to a proposed
transfer to a Person that does not meet the requirement set forth in subclause
(i)(A), shall not be reduced or withdrawn without regard to the Policy.
Notwithstanding the foregoing, the requirements set forth in this paragraph (c)
shall not apply to the initial issuance of the Certificates to the Sponsor.

     (d) Except for the initial issuance of the Certificate to the
Sponsor and the pledge thereof by the Sponsor in connection with its Yield
Maintenance Certificates, Series 1997-1, no transfer of a Certificate shall be
made unless the Indenture Trustee and the Credit Enhancer shall have received a
representation letter from the transferee of such Certificate, acceptable to and
in form and substance satisfactory to the Indenture Trustee and the Credit
Enhancer, to the effect that such transferee is not an employee benefit plan
subject to Section 406 of ERISA, nor a Person acting on behalf of or using the
assets of any such plan, which representation letter shall not be an expense of
the Indenture Trustee or the Credit Enhancer.

     (e) No transfer or pledge of the Certificates shall result in more than 
98 other holders of Certificates.

     SECTION 3.11. Acceptance of Obligations.  The Sponsor, by its acceptance 
of the Certificates, agrees to be bound by and to perform all the duties of the
Sponsor set forth in this Agreement.


     SECTION 3.12. Distributions on Certificates.  The Holders of the 
Certificates will be entitled to distributions on each Distribution Date, as
provided in the Sale and Servicing Agreement and the Indenture.


                                 ARTICLE IV.

                       Voting Rights and Other Actions

     SECTION 4.1. Prior Notice to Holders with Respect to Certain Matters.  
With respect to the following matters, the Owner Trustee shall not take action
unless at least 30 days before the taking of such action, the Owner Trustee
shall have notified the Certificateholders in writing of the proposed action and
the Certificateholders shall not have notified the Owner Trustee in writing
prior to the 30th day after such notice is given that such Certificateholders
have withheld consent or provided alternative direction:

                                      12

<PAGE>

     (a) the election by the Trust to file an amendment to the Certificate of 
Trust (unless such amendment is required to be filed under the Business Trust
Statute or unless such amendment would not materially and adversely affect the
interests of the Holders);


     (b) the amendment of the Indenture by a supplemental indenture in 
circumstances where the consent of any Noteholder is required;

     (c) the amendment of the Indenture by a supplemental indenture in 
circumstances where the consent of any Noteholder is not required and such
amendment materially adversely affects the interest of the Certificateholders;
or

     (d) except pursuant to Section 9.01 of the Sale and Servicing Agreement, 
the amendment, change or modification of the Sale and Servicing Agreement,
except to cure any ambiguity or defect or to amend or supplement any provision
in a manner that would not materially adversely affect the interests of the
Certificateholders.

The Owner Trustee shall notify the Certificateholders in writing of any
appointment of a successor Note Registrar, or Certificate Registrar within five
Business Days thereof.

     SECTION 4.2. Action by Certificateholders with Respect to Certain Matters.
(a) The Owner Trustee shall not have the power, except upon the direction of the
Credit Enhancer,  to (i) remove the Servicer under the Sale and Servicing
Agreement or (ii) except as expressly provided in the Basic Documents, sell the
Mortgage Loans after the termination of the Indenture.  The Owner Trustee shall
take the actions referred to in the preceding sentence only upon written
instructions signed by the Credit Enhancer or the Securityholders, as the case
may be, and the furnishing of indemnification satisfactory to the Owner Trustee
by the Certificateholders.

     (b)  Upon the written request of any Certificateholder (a "Proposer"), 
the Owner Trustee shall distribute promptly to all Certificateholders any
request for action or consent of Certificateholders submitted by such Proposer,
with a copy to the Manager.  The Owner Trustee shall provide a reasonable method
for collecting responses to such request and shall tabulate and report the
results thereof  to the Certificateholders and the Manager.  The Owner Trustee
shall have no responsibility or duty to determine if any such proposed action or
consent is permitted under the terms of this Agreement or applicable law.

     SECTION 4.3. Action by Certificateholders with Respect to Bankruptcy. 
Until one year and one day following the day on which the Notes have been 
paid in full, the Owner Trustee shall not have the power to, and shall not,
commence any proceeding or other actions contemplated by Section 2.12(b)
relating to the Trust without the prior written consent of the Credit Enhancer.
Until one year and one day following the day on which the Notes have been paid
in full, all amounts due to the Credit Enhancer under the Insurance Agreement
have been paid in full, the Policy has terminated and the Indenture Trustee has
surrendered the Policy to the Credit Enhancer, the Owner Trustee shall not have
the power to, and shall not, commence any proceeding or other actions
contemplated by Section 2.12(b) relating to the Trust without the prior written
consent of all of the Certificateholders and the delivery to the Owner Trustee
by each such Certificateholder of a certificate certifying that such
Certificateholder reasonably believes that the Trust is insolvent.

     SECTION 4.4. Restrictions on Certificateholders' Power. (a) The 

Certificateholders shall not direct the Owner Trustee to take or refrain from
taking any action if such action or inaction would be contrary to any obligation
of the Trust or the Owner Trustee under this Agreement or any of the Basic
Documents or would be contrary to Section 2.3 or otherwise contrary to law nor
shall the Owner Trustee be obligated to follow any such direction, if given.

                                      13

<PAGE>

     (b) No Certificateholder (other than the Sponsor as sole
Certificateholder) shall have any right by virtue or by availing itself of any
provisions of this Agreement to institute any suit, action, or proceeding in
equity or at law upon or under or with respect to this Agreement or any Basic
Document, unless the Certificateholders are the Instructing Party pursuant to
Section 6.3 and unless a Certificateholder previously shall have given to the
Owner Trustee a written notice of default and of the continuance thereof, as
provided in this Agreement, and also unless Certificateholders evidencing not
less than 25% by Percentage Interest shall have made written request upon the
Owner Trustee to institute such action, suit or proceeding in its own name as
Owner Trustee under this Agreement and shall have offered to the Owner Trustee
such reasonable indemnity as it may require against the costs, expenses and
liabilities to be incurred therein or thereby, and the Owner Trustee, for 30
days after its receipt of such notice, request, and offer of indemnity, shall
have neglected or refused to institute any such action, suit, or proceeding, and
during such 30-day period no request or waiver inconsistent with such written
request has been given to the Owner Trustee pursuant to and in compliance with
this Section or Section 6.3; it being understood and intended, and being
expressly covenanted by each Certificateholder with every other
Certificateholder and the Owner Trustee, that no one or more Holders of
Certificates shall have any right in any manner whatever by virtue or by
availing itself or themselves of any provisions of this Agreement to affect,
disturb, or prejudice the rights of the Holders of any other of the
Certificates, or to obtain or seek to obtain priority over or preference to any
other such Holder, or to enforce any right under this Agreement, except in the
manner provided in this Agreement and for the equal, ratable, and common benefit
of all Certificateholders. For the protection and enforcement of the provisions
of this Section 4.4, each and every Certificateholder and the Owner Trustee
shall be entitled to such relief as can be given either at law or in equity.

     SECTION 4.5. Majority Control. No Certificateholder shall have
any right to vote or in any manner otherwise control the operation and
management of the Trust except as expressly provided in this Agreement. Except
as expressly provided herein, any action that may be taken by the
Certificateholders under this Agreement may be taken by the Holders of
Certificates evidencing not less than a majority interest in the Trust. Except
as expressly provided herein, any written notice of the Certificateholders
delivered pursuant to this Agreement shall be effective if signed by
Certificateholders evidencing not less than a majority interest in the Trust at
the time of the delivery of such notice.

     SECTION 4.6. Rights of Credit Enhancer.  Notwithstanding anything to the 
contrary in the Basic Documents, without the prior written consent of the Credit
Enhancer the Owner Trustee shall not (i) remove the Servicer, (ii) initiate any

claim, suit or proceeding by the Trust or compromise any claim, suit or
proceeding brought by or against the Trust, other than with respect to the
enforcement of any Mortgage Loan or any rights of the Trust thereunder, (iii)
authorize the merger or consolidation of the Trust with or into any other
business trust or other entity, (iv) amend the Certificate of Trust or (v) amend
this Agreement in accordance with Section 11.1 of this Agreement.

                                  ARTICLE V.

                                Certain Duties

     SECTION 5.1. Accounting and Records to the Noteholders, Certificateholders,
the Internal Revenue Service and Others. Subject to Sections 8.01(b)(iii) and
8.01(c) of the Sale and Servicing Agreement, the Sponsor shall (a) maintain (or
cause to be maintained) the books of the Trust on a calendar year basis on the
accrual method of accounting, including, without limitation, the allocations of
net income under Section 2.11 hereof, (b) deliver (or cause to be delivered) to
each Certificateholder, as may be required by the Code and applicable Treasury
Regulations, such information as may be required (including Schedule K-1, if
applicable) to enable each Certificateholder to prepare its Federal and state
income tax returns, (c) file or cause to be filed, if necessary, such tax
returns relating to the Trust 

                                      14

<PAGE>

(including a partnership information return, Form 1065), and direct the Owner
Trustee or the Servicer, as the case may be, to make such elections as may from
time to time be required or appropriate under any applicable state or Federal
statute or rule or regulation thereunder so as to maintain the Trust's
characterization as a branch, or if applicable, as a partnership, for Federal
income tax purposes and (d) collect or cause to be collected any withholding tax
as described in and in accordance with Section 8.01(b)(ii) of the Sale and
Servicing Agreement with respect to income or distributions to
Certificateholders and the appropriate forms relating thereto. The Owner Trustee
or the Servicer, as the case may be, shall make all elections pursuant to this
Section as directed in writing by the Sponsor. The Owner Trustee shall sign all
tax information returns, if any, filed pursuant to this Section 5.1 and any
other returns as may be required by law, and in doing so shall rely entirely
upon, and shall have no liability for information provided by, or calculations
provided by, the Sponsor or the Servicer. The Owner Trustee shall elect under
Section 1278 of the Code to include in income currently any market discount that
accrues with respect to the Mortgage Loans. The Owner Trustee shall not make the
election provided under Section 754 of the Code.

     SECTION 5.2. Signature on Returns; Tax Matters Partner. (a) 
Notwithstanding the provisions of Section 5.1 and in the event that the Trust is
characterized as a partnership, the Owner Trustee shall sign on behalf of the
Trust the tax returns of the Trust, unless applicable law requires a
Certificateholder to sign such documents, in which case such documents shall be
signed by the Sponsor.
                  
     (b) In the event that the Trust is characterized as a partnership, the 

Sponsor shall be the "tax matters partner" of the Trust pursuant to the Code.

     SECTION 5.3. Underwriting Agreement.  The Servicer is hereby authorized 
to execute and deliver the Underwriting Agreement with respect to the Notes and
the Yield Maintenance Purchase Agreement with respect to the Certificates.


                                 ARTICLE VI.

                    Authority and Duties of Owner Trustee

     SECTION 6.1. General Authority. The Owner Trustee is authorized
and directed to execute and deliver the Basic Documents to which the Trust is
named as a party and each certificate or other document attached as an exhibit
to or contemplated by the Basic Documents to which the Trust is named as a party
and any amendment thereto, in each case, in such form as the Sponsor shall
approve as evidenced conclusively by the Owner Trustee's execution thereof, and
on behalf of the Trust, to direct the Indenture Trustee to authenticate and
deliver Class A Notes in the aggregate principal amount of $189,065,000 and
Class S Notes in the aggregate notional amount of $189,065,000. In addition to
the foregoing, the Owner Trustee is authorized, but shall not be obligated, to
take all actions required of the Trust pursuant to the Basic Documents. The
Owner Trustee is further authorized from time to time to take such action as the
Instructing Party recommends with respect to the Basic Documents so long as such
activities are consistent with the terms of the Basic Documents. The Owner
Trustee may rely on the Manager to carry out any action that the Owner Trustee
is authorized or directed to perform hereunder, to the extent permitted by the
Management Agreement.

     SECTION 6.2. General Duties. It shall be the duty of the Owner
Trustee to discharge (or cause to be discharged) all of its responsibilities
pursuant to the terms of this Agreement and to administer the Trust in the
interest of the Holders, subject to the Basic Documents and in accordance with
the provisions of this Agreement. Notwithstanding the foregoing, the Owner
Trustee shall be deemed to have discharged its duties and responsibilities
hereunder and under the Basic Documents to the extent the Servicer has agreed in
the Sale and Servicing Agreement to perform any act or to discharge any duty of

                                      15

<PAGE>

the Trust or the Owner Trustee hereunder or under any Basic Document, and the
Owner Trustee shall not be liable for the default or failure of the Servicer to
carry out its obligations under the Sale and Servicing Agreement or the failure
of the Manager to carry out its obligations under the Management Agreement.

                 SECTION 6.3.    Action upon Instruction. (a)  Subject to 
Article IV, the Credit Enhancer (the "Instructing Party") shall have the
exclusive right to direct the actions of the Owner Trustee in the management of
the Trust, so long as such instructions are not inconsistent with the express
terms set forth herein or in any Basic Document.  The Instructing Party shall
not instruct the Owner Trustee in a manner inconsistent with this Agreement or
the Basic Documents.  Inacting in accordance with the direction of the Credit

Enhancer pursuant to this Section or pursuant to Article IV, the Owner Trustee
shall not be deemed to (i) owe any fiduciary obligation to the Credit Enhancer
or (ii) have violated any fiduciary responsibility to the Certificateholders.

                 (b)    The Owner Trustee shall not be required to take any
action hereunder or under any Basic Document if the Owner Trustee shall have
reasonably determined, or shall have been advised by counsel, that such action
is likely to result in liability on the part of the Owner Trustee or is contrary
to the terms hereof or of any Basic Document or is otherwise contrary to law.

                 (c)    Whenever the Owner Trustee is unable to decide between
alternative courses of action permitted or required by the terms of this
Agreement or any Basic Document, the Owner Trustee shall promptly give notice
(in such form as shall be appropriate under the circumstances) to the
Instructing Party requesting instruction as to the course of action to be
adopted, and to the extent the Owner Trustee acts in good faith in accordance
with any written instruction of the Instructing Party received, the Owner
Trustee shall not be liable on account of such action to any Person. If the
Owner Trustee shall not have received appropriate instruction within ten days of
such notice (or within such shorter period of time as reasonably may be
specified in such notice or may be necessary under the circumstances) it may,
but shall be under no duty to, take or refrain from taking such action, not
inconsistent with this Agreement or the Basic Documents, as it shall deem to be
in the best interests of the Certificateholders, and shall have no liability to
any Person for such action or inaction.

                 (d)    In the event that the Owner Trustee is unsure as to the
application of any provision of this Agreement or any Basic Document or any such
provision is ambiguous as to its application, or is, or appears to be, in
conflict with any other applicable provision, or in the event that this
Agreement permits any determination by the Owner Trustee or is silent or is
incomplete as to the course of action that the Owner Trustee is required to take
with respect to a particular set of facts, the Owner Trustee may give notice (in
such form as shall be appropriate under the circumstances) to the Instructing
Party requesting instruction and, to the extent that the Owner Trustee acts or
refrains from acting in good faith in accordance with any such instruction
received, the Owner Trustee shall not be liable, on account of such action or
inaction, to any Person. If the Owner Trustee shall not have received
appropriate instruction within 10 days of such notice (or within such shorter
period of time as reasonably may be specified in such notice or may be necessary
under the circumstances) it may, but shall be under no duty to, take or refrain
from taking such action, not inconsistent with this Agreement or the Basic
Documents, as it shall deem to be in the best interests of the
Certificateholders, and shall have no liability to any Person for such action or
inaction.

                 SECTION 6.4.     No Duties Except as Specified in this
Agreement or in Instructions. The Owner Trustee shall not have any duty or
obligation to manage, make any payment with respect to, register, record, sell,
dispose of, or otherwise deal with the Owner Trust Estate, or to otherwise take
or refrain from taking any action under, or in connection with, any document
contemplated hereby to which the Owner Trustee is a party, except as expressly
provided by the terms of this Agreement or in any document or written
instruction received by the Owner Trustee pursuant to Section 6.3; and no

implied duties or obligations shall be read into this Agreement or any Basic
Document against the Owner Trustee. 

                                      16

<PAGE>

The Owner Trustee shall have no responsibility for filing any financing or
continuation statement in any public office at any time or to otherwise perfect
or maintain the perfection of any security interest or lien granted to it
hereunder or to prepare or file any Commission filing for the Trust or to record
this Agreement or any Basic Document. The Owner Trustee nevertheless agrees that
it will, at its own cost and expense, promptly take all action as may be
necessary to discharge any Liens on any part of the Owner Trust Estate that
result from actions by, or claims against, the Owner Trustee (solely in its
individual capacity) and that are not related to the ownership or the
administration of the Owner Trust Estate.

                 SECTION 6.5.    No Action Except under Specified Documents or
Instructions.  The Owner Trustee shall not manage, control, use, sell, dispose
of or otherwise deal with any part of the Owner Trust Estate except (i) in
accordance with the powers granted to and the authority conferred upon the Owner
Trustee pursuant to this Agreement, (ii) in accordance with the Basic Documents
and (iii) in accordance with any document or instruction delivered to the Owner
Trustee pursuant to Section 6.3.

                 SECTION 6.6.    Restrictions.  The Owner Trustee shall not take
any action (a) that is inconsistent with the purposes of the Trust set forth in
Section 2.3 or (b) that, to the actual knowledge of the Owner Trustee, would
result in the Trust's becoming taxable as a corporation or a publicly traded
partnership for Federal income tax purposes.  The Certificateholders shall not
direct the Owner Trustee to take action that would violate the provisions of
this Section.


                                 ARTICLE VII.

                         Concerning the Owner Trustee
                         ----------------------------

                 SECTION 7.1.     Acceptance of Trust and Duties. The Owner
Trustee accepts the trust hereby created and agrees to perform its duties
hereunder with respect to such trust but only upon the terms of this Agreement.
The Owner Trustee also agrees to disburse all monies actually received by it
constituting part of the Owner Trust Estate upon the terms of the Basic
Documents and this Agreement. The Owner Trustee shall not be answerable or
accountable hereunder or under any Basic Document under any circumstances,
except (i) for its own willful misconduct, bad faith or gross negligence, (ii)
in the case of the inaccuracy of any representation or warranty contained in
Section 7.3 expressly made by the Owner Trustee in its individual capacity,
(iii) for liabilities arising from the failure of the Owner Trustee to perform
obligations expressly undertaken by it in the last sentence of Section 6.4
hereof, (iv) for any investments issued by the Owner Trustee or any branch or
affiliate thereof in its commercial capacity or (v) for taxes, fees or other

charges on, based on or measured by, any fees, commissions or compensation
received by the Owner Trustee. In particular, but not by way of limitation (and
subject to the exceptions set forth in the preceding sentence):

                 (a)    the Owner Trustee shall not be liable for any
error of judgment, not constituting gross negligence, made by a Responsible
Officer of the Owner Trustee;

                 (b)    the Owner Trustee shall not be liable with respect to
any action taken or omitted to be taken by it if such action or omission is in
accordance with the instructions of the Instructing Party, the Sponsor, the
Servicer or any Certificateholder pursuant to the terms hereof;

                 (c)    no provision of this Agreement or any Basic Document
shall require the Owner Trustee to expend or risk funds or otherwise incur any
financial liability in the performance of any of its rights or powers hereunder
or under any Basic Document if the Owner Trustee shall have reasonable grounds
for believing that repayment of such funds or adequate indemnity against such
risk or liability is not reasonably assured or provided to it;

                                      17

<PAGE>

                 (d)    under no circumstances shall the Owner Trustee be liable
for indebtedness evidenced by or arising under any of the Basic Documents,
including the principal of and interest on the Notes;

                 (e)    the Owner Trustee shall not be responsible for or in
respect of the validity or sufficiency of this Agreement or for the due
execution hereof by the Sponsor or for the form, character, genuineness,
sufficiency, value or validity of any of the Owner Trust Estate or for or in
respect of the validity or sufficiency of the Basic Documents, other than the
certificate of authentication on the Certificates, and the Owner Trustee shall
in no event assume or incur any liability, duty or obligation to the Sponsor,
the Credit Enhancer, Indenture Trustee, any Certificateholder, other than as
expressly provided for herein and in the Basic Documents;

                 (f)    the Owner Trustee shall not be liable for the default or
misconduct of the Sponsor, the Credit Enhancer, the Indenture Trustee, or the
Servicer under any of the Basic Documents or otherwise and the Owner Trustee
shall have no obligation or liability to perform the obligations under this
Agreement or the Basic Documents that are required to be performed by the
Sponsor under this Agreement, by the Indenture Trustee under the Indenture or
the Servicer under the Sale and Servicing Agreement; and

                 (g)    the Owner Trustee shall be under no obligation to
exercise any of the rights or powers vested in it by this Agreement, or to
institute, conduct or defend any litigation under this Agreement or otherwise or
in relation to this Agreement or any Basic Document, at the request, order or
direction of the Instructing Party or any of the Certificateholders, unless such
Instructing Party or Certificateholders have offered to the Owner Trustee
security or indemnity satisfactory to it against the costs, expenses and
liabilities that may be incurred by the Owner Trustee therein or thereby. The

right of the Owner Trustee to perform any discretionary act enumerated in this
Agreement or in any Basic Document shall not be construed as a duty, and the
Owner Trustee shall not be answerable for other than its negligence, bad faith
or willful misconduct in the performance of any such act.

                 SECTION 7.2.     Furnishing of Documents.  The Owner Trustee
shall furnish to the Certificateholders promptly upon receipt of a written
request therefor, duplicates or copies of all reports, notices, requests,
demands, certificates, financial statements and any other instruments furnished
to the Owner Trustee under the Basic Documents.

                 SECTION 7.3.     Representations and Warranties.  The Owner
Trustee hereby represents and warrants, in its individual capacity, to the
Sponsor and the Holders (which shall have relied on such representations and
warranties in issuing the Policy), that:

                 (a)    It is a Delaware banking corporation, duly organized and
validly existing in good standing under the laws of the State of Delaware.  It
has all requisite corporate power and authority to execute, deliver and perform
its obligations under this Agreement.

                 (b)    It has taken all corporate action necessary to authorize
the execution and delivery by it of this Agreement, and this Agreement will be
executed and delivered by one of its officers who is duly authorized to execute
and deliver this Agreement on its behalf.

                 (c)    Neither the execution nor the delivery by it of this
Agreement, nor the consummation by it of the transactions contemplated hereby
nor compliance by it with any of the terms or provisions hereof will contravene
any federal or Delaware state law, governmental rule or regulation governing the
banking or trust powers of the Owner Trustee or any judgment or order binding on
it, or constitute any default under its charter documents or by-laws or any
indenture, mortgage, contract, agreement or instrument to which it is a party or
by which any of its properties may be bound.

                                      18

<PAGE>

                 SECTION 7.4.     Reliance; Advice of Counsel.  (a)  The Owner
Trustee shall incur no liability to anyone in acting upon any signature,
instrument, notice, resolution, request, consent, order, certificate, report,
opinion, bond or other document or paper believed by it to be genuine and
believed by it to be signed by the proper party or parties.  The Owner Trustee
may accept a certified copy of a resolution of the board of directors or other
governing body of any corporate party as conclusive evidence that such
resolution has been duly adopted by such body and that the same is in full force
and effect.  As to any fact or matter the method of the determination of which
is not specifically prescribed herein, the Owner Trustee may for all purposes
hereof rely on a certificate, signed by the president or any vice president or
by the treasurer, secretary or other authorized officers of the relevant party,
as to such fact or matter, and such certificate shall constitute full protection
to the Owner Trustee for any action taken or omitted to be taken by it in good
faith in reliance thereon.


                 (b)    In the exercise or administration of the trusts
hereunder and in the performance of its duties and obligations under this
Agreement or the Basic Documents, the Owner Trustee (i) may act directly or
through its agents or attorneys pursuant to agreements entered into with any of
them, and (ii) may consult with counsel, accountants and other skilled persons
to be selected with reasonable care and employed by it. The Owner Trustee shall
not be liable for anything done, suffered or omitted in good faith by it in
accordance with the written opinion or advice of any such counsel, accountants
or other such persons and according to such opinion not contrary to this
Agreement or any Basic Document.

                 SECTION 7.5.     Not Acting in Individual Capacity.  Except as
provided in this Article VII, in accepting the trusts hereby created Wilmington
Trust Company acts solely as Owner Trustee hereunder and not in its individual
capacity and all Persons having any claim against the Owner Trustee by reason of
the transactions contemplated by this Agreement or any Basic Document shall look
only to the Owner Trust Estate for payment or satisfaction thereof.
                                  

                 SECTION 7.6.     Owner Trustee Not Liable for Certificates or
Mortgage Loans. The recitals contained herein and in the Certificates (other
than the signature and countersignature of the Owner Trustee on the
Certificates) shall be taken as the statements of the Sponsor and the Owner
Trustee assumes no responsibility for the correctness thereof. The Owner Trustee
makes no representations as to the validity or sufficiency of this Agreement, of
any Basic Document or of the Certificates (other than the signature and
countersignature of the Owner Trustee on the Certificates) or the Notes, or of
any Mortgage Loan or related documents. The Owner Trustee shall at no time have
any responsibility or liability for or with respect to the legality, validity
and enforceability of any Mortgage Loan, or the perfection and priority of any
security interest created by any Mortgage Loan or the maintenance of any such
perfection and priority, or for or with respect to the sufficiency of the Owner
Trust Estate or its ability to generate the payments to be distributed to
Certificateholders under this Agreement or the Noteholders under the Indenture,
including, without limitation: the existence, condition and ownership of any
Mortgage Loan; the existence and enforceability of any insurance thereon; the
existence and contents of any Mortgage Loan on any computer or other record
thereof; the validity of the assignment of any Mortgage Loan to the Trust or of
any intervening assignment; the completeness of any Mortgage Loan; the
performance or enforcement of any Mortgage Loan; the compliance by the Sponsor,
the Servicer or any other Person with any warranty or representation made under
any Basic Document or in any related document or the accuracy of any such
warranty or representation or any action of the Indenture Trustee or the
Servicer or any subservicer taken in the name of the Owner Trustee.

                 SECTION 7.7.    Owner Trustee May Own Certificates and Notes. 
The Owner Trustee in its individual or any other capacity may become the owner
or pledgee of Certificates or Notes and may deal with the Sponsor, the Indenture
Trustee and the Servicer in banking transactions with the same rights as it
would have if it were not Owner Trustee.

                                      19


<PAGE>

                 SECTION 7.8.    Payments from Owner Trust Estate. All payments
to be made by the Owner Trustee under this Agreement or any of the Basic
Documents to which the Trust or the Owner Trustee is a party shall be made only
from the income and proceeds of the Owner Trust Estate and only to the extent
that the Owner Trust shall have received income or proceeds from the Owner Trust
Estate to make such payments in accordance with the terms hereof. Wilmington
Trust Company, or any successor thereto, in its individual capacity, shall not
be liable for any amounts payable under this Agreement or any of the Basic
Documents to which the Trust or the Owner Trustee is a party.

                 SECTION 7.9.    Doing Business in Other Jurisdictions.
Notwithstanding anything contained to the contrary, neither Wilmington Trust
Company or any successor thereto, nor the Owner Trustee shall be required to
take any action in any jurisdiction other than in the State of Delaware if the
taking of such action will, even after the appointment of a co-trustee or
separate trustee in accordance with Section 10.5 hereof, (i) require the consent
or approval or authorization or order of or the giving of notice to, or the
registration with or the taking of any other action in respect of, any state or
other governmental authority or agency of any jurisdiction other than the State
of Delaware; (ii) result in any fee, tax or other governmental charge under the
laws of the State of Delaware becoming payable by Wilmington Trust Company (or
any successor thereto); or (iii) subject Wilmington Trust Company (or any
successor thereto) to personal jurisdiction in any jurisdiction other than the
State of Delaware for causes of action arising from acts unrelated to the
consummation of the transactions by Wilmington Trust Company (or any successor
thereto) or the Owner Trustee, as the case may be, contemplated hereby.

                                ARTICLE VIII.

                        Compensation of Owner Trustee

                 SECTION 8.1.     Owner Trustee's Fees and Expenses. The Owner
Trustee shall receive as compensation for its services hereunder such fees as
have been separately agreed upon before the date hereof between the Company and
the Owner Trustee, and the Owner Trustee shall be entitled to be reimbursed by
the Sponsor for its other reasonable expenses hereunder, including the
reasonable compensation, expenses and disbursements of such agents,
representatives, experts and counsel as the Owner Trustee may employ in
connection with the exercise and performance of its rights and its duties
hereunder and under the Basic Documents.

                 SECTION 8.2.     Indemnification. The Sponsor shall be liable
as primary obligor for, and shall indemnify the Owner Trustee (in its individual
and trust capacities) and its officers, directors, successors, assigns, agents
and servants (collectively, the "Indemnified Parties") from and against, any and
all liabilities, obligations, losses, damages, taxes, claims, actions and suits,
and any and all reasonable costs, expenses and disbursements (including
reasonable legal fees and expenses) of any kind and nature whatsoever
(collectively, "Expenses") which may (in its trust or individual capacities) at
any time be imposed on, incurred by, or asserted against the Owner Trustee or
any Indemnified Party in any way relating to or arising out of this Agreement,
the Basic Documents, the Owner Trust Estate, the administration of the Owner

Trust Estate or the action or inaction of the Owner Trustee hereunder, except
only that the Sponsor shall not be liable for or required to indemnify the Owner
Trustee from and against Expenses arising or resulting from any of the matters
described in the third sentence of Section 7.1. The indemnities contained in
this Section and the rights under Section 8.1 shall survive the resignation or
termination of the Owner Trustee or the termination of this Agreement. In any
event of any claim, action or proceeding for which indemnity will be sought
pursuant to this Section, the Owner Trustee's choice of legal counsel shall be
subject to the approval of the Sponsor which approval shall not be unreasonably
withheld.

                                      20

<PAGE>

                 SECTION 8.3.     Payments to the Owner Trustee.  Any amounts
paid to the Owner Trustee pursuant to this Article VIII shall be deemed not to
be a part of the Owner Trust Estate immediately after such payment.

                 SECTION 8.4.     Non-recourse Obligations.  Notwithstanding
anything in this Agreement or any Basic Document, the Owner Trustee agrees in
its individual capacity and in its capacity as Owner Trustee for the Trust that
all obligations of the Trust to the Owner Trustee individually or as Owner
Trustee for the Trust shall be recourse to the Owner Trust Estate only and
specifically shall not be recourse to the assets of any Certificateholder.


                                 ARTICLE IX.

                        Termination of Trust Agreement

                 SECTION 9.1.     Termination of Trust Agreement. (a) This
Agreement and the Trust shall terminate and be of no further force or effect
upon the later of (i) the maturity or other liquidation of the last Mortgage
Loan (including the purchase by the Sponsor at its option of the corpus of the
Trust as described in Section 7.01(b) of the Sale and Servicing Agreement) and
the subsequent distribution of amounts in respect of such Mortgage Loans as
provided in the Basic Documents or (ii) the payment to Certificateholders of all
amounts required to be paid to them pursuant to this Agreement and the payment
to the Credit Enhancer of all amounts payable or reimbursable to it pursuant to
the Sale and Servicing Agreement and the Insurance Agreement; provided, however,
that the rights to indemnification under Section 8.2 and the rights under
Section 8.1 shall survive the termination of the Trust. The Servicer shall
promptly notify the Owner Trustee and the Credit Enhancer of any prospective
termination pursuant to this Section 9.1. The bankruptcy, liquidation,
dissolution, death or incapacity of any Certificateholder shall not (x) operate
to terminate this Agreement or the Trust, nor (y) entitle such
Certificateholder's legal representatives or heirs to claim an accounting or to
take any action or proceeding in any court for a partition or winding up of all
or any part of the Trust or Owner Trust Estate nor (z) otherwise affect the
rights, obligations and liabilities of the parties hereto.

                 (b)    Except as provided in clause (a), neither the Sponsor
nor any other Certificateholder shall be entitled to revoke or terminate the

Trust.

                 (c)    Notice of any termination of the Trust, specifying the
Distribution Date upon which the Certificateholders shall surrender their
Certificates to the Indenture Trustee for payment of the final distribution and
cancellation, shall be given by the Owner Trustee by letter to
Certificateholders mailed within five Business Days of receipt of notice of such
termination from the Servicer given pursuant to Section 7.01(c) of the Sale and
Servicing Agreement, stating (i) the Distribution Date upon or with respect to
which final payment of the Certificates shall be made upon presentation and
surrender of the Certificates at the office of the Indenture Trustee therein
designated, (ii) the amount of any such final payment and (iii) that the Record
Date otherwise applicable to such Distribution Date is not applicable, payments
being made only upon presentation and surrender of the Certificates at the
office of the Indenture Trustee therein specified. The Owner Trustee shall give
such notice to the Certificate Registrar (if other than the Owner Trustee) and
the Indenture Trustee at the time such notice is given to Certificateholders.
Upon presentation and surrender of the Certificates, the Indenture Trustee shall
cause to be distributed to Certificateholders amounts distributable on such
Distribution Date pursuant to Section 8.3(a)(xiv) of the Indenture.

                        In the event that all of the Certificateholders shall 
not surrender their Certificates for cancellation within six months  after the 
date specified in the above mentioned written notice, the Owner Trustee shall 
give a second written notice to the remaining Certificateholders to 

                                      21

<PAGE>

surrender  their Certificates for cancellation and receive the final
distribution with  respect thereto. If within one year after the second notice
all the  Certificates shall not have been surrendered for cancellation, the
Owner  Trustee may take appropriate steps, or may appoint an agent to take
appropriate steps, to contact the remaining Certificateholders concerning
surrender of their Certificates, and the cost thereof shall be paid out of the
funds and other assets that shall remain subject to this Agreement. Any funds
remaining in the Trust after exhaustion of such remedies shall be distributed,
subject to applicable escheat laws, by the Owner Trustee to the Sponsor and
Holders shall look solely to the Sponsor for payment.

                 (d)    Any funds remaining in the Trust after funds for final
distribution have been distributed or set aside for distribution shall be
distributed by the Owner Trustee to the Sponsor.

                 (e)    Upon the winding up of the Trust and its termination,
the Owner Trustee shall cause the Certificate of Trust to be canceled by filing
a certificate of cancellation with the Secretary of State in accordance with the
provisions of Section 3810 of the Business Trust Statute.


                                  ARTICLE X.

            Successor Owner Trustees and Additional Owner Trustees


                 SECTION 10.1.    Eligibility Requirements for Owner Trustee.
The Owner Trustee shall at all times be a corporation (i) satisfying the
provisions of Section 3807(a) of the Business Trust Statute; (ii) authorized to
exercise corporate trust powers; (iii) having a combined capital and surplus of
at least $50,000,000 and subject to supervision or examination by Federal or
State authorities; (iv) having (or having a parent which has) a rating of at
least Baa3 by Moody's or A- 1 by Standard & Poors; and (v) acceptable to the
Credit Enhancer in its sole discretion. If such corporation shall publish
reports of condition at least annually, pursuant to law or to the requirements
of the aforesaid supervising or examining authority, then for the purpose of
this Section, the combined capital and surplus of such corporation shall be
deemed to be its combined capital and surplus as set forth in its most recent
report of condition so published. In case at any time the Owner Trustee shall
cease to be eligible in accordance with the provisions of this Section, the
Owner Trustee shall resign immediately in the manner and with the effect
specified in Section 10.2.

                 SECTION 10.2.    Resignation or Removal of Owner Trustee. The
Owner Trustee may at any time resign and be discharged from the trusts hereby
created by giving written notice thereof to the Sponsor (or in the event that
the Sponsor is not the sole Certificateholder, the Holders of Certificates
evidencing not less than a majority in interest in the Trust), the Credit
Enhancer and the Servicer. Upon receiving such notice of resignation, the
Sponsor shall promptly appoint a successor Owner Trustee, meeting the
qualifications set forth in Section 10.1 herein, by written instrument, in
duplicate, one copy of which instrument shall be delivered to the resigning
Owner Trustee and one copy to the successor Owner Trustee, provided that the
Sponsor shall have received written confirmation from each of the Rating
Agencies that the proposed appointment will not result in an increased capital
charge to the Credit Enhancer by either of the Rating Agencies. If no successor
Owner Trustee shall have been so appointed and have accepted appointment within
30 days after the giving of such notice of resignation, the resigning Owner
Trustee or the Credit Enhancer may petition any court of competent jurisdiction
for the appointment of a successor Owner Trustee.

                 If at any time the Owner Trustee shall cease to be eligible in
accordance with the provisions of Section 10.1 and shall fail to resign after
written request therefor by the Sponsor, or if at any time the Owner Trustee
shall be legally unable to act, or shall be adjudged bankrupt or insolvent, or a
receiver of the Owner Trustee or of its property shall be appointed, or any
public officer shall take charge or control of the Owner Trustee or of its
property or affairs for the purpose of rehabilitation, conservation 

                                      22

<PAGE>

or liquidation, then the Certificateholder with the consent of the Credit
Enhancer may remove the Owner Trustee. If the Certificateholder shall remove the
Owner Trustee under the authority of the immediately preceding sentence, the
Sponsor shall promptly appoint a successor Owner Trustee, meeting the
qualifications set forth in Section 10.1 herein, by written instrument, in
duplicate, one copy of which instrument shall be delivered to the outgoing Owner

Trustee so removed, one copy to the Credit Enhancer and one copy to the
successor Owner Trustee and the Sponsor shall pay all fees owed to the outgoing
Owner Trustee, if not previously paid by the Trust.

                 Any resignation or removal of the Owner Trustee and appointment
of a successor Owner Trustee pursuant to any of the provisions of this Section
shall not become effective until acceptance of appointment by the successor
Owner Trustee pursuant to Section 10.3 and payment of all fees and expenses owed
to the outgoing Owner Trustee. The Sponsor shall provide notice of such
resignation or removal of the Owner Trustee to each of the Rating Agencies.

                 Notwithstanding any other provision of this Agreement, and in
addition to any other method of removal of the Owner Trustee contained herein,
upon a proposal made pursuant to Section 4.2(b) and the subsequent consent of
Certificateholders representing no less than a 66-2/3% interest in the Trust,
the Owner Trustee may be removed as Owner Trustee , subject to the consent of
the Credit Enhancer, which consent is not to be unreasonably withheld. In the
event the Owner Trustee is removed pursuant to this paragraph, the provisions of
this Agreement, including Article X herein, shall apply as if the Owner Trustee
had resigned hereunder.

                 SECTION 10.3.    Successor Owner Trustee. Any successor Owner
Trustee appointed pursuant to Section 10.2 shall execute, acknowledge and
deliver to the Sponsor, the Servicer, the Credit Enhancer and to its predecessor
Owner Trustee an instrument accepting such appointment under this Agreement, and
thereupon the resignation or removal of the predecessor Owner Trustee shall
become effective and such successor Owner Trustee, without any further act, deed
or conveyance, shall become fully vested with all the rights, powers, duties and
obligations of its predecessor under this Agreement, with like effect as if
originally named as Owner Trustee. The predecessor Owner Trustee shall upon
payment of its fees and expenses deliver to the successor Owner Trustee all
documents and statements and monies held by it under this Agreement; and the
Sponsor and the predecessor Owner Trustee shall execute and deliver such
instruments and do such other things as may reasonably be required for fully and
certainly vesting and confirming in the successor Owner Trustee all such rights,
powers, duties and obligations.

                 No successor Owner Trustee shall accept appointment as provided
in this Section unless at the time of such acceptance such successor Owner
Trustee shall be eligible pursuant to Section 10.1.

                 Upon acceptance of appointment by a successor Owner Trustee
pursuant to this Section, the Servicer shall mail notice of the successor of
such Owner Trustee to all Certificateholders, the Indenture Trustee, the
Noteholders and the Rating Agencies.  If the Servicer shall fail to mail such
notice within 10 days after acceptance of appointment by the successor Owner
Trustee, the successor Owner Trustee shall cause such notice to be mailed at the
expense of the Servicer.

                 SECTION 10.4.    Merger or Consolidation of Owner Trustee. Any
corporation into which the Owner Trustee may be merged or converted or with
which it may be consolidated, or any corporation resulting from any merger,
conversion or consolidation to which the Owner Trustee shall be a party, or any
corporation succeeding to all or substantially all of the corporate trust

business of the Owner Trustee, shall be the successor of the Owner Trustee
hereunder, provided such corporation shall be eligible pursuant to Section 10.1,
without the execution or filing of any instrument or any further act on the part
of 

                                      23

<PAGE>

any of the parties hereto, anything herein to the contrary notwithstanding;
provided further that the Owner Trustee shall mail notice of such merger or
consolidation to the Rating Agencies.

                 SECTION 10.5.    Appointment of Co-Owner Trustee or Separate
Owner 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 Owner Trust Estate or any Mortgaged Property may at the
time be located, the Servicer and the Owner Trustee acting jointly shall have
the power and shall execute and deliver all instruments to appoint one or more
Persons approved by the Owner Trustee and the Credit Enhancer to act as
co-trustee, jointly with the Owner Trustee, or separate trustee or separate
trustees, of all or any part of the Owner Trust Estate, and to vest in such
Person, in such capacity, such title to the Trust, or any part thereof, and,
subject to the other provisions of this Section, such powers, duties,
obligations, rights and trusts as the Servicer and the Owner Trustee may
consider necessary or desirable. If the Servicer shall not have joined in such
appointment within 15 days after the receipt by it of a request so to do, the
Owner Trustee subject to the approval of the Credit Enhancer (which approval
shall not be unreasonably withheld) shall have the power to make such
appointment. No co-trustee or separate trustee under this Agreement shall be
required to meet the terms of eligibility as a successor trustee pursuant to
Section 10.1 and no notice of the appointment of any co-trustee or separate
trustee shall be required pursuant to Section 10.3.

                 Each separate trustee and co-trustee shall, to the extent
permitted by law, be appointed and act subject to the following provisions and
conditions:

                             (i)      all rights, powers, duties and obligations
conferred or imposed upon the Owner Trustee shall be conferred upon and
exercised or performed by the Owner 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 Owner 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, the Owner 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 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 Owner Trustee;

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


                             (iii) the Servicer and the Owner 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 Owner Trustee
shall be deemed to have been given to each of the then separate trustees and
co-trustees, as effectively as if given to each of them. Every instrument
appointing any separate trustee or co-trustee shall refer to this Agreement and
the conditions of this Article. 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 Owner
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 Owner Trustee. Each such instrument shall be filed with the Owner
Trustee and a copy thereof given to the Servicer and the Credit Enhancer.

                 Any separate trustee or co-trustee may at any time appoint the
Owner 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, 

                                      24

<PAGE>

remedies and trusts shall vest in and be exercised by the Owner Trustee, to the
extent permitted by law, without the appointment of a new or successor trustee.

                                 ARTICLE XI.

                                Miscellaneous

                 SECTION 11.1.    Supplements and Amendments. (a) This Agreement
may be amended by the Sponsor and the Owner Trustee, with the prior written
consent of the Credit Enhancer and with prior written notice to the Rating
Agencies, without the consent of any of the Noteholders or, in the event that
the Sponsor is not the sole Certificateholder, the Certificateholders, (i) to
cure any ambiguity or defect or (ii) to correct, supplement or modify any
provisions in this Agreement; provided, however, that such action shall not, as
evidenced by an Opinion of Counsel which may be based upon a certificate of the
Servicer, adversely affect in any material respect the interests of any
Noteholder or Certificateholder.

                             (b)      This Agreement may also be amended from
time to time, with the prior written consent of the Credit Enhancer by the
Sponsor and the Owner Trustee, with prior written notice to the Rating Agencies,
and, to the extent such amendment materially and adversely affects the interests
of the Noteholders, with the consent of the Noteholders evidencing not less than
a majority of the Outstanding Amount of the Notes and, the consent of the
Certificateholders evidencing not less than a majority interest in the Trust

(which consent of any Holder of a Certificate or Note given pursuant to this
Section or pursuant to any other provision of this Agreement shall be conclusive
and binding on such Holder and on all future Holders of such Certificate or Note
and of any Certificate or Note issued upon the transfer thereof or in exchange
thereof or in lieu thereof whether or not notation of such consent is made upon
the Certificate or Note) for the purpose of adding any provisions to or changing
in any manner or eliminating any of the provisions of this Agreement or of
modifying in any manner the rights of the Noteholders or the Certificateholders;
provided, however, that, subject to the express rights of the Credit Enhancer
under the Basic Documents, no such amendment shall (a) increase or reduce in any
manner the amount of, or accelerate or delay the timing of, collections of
payments on Mortgage Loans or distributions that shall be required to be made
for the benefit of the Noteholders or the Certificateholders or (b) reduce the
aforesaid percentage of the Outstanding Amount of the Notes and the
Certificates, the Holders of which are required to consent to any such
amendment, without the consent of the Holders of all the outstanding Notes and
Holders of all outstanding Certificates.

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

                 It shall not be necessary for the consent of
Certificateholders, the Noteholders or the Indenture Trustee pursuant to this
Section to approve the particular form of any proposed amendment or consent, but
it shall be sufficient if such consent shall approve the substance thereof.  The
manner of obtaining such consents (and any other consents of Certificateholders
provided for in this Agreement or in any other Basic Document) and of evidencing
the authorization of the execution thereof by Certificateholders shall be
subject to such reasonable requirements as the Owner Trustee may prescribe. 
Promptly after the execution of any amendment to the Certificate of Trust, the
Owner Trustee shall cause the filing of such amendment with the Secretary of
State.

                 Prior to the execution of any amendment to this Agreement or
the Certificate of Trust, the Owner Trustee shall be entitled to receive and
rely upon an Opinion of Counsel stating that the execution of such amendment is
authorized or permitted by this Agreement and that all conditions precedent to
the execution and delivery of such amendment have been satisfied. The Owner
Trustee may, 

                                      25

<PAGE>

but shall not be obligated to, enter into any such amendment which affects the
Owner Trustee's own rights, duties or immunities under this Agreement or
otherwise.

                 SECTION 11.2.    No Legal Title to Owner Trust Estate in
Certificateholders.  The Certificateholders shall not have legal title to any
part of the Owner Trust Estate.  The Certificateholders shall be entitled to
receive distributions with respect to their undivided ownership interest therein

only in accordance with Article IX.  No transfer, by operation of law or
otherwise, of any right, title or interest of the Certificateholders to and in
their ownership interest in the Owner Trust Estate shall operate to terminate
this Agreement or the trusts hereunder or entitle any transferee to an
accounting or to the transfer to it of legal title to any part of the Owner
Trust Estate.

                 SECTION 11.3.    Limitations on Rights of Others. Except for
Section 2.7, the provisions of this Agreement are solely for the benefit of the
Owner Trustee, the Sponsor, the Certificateholders, the Servicer and, to the
extent expressly provided herein, the Credit Enhancer, the Indenture Trustee and
the Noteholders, and nothing in this Agreement, whether express or implied,
shall be construed to give to any other Person any legal or equitable right,
remedy or claim in the Owner Trust Estate or under or in respect of this
Agreement or any covenants, conditions or provisions contained herein.

                 SECTION 11.4.    Notices. (a) Unless otherwise expressly
specified or permitted by the terms hereof, all notices shall be in writing and
shall be deemed given upon receipt personally delivered, delivered by overnight
courier or mailed first class mail or certified mail, in each case return
receipt requested, and shall be deemed to have been duly given upon receipt, if
to the Owner Trustee, addressed to the Corporate Trust Office; if to the
Sponsor, addressed to Headlands Mortgage Securities Inc., 700 Larkspur Landing
Circle, Suite 240, Larkspur, California 94939; if to the Credit Enhancer,
addressed to Credit Enhancer, Capital Markets Assurance Corporation, 885 Third
Avenue, New York, New York 10022, Attention: Surveillance Department, Telecopy
No.: (212) 755-5462; or, as to each party, at such other address as shall be
designated by such party in a written notice to each other party.

                 (b)    Any notice required or permitted to be given
to a Certificateholder shall be given by first-class mail, postage prepaid, at
the address of such Holder as shown in the Certificate Register.  Any notice so
mailed within the time prescribed in this Agreement shall be conclusively
presumed to have been duly given, whether or not the Certificateholder receives
such notice.

                 SECTION 11.5.    Severability.  Any provision of this Agreement
that is prohibited or unenforceable in any jurisdiction shall, as to such
jurisdiction, be ineffective to the extent of such prohibition or
unenforceability without invalidating the remaining provisions hereof, and any
such prohibition or unenforceability in any jurisdiction shall not invalidate or
render unenforceable such provision in any other jurisdiction.

                 SECTION 11.6.    Separate Counterparts.  This Agreement may be
executed by the parties hereto in separate counterparts, each of which when so
executed and delivered shall be an original, but all such counterparts shall
together constitute but one and the same instrument.

                 SECTION 11.7.    Assignments; Credit Enhancer. (a) This
Agreement shall inure to the benefit of and be binding upon the parties hereto
and their respective successors and permitted assigns. This Agreement shall also
inure to the benefit of the Credit Enhancer. Without limiting the generality of
the foregoing, all covenants and agreements in this Agreement which confer
rights upon the Credit Enhancer shall be for the benefit of and run directly to

the Credit Enhancer, and the Credit Enhancer shall be entitled to rely on and
enforce such covenants, subject, however, to the limitations on such rights
provided in this Agreement and the Basic Documents. The Credit Enhancer may
disclaim any 

                                      26

<PAGE>

of its rights and powers under this Agreement (but not its duties and
obligations under the Policy) upon delivery of a written notice to the Owner
Trustee.

                 (b)  In accepting instructions from the Credit Enhancer
pursuant to Article IV or Section 6.3 of this Agreement, and with respect to any
other obligations of the Owner Trustee to the Credit Enhancer under this
Agreement, the Owner Trustee undertakes to perform or observe only its express
obligations under this Agreement, and no implied obligations with respect to the
Credit Enhancer shall be read into this Agreement against the Owner Trustee. 
The Owner Trustee shall not be deemed to owe any fiduciary duty to the Credit
Enhancer and it is expressly understood and agreed by the Credit Enhancer that
the Owner Trustee shall not be personally liable or responsible for the payment
of any amount owing on or with respect to the Basic Documents or for the failure
of the Trust to perform its obligations under the Basic Documents or any other
agreement with respect thereto.

                 SECTION 11.8.    No Petition. The Owner Trustee (not in its
individual capacity but solely as Owner Trustee), by entering into this
Agreement, each Certificateholder, by accepting a Certificate, and the Indenture
Trustee and each Noteholder by accepting the benefits of this Agreement, hereby
covenants and agrees that they will not at any time institute against the
Sponsor, or join in any institution against the Sponsor of, any bankruptcy,
reorganization, arrangement, insolvency or liquidation proceedings, or other
proceedings under any United States Federal or state bankruptcy or similar law
in connection with any obligations relating to the Certificates, the Notes, this
Agreement or any of the Basic Documents.

                 SECTION 11.9.    No Recourse.  Each Certificateholder by 
accepting a Certificate acknowledges that such Certificateholder's Certificates 
represent beneficial interests in the Trust only and do not represent interests 
in or obligations of the Servicer, the Sponsor, the Owner Trustee, the 
Indenture Trustee, the Credit Enhancer or any Affiliate thereof and no 
recourse may be had against such parties or their assets, except as may be 
expressly set forth or contemplated in this Agreement, the Certificates or the 
Basic Documents.

                 SECTION 11.10.   Headings.  The headings of the various
Articles and Sections herein are for convenience of reference only and shall not
define or limit any of the terms or provisions hereof.

                 SECTION 11.11.   GOVERNING LAW.  THIS AGREEMENT SHALL BE
CONSTRUED IN ACCORDANCE WITH THE LAWS OF THE STATE OF DELAWARE, WITHOUT
REFERENCE TO ITS CONFLICT OF LAW PROVISIONS, AND THE OBLIGATIONS, RIGHTS AND
REMEDIES OF THE PARTIES HEREUNDER SHALL BE DETERMINED IN ACCORDANCE WITH SUCH

LAWS.

                 SECTION 11.12.   Servicer. The Servicer is authorized to
prepare, or cause to be prepared, execute and deliver on behalf of the Trust all
such documents, reports, filings, instruments, certificates and opinions as it
shall be the duty of the Trust or Owner Trustee to prepare, file or deliver
pursuant to the Basic Documents. Upon written request, the Owner Trustee shall
execute and deliver to the Servicer a limited power of attorney appointing the
Servicer the Trust's agent and attorney-in-fact to prepare, or cause to be
prepared, execute and deliver all such documents, reports, filings, instruments,
certificates and opinions.



<PAGE>


                 IN WITNESS WHEREOF, the parties hereto have caused this Trust
Agreement to be duly executed by their respective officers hereunto duly
authorized as of the day and year first above written.

                                       WILMINGTON TRUST COMPANY
                                        Owner Trustee

                                          /s/ Donald G. MacKelcan
                                       By --------------------------------
                                         Name:    Donald G. MacKelcan
                                         Title:   Assitant Vice President

                                       HEADLANDS MORTGAGE SECURITIES INC.
                                         Sponsor

                                          /s/ Becky Poisson
                                       By --------------------------------
                                         Name:    Becky Poisson
                                         Title:   Vice President

Acknowledged and Agreed:

HEADLANDS MORTGAGE COMPANY
Servicer

By:________________________________
    Name: Kristen Decker
    Title: Sr. Vice President



<PAGE>


                                 CERTIFICATE
                     SEE REVERSE FOR CERTAIN DEFINITIONS

    THIS CERTIFICATE REPRESENTS CERTAIN RESIDUAL RIGHTS TO PAYMENT TO THE EXTENT
    DESCRIBED HEREIN AND IN THE TRUST AGREEMENT REFERRED TO HEREIN.

    THIS CERTIFICATE MAY NOT BE HELD BY OR TRANSFERRED TO A NON-UNITED STATES
    PERSON.

    THIS CERTIFICATE HAS NOT BEEN REGISTERED OR QUALIFIED UNDER THE SECURITIES
    ACT OF 1933, AS AMENDED, OR THE SECURITIES LAWS OF ANY STATE.  ANY RESALE,
    TRANSFER OR OTHER DISPOSITION OF THIS CERTIFICATE WITHOUT SUCH REGISTRATION
    OR QUALIFICATION MAY BE MADE ONLY IN A TRANSACTION WHICH DOES NOT REQUIRE
    SUCH REGISTRATION OR QUALIFICATION AND IN ACCORDANCE WITH THE PROVISIONS OF
    SECTION 3.10 OF THE TRUST AGREEMENT REFERRED TO HEREIN.

    NO TRANSFER OF THIS CERTIFICATE MAY BE MADE UNLESS THE TRANSFEREE PROVIDES A
    REPRESENTATION LETTER FROM THE TRANSFEREE OF SUCH CERTIFICATE, ACCEPTABLE TO
    AND IN FORM AND SUBSTANCE SATISFACTORY TO THE INDENTURE TRUSTEE AND THE
    CREDIT ENHANCER, TO THE EFFECT THAT SUCH TRANSFEREE IS NOT AN EMPLOYEE
    BENEFIT PLAN SUBJECT TO SECTION 406 OF ERISA, NOR A PERSON ACTING ON BEHALF
    OF OR USING THE ASSETS OF ANY SUCH PLAN, WHICH REPRESENTATION LETTER SHALL
    NOT BE AN EXPENSE OF THE INDENTURE TRUSTEE OR THE CREDIT ENHANCER.

    NO TRANSFER OF A CERTIFICATE SHALL BE MADE UNLESS SUCH TRANSFER IS EXEMPT
    FROM THE REGISTRATION REQUIREMENTS OF THE SECURITIES ACT OF 1933, AS
    AMENDED, AND ANY APPLICABLE STATE SECURITIES LAWS OR IS MADE IN ACCORDANCE
    WITH SAID ACT AND LAWS. EXCEPT FOR THE INITIAL ISSUANCE OF THE CERTIFICATE
    TO THE SPONSOR AND THE PLEDGE THEREOF BY THE SPONSOR IN CONNECTION WITH THE
    YIELD MAINTENANCE CERTIFICATES, SERIES 1997-1, THE INDENTURE TRUSTEE SHALL
    REQUIRE (i) THE TRANSFEREE TO EXECUTE AN INVESTMENT LETTER ACCEPTABLE TO AND
    IN FORM AND SUBSTANCE SATISFACTORY TO THE INDENTURE TRUSTEE AND THE CREDIT
    ENHANCER CERTIFYING TO THE INDENTURE TRUSTEE AND THE CREDIT ENHANCER THE
    FACTS SURROUNDING SUCH TRANSFER, WHICH INVESTMENT LETTER SHALL NOT BE AN
    EXPENSE OF THE INDENTURE TRUSTEE OR THE CREDIT ENHANCER OR (ii) IF THE
    INVESTMENT LETTER IS NOT DELIVERED, A WRITTEN OPINION OF COUNSEL ACCEPTABLE
    TO AND IN FORM AND SUBSTANCE SATISFACTORY TO THE INDENTURE TRUSTEE, THE
    CREDIT ENHANCER AND THE SPONSOR THAT SUCH TRANSFER MAY BE MADE PURSUANT TO
    AN EXEMPTION, DESCRIBING THE APPLICABLE EXEMPTION AND THE BASIS THEREFOR,
    FROM SAID ACT OR IS BEING MADE PURSUANT TO SAID ACT, WHICH OPINION OF
    COUNSEL SHALL NOT BE AN EXPENSE OF THE INDENTURE TRUSTEE, THE CREDIT
    ENHANCER OR THE SPONSOR. THE HOLDER OF A CERTIFICATE DESIRING TO EFFECT SUCH
    TRANSFER SHALL, AND DOES HEREBY AGREE TO, INDEMNIFY THE SPONSOR AND THE
    CREDIT ENHANCER 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.

    EXCEPT FOR THE PLEDGE BY THE SPONSOR IN CONNECTION WITH ITS YIELD
    MAINTENANCE CERTIFICATES, SERIES 1997-1, THE CERTIFICATES AND ANY INTEREST
    THEREIN SHALL NOT BE TRANSFERRED EXCEPT UPON SATISFACTION OF THE FOLLOWING
    CONDITIONS PRECEDENT: (I) THE PERSON THAT ACQUIRES A CERTIFICATE SHALL (A)
    BE ORGANIZED AND EXISTING UNDER THE LAWS OF THE UNITED STATES OF AMERICA OR

    ANY STATE OR THE DISTRICT OF COLUMBIA THEREOF, (B) EXPRESSLY ASSUME, BY AN
    AGREEMENT SUPPLEMENTAL HERETO, EXECUTED AND DELIVERED TO THE INDENTURE
    TRUSTEE AND THE CREDIT ENHANCER, THE PERFORMANCE OF EVERY COVENANT AND
    OBLIGATION OF THE SPONSOR UNDER THE TRUST AGREEMENT AND (C) AS PART OF ITS
    ACQUISITION OF A CERTIFICATE, ACQUIRE ALL RIGHTS OF THE SPONSOR OR ANY
    TRANSFEREE UNDER SECTION 3.10 OF THE TRUST AGREEMENT TO AMOUNTS PAYABLE TO
    THE CERTIFICATE OR SUCH TRANSFEREE UNDER SECTIONS 8.3(A)(XIV) AND 8.3(g) OF
    THE INDENTURE; (II) THE HOLDER OF THE CERTIFICATES SHALL DELIVER TO THE
    INDENTURE TRUSTEE AND THE CREDIT ENHANCER AN OFFICER'S CERTIFICATE STATING
    THAT SUCH TRANSFER AND SUCH SUPPLEMENTAL AGREEMENT COMPLY WITH SECTION
    3.10(C) OF THE TRUST AGREEMENT AND THAT ALL CONDITIONS PRECEDENT PROVIDED BY
    SECTION 3.10(C) OF THE TRUST AGREEMENT HAVE BEEN COMPLIED WITH AND AN
    OPINION OF COUNSEL STATING THAT ALL CONDITIONS PRECEDENT PROVIDED BY SECTION
    3.10(C) OF THE TRUST AGREEMENT HAVE BEEN COMPLIED WITH, AND THE INDENTURE
    TRUSTEE MAY CONCLUSIVELY RELY ON SUCH OFFICER'S CERTIFICATE, SHALL HAVE NO
    DUTY TO MAKE INQUIRIES WITH REGARD TO THE MATTERS SET FORTH THEREIN AND
    SHALL INCUR NO LIABILITY IN SO RELYING; (III) THE HOLDER OF THE CERTIFICATES
    SHALL DELIVER TO THE INDENTURE TRUSTEE AND THE CREDIT ENHANCER A LETTER FROM
    EACH RATING AGENCY CONFIRMING THAT ITS RATING OF THE NOTES, AFTER GIVING
    EFFECT TO SUCH TRANSFER, WILL NOT BE REDUCED OR WITHDRAWN WITHOUT REGARD TO
    THE POLICY; (IV) THE TRANSFEREE OF THE CERTIFICATES SHALL DELIVER TO THE
    INDENTURE TRUSTEE AND THE CREDIT ENHANCER AN OPINION OF COUNSEL TO THE
    EFFECT THAT (A) SUCH TRANSFER WILL NOT ADVERSELY AFFECT THE TREATMENT OF THE
    NOTES AFTER SUCH TRANSFER AS DEBT FOR FEDERAL AND APPLICABLE STATE INCOME
    TAX PURPOSES, (B) SUCH TRANSFER WILL NOT RESULT IN THE TRUST BEING SUBJECT
    TO TAX AT THE ENTITY LEVEL FOR FEDERAL OR APPLICABLE STATE TAX PURPOSES, (C)
    SUCH TRANSFER WILL NOT HAVE ANY MATERIAL ADVERSE IMPACT ON THE FEDERAL OR
    APPLICABLE STATE INCOME TAXATION OF A NOTEHOLDER OR ANY NOTE OWNER AND (D)
    SUCH TRANSFER WILL NOT RESULT IN THE ARRANGEMENT CREATED BY THE TRUST
    AGREEMENT OR ANY "PORTION" OF THE TRUST, BEING TREATED AS A TAXABLE MORTGAGE
    POOL AS DEFINED IN SECTION 7701(I) OF THE CODE; (V) ALL FILINGS AND OTHER
    ACTIONS NECESSARY TO CONTINUE THE PERFECTION OF THE INTEREST OF THE TRUST IN
    THE MORTGAGE LOANS AND THE OTHER PROPERTY CONVEYED UNDER THE TRUST AGREEMENT
    SHALL HAVE BEEN TAKEN OR MADE AND (VI) THE CREDIT ENHANCER SHALL HAVE
    CONSENTED TO SUCH TRANSFER.

    THIS CERTIFICATE SHALL BE CONSTRUED IN ACCORDANCE WITH THE LAWS OF THE STATE
    OF DELAWARE, WITHOUT REFERENCE TO ITS CONFLICT OF LAW PROVISIONS, AND THE
    OBLIGATIONS, RIGHTS AND REMEDIES OF THE PARTIES HEREUNDER SHALL BE
    DETERMINED IN ACCORDANCE WITH SUCH LAWS.



<PAGE>

                         HEADLANDS HOME EQUITY LOAN TRUST

                                1997-1 CERTIFICATE

Percentage Interest: 100%

Date of Cut-Off Date:
July 31, 1997

First Distribution Date:        Issue Date:  August 21, 1997
September 15, 1997


No. 1

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



                   OWNER TRUSTEE'S CERTIFICATE OF AUTHENTICATION

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

WILMINGTON TRUST COMPANY
not in its individual
capacity but solely as
Owner Trustee

by:____________________________________
Authenticating Agent

                 The Trust was created pursuant to a Trust Agreement dated as of
August 1, 1997 (the "Trust Agreement"), between the Sponsor and Wilmington Trust
Company, as owner trustee (the "Owner Trustee"), a summary of certain of the
pertinent provisions of which is set forth below. To the extent not otherwise
defined herein, the capitalized terms used herein have the meanings assigned to
them in the Trust Agreement.

                 This Certificate is one of the duly authorized Certificates
designated as Headlands Home Equity Loan "Asset Backed Certificates" (herein
called the "Certificates"). Also issued under the Indenture dated as of August
1, 1997, among the Trust and The First National Bank of Chicago, as indenture
trustee (the "Indenture Trustee") are two classes of Notes designated as Class A
Notes (the "Class A Notes") and Class S Notes (the "Class S Notes", together
with the Class A Notes, (the "Notes"). These Certificates are issued under and
are subject to the terms, provisions and conditions of the Trust Agreement, to
which Trust Agreement the holder of this Certificate by virtue of the acceptance
hereof assents and by which such holder is bound. The property of the Trust
includes a pool of adjustable-rate home equity revolving credit line loans
secured by first or second deeds of trust or Mortgages on primarily one-to-four
family residential properties.


                 Under the Trust Agreement, there will be distributed on the
15th day of each month or, if such 15th day is not a Business Day, the next
Business Day (the "Distribution Date"), commencing on September 15, 1997, to the
Person in whose name this Certificate is registered at the close of business on
the Business Day preceding such Distribution Date (the "Record Date") such
Certificateholder's Percentage Interest in the amount to be distributed to
Certificateholders on such Distribution Date.

                 The holder of this Certificate acknowledges and agrees that its
rights to receive distributions in respect of this Certificate are subordinated
to the rights of the Noteholders as described in the Sale and Servicing
Agreement, the Indenture and the Trust Agreement, as applicable.

                 The holder of this Certificate, by acceptance of this
Certificate, specifically acknowledges that it has no right to or interest in
any monies at any time held pursuant to the Spread Account, Deferred Interest
Account, the Funding Account or prior to the release of such monies pursuant to
Section 8.3(a)(xiv) of the Indenture, such monies being held in trust for the
benefit of the Noteholders and the Credit Enhancer. Notwithstanding the
foregoing, in the event that it is ever determined that the monies held in the
Spread Account, Deferred Interest Account, the Funding Account constitute a
pledge of collateral, then the provisions of the Sale and Servicing Agreement
shall be considered to constitute a security agreement and the holder of this
Certificate hereby grants to the Indenture Trustee and the Credit Enhancer a
first priority perfected security interest in such amounts. In addition, each
Certificateholder, by acceptance of its Certificate, hereby appoints the Sponsor
as its agent to pledge a first priority perfected security interest in the
Spread Account, the Deferred Interest Account and the Funding Account and agrees
to execute and deliver such instruments of conveyance, assignment, grant,
confirmation, etc., as well as any financing statements, in each case as the
Credit Enhancer shall consider reasonably necessary in order to perfect the
Indenture Trustee's security interest in the Trust Property.

                 It is the intent of the Sponsor, the Servicer, and the
Certificateholders that, for purposes of Federal income taxes, the Trust will be
treated as a branch. In the event that the Certificates are held by more than
one Holder, it is the intent of the Sponsor, the Servicer, and the
Certificateholders that, for purposes of Federal income taxes, the Trust will be
treated as a partnership and the Certificateholders will be treated as partners
in that partnership. The Sponsor and any other Certificateholders, by acceptance
of a Certificate, agree to treat, and to take no action inconsistent with the
treatment of, the Certificates for such tax purposes as partnership interests in
the Trust. Each Certificateholder, by its acceptance of a Certificate, covenants
and agrees that such Certificateholder will not at any time institute against
the Trust or the Sponsor, or join in any institution against the Trust or the
Sponsor of, any bankruptcy, reorganization, arrangement, insolvency or
liquidation proceedings, or other proceedings under any United States Federal or
state bankruptcy or similar law in connection with any obligations relating to
the Certificates, the Notes, the Trust Agreement or any of the Basic Documents.

                 Distributions on this Certificate will be made as provided in
the Sale and Servicing Agreement and the Indenture by the Indenture Trustee by
wire transfer or check mailed to the Certificateholder of record in the

Certificate Register without the presentation or surrender of this Certificate
or the making of any notation hereon. Except as otherwise provided in the Trust
Agreement and notwithstanding the above, the final distribution on this
Certificate will be made after due notice by the Owner Trustee of the pendency
of such distribution and only upon presentation and surrender of this
Certificate at the office or agency maintained for the purpose by the Owner
Trustee in the Corporate Trust Office.

                 Reference is hereby made to the further provisions of this
Certificate set forth on the reverse hereof, which further provisions shall for
all purposes have the same effect as if set forth at this place.

                 Unless the certificate of authentication hereon shall have been
executed by an authorized officer of the Owner Trustee, by manual signature,
this Certificate shall not entitle the holder hereof to any benefit under the
Trust Agreement or the Sale and Servicing Agreement or be valid for any purpose.


<PAGE>


                 IN WITNESS WHEREOF, the Owner Trustee, on behalf of the Trust
and not in its individual capacity, has caused this Certificate to be duly
executed.

                                        HEADLANDS HOME EQUITY LOAN
                                          TRUST 1997-1

                                        By:     WILMINGTON TRUST COMPANY not 
                                                in its individual capacity but 
                                                solely as Owner Trustee

Dated:  August 21, 1997

                                        By: __________________________________
                                              Name:
                                              Title:


<PAGE>



                                            (Reverse of Certificate)

                 The Certificates do not represent an obligation of, or an
interest in, the Company, the Sponsor, the Servicer, the Credit Enhancer, the
Owner Trustee or any Affiliates of any of them and no recourse may be had
against such parties or their assets, except as may be expressly set forth or
contemplated herein or in the Trust Agreement, the Indenture or the Basic
Documents. In addition, this Certificate is not guaranteed by any governmental
agency or instrumentality and is limited in right of payment to certain
collections with respect to the Mortgage Loans, as more specifically set forth
herein, in the Sale and Servicing Agreement and in the Indenture. A copy of each
of the Sale and Servicing Agreement and the Trust Agreement may be examined
during normal business hours at the principal office of the Sponsor, and at such
other places, if any, designated by the Sponsor, by any Certificateholder upon
written request.

                 The Trust Agreement permits, with certain exceptions therein
provided, the amendment thereof and the modification of the rights and
obligations of the Sponsor and the rights of the Certificateholders under the
Trust Agreement at any time by the Sponsor and the Owner Trustee with the prior
written consent of the Credit Enhancer and with the consent of the holders of
the Notes and the Certificates evidencing not less than a majority of the
outstanding Notes and the Certificates. Any such consent by the holder of this
Certificate shall be conclusive and binding on such holder and on all future
holders of this Certificate and of any Certificate issued upon the transfer
hereof or in exchange hereof or in lieu hereof whether or not notation of such
consent is made upon this Certificate. The Trust Agreement also permits the
amendment thereof, in certain limited circumstances, without the consent of the
holders of any of the Certificates (other than the Sponsor or the Credit

Enhancer).

                 As provided in the Trust Agreement and subject to certain
limitations therein set forth, the transfer of this Certificate is registerable
in the Certificate Register upon surrender of this Certificate for registration
of transfer at the offices or agencies of the Certificate Registrar maintained
by the Owner Trustee in the Corporate Trust Office, accompanied by a written
instrument of transfer in form satisfactory to the Owner Trustee and the
Certificate Registrar duly executed by the holder hereof or such holder's
attorney duly authorized in writing, and thereupon one or more new Certificates
in authorized denominations evidencing the same aggregate interest in the Trust
will be issued to the designated transferee. The initial Certificate Registrar
appointed under the Trust Agreement is Wilmington Trust Company.

                 Except for Certificates issued to the Sponsor, the Certificates
are issuable only as registered Certificates without coupons in denominations of
$1,000 or integral multiples of $1,000 in excess thereof.  As provided in the
Trust Agreement and subject to certain limitations therein set forth,
Certificates are exchangeable for new Certificates in authorized denominations
evidencing the same aggregate denomination, as requested by the holder
surrendering the same.  No service charge will be made for any such registration
of transfer or exchange, but the Owner Trustee or the Certificate Registrar may
require payment of a sum sufficient to cover any tax or governmental charge
payable in connection therewith.

                 The Owner Trustee, the Certificate Registrar, the Credit
Enhancer and any agent of the Owner Trustee, the Certificate Registrar, the
Credit Enhancer or the Credit Enhancer may treat the person in whose name this
Certificate is registered as the owner hereof for all purposes, and none of the
Owner Trustee, the Certificate Registrar, the Credit Enhancer nor any such agent
shall be affected by any notice to the contrary.

                 The obligations and responsibilities created by the Trust
Agreement and the Trust created thereby shall terminate upon the payment to
Certificateholders of all amounts required to be paid to them pursuant to the
Trust Agreement, the Indenture and the Sale and Servicing Agreement and the
disposition of all property held as part of the Trust. The Sponsor may at its
option purchase the corpus of the Trust at a price specified in the Sale and
Servicing Agreement, and such purchase of the Mortgage Loans and other property
of the Trust will effect a transfer of the Certificates; however, such right of
purchase is exercisable, subject to certain restrictions, only on any
Distribution Date on or after the Distribution Date immediately prior to which
the Class A Note Principal Balance is less than 10% of the Original Class A Note
Principal Balance and all amounts due and owing to the Credit Enhancer for
unpaid premiums and unreimbursed draws on the Policy and all other amounts due
and owing to the Credit Enhancer pursuant to the Insurance Agreement, together
with interest thereon as provided under the Insurance Agreement, have been paid.

                 The recitals contained herein shall be taken as the statements
of the Sponsor or the Servicer, as the case may be, and the Owner Trustee
assumes no responsibility for the correctness thereof.  The Owner Trustee makes
no representations as to the validity or sufficiency of this Certificate or of
any Mortgage Loan or related document.


                 Unless the certificate of authentication hereon shall have been
executed by an authorized officer of the Owner Trustee, by manual or facsimile
signature, this Certificate shall not entitle the holder hereof to any benefit
under the Trust Agreement or the Sale and Servicing Agreement or be valid for
any purpose.



<PAGE>

                                  ASSIGNMENT

                 FOR VALUE RECEIVED the undersigned hereby sells, assigns and
transfers unto

PLEASE INSERT SOCIAL SECURITY
OR OTHER IDENTIFYING NUMBER
OF ASSIGNEE

_______________________________________________________________________________
(Please print or type name and address, including postal zip code, of assignee)

_______________________________________________________________________________
the within Certificate, and all rights thereunder, hereby irrevocably 
constituting and appointing

_____________________________________ Attorney to transfer said Certificate on
the books of the Certificate Registrar, with full power of substitution in the
premises.

Dated:

                                              _________________________________*
                                                     Signature Guaranteed:

                                              _________________________________*

- -------------------
*        NOTICE:  The signature to this assignment must correspond with the name
         of the registered owner as it appears on the face of the within
         Certificate in every particular, without alteration, enlargement or any
         change whatever.  Such signature must be guaranteed by an "eligible
         guarantor institution" meeting the requirements of the Certificate
         Registrar, which requirements include membership or participation in
         STAMP or such other "signature guarantee program" as may be determined
         by the Certificate Registrar in addition to, or in substitution for,
         STAMP, all in accordance with the Securities Exchange Act of 1934, as
         amended.


<PAGE>

                                                                     EXHIBIT B

                                CERTIFICATE OF TRUST OF
                        HEADLANDS HOME EQUITY LOAN TRUST 1997-1

                  This Certificate of Trust of Headlands Home Equity Loan Trust
1997-1 (the "Trust"), dated as of August __, 1997, is being duly executed and
filed by Wilmington Trust Company, a Delaware banking corporation, as trustee,
to form a business trust under the Delaware Business Trust Act (12 Del. Code,
ss. 3801 et seq.).

                  1.    Name.  The name of the business trust formed hereby is
Headlands Home Equity Loan Trust 1997-1.

                  2.    Delaware Trust.  The name and business address of the
Owner Trustee of the Trust in the State of Delaware is Wilmington Trust Company,
Rodney Square North, 1100 North Market Street, Wilmington, Delaware 19890-0001. 
Attn:  Corporate Trust Administration.

                  3.    This Certificate of Trust will be effective August __,
1997.

                  IN WITNESS WHEREOF, the undersigned, being the sole trustee of
the Trust, has executed this Certificate of Trust as of the date first above
written.

                                     WILMINGTON TRUST COMPANY
                                        not in its individual capacity but 
                                        solely as Owner Trustee of the Trust.

                                     By:_________________________________
                                         Name:
                                         Title:




<PAGE>


                                                               EXECUTION COPY


                     HEADLANDS MORTGAGE SECURITIES INC.,
                                   Sponsor,

                         HEADLANDS MORTGAGE COMPANY,
                                  Servicer,

                   HEADLANDS HOME EQUITY LOAN TRUST 1997-1,
                                   Issuer,

                                     and

                     THE FIRST NATIONAL BANK OF CHICAGO,
                              Indenture Trustee

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

                         SALE AND SERVICING AGREEMENT

                          Dated as of August 1, 1997

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


                Revolving Home Equity Loan Asset-Backed Notes

                                Series 1997-1



<PAGE>


                              TABLE OF CONTENTS

                                                                            Page
     ----
ARTICLE I DEFINITIONS .....................................................   1
  SECTION 1.01.  DEFINITIONS...............................................   1
  SECTION 1.02.  OTHER DEFINITIONAL PROVISIONS.............................  19
  SECTION 1.03.  INTEREST CALCULATIONS.....................................  20

ARTICLE II CONVEYANCE OF HELOCS; ORIGINAL ISSUANCE OF NOTES; 
              TAX TREATMENT................................................  20
  SECTION 2.01.  CONVEYANCE OF HELOCS; RETENTION OF OBLIGATION 
                    TO FUND ADVANCES UNDER CREDIT LINE AGREEMENTS..........  20
  SECTION 2.02.  FURTHER ENCUMBRANCE OF TRUST PROPERTY.....................  23
  SECTION 2.03.  ACCEPTANCE BY INDENTURE TRUSTEE; RETRANSFER OF HELOCS.....  24
  SECTION 2.04.  REPRESENTATIONS AND WARRANTIES REGARDING THE SERVICER 
                    AND THE SPONSOR........................................  26
  SECTION 2.05.  REPRESENTATIONS AND WARRANTIES OF THE SPONSOR REGARDING 
                    THE HELOCS; RETRANSFER OF CERTAIN HELOCS...............  28
  SECTION 2.06.  COVENANTS OF THE SPONSOR..................................  33
  SECTION 2.07.  RETRANSFERS OF HELOCS AT ELECTION OF SPONSOR..............  34
  SECTION 2.08.  EXECUTION AND AUTHENTICATION OF NOTES.....................  35
  SECTION 2.09.  TAX TREATMENT.............................................  35
  SECTION 2.10.  CONVEYANCE OF THE SUBSEQUENT HELOCS.......................  35

ARTICLE III ADMINISTRATION AND SERVICING OF HELOCS.........................  37
  SECTION 3.01.  THE SERVICER..............................................  37
  SECTION 3.02.  COLLECTION OF CERTAIN HELOCS PAYMENTS.....................  39
  SECTION 3.03.  WITHDRAWALS FROM THE COLLECTION ACCOUNT...................  41
  SECTION 3.04.  MAINTENANCE OF HAZARD INSURANCE; PROPERTY PROTECTION 
                    EXPENSES...............................................  41
  SECTION 3.05.  ASSUMPTION AND MODIFICATION AGREEMENTS....................  42
  SECTION 3.06.  REALIZATION UPON DEFAULTED HELOCS; REPURCHASE OF CERTAIN 
                    HELOCS.................................................  42
  SECTION 3.07.  INDENTURE TRUSTEE TO COOPERATE............................  43
  SECTION 3.08.  SERVICING COMPENSATION; PAYMENT OF CERTAIN EXPENSES 
                    BY SERVICER............................................  44
  SECTION 3.09.  ANNUAL STATEMENT AS TO COMPLIANCE.........................  44
  SECTION 3.10.  ANNUAL SERVICING REPORT...................................  45
  SECTION 3.11.  ANNUAL OPINION OF COUNSEL.................................  45
  SECTION 3.12.  ACCESS TO CERTAIN DOCUMENTATION AND INFORMATION REGARDING 
                    THE HELOCS.............................................  45
  SECTION 3.13.  MAINTENANCE OF CERTAIN SERVICING INSURANCE POLICIES.......  45
  SECTION 3.14.  REPORTS TO THE SECURITIES AND EXCHANGE COMMISSION.........  46
  SECTION 3.15.  TAX RETURNS...............................................  46
  SECTION 3.16.  INFORMATION REQUIRED BY THE INTERNAL REVENUE SERVICE 
                    GENERALLY AND REPORTS OF FORECLOSURES AND ABANDONMENTS 
                    OF MORTGAGED PROPERTY..................................  46

ARTICLE IV SERVICING CERTIFICATE...........................................  47
  SECTION 4.01.  SERVICING CERTIFICATE.....................................  47

  SECTION 4.02.  CLAIMS UPON THE POLICY....................................  49
  SECTION 4.03.  SPREAD ACCOUNT............................................  50
  SECTION 4.04.  EFFECT OF PAYMENTS BY THE CREDIT ENHANCER; SUBROGATION....  51

                                      i

<PAGE>


ARTICLE V THE SERVICER AND THE SPONSOR.....................................  51
  SECTION 5.01.  LIABILITY OF THE SERVICER AND THE SPONSOR.................  51
  SECTION 5.02.  MERGER OR CONSOLIDATION OF, OR ASSUMPTION OF THE 
                    OBLIGATIONS OF, THE SERVICER OR THE SPONSOR............  51
  SECTION 5.03.  LIMITATION ON LIABILITY OF THE SERVICER AND OTHERS........  52
  SECTION 5.04.  SERVICER NOT TO RESIGN....................................  52
  SECTION 5.05.  DELEGATION OF DUTIES......................................  53
  SECTION 5.06.  INDEMNIFICATION OF THE TRUST BY THE SERVICER..............  53
  SECTION 5.07.  INDEMNIFICATION OF THE TRUST BY THE SPONSOR...............  53
  SECTION 5.08.  LIMITATION ON LIABILITY OF THE SPONSOR....................  54

ARTICLE VI SERVICING TERMINATION...........................................  54
  SECTION 6.01.  EVENTS OF SERVICING TERMINATION...........................  54
  SECTION 6.02.  INDENTURE TRUSTEE TO ACT; APPOINTMENT OF SUCCESSOR........  56
  SECTION 6.03.  NOTIFICATION TO SECURITYHOLDERS...........................  57

ARTICLE VII TERMINATION....................................................  57
  SECTION 7.01.  TERMINATION...............................................  57

ARTICLE VIII ADMINISTRATIVE DUTIES OF THE SERVICER.........................  58
  SECTION 8.01.  ADMINISTRATIVE DUTIES.....................................  58
  SECTION 8.02.  RECORDS...................................................  60
  SECTION 8.03.  ADDITIONAL INFORMATION TO BE FURNISHED TO THE ISSUER......  60

ARTICLE IX MISCELLANEOUS PROVISIONS........................................  60
  SECTION 9.01.  AMENDMENT.................................................  60
  SECTION 9.02.  RECORDATION OF AGREEMENT..................................  62
  SECTION 9.03.  LIMITATION ON RIGHTS OF NOTEHOLDERS.......................  62
  SECTION 9.04.  GOVERNING LAW.............................................  63
  SECTION 9.05.  NOTICES...................................................  63
  SECTION 9.06.  SEVERABILITY OF PROVISIONS................................  63
  SECTION 9.07.  ASSIGNMENT................................................  63
  SECTION 9.08.  THIRD-PARTY BENEFICIARIES.................................  63
  SECTION 9.09.  COUNTERPARTS..............................................  63
  SECTION 9.10.  EFFECT OF HEADINGS AND TABLE OF CONTENTS..................  64
  SECTION 9.11.  INSURANCE AGREEMENT.......................................  64
  SECTION 9.12.  NONPETITION COVENANT......................................  64

EXHIBITS

EXHIBIT A - HELOC SCHEDULE................................................. A-1

EXHIBIT B - FORM OF OPINION OF COUNSEL..................................... B-1

EXHIBIT C - OFFICER'S CERTIFICATES......................................... C-1


EXHIBIT D - FORM OF CREDIT LINE AGREEMENT.................................. D-1

                                      ii


<PAGE>


SALE AND SERVICING AGREEMENT, dated as of August 1, 1997, among HEADLANDS HOME
EQUITY LOAN TRUST 1997-1, a Delaware business trust (the "Issuer"), HEADLANDS
MORTGAGE SECURITIES INC., a Delaware corporation (the "Sponsor"), HEADLANDS
MORTGAGE COMPANY, a California corporation (the "Servicer"), and THE FIRST
NATIONAL BANK OF CHICAGO, a national banking association (the "Indenture
Trustee")

                  WHEREAS, the Issuer desires to purchase a portfolio of Initial
HELOCs arising in connection with Loan Agreements acquired by Headlands Mortgage
Company;

                  WHEREAS, the Sponsor has purchased such HELOCs from Headlands
Mortgage Company and is willing to sell such HELOCs to the Issuer;

                  WHEREAS, the Issuer desires to purchase Subsequent HELOCs
arising in connection with Loan Agreements to be acquired by Headlands Mortgage
Company;

                  WHEREAS, the Sponsor has an agreement to purchase such
Subsequent HELOCs from Headlands Mortgage Company and is willing to sell such
Subsequent HELOCs to the Issuer;

                  WHEREAS, the Servicer is willing to service all such HELOCs;

                  NOW, THEREFORE, in consideration of the promises and mutual
covenants herein contained, the parties hereto agree as follows:

                                  ARTICLE I

                                 Definitions

     Section 1.01.  Definitions.  Whenever used in this Agreement, the following
words and phrases, unless the context otherwise requires, shall have the
meanings specified in this Article.

     Accelerated Principal Distribution Amount:  With respect to any
Distribution Date, the amount, if any, required to reduce the Class A Note
Principal Balance (after giving effect to the distribution of all other amounts
actually distributed on the Class A Notes on such Distribution Date) so that the
Invested Amount (immediately following such Distribution Date) exceeds the Class
A Note Principal Balance (as so reduced) by the Required Overcollateralization
Amount.
     
     Additional Balance:  As to any HELOC and day, the aggregate amount of all
Draws conveyed to the Trust pursuant to Section 2.01.

     Adjustment Date:  With respect to any HELOC and Interest Period, the second
LIBOR Business Day preceding the first day of such Interest Period.

     Affiliate:  With respect to any Person, any other Person controlling,
controlled by or under common control with such Person.  For purposes of this

definition, "control" means the power to direct the management and policies of a
Person, directly or indirectly, whether through 

<PAGE>

ownership of voting securities, by contract or otherwise and "controlling" and
"controlled" shall have meanings correlative to the foregoing.
     
     Agreement:  This Sale and Servicing Agreement and all amendments hereof and
supplements hereto.

     Alternative Principal Payment:  As to any Distribution Date, the amount
(but not less than zero) equal to Principal Collections for such Distribution
Date less the aggregate of Draws under the Credit Line Agreements during the
related Collection Period.
     
     Appraised Value:  As to any Mortgaged Property, the value established by
either a full appraisal or a drive by inspection of such Mortgaged Property made
to establish compliance with the underwriting criteria then in effect in
connection with the application for the HELOC secured by such Mortgaged
Property.
     
     Asset Balance: As to any HELOC, other than a Liquidated HELOC, and day,
the related Cut-Off Date Asset Balance, plus (i) any Additional Balances minus
(ii) all collections credited as principal against the Asset Balance of any such
HELOC in accordance with the related Loan Agreement. For purposes of this
definition, a Liquidated HELOC shall be deemed to have an Asset Balance equal to
the Asset Balance of the related HELOC immediately prior to the final recovery
of related Liquidation Proceeds and an Asset Balance of zero thereafter.

     Assignment of Mortgage:  With respect to any Mortgage, an assignment,
notice of transfer or equivalent instrument, in recordable form, sufficient
under the laws of the jurisdiction in which the related Mortgaged Property is
located to reflect the sale of the Mortgage to the Indenture Trustee, which
assignment, notice of transfer or equivalent instrument may be in the form of
one or more blanket assignments covering the HELOCs secured by Mortgaged
Properties located in the same jurisdiction.
      
     Basic Documents: This Agreement, the Purchase Agreement, the Indenture,
the Trust Agreement, the Insurance Agreement, the Indemnification Agreement and
other documents delivered in connection therewith.

     BIF:  The Bank Insurance Fund, as from time to time constituted, created
under the Financial Institutions Reform, Recovery and Enhancement Act of 1989,
or if at any time after the execution of this instrument the Bank Insurance Fund
is not existing and performing duties now assigned to it, the body performing
such duties on such date.
     
     Billing Cycle:  With respect to any HELOC and Collection Period, the
billing period specified in the related Loan Agreement and with respect to which
amounts billed are received during such Collection Period.
     
     Book-Entry Note:  means a beneficial interest in a note, ownerships and
transfers of which shall be made through book entries by a Clearing Agency as

described in Section 2.9 of the Indenture.

                                      2

<PAGE>
     
     Business Day:  Any day other than (i) a Saturday or a Sunday or (ii) a day
on which banking institutions in the State of New York, California, Delaware or
the State in which the Corporate Trust Office is located are required or
authorized by law to be closed.
     
     Certificate Principal Balance:  As of any date of determination, the amount
equal to (i) the Pool Balance at the end of the day next preceding such date of
determination plus (ii) the amount of Principal Collections on deposit in the
Funding Account, minus (iii) the Invested Amount.
     
     Certificateholder:  The Holder of the Certificates, which shall initially
be Headlands Mortgage Securities Inc.

     Certificateholders' Collections:  As to any period, the sum of
Certificateholders' Interest Collections and Certificateholders' Principal
Collections for such period.

     Certificateholders' Interest:  As of any Distribution Date, the excess, if
any of (x) the Trust Collateral Value as of such Distribution Date over (y) the
Invested Amount as of such Distribution Date (after taking into account
reductions therein on such Distribution Date).
     
     Certificateholders' Interest Collections:  Interest Collections that are
not Noteholders' Interest Collections.

     Certificateholders' Principal Collections:  On any Distribution Date,
Principal Collections received during the related Collection Period minus the
amount of such Principal Collections required to be distributed to Class A
Noteholders pursuant to Section 8.3(b) of the Indenture or required to be
deposited to the Funding Account pursuant to Section 8.7 of the Indenture.
     
     Certificateholders' Subordinated Amount:  At the time of reference thereto,
$3,859,110.37 less the sum of (i) the aggregate amount of Certificateholders'
Collections previously applied pursuant to Section 8.3(c) of the Indenture and
(ii) the aggregate amount of Loss Amounts that have previously been reallocated
to the Certificate Principal Balance pursuant to the second sentence of Section
8.3(c) of the Indenture; provided that the Certificate Subordinated Amount shall
not be less than zero.
     
     Certificates:  As defined in the Trust Agreement.

     Class A Note:  Any Class A Note executed and authenticated by the Indenture
Trustee.

     Class A Note Interest:  With respect to any Distribution Date, interest for
the related Interest Period at the applicable Class A Note Rate on the Class A
Note Principal Balance as of the first day of such Interest Period (after giving
effect to the distributions made on the first day of such Interest Period).

     
     Class A Note Principal Balance:  With respect to any Distribution Date, (a)
the Original Class A Note Principal Balance less (b) the aggregate of amounts
actually distributed as principal on the Class A Notes.

                                      3

<PAGE>

     Class A Note Rate:  With respect to the first Interest Period, 5.805 %, and
for any subsequent Interest Period, the sum of (a) LIBOR as of the second LIBOR
Business Day prior to the first day of such Interest Period and (b) .18%;
provided, however, that in no event shall the Class A Note Rate with respect to
any Interest Period exceed the Maximum Rate for such Interest Period.
     
     Class A Noteholder:  The Holder of a Class A Note.

     Class S Note:  Any Class S Note executed and authenticated by the Indenture
Trustee.

     Class S Note Interest:  With respect to any Distribution Date, interest for
the related Interest Period at the Class S Note Rate on the Class S Notional
Amount as of the first day of such Interest Period (after giving effect to
distributions made on the first day of such Interest Period).
     
     Class S Note Rate:  1.25%.

     Class S Noteholder:  The Holder of a Class S Note.

     Class S Notional Amount:  With respect to any Distribution Date, the Class
A Note Principal Balance for such Distribution Date (before giving effect to
distributions made on such Distribution Date).
     
     Closing Date:  August 21, 1997.

     Code:  The Internal Revenue Code of 1986, as the same may be amended from
time to time (or any successor statute thereto).

     Collection Account:  The custodial account or accounts created and
maintained for the benefit of the Noteholders and the Credit Enhancer pursuant
to Section 3.02(b).  The Collection Account shall be an Eligible Account.

     Collection Period:  With respect to any Distribution Date and any HELOC,
the calendar month preceding such Distribution Date.

     Combined Loan-to-Value Ratio: With respect to any HELOC as of any date,
the percentage equivalent of the fraction, the numerator of which is the sum of
(i) the Credit Limit and (ii) the outstanding principal balance as of the date
of execution of the related original Credit Line Agreement (or any subsequent
date as of which such outstanding principal balance may be determined in
connection with an increase in the Credit Limit for such HELOC) of any mortgage
loan or mortgage loans that are senior or equal in priority to the HELOC and
that is or are secured by the same Mortgaged Property and the denominator of
which is the Appraised Value of the related Mortgaged Property.


     Company:  Headlands Mortgage Company, a closely-held California corporation
and any successor thereto.

                                      4

<PAGE>

     Corporate Trust Office:  The principal corporate trust office of the
Indenture Trustee at which, at any particular time, its corporate trust business
shall be administered, which office at the date hereof is located at One First
National Plaza, Suite 0126, Chicago, Illinois 60670-0126, Attention:  Corporate
Trust Services Division, except if the place of payment of any Note is New York
City, then such term shall mean the office or agency of the Indenture Trustee in
the Borough of Manhattan, the City of New York, which office at the date hereof
is located at First Chicago Trust Company of New York, 14 Wall Street, Eighth
Floor, New York, New York 10005.

     Credit Enhancement Draw Amount: As to any Distribution Date, an amount
equal to the sum of (1) the amount by which (a) the amount to be distributed to
Noteholders pursuant to Sections 8.3(a)(i) and 8.3(a)(ii) of the Indenture
exceeds (b) the sum of (i) the amount of Noteholders' Interest Collections on
deposit in the Collection Account on the Business Day preceding such
Distribution Date that is available to be applied therefor, (ii) the amount
transferred to the Collection Account from the Deferred Interest Account
pursuant to Section 8.8 of the Indenture, and (iii) any amount transferred from
the Spread Account to the Collection Account pursuant to Section 4.03, all after
giving effect to the allocation of Certificateholders' Interest and Principal
Collections in accordance with Section 8.3(c) of the Indenture, (2) the
Guaranteed Principal Distribution Amount and (3) any Preference Claim for such
Distribution Date.

     Credit Enhancer:  Capital Markets Assurance Corporation, a New York
monoline stock insurance company.

     Credit Enhancer Default:  The failure by the Credit Enhancer to make a
payment required under the Policy in accordance with the terms thereof.

     Credit Limit:  As to any HELOC, the maximum Asset Balance permitted under
the terms of the related Credit Line Agreement.

     Credit Limit Utilization Rate:  As to any HELOC, the percentage equivalent
of a fraction the numerator of which is the Cut-Off Date Asset Balance for such
HELOC and the denominator of which is the related Credit Limit.
     
     Credit Line Agreement:  With respect to any HELOC, the related credit line
account agreement and promissory note executed by the related Mortgagor and any
amendment or modification thereof.
     
     Custodial Agreement:  Any Custodial Agreement between any Custodian and the
Indenture Trustee, which is reasonably acceptable in form and substance to the
Credit Enhancer, relating to the custody of the HELOCs and the Related
Documents.
     

     Custodian:  Any custodian acceptable to the Credit Enhancer and appointed
by the Indenture Trustee under a Custodial Agreement to maintain all or a
portion of the Mortgage Files pursuant to Section 2.01.

                                      5

<PAGE>

     Cut-Off Date:  With respect to each Initial HELOC, July 31, 1997 and with
respect to each Subsequent HELOC, the date on which such Subsequent HELOC was
transferred to the Trust.
     
     Cut-Off Date Asset Balance:  With respect to any HELOC, the unpaid
principal balance thereof as of the Cut-Off Date.

     Cut-Off Date Pool Balance:  The Pool Balance calculated as of the
applicable Cut-Off Date.

     Defective HELOC: A HELOC subject to retransfer pursuant to Section 2.03
or 2.05.

     Deferred Interest Account:  As defined in Section 8.8 of the Indenture.

     Definitive Notes:  As defined in Section 2.9 of the Indenture.

     Depository:  The initial Depository shall be The Depository Trust Company,
the nominee of which is Cede & Co., as the registered Holder of Class A Notes
evidencing $189,065,000 in initial aggregate principal amount of the Class A
Notes and as the registered Holder of Class S Notes evidencing $189,065,000 in
initial aggregate notional amount of the Class S Notes.  The Depository shall at
all times be a "clearing corporation" as defined in Section 8-102(3) of the UCC
of the State of New York.
     
     Determination Date:  With respect to any Distribution Date, the third
Business Day prior to such Distribution Date.

     Distribution Date:  The fifteenth day of each month, or if such day is not
a Business Day, then the next Business Day, beginning in the month immediately
following the month of the initial issuance of the Notes.
     
     Draw:  With respect to any HELOC, an additional borrowing by the Mortgagor
subsequent to the Cut-Off Date in accordance with the related Mortgage Note.

     Electronic Ledger:  The electronic master record of home equity credit line
mortgage loans maintained by the Servicer.

     Eligible Account: An account that is either (i) maintained with a
depository institution whose short-term debt obligations throughout the time of
any deposit therein are rated in the highest short-term debt rating category by
Standard & Poor's and Moody's, (ii) an account or accounts maintained with a
depository institution with a minimum long term unsecured debt rating by
Standard & Poor's and Moody's which is at least investment grade provided that
the deposits in such account or accounts are fully insured by either the BIF or
the SAIF, or (iii) a segregated trust account maintained with the corporate

trust department of the Indenture Trustee in its fiduciary capacity, or (iv) an
account otherwise acceptable to each Rating Agency and the Credit Enhancer, as
evidenced at closing by delivery of a rating letter by each Rating Agency and
thereafter by delivery of a letter from each Rating Agency and the Credit
Enhancer to the Indenture Trustee, within 30 days of receipt of notice of such
deposit.

                                      6

<PAGE>

     Eligible Investments:  One or more of the following (excluding any callable
investments purchased at a premium):

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

         (ii)   repurchase agreements on obligations specified in clause (i)
     maturing not more than three months from the date of acquisition thereof,
     provided that the short-term unsecured debt obligations of the party
     agreeing to repurchase such obligations are at the time rated by each
     Rating Agency in its highest short-term rating category (which is A-1+ for
     Standard & Poor's and P-1 for Moody's);

         (iii)  certificates of deposit, time deposits and bankers'
     acceptances (which, if Moody's is a Rating Agency, shall each have an
     original maturity of not more than 90 days and, in the case of bankers'
     acceptances, shall in no event have an original maturity of more than
     365 days) of any U.S. depository institution or trust company
     incorporated under the laws of the United States or any state thereof
     and subject to supervision and examination by federal and/or state
     banking authorities, provided that the unsecured short-term debt
     obligations of such depository institution or trust company at the date
     of acquisition thereof have been rated by each of Moody's and Standard
     & Poor's in its highest unsecured short-term debt rating category;

         (iv)   commercial paper (having original maturities of not more than 
     270 days) of any corporation incorporated under the laws of the United 
     States or any state thereof which on the date of acquisition has been rated
     by Standard & Poor's and Moody's in their highest short-term debt rating
     categories;

         (v)    short term investment funds ("STIFS") sponsored by any trust
     company or national banking association incorporated under the laws of the
     United States or any state thereof which on the date of acquisition has
     been rated by Standard & Poor's and Moody's in their respective highest
     applicable rating category; and 

         (vi)   interests in any money market fund which at the date of
     acquisition of the interests in such fund and throughout the time such
     interests are held in such fund has a rating of Aaa by Moody's and either
     AAAm or AAAm-G by Standard & Poor's or such lower rating as will not result

     in the qualification, downgrading or withdrawal of the then-current rating
     assigned to the Notes by each Rating Agency without regard to the Policy;

         (vii)  other obligations or securities that are acceptable to each
     Rating Agency and the Credit Enhancer as an Eligible Investment hereunder
     and will not result in a reduction in the then current rating of the Notes
     without regard to the Policy, as evidenced by a letter to such effect from
     such Rating Agency and the Credit Enhancer and with respect to which the
     Servicer has received confirmation that, for tax purposes, the investment
     complies with the last clause of this definition;

                                      7

<PAGE>

provided that no instrument described hereunder shall evidence either the right
to receive (a) only interest with respect to the obligations underlying such
instrument or (b) both principal and interest payments derived from obligations
underlying such instrument and the interest and principal payments with respect
to such instrument provided a yield to maturity at par greater than 120% of the
yield to maturity at par of the underlying obligations; and provided, further,
that 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 its stated maturity; and provided, further, that all
instruments described hereunder must mature at least 1 Business Day prior to
each Distribution Date .

     Eligible Substitute HELOC: A HELOC substituted by the Sponsor for a
Defective HELOC which must, on the date of such substitution, (i) have an
outstanding Asset Balance (or in the case of a substitution of more than one
HELOC for a Defective HELOC, an aggregate Asset Balance) not greater than 115%
of the Transfer Deficiency, if any, relating to such Defective HELOC; (ii)
except for Teaser HELOCs during the Teaser Period, have a Loan Rate not less
than the Loan Rate of the Defective HELOC and not more than 4.00% in excess of
the Loan Rate of such Defective HELOC; (iii) with respect to each HELOC, have a
Loan Rate based on the same Index with adjustments to such Loan Rate made on the
same Interest Rate Adjustment Date as that of the Defective HELOC; (iv) except
for Teaser HELOCs during the Teaser Period, with respect to each HELOC, have a
Gross Margin that is not less than the Gross Margin of the Defective HELOC and
not more than 100 basis points higher than the Gross Margin for the Defective
HELOC; (v) have a Mortgage of the same or higher level of priority as the
Mortgage relating to the Defective HELOC at the time such Mortgage was
transferred to the Trust; (vi) have a remaining term to maturity not more than
120 days earlier and not more than 180 days later than the remaining term to
maturity of the Defective HELOC; (vii) comply with each representation and
warranty set forth in Section 2.05 (deemed to be made as of the date of
substitution); and (viii) have an original Combined Loan-to-Value Ratio not
greater than that of the Defective HELOC. More than one Eligible Substitute
HELOC may be substituted for a Defective HELOC if such Eligible Substitute
HELOCs meet the foregoing attributes in the aggregate and such substitution is
approved in writing in advance by the Credit Enhancer.

     Event of Servicing Termination:  As defined in Section 6.01.


     Final Scheduled Distribution Date:  With respect to the Class A Notes and
the Class S Notes, the Distribution Date is August, 2024.

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

     Fixed Allocation Percentage:  98%.

     Floating Allocation Percentage:  With respect to any Distribution Date, the
percentage equivalent of a fraction, the numerator of which is the Invested
Amount at the close of business on the preceding Distribution Date (or at the
Closing Date in the case of the first Distribution Date) and the denominator of
which is the sum as of the beginning of the related Collection Period of (a) the
Pool Balance and (b) the amount of Principal Collections on deposit in the
Funding Account.

                                      8

<PAGE>


     Foreclosure Profit:  With respect to a Liquidated HELOC, the amount, if
any, by which (i) the aggregate of its Net Liquidation Proceeds exceeds (ii) the
related Asset Balance (plus accrued and unpaid interest thereon at the
applicable Loan Rate from the date interest was last paid through the last day
in the related Collection Period) of such Liquidated HELOC immediately prior to
the final recovery of its Liquidation Proceeds.
     
     Funding Account:  The custodial account or accounts established and
maintained with the Indenture Trustee for the benefit of the Noteholders
pursuant to Section 8.7 of the Indenture.  The Funding Account shall be an
Eligible Account.
     
     Funding Period:  The period commencing on the Closing Date and ending on
the earlier of (i) the close of business on the twelfth Distribution Date, and
(ii) the commencement of the Rapid Amortization Period.
     
     Gross Margin:  As to any HELOC, the percentage set forth as the "Gross
Margin" for such HELOC on Exhibit A hereto.

     Guaranteed Distribution:  With respect to any Distribution Date, the sum of
the (i) the Guaranteed Principal Distribution Amount and (ii) the amount to be
distributed to Class A and Class S Noteholders pursuant to Sections 8.3(a)(i)
and 8.3(a)(ii) of the Indenture for such Distribution Date.
     
     Guaranteed Principal Distribution Amount: With respect to (i) any
Distribution Date on or after which the Certificateholders' Subordinated Amount
has been reduced to zero, the amount, if any, required to reduce the Class A
Note Principal Balance (after giving effect to the distributions of Interest
Collections and Principal Collections that are allocable to principal on the
Class A Notes on such Distribution Date) to the Invested Amount for such
Distribution Date (after giving effect to distributions of principal, if any,
and allocation of Loss Amounts on such Distribution Date) and (ii) the
Distribution Date in August, 2024, the amount by which the outstanding Class A
Note Principal Balance (after giving effect to all other amounts allocable to

and distributable as principal on the Class A Notes on such Distribution Date)
exceeds the sum of the amounts on deposit in the Collection Account available to
be distributed to the Class A Noteholders pursuant to Section 8.3(b) of the
Indenture.

     HELOCs: The mortgage loans originated pursuant to a Credit Line Agreement
and, including any Additional Balances with respect thereto, that are
transferred and assigned to the Indenture Trustee pursuant to Section 2.01 and
Section 2.10, together with the Related Documents, exclusive of mortgage loans
that are retransferred to the Sponsor or the Servicer from time to time pursuant
to Section 2.03, 2.05, 2.07 or 3.06 as from time to time are held as a part of
the Trust. The mortgage loans originally so held are identified in the HELOC
Schedule delivered on the Closing Date. The HELOCs shall also include any
Eligible Substitute HELOCs substituted by the Sponsor for a Defective HELOC
pursuant to Sections 2.03 and 2.05.

     HELOC Schedule: With respect to any date, the schedule of HELOCs included
in the Trust on such date. The schedule of Initial HELOCs as of the Initial
Cut-Off Date is the schedule set forth herein as Exhibit A, which schedule sets
forth as to each such HELOC, to the extent applicable, (i) the Cut-Off Date
Asset Balance, (ii) the Credit Limit, (iii) the Gross 

                                      9

<PAGE>

Margin, (iv) the Lifetime Rate Cap, (v) the account number, (vi) the current
Loan Rate, (vii) the Combined Loan-to-Value Ratio, (viii) a code specifying the
property type, (ix) a code specifying documentation type and (x) a code
specifying lien position. The HELOC Schedule will be deemed to be amended from
time to time to reflect Additional Balances, Eligible Substitute HELOCs and
Subsequent HELOCs.

     Indemnification Agreement:  The Indemnification Agreement dated as of
August 18, 1997 among the Company, the Sponsor, the Credit Enhancer and
Greenwich Capital Markets, Inc.

     Indenture:  The Indenture dated as of August 1, 1997, between the Issuer
and The First National Bank of Chicago, as Indenture Trustee, as the same may be
amended and supplemented from time to time.
     
     Indenture Trustee:  The First National Bank of Chicago under the Indenture,
its successors in interest and any successor trustee under the Indenture.

     Index:  With respect to each Interest Rate Adjustment Date for a HELOC, the
highest "prime rate" as published in the "Money Rates" table of The Wall Street
Journal as of the last business day of the previous Billing Cycle.

     Initial Cut-Off Date:  July 31, 1997.

     Initial Cut-Off Date Pool Balance:  $192,924,110.37.

     Initial HELOC: Each HELOC transferred and assigned to the Indenture
Trustee on the Closing Date.


     Insurance Agreement:  The insurance and reimbursement agreement dated as of
August 1, 1997 among the Sponsor, the Servicer, the Indenture Trustee and the
Credit Enhancer, including any amendments and supplements thereto.
     
     Insurance Proceeds: Proceeds paid by any insurer (other than the Credit
Enhancer) pursuant to any insurance policy covering a HELOC, or amounts required
to be paid by the Servicer pursuant to the last sentence of Section 3.04, net of
any component thereof (i) covering any expenses incurred by or on behalf of the
Servicer in connection with obtaining such proceeds, (ii) that is applied to the
restoration or repair of the related Mortgaged Property, (iii) released to the
Mortgagor in accordance with the Servicer's normal servicing procedures or (iv)
required to be paid to any holder of a mortgage senior to such HELOC.

     Interest Collections: As to any Distribution Date, the sum of all
payments by or on behalf of Mortgagors and any other amounts constituting
interest (including, without limitation, such portion of Insurance Proceeds and
Net Liquidation Proceeds as is allocable to interest on the applicable HELOC)
collected by the Servicer under the HELOCs (excluding any fees (including annual
fees) or late charges or similar administrative fees paid by Mortgagors) during
the related Collection Period and any deposits made to the Collection Account
during such Collection Period pursuant to Section 8.7(c)(i) of the Indenture
minus the Servicing Fee payable 

                                      10

<PAGE>


to the Servicer with respect to the related Collection Period. The terms of the
related Loan Agreement shall determine the portion of each payment in respect of
such HELOC that constitutes principal or interest.

     Interest Period:  With respect to any Distribution Date other than the
first Distribution Date, the period beginning on the preceding Distribution Date
and ending on the day preceding such Distribution Date, and in the case of the
first Distribution Date, the period beginning on the Closing Date and ending on
the day preceding the first Distribution Date.
     
     Interest Rate Adjustment Date:  With respect to each HELOC, any date on
which the Loan Rate is adjusted in accordance with the related Credit Line
Agreement.
     
     Invested Amount: With respect to any Distribution Date, an amount equal
to the Original Invested Amount minus (i) the amount of Principal Collections
previously distributed to Class A Noteholders (including amounts previously
distributed to Class A Noteholders from Principal Collections on deposit in the
Funding Account), amounts allocable to the Certificates and Noteholders'
Interest Collections that are used to reimburse Loss Amounts and amounts
distributed as Guaranteed Principal Distribution Amounts funded by withdrawals
from the Spread Account or draws under the Policy and minus (ii) an amount equal
to the Loss Amounts not previously absorbed by the Overcollateralization Amount,
funded by collections allocable to the Certificateholders' Interest or
reallocated to the Certificateholders' Interest (up to the Certificateholders'

Subordinated Amount) or funded by withdrawals from the Spread Account or draws
on the Policy.

     LIBOR:  As to any date, the rate for United States dollar deposits for one
month which appear on the Telerate Screen LIBOR Page 3750 as of 11:00 A.M.,
London time.  If such rate does not appear on such page (or such other page as
may replace that page on that service, or if such service is no longer offered,
such other service for displaying LIBOR or comparable rates as may be reasonably
selected by the Sponsor after consultation with the Indenture Trustee), the rate
will be the Reference Bank Rate.  If no such quotations can be obtained and no
Reference Bank Rate is available, LIBOR will be LIBOR applicable to the
preceding Distribution Date.

     LIBOR Business Day:  Any day other than (i) a Saturday or a Sunday or (ii)
a day on which banking institutions in the State of New York or in the city of
London, England are required or authorized by law to be closed.
     
     Lien: Any mortgage, deed of trust, pledge, conveyance, hypothecation,
assignment, participation, deposit arrangement, encumbrance, lien (statutory or
other), preference, priority right or interest or other security agreement or
preferential arrangement of any kind or nature whatsoever, including, without
limitation, any conditional sale or other title retention agreement, any
financing lease having substantially the same economic effect as any of the
foregoing and the filing of any financing statement under the UCC (other than
any such financing statement filed for informational purposes only) or
comparable law of any jurisdiction to evidence any of the foregoing; provided,
however, that any assignment pursuant to Section 5.02 hereof shall not be deemed
to constitute a Lien.

                                      11

<PAGE>


     Lifetime Rate Cap:  With respect to each HELOC with respect to which the
related Mortgage Note provides for a lifetime rate cap, the maximum Loan Rate
permitted over the life of such HELOC under the terms of the related Credit Line
Agreement previously delivered to the Indenture Trustee.
     
     Liquidated HELOC:  As to any Distribution Date, any HELOC in respect of
which the Servicer has determined, in accordance with the servicing procedures
specified herein, as of the end of the related Collection Period, that all
Liquidation Proceeds which it expects to recover with respect to the disposition
of such HELOC or the related REO have been recovered.
     
     Liquidation Expenses: Out-of-pocket expenses (exclusive of overhead)
which are incurred by the Servicer in connection with the liquidation of any
HELOC and not recovered under any insurance policy, including, without
limitation, legal fees and expenses, any unreimbursed amount expended pursuant
to Section 3.06 (including, without limitation, amounts advanced to correct
defaults on any mortgage loan which is senior to such HELOC and amounts advanced
to keep current or pay off a mortgage loan that is senior to such HELOC)
respecting the related HELOC and any related and unreimbursed expenditures with
respect to real estate property taxes, water or sewer taxes, condominium

association dues, property restoration or preservation or insurance against
casualty, loss or damage.

     Liquidation Loss Amount:  With respect to any Distribution Date and any
HELOC that becomes a Liquidated HELOC during the related Collection Period, the
unrecovered Asset Balance thereof at the end of such Collection Period, after
giving effect to the Net Liquidation Proceeds applied in reduction of such Asset
Balance.
     
     Liquidation Proceeds:  Proceeds (including Insurance Proceeds) received in
connection with the liquidation of any HELOC or related REO, whether through
trustee's sale, foreclosure sale or otherwise.
     
     Loan Agreement:  With respect to any HELOC, the related Credit Line
Agreement.

     Loan Purchase Price: With respect to any HELOC purchased from the Trust
on a Determination Date pursuant to Section 3.06 hereof, an amount equal to the
Asset Balance of such HELOC as of the date of purchase, plus one month's
interest on the outstanding Asset Balance thereof as of the beginning of the
preceding Collection Period computed at the Loan Rate, if any, together with,
without duplication, the aggregate amount of (i) all delinquent interest and
(ii) any Credit Enhancement Draw Amounts not previously repaid to the Credit
Enhancer relating to such HELOC.

     Loan Rate:  With respect to any HELOC and as of any day, the per annum rate
of interest applicable under the related Credit Line Agreement to the
calculation of interest for such day on the Asset Balance of such HELOC.
     
     Loan Rate Cap:  With respect to each HELOC, the lesser of (i) the Lifetime
Rate Cap, if any, or (ii) the applicable state usury ceiling, if any.

                                      12

<PAGE>

     Loss Amount:  With respect to any Distribution Date, the amount equal to
the product of (i) the Floating Allocation Percentage for such Distribution Date
and (ii) the aggregate of the Liquidation Loss Amounts for such Distribution
Date.
     
     Loss Reduction Amount:  With respect to any Distribution Date, the portion,
if any, of the Loss Amount for such Distribution Date and all prior Distribution
Dates that has not been (a) distributed to Class A Noteholders on such
Distribution Date pursuant to Section 8.3(a)(iii) or 8.3(a)(iv) of the Indenture
or by way of the Credit Enhancement Draw Amount or (b) reallocated to the
Certificate Principal Balance pursuant to Section 8.3(c) of the Indenture.
     
     Managed Amortization Period:  The period from the termination of the
Funding Period to the Rapid Amortization Commencement Date.

     Maximum Principal Payment:  With respect to any Distribution Date, the
Fixed Allocation Percentage of the Principal Collections for such Distribution
Date.


     Maximum Rate:  As to any Interest Period, the Weighted Average Net Loan
Rate for the Collection Period during which such Interest Period begins
(adjusted to an effective rate reflecting accrued interest calculated on the
basis of the actual number of days in the Collection Period commencing in the
month in which such Interest Period commences and a year assumed to consist of
360 days).
     
     Minimum Certificateholders' Interest:  With respect to any date, an amount
equal to the lesser of (a) 4% of the Pool Balance on such date and (b) the
Certificate Principal Balance as of the Closing Date.
     
     Minimum Monthly Payment:  With respect to any HELOC and any month, the
minimum amount required to be paid by the related Mortgagor in that month.

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

     Mortgage:  The mortgage, deed of trust or other instrument creating a first
or second lien on an estate in fee simple interest in real property securing a
HELOC.
     
     Mortgage File:  The mortgage documents listed in Section 2.01 pertaining to
a particular HELOC and any additional documents required to be added to the
Mortgage File pursuant to this Agreement.
     
     Mortgage Note:  With respect to a HELOC, the Credit Line Agreement pursuant
to which the related Mortgagor agrees to pay the indebtedness evidenced thereby
which is secured by the related Mortgage.
     
     Mortgaged Property:  The underlying property, including any real property
and improvements thereon, securing a HELOC.

     Mortgagor:  The obligor or obligors under a Loan Agreement.

                                      13

<PAGE>


     Net Liquidation Proceeds:  With respect to any Liquidated HELOC,
Liquidation Proceeds net of Liquidation Expenses.

     Net Loan Rate:  With respect to any HELOC and as to any day, the Loan Rate
less the Servicing Fee Rate, the Class S Note Rate, the Premium Fee Rate, the
Trustee Fee Rate and the Owner Trustee Fee Rate.
     
     Note Owner:  The Person who is the beneficial owner of a Book-Entry Note or
following the issuance of Definitive Notes, the registered owner of the Notes.
     
     Note Policy Claim Amount:  As defined in Section 4.02 herein.

     Noteholders:  The holders of the Notes.

     Noteholders' Collections: As to any period, the sum of Noteholders'

Interest Collections and Noteholders' Principal Collections.

     Noteholders' Interest Collections:  As to any Distribution Date, the
product of (i) the Interest Collections during the related Collection Period and
(ii) the Floating Allocation Percentage for such Distribution Date.
     
     Officer's Certificate:  A certificate signed by the President, an Executive
Vice President, a Senior Vice President, a Vice President, an Assistant Vice
President, the Treasurer, Assistant Treasurer, Controller or Assistant
Controller of the Sponsor or the Servicer, as the case may be, and delivered to
the Indenture Trustee.
     
     Opinion of Counsel:  A written opinion of counsel acceptable to the
Indenture Trustee, who may be in-house counsel for the Sponsor or the Servicer
(except that any opinion pursuant to Section 2.09 or relating to taxation must
be an opinion of independent outside counsel) and who, in the case of opinions
delivered to the Credit Enhancer and any Rating Agency, is reasonably acceptable
to it.
     
     Original Class A Note Principal Balance:  $189,065,000.

     Original Invested Amount:  $189,065,000.

     Overcollateralization Amount:  At the time of reference thereto, the
amount, if any, by which the Invested Amount exceeds the Class A Note Principal
Balance.

     Owner Trustee:  Wilmington Trust Company, not in its individual capacity
but solely as Owner Trustee under the Trust Agreement, its successors in
interest or any successor Owner Trustee under the Trust Agreement.
     
     Owner Trustee Fee:  A fee which is separately agreed to between the
Servicer and the Owner Trustee.

     Owner Trustee Fee Rate:  The per annum rate at which the Owner Trustee Fee
is calculated.

                                      14

<PAGE>


     Percentage Interest:  As to any Note, the percentage obtained by dividing
the principal denomination (or notional amount) of such Note by the aggregate of
the principal denominations (or notional amounts) of all Notes of the same
class.
     
     Person: Any individual, corporation, partnership, joint venture,
association, joint-stock company, trust, unincorporated organization or
government or any agency or political subdivision thereof.

     Policy:  The financial guaranty insurance policy number SB12015, dated as
of the Closing Date, issued by the Credit Enhancer to the Indenture Trustee for
the benefit of the Noteholders.

     
     Pool Balance:  With respect to any date, the aggregate of the Asset
Balances of all HELOCs as of such date.

     Pool Factor:  With respect to any Distribution Date, the percentage,
carried to seven places, obtained by dividing the Class A Note Principal Balance
for such Distribution Date by the Original Class A Note Principal Balance.
     
     Preference Claim:  As defined in Section 4.02.

     Premium Fee Rate:  As described in the Insurance Agreement.

     Principal Collections:  As to any Distribution Date, the sum of all
payments by or on behalf of Mortgagors and any other amounts constituting
principal (including, but not limited to, any portion of Insurance Proceeds or
Net Liquidation Proceeds  allocable to principal in respect of the applicable
HELOC, and Transfer Deposit Amounts, but excluding Foreclosure Profits)
collected by the Servicer under the HELOCs during the related Collection 
Period.  The terms of the related Loan Agreement shall determine the portion of
each payment in respect of a HELOC that constitutes principal or interest.

     Purchase Agreement:  The HELOC Purchase Agreement, dated as of August 1,
1997, between the Company and the Sponsor, with respect to the HELOCs.

     Rapid Amortization Commencement Date:  The earlier of (i) the Distribution
Date in September, 2003 and (ii) the Distribution Date next succeeding the
Collection Period in which a Rapid Amortization Event is deemed to occur
pursuant to Section 12.01 of the Indenture.
     
     Rapid Amortization Event:  As defined in Section 12.01 of the Indenture.

     Rapid Amortization Period:  The period commencing on the Rapid Amortization
Commencement Date and continuing until the termination of the Trust pursuant to
Section 7.01.

     Rating Agency: Moody's and Standard & Poor's. If such agency or a
successor is no longer in existence, "Rating Agency" shall be such statistical
credit rating agency, or other comparable Person, designated by the Sponsor and
the Credit Enhancer, notice of which designation shall be given to the Indenture
Trustee. References herein to the highest short term unsecured rating category
of a Rating Agency shall mean A-1+ or better in the case of Standard 

                                      15

<PAGE>


& Poor's and P-1 or better in the case of Moody's and in the case of any other
Rating Agency shall mean the ratings such other Rating Agency deems equivalent
to the foregoing ratings. References herein to the highest long-term rating
category of a Rating Agency shall mean "AAA" in the case of Standard & Poor's
and "Aaa" in the case of Moody's and in the case of any other Rating Agency, the
rating such other Rating Agency deems equivalent to the foregoing ratings.


     Record Date:  The last day preceding the related Distribution Date;
provided, however, that following the date on which Definitive Notes are
available the Record Date shall be the last day of the calendar month preceding
the month in which the related Distribution Date occurs.
     
     Reference Bank Rate: As to any Interest Period as follows: the
arithmetic mean (rounded upwards, if necessary, to the nearest one sixteenth of
a percent) of the offered rates for United States dollar deposits for one month
which are offered by the Reference Banks as of 11:00 A.M., London time, on the
second LIBOR Business Day prior to the first day of such Interest Period to
prime banks in the London interbank market for a period of one month in amounts
approximately equal to the outstanding Class A Note Principal Balance; provided
that at least two such Reference Banks provide such rate. If fewer than two
offered rates appear, the Reference Bank Rate will be the arithmetic mean of the
rates quoted by one or more major banks in New York City, selected by the
Sponsor after consultation with the Indenture Trustee, as of 11:00 A.M., New
York City time, on such date for loans in U.S. Dollars to leading European banks
for a period of one month in amounts approximately equal to the outstanding
Class A Note Principal Balance. If no such quotations can be obtained, the
Reference Bank Rate shall be LIBOR applicable to the preceding Interest Period.

     Reference Banks:  Three major banks that are engaged in the London
interbank market, selected by the Sponsor after consultation with the Indenture
Trustee.

     Reimbursement Amount:  As defined in Section 2.07 herein.

     Related Documents:  As defined in Section 2.01.

     REO:  A Mortgaged Property that is acquired by the Trust in foreclosure or
by deed in lieu of foreclosure.

     Required Overcollateralization Amount:  As of any Distribution Date, an
amount equal to the excess of (a) the "Spread Account Maximum" (as defined in
the Insurance Agreement) as of such Distribution Date over (b) the sum of (i)
the Certificateholders' Subordinated Amount as of such Distribution Date and
(ii) the amount of funds on deposit in the Spread Account as of such
Distribution Date.
     
     Responsible Officer:  When used with respect to the Indenture Trustee, any
officer of the Indenture Trustee with direct responsibility for the
administration of this Agreement and also, with respect to a particular matter,
any other officer to whom such matter is referred because of such officer's
knowledge of and familiarity with the particular subject.
     
     Retransfer Date:  As defined in Section 2.07.

                                      16

<PAGE>


     Retransfer Notice Date:  As defined in Section 2.07.


     SAIF:  The Savings Association Insurance Fund, as from time to time
constituted, created under the Financial Institutions Reform, Recovery and
Enhancement Act of 1989, or if at any time after the execution of this
instrument the Savings Association Insurance Fund is not existing and performing
duties now assigned to it, the body performing such duties on such date.
     
     Scheduled Principal Collections Distribution Amount:  With respect to any
Distribution Date during the Funding Period or the Managed Amortization Period
and the Class A Notes, an amount equal to the lesser of (i) the Maximum
Principal Payment and (ii) the Alternative Principal Payment.  With respect to
any Distribution Date in respect of the Rapid Amortization Period, the Maximum
Principal Payment.
     
     Securityholders:  The Noteholders and the Certificateholders.

     Servicer:  Headlands Mortgage Company, a closely-held California
corporation, any successor thereto and, after its termination as Servicer, any
successor hereunder.

     Servicing Certificate:  A certificate completed and executed by a Servicing
Officer in accordance with Section 4.01.

     Servicing Fee:  With respect to any Distribution Date, the product of (i)
the Servicing Fee Rate divided by 12 and (ii) the aggregate Asset Balance of the
HELOCs on the first day of the Collection Period preceding such Distribution
Date (or at the Cut-Off Date with respect to the first Distribution Date).
     
     Servicing Fee Rate:  0.50% per annum.

     Servicing Officer:  Any officer of the Servicer involved in, or responsible
for, the administration and servicing of the HELOCs whose name and specimen
signature appear on a list of servicing officers furnished to the Indenture
Trustee (with a copy to the Credit Enhancer) by the Servicer on the Closing
Date, as such list may be amended from time to time.
     
     Sponsor:  Headlands Mortgage Securities Inc. or its successor in interest.

     Spread Account:  The account created pursuant to Section 4.03 and
maintained pursuant to the Insurance Agreement.

     Spread Account Maximum:  As defined in the Insurance Agreement.

     Standard & Poor's: Standard & Poor's Ratings Group, a division of The
McGraw-Hill Companies, Inc., or its successor in interest.

     Subsequent HELOC:  Each HELOC acquired pursuant to Section 2.10 with funds
on deposit in the Funding Account during the Funding Period on the related
Subsequent Transfer Date.

                                      17

<PAGE>

     Subsequent Transfer Date:  With respect to Subsequent HELOCs, any

Distribution Date during the Funding Period on which Subsequent HELOCs are
transferred to the Trust.

     Teaser HELOCs: Those HELOCs with a Loan Rate that has not become fully
indexed.

     Teaser Period:  With respect to any HELOC, the payment period provided
under the related Credit Line Agreement during which time the interest rate on
the HELOC has not been fully indexed.
     
     Teaser Rate:  With respect to any HELOC, the Loan Rate applicable under the
related Credit Line Agreement during the Teaser Period of the HELOC.

     Telerate Screen LIBOR Page 3750:  The display designated as page 3750 on
the Telerate Service (or such other page as may replace page 3750 on that
service for the purpose of displaying London inter-bank offered rates of major
banks).

     Transfer Date:  With respect to each Subsequent HELOC, the Subsequent
Transfer Date, and with respect to each Eligible Substitute HELOC, the date on
which such Eligible Substitute HELOC shall have been transferred to the Trust.
     
     Transfer Deficiency:  As defined in Section 2.03.

     Transfer Deposit Amount:  As defined in Section 2.03.

     Trust:  The Issuer.

     Trust Agreement:  The Trust Agreement dated as of August 1, 1997, between
the Sponsor and the Owner Trustee, as the same may be amended and supplemented
from time to time.
     
     Trust Collateral Value:   As of any Distribution Date, the sum of (i) the
Pool Balance at the end of the prior calendar month, (ii) the aggregate Asset
Balances as of the related Cut-Off Dates of all Subsequent HELOCs previously
assigned to the Trust during the calendar month in which such Distribution Date
occurs and (iii) the amounts, if any, on deposit in the Funding Account at the
close of business on such Distribution Date.
     
     Trust Property:  The property and proceeds conveyed pursuant to Section
2.01, and certain other rights under this Agreement.

     Trustee Fee:  A fee which is separately agreed to between the Servicer and
the Indenture Trustee.

     Trustee Fee Rate:  The per annum rate at which the Trustee Fee is
calculated.

     UCC:  The Uniform Commercial Code, as amended from time to time, as in
effect in any specified jurisdiction.

                                      18

<PAGE>



     Unpaid Class A Note Interest Shortfall:  With respect to any Distribution
Date, the aggregate amount, if any, of Class A Note Interest that was accrued in
respect of a prior Distribution Date and has not been distributed to Class A
Noteholders.
     
     Unpaid Class S Note Interest Shortfall:  With respect to any Distribution
Date, the aggregate amount, if any, of Class S Note Interest that was accrued in
respect of a prior Distribution Date and has not been distributed to Class S
Noteholders.
     
     Voting Rights:  The portion of the aggregate voting rights of all the Notes
evidenced by a Class of Notes.  At all times during the term of this Agreement,
98% of all of the Voting Rights shall be allocated among Holders of the Class A
Notes and the Holders of the Class S Notes shall be entitled to 2% of all of the
Voting Rights.  Voting Rights allocated to a Class of Notes shall be allocated
among the Notes of each such Class in accordance with their respective
Percentage Interests.
     
     Weighted Average Net Loan Rate:  As to any Collection Period, the average
of the daily Net Loan Rate for each HELOC for each day during the related
Billing Cycle, weighted on the basis of the daily average of the related Asset
Balances outstanding for each day in such Billing Cycle for each HELOC as
determined by the Servicer in accordance with the Servicer's normal servicing
procedures.
     
     Section 1.02.  Other Definitional Provisions.

     (a)  Capitalized terms used herein and not otherwise defined herein have
the meanings assigned to them in the Indenture, or, if not defined therein, in
the Trust Agreement.

     (b)  All terms defined in this Agreement shall have the defined meanings
when used in any instrument governed hereby and in any certificate or other
document made or delivered pursuant hereto unless otherwise defined therein.

     (c)  As used in this Agreement, in any instrument governed hereby and in
any certificate or other document made or delivered pursuant hereto or thereto,
accounting terms not defined in this Agreement or in any such instrument,
certificate or other document, and accounting terms partly defined in this
Agreement or in any such instrument, certificate or other document to the extent
not defined, shall have the respective meanings given to them under generally
accepted accounting principles as in effect on the date of this Agreement or any
such instrument, certificate or other document, as applicable. To the extent
that the definitions of accounting terms in this Agreement or in any such
instrument, certificate or other document are inconsistent with the meanings of
such terms under generally accepted accounting principles, the definitions
contained in this Agreement or in any such instrument, certificate or other
document shall control.

     (d)  Any agreement, instrument or statute defined or referred to herein or
in any instrument or certificate delivered in connection herewith means such
agreement, instrument or statute as from time to time amended, modified or

supplemented and includes (in the case of agreements or instruments) references
to all attachments thereto and instruments incorporated therein; references to a
Person are also to its permitted successors and assigns.

                                      19

<PAGE>


     Section 1.03.  Interest Calculations.  All calculations of interest
hereunder that are made in respect of the Asset Balance of a HELOC shall be made
on a daily basis using a 360-day year.  All calculations of interest on the
Notes shall be made on the basis of the actual number of days in an Interest
Period and a year assumed to consist of 360 days.  The calculation of the
Servicing Fee shall be made on the basis of the actual number of days elapsed in
a 360-day year.  All dollar amounts calculated hereunder shall be rounded to the
nearest penny with one-half of one penny being rounded down.

                                  ARTICLE II

                            Conveyance of HELOCs;
                         Original Issuance of Notes;
                                Tax Treatment



     Section 2.01.  Conveyance of HELOCs; Retention of Obligation to Fund
Advances Under Credit Line Agreements. In consideration of the Issuer's delivery
to or upon the order of the Sponsor on the Closing Date of the net proceeds from
the sale of the Notes and Certificates and the other amounts to be distributed
from time to time to the Sponsor in accordance with the terms of this Agreement,
the Sponsor, concurrently with the execution and delivery of this Agreement,
hereby sells, transfers, assigns, sets over and otherwise conveys to the Issuer,
without recourse (subject to Sections 2.03 and 2.05), all of its right, title
and interest in and to (i) each Initial HELOC, including its Asset Balance and
all collections in respect thereof received on or after the Initial Cut-Off Date
(except with respect to interest payments on the Initial HELOCs, an amount equal
to 25 days' interest on the Original Pool Balance calculated at the weighted
average loan rate); (ii) property that secured an Initial HELOC that is acquired
by foreclosure or deed in lieu of foreclosure; (iii) all of the Sponsor's rights
under the Purchase Agreement (including all representations and warranties of
the Company contained therein); (iv) the Sponsor's rights under the hazard
insurance policies; (v) the Spread Account; (vi) the Policy; (vii) the Funding
Account; (viii) the rights to certain funds in the Deferred Interest Account and
(ix) any proceeds of the foregoing and all other assets included or to be
included in the Trust for the benefit of Securityholders; provided, however,
neither the Indenture Trustee nor the Trust assumes the obligation under any
Credit Line Agreement that provides for the funding of future advances to the
Mortgagor thereunder, and neither the Trust nor the Indenture Trustee shall be
obligated or permitted to fund any such future advances. With respect to the
HELOCs, Additional Balances shall be part of the related Asset Balance and are
hereby transferred to the Trust on the Closing Date pursuant to this Section
2.01, and therefore part of the Trust Property. On or prior to the Closing Date,
the Sponsor shall cause the Credit Enhancer to deliver the Policy to the

Indenture Trustee for the benefit of the Noteholders. It is the intention of the
Sponsor that the transfer and assignment contemplated by this Agreement shall
constitute a sale of the HELOCs and other Trust Property from the Sponsor to the
Issuer and the beneficial interest in and title to the HELOCs and the other
Trust Property shall not be part of the Sponsor's estate in the event of the
filing of a bankruptcy petition by or against the Sponsor under any bankruptcy
law. In the event that, notwithstanding the intent of the Sponsor, the transfer
and assignment contemplated hereby is held not to be a sale, this Agreement
shall constitute a grant of a security interest in the property referred to in
this Section 2.01 for the benefit of the Securityholders and the Credit
Enhancer.

                                      20

<PAGE>


     Each of the Company and the Sponsor agrees to take or cause to be taken
such actions and execute such documents (including, without limitation, the
filing of all necessary continuation statements for the UCC-1 financing
statements filed in the States of California and Delaware, respectively, (which
shall have been filed on or as of the Closing Date) describing the Cut-Off Date
Asset Balances and Additional Balances and naming (i) the Company as debtor and
the Sponsor as secured party, and (ii) the Sponsor as debtor and the Issuer as
secured party and any amendments to UCC-1 financing statements required to
reflect a change in the name or corporate structure of the Company or the
Sponsor or the filing of any additional UCC-1 financing statements due to the
change in the principal office of the Company or the Sponsor (within 10 days of
any event necessitating such filing) as are necessary to perfect and protect the
Noteholders' and Credit Enhancer's interests in each Cut-Off Date Asset Balance
and Additional Balance and the proceeds thereof (other than maintaining
possession by the Indenture Trustee of the HELOCs and the Mortgage Files).

     In connection with such transfer and assignment, the Servicer shall deliver
to the Indenture Trustee the following documents or instruments (each a "Related
Document" and together for each HELOC, the "Mortgage File") with respect to each
Initial HELOC on the Closing Date and will deliver with respect to each
Subsequent HELOC on the related Subsequent Transfer Date:

       (i)     the original Mortgage Note endorsed in blank;

       (ii)    an original Assignment of Mortgage in blank in recordable form;

       (iii)   the original recorded Mortgage or, if, in connection with
     any HELOC, the original recorded Mortgage with evidence of recording
     thereon cannot be delivered on or prior to the Closing Date because of a
     delay caused by the public recording office where such original Mortgage
     has been delivered for recordation or because such original Mortgage has
     been lost, the Sponsor shall deliver or cause to be delivered to the
     Indenture Trustee, a true and correct copy of such Mortgage, together with
     (i) in the case of a delay caused by the public recording office, an
     Officer's Certificate of the Sponsor stating that such original Mortgage
     has been dispatched to the appropriate public recording official or (ii) in
     the case of an original Mortgage that has been lost, a certificate by the

     appropriate county recording office where such Mortgage is recorded;

       (iv)    if applicable, the original intervening assignments, if any
     ("Intervening Assignments"), with evidence of recording thereon, showing a
     complete chain of title to the Mortgage from the originator to the
     Indenture Trustee or, if any such original Intervening Assignment has not
     been returned from the applicable recording office or has been lost, a true
     and correct copy thereof, together with (i) in the case of a delay caused
     by the public recording office, an Officer's Certificate of the Sponsor
     stating that such original Intervening Assignment has been dispatched to
     the appropriate public recording official for recordation or (ii) in the
     case of an original Intervening Assignment that has been lost, a
     certificate by the appropriate county recording office where such Mortgage
     is recorded;

                                      21

<PAGE>


       (v)     either a title policy, a title search or guaranty title with
     respect to the related Mortgaged Property;

       (vi)    the original of any guaranty executed in connection with the
     Mortgage Note;

       (vii)   the original of each assumption, modification, consolidation or
     substitution agreement, if any, relating to the HELOC; and

       (viii)  any security agreement, chattel mortgage or equivalent instrument
     executed in connection with the Mortgage;

provided, however, that as to any HELOC, if (a) as evidenced by an Opinion of
Counsel delivered to and in form and substance satisfactory to the Indenture
Trustee and the Credit Enhancer, (x) an optical image or other representation of
the Related Documents specified in clauses (i) through (viii) above are
enforceable in the relevant jurisdictions to the same extent as the original of
such document and (y) such optical image or other representation does not impair
the ability of an owner of such HELOC to transfer its interest in such HELOC,
and (b) the retention of such documents in such format will not result in a
reduction in the then current rating of the Notes, without regard to the Policy,
such optical image or other representation may be delivered by the Servicer, to
the Indenture Trustee in lieu of the physical documents specified above.

     The Sponsor hereby confirms to the Indenture Trustee that it has caused
the portions of the Electronic Ledgers relating to the Initial HELOCs as of the
Closing Date, and that it will cause such Electronic Ledgers with respect to
each Subsequent HELOC as of the related Subsequent Transfer Date, to be clearly
and unambiguously marked, and has made, or will make, the appropriate entries in
its general accounting records to indicate that such HELOCs have been
transferred to the Trust. The Servicer hereby confirms to the Indenture Trustee
that it has clearly and unambiguously made appropriate entries in its general
accounting records indicating that such HELOCs constitute part of the Trust and
are serviced by it on behalf of the Trust in accordance with the terms hereof.

The Servicer hereby confirms to the Indenture Trustee that it will clearly and
unambiguously make appropriate entries in its general accounting records
indicating that each Subsequent HELOC constitutes part of the Trust and is
serviced by it on behalf of the Trust in accordance with the terms hereof as of
the related Subsequent Transfer Date.

     Notwithstanding the characterization of the Class A Notes and the Class S
Notes as debt for Federal, state and local income and franchise tax purposes,
the parties hereto intend to treat the transfer of the HELOCs to the Trust as
provided herein as a sale, for certain non-tax purposes, of all the Sponsor's
right, title and interest in and to the HELOCs, whether now existing or
hereafter created, and the other property described above and all proceeds
thereof.  In the event such transfer is deemed not to be a sale for such
purposes, the Sponsor grants to the Trust, a security interest in all of such
party's right, title and interest in, to and under the HELOCs, whether now
existing or hereafter created, and the other property described above and all
proceeds thereof; and this Agreement shall constitute a security agreement under
applicable law.

                                      22

<PAGE>


     Within 90 days following delivery of the Mortgage Files to the Indenture
Trustee pursuant to this Section, the Indenture Trustee shall review each such
Mortgage File to ascertain that all required documents set forth in this Section
2.01 have been executed and received, and that such documents relate to the
HELOCs identified on the HELOC Schedule and in so doing the Indenture Trustee
may rely on the purported due execution and genuineness of any signature
thereon. If within such 90-day period the Indenture Trustee finds any document
constituting a part of a Mortgage File not to have been executed or received or
to be unrelated to the HELOCs identified in said HELOC Schedule or, if in the
course of its review, the Indenture Trustee determines that such Mortgage File
is otherwise defective in any material respect, the Indenture Trustee shall
promptly upon the conclusion of its review notify the Sponsor and the Credit
Enhancer, and the Sponsor shall have a period of 90 days after such notice
within which to correct or cure any such defect.

     The Indenture Trustee shall have no responsibility for reviewing any
Mortgage File except as expressly provided in this Section 2.01. In reviewing
any Mortgage File pursuant to this Section, the Indenture Trustee shall have no
responsibility for determining whether any document is valid and binding,
whether the text of any assignment or endorsement is in proper or recordable
form (except, if applicable, to determine if the Indenture Trustee is the
assignee or endorsee), whether any document has been recorded in accordance with
the requirements of any applicable jurisdiction, or whether a blanket assignment
is permitted in any applicable jurisdiction, whether any Person executing any
document is authorized to do so or whether any signature thereon is genuine, 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 Sponsor shall take all necessary steps to prepare and submit for

recordation an Assignment or Mortgage in the name of the Indenture Trustee for
each Initial HELOC within 30 days after the Closing Date and for each Subsequent
HELOC, within 30 days after the Subsequent Transfer Date.

     Section 2.02.  Further Encumbrance of Trust Property   (a)  Immediately
upon the conveyance to the Trust by the Sponsor of any item of the Trust
Property pursuant to Section 2.01, all right, title and interest of the Sponsor
in and to such item of Trust Property shall terminate, and all such right, title
and interest shall vest in the Trust, in accordance with the Trust Agreement and
Sections 3802 and 3805 of the Delaware Business Trust Act (12 Del. Code, Section
3801 et seq.).

     (b)  Immediately upon the vesting of the Trust Property in the Trust, the
Trust shall have the sole right to pledge or otherwise encumber, such Trust
Property.  Pursuant to the Indenture and contemporaneously with such property
vesting in the Trust pursuant to (a) above, the Trust shall grant a security
interest in the Trust Property to secure the repayment of the Notes.  The
Certificates shall represent the beneficial ownership interest in the Trust
Property, and the Certificateholders shall  be entitled to receive distributions
with respect thereto as set forth herein.

     (c)  Prior to the payment in full on the Notes, the payment of all amounts
due to the Credit Enhancer under the Insurance Agreement, the termination of the
Policy (as defined 

                                      23

<PAGE>

therein) and the surrender of the Policy by the Indenture Trustee to the Credit
Enhancer, the Indenture Trustee shall hold the Trust Property on behalf of the
Noteholders and the Credit Enhancer. Following the payment in full of the Notes
and the release and discharge of the Indenture, all covenants of the Issuer
under Article III of the Indenture shall, until payment in full of the
Certificates, remain as covenants of the Issuer for the benefit of the
Certificateholders, enforceable by the Certificateholders to the same extent as
such covenants were enforceable by the Noteholders prior to the discharge of the
Indenture. Any rights of the Indenture Trustee under Article III of the
Indenture, following the discharge of the Indenture, shall vest in the
Certificateholders.

     (d)  The Indenture Trustee shall, at such time as there are no Securities
outstanding and all sums due to (i) the Indenture Trustee or any agent or
counsel thereof pursuant to the Indenture, (ii) the Indenture Trustee pursuant
to this Agreement and (iii) the Credit Enhancer pursuant to the Insurance
Agreement, have been paid, release any remaining portion of the Trust Property
to the Sponsor; provided, that the release of the Spread Account is subject to
Section 2.05 of the Insurance Agreement.

     Section 2.03.  Acceptance by Indenture Trustee; Retransfer of HELOCs. (a)
The Trust hereby acknowledges its receipt of the Policy and the HELOCs, and
declares that the Indenture Trustee holds and will hold such instrument, and to
the extent that any documents are delivered to it pursuant to Section 2.01, will
hold such documents, and all amounts received by it thereunder and hereunder, in

trust, upon the terms herein set forth, for the use and benefit of all present
and future Securityholders and the Credit Enhancer. If the time to cure any
defect in respect of any HELOC of which the Indenture Trustee has notified the
Sponsor following the review pursuant to Section 2.01 has expired or if at any
time any loss is suffered by the Indenture Trustee on behalf of the Noteholders
or the Credit Enhancer, in respect of any HELOC as a result of (i) a defect in
any document constituting a part of its Mortgage File or (ii) an Assignment of
Mortgage to the Indenture Trustee not having been recorded as required by
Section 2.01, then on the next succeeding Business Day upon the deposit to the
Collection Account of the Transfer Deposit Amount (as defined below) or
substitution of an Eligible Substitute HELOC, if any, and upon satisfaction of
the applicable conditions described herein, all right, title and interest of the
Trust in and to such HELOC shall be deemed to be retransferred, reassigned and
otherwise reconveyed, without recourse, representation or warranty, to the
Sponsor on such Business Day and the Asset Balance of such HELOC shall be
deducted from the Pool Balance; provided, however, that interest accrued on the
Asset Balance of such HELOC to the end of the related Collection Period shall be
the property of the Trust. The Indenture Trustee shall determine if the
reduction of such Asset Balance from the Pool Balance in accordance with the
preceding sentence would cause the Certificate Principal Balance to be less than
the Minimum Certificateholders' Interest (a "Transfer Deficiency"), in which
event the Indenture Trustee shall deliver written notice of such deficiency to
the Sponsor, and within five Business Days after the Business Day of such
retransfer the Sponsor shall either (i) substitute an Eligible Substitute HELOC
or (ii) deposit into the Collection Account an amount (the "Transfer Deposit
Amount") in immediately available funds equal to the Transfer Deficiency
including all unpaid and accrued interest in the amount by which the Principal
Balance of the Defective HELOC exceeds the Principal Balance of the Eligible
Substitute HELOC or a combination of both (i) and (ii) above. Such reduction or
substitution and the actual payment of any Transfer Deposit Amount, if any,

                                      24

<PAGE>

shall be deemed to be payment in full for such HELOC. Upon receipt of any
Eligible Substitute HELOC or of written notification signed by a Servicing
Officer to the effect that the Transfer Deposit Amount in respect of a Defective
HELOC has been deposited into the Collection Account or, if the Certificate
Principal Balance is not reduced below the Minimum Certificateholders' Interest
as a result of the deemed retransfer of a Defective HELOC, then as promptly as
practicable following such deemed transfer, the Indenture Trustee shall execute
such documents and instruments of transfer presented by the Sponsor, in each
case without recourse, representation or warranty, and take such other actions
as shall reasonably be requested by the Sponsor to effect such transfer by the
Trust of such Defective HELOC pursuant to this Section. It is understood and
agreed that the obligation of the Sponsor to accept a transfer of a Defective
HELOC and to either convey an Eligible Substitute HELOC or to make a deposit of
any related Transfer Deposit Amount into the Collection Account shall constitute
the sole remedy respecting such defect available to Securityholders, the
Indenture Trustee and the Credit Enhancer against the Sponsor.

     The Servicer, promptly following the transfer of a Defective HELOC from or
to the Trust pursuant to this Section, shall amend the HELOC Schedule and make

appropriate entries in its general account records to reflect such transfer. 
The Servicer shall, following such retransfer, appropriately mark its records to
indicate that it is no longer servicing such HELOC on behalf of the Trust.  The
Sponsor, promptly following such transfer, shall appropriately mark its
Electronic Ledger and make appropriate entries in its general account records to
reflect such transfer.

     Notwithstanding any other provision of this Section, a retransfer of a
Defective HELOC to the Sponsor pursuant to this Section that would cause the
Certificate Principal Balance to be less than the Minimum Certificateholders'
Interest shall not occur if either the Sponsor fails to convey an Eligible
Substitute HELOC or to deposit into the Collection Account any related Transfer
Deposit Amount required by this Section with respect to the transfer of such
Defective HELOC.

     (b)  As to any Eligible Substitute HELOC or HELOCs, the Sponsor shall
deliver to the Indenture Trustee with respect to such Eligible Substitute HELOC
or HELOCs such documents and agreements as are required to be held by the
Indenture Trustee in accordance with Section 2.01. For any Collection Period
during which the Sponsor substitutes one or more Eligible Substitute HELOCs, the
Servicer shall determine the Transfer Deposit Amount which amount shall be
notified to and deposited by the Sponsor in the Collection Account at the time
of substitution. All amounts received in respect of the Eligible Substitute
HELOC or HELOCs during the Collection Period in which the circumstances giving
rise to such substitution occur shall not be a part of the Trust and shall not
be deposited by the Servicer in the Collection Account. All amounts received by
the Servicer during the Collection Period in which the circumstances giving rise
to such substitution occur in respect of any Defective HELOC so removed by the
Trust shall be deposited by the Servicer in the Collection Account. Upon such
substitution, the Eligible Substitute HELOC or HELOCs shall be subject to the
terms of this Agreement in all respects, and the Sponsor shall be deemed to have
made with respect to such Eligible Substitute HELOC or HELOCs, as of the date of
substitution, the covenants, representations and warranties set forth in Section
2.05. The procedures applied by the Sponsor in selecting each Eligible
Substitute HELOC shall not be materially adverse to the interests of the
Indenture Trustee, the Noteholders and the Credit Enhancer.

                                      25

<PAGE>


     Section 2.04. Representations and Warranties Regarding the Servicer and the
Sponsor.  The Servicer represents and warrants to the Indenture Trustee and the
Credit Enhancer that as of the Closing Date and as of each Subsequent Transfer
Date:

           (i)    The Servicer is a closely-held California corporation, validly
     existing and in good standing under the laws of the State of California,
     and has the corporate power to own its assets and to transact the business
     in which it is currently engaged.  The Servicer is duly qualified to do
     business as a foreign corporation and is in good standing in each
     jurisdiction in which the character of the business transacted by it or any
     properties owned or leased by it requires such qualification and in which

     the failure so to qualify would have a material adverse effect on the
     business, properties, assets, or condition (financial or other) of the
     Servicer;

           (ii)   The Servicer has the power and authority to make, execute,
     deliver and perform this Agreement and all of the transactions contemplated
     under this Agreement, and has taken all necessary corporate action to
     authorize the execution, delivery and performance of this Agreement.  When
     executed and delivered, this Agreement will constitute the legal, valid and
     binding obligation of the Servicer enforceable in accordance with its
     terms, except as enforcement of such terms may be limited by bankruptcy,
     insolvency, reorganization, moratorium or other similar laws affecting the
     enforcement of creditors' rights generally and by the availability of
     equitable remedies;

           (iii)  The Servicer is not required to obtain the consent of any
     other party or any consent, license, approval or authorization from, or
     registration or declaration with, any governmental authority, bureau or
     agency in connection with the execution, delivery, performance, validity or
     enforceability of this Agreement, except for such consent, license,
     approval or authorization, or registration or declaration, as shall have
     been obtained or filed, as the case may be, prior to the Closing Date;

           (iv)  The execution, delivery and performance of this Agreement by
     the Servicer will not violate any provision of any existing law or
     regulation or any order or decree of any court applicable to the Servicer
     or any provision of the Certificate of Incorporation or Bylaws of the
     Servicer, or constitute a material breach of any mortgage, indenture,
     contract or other agreement to which the Servicer is a party or by which
     the Servicer may be bound; and

           (v)   No litigation or administrative proceeding of or before any
     court, tribunal or governmental body is currently pending, or to the
     knowledge of the Servicer threatened, against the Servicer or any of its
     properties or with respect to this Agreement or the Notes.

The representations and warranties set forth in this Section 2.04(a) shall
survive the sale and assignment of the HELOCs to the Trust. Upon discovery of a
breach of any representations and warranties which materially and adversely
affects the interests of the Noteholders or the Credit Enhancer, the person
discovering such breach shall give prompt written notice to the other parties
and to the Credit Enhancer. Within 90 days of its discovery or its receipt of
notice of breach, or, with the prior written consent of a Responsible Officer of
the Indenture Trustee and 

                                      26

<PAGE>

the Credit Enhancer such longer period specified in such consent, the Servicer
shall cure such breach in all material respects.

     (b)  The Sponsor represents and warrants to the Indenture Trustee and the
Credit Enhancer that as of the Closing Date and as of each Subsequent Transfer

Date:

           (i)   The Sponsor is a Delaware corporation, validly existing and in
     good standing under the laws of the State of Delaware, and has the
     statutory power to own its assets and to transact the business in which it
     is currently engaged.  The Sponsor is duly qualified to do business as a
     foreign limited liability company and is in good standing in each
     jurisdiction in which the character of the business transacted by it or any
     properties owned or leased by it requires such qualification and in which
     the failure so to qualify would have a material adverse effect on the
     business, properties, assets, or condition (financial or other) of the
     Sponsor;

           (ii)  The Sponsor has the power and authority to make, execute,
     deliver and perform this Agreement and all of the transactions contemplated
     under this Agreement, and has taken all necessary corporate action to
     authorize the execution, delivery and performance of this Agreement.  When
     executed and delivered, this Agreement will constitute the legal, valid and
     binding obligation of the Sponsor enforceable in accordance with its terms,
     except as enforcement of such terms may be limited by bankruptcy,
     insolvency, reorganization, moratorium or other similar laws affecting the
     enforcement of creditors' rights generally and by the availability of
     equitable remedies;

           (iii) The Sponsor is not required to obtain the consent of any other
     party or any consent, license, approval or authorization from, or
     registration or declaration with, any governmental authority, bureau or
     agency in connection with the execution, delivery, performance, validity or
     enforceability of this Agreement;

           (iv)  The execution, delivery and performance of this Agreement by
     the Sponsor will not violate any provision of any existing law or
     regulation or any order or decree of any court applicable to the Sponsor or
     any provision of the Certificate of Incorporation or bylaws of the Sponsor,
     or constitute a material breach of any mortgage, indenture, contract or
     other agreement to which the Sponsor is a party or by which the Sponsor may
     be bound; and

           (v)   No litigation or administrative proceeding of or before any
     court, tribunal or governmental body is currently pending, or to the
     knowledge of the Sponsor threatened, against the Sponsor or any of its
     properties or with respect to this Agreement or the Notes.

The representations and warranties set forth in this Section 2.04(b) shall
survive the sale and assignment of the HELOCs to the Trust.  Upon discovery of a
breach of any representations and warranties which materially and adversely
affects the interests of the Noteholders or the Credit Enhancer, the person
discovering such breach shall give prompt written notice to the other parties
and to the Credit Enhancer.  Within 90 days of its discovery or its receipt of
notice of breach, or, with the prior written consent of a Responsible Officer of
the Indenture Trustee and 

                                      27


<PAGE>

the Credit Enhancer, such longer period specified in such consent, the Sponsor
shall cure such breach in all material respects.

     Section 2.05.  Representations and Warranties of the Sponsor Regarding the
HELOCs; Retransfer of Certain HELOCs.  (a)  The Sponsor hereby makes the
following representations and warranties as to the HELOCs on which the Issuer is
deemed to have relied in acquiring the HELOCs and upon which the Credit Enhancer
is deemed to rely in issuing the Policy.  Such representations and warranties
speak as of the execution and delivery of this Agreement and as of the Closing
Date in the case of  the Initial HELOCs and as of the related Transfer Date in
the case of the Subsequent HELOCs, but shall survive the sale, transfer, and
assignment of the HELOCs to the Issuer and the pledge thereof to the Indenture
Trustee pursuant to the Indenture,

           (i) As of the Closing Date with respect to the Initial HELOCs
     and the applicable Transfer Date with respect to any Subsequent HELOC and
     any Eligible Substitute HELOC and as of the date any Additional Balance is
     created, the information set forth in the HELOC Schedule for such HELOCs is
     true and correct in all material respects;

           (ii) The applicable Cut-Off Date Asset Balance has not been
     assigned or pledged, and the Sponsor is the sole owner and holder of such
     Cut-Off Date Asset Balance free and clear of any and all liens, claims,
     encumbrances, participation interests, equities, pledges, charges or
     security interests of any nature, and has full right and authority, under
     all governmental and regulatory bodies having jurisdiction over the
     ownership of the applicable HELOC, to sell, assign or transfer the same
     pursuant to this Agreement;

           (iii) As of the Closing Date with respect to the Initial HELOCs
     and the applicable Transfer Date with respect to any Subsequent HELOC and
     any Eligible Substitute HELOC, the related Mortgage Note and the Mortgage
     with respect to each HELOC have not been assigned or pledged, and the
     Sponsor is the sole owner and holder of the HELOC free and clear of any and
     all liens, claims, encumbrances, participation interests, equities,
     pledges, charges or security interests of any nature, and has full right
     and authority, under all governmental and regulatory bodies having
     jurisdiction over the ownership of the applicable HELOCs, to sell and
     assign the same pursuant to this Agreement;

           (iv) As of the Closing Date with respect to the Initial HELOCs
     and the applicable Transfer Date with respect to any Subsequent HELOCs and
     any Eligible Substitute HELOC, the related Mortgage is a valid and
     subsisting first or second lien, as set forth on the HELOC Schedule with
     respect to each related Mortgaged Property, and as of the applicable
     Cut-Off Date the related Mortgaged Property is free and clear of all
     encumbrances and liens having priority over the first or second lien, as
     applicable, of such Mortgage except for liens for (i) real estate taxes and
     special assessments not yet delinquent; (ii) any first mortgage loan
     secured by such Mortgaged Property and specified on the HELOC Schedule;
     (iii) covenants, conditions and restrictions, rights of way, easements and
     other matters of public record as of the date of recording that are

     acceptable to mortgage lending institutions generally; and (iv) other
     matters to which like properties are commonly subject which do not
     materially interfere with the benefits of the security intended to be
     provided by such Mortgage;

                                        28


<PAGE>

           (v) As of the Closing Date with respect to the Initial HELOCs
     and the applicable Transfer Date with respect to any Subsequent HELOC and
     any Eligible Substitute HELOC, there is no valid offset, defense or
     counterclaim of any obligor under any Loan Agreement or Mortgage;

           (vi) To the best knowledge of the Sponsor, as of the Closing
     Date with respect to the Initial HELOCs and the applicable Transfer Date
     with respect to any Subsequent HELOC and any Eligible Substitute HELOC,
     there is no delinquent recording or other tax or fee or assessment lien
     against any related Mortgaged Property;

           (vii) As of the Closing Date with respect to the Initial HELOCs
     and the applicable Transfer Date with respect to any Subsequent HELOC and
     any Eligible Substitute HELOC, there is no proceeding pending or, to the
     best knowledge of the Sponsor, threatened for the total or partial
     condemnation of the related Mortgaged Property, and such property is free
     of material damage;

           (viii) To the best knowledge of the Sponsor, as of the Closing
     Date with respect to the Initial HELOCs and the applicable Transfer Date
     with respect to any Subsequent HELOC and any Eligible Substitute HELOC,
     there are no mechanics' or similar liens or claims which have been filed
     for work, labor or material affecting the related Mortgaged Property which
     are, or may be, liens prior or equal to the lien of the related Mortgage,
     except liens which are fully insured against by the title insurance policy
     referred to in clause (xiii);

           (ix) No Minimum Monthly Payment is more than 60 days delinquent
     (measured on a contractual basis); and with respect to the Initial HELOCs
     none were delinquent;

           (x) As of the Closing Date with respect to the Initial HELOCs
     and the applicable Transfer Date with respect to any Subsequent HELOC and
     any Eligible Substitute HELOC, for each HELOC, the related Mortgage File
     contains each of the documents and instruments specified to be included
     therein;

           (xi) The related Mortgage Note and the related Mortgage at
     origination complied in all material respects with applicable state and
     federal laws, including, without limitation, usury, truth-in-lending, real
     estate settlement procedures, consumer credit protection, equal credit
     opportunity or disclosure laws applicable to the HELOC;

           (xii) On the Closing Date with respect to the Initial HELOCs

     and, to the extent not already included in such filing, on the applicable
     Transfer Date with respect to any Subsequent HELOC and any Eligible
     Substitute HELOC, the Sponsor has filed UCC-1 financing statements with
     respect to such HELOCs.

           (xiii) Either a lender's title insurance policy or binder was
     issued on the date of origination of the HELOC and each such policy is
     valid and remains in full force and effect, or a title search or guaranty
     of title customary in the relevant jurisdiction was obtained with respect
     to a HELOC as to which no title insurance policy or binder was issued;

                                        29


<PAGE>

           (xiv) As of the Closing Date with respect to the Initial HELOCs
     and the applicable Transfer Date with respect to any Subsequent HELOC and
     any Eligible Substitute HELOC, none of the Mortgaged Properties is a mobile
     home or a manufactured housing unit;

           (xv) As of the Cut-Off Date for the Initial HELOCs no more than
     1.75% of such HELOCs (by Initial Cut-Off Date Pool Balance), are secured by
     Mortgaged Properties located in one United States postal zip code;

           (xvi) The Combined Loan-to-Value Ratio for each HELOC was not in
     excess of 100%;

           (xvii) No selection procedure reasonably believed by the Sponsor
     to be adverse to the interests of the Securityholders or the Credit
     Enhancer was utilized in selecting the HELOCs;

           (xviii) The Sponsor has not transferred the HELOCs to the Trust
     with any intent to hinder, delay or defraud any of its creditors;

           (xix) The Minimum Monthly Payment with respect to any HELOC is
     not less than the interest accrued at the applicable Loan Rate on the
     average daily Asset Balance during the interest period relating to the date
     on which such Minimum Monthly Payment is due;

           (xx) As of the Closing Date with respect to the Initial HELOCs
     and the applicable Transfer Date with respect to any Subsequent HELOC and
     any Eligible Substitute HELOC, each Loan Agreement and each HELOC is an
     enforceable obligation of the related Mortgagor, except as the
     enforceability thereof may be limited by the bankruptcy, insolvency or
     similar laws affecting creditors' rights generally;

           (xxi) As of the Closing Date with respect to the Initial HELOCs
     and the applicable Transfer Date with respect to any Subsequent HELOC and
     any Eligible Substitute HELOC, the Sponsor has not received a notice of
     default of any senior mortgage loan related to a Mortgaged Property that
     has not been cured by a party other than the Servicer;

           (xxii) The definition of "prime rate" in each Credit Line

     Agreement relating to a HELOC does not differ materially from the
     definition in the form of Credit Line Agreement in Exhibit D;

           (xxiii) The weighted average remaining term to maturity of the
     Initial HELOCs on a contractual basis as of the Cut-Off Date is
     approximately 231.8 months.  On each date that the Loan Rates relating to
     HELOCs have been adjusted, interest rate adjustments on the HELOCs were
     made in compliance with the related Mortgages and Credit Line Agreement and
     applicable law.  Over the term of each HELOC, the Loan Rate may not exceed
     the related Loan Rate Cap, if any.  With respect to the Initial HELOCs, the
     Loan Rate Cap is 18.00%.  With respect to the Initial HELOCs, the margins
     range between 0%

                                      30

<PAGE>

     and 5.75% and the weighted average margin is approximately
     3.08% as of the related Cut-Off Date.  The Loan Rates on the Initial HELOCs
     range between 5.875% and 14% and the weighted average Loan Rate is
     approximately 7.30%;

           (xxiv) As of the Closing Date with respect to the Initial HELOCs
     and the applicable Transfer Date with respect to any Subsequent HELOC and
     any Eligible Substitute HELOC, each Mortgaged Property consists of a single
     parcel of real property with a one-to-four unit single family residence
     erected thereon, or an individual condominium unit, planned unit
     development unit or townhouse;

           (xxv) No more than 19.39% (by Initial Cut-Off Date Pool Balance)
     of the Initial HELOCs are secured by real property improved by individual
     condominium units, planned development units, townhouses or two-to-four
     family residences erected thereon, and approximately 80.61% (by Initial
     Cut-Off Date Pool Balance) of the Initial HELOCs are secured by real
     property with a detached one-family residence erected thereon;

           (xxvi) The Credit Limits on the Initial HELOCs range between
     $8,700 and $500,000 with an average of $50,014.75.  As of the applicable
     Cut-Off Date, no Initial HELOC had a principal balance in excess of
     approximately $300,000 and the average principal balance of the Initial
     HELOCs is equal to approximately $39,308.09 and the average Credit Limit
     Utilization Rate (weighted by credit line) of the Initial HELOCs is 74.87%;

           (xxvii) 100% of the Initial HELOCs are second liens;

           (xxviii) Either (A) this Agreement constitutes a valid transfer and
     assignment to the Trust of all right, title and interest of the Sponsor in
     and to the Cut-Off Date Asset Balances with respect to the applicable
     HELOCs, all monies due or to become due with respect thereto (excluding
     payments in respect of accrued interest due prior to the Cut-Off Date and
     with respect to interest payments on the Initial HELOCs, an amount equal to
     25 days' interest on the Original Pool Balance, calculated at the weighted
     average Loan Rate), and all proceeds of such Cut-Off Date Asset Balances
     with respect to the HELOCs and such funds as are from time to time

     deposited in the Collection Account (excluding any investment earnings
     thereon) and all other property specified in the definition of "Trust" as
     being part of the corpus of the Trust conveyed to the Trust, and upon
     payment for the Additional Balances, will constitute a valid transfer and
     assignment to the Indenture Trustee of all right, title and interest of the
     Sponsor in and to the Additional Balances, all monies due or to become due
     with respect thereto, and all proceeds of such Additional Balances and all
     other property specified in the definition of "Trust" relating to the
     Additional Balances or (B) this Agreement constitutes a grant of a security
     interest (as defined in the UCC as in effect in New York) in such property
     to the Indenture Trustee on behalf of the Trust. If this Agreement
     constitutes the grant of a security interest to the Trust in such property,
     and if the Indenture Trustee obtains and maintains possession of the
     Mortgage File for each HELOC, the Trust shall have a first priority
     perfected security interest in such property, subject to the effect of
     Section 9-306 of the UCC with respect to collections on the HELOCs that are
     deposited in the Collection Account in accordance with the next to last
     paragraph of Section 3.02(b); and

                                        31

<PAGE>

   (xxix) Each Mortgagor as of the Closing Date with respect to the Initial
  HELOCs or the Transfer Date with respect to any Subsequent HELOC is not
  insolvent or bankrupt.

With respect to the representations and warranties set forth in this Section
2.05 that are made to the best of the Sponsor's knowledge or as to which the
Sponsor has no knowledge, if it is discovered by the Sponsor, the Servicer, the
Credit Enhancer or a Responsible Officer of the Indenture Trustee that the
substance of such representation and warranty is inaccurate and such inaccuracy
materially and adversely affects the value of the related HELOC then,
notwithstanding the Sponsor's lack of knowledge with respect to the substance of
such representation and warranty being inaccurate at the time the representation
or warranty was made, such inaccuracy shall be deemed a breach of the applicable
representation or warranty.

     (b) It is understood and agreed that the representations and warranties set
forth in this Section 2.05 shall survive delivery of the respective Mortgage
Files to the Indenture Trustee pursuant to Section 2.01 and the termination of
the rights and obligations of the Servicer pursuant to Section 5.04 or 6.02.
Upon discovery by the Sponsor, the Servicer, the Credit Enhancer or a
Responsible Officer of the Indenture Trustee of a breach of any of the foregoing
representations and warranties, without regard to any limitation set forth
therein concerning the knowledge of the Sponsor as to the facts stated therein,
which materially and adversely affects the interests of the Trust or the
Noteholders or the Credit Enhancer in the related HELOC, the party discovering
such breach shall give prompt written notice to the other parties and the Credit
Enhancer. Within 90 days of its discovery or its receipt of notice of such
breach, the Sponsor shall use all reasonable efforts to cure such breach in all
material respects or shall, not later than the Business Day next preceding the
Distribution Date in the month following the Collection Period in which any such
cure period expired (or such later date that is acceptable to the Indenture

Trustee and the Credit Enhancer as evidenced by their written consents), either
(a) accept a transfer of such HELOC from the Trust or (b) substitute an Eligible
Substitute HELOC, each in the same manner and subject to the same conditions as
set forth in Section 2.03; provided, however, that the cure for any breach of a
representation and warranty relating to the characteristics of the HELOCs in the
aggregate shall be a repurchase of or substitution for only the HELOCs necessary
to cause such characteristics to be in compliance with the related
representation and warranty. Upon accepting such transfer and making any
required deposit into the Collection Account or substitution of an Eligible
Substitute HELOC, as the case may be, the Sponsor shall be entitled to receive
an instrument of assignment or transfer from the Indenture Trustee to the same
extent as set forth in Section 2.03 with respect to the transfer of HELOCs under
that Section.

          It is understood and agreed that the obligation of the Sponsor
to accept a retransfer of a HELOC as to which a breach has occurred and is
continuing and to make any required deposit in the Collection Account or to
substitute an Eligible Substitute HELOC, as the case may be, shall constitute
the sole remedy against the Sponsor respecting such breach available to
Noteholders, the Indenture Trustee on behalf of Noteholders and the Credit
Enhancer; provided, however, that the Sponsor shall defend and indemnify the
Indenture Trustee, the Credit Enhancer and the Noteholders against all
reasonable costs and expenses, and all losses, damages, claims and liabilities,
including reasonable fees and expenses of counsel and the amount of any
settlement entered into with the consent of the Sponsor (such consent not to be
unreasonably withheld), which may be asserted against or incurred by any of them
as a result of
                                      32
<PAGE>

any third-party action arising out of any breach of any such representation
and warranty. Notwithstanding the foregoing, with regard to any breach of
the representation and warranty set forth in Section 2.05(a)(xxviii), the
sale and assignment of the affected HELOCs to the Trust shall be deemed void
and the Sponsor shall pay to the Trust the sum of (i) the amount of the related
Asset Balances, plus unpaid accrued interest on each such Asset Balance at the
applicable Loan Rate to the date of payment, (ii) the amount of any loss
suffered by the Noteholders or the Credit Enhancer with respect to the affected
HELOCs and (iii) all amounts owing to the Credit Enhancer pursuant to the
Insurance Agreement.

     Section 2.06. Covenants of the Sponsor.  The Sponsor hereby covenants that:

     (a) Security Interests. Except for the transfer hereunder and the pledge of
the Certificate in connection with the Sponsor's Yield Maintenance Certificates,
Series 1997-1, the Sponsor will not sell, pledge, assign or transfer to any
other Person, or grant, create, incur, assume or suffer to exist any Lien on any
HELOC, whether now existing or hereafter created, or any interest therein; the
Sponsor will notify the Indenture Trustee and the Credit Enhancer of the
existence of any Lien on any HELOC immediately upon discovery thereof; and the
Sponsor will defend the right, title and interest of the Trust in, to and under
the HELOCs, whether now existing or hereafter created, against all claims of
third parties claiming through or under the Sponsor; provided, however, that
nothing in this Section 2.06(a) shall prevent or be deemed to prohibit the

Sponsor from suffering to exist upon any of the HELOCs any Liens for municipal
or other local taxes and other governmental charges if such taxes or
governmental charges shall not at the time be due and payable or if the Sponsor
shall currently be contesting the validity thereof in good faith by appropriate
proceedings and shall have set aside on its books adequate reserves with respect
thereto.

     (b) UCC-1 Financing Statements.  On the Closing Date with respect to the
Initial HELOCs and, to the extent not already included in such filing, on the
applicable Transfer Date with respect to any Subsequent HELOC and any Eligible
Substitute HELOC, the Sponsor will file UCC-1 financing statements with respect
to such HELOCs.

     (c) Negative Pledge.  The Sponsor hereby agrees not to transfer, assign,
exchange, pledge, finance, hypothecate, grant a security interest in or
otherwise convey the Certificates except in accordance with Sections 5.05 and
6.02 hereof and in accordance with the Insurance Agreement and the Trust
Agreement and the pledge of the Certificate in connection with the Sponsor's
Yield Maintenance Certificates, Series 1997-1.
     
     (d) Downgrading.  The Sponsor will not engage in any activity which would
result in a downgrading or withdrawal of the ratings on the Notes.

     (e) Amendment to Certificate of Incorporation.  The Sponsor will not
amend its Certificate of Incorporation without prior written notice to the
Indenture Trustee and the Rating Agencies and the prior written consent of
the Credit Enhancer which consent shall not be unreasonably withheld.

                                      33

<PAGE>

     (f) Principal Place of Business.  The Sponsor's principal place of
business is in California, and the Sponsor will not change its principal
place of business without prior written notice to the Indenture Trustee, the
Rating Agencies and to the Credit Enhancer.

     Section 2.07. Retransfers of HELOCs at Election of Sponsor.  Subject to
the conditions set forth below and Section 8.2 of the Indenture, the Sponsor
may, but shall not be obligated to, require the retransfer of HELOCs from the
Trust to the Sponsor as of the close of business on a Distribution Date (each,
a "Retransfer Date").  On the fifth Business Day (the "Retransfer Notice Date")
prior to the Retransfer Date designated in such notice, the Sponsor shall give
the Indenture Trustee, the Credit Enhancer and the Servicer a notice of the
proposed retransfer that contains a list of the HELOCs to be retransferred.
Such retransfers of HELOCs shall be permitted upon satisfaction of the
following conditions:

               (i) The Rapid Amortization Period shall not have commenced;

               (ii) On the Retransfer Date the Certificateholders' Interest
          (after giving effect to the removal from the Trust of the HELOCs
          proposed to be retransferred) is at least equal to the Minimum
          Certificateholders' Interest;


               (iii) The transfer of any HELOCs on any Retransfer Date during
          the Managed Amortization Period shall not, in the reasonable belief
          of the Sponsor, cause a Rapid Amortization Event to occur or an event
          which with notice or lapse of time or both would constitute a Rapid
          Amortization Event;

               (iv) On or before the Retransfer Date, the Sponsor shall have
          delivered to the Indenture Trustee a revised HELOC Schedule,
          reflecting the proposed transfer and the Retransfer Date, and the
          Servicer shall have marked the Electronic Ledger to show that the
          HELOCs retransferred to the Sponsor are no longer owned by the Trust;

               (v) The Sponsor shall represent and warrant that no selection
          procedures reasonably believed by the Sponsor to be adverse to the
          interests of the Noteholders or the Credit Enhancer were utilized in
          selecting the HELOCs to be removed from the Trust;

               (vi) In connection with each such retransfer of HELOCs pursuant
          to this Section, each Rating Agency shall have received on or prior
          to the related Retransfer Notice Date notice of such proposed
          retransfer of HELOCs and, prior to the Retransfer Date, shall have
          notified the Indenture Trustee and the Credit Enhancer in writing
          that such retransfer of HELOCs would not result in a reduction or
          withdrawal of its then current rating of the Notes without regard to
          the Policy; and

               (vii) The Sponsor shall have delivered to the Indenture Trustee
          and the Credit Enhancer an Officer's Certificate certifying that the
          items set forth in subparagraphs (i) through (vi), inclusive, have
          been performed or are true and correct, as the case may be.  The
          Indenture Trustee may conclusively rely on such Officer's
          Certificate, shall have no duty to make inquiries with regard to the
          matters set forth therein and shall incur no liability in so relying.

                                      34
<PAGE>

         In certain circumstances where the removal of such HELOCs results in
the Certificateholders' Interest being reduced below the Minimum
Certificateholders' Interest the Sponsor shall be permitted to remove such
HELOCs only if the Sponsor deposits an amount equal to the excess of the Minimum
Certificateholders' Interest over the Certificateholders' Interest (the
"Reimbursement Amount") in the Collection Account; provided, that, the Sponsor
shall not remove such HELOCs if the Reimbursement Amount would exceed $100,000.

         Upon receiving the requisite information from the Sponsor, the Servicer
shall perform in a timely manner those acts required of it, as specified above.
Upon satisfaction of the above conditions, on the Retransfer Date the Indenture
Trustee shall deliver, or cause to be delivered, to the Sponsor the Mortgage
File for each HELOC being so transferred, and the Indenture Trustee shall
execute and deliver to the Sponsor such other documents prepared by the Sponsor
as shall be reasonably necessary to transfer such HELOCs to the Sponsor. Any
such retransfer of the Trust's right, title and interest in and to HELOCs shall

be without recourse, representation or warranty by or of the Indenture Trustee
or the Trust to the Sponsor.

     Section 2.08. Execution and Authentication of Notes.  The Indenture
Trustee, on behalf of the Trust, has caused to be executed, authenticated and
delivered to or upon the order of the Sponsor, in exchange for the Trust,
concurrently with the sale, assignment and conveyance to the Indenture Trustee
of the Trust, Notes representing indebtedness of the Trust in authorized
denominations and the Certificates, evidencing the ownership of the Trust.

     Section 2.09. Tax Treatment. It is the intention of the Sponsor and the
Certificateholders that the Notes will be indebtedness of the Sponsor for
federal, state and local income and franchise tax purposes and for purposes of
any other tax imposed on or measured by income. The Sponsor, the Indenture
Trustee and each Noteholder (or Note Owner) by acceptance of its Note (or, in
the case of a Note Owner, by virtue of such Note Owner's acquisition of a
beneficial interest therein) agrees to treat the Notes (or beneficial interest
therein), for purposes of federal, state and local income or franchise taxes and
any other tax imposed on or measured by income, as indebtedness of the Sponsor
secured by the assets of the Trust and to report the transactions contemplated
by this Agreement on all applicable tax returns in a manner consistent with such
treatment. Each Noteholder agrees that it will cause any Note Owner acquiring an
interest in a Note through it to comply with this Agreement as to treatment of
the Notes as indebtedness for federal, state and local income and franchise tax
purposes and for purposes of any other tax imposed on or measured by income. The
Indenture Trustee will prepare and file all tax reports required hereunder
consistent with this Agreement except as may be required by or provided in
Section 3.15.

     Section 2.10. Conveyance of the Subsequent HELOCs. (a) Subject to the
satisfaction of the conditions set forth in Section 2.01 and paragraph (b)
below, in consideration of the Indenture Trustee's delivery on a Subsequent
Transfer Date to or upon the order of the Sponsor of all or a portion of the
amount in respect of Principal Collections in the Funding Account the Sponsor
shall, to the extent of the availability thereof, on the related Subsequent
Transfer Date transfer, assign, set over and otherwise convey to the Trust
without recourse (subject to Sections 2.03 and 2.05) all of its right, title and
interest in and to the Asset Balances of the Subsequent HELOCs and all Interest
Collections and Principal Collections in respect thereof received after the
Cut-Off Date for the Subsequent HELOCs (excluding payments in respect of accrued
interest

                                      35

<PAGE>

due prior to the related Transfer Date) or, with respect to any Additional
Balances with respect thereto, on or after the date of transfer to the
Trust. Future advances made to a Mortgagor under a Loan Agreement relating
to a Subsequent HELOC shall be part of the related Asset Balance and transferred
to the Trust pursuant to this Section 2.10, and, therefore, part of the Trust
Property upon the sale thereof to the Sponsor under the Purchase Agreement.

         On each Subsequent Transfer Date, the Indenture Trustee shall

acknowledge that the Sponsor has conveyed its right, title and interest in and
to each Subsequent HELOC and to the corresponding Related Documents and certain
other rights to the Indenture Trustee pursuant to this Agreement, and the
Indenture Trustee shall hold such documents hereunder for the benefit of the
Noteholders.

     (b) The obligation of the Indenture Trustee to accept the transfer of the
Subsequent HELOCs and the other property and rights related thereto described
in paragraph (a) above is subject to the satisfaction of each of the following
conditions on or prior to the Subsequent Transfer Date:

               (i) the Indenture Trustee shall have been provided with a letter
      from the Credit Enhancer consenting to such transfer of the Subsequent
      HELOCs (which consent shall not be unreasonably withheld or delayed);

               (ii) the Indenture Trustee shall have been provided with a
      HELOC Schedule, listing the Subsequent HELOCs delivered or to be
      delivered on such Subsequent Transfer Date;

               (iii) the Sponsor shall have deposited in the Collection Account
      all Principal Collections and Interest Collections in respect of such
      Subsequent HELOCs received after the Cut-Off Date (excluding payments in
      respect of accrued interest due prior to the related Transfer Date) for
      the Subsequent HELOCs;

               (iv) the representations and warranties of the Sponsor in
      Section 2.05 hereof, to the extent such representations and warranties
      do not pertain exclusively to the Initial HELOCs, are true and correct
      with respect to the Subsequent HELOCs as of the related Subsequent
      Transfer Date;

               (v) the Indenture Trustee shall have been provided with a letter
      from each Rating Agency (except from Moody's on a quarterly basis only)
      confirming that the transfer of the Subsequent HELOCs shall not result
      in a reduction or withdrawal of its then-current rating of the Notes;

               (vi) the Servicer shall acknowledge in writing that it has
      delivered the related Mortgage Files to the Indenture Trustee and
      complied with all other requirements with respect to the assignment of
      the related Mortgages specified therein;

               (vii) the Servicer shall represent and warrant that no selection
      procedures reasonably believed by the Servicer to be adverse to the
      interests of the Noteholders or the Credit Enhancer were utilized in
      selecting the Subsequent HELOCs; and

                                      36
<PAGE>

               (viii) the Sponsor shall have delivered to the Indenture
      Trustee an Officer's Certificate confirming the satisfaction of each
      condition precedent specified in this paragraph (b).

     (c) The obligation of the Trust to purchase any Subsequent HELOCs on a

Subsequent Transfer Date is subject to the following requirements: (i) the
remaining term to maturity of each such Subsequent HELOC may not exceed 300
months; (ii) the weighted average margin of the Subsequent HELOCs (by aggregate
Cut-Off Date Asset Balance with respect to such Subsequent HELOCs) plus any
Subsequent HELOCs that were previously transferred to the Trust is at least
2.00%; (iii) the weighted average Combined Loan-to-Value Ratio of the Subsequent
HELOCs (by aggregate Cut-Off Date Asset Balance with respect to such Subsequent
HELOCs) plus any Subsequent HELOCs previously transferred to the Trust is not
more than 90.00%; (iv) no such Subsequent HELOC will have a Cut-Off Date Asset
Balance in excess of $240,000; (v) at least 100% of such Subsequent HELOCs plus
any Subsequent HELOCs previously transferred to the Trust (by aggregate Cut-Off
Date Asset Balance with respect to such Subsequent HELOCs) are not more than 30
days delinquent (on a contractual basis) in the payment of a Minimum Monthly
Payment as of the Cut-Off Date for such Subsequent HELOCs; and (vi) any
Subsequent HELOC more than 30 days delinquent that is so purchased by the Trust
shall not have had its Credit Limit terminated or suspended prior to the
Subsequent Transfer Date with respect to such HELOC. On the last Distribution
Date of the Funding Period, the Sponsor shall have provided the Indenture
Trustee, the Rating Agencies and the Credit Enhancer with an Opinion of Counsel
to the effect that the transfers of the Subsequent HELOCs during the Funding
Period constitute a sale of the Asset Balances of the Subsequent HELOCs to the
Sponsor and a sale of or grant of a security interest in the Subsequent HELOCs
to the Indenture Trustee; provided, however, that in the event of a change of
law during the Funding Period that materially affects the method of perfecting
the security interest in the Subsequent HELOCs, the Sponsor shall (i) provide
the Indenture Trustee, the Rating Agencies and the Credit Enhancer with an
Opinion of Counsel to the effect that such transfer constitutes a sale of the
Asset Balances of the Subsequent HELOCs to the Sponsor and a sale of or grant of
a security interest in the Subsequent HELOCs to the Indenture Trustee, and (ii)
take such action as is necessary to perfect the interests of the Trust in the
Subsequent HELOCs.

                                 ARTICLE III

                         Administration and Servicing
                                  of HELOCs

     Section 3.01. The Servicer. (a) The Servicer is hereby authorized to act as
agent for the Trust and in such capacity shall manage, service, administer and
make collections on the HELOCs and perform the other actions under this
Agreement. The Servicer shall service and administer the HELOCs in a manner
consistent with the terms of this Agreement and with general industry practice
and shall have full power and authority, acting alone or through a subservicer,
to do any and all things in connection with such servicing and administration
which it may deem necessary or desirable, it being understood, however, that the
Servicer shall at all times remain responsible to the Indenture Trustee, the
Securityholders and the Credit Enhancer for the performance of its duties and
obligations hereunder in accordance with the terms hereof. Any amounts received
by any subservicer in respect of a HELOC shall be deemed to have been

                                      37
<PAGE>

received by the Servicer whether or not actually received by it. Without

limiting the generality of the foregoing, the Servicer shall continue, and is
hereby authorized and empowered by the Trust, to execute and deliver, on
behalf of the Trust, 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 HELOCs and with respect to the Mortgaged
Properties and to make deposits to and withdrawals from the Collection Account.
The Indenture Trustee and the Owner Trustee shall, upon the written request of
a Servicing Officer, furnish the Servicer with any powers of attorney and
other documents necessary or appropriate to enable the Servicer to carry out
its servicing and administrative duties hereunder. The Servicer in such
capacity may also consent to the placing of a lien senior to that of any
Mortgage on the related Mortgaged Property, provided that

               (i) such Mortgage succeeded to a first lien position after the
          related HELOC was conveyed to the Trust and, immediately following
          the placement of such senior lien, such Mortgage is in a second lien
          position and the outstanding principal amount of the mortgage loan
          secured by such subsequent senior lien is no greater than the
          outstanding principal amount of the senior mortgage loan secured by
          the Mortgaged Property as of the date the related HELOC was
          originated; or

               (ii) the Mortgage relating to such HELOC was in a second lien
          position as of the Cut-Off Date and the new senior lien secures a
          mortgage loan that refinances an existing first mortgage loan and
          the outstanding principal amount of the replacement first mortgage
          loan immediately following such refinancing is not greater than the
          outstanding principal amount of such existing first mortgage loan at
          the date of origination of such HELOC;

provided, further, that such senior lien does not secure a note that provides
for negative amortization.

         The Servicer may also, without prior approval from the Rating Agencies
or the Credit Enhancer, increase the Credit Limits on HELOCs provided that (i)
new appraisals are obtained and the Combined Loan-to-Value Ratios of the HELOCs
after giving effect to such increase are less than or equal to the Combined
Loan-to-Value Ratios of the HELOCs as of the Cut-Off Date and (ii) such
increases are consistent with the Servicer's credit and collection policies. No
material change or departure from the Servicer's credit and collection policies
with respect to any HELOCs as in effect as of the Closing Date shall be
permitted without the prior written consent of the Credit Enhancer.

         In addition, the Servicer may agree to changes in the terms of a HELOC
at the request of the Mortgagor; provided that (i) such changes do not
materially and adversely affect the interests of Securityholders or the Credit
Enhancer, (ii) such changes are consistent with prudent and customary business
practice as evidenced by a certificate signed by a Servicing Officer delivered
to the Indenture Trustee and the Credit Enhancer and (iii) the Rating Agencies
are promptly notified of the changes.

         In addition to the foregoing, the Servicer may solicit Mortgagors to
change any other terms of the related HELOCs; provided that such changes (i) do
not materially and adversely affect the interest of Securityholders or the

Credit Enhancer and (ii) are consistent with prudent

                                      38

<PAGE>

and customary business practice as evidenced by a certificate signed by a
Servicing Officer delivered to the Indenture Trustee and the Credit Enhancer.
Nothing herein shall limit the right of the Servicer to solicit Mortgagors
with respect to new loans (including mortgage loans) that are not HELOCs.

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

     (b) In the event that the rights, duties and obligations of the Servicer
are terminated hereunder, any successor to the Servicer in its sole discretion
may, to the extent permitted by applicable law, terminate the existing
subservicer arrangements with any subservicer or assume the terminated
Servicer's rights under such subservicing arrangements which termination or
assumption will not violate the terms of such arrangements.

     Section 3.02. Collection of Certain HELOCs Payments. (a) The Servicer shall
make reasonable efforts to collect all payments called for under the terms and
provisions of the HELOCs, and shall, to the extent such procedures shall be
consistent with this Agreement, follow such collection procedures as it follows
with respect to home equity loans in its servicing portfolio comparable to the
HELOCs. Consistent with the foregoing, and without limiting the generality of
the foregoing, the Servicer may in its discretion (i) waive any late payment
charge or any assumption fees or other fees which may be collected in the
ordinary course of servicing such HELOC and (ii) arrange with a Mortgagor a
schedule for the payment of interest due and unpaid; provided that such
arrangement is consistent with the Servicer's policies with respect to the home
equity loans it owns or services; provided, further, that notwithstanding such
arrangement such HELOCs will be included in the information regarding delinquent
HELOCs set forth in the Servicing Certificate and monthly statement to
Noteholders pursuant to Section 4.01.

     (b) The Indenture Trustee shall establish and maintain a trust account (the
"Collection Account") titled "The First National Bank of Chicago as Indenture
Trustee, in trust for the registered holders of Revolving Home Equity Loan
Asset-Backed Notes, Series 1997-1 and Capital Markets Assurance Corporation."
The Collection Account shall be an Eligible Account. The Servicer shall on the
Closing Date deposit into the Collection Account any amounts representing
payments on, and any collections in respect of, the Initial HELOCs received
after the applicable Cut-Off Date and prior to the Closing Date (exclusive of
payments in respect of accrued interest due on or prior to such Cut-Off Date and
with respect to interest payments on the Initial HELOCs, an amount equal to 25
days' interest on the Original Pool Balance, calculated at the weighted average
Loan Rate), and thereafter the Servicer, or the Sponsor, as the case may be,
shall deposit into the Collection Account within two Business Days following
receipt thereof the following payments and collections received or made by it
(without duplication):


               (i)  all collections on and in respect of the HELOCs;

               (ii) the amounts, if any, deposited to the Collection Account
           pursuant to Section 3.04;

                                      39
<PAGE>

               (iii) Net Liquidation Proceeds;

               (iv) Insurance Proceeds (including, for this purpose, any
           amount required to be credited by the Servicer pursuant to the
           last sentence of Section 3.04 and excluding the portion thereof,
           if any, that has been applied to the restoration or repair of the
           related Mortgaged Property or released to the related Mortgagor in
           accordance with the normal servicing procedures of the Servicer);

               (v) any amounts required to be deposited therein pursuant to
           Section 7.01;

               (vi) any amounts transferred from the Deferred Interest Account
           pursuant to Section 8.8 of the Indenture;

               (vii) amounts transferred from the Funding Account pursuant to
           Sections 8.7(c)(i) and 8.7(c)(iii)(C) of the Indenture;

               (viii) any Transfer Deposit Amounts; and

               (ix) any amounts drawn under the Policy pursuant to Section 4.02;

provided, however, that with respect to each Collection Period, the Servicer
shall be permitted to retain from payments in respect of interest on the HELOCs,
the Servicing Fee for such Collection Period. The foregoing requirements
respecting deposits to the Collection Account are exclusive, it being understood
that, without limiting the generality of the foregoing, the Servicer need not
deposit in the Collection Account amounts representing Foreclosure Profits, fees
(including annual fees) or late charge penalties payable by Mortgagors, or
amounts received by the Servicer for the accounts of Mortgagors for application
towards the payment of taxes, insurance premiums, assessments, excess pay off
amounts and similar items. The Servicer shall remit all Foreclosure Profits to
the Sponsor.

         The Indenture Trustee shall hold amounts deposited in the Collection
Account as trustee for the Noteholders and for the Credit Enhancer.  The
Servicer shall notify the Indenture Trustee and the Credit Enhancer in writing
on each Determination Date of the amount of payments and collections in the
Collection Account allocable to Interest Collections and Principal Collections
for the related Distribution Date.  Following such notification, the Servicer
shall be entitled to withdraw from the Collection Account and retain any
amounts that constitute income and gain realized from the investment of such
payments and collections.

         At the direction of the Servicer, the Indenture Trustee shall invest

funds in the Collection Account in Eligible Investments.  All income and gain
realized from any investment in Eligible Investments of funds in the Collection
Account shall be for the benefit of the Servicer and shall be subject to its
withdrawal from time to time.  The amount of any losses incurred in respect of
the principal amount of any such investments shall be deposited in the
Collection Account by the Servicer out of its own funds immediately as realized.

                                      40
<PAGE>

     Section 3.03. Withdrawals from the Collection Account.  From time to time,
withdrawals may be made from the Collection Account by the Servicer for the
following purposes:

               (i) If not received by the Servicer pursuant to Section 3.02(b),
         to the Servicer as payment for its Servicing Fee pursuant to
         Section 3.08;

               (ii) To pay to the Servicer amounts on deposit in the Collection
         Account that are not to be included in the distributions and payments
         pursuant to Section 8.3 of the Indenture to the extent provided by
         the second to the last and the last paragraph of Section 3.02(b);

               (iii) To make or to permit the Paying Agent to make
         distributions and payments pursuant to Section 8.3 of the Indenture;

               (iv) Prior to the Collection Period preceding the Rapid
         Amortization Commencement Date, to pay to the Sponsor the amount of
         any Additional Balances as and when created during the related
         Collection Period, provided, that the aggregate amount so paid to the
         Sponsor in respect of Additional Balances at any time during any
         Collection Period shall not exceed the amount of Principal Collections
         theretofore received for such Collection Period;

               (v) To make deposits to the Funding Account pursuant to
         Section 8.7 of the Indenture;

               (vi) To pay to the Servicer any Liquidation Expenses not
         reimbursed prior to the deposit of Net Liquidation Proceeds to the
         Collection Account;

               (vii) Upon termination of the Trust, to make any payments
         required by Section 7.01.

         If the Servicer deposits in the Collection Account any amount not
required to be deposited therein or any amount in respect of payments by
Mortgagors made by checks subsequently returned for insufficient funds or other
reason for non-payment it may at any time withdraw such amount from the
Collection Account, and any such amounts shall not be included in the amounts to
be deposited in the Collection Account pursuant to Section 3.02(b), any
provision herein to the contrary notwithstanding.

     Section 3.04. Maintenance of Hazard Insurance; Property Protection
Expenses. The Servicer shall cause to be maintained for each HELOC hazard

insurance naming the Servicer or the related subservicer as loss payee
thereunder providing extended coverage in an amount which is at least equal to
the lesser of (i) the maximum insurable value of the improvements securing such
HELOC from time to time or (ii) the combined principal balance owing on such
HELOC and any mortgage loan senior to such HELOC from time to time. The Servicer
shall also maintain on property acquired upon foreclosure, or by deed in lieu of
foreclosure, hazard insurance with extended coverage in an amount which is at
least equal to the lesser of (i) the maximum insurable value from time to time
of the improvements which are a part of such

                                      41
<PAGE>

property or (ii) the combined principal balance owing on such HELOC
and any mortgage loan senior to such HELOC at the time of such foreclosure
or deed in lieu of foreclosure plus accrued interest and the good-faith
estimate of the Servicer of related Liquidation Expenses to be incurred
in connection therewith. Amounts collected by the Servicer under any such
policies shall be deposited in the Collection Account to the extent
called for by Section 3.02. In cases in which any Mortgaged Property is
located in a federally designated flood area, the hazard insurance to be
maintained for the related HELOC shall include flood insurance. All such flood
insurance shall be in such amounts as are required under applicable guidelines
of the Federal Flood Emergency Act. The Servicer shall be under no obligation to
require that any Mortgagor maintain earthquake or other additional insurance and
shall be under no obligation itself to maintain any such additional insurance on
property acquired in respect of a HELOC, other than pursuant to such applicable
laws and regulations as shall at any time be in force and as shall require such
additional insurance. If the Servicer shall obtain and maintain a blanket policy
consistent with prudent industry standards insuring against hazard losses on all
of the HELOCs in an aggregate amount prudent under industry standards, it shall
conclusively be deemed to have satisfied its obligations as set forth in the
first sentence of this Section 3.04 and if there shall have been a loss which
would have been covered by such policy, deposit in the Collection Account, as
the case may be, the amount not otherwise payable under the blanket policy
because of any deductible clause.

     Section 3.05. Assumption and Modification Agreements. In any case in which
a Mortgaged Property has been or is about to be conveyed by the Mortgagor, the
Servicer shall exercise its right to accelerate the maturity of such HELOC
consistent with the then current practice of the Servicer and without regard to
the inclusion of such HELOC in the Trust. If it elects not to enforce its right
to accelerate or if it is prevented from doing so by applicable law, the
Servicer (so long as such action conforms with the underwriting standards
generally acceptable in the industry at the time for new origination) is
authorized to take or enter into an assumption and modification agreement from
or with the Person to whom such Mortgaged Property has been or is about to be
conveyed, pursuant to which such Person becomes liable under the Loan Agreement
and, to the extent permitted by applicable law, the Mortgagor remains liable
thereon. The Servicer shall notify the Indenture Trustee that any assumption and
modification agreement has been completed by delivering to the Indenture Trustee
an Officer's Certificate signed by a Servicing Officer certifying that such
agreement is in compliance with this Section 3.05 and by forwarding to the
Indenture Trustee or to the applicable Custodian, as agent for the Indenture

Trustee, the original copy of such assumption and modification agreement. Any
such assumption and modification agreement shall, for all purposes, be
considered a part of the related Mortgage File to the same extent as all other
documents and instruments constituting a part thereof. No change in the terms of
the related Loan Agreement may be made by the Servicer in connection with any
such assumption to the extent that such change would not be permitted to be made
in respect of the original Loan Agreement pursuant to the fourth paragraph of
Section 3.01(a). Any fee collected by the Servicer for entering into any such
agreement will be retained by the Servicer as additional servicing compensation.

     Section 3.06. Realization Upon Defaulted HELOCs; Repurchase of Certain
HELOCs. The Servicer shall foreclose upon or otherwise comparably convert to
ownership Mortgaged Properties securing such of the HELOCs as come into and
continue in default when, in the

                                      42
<PAGE>

opinion of the Servicer based upon the practices and procedures referred to in
the following sentence, no satisfactory arrangements can be made for collection
of delinquent payments pursuant to Section 3.02;
provided that if the Servicer has actual knowledge or reasonably believes
that any Mortgaged Property is affected by hazardous or toxic wastes or
substances and that the acquisition of such Mortgaged Property would not be
commercially reasonable, then the Servicer will not cause the Trust to acquire
title to such Mortgaged Property in a foreclosure or similar proceeding. In
connection with such foreclosure or other conversion, the Servicer shall follow
such practices (including, in the case of any default on a related senior
mortgage loan, the advancing of funds to correct such default) and procedures as
it shall deem necessary or advisable and as shall be normal and usual in its
general mortgage servicing activities. The foregoing is subject to the proviso
that the Servicer shall not be required to incur any Liquidation Expenses or to
otherwise expend its own funds in connection with any foreclosure or towards the
correction of any default on a related senior mortgage loan or restoration of
any property unless it shall determine that such expenditure will increase Net
Liquidation Proceeds.

         In the event that title to any Mortgaged Property is acquired in
foreclosure or by deed in lieu of foreclosure, the deed or certificate of sale
shall be issued to the Indenture Trustee, or to its nominee on behalf of the
Trust.

         The Servicer, in its sole discretion, shall have the right but not the
obligation to purchase for its own account from the Trust any HELOC which is 91
days or more delinquent. The price for any HELOC purchased hereunder (which
shall be at a purchase price equal to the Loan Purchase Price thereof), shall be
deposited in the Collection Account and the Indenture Trustee, upon receipt of a
certificate from the Servicer in the form of Exhibit C-1 hereto, shall release
or cause to be released to the Servicer the related Mortgage File and shall
execute and deliver such instruments of transfer or assignment prepared by the
Servicer, in each case without recourse, representation or warranty, as shall be
necessary to vest in the purchaser of such HELOC any HELOC released pursuant
hereto and the Servicer shall succeed to all the Indenture Trustee's right,
title and interest in and to such HELOC and all security and documents related

thereto. Such assignment shall be an assignment outright and not for security.
The Servicer shall thereupon own such HELOC, and all security and documents,
free of any further obligation to the Indenture Trustee, the Credit Enhancer or
the Securityholders with respect thereto.

     Section 3.07. Indenture Trustee to Cooperate. On or before each
Distribution Date, the Servicer will notify the Indenture Trustee of the payment
in full of the Asset Balance of any HELOC during the preceding Collection
Period, which notification shall be by a certification (which certification
shall include a statement to the effect that all amounts received in connection
with such payment which are required to be deposited in the Collection Account
pursuant to Section 3.02 have been so deposited or credited) of a Servicing
Officer. Upon any such payment in full, the Servicer is authorized to execute,
pursuant to the authorization contained in Section 3.01, if the assignments of
Mortgage have been recorded as required hereunder, an instrument of satisfaction
regarding the related Mortgage, which instrument of satisfaction shall be
recorded by the Servicer if required by applicable law and be delivered to the
Person entitled thereto. It is understood and agreed that no expenses incurred
in connection with such instrument of satisfaction or transfer shall be
reimbursed from amounts deposited in the Collection Account. If the Indenture
Trustee is holding the Mortgage Files, from time to time and as appropriate for
the servicing or foreclosure of any HELOC, or in connection with the payment in
full of the Asset

                                      43
<PAGE>

Balance of any HELOC, the Indenture Trustee shall, upon request of the
Servicer and delivery to the Indenture Trustee of a Request for Release
substantially in the form attached hereto as Exhibit C signed by a Servicing
Officer, release the related Mortgage File to the Servicer and the
Indenture Trustee shall execute such documents, in the forms provided by the
Servicer, as shall be necessary to the prosecution of any such proceedings or
the taking of other servicing actions. Such trust receipt shall obligate the
Servicer to return the Mortgage File to the Indenture Trustee when the need
therefor by the Servicer no longer exists unless the HELOC shall be liquidated,
in which case, upon receipt of a certificate of a Servicing Officer similar to
that hereinabove specified, the trust receipt shall be released by the Indenture
Trustee or such Custodian to the Servicer.

         In order to facilitate the foreclosure of the Mortgage securing any
HELOC that is in default following recordation of the Assignments of Mortgage in
accordance with the provisions hereof, the Indenture Trustee shall, if so
requested in writing by the Servicer, execute an appropriate assignment in the
form provided to the Indenture Trustee by the Servicer to assign such HELOC for
the purpose of collection to the Servicer or to the related subservicer (any
such assignment shall unambiguously indicate that the assignment is for the
purpose of collection only), and, upon such assignment, the Servicer will
thereupon bring all required actions in its own name and otherwise enforce the
terms of the HELOC and deposit the Net Liquidation Proceeds, exclusive of
Foreclosure Profits, received with respect thereto in the Collection Account. In
the event that all delinquent payments due under any such HELOC are paid by the
Mortgagor and any other defaults are cured, then the Servicer shall promptly
reassign such HELOC to the Indenture Trustee and return the related Mortgage

File to the place where it was being maintained.

     Section 3.08. Servicing Compensation; Payment of Certain Expenses by
Servicer. The Servicer shall be entitled to receive the Servicing Fee pursuant
to Section 3.03 as compensation for its services in connection with servicing
the HELOCs. Moreover, additional servicing compensation in the form of late
payment charges or other receipts not required to be deposited in the Collection
Account (other than Foreclosure Profits) shall be retained by the Servicer. The
Servicer shall be required to pay all expenses incurred by it in connection with
its activities hereunder (including payment of all other fees and expenses not
expressly stated hereunder to be for the account of the Securityholders) and
shall not be entitled to reimbursement therefor except as specifically provided
herein. Liquidation Expenses are reimbursable to the Servicer solely from
related Liquidation Proceeds.

     Section 3.09. Annual Statement as to Compliance.

     (a) The Servicer will deliver to the Indenture Trustee, the Credit Enhancer
and the Rating Agencies, on or before May 31 of each year, beginning May 31,
1998, an Officer's Certificate stating that (i) a review of the activities of
the Servicer during the preceding fiscal year (or such shorter period as is
applicable in the case of the first report) and of its performance under this
Agreement has been made under such officer's supervision and (ii) to the best of
such officer's knowledge, based on such review, the Servicer has fulfilled all
of its material obligations under this Agreement throughout such fiscal year,
or, if there has been a default in the fulfillment of any such obligation,
specifying each such default known to such officer and the nature and status
thereof.

                                      44
<PAGE>

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

     Section 3.10. Annual Servicing Report. On or before May 31 of each year,
beginning May 31, 1998, the Servicer, at its expense, shall cause a firm of
nationally recognized independent public accountants (who may also render other
services to the Servicer) to furnish a report to the Indenture Trustee, the
Credit Enhancer and each Rating Agency to the effect that such firm has examined
certain documents and records relating to the servicing of mortgage loans during
the most recent fiscal year then ended under pooling and servicing agreements
(substantially similar to this Agreement, including this Agreement), that such
examination was conducted substantially in compliance with the audit guide for
audits of non-supervised mortgagees approved by the Department of Housing and
Urban Development for use by independent public accountants (to the extent that
the procedures in such audit guide are applicable to the servicing obligations
set forth in such agreements) and that such examination has disclosed no items
of noncompliance with the provisions of this Agreement which, in the opinion of
such firm, are material, except for such items of noncompliance as shall be set

forth in such report.

     Section 3.11. Annual Opinion of Counsel.  On or before May 31 of each
year, beginning May 31, 1998, the Sponsor, at its expense, shall deliver
to the Indenture Trustee and the Credit Enhancer the applicable Opinion of
Counsel specified in Exhibit B hereto.

     Section 3.12. Access to Certain Documentation and Information Regarding the
HELOCS. (a) The Servicer shall provide to the Indenture Trustee, the Credit
Enhancer, any Noteholders that are federally insured savings and loan
associations, the Office of Thrift Supervision, successor to the Federal Home
Loan Bank Board, the FDIC and the supervisory agents and examiners of the Office
of Thrift Supervision access to the documentation regarding the HELOCs required
by applicable regulations of the Office of Thrift Supervision and the FDIC
(acting as operator of the SAIF or the BIF), such access being afforded without
charge but only upon reasonable request and during normal business hours at the
offices of the Servicer. Nothing in this Section 3.12 shall derogate from the
obligation of the Servicer to observe any applicable law prohibiting disclosure
of information regarding the Mortgagors and the failure of the Servicer to
provide access as provided in this Section 3.12 as a result of such obligation
shall not constitute a breach of this Section 3.12.

     (b) The Servicer shall supply information in such form as the Indenture
Trustee shall reasonably request to the Indenture Trustee and the Paying Agent,
on or before the start of the Determination Date preceding the related
Distribution Date, as is required in the Indenture Trustee's reasonable
judgment to enable the Paying Agent or the Indenture Trustee, as the case may
be, to make required distributions and to furnish the required reports to
Noteholders and to make any claim under the Policy.

     Section 3.13. Maintenance of Certain Servicing Insurance Policies. The
Servicer shall during the term of its service as servicer maintain in force (i)
a policy or policies of insurance

                                      45
<PAGE>

covering errors and omissions in the performance of its obligations as
master servicer hereunder and (ii) a fidelity bond in respect of its officers,
employees or agents. Each such policy or policies and bond together shall
comply with the requirements from time to time of the Federal National
Mortgage Association for persons performing servicing for mortgage loans
purchased by such Association.

     Section 3.14. Reports to the Securities and Exchange Commission.  The
Indenture Trustee shall, on behalf of the Trust, cause to be filed with the
Securities and Exchange Commission any periodic reports required to be filed
under the provisions of the Securities Exchange Act of 1934, as amended, and
the rules and regulations of the Securities and Exchange Commission thereunder. 
Upon the request of the Indenture Trustee, each of the Servicer and the
Sponsor shall cooperate with the Indenture Trustee in the preparation of any
such report and shall provide to the Indenture Trustee in a timely manner all
such information or documentation as the Indenture Trustee may reasonably
request in connection with the performance of its duties and obligations under

this Section.

     Section 3.15. Tax Returns. In accordance with Section 2.09 hereof, the
Servicer shall prepare and file any Federal, State or local income and franchise
tax return for the Trust as well as any other applicable return and apply for a
taxpayer identification number on behalf of the Trust as provided in Article V
of the Trust Agreement, including, without limitation, forms 1099 and 1065. The
Sponsor shall treat the HELOCs as its property for all Federal, State or local
tax purposes and shall report all income earned thereon (including amounts
payable as fees to the Servicer) as its income for income tax purposes. In the
event the Trust shall be required pursuant to an audit or administrative
proceeding or change in applicable regulations to file Federal, State or local
tax returns, the Servicer shall prepare and file or shall cause to be prepared
and filed any tax returns required to be filed by the Trust; the Indenture
Trustee shall promptly sign such returns and deliver such returns after
signature to the Servicer and such returns shall be filed by the Servicer. The
Indenture Trustee shall also prepare or shall cause to be prepared all tax
information required by law to be distributed to Noteholders. In no event shall
the Indenture Trustee or the Servicer be liable for any liabilities, costs or
expenses of the Trust, the Noteholders, the Certificateholders or the Note
Owners arising under any tax law, including, without limitation, Federal, state
or local income and franchise or excise taxes or any other tax imposed on or
measured by income (or any interest or penalty with respect thereto or arising
from a failure to comply therewith).

     Section 3.16. Information Required by the Internal Revenue Service
Generally and Reports of Foreclosures and Abandonments of Mortgaged Property.
The Servicer shall prepare and deliver all federal and state information reports
when and as required by all applicable state and federal income tax laws. In
particular, with respect to the requirement under Section 6050J of the Code to
the effect that the Servicer shall make reports of foreclosures and abandonments
of any mortgaged property for each year beginning in 1998, the Servicer shall
file reports relating to each instance occurring during the previous calendar
year in which the Servicer (i) on behalf of the Indenture Trustee acquires an
interest in any Mortgaged Property through foreclosure or other comparable
conversion in full or partial satisfaction of a HELOC, or (ii) knows or has
reason to know that any Mortgaged Property has been abandoned. The reports from
the Servicer shall be in form and substance sufficient to meet the reporting
requirements imposed by Section 6050J.

                                      46
<PAGE>

                                  ARTICLE IV

                            Servicing Certificate

     Section 4.01. Servicing Certificate. Not later than each Determination
Date, the Servicer shall deliver (a) to the Indenture Trustee, the Statement to
Noteholders required to be prepared pursuant to Section 8.5 of the Indenture and
(b) to the Indenture Trustee, the Sponsor, the Paying Agent, the Credit Enhancer
and each Rating Agency a Servicing Certificate (in written form or the form of
computer readable media or such other form as may be agreed to by the Indenture
Trustee and the Servicer), together with an Officer's Certificate to the effect

that such Servicing Certificate is true and correct in all material respects,
stating the related Collection Period, Distribution Date, the series number of
the Notes, the date of this Agreement, and:

               (i) the aggregate amount of collections received on the HELOCs
          on or prior to the Determination Date in respect of such Collection
          Period;

               (ii) the aggregate amount of (a) Interest Collections and (b)
          Principal Collections for such Collection Period;

               (iii) the Floating Allocation Percentage and the Fixed
          Allocation Percentage for such Collection Period;

               (iv) the Noteholders' Interest Collections and Principal
          Collections allocated to the Notes for such Collection Period;

               (v) the Certificateholders' Interest Collections and
          Certificateholders' Principal Collections for such Collection Period;

               (vi) Class A Note Interest, the Class A Note Rate and the
          Class S Note Interest for the related Interest Period;

               (vii) the amount, if any, of such Class A Note Interest or
          Class S Note Interest that is not payable on account of insufficient
          Noteholders' Interest Collections;

               (viii) the portion of the Unpaid Class A Note Interest
          Shortfall and the portion of the Unpaid Class S Note Interest
          Shortfall, if any, and the amount of interest on such shortfall at
          the Note Rate applicable from time to time (separately stated) to be
          distributed on such Distribution Date;

               (ix) the Unpaid Class A Note Interest Shortfall and the Unpaid
          Class S Note Interest Shortfall, if any, to remain after the
          distribution on such Distribution Date;

               (x) the Accelerated Principal Distribution Amount and the
          portion thereof that will be distributed pursuant to
          Section 8.3(a)(viii) of the Indenture;

               (xi) the Scheduled Principal Collections Distribution Amount,
          separately stating the components thereof;

                                      47
<PAGE>

               (xii) the amount of any Transfer Deposit Amount paid by the
          Sponsor pursuant to Section 2.03 or 2.05;

               (xiii) any accrued and unpaid Servicing Fees for previous
          Collection Periods and the Servicing Fee for such Collection Period;

               (xiv) the Loss Amount for such Collection Period;


               (xv) the aggregate amount, if any, of Loss Reduction Amounts
          for previous Distribution Dates that have not been previously
          reimbursed to Class A Noteholders pursuant to 8.3(a)(iv) of the
          Indenture;

               (xvi) the Pool Balance as of the end of the preceding
          Collection Period and as of the end of the second preceding
          Collection Period;

               (xvii) the Invested Amount as of the end of the preceding
          Collection Period;

               (xviii) the Class A Note Principal Balance, the Class S
          Notional Amount and Pool Factor after giving effect to the
          distribution on such Distribution Date and to any reduction on
          account of the Loss Amount;

               (xix) the Certificate Principal Balance after giving effect to
          the distribution on such Distribution Date;

               (xx) the aggregate amount of Additional Balances created during
          the previous Collection Period;

               (xxi) the number and aggregate Asset Balances of HELOCs (x) as
          to which the Minimum Monthly Payment is delinquent for 30-59 days,
          60-89 days and 90 or more days, respectively and (y) that have
          become REO, in each case as of the end of the preceding Collection
          Period;

               (xxii) whether a Rapid Amortization Event has occurred since
          the prior Determination Date, specifying each such Rapid
          Amortization Event if one has occurred;

               (xxiii) whether an Event of Servicing Termination has occurred
          since the prior Determination Date, specifying each such Event of
          Servicing Termination if one has occurred;

               (xxiv) the amount to be distributed to the Credit Enhancer
          pursuant to Section 8.3(a)(v), Section 8.3(a)(vi) and
          Section 8.3(a)(ix) of the Indenture, stated separately;

               (xxv) the amount to be distributed to the Spread Account
          pursuant to Section 8.3(a)(vii) of the Indenture;

               (xxvi) the Guaranteed Principal Distribution Amount, if any,
          for such Distribution Date;

                                      48
<PAGE>

               (xxvii) the Credit Enhancement Draw Amount, if any, for such
          Distribution Date;


               (xxviii) the amount to be distributed to the Certificateholders
          pursuant to Section 8.3(a)(xiv) of the Indenture;

               (xxix) the amount to be paid to the Servicer pursuant to
          Section 8.3(a)(xi) of the Indenture;

               (xxx) the Maximum Rate for the related Collection Period and
          the Weighted Average Net Loan Rate;

               (xxxi) the total amount of funds on deposit in the Spread
          Account, the amount to be transferred from the Spread Account to the
          Collection Account pursuant to Section 4.03(b) and the applicable
          Spread Account Maximum;

               (xxxii) the Overcollateralization Amount after giving effect to
          the distribution to be made on such Distribution Date;

               (xxxiii) the number and Asset Balances of any HELOCs
          retransferred to the Sponsor pursuant to Section 2.07;

               (xxxiv) the amount of Principal Collections to be deposited
          in the Funding Account in respect of such Distribution Date pursuant
          to Section 8.7(a) of the Indenture;

               (xxxv) the amount on deposit in the Funding Account as of such
          Distribution Date and transfers of funds required by Section 8.7(c)
          of the Indenture;

               (xxxvi) the aggregate of the Asset Balances of the Subsequent
          HELOCs purchased on the related Subsequent Transfer Dates; and

               (xxxvii) whether the Distribution Date following the next
          Determination Date is expected to be a Subsequent Transfer Date and
          a reasonable management estimate of the aggregate Asset Balances of
          such intended Subsequent HELOCs.

The Indenture Trustee shall conclusively rely upon the information contained in
a Servicing Certificate for purposes of making distributions pursuant to Section
8.3 of the Indenture, shall have no duty to inquire into such information and
shall have no liability in so relying. The format and content of the Servicing
Certificate may be modified by the mutual agreement of the Servicer, the
Indenture Trustee and the Credit Enhancer. The Servicer shall give notice of any
such change to the Rating Agencies.

     Section 4.02. Claims upon the Policy. (a) If, by the close of business on
the Determination Date prior to a Distribution Date, the sum of Noteholders'
Interest Collections, Principal Collections distributable to Noteholders,
amounts available from the Deferred Interest Account, the Funding Account and
amounts on deposit in the Spread Account are insufficient after the allocation
of Certificateholders' Interest Collections and Certificateholders' Principal
Collections in accordance with Section 8.3(c) of the Indenture to pay the
Guaranteed Distribution on such Distribution Date, then the Indenture Trustee
shall give notice (the "Note Policy Claim


                                      49
<PAGE>

Amount") to the Credit Enhancer by telephone or telecopy of the amount equal
to the Credit Enhancement Draw Amount. Such notice of such sum shall be
confirmed in writing to the Credit Enhancer at or before 2:00 p.m., New York
City time, on the Business Day immediately following such Determination Date.
Following receipt by the Credit Enhancer of such notice in such form, the
Credit Enhancer will pay to the Indenture Trustee for deposit into the
Collection Account the amount payable under the Policy on the later to occur
of (i) 11:00 a.m. New York City time, on the Business Day next succeeding
receipt of such notice and (ii) 11:00 a.m., New York City time, the Business
Day immediately preceding the Distribution Date to which such deficiency
relates.

     (b) The Indenture Trustee shall keep a complete and accurate record of
the amount of interest and principal paid in respect of any Note from monies
received under the Policy.  The Credit Enhancer shall have the right to
inspect such records at reasonable times during normal business hours upon one
Business Day's prior notice to the Indenture Trustee.

     (c) The Indenture Trustee shall promptly notify the Credit Enhancer of any
proceeding or the institution of any action, of which a Responsible Officer of
the Indenture Trustee has actual knowledge, seeking the avoidance as a
preferential transfer under applicable bankruptcy, insolvency, receivership or
similar law (a "Preference Claim") of any distribution made with respect to the
Notes. Each Noteholder by its purchase of such Notes, the Servicer, the Sponsor
and the Indenture Trustee hereby agree that, the Credit Enhancer (so long as no
Credit Enhancer Default exists) 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, (i) the direction of any appeal
of any order relating to such Preference Claim and (ii) the posting of any
surety, supersedeas or performance bond pending any such appeal. In addition and
without limitation of the foregoing, the Credit Enhancer shall be subrogated to
the rights of the Servicer, the Sponsor, the Indenture Trustee and each
Noteholder 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.

     Section 4.03. Spread Account. (a) The Indenture Trustee shall establish and
maintain a separate trust account (the "Spread Account") titled "The First
National Bank of Chicago, as Indenture Trustee, in trust for the registered
holders of Revolving Home Equity Loan Asset Backed Notes, Series 1997-1, Class A
and Class S Notes and Capital Markets Assurance Corporation" The Spread Account
shall be an Eligible Account. Amounts on deposit in the Spread Account will, at
the direction of the Servicer, be invested in Eligible Investments as required
pursuant to Section 2.05(a) of the Insurance Agreement maturing no later than
the day before the next Distribution Date.

     All income and gain realized from any investment of funds in the Spread
Account shall be considered part of the Spread Account.  The Sponsor will
report for Federal, state and local income tax purposes the income, if any,
represented by the Spread Account.


     (b) On each Determination Date the Indenture Trustee shall determine (i)
the extent to which Noteholders' Interest Collections and amounts available in
the Deferred Interest Account pursuant to Section 8.8 of the Indenture are
insufficient after the allocation of Certificateholders'

                                      50
<PAGE>

Interest Collections and Certificateholders' Principal Collections in
accordance with Section 8.3(c) of the Indenture to make distributions
as provided in clauses (i) and (ii) of Section 8.3(a) of the Indenture
and (ii) the Guaranteed Principal Distribution Amount for the related
Distribution Date. On each Distribution Date the Indenture Trustee shall
withdraw from the Spread Account and deposit into the Collection Account
the lesser of the amount on deposit in the Spread Account and an amount equal
to the sum of the amounts, if any, determined in clauses (i) and (ii) of
the preceding sentence as per the Servicing Certificate for such Distribution
Date.

     (c) Following the termination of the Trust pursuant to Section 7.01
hereof or Section 12.1 of the Indenture, the Indenture Trustee shall withdraw
all amounts then on deposit in the Spread Account pursuant to Section 2.05 of
the Insurance Agreement.  If on any Distribution Date the amount on deposit
in the Spread Account exceeds the Spread Account Maximum, the Indenture Trustee
shall withdraw such excess and distribute it to the Sponsor.

     Section 4.04. Effect of Payments by the Credit Enhancer; Subrogation.
Anything herein to the contrary notwithstanding, any payment with respect to
principal of or interest on any of the Notes which is made with monies received
pursuant to the terms of the Policy shall not (for purposes of this subrogation
provision only) be considered payment of such Notes 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 Notes within the meaning of Section 8.3 of the Indenture. The
Sponsor, the Servicer and the Indenture Trustee acknowledge, and each Holder by
its acceptance of a Note agrees, that without the need for any further action on
the part of the Credit Enhancer, the Sponsor, the Servicer, the Indenture
Trustee or the Certificate Registrar (a) to the extent the Credit Enhancer makes
payments, directly or indirectly, on account of principal of or interest on any
Notes to the Holders of such Notes, the Credit Enhancer will be fully subrogated
to the rights of such Holders to receive such principal and interest from the
Trust and (b) the Credit Enhancer shall be paid such principal and interest but
only from the sources and in the manner provided herein for the payment of such
principal and interest.

         The Indenture Trustee and the Servicer shall cooperate in all respects
with any reasonable request by the Credit Enhancer for action to preserve or
enforce the Credit Enhancer's rights or interests under this Agreement without
limiting the rights or affecting the interests of the Noteholders and
Certificateholders as otherwise set forth herein.

                                  ARTICLE V

                         The Servicer and the Sponsor


     Section 5.01. Liability of the Servicer and the Sponsor.  The Servicer
shall be liable in accordance herewith only to the extent of the obligations
specifically imposed upon and undertaken by the Servicer herein.  The Sponsor
shall be liable in accordance herewith only to the extent of the obligations
specifically imposed upon and undertaken by the Sponsor.

     Section 5.02. Merger or Consolidation of, or Assumption of the Obligations
of, the Servicer or the Sponsor. Any corporation into which the Servicer or the
Sponsor may be merged or consolidated, or any corporation resulting from any
merger, conversion or consolidation to

                                      51
<PAGE>

which the Servicer or the Sponsor shall be a party, or any corporation
succeeding to the business of the Servicer or the Sponsor, shall be the
successor of the Servicer or the Sponsor, as the case may be, hereunder,
without the execution or filing of any paper or any further act on the part
of any of the parties hereto, anything herein to the contrary notwithstanding.

     Section 5.03. Limitation on Liability of the Servicer and Others. Neither
the Servicer nor any of the directors or officers or employees or agents of the
Servicer shall be under any liability to the Trust or the Securityholders for
any action taken or for refraining from the taking of any action by the Servicer
in good faith pursuant to this Agreement, or for errors in judgment; provided,
however, that this provision shall not protect the Servicer or any such Person
against any liability which would otherwise be imposed by reason of willful
misfeasance, bad faith or gross negligence in the performance of duties of the
Servicer or by reason of reckless disregard of obligations and duties of the
Servicer hereunder. The Servicer and any director or officer or employee or
agent of the Servicer may rely in good faith on any document of any kind prima
facie properly executed and submitted by any Person respecting any matters
arising hereunder. The Servicer and any director or officer or employee or agent
of the Servicer shall be indemnified by the Trust and held harmless against any
loss, liability or expense incurred in connection with any legal action relating
to this Agreement or the Notes, other than any loss, liability or expense
related to any specific HELOC or HELOCs (except as any such loss, liability or
expense shall be otherwise reimbursable pursuant to this Agreement) and any
loss, liability or expense incurred by reason of its willful misfeasance, bad
faith or gross negligence in the performance of duties hereunder or by reason of
its reckless disregard of obligations and duties hereunder. The Servicer shall
not be under any obligation to appear in, prosecute or defend any legal action
which is not incidental to duties to service the HELOCs in accordance with this
Agreement, and which in its opinion may involve it in any expense or liability;
provided, however, that the Servicer may in its sole discretion undertake any
such action which it may deem necessary or desirable in respect of this
Agreement, and the rights and duties of the parties hereto and the interests of
the Securityholders hereunder. In such event, the reasonable legal expenses and
costs of such action and any liability resulting therefrom shall be expenses,
costs and liabilities of the Trust and the Servicer shall only be entitled to be
reimbursed therefor pursuant to Section 8.3(a)(xi) of the Indenture. The
Servicer's right to indemnity or reimbursement pursuant to this Section 5.03
shall survive any resignation or termination of the Servicer pursuant to Section
5.04 or 6.01 with respect to any losses, expenses, costs or liabilities arising

prior to such resignation or termination (or arising from events that occurred
prior to such resignation or termination).

     Section 5.04. Servicer Not to Resign.  Subject to the provisions of
Section 5.02, the Servicer shall not resign from the obligations and duties
hereby imposed on it except (i) upon determination that the performance of its
obligations or 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 or its subsidiaries or Affiliates, the other
activities of the Servicer so causing such a conflict being of a type and
nature carried on by the Servicer or its subsidiaries or Affiliates at
the date of this Agreement or (ii) upon satisfaction of the following
conditions: (a) the Servicer has proposed a successor servicer to the
Indenture Trustee and the Credit Enhancer in writing and such proposed
successor servicer is reasonably acceptable to the Indenture Trustee;
(b) each Rating Agency shall have delivered a letter to the Indenture Trustee

                                      52
<PAGE>

and the Credit Enhancer prior to the appointment of the successor servicer
stating that the proposed appointment of such successor servicer as Servicer
hereunder will not result in the qualification, reduction or withdrawal
of the then current rating of the Notes without regard to the Policy; and (c)
such proposed successor servicer is reasonably acceptable to the Credit
Enhancer, as evidenced by a letter to the Indenture Trustee; provided, however,
that no such resignation by the Servicer shall become effective until the
Indenture Trustee or successor servicer designated by the Servicer as provided
above shall have assumed the Servicer's responsibilities and obligations
hereunder or the Indenture Trustee shall have designated a successor servicer in
accordance with Section 6.02. Any such resignation shall not relieve the
Servicer of responsibility for any of the obligations specified in Sections 6.01
and 6.02 as obligations that survive the resignation or termination of the
Servicer. Any such determination permitting the resignation of the Servicer
pursuant to clause (i) above shall be evidenced by an Opinion of Counsel to such
effect delivered to the Indenture Trustee and the Credit Enhancer. The Servicer
shall have no claim (whether by subrogation or otherwise) or other action
against any Securityholder for any amounts paid by the Servicer pursuant to any
provision of this Agreement.

     Section 5.05. Delegation of Duties. In the ordinary course of business, the
Servicer at any time may delegate any of its duties hereunder to any Person,
including any of its Affiliates, or any subservicer referred to in Section 3.01,
who agrees to conduct such duties in accordance with standards comparable to
those with which the Servicer complies pursuant to Section 3.01. Such delegation
shall not relieve the Servicer of its liabilities and responsibilities with
respect to such duties and shall not constitute a resignation within the meaning
of Section 5.04.

     Section 5.06. Indemnification of the Trust by the Servicer. The Servicer
shall indemnify and hold harmless the Trust, the Owner Trustee and the Indenture
Trustee from and against any loss, liability, expense, damage or injury suffered
or sustained by reason of the Servicer's activities or omissions in servicing or
administering the HELOCs that are not in accordance with this Agreement,

including, but not limited to, any judgment, award, settlement, reasonable
attorneys' fees and other costs or expenses incurred in connection with the
defense of any actual or threatened action, proceeding or claim. Any such
indemnification shall not be payable from the assets of the Trust. The
provisions of this indemnity shall run directly to and be enforceable by an
injured party subject to the limitations hereof. The provisions of this Section
5.06 shall survive termination of this Agreement.

     Section 5.07. Indemnification of the Trust by the Sponsor. Notwithstanding
anything to the contrary contained herein, the Sponsor (i) agrees to be liable
directly to the injured party for the entire amount of any losses, claims,
damages, liabilities and expenses of the Trust (other than those attributable to
a Noteholder as a result of defaults on the HELOCs) to the extent that the
Sponsor would be liable if the Trust were a partnership under the Delaware
Revised Uniform Limited Partnership Act in which the Sponsor was a general
partner and (ii) shall indemnify and hold harmless the Trust, the Owner Trustee
and the Indenture Trustee from and against any loss, liability, expense, damage,
claim or injury (other than those attributable to a Noteholder as a result of
defaults on the HELOCs) arising out of or based on this Agreement by reason of
any acts, omissions, or alleged acts or omissions arising out of activities of
the Trust, the Owner Trustee or the Indenture Trustee, or the actions of the
Servicer, including, but not limited to, amounts payable to the Servicer
pursuant to Section 5.03, any judgment, award, settlement,

                                      53
<PAGE>

reasonable attorneys' fees and other costs or expenses incurred in connection
with the defense of any actual or threatened action, proceeding or claim;
provided that the Sponsor shall not indemnify the Owner Trustee or the
Indenture Trustee (but shall indemnify any other injured party) if such loss,
liability, expense, damage or injury is due to the Owner Trustee's or the
Indenture Trustee's willful malfeasance, bad faith or gross negligence or by
reason of the Owner Trustee's or the Indenture Trustee's reckless disregard
of its obligations hereunder. The provisions of this indemnity shall run
directly to and be enforceable by an injured party subject to the limitations
hereof.

     Section 5.08. Limitation on Liability of the Sponsor. None of the directors
or officers or employees or agents of the Sponsor shall be under any liability
to the Trust, the Owner Trustee or the Indenture Trustee or the Securityholders,
it being expressly understood that all such liability is expressly waived and
released as a condition of, and as consideration for, the execution of this
Agreement and the issuance of the Notes; provided, however, that this provision
shall not protect any such Person against any liability which would otherwise be
imposed by reason of willful misfeasance, bad faith or gross negligence in the
performance of the duties hereunder. Except as provided in Section 5.07, the
Sponsor shall not be under any liability to the Trust, the Owner Trustee or the
Indenture Trustee or the Securityholders for any action taken or for refraining
from the taking of any action in its capacity as Sponsor pursuant to this
Agreement whether arising from express or implied duties under this Agreement;
provided, however, that this provision shall not protect the Sponsor against any
liability which would otherwise be imposed by reason of willful misfeasance, bad
faith or gross negligence in the performance of its duties or by reason of

reckless disregard of its obligations and duties hereunder. The Sponsor and any
director or officer or employee or agent of the Sponsor may rely in good faith
on any document of any kind prima facie properly executed and submitted by any
Person respecting any matters arising hereunder.

                                  ARTICLE VI

                            Servicing Termination

     Section 6.01. Events of Servicing Termination.  If any one of the
following events ("Events of Servicing Termination") shall occur and be
continuing:

               (i) Any failure by the Servicer to deposit in the Collection
         Account any deposit required to be made under the terms of this
         Agreement which continues unremedied for a period of two Business
         Days after the date upon which written notice of such failure shall
         have been given to the Servicer by the Indenture Trustee or to the
         Servicer and the Indenture Trustee by the Credit Enhancer or Holders
         of Notes evidencing Percentage Interests aggregating not less than
         25%; or

               (ii) Failure on the part of the Servicer duly to observe or
         perform in any material respect any other covenants or agreements of
         the Servicer set forth in the Notes or in this Agreement, which failure
         continues unremedied for a period of 60 days after the date on which
         written notice of such failure, requiring the same to be remedied, and
         stating that such notice is a "Notice of Default" hereunder, shall have
         been given to the Servicer by

                                      54
<PAGE>

         the Indenture Trustee or to the Servicer and the Indenture Trustee by
         the Credit Enhancer or the Holders of Notes evidencing Percentage
         Interests aggregating not less than 25%; or

               (iii) The entry against the Servicer of a decree or order by a
         court or agency or supervisory authority having jurisdiction in the
         premises for the appointment of a trustee, conservator, receiver or
         liquidator in any insolvency, conservatorship, receivership,
         readjustment of debt, marshalling of assets and liabilities or similar
         proceedings, or for the winding up or liquidation of its affairs, and
         the continuance of any such decree or order unstayed and in effect for
         a period of 60 consecutive days; or

               (iv) The consent by the Servicer to the appointment of a trustee,
         conservator, receiver or liquidator in any insolvency, conservatorship,
         receivership, readjustment of debt, marshalling of assets and
         liabilities or similar proceedings of or relating to the Servicer or of
         or relating to substantially all of its property; or the Servicer shall
         admit in writing its inability to pay its debts generally as they
         become due, file a petition to take advantage of any applicable
         insolvency or reorganization statute, make an assignment for the

         benefit of its creditors, or voluntarily suspend payment of its
         obligations;

then, and in each and every such case, so long as an Event of Servicing
Termination shall not have been remedied by the Servicer, either the Indenture
Trustee, the Credit Enhancer or the Holders of Notes evidencing Voting Rights
aggregating not less than 51% in each case with the consent of the Credit
Enhancer, or the Credit Enhancer, by notice then given in writing to the
Servicer (and to the Indenture Trustee if given by the Credit Enhancer or the
Holders of Notes) may terminate all of the rights and obligations of the
Servicer as servicer under this Agreement. Upon the occurrence of a Trigger
Event as defined in the Insurance Agreement, the Credit Enhancer may, in its
reasonable discretion, terminate all of the rights and obligations of the
Servicer pursuant to the terms hereof. Any such notice to the Servicer shall
also be given to each Rating Agency and the Credit Enhancer. On or after the
receipt by the Servicer of such written notice, all authority and power of the
Servicer under this Agreement, whether with respect to the Notes or the HELOCs
or otherwise, shall pass to and be vested in the Indenture Trustee pursuant to
and under this Section 6.01; and, without limitation, the Indenture Trustee is
hereby authorized and empowered to execute and deliver, on behalf of the
Servicer, as attorney-in-fact or otherwise, any and all documents and other
instruments, and to do or accomplish all other acts or things necessary or
appropriate to effect the purposes of such notice of termination, whether to
complete the transfer and endorsement of each HELOC and related documents, or
otherwise. The Servicer agrees to cooperate with the Indenture Trustee in
effecting the termination of the responsibilities and rights of the Servicer
hereunder, including, without limitation, the transfer to the Indenture Trustee
for the administration by it of all cash amounts that shall at the time be held
by the Servicer and to be deposited by it in the Collection Account, or that
have been deposited by the Servicer in the Collection Account or thereafter
received by the Servicer with respect to the HELOCs. All reasonable costs and
expenses (including attorneys' fees) incurred in connection with amending this
Agreement to reflect such succession as Servicer pursuant to this Section 6.01
shall be paid by the predecessor Servicer (or if the predecessor Servicer is the
Indenture Trustee, the initial Servicer) upon presentation of reasonable
documentation of such costs and expenses.

                                      55

<PAGE>
         Notwithstanding the foregoing, a delay in or failure of performance
under Section 6.01(i) for a period of two Business Days or under Section
6.01(ii) for a period of 60 days, shall not constitute an Event of Servicing
Termination if such delay or failure could not be prevented by the exercise of
reasonable diligence by the Servicer and such delay or failure was caused by an
act of God or the public enemy, acts of declared or undeclared war, public
disorder, rebellion or sabotage, epidemics, landslides, lightning, fire,
hurricanes, earthquakes, floods or similar causes. The preceding sentence shall
not relieve the Servicer from using its best efforts to perform its respective
obligations in a timely manner in accordance with the terms of this Agreement
and the Servicer shall provide the Indenture Trustee, the Sponsor, the Credit
Enhancer and the Noteholders and Certificateholders with an Officer's
Certificate giving prompt notice of such failure or delay by it, together with a
description of its efforts to so perform its obligations. The Servicer shall

immediately notify the Indenture Trustee and the Credit Enhancer in writing of
any Events of Servicing Termination.

     Section 6.02. Indenture Trustee to Act; Appointment of Successor. (a) On
and after the time the Servicer receives a notice of termination pursuant to
Section 6.01 or resigns pursuant to Section 5.04, the Indenture Trustee shall be
the successor in all respects to the Servicer in its capacity as servicer under
this Agreement and the transactions set forth or provided for herein and shall
be subject to all the responsibilities, duties and liabilities relating thereto
placed on the Servicer by the terms and provisions hereof. Notwithstanding the
above, if the Indenture Trustee becomes the Servicer hereunder, it shall have no
responsibility or obligation (i) of repurchase or substitution with respect to
any HELOC, (ii) with respect to any representation or warranty of the Servicer,
and (iii) for any act or omission of either a predecessor or successor Servicer
other than the Indenture Trustee. As compensation therefor, the Indenture
Trustee shall be entitled to such compensation as the Servicer would have been
entitled to hereunder if no such notice of termination had been given. In
addition, the Indenture Trustee will be entitled to compensation with respect to
its expenses in connection with conversion of certain information, documents and
record keeping, as provided in Section 6.7 and 6.8 of the Indenture.
Notwithstanding the above, (i) if the Indenture Trustee is unwilling to act as
successor Servicer, or (ii) if the Indenture Trustee is legally unable so to
act, the Indenture Trustee may with the consent of the Credit Enhancer (in the
situation described in clause (i)) or shall (in the situation described in
clause (ii)) appoint or petition a court of competent jurisdiction to appoint,
any established housing and home finance institution, bank or other mortgage
loan or home equity loan servicer with all licenses and permits required to
perform its obligations under this Agreement and having a net worth of not less
than $15,000,000 as the successor to the Servicer hereunder in the assumption of
all or any part of the responsibilities, duties or liabilities of the Servicer
hereunder; provided that any such successor Servicer shall be acceptable to the
Credit Enhancer, as evidenced by the Credit Enhancer's prior written consent,
which consent shall not be unreasonably withheld; and provided, further, that
the appointment of any such successor Servicer will not result in the
qualification, reduction or withdrawal of the ratings assigned to the Notes by
the Rating Agencies without regard to the Policy. Pending appointment of a
successor to the Servicer hereunder, unless the Indenture Trustee is prohibited
by law from so acting, the Indenture Trustee shall act in such capacity as
hereinabove provided. In connection with such appointment and assumption, the
successor shall be entitled to receive compensation out of payments on HELOCs in
an amount equal to the compensation which the Servicer would otherwise have
received pursuant to Section 3.08 (or such lesser compensation as the Indenture
Trustee and such

                                      56
<PAGE>

successor shall agree). The Indenture Trustee and such successor shall take
such action, consistent with this Agreement, as shall be necessary to
effectuate any such succession.

     (b) Any successor, including the Indenture Trustee, to the Servicer as
servicer shall during the term of its service as servicer (i) continue to
service and administer the HELOCs for the benefit of Securityholders and the

Credit Enhancer and (ii) maintain in force a policy or policies of insurance
covering errors and omissions in the performance of its obligations as Servicer
hereunder and a fidelity bond in respect of its officers, employees and agents
to the same extent as the Servicer is so required pursuant to Section 3.13. The
appointment of a successor Servicer shall not affect any liability of the
predecessor Servicer which may have arisen under this Agreement prior to its
termination as Servicer (including, without limitation, any deductible under an
insurance policy pursuant to Section 3.04), nor shall any successor Servicer be
liable for any acts or omissions of the predecessor Servicer or for any breach
by such Servicer of any of its representations or warranties contained herein.

     Section 6.03. Notification to Securityholders.  Upon any termination or
appointment of a successor to the Servicer pursuant to this Article VI or
Section 5.04, the Indenture Trustee shall give prompt written notice thereof
to the Securityholders at their respective addresses appearing in the Note
Register, the Certificate Register, the Credit Enhancer and each Rating Agency.

                                 ARTICLE VII

                                 Termination

     Section 7.01. Termination. (a) The respective obligations and
responsibilities of the Servicer, the Sponsor and the Indenture Trustee created
hereby (other than the obligation of the Indenture Trustee to make certain
payments to Noteholders after the final Distribution Date and the obligation of
the Servicer to send certain notices as hereinafter set forth) shall terminate
upon the last action required to be taken by the Indenture Trustee on the final
Distribution Date pursuant to this Article VII following the later of (A) the
Distribution Date following payment in full of all amounts owing to the Credit
Enhancer and (B) the earliest of (i) the transfer, under the conditions
specified in Section 7.01(b), to the Sponsor of the Noteholders' interest in
each HELOC and all property acquired in respect of any HELOC remaining in the
Trust for an amount equal to the sum of (w) the Class A Note Principal Balance,
(x) the sum of accrued and unpaid Class A Note Interest and Class S Note
Interest through the day preceding the final Distribution Date, and (y) interest
accrued on any Unpaid Class A Note Interest Shortfall or Unpaid Class S Note
Interest Shortfall, to the extent legally permissible, and all amounts due and
owing the Credit Enhancer, (ii) the day following the Distribution Date on which
the distribution made to Class A Noteholders has reduced the Class A Note
Principal Balance to zero and no other amounts are owed to the Class A
Noteholders or the Class S Noteholders hereunder, (iii) the final payment or
other liquidation of the last HELOC remaining in the Trust (including, without
limitation, the disposition of the HELOCs pursuant to Section 12.1 of the
Indenture) or the disposition of all property acquired upon foreclosure or deed
in lieu of foreclosure of any HELOC and (iv) the Distribution Date in August
2024; provided, however, that in no event shall the trust created hereby
continue beyond the expiration of 21 years from the date of death of the last
surviving descendants of Joseph P. Kennedy, the late ambassador of the United
States to the Court of St. James, living on the date hereof. Upon termination in
accordance with clause (B)(i)

                                      57
<PAGE>


of this Section 7.01, the Indenture Trustee shall execute such documents
and instruments of transfer presented by the Sponsor, in each case
without recourse, representation or warranty, and take such other actions
as the Sponsor may reasonably request to effect the transfer of the
HELOCs to the Sponsor.

     (b) The Sponsor shall have the right to exercise the option to effect the
transfer to the Sponsor of each HELOC pursuant to Section 7.01(a) above on any
Distribution Date on or after the Distribution Date immediately prior to which
the Class A Note Principal Balance is less than ten percent (10%) of the
Original Class A Note Principal Balance and all amounts due and owing to the
Credit Enhancer for unpaid premiums and unreimbursed draws on the Policy and all
other amounts due and owing to the Credit Enhancer pursuant to the Insurance
Agreement, together with interest thereon as provided under the Insurance
Agreement, have been paid.

     (c) The Sponsor, at its expense, shall prepare and deliver to the
Indenture Trustee for execution, at the time the HELOCs are to be released
to the Sponsor, appropriate documents assigning each such HELOC from the
Indenture Trustee to the Sponsor and shall promptly record such assignments.

                                 ARTICLE VIII

                    Administrative Duties of the Servicer

     Section 8.01. Administrative Duties.

     (a) Duties with Respect to the Indenture.  The Servicer shall perform
all its duties and the duties of the Issuer under the Indenture.  In addition,
the Servicer shall consult with the Owner Trustee as the Servicer deems
appropriate regarding the duties of the Issuer under the Indenture. The
Servicer shall monitor the performance of the Issuer and shall advise the
Owner Trustee when action is necessary to comply with the Issuer's duties
under the Indenture.  The Servicer shall prepare for execution by the Issuer
or shall cause the preparation by other appropriate Persons of all such
documents, reports, filings, instruments, certificates and opinions as it
shall be the duty of the Issuer to prepare, file or deliver pursuant to the
Indenture.  In furtherance of the foregoing, the Servicer shall take all
necessary action that is the duty of the Issuer to take pursuant to the
Indenture.

     (b) Duties with Respect to the Issuer.

               (i) In addition to the duties of the Servicer set forth in this
         Agreement or any of the Basic Documents, the Servicer shall perform
         such calculations and shall prepare for execution by the Issuer or the
         Owner Trustee or shall cause the preparation by other appropriate
         Persons of all such documents, reports, filings, instruments,
         certificates and opinions as it shall be the duty of the Issuer or the
         Owner Trustee to prepare, file or deliver pursuant to this Agreement or
         any of the Basic Documents or under state and federal tax and
         securities laws, and at the request of the Owner Trustee shall take all
         appropriate action that it is the duty of the Issuer to take pursuant
         to this Agreement or any of the Basic Documents, including, without

         limitation, pursuant to Sections 2.6 and 2.11 of the Trust Agreement.
         In accordance with the directions of the Issuer or the

                                      58
<PAGE>

         Owner Trustee, the Servicer shall administer, perform or supervise
         the performance of such other activities in connection with the
         HELOCs (including the Basic Documents) as are not covered by any of
         the foregoing provisions and as are expressly requested by the Issuer
         or the Owner Trustee and are reasonably within the capability of the
         Servicer.

               (ii) Notwithstanding anything in this Agreement or any of the
         Basic Documents to the contrary, the Servicer shall be responsible for
         promptly notifying the Owner Trustee and the Indenture Trustee in the
         event that any withholding tax is imposed on the Issuer's payments (or
         allocations of income) to a Certificateholder (as defined in the Trust
         Agreement) as contemplated by this Agreement. Any such notice shall be
         in writing and specify the amount of any withholding tax required to be
         withheld by the Owner Trustee or the Indenture Trustee pursuant to such
         provision.

               (iii) Notwithstanding anything in this Agreement or the Basic
         Documents to the contrary, the Servicer shall be responsible for
         performance of the duties of the Issuer or the Sponsor set forth in
         Section 5.1(a), (b), (c) and (d) of the Trust Agreement with respect
         to, among other things, accounting and reports to Certificateholders
         (as defined in the Trust Agreement).

               (iv) The Servicer shall perform the duties of the Sponsor
         specified in Section 10.2 of the Trust Agreement required to be
         performed in connection with the resignation or removal of the Owner
         Trustee, and any other duties expressly required to be performed by
         the Servicer under this Agreement or any of the Basic Documents.

               (v) In carrying out the foregoing duties or any of its other
         obligations under this Agreement, the Servicer may enter into
         transactions with or otherwise deal with any of its Affiliates;
         provided, however, that the terms of any such transactions or
         dealings shall be in accordance with any directions received from the
         Issuer and shall be, in the Servicer's opinion, no less favorable to
         the Issuer in any material respect.
         
     (c) Non-Ministerial Matters

 . With respect to matters that in the reasonable judgment of the Servicer are
non-ministerial, the Servicer shall not take any action pursuant to this Article
VIII unless within a reasonable time before the taking of such action, the
Servicer shall have notified the Owner Trustee and the Credit Enhancer of the
proposed action and the Owner Trustee and the Credit Enhancer shall not have
withheld consent or provided an alternative direction. For the purpose of the
preceding sentence, "non-ministerial matters" shall include:


              (A) the amendment of or any supplement to the Indenture;

              (B) the initiation of any claim or lawsuit by the Issuer and
         the compromise of any action, claim or lawsuit brought by or against
         the Issuer (other than in connection with the collection of the
         HELOCs);

              (C) the amendment, change or modification of this Agreement or
         any of the Basic Documents;

                                      59
<PAGE>

              (D) the appointment of successor Note Registrars, successor
         Paying Agents and successor Indenture Trustees pursuant to the
         Indenture or the appointment of Successor Servicers or the consent to
         the assignment by the Note Registrar, Paying Agent or Indenture
         Trustee of its obligations under the Indenture; and

              (E) the removal of the Indenture Trustee.

     (d) Exceptions. Notwithstanding anything to the contrary in this Agreement,
except as expressly provided herein or in the other Basic Documents, the
Servicer, in its capacity hereunder, shall not be obligated to, and shall not,
(1) make any payments to the Noteholders or Certificateholders under the Basic
Documents, (2) sell the Trust Property pursuant to Section 12.1 of the
Indenture, (3) take any other action that the Issuer directs the Servicer not to
take on its behalf or (4) in connection with its duties hereunder assume any
indemnification obligation of any other Person.

     (e) The Indenture Trustee or any successor Servicer shall not be
responsible for any obligations or duties of the Servicer under Section 8.01.

     Section 8.02. Records.  The Servicer shall maintain appropriate books of
account and records relating to services performed under this Agreement, which
books of account and records shall be accessible for inspection by the Issuer
and the Indenture Trustee at any time during normal business hours.

     Section 8.03. Additional Information to be Furnished to the Issuer.
 The Servicer shall furnish to the Issuer and the Indenture Trustee from time
to time such additional information regarding the HELOCs as the Issuer and the
Indenture Trustee shall reasonably request.

                                  ARTICLE IX

                           Miscellaneous Provisions

     Section 9.01. Amendment. This Agreement may be amended from time to time by
agreement among the Sponsor, the Servicer, and the Indenture Trustee, in each
case without notice to or the consent of any of the Noteholders or
Certificateholders, but only with the consent of the Credit Enhancer (which
consent shall not be unreasonably withheld), (i) to cure any ambiguity, (ii) to
correct any defective provisions or to correct or supplement any provisions
herein that may be inconsistent with any other provisions herein, (iii) to add

to the duties of the Sponsor or the Servicer, (iv) to add any other provisions
with respect to matters or questions arising under this Agreement or the Policy,
as the case may be, which shall not be inconsistent with the provisions of this
Agreement, (v) to add or amend any provisions of this Agreement as required by
any Rating Agency or any other nationally recognized statistical rating
organization in order to maintain or improve any rating of the Notes (it being
understood that, after obtaining the ratings in effect on the Closing Date,
neither the Indenture Trustee, the Sponsor nor the Servicer is obligated to
obtain, maintain or improve any such rating) or (vi) to comply with any
requirement imposed by the Code; provided, however, that such action shall
not, as evidenced by an Opinion of Counsel, materially and adversely affect the
interests of any Noteholder or any Certificateholder or the Credit Enhancer; and
provided, further, that the amendment shall be

                                      60
<PAGE>

deemed not to adversely affect in any material respect the interests of the
Noteholders and the Certificateholders and no opinion referred to in the
preceding proviso shall be required to be delivered if the Person requesting
the amendment obtains a letter from each Rating Agency stating that the
amendment would not result in the downgrading or withdrawal of the respective
ratings then assigned to the Notes without regard to the Policy.

         This Agreement also may be amended from time to time by agreement among
the Servicer, the Sponsor and the Indenture Trustee, with the consent of the
Credit Enhancer and the Holders of the Notes evidencing Voting Rights
aggregating not less than 51%, and the Holders of the Certificates evidencing
Voting Rights aggregating not less than 51% (which consent of such Holders of
Notes and Certificates given pursuant to this Section 9.01 or pursuant to any
other provision of this Agreement shall be conclusive and binding on such Holder
and all future Holders of such securities and of any security issued upon the
transfer thereof or in exchange thereof or in lieu thereof whether or not
notation of such consent is made upon the security) for the purpose of adding
any provisions to or changing in any manner or eliminating any of the provisions
of this Agreement or of modifying in any manner the rights of the Noteholders or
the Certificateholders; provided, however, that no such amendment shall (i)
reduce in any manner the amount of, or delay the timing of, payments on the
Notes or distributions or payments under the Policy which are required to be
made on any Note without the consent of the Holder of such Note or (ii) reduce
the aforesaid percentage required to consent to any such amendment, without the
consent of the Holders of all then outstanding Notes and Certificates or (iii)
adversely effect in any material respect the interests of the Credit Enhancer.

         Following the execution and delivery of any such amendment hereto or to
the Policy, either the Sponsor, if the Sponsor requested the amendment, or the
Servicer, if the Servicer requested the amendment, shall reimburse the Credit
Enhancer for the reasonable out-of-pocket costs and expenses incurred by the
Credit Enhancer in connection with such amendment.

         Prior to the execution of any such amendment, the party hereto
requesting any such amendment shall furnish written notification of the
substance of such amendment to each Rating Agency.  In addition, promptly
after the execution of any such amendment made with the consent of the

Noteholders, the Indenture Trustee shall furnish written notification of the
substance of such amendment to each Noteholder and fully executed original
counterparts of the instruments effecting such amendment to the Credit Enhancer.

         It shall not be necessary for the consent of Noteholders under this
Section 9.01 to approve the particular form of any proposed amendment or
consent, but it shall be sufficient if such consent shall approve the
substance thereof. The manner of obtaining such consents and of evidencing
the authorization of the execution thereof by Securityholders shall be subject
to such reasonable requirements as the Indenture Trustee may prescribe.

         In executing any amendment permitted by this Section 9.01, the
Indenture Trustee shall be entitled to receive, and shall be fully protected in
relying upon, an Opinion of Counsel stating that such amendment is authorized or
permitted hereby and that all conditions precedent to the execution and delivery
of such amendment have been satisfied. The Indenture Trustee may, but shall not
be obligated to, enter into any such amendment which affects the Indenture
Trustee's own rights, duties or immunities under this Agreement or otherwise.

                                      61
<PAGE>

     Section 9.02. Recordation of Agreement. This Agreement is subject to
recordation in all appropriate public offices for real property records in all
the counties or other comparable jurisdictions in which any or all of the
properties subject to the Mortgages are situated, and in any other appropriate
public recording office or elsewhere, such recordation to be effected by the
Indenture Trustee, but only upon direction of Noteholders accompanied by an
Opinion of Counsel to the effect that such recordation materially and
beneficially affects the interests of Noteholders. The Noteholders requesting
such recordation shall bear all costs and expenses of such recordation. The
Indenture Trustee shall have no obligation to ascertain whether such recordation
so affects the interests of the Noteholders.

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

     Section 9.03. Limitation on Rights of Noteholders. No Noteholder shall have
any right to vote (except as provided in Sections 6.01, 7.01, and 9.01 herein
and Section 12.1 of the Indenture) or in any manner otherwise control the
operation and management of the Trust, or the obligations of the parties hereto,
nor shall anything herein set forth, or contained in the terms of the Notes, be
construed so as to constitute the Noteholders from time to time as partners or
members of an association; nor shall any Noteholder be under any liability to
any third person by reason of any action taken by the parties to this Agreement
pursuant to any provision hereof.

         No Noteholder shall have any right by virtue or by availing itself of
any provisions of this Agreement to institute any suit, action or proceeding in
equity or at law upon or under or with respect to this Agreement, unless such
Holder previously shall have given to the Indenture Trustee a written notice of

default and of the continuance thereof, as hereinbefore provided, and unless
also the Holders of Notes evidencing Voting Rights aggregating not less than 51%
shall have made written request upon the Indenture Trustee to institute such
action, suit or proceeding in its own name as Indenture Trustee hereunder and
shall have offered to the Indenture Trustee such reasonable indemnity as it may
require against the costs, expenses and liabilities to be incurred therein or
thereby, and the Indenture Trustee, for 60 days after its receipt of such
notice, request and offer of indemnity, shall have neglected or refused to
institute any such action, suit or proceeding; it being understood and intended,
and being expressly covenanted by each Noteholder with every other Noteholder
and the Indenture Trustee, that no one or more Holders of Notes shall have any
right in any manner whatever by virtue or by availing itself or themselves of
any provisions of this Agreement to affect, disturb or prejudice the rights of
the Holders of any other of the Notes, or to obtain or seek to obtain priority
over or preference to any other such Holder, or to enforce any right under this
Agreement, except in the manner herein provided and for the equal, ratable and
common benefit of all Noteholders. For the protection and enforcement of the
provisions of this Section 9.03, each and every Noteholder and the Indenture
Trustee shall be entitled to such relief as can be given either at law or in
equity.

         By accepting its Note, each Noteholder agrees that unless a Credit
Enhancer Default exists, the Credit Enhancer shall have the right to exercise
all rights of the Noteholder under this Agreement without any further consent of
the Noteholder.

                                      62
<PAGE>

     Section 9.04. Governing Law. THIS AGREEMENT SHALL BE CONSTRUED IN
ACCORDANCE WITH THE LAWS OF THE STATE OF NEW YORK AND THE OBLIGATIONS, RIGHTS
AND REMEDIES OF THE PARTIES HEREUNDER SHALL BE DETERMINED IN ACCORDANCE WITH
SUCH LAWS. .

     Section 9.05. Notices. All demands, notices and communications hereunder
shall be in writing and shall be deemed to have been duly given if personally
delivered at or mailed by certified mail, return receipt requested, to (a) in
the case of the Sponsor, Headlands Mortgage Securities Inc., 700 Larkspur
Landing Circle, Suite 250, Larkspur, California 94939, Attention: Peter T. Paul,
(b) in the case of the Servicer, Headlands Mortgage Company, 700 Larkspur
Landing Circle, Suite 250, Larkspur, California 94939, Attention: Gilbert
MacQuarrie, (c) in the case of the Indenture Trustee, at the Corporate Trust
Office, (d) in the case of the Credit Enhancer, Capital Markets Assurance
Corporation Credit Enhancement, 885 Third Avenue, New York, NY 10022-4834,
Attention: Managing Director (telecopy number (212) 891-1456 or (212) 755-5477),
(e) in the case of Moody's, Residential Loan Monitoring Group, 4th Floor, 99
Church Street, New York, New York 10007, and (f) in the case of Standard &
Poor's, 26 Broadway, New York, New York 10004, or, as to each party, at such
other address as shall be designated by such party in a written notice to each
other party. Any notice required or permitted to be mailed to a Noteholder shall
be given by first class mail, postage prepaid, at the address of such Holder as
shown in the Note Register. Any notice so mailed within the time prescribed in
this Agreement shall be conclusively presumed to have been duly given, whether
or not the Securityholder receives such notice. Any notice or other document

required to be delivered or mailed by the Indenture Trustee to any Rating Agency
shall be given on a best efforts basis and only as a matter of courtesy and
accommodation and the Indenture Trustee shall have no liability for failure to
deliver such notice or document to any Rating Agency.

     Section 9.06. Severability of Provisions.  If any one or more of the
covenants, agreements, provisions or terms of this Agreement shall be for
any reason whatsoever held invalid, then such covenants, agreements,
provisions or terms shall be deemed severable from the remaining covenants,
agreements, provisions or terms of this Agreement and shall in no way affect
the validity or enforceability of the other provisions of this Agreement or of
the Notes or the rights of the Holders thereof.

     Section 9.07. Assignment.  Notwithstanding anything to the contrary
contained herein, except as provided in Sections 5.02 and 5.04, this Agreement
may not be assigned by the Sponsor or the Servicer without the prior written
consent of the Credit Enhancer and Holders of the Notes evidencing Percentage
Interests aggregating not less than 66%.

     Section 9.08. Third-Party Beneficiaries.  This Agreement will inure to
the benefit of and be binding upon the parties hereto, the Certificateholders,
the Note Owners, the Credit Enhancer and their respective successors and
permitted assigns.  Except as otherwise provided in this Agreement, no other
Person will have any right or obligation hereunder.
 
    Section 9.09. 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.

                                      63
<PAGE>

     Section 9.10. Effect of Headings and Table of Contents. The Article and
Section headings herein and the Table of Contents are for convenience only and
shall not affect the construction hereof.

     Section 9.11. Insurance Agreement.  The Indenture Trustee is authorized
and directed to execute and deliver the Insurance Agreement and to perform
the obligations of the Indenture Trustee thereunder.

     Section 9.12. Nonpetition Covenant. Until one year plus one day shall have
elapsed since the termination of the Trust in accordance with Section 7.01, none
of the Sponsor, the Company, the Servicer, nor the Indenture Trustee shall
petition or otherwise invoke the process of any court or government authority
for the purpose of commencing or sustaining a case against the Sponsor or the
Trust under any federal or state bankruptcy, insolvency or similar law or
appointing a receiver, liquidator, assignee, trustee, custodian, sequestrator or
other similar official of the Sponsor or the Trust or any substantial part of
its property, or ordering the winding up or liquidation of the affairs of the
Sponsor or the Trust.

                                      64

<PAGE>

                  IN WITNESS WHEREOF, the Sponsor, the Servicer and the
Indenture Trustee have caused this Agreement to be duly executed by their
respective officers all as of the day and year first above written.

                                       HEADLANDS MORTGAGE SECURITIES INC.,
                                       as Sponsor

                                       By /s/Becky Poisson
                                          -----------------------------------
                                          Name:  Becky Poisson
                                          Title:   Vice President

                                       HEADLANDS MORTGAGE COMPANY,
                                          as Company and Servicer

                                       By /s/ Kristen Decker
                                          -----------------------------------
                                          Name:  Kristen Decker
                                          Title: Senior Vice President

                                       THE FIRST NATIONAL BANK OF CHICAGO,
                                           as Indenture Trustee

                                       By /s/ Richard Tarnas
                                          -----------------------------------
                                          Name:  Richard Tarbas
                                          Title:  Vice President


                        [Sale and Servicing Agreement]


                                      65

<PAGE>


State of  ________         )
                           ) ss.:
County of ________         )

                  On the ____ day of August, 1997 before me, a notary public in
and for the State of ________, personally appeared _________________, known to
me who, being by me duly sworn, did depose and say that he resides at
______________________; that he is the _____________________ of Headlands
Mortgage Securities Inc., a Delaware corporation, one of the parties that
executed the foregoing instrument; that he knows the seal of said corporation;
that the seal affixed to said instrument is such corporate seal; that it was so
affixed by order of the Board of Directors of said corporation; and that he
signed his name thereto by like order.

                                                     Notary Public

[Notarial Seal]



<PAGE>




State of                   )
                           ) ss.:
County of                  )

     On the ____ day of August, 1997 before me, a notary public in and for the
State of ________, personally appeared _____________________, known to me who,
being by me duly sworn, did depose and say that he resides at _________________,
____________, ________ _____; that he is the ______________ of Headlands
Mortgage Company, a closely-held California corporation, one of the parties that
executed the foregoing instrument; that he knows the seal of said corporation;
that the seal affixed to said instrument is such corporate seal; that it was so
affixed by order of the Board of Directors of said corporation;
and that he signed his name thereto by like order.

                                                     Notary Public

[Notarial Seal]




<PAGE>




State of                   )
                           ) ss.:
County of                  )

On the ____ day of August, 1997 before me, a notary public in and for the State
of ________, personally appeared _________________, known to me who, being by me
duly sworn, did depose and say that he resides at _______________,
_______________ _____; that he is the _____________ of The First National Bank
of Chicago, a national banking association, one of the parties that executed the
foregoing instrument; and that he signed his name thereto by order of the Board
of Directors of said corporation.


                                                     Notary Public

[Notarial Seal]



<PAGE>




                                                          EXHIBIT A
                                                          ---------
                                HELOC SCHEDULE





                                     A-1

<PAGE>

            LOAN                                               LINE
           NUMBER       LAST NAME           FIRST NAME        AMOUNT

           424994         PIERCE          LOWELL,DEBORAH       43000
           454850        WILLIAMS          JEFFREY,JULIE       33000
           454893     MARTIN/SCHNEIDE        LEE/JEAN          37200
           454961         MILLER           RONALD,NANCY        31500
           454969        JERKUNICA            MARINKO          66000
           469356          PAULS           SANDRA,TERRY        18500
           469364         SAMUEL           BRIAN,TERESA        19000
           469373         BATZER          RICHARD,FRANCES      50000
           469387         SUMMERS             RICHARD          18700
           469912         BICKEL             DARRYL J.         59800
           469918          RONK            MICHAEL,CAROL       26200
           469982     GARCIA/SAHAGUN      ALEJANDRO/ANABE      44750
           470003          HAYES            PETER,CAROL        40350
           470179        JENKINSON             BRUCE           24750
           470233           EBY           WILLARD/SANDRA       18000
           473175         SOFFER               ROGER           75000
           475960          GALIE               DAVID           50000
           475982        WEITZMAN             STANLEY          10000
           476048     DAVIS-WHEATLEY           CORA            10000
           476076          ELSER          GLENDA,RUSSELL       25000
           476083         CONNICK            TOSHIE H.         80000
           476084          ALPER             WAYNE M.          15000
           476102         DELUCIA            VIRGINIA          30000
           476108          ROBB             CARL,TERRI         38000
           476113        WILLIAMS          EDWARD,GLENDA       26000
           476114           LO            CLARENCE,GIANG       30000
           476127          LUCKY               KARIN           50000
           476133        BUMANLAG            DEE,PERRY         23700
           476134        FIDDYMENT        JUSTIN,TAMARIE       16000
           476155       ZIGOUNAKIS        JERRY,ROSEANNA       29000
           476163          STEEB           GEORGE,BRENDA       18500
           476167           HU                 MARIA           14400
           476168        DAGENAIS          MIKE,MELANIE        13100
           476204          FITE              HADLEY D.         23300
           476246         CORRICK         KENDALL,RHONDA       19300
           476253        SAPIENZA         PHILIP,FRANCES       25000
           476272         YOLTON            MARK,KAREN         59900
           476277         TURNER           LEE,VIRGINIA        25000
           476278         LARSEN            RAY,GAYLYN         25200
           476279        LOCKWOOD         MALCOLM,PATRICI      30000
           476280        SULLIVAN         LEONARD,ELIZABE      35000
           476297           YI                KU,SUN           36200
           476298        VARGHESE          PLAVALIL,MARY       20000
           476302        MACDONALD        DOUGLAS,DIANNE       50000
           476313     MULLINS/MULLINS     ERSALENE/MICHAE      22300
           476315        ALEXANDER            TRILBY          100000
           476319         KUNNAS           DERRELL,NORMA       20000
           476323         DALTON           MICHAEL,LINDA       40000

           476329         CHEQUER          GLENN,BARBARA       50000
           476332          STOLL           JULIAN,MARTHA       30000
           476336       SNMDT/SNMDT         JAMES/RUTH         26000
           476337         JANULAW          ALBERT,SHARON       26000
           476338          BARRY             JUDITH A.         50000

                                  Page 1 of 97
<PAGE>
           476342        MATSUHARA        GLENN,ELIZABETH      97000
           476343          BOYD             GROVER,OPAL        10000
           476344        KITOWSKI              KAREN           20000
           476350          MOUNT             CHRISTINE         26000
           476357       SANTA MARIA        RAYMOND,HERTA       30000
           476367        GONZALEZ         VIRGILIO,DAISY       27700
           476387        THOMPSON          DANIEL,JANET         8700
           476391         SCHELL           PATTON,SHARON       32000
           476396         BORGMAN          KENT/MICHELE        25000
           476398          COLE            JOHN,ROBINEVE       25000
           476399           UBL              JOSEPH L.         10000
           480588         GEDDES            RICHARD C.         28000
           480728          BEER               RAYMOND         100000
           480744      GAISER/MORGAN         ELIZABETH         50000
           480880         HERRON                KIM            34350
           480895          WAER           GEORGE,DEBORAH       24000
           481331          SMITH             LARRY D.          37500
           481840         MIGDAL               MARK           100000
           482381        RODRIGUEZ         RAMON N,LYDIA       46200
           484545        DEL CALVO            ALBERTO          40000
           484573         ZIRBEL                JAY            19000
           484614         HEWITT           ERIC,CYNTHIA        27700
           484643          ROSS              RHONDA R.         34500
           484657         CAMPOS             MARIO R.          68400
           484666      DRUGE/POWELL         DAWN/JANET         15500
           484671          CHOI              WON,DIAN          30000
           484672         PASSER           ANTHONY,SHARI       22500
           484682          BROWN          ROBERT,KIMBERLY      36000
           484689        BOSTWICK         DENNIS,MARILYN       31000
           484707          HAYES          ROGER,PATRICIA       35000
           484720         TONELLI             MICHAEL          13500
           484739       SHAHBAZIAN        RICHARD,F.LAMAR      57500
           484749         HOWARD               TERRI           22700
           484783     HERNANDEZ/TELLO      SERGIO/ANGEL        25000
           484789         KUNKLE          BRUCE,STEPHANIE      25500
           484794         BENDER              ROBERT           20000
           484801          VICK            WILLIAM,SUSAN       98300
           484809         BRIDGES         J.KEITH,COLLEEN      20000
           484819         JENSEN           BILLY,LAURIE        24500
           484825          YAHR            RAYMOND,KATHY       23200
           484834        MIKKELSEN             JOHN            75000
           484836       MC SKIMMING          DAVID B.          36400
           484839         ROBLES            ERNEST,MARY        31000
           485726         POLLARD         JEFFREY,ADRIEN      110000
           485864         PARDEE             KATHRYN E         35000
           486602         SNYDER           TROY,CAROLYN        16500

           487296       DUTRA/HAGEN        JOSEPH,MARINA       25000
           487527         COLLINS            NORMAN,JO         23500
           487536          PENNA          LOUIS,CHRISTINA      44300
           487557         PELTON              ROBERT          100000
           487565         HAFIZI            HESSAMEDDIN        33950
           487576         WANDER            HARRY,ILSE         37500
           487581          LOPEZ               BLAZ            19000
           487590         RANKIN           STEVEN,TERRIE       25000

                                  Page 2 of 97
<PAGE>
           487632          WOJCIK            EDWIN,ANGELA       30000
           487637          RHEAD             KEITH,TAMMY        24000
           487680          BARTON          MICHAEL,KATHRYN      32200
           489055          SANTOS             ADAM,LINDA        50000
           489064         CORTESI            NEIL,ROSINA        40000
           489065          MORRIS          LANGDON,ELIZABE      41000
           489231           KIM                JONG,HYE         30000
           489232          WHITE           CHRISTOPER,KRIS      64500
           489241        MIDDENDORF        MATTHEW,CHRISTI      33000
           489250          NATHAN           LAWRENCE,RUTH       75000
           489282           LEE                YIH,SHWU        200000
           489293          OWENS           RICHARD,VALERIE      46800
           489313          HEYING            MONTY,DENISE       15000
           489344          HETZEL               GLENN           35000
           489353           LAM                 GEORGE          50000
           489387           COTT            BRIAN,SHRILEY       23000
           489397           CHAO               WILLIAM          54000
           489423          WIRTZ            KENNETH,MINDY       30000
           489484         BRACKETT         LAWRENCE,BERENI     100000
           489518           QUAN               WEYLAND         100000
           489520         RICHARDS            ELIZABETH        198750
           489527     CUNNINGHAM/GLUM      MARK,ANTOINETTE     154500
           489531        MATSUMOTO              KAZUYO          32600
           489706         ANDRADE          NICHOLAS,ANERID     129000
           489718           DABI             JAY,MARISSA        35000
           489732          PAPPAS                JOHN           43000
           489783          STOUT              JIM,PEGGY         85000
           489785        BIESINGER         STEPHEN,REBECCA      50000
           489827          NADER                 LORI           40500
           489840          CYREK                LESTER          46700
           489853          CARTER            CHARLES,GINA       28590
           489873          TARONI          MICHAEL,JENNIFE      37300
           489887          SMITH                ANDREW          29700
           490005        CEDARSTROM           ERIC,LORI         32000
           490018         JANISSE              ROBERT C         20700
           490024         MARTINO            ANTHONY,MARY       60000
           490040         WHITSON          CHRISTOPHER,SYL     150000
           490077          GRUDEN          JOSEPH,PATRICIA      37000
           490079         MERRITT           RAYMOND,SHERYL      24500
           490106         HAWRANEK            JOSEPH P.        100000
           490121         WILLIAMS             EDWARD           48500
           490135         SHOSTED              JAMES L.         24300
           490222         PIZURRO             GIOVAN B.         18150

           490239        MCCLELLAN           CRAIG/BECKY        22900
           490244          CLARKE             MARK/KAREN        50000
           490253         BULLOCK              JOHN R.          22200
           490261        DIBERNARDO        TONY,CYNTHIA JO      35000
           490280         OVERTON            ROBERT,NANCY       20250
           490296         MERIDITH           CARMEN,EDDIE       24700
           490297           TYRA            WILLIAM,CAROL       29500
           490316         VARHOLDT           VANCE,JULIE        30000
           490330         PHILLIPS           ARLENE,JOHN        11200
           490333          DUBOIS                JOHN           28900
           490334        VALDOVINOS              JOSE           12450

                                  Page 3 of 97
<PAGE>
           490364          BOYLE           THOMAS,NANCY        21780
           490528          REYES               SONIA           30800
           490589       DOYLE/DIXON         JOSPEH/JANE        37200
           490791         ALTAFI            ABDI,LIELY        200000
           490795     SMITS-VAN OYEN          JOSEPH           35000
           490798       GARDENHOUR        PATRICK,ANDREA       56000
           490828        ANDERSON         ROBERT,KATHLEEN      58900
           490834       FIRENSHTEIN            SIMA            50000
           490838         BENDANA         LEONIDAS,ANITA       34500
           490873         MABANAG             HUBERT           29900
           490908          HAHN            BYUNG,SOPHIA        71000
           490916         GIORGIO          ANTHONY,LOREN      200000
           490930        CHAN/KWOK           SUNG,SIU          78100
           490935        BARITEAU          JOHN,LORETTA        60800
           490989         LICURSE         DAVID/PATRICIA       90000
           491012         SLOSEK           MICHAELINDA         85000
           491029         POULOS           WILLIAM/LAVON       20000
           491136          RUTH                GREGG          200000
           491142           WOO                JACKY           32400
           491148        RUDERMAN              JOAN           100000
           491159        OVERFIELD        SHERRILL/KENNET     196000
           491170           NG                YUKLUNG          50100
           491174          ALLEN               NOLAN           39300
           491178         LOFTUS               DORIS          100000
           491180         O'BRIEN            PATRICIA          50000
           491183     PHILIP/PIETROSK       BRETT,SUSAN        19200
           491185        WILLIAMS          CURTIS/SHARI        17000
           491207       VILLANUEVA         ARMANDO,MARIA       60300
           491213        GARIGLIO         STEVEN,CAROLYN       37500
           491215        FORCHELLI             JOHN            25900
           491217         BAMBURY           JOHN,DIANNE       100000
           491227          CHILD          CARROLL,NICOLE       34000
           491234        ANCHUNDO         ALEXANDER,CECEL      24700
           491237          DOYLE              THOMAS           36800
           491238         BARCLAY             JOHN A          100000
           491239     CASTELLI/CASTEL     PATRICK,TAMI/DO      18900
           491244     KRUEGER/HALPIN      CHRISTOPHER,LAU      37000
           491266          SMITH              CARRIE           18500
           491269        WILKINSON        WILLIAM,MARLENE      30000
           491279     CHRISTENSEN/LEE       STEVEN,JOHN        73500

           491283       WONG/LEONG        LAW YUET KIU/LI      75000
           491290         WASIAK          HENRY,VICTORIA       40000
           491295           NG                 ARLAN           40500
           491304         COHANIM          BABAK,REBECCA       35000
           491305          BAUM            DAVID,MARILYN      200000
           491306     CAVANAUGH/AGANO       GORDON,ANNE        40000
           491307        WINOGRAD              FRED           138000
           491311          DOYLE            ROY,LORETTA       100000
           491312     MIRANDA/MARCANO       MARTHA/ROSA        70000
           491313          STOCK           DALE,SUZANNE       110000
           491320      LANGLEY/GUYOL       JULIET,BRENEN       20000
           491321          CLEGG            DAVID,LINDA        38500
           491336          YUEN                HELEN           18000
           491339        ENGLEMAN         MAURICE,SHIRLEY      50000

                                  Page 4 of 97
<PAGE>
           491341         MARTIN           ROGER,KIMALA        50000
           491363     PRATHER/HENDRIK     LAWRENCE/JULIE       60000
           491365      CONDON/BRANDT      JOHN,CHRISTINE       97800
           491367     SCHONKA/MATTHEW      RICHARD/SUSAN       80000
           491369        WOODWARD            JOHN,MARY         50000
           491376          OHLY             ANNE MARIE         27700
           491379         RIESAU               SUSAN           20000
           491380          WELCH            HARRY,JANA         66600
           491381         POWERS             MATTHEW D        200000
           491383        REINHOLD              KAREN          100000
           491387          ROSSI            ANNE MARIE         75000
           491390           FOX                DAVID           40000
           491392         SOLHJOU         HOUSHANG,AKRAM       90100
           491568       DOWLATSHAHI       BAHRAM,MONIQUE       35700
           491671         JENKINS          WILLIAM,DEBRA       25000
           491877        CRAYTHORN         ROBERT,TERESA       40000
           491979          WRAGG          THOMAS,PATRICA       34900
           492055          WEISS              GEORGE           91500
           492163         LARSON              SUSAN C          24400
           492181        WICKSTROM         JAMES,GLENDA        73500
           492199         BEEDIE             VIRGINIA          12500
           492267     MCDONALD/JOHNSN     EDWARD,ELIZABEH     100000
           492272          JONES            STEVEN,GERI        50000
           492306         MCLEAN             P. SCOTT         160400
           492314          DIAZ            MANUEL,IRENE        33000
           492332         SEDLOFF         MICHAEL,JANICE       50000
           492358         PARKER            DAVE,SARAH         31500
           492373     WEAVER/DEANGELO     JAMES,MARYANNE       42000
           492382          DIAZ             PAUL,ARMIDA        30400
           492385         FIGONE            MARY,DAVID         49700
           492388        WILLIAMS             BONNIE           50000
           492618         WORDEN            DALE,ELINOR        47000
           492651         ROBERTS          JAMES,MARILYN       75000
           492887           LI               KAM,ANNA          41000
           492929         ALVAREZ           FREDDY,NORA        41000
           493040          OLOW              JONATHAN          68000
           493068         MORGAN           STACEY/KEVIN        27000

           493207         SERRATO            DAVID,ANN         75700
           493210        BOTTFELD              JOSH            54000
           493348         TALLEY          CHARLES,CHRISTN      38000
           493455          BROWN            SCOTT,LENA         16500
           493473       MAHER,SMITH       TIMOTHY,SHARON       76000
           493496       MCKITTRICK            JAMES E          70000
           493506          FITCH          CHRISTIPHER E.       15000
           493529          DAVIS          CHRISTOPHER J.       20000
           493531          PAYNE           PAUL,ANGELLA        32000
           493552          CHASE           MICHAEL,LINDA      100000
           493555         WILSON              ROBERT           43000
           493596          OLSON             TERRENCE          79900
           493602         PIERCE              PAUL G           40000
           493603         BENNETT             LOIS J.          25000
           493611        DICKINSON        ALLAN,CHARLENE      150000
           493616          WELSH           ROBERT,LESLEY       60000
           493627         JERSTAD            LUTHER G.        100000

                                  Page 5 of 97
<PAGE>
           493631        GUNDERSON        WILLIAM,TRACEY       50000
           493679         DENNIS           LARRY,MARILYN       16400
           493774          DODGE            ALLEN,SUSAN        26100
           493789          FORD             WILLIAM A.         15000
           493833       IHANDER/DAY          FREDERICK         21000
           493848         TOMASI          BARBARA ROBINS       35000
           493856         ROBERTS          BRIAN,KRISTI        50000
           493859          HAAS             JAMES,JANET        10000
           493880          OLSON            MARK,RHONDA        25000
           493900         HOSFORD           STEVE,NORMA        20000
           493905          HILL            ANTHONY,KASEY       11300
           493912         BOGUCKI           DAVID,KAREN       200000
           493959          MAYO              ANDREW J.        136000
           493966        GARRISON           MARK,CYNDI         39300
           493993          CROFT           STEVEN,DONNA        98700
           493995         BARNARD           KENNETH RAY        16900
           494002          HALL                ERIC            30000
           494017         OCHSNER             KURT D.          15000
           494034        HURLBUTT             MATHEW           13500
           494039        WILLIAMS           CHRISTOPHER        22500
           494053         BENNETT         WILLIAM,PAMELA       20000
           494057        SANDERSON        ROBERT,BARBARA       25400
           494060          MADER          SHlRLEY,EDWARD       65000
           494091         TARAYLO             LYUDVIK          18200
           494092         YARNALL             LORALYN          39300
           494112        BAGGERLY            CLAY,LISA         95000
           494129        HURLBUTT           FRANK,BECKY        56000
           494151          CUTTS            AARON,DEANNA       37100
           494199         MACHUCA         FERNANDO,PEGGY       40000
           494221       NASCIMENTO          PATRICK N.         36700
           494233        JACOBSON            MICHAEL C         40000
           494235          LOVE            STANLEY,KAREN       89900
           494238         TEXLEY             JEROME L.         20500
           494241          LOWE           WILLIAM ROURKE       31500

           494260          BUSS              STEVEN R.         47200
           494271          SMITH             JEFFREY A         50000
           494276          HICKS           JAMES,CONNIE       100000
           494279         PETTIT           DOUGLAS,JUDY        21200
           494310        RICHARDS          WILLIAM,TAMI        31500
           494313         RINGER             RONALD B.         33600
           494314         MEPHAM              THAD H.          25000
           494315        RODRIGUEZ            CARL R.          50000
           494338         WILSON             AARON G.          39700
           494340         KINGERY          CATHERINE A.        43900
           494351         MARSDEN           DIANA LYNN         90000
           494358          DIXON            RICHARD L.         33500
           494361          JONES              ADAM L           61400
           494364         BLAHUTA               LES           110000
           494365         ALAYAN               AMIR            50000
           494371     POLLOCK/BENNETT       GORDON/ANNE        27700
           494513        RODRIGUEZ         MARC,MICHELLE       32700
           494520      GIDAYA/BONDAD      ERNESTO/CLEOTIL      76800
           494875         KAPASI          SAIFUDIN,SALMA       25700
           494903        NISHIJIM         YUKIHIKO,KEOTA       50000

                                  Page 6 of 97
<PAGE>
           495021     SAD-SASUD/RAYNE       NEDJI/ILANA        41600
           495032         MURRAY            MARK,PAMELA        74800
           495102          ROSS              GWENDOLYN         47000
           495118        MUGGERUD              LARRY          200000
           495122       HERKENHOFF         LAURA,MARTIN        50000
           495155         FLUEGEL          DONALD,JULIE        40000
           495170         GURNEY              DARRELL          31500
           495175        KATSENES           CHRIS,SUNJA        20800
           495181          DUTRO           FRANK,LETICIA       23900
           495218          RESS             GARY,RAISA         45200
           495241           VO                HAI VAN          26200
           495271         UEHARA          HISASHI,SAYOKO       59500
           495358          COHEN            JOSEPH,SARA        37500
           495366         LUDTKE            JIM,SHARON         15000
           495402          RADLO              EDWARD           45500
           495406       LINDEKUGEL          ARTHUR,IVA         10000
           495416        MARDESICH          JOHN,CHERYL        20000
           495417         JAMERO           PETER,TERESA        18900
           495419          GRAY               THOMAS           13000
           495424        WILLIAMS            THOMAS G.         50000
           495427          WELSH           ANDREW,SUSAN        20000
           495430          HICKS              KATHYE           28000
           495433          SMITH             TODD,KEVY         50000
           495440       COLABIANCHI        VINCENT,LAURA       50000
           495446        THOMPSON           BURTON,SUE         20000
           495457        CHRISTOFF             CARL            40000
           495468     MENDELSOHN/CARR     BARBARA,KEVIN        40000
           495476          BOLTE            CARL,WENDY         50000
           495477           GAY             DAVID,TONI         17000
           495480        MCGIVERN            KEVIN P.          25000
           495481         WALTERS             DON P.           11800

           495482          LUTON             LINDA S.          12000
           495485         THOMAS               JOHN            10000
           495486          BAUGH            HENRY,JANE         50000
           495489         JENKINS          DANIEL,SHARON       43000
           495491        STEINMAN          IRVING,DIANE       200000
           495493         BENNETT         MICHAEL,CYNTHIA      15000
           495495       ROSENGARDEN            MARK            30000
           495500          WHITE           ANTHONY,LORIE       20000
           495501         BYLSMA          ROBERT,MARLENE       30000
           495504       LOCK/JOVIN          JANE/KAREN         10000
           495508          HOWIE            LARRY,CATHY        28000
           495509        CESPEDES            LUIS,FLOR         27000
           495510         FOWKES                KEN            50000
           495512         SCHAFER         DANIEL,DEBORAH       25000
           495517        FISICARO           MIKE,TAMMY         18000
           495526     STEINBERG/ALEXA     ALEXANDER/MARIN      30000
           495530        LARRISON          DONALD,TRUDI        20000
           495531         BLADOW           RONALD,IRENE        25600
           495532          HENRY          ADRIAN,PATRICK       27300
           495535        HARRISON          LARRY,SANDRA        15000
           495536       FARNSWORTH          CAROL,JOHN         25000
           495538        MCDONALD           RALPH,JANET        60000
           495543        DERGOSITS        MICHAEL,MONICA       68000

                                  Page 7 of 97
<PAGE>
           495549         CAZIER            DAVID,JULIE        10000
           495553           WU               CHIH,LISA         50000
           495560        LINDBLOM              JAMES           10000
           495563          JONES          MATTHEW,CYNTHIA      30000
           495571        MELNICOE          JOHN,MARILYN        20000
           495572         JAYYUSI          GHASSAN,RANDA       30000
           495584         SANCHEZ             KENNETH          38000
           495585        COSTELLO            JOHN,LISA         25000
           495589          BREW           JULIAN,ALEXANDR      69900
           495590         DILLARD             ROBERT           35000
           495591       STRICKLAND         BRUCE,ROBERTA       27000
           495593         ARENDS           CARL,VERONICA       45000
           495601         MURPHY                DAN            25000
           495604          LONDO           ROBERT,JULIE        50000
           495606        GILCREST          STEVEN,DIANE        40000
           495607         GIRLING              DAVID          100000
           495608         TENNANT           CARL,SHARON        30000
           495610        SCHAFFLER         RONALD,NANCY        39000
           495614         METZGAR              JEAN            25000
           495618        TSUI/JOE           SAI,SANDRA         39000
           495619          CROSS               CROSS           38300
           495621          WIGHT          BARBARA,RICHARD      32000
           495623        TRUESDELL         WILLIAM,DONNA       42000
           495626          MCHAM           ROBERT,PAMELA       30000
           495627          SINKS           DAVID,SANDRA        15000
           495628      REEDER/CROSS       STEVEN/KENNETH       59300
           495629          SMITH          WILLIAM,MARIAN       30000
           495633         WORTMAN         WILLIAM,LAURIE       20000

           495636          GARZA          RlCHARD,JACKIE       32000
           495638         RIGAUD           DANE,DEBORAH        25000
           495639          MOORE            ARLAN,NIKKI        50000
           495640        WHITEMAN          JOHN,JULIENNE       15000
           495641          DANG           PRITHVI,TEJINDE      47700
           495642        FIORILLO           ROBERT,LORI        10000
           495646           FAY              MADELINE          50000
           495647        LAVERGNE             ARNETT           26000
           495650         GARNER            ARNOLD,FERN        15000
           495652          TREJO           MUCIO,MARTHA        40000
           495653          KRELL           NICK,CHRISTY        68000
           495656          TAHIR            KARNA,EMILY        50000
           495658          RICK            STEVE,BARBARA       10000
           495659          ELLIS            LARRY,CAROL        31000
           495663         SOKOLIK         KONSTANTINE,JER     186000
           495664       GRINDSTAFF         DAVID,JUANICE       23500
           495667          KLEIN               LINDA          100000
           495669       CRANE-PERRY        LESLIE,GEORGE       36700
           495670         GARCIA          MARIO,ANA LIDIA      20000
           495671     MULLIGAN/KIESCH     MARIE/MEREDITH      150000
           495675          KING             BOB,ROBERTA        36700
           495677          TONG           LAWRENCE,PEGGY       15000
           495683         RAFTERY         COLMAN,BRIDGENE      47000
           495684         MARANO            RALPH,DORIS        34300
           495687        CHANDLER          ROBERT,MITZI        19000
           495688         GRAHAM           WILLIAM,JULIE       25000

                                  Page 8 of 97
<PAGE>
           495691         MERCER          CHARLES,PAULETT      30000
           495696        SLONIKER              FRANK           44400
           495700         MERRILL         NORMAN,JOLAINE       84000
           495703     CAPLE-PAYREDER        ALAN,NANHUI        35000
           495704         KEENEY           MARK,DEBORAH        28000
           495706         MCBRIDE         MICHAEL,REBECCA      62700
           495707          RIDD               MICHAEL          45600
           495708        CALLAHAN             COLLEEN          32900
           495709      SINKIN/ANTRIM      RICHARD,MERRILE      50000
           495712       ALTAMIRANO          JOE,AMANDA        116000
           495721          ULVE                WENDY           50000
           495723        STEENMAN           JOHN,JANINE        20000
           495727     BRAND/SOBRASKA      JEFFREY,CAROLYN      20000
           495728        HEERSINK         ROLAND,ELIZABET      56000
           495730          ZABIT              WILLIAM         127000
           495733          GABAI               MORAD           40000
           495735         ZAHEER           IQBAL,NAHEED       100000
           495736         HOLMES           DEAN,CAROLYN        20700
           495737        PHILLIPS          ROBERT,JAYME        24300
           495777         PSITAS              GEORGE           60000
           495787         MELTON                JAN            25000
           495815     LOEFFLER/BLESSU       JOAN/CATHY         37100
           495842        CHU/HUANG          WILLIAM/SHU        30000
           496437        MONILLAS         INOCENCID,NORM       19400
           496504        COLLINGS           DONALD,BETH        16500

           496514     MOORE/PETTYJOHN     DARYL,URSULA/GR      25400
           496643          MARTZ           MAXWELL,PEGGY       66400
           496713         SHELTON          ROBERT,LESLIE       47200
           496746         ROBERTS          KENNETH,JANET       46000
           496783          PINES           ALVIN,KATHLEEN      23250
           496851          MINGE           LAWRENCE,LESLE      18800
           496872         RICHEY               LAURA           30000
           496882           RAY           FREDERICK,ARLE       79000
           496913        HINKOFER         JOSE,ELIZABETH       45000
           496933         HERMAN               LLOYD           39700
           496950         ASHLEY           CAROL,MICHAEL       33700
           496953         ROBERTS          STEVEN,LADONNA      70000
           496963        DINWIDDIE          MARK,DARCY         37500
           497003      BARNES/INMAN        LARRY,JERRIE        12500
           497027         HINTON          BRENDA,RICHARD       20000
           497068        KNATTERUD          KENT,LYNELL        20000
           497098        HIRSCHMAN           DON,LESA          50000
           497101          SHIN               GIL,JIN          25000
           497108         MALONE           JOHNY,THERESA       40000
           497116         REASBY            HAROLD,RUBY        25000
           497120          CHOI              WAN,YOUNG         50000
           497126          CHENG            ALLEN,YEH          50000
           497205          RULE             W ALEXANDER        34300
           497223         CHEIKY           ERNEST,LINDA        18000
           497262          KRAL              KRAVOMIL          50000
           497291        BISTLINE           ARTHUR,AMY         36000
           497380         COSENS            KEVIN,JUDY        160400
           497451         WALLACE           WADE,LYNNE         25000
           497472     CEREVANTES/JACA       MANUEL/JACA        39300

                                  Page 9 of 97
<PAGE>
           497510         KASSEN          WILLIAM,SUZANN       45600
           497586         NASRAH             NASSER I.         10300
           497601        SANDOVAL             VICTOR           41500
           497604          ERBA           DENNIS,KATHLEEN      67000
           497644          KWONG           WILLIAM,IVY         78000
           497658         WRIGHT            MICHAEL E.         25400
           497675         HOFLING           BARBARA K.         54600
           497686       LEDGERWOOD             GAYLE           42400
           497689         SPITZER             DOUGLAS          41400
           497706          DAVIS           RICHARD,LISA        25100
           497711         DESOUZA         NEWERTON,SANDRA      18400
           497724        NEELY,MD              JOANN           60000
           497728      GREWALGREWAL       SURJIT/HARBANS       50000
           497746          ROWE              THOMAS J.         50000
           497759       DELLENBACH         ROBERT/AMELIA       60600
           497773        MOSKOWITZ            BARBARA          49500
           497830         FINLEY             CONSTANCE         58400
           497846     COURTNEY-THURMA       ANN/THERESE        29000
           497852         BENETTI         STEVEN,VIRGINIA      50000
           497870        BUCHOLTZ           ANNA MARIE         33400
           497883          WALSH               KEVIN          108000
           497886         GARCIA               NOVAR           20400

           497890         PULVINO             ROBERT           15000
           497911          PRUSS           MICHAEL,IRINA       32000
           497920     DURRANT/HUMPHRE     ROBERT,CHRISTIN      43600
           497924         CHAVEZ          ROBERT/MARY ANN      42000
           497936        STESSMAN           AARON,JAN          28500
           497937         DEBLOCK           ERIC/EVELYN        42500
           497970         RONAYNE          MARK,BARBARA        70000
           497980      STUBBLEFIELD            NANCY           37200
           498022       RAMOS/MEZA          JOSE/SANDRA        12000
           498029         PARSONS          RYAN,MICHELE        38100
           498040        BADRIYEH          KHALIL,NAJAT        69800
           498044         WALTON              DELORES          40000
           498056         BENTLEY             JEFFREY          19500
           498069         BACICH           RICHARD/JUDY        50000
           498098        COURTNEY           JEREMIAH S         22800
           498099         SEARLS              JEFFREY          28500
           498100       KATAGIHARA        ELTON/MERCEDES       40500
           498117         MILLER          DAVID/KIMBERLY       25000
           498121     FRIEDMAN/PERRY      JEROME,GRAHAME       40000
           498129          FERM           B.RICHARD,TRACY      65200
           498132        HENDERSON             LARRY           24700
           498144          RATRA          BIRINDER,SURIND      28800
           498268      WHITE/KRESPI       CHRISTINE/MICHE      50000
           498300          BOWER                ANN            35500
           498317     RONALD/BLOOMING     SETH/CHRISTINE       42700
           498416         SPECTOR          SIDNEY,PENNY        95000
           498489        IPPOLITO           VICTOR,JILL        36500
           498503         PARKER           RONALD,HOLLY        33000
           498509         VENEGAS          JEFFREY,WENDY       52500
           498534          BROWN              TIMOTHY          46000
           498544        FIGUEROA           DAVID,WANDA        40000
           498577         FOSTER           ROBERT,PATSY        18500

                                 Page 10 of 97
<PAGE>
            498583        MANSFIELD          SHELLEY          37500
            498617          STANT        GEORGE,MAUREEN       88000
            498634        GENTZKOW            GARY            40200
            498647         WOLLONS         PETER,KAREN       143000
            498653        MCCAFFREY       THOMAS,KAREN        13800
            498657         KLEBAN        MICHAEL,SANDRA       58500
            498667          MARTA         ALBERTO,MARIA       46900
            498710          SAGE         KIMBALL,STARLA       36000
            498714         WILSON             JACK            40000
            498726         JOHNSON       MICHAEL,ANDREA       14000
            498735        RADOMSKI       KENNETH,SHERYL       35600
            498741        REITMEYER          JANICE           59900
            498750        GLOCKZIN         JANICE,GARY        21900
            498753         FRAZIER        FRANK,CONNIE        15000
            498755         ECKERT         DAVID,JANICE        30900
            498760      WOLKOYS/MASI     RONALD/LORRAINE      26800
            498800         ATWOOD        DANNY,KATHERINE      39000
            498813      APPELCOLLINS      HOWARD,LOREEN      138000
            498821          BAIRD          SCOTT,LINDA        49500

            498845         MARADEN       RICHARD,MARGARE      25500
            498853          POST              DAVID           50000
            498858         KRUEGER         SCOTT,DIANA        32000
            498861          BEALE           IVOR,JEAN         45000
            498862         TANNER         HARRY,CHERYL        40000
            498864        ANDERSON           DOUGLAS          18900
            498885          PAEZ          JOHN,THERESA        25000
            498886         BUTLER         WILLIAM,LAURA       33300
            498888          SMITH             LINDA           35000
            498922          SARNO            ROMULO           47300
            498924         SYKORA         MIROSLAV,ANN       100000
            498925         SHERMAN         BRIAN,JULIE        32000
            498927          DAVIS            JEANNE           49200
            498929          RUPPE        DANIEL,STEPHANE      76000
            498936      TORRES-FRANKS       RACHELLE          19700
            498940         WHEELER           KENNETH          46300
            498946         WILSON        DONALD,PATRICIA      33000
            498948        LAZZARINO      ANTONIO,SANDRA       94200
            498955         MORGAN        MICHAEL,LOURDES      59000
            498962         GURRERO        JAMES,THERESA       50000
            498969          BLOCK        GERALD,JOSEPHIN     100000
            498972          WEBER            GERALD           48700
            498974        MARTINEZ         RANDY,CAROL        19000
            498975         ELLIOTT           DEBORAH          34800
            498977           BOW             WALLACE          37250
            498978         SIMMONS         BERT,BETTY         32000
            498984         HERRICK           JEFFREY          50000
            499014        VON OSTEN        JAMES,JUDY         26900
            499015          BAJOR         SANDOR,MARTA        75000
            499018         YUTSUS            THERESA          24000
            499088       EISENHAUER       LAWRENCE,TONI       50000
            499089          PRICE            DENNIS           72500
            499103        FELICIANO          JOE,ANN         150000
            499111        RODRIGUEZ           RIGO            25500
            499114         BARMER           PATRICIA          25400

                                 Page 11 of 97
<PAGE>
           499139        MCLELLAN           LOUIS,NORMA        59900
           499142          BABLA            HARISH,VENU        39000
           499150         CRUEGER           LEIGH,NANCY       200000
           499155         BATTLE           CARLOS,JOHANA       30000
           499162          YOUNG           RICHARD,RENEE       25000
           499166        ROEHMANN           CLAUS,JOAN         21100
           499174          WARD            JEFFREY,GINA        90000
           499178          WHITE             AJ,DARLA          16000
           499198        GREENWALD         LOWELL,ALICIA       59900
           499206         DALTON           KEVIN,LAURIE        23800
           499214          WILES            DAVIE,GINA         43400
           499224       DOMBROWSKI            THOMAS           75000
           499229         MORRISS          ROBERT,VICKI        50000
           499233         MARIEF           MUKLES,DELMAR       20000
           499236       BARDENHEIER          JEAN,ANKE         58800
           499243         PORCARO         MICHAEL,CHERYL      100000

           499247         PLACEK           KAREL,LIBUSE        67500
           499252        MCANALLY          JEFFREY,SUSAN       48900
           499265          PAYNE           STEPHEN,KATHY       46000
           499272         GROVES          STEPHEN,JUANITA      30000
           499299          BROWN              ROBERT           31000
           499302         FREGEAU          DANIEL,JULIA        44000
           499305        STAHOVICH          JOE,MARCIA        150000
           499309         TAYLOR              RHONDA           27000
           499315         ENGLISH         PATRICK,OLIVIA       30000
           499335         FARNEY           DONALD,SUSAN        17000
           499337         AVALOS            M. YOLANDA         31100
           499350          ENGLE           WILLIAM,NANCI      100000
           499396       VAN HAWKINS           KENNETH          28000
           499403         EPSTEIN              JANET           44500
           499404          LIANG              VICTOR           50000
           499414        FLANAGAN          PATRICK,GAIL        66000
           499415          BURCH              RUSSELL          50000
           499419     KETCHAM/TYNDALL      MICHAEL/DONNA       38000
           499426        FERRIOLS         AUGUSTO,ARACELI      86500
           499429          PEGG              CAROLYN L         60000
           499431        JOHNSTON             KRISTEN          70000
           499432         GU/CHEN         DANGSHENG/ZHIYI      30000
           499437       KARBASSIOON        MEHRAN,SHOLEH       50000
           499446         STRONG           DAVID,SHARON        69000
           499451          EVANS             MARK,AMY          27500
           499452     MORRISON/HEBERT     DIANNE/MICHAEL       45000
           499456          RENDA           FRANK,LARREE       100000
           499458       FRIEDLANDER       ERNIE,KATHERINE     100000
           499460       SERBANESCU         DAN,MARGARETA       31900
           499464           HU                ALFRED           31500
           499467         MAIDMAN           MARK,ARLENE        50000
           499468          HALL           THORNE,BARBARA       50000
           499474          BROWN            GREG,DIANE         16500
           499490          HUANG          KUANG,YING-KUEI     100000
           499494         KABRICH          THERON,SEGUN        50000
           499496         ROBERTS          THOMAS,TERRI        26000
           499497          LIPPS             RENEE M.          25000
           499500          WEED             JACK,CATHI         30000

                                 Page 12 of 97
<PAGE>
           499503          FALL             ROBIN,DONNA        78700
           499505          PARK               RICHARD          45500
           499506          CHAN            WALTER,WINNIE       24700
           499507       DELLI-SANTI           GEORGE           40000
           499508          FRANK           SANDY,PAMELA        71500
           499512         POLSON           GLEN,MELISSA        20000
           499515        MCKINLEY           JOHN,SUSAN         33900
           499517         JENSEN            RICK,SUSAN         50000
           499521          ANDRE           MERILYN,DAVID       48000
           499522        WILLIAMS           BILL,NANCY         31500
           499527          MURCH            JAMES,JILL         24000
           499529     SCHLIWA/LITTLE        BRAD/CELIA         29200
           499531          CRUZ               ANGELA           39800

           499533         HUIZAR             ELIZABETH         38200
           499534          HUSS           PATRICK,MARSHA       45000
           499541     GAVRILOV,PODPRI      EVGENI,MARINA       31300
           499543         TOLEDO          RAYMOND,FIDELIT      33000
           499544          ROSHA           UDI,CATHLENE       100000
           499545        PONTIOUS           GARY,ANGELA       150000
           499553          ZUNIC               EMILY           50000
           499554       CARRINGTON         KEVIN,SYLVIA        47800
           499560         NORRIS          GARY,CATHERINE       75000
           499562          OATES            GARY,LOUISE        18500
           499565        RAFFAELLI        KEVIN,ELIZABETH      41400
           499571        FRIEDMAN          MICHAEL,LINDA       20700
           499576          AGIUS          TANCRED,VERONIC      76000
           499578         LA BROT          GEORGE,PAULA        50000
           499581          DEAN               GEORGE           90000
           499582         KOHLER           WILLEM,SANDRA       50000
           499584        SHERRILL             MARCEE           50000
           499585         ZIEGLER             WILLIAM         150000
           499587        KILMARTIN        MICHAEL,JOANNE       56000
           499588         FRISHER           TOM,DEBORAH        24700
           499589          MEEKS           KEVIN,KATHRYN       50000
           499591         BARRISH           PAUL,CAROLE       200000
           499594         KERSIS            PAUL,HOLLY         40000
           499595         MURNIN          WILLIAM,TAMARA       50000
           499599     SONENBERG/MILAN      FREDRIC/EMIL        50000
           499604         TEGGER             CAROLLYNN         25000
           499607     DEGNAN/NICHELS       CARLA/THOMAS        35000
           499609        MARSHALL          ROBERT,TAMRA        43500
           499610        PETERSEN            JAN,DIANE         69800
           499611         WYSOCKI          EDWARD,LINDA        35500
           499612          MORE           HEMANT,ARCHANA       55000
           499615        CRESSMAN         DANIEL,VICTORIA     100000
           499617      STARK/BOWERS        EDWARD/SUSAN        47000
           499623        ZITTERMAN        MICHAEL,PAMELA       50000
           499627         SHIH/FU         JERRY,JENNIFER       40000
           499633        CAMARENA          NANCY,EMANUEL       15100
           499634      PROMES/HAYNOS        SUSAN,MARK         50000
           499635       BALESTRERI            ANTHONY          25000
           499637         MILLER           THOMAS,SUSAN        50000
           499647     KIRSCHNENHEUTER       TODD,CHERI         71000
           499651      KABUS/HARFORD       ROBERT,SANDY        38500

                                 Page 13 of 97
<PAGE>
           499653          TANG             NAI,TERESA         33400
           499655          FAST            STEPHEN,RUTH        25000
           499659          DEATS          ROBERT,LAURALIL     100000
           499662         RICHMAN            CARY,LISA        100000
           499664         RHODES          CLAUDE,DANEANE       37100
           499665        MENDONCA           PAUL,JULIE         35000
           499666         IBARRA               DAVE            35000
           499670          PEREZ              NORMA J          20500
           499671         CLINTON          WILSON,KAREN        73900
           499674        GROSBOLL             RICHARD          30000

           499677       STANDRIDGE         DAVID,DEBORAH       49000
           499678           MIN                JOHN            50000
           499679          WONG            ALBERT,LANCY        33800
           499683          ROORK           ARTHUR,AGNES        91700
           499684         AVRAHAM              NATAN           40500
           499685     BUCKLEY/HUTCHIN     WILLIAM,JENNIE       35000
           499686      PEAKALL/SWAIN        SUSAN/JOHN         15000
           499687         THOMAS          WILLIAM,LORRAIN      80000
           499689          KWOK            PATRICK,JOYCE      100000
           499690        HOFFMANN           ROBERT,MARY        38100
           499691        LEDEBOER         DOUGLAS,COLLEEN      39600
           499693         RENNIE          STEPHEN,FRANCES      92500
           499698         ARROYO          RONALD,CECELIA       62000
           499701         THOMAS           JEFFREY,DANA       100000
           499703        MCDONALD              PETER           47000
           499713        BLAUSTEIN        JOHN,ELIZABETH       80000
           499714          BRUCE           JEFFREY,AURA       100000
           499716          WELLS          JEFFEREY,SUSAN       49000
           499717       TROYANOVSKY            LUBA           300000
           499722         HOWELL          JEREMY,BARBARA       50000
           499726         GREASON             SAMUEL          200000
           499729        FIRESTONE        C. HARRY,NANCY       34000
           499730          SMITH               JAMES           40000
           499731          CAREY          DAVID,PATRICIA       35200
           499746         PIERRET            JOSEPH R          50000
           499747          BROWN           BRADLEY,KAREN       49000
           499750        SAUNDERS            DAVID,HA          43000
           499751          CHEN             JAMES,CINDY        59300
           499756          MAYS            THOMAS,PAMELA       45500
           499757         MA/CHAN         ADRIAN/CECILIA       49500
           499758         BUTLER          ROBERT/BARBARA       38700
           499759         CARDOZA            GARY,LORI         21300
           499761          TONEY            BRIAN,MARIE        27000
           499762     DE LA PENA/HOLI     GREGORY/DEBORAH      50000
           499763         HANCOCK             KENNETH          35000
           499764          HURD            STANELY,GAYLE       71200
           499765         HOFFMAN              ANTON          174000
           499768          MOON           MICHAEL,DENISE       80000
           499769          KENT                JILL            41000
           499773     DEDOMINIC/BERKN       JOHN/SONIA         34500
           499775        MILETICH          THOMAS,MONIKA       85000
           499777          PEUSE          SHEILA,MICHAEL       40000
           499778         BALDWIN             BARRY A         150000
           499781       DE LA ROSA          LOUIS,MARY         89100

                                 Page 14 of 97
<PAGE>
           499783         BENNETT           SCOTT,LORI         20000
           499786         TRAEGER          DONALD,SHARON      200000
           499787       SHAWMIRIAN         VARAZ,KARINA        32500
           499788         LANDIS          GEORGE,ADRIENNE      39000
           499790         LARSON          WILLIAM,DANEEN       50000
           499791         HORRELL             BARBARA          13800
           499799     ARELLANO/ARELLN     MICHELLE/EDITH       32500

           499800        HENDRICKS         REBECCA,GREG        16100
           499802       HUANG/ZENG         XIAOFEI,ZHENG       35000
           499807         ARROYO              VINCENT          22700
           499808         KNIGHT           WILLIAM,DEBRA       25000
           499811      PYNE/PADGETT       THOMAS,SUZANNE       96100
           499818         HUNTER               CAROL           35000
           499825         LOVILL            JAMES,HOPE         37500
           499827        HOANG/LE           QUANG,LOAN         32000
           499831         MIZUKI              HOWARD           20000
           499833        SANDOVAL         JOSE,ELISABETH       49000
           499835          SHELL              JEFFREY          72000
           499837        PAULAZZO              ANNA            39700
           499842         GEISSE             JOHN,LISA         47200
           499845          TANG              CHONG,YEE         80000
           499846         SURPUR          ASHWINI,ANILKUM      46400
           499847          VOGEL              RONALD           30000
           499848        RIMLINGER        JOHN,CHRISTINE       50000
           499849         TAVAREZ           LOUIS,CAROL        34200
           499850         AVAKIAN             EDOARDO          25000
           499854         HANSRA          SURINDER,BALJIT      17400
           499856         MORALES          DANIEL,CAROL        37500
           499858         RIBERA              MAXINE           29300
           499862          LOPEZ              ISABEL           50000
           499871         THOMAS           STEPHEN,LISA        29500
           499872         GLEAVE           STANLEY,LISA        20000
           499873         DESALVO             CARL J           50000
           499874           ALY             HUSSIN,MAI        100000
           499880         HOFFMAN          TED,PATRICIA        39300
           499884        CALINOFF              SHERI           94500
           499885     FREASE/PATTERSO       JOHN/CRAIG         40000
           499891        WEINSTEIN         JOSHUA MOSES        87500
           499895     DESTABELLE/STEE     MICHAEL,JENNIFE     100000
           499897        SANDOVAL             LINDA L          37450
           499898         GURULE             DOLORES S         38500
           499901        SAETTONE              GINA            50000
           499902         HUGHES            GARY,VICKI         30000
           499915          BOLDT            JEFF,JOANNE        38000
           499917          CARTY            GLEN,DENISE        35000
           499918         CANNON          TIMOTHY,JOANNE       35900
           499922        LANTSMAN           MARAT,ZOYA         28600
           499926       SEYEDZADEH             JAVAD           50000
           499930          HOBBS           KEVIN,BARBARA       33700
           499933      KRAMER/LOYOLA        MYA,JEFFREY        42900
           499938          THIEL            RICHARD,ANN        50000
           499939      MOORE/HARWOOD      KATHLEEN/DANIEL      16000
           499940          DIEGO           ALFREDO,VILMA       29700
           499942        CALOIARO         DOMINIK,MAUREEN      50000

                                 Page 15 of 97
<PAGE>
            499943         DAVILA         AGUSTIN,GLORIA       34000
            499944         CORDOVA             SHELI           42000
            499945        BRACKETT        CONSTANCE,JAMES      50000
            499949         ARNESON           STEVE,INA         35000

            499950          SIMMS             ROBERT           25000
            499952        BESHARITI           PARVIS           28100
            499953        STOCKTON           JON,KAREN         47000
            499954         WALTERS        CHARLES,LA VERN      50000
            499956          VINAL             MARION           20000
            499958        CLEVELAND       KENNETH,MARCIA      100000
            499959          VALTR            JAN,ANNE         116000
            499962         CALICA            LEONARDO          50000
            499963          STEIN         RICHARD,MELODY       45000
            499971          TAKAI          JOSEPH,PAMELA       50500
            499974         STEVENS        RODNEY,BARBARA       48500
            499975       HERALD/KAHN      MICHELLE/MARTIN      50000
            499976       NIETLISBACH        ALAN,LINDA         28000
            499978         RUTLEN             CARMEN          100000
            499981       MACCONNELL       RODERICK,ROSEMA      50000
            499985          HUNT            ROBERT,DANA        18000
            499988          HANEY             STEVEN           94000
            499990        WILLIAMS            THOMAS           37500
            499996          DAVIS          GARY,SUZANNE       163800
            499997           DAE          MICHAEL,BERTHA       60000
            500004          DEAN           ALFERD,SANDRA       35200
            500005         HATHORN          JOHN,NANCY        100000
            500006         MOADEB          ELIE,ELEANOR        96000
            500009          ESBIN             STEPHEN          29000
            500010      ABRAMS/LEVIN       JAMES/NADINE       150000
            500012         YANTIS             STANLEY          82000
            500014        ALTOMARE         VALLEY,DENISE       40000
            500017          SOHRT           MARVIN DEAN        22500
            500018         MENAGE          WILLIAM,LINDA       36500
            500020         SHARIM              RAHIM          100000
            500021      LOUGHBOROUGH          GEORGE           50000
            500024        CHOW/FONG         JENN/KAREN         45200
            500026         HULLEY             STEPHEN          45000
            500028         SOLOMON             DAVID           50000
            500032          HUNT          RICHARD,GWENDOL     100000
            500034         ROBERTS        DOUGLAS,GERALYN     100000
            500035          JUDD             CAROLYN H         59300
            500037         PARRISH            ELAINE           52600
            500038     ATKINSON/EBNER       SUSAN/PATTY        18400
            500039         CONVEY          MICHAEL,CAROL       25000
            500043         SCHNEER          DAVID,TAMI         50000
            500044        PETERSON         BRET,STARLET        30000
            500045        ZAGARINO        FRANK,ELIZABETH      46800
            500049       MC WILLIAMS       CLAUDE,MIALMA       27200
            500050         SIRHAN             MOTASIM          43000
            500051         KHATUA          TARA,KRISHNA        50000
            500059        BRADFORD             MARY            50000
            500060         SCHOPP            TODD,SHAE         25200
            500061          ROSS          BRADLEY,HELENE      100000
            500063         CYPRUS             KIP,AMY         100000

                                 Page 16 of 97
<PAGE>
           500066       MARGOLIASH        ROBERT,BRACHA        86800

           500067         CANEPA             TONY,LISA         33000
           500069           AHN             BYUNG,SANG         22000
           500070        WOODRUFF             WILLIAM          50000
           500071          IDSO           BARBARA,JEFFREY      36500
           500076       DE LA MOTTE        RAY,PATRICIA        52500
           500077          BAKER          WINTHROP,HEIDI       55000
           500079        CAVALIER          MARK,KATHLEEN      175000
           500080        HENNESSEY           DAN,LORI          35000
           500083          ROSS             LEROY,ENID        100000
           500084         PAULOS              CHARLES          39600
           500086         SANTOYO            JOSEPH A          67500
           500087         CRIBBS          DANIEL,ANN MARI      64000
           500089          KING              KATHERINE        100000
           500090         SOLOMON            PATRICIA          25000
           500091       WILLIAMSON         LOWELL,SUSAN        35000
           500093          MAIER            KURT,JAINA         77500
           500094          MAYSE              TERRY L          32800
           500095        MARTINEZ          RAYMOND,TAMMY       34000
           500100        SUEN,TANG         JOSEPH,LUCIA        40000
           500107        HELMONDS            RICK,KIM          71200
           500109       BRIEN/SMITH        LAURA/FRASER        23400
           500111          MOROF          JEFFREY,FRANCES      50000
           500112     SHIRLOCK/VEECK       CAROLYN/JAMES       50000
           500114         OLIVAS             MAGDALENA         12000
           500118           HSU               JENIFER          18900
           500121         MARTIN              NOREEN           50000
           500122          COOK           GEOFFREY,VALENT      50000
           500124         MAHONEY          DENNIS,RONDA        46400
           500127     LEAHY/MORRISSEY       FRANK/KRIS        100000
           500129          SMITH           JACKIE,ANGELA       32500
           500130          HESS               JAMES M          62000
           500131         ROBERTS          BOBRI,DALLAS        25500
           500133           LEE           TRACY,CHI-CHUN       41200
           500134       NGUYEN/TRAN          PHUOC/LAN         90000
           500139          SMITH            GARY,JULIET        12000
           500147        SARGENTI           GARY,JOANNE        46000
           500156          DAVIS              RICHARD         100000
           500160         MAISTER           MARC,MANDY         36900
           500161       SAVAGE/ARRO        JAMES/ROBERT        22400
           500164         EVERED           ROBIN,MELODI        45500
           500165           LAL              RAJ,KIRAN         14200
           500166         WESTON                ANN            49000
           500167        CAI/ZHOU         DANYING/JIANHUI      45900
           500168        STEBBINS             DEBORAH         163500
           500171           CHU             HSIEH,SUNNY        50000
           500181          JELIN           ARTHUR,SUSAN        14600
           500184        IBRAHIMI              ABDUL           72000
           500185          YOUNG               BILL            50000
           500186          SCOTT              JUDITH           68300
           500193          SWAN                KEVIN           30000
           500194         MIGUEL           SAMUEL,SYLVIA       29300
           500195          FRITZ             RONALD C          30000
           500196          FIEN                LORRI           43000


                                 Page 17 of 97
<PAGE>
           500198     LOFGREN/GEBSTAD     CHRISTOPHER,GAL      39900
           500201        DOMBROSKI         JAMES,SHELLEY       50000
           500203         FOSTER           WARREN,DEBRA        16300
           500210         NEWSOME             STEVEN           60000
           500220         DE LARA         ROBERTO,MADELAI      52000
           500222        MARKOWITZ         DONALD,DEBRA        50000
           500224           YEH             DAVID,IRENE       100000
           500225         BEERING          ANDREW,CAROL        20100
           500228      NIROUMANDRAD           PAKSAR           15000
           500231           LEE               SERENA           93300
           500235           OTT            EDWARD,CATHY        65000
           500236         KERLER              BRIAN E          38500
           500238          VANEK          J PHILIP,BONNIE      79000
           500240          PERRY           MICHAEL,JUDY        50000
           500241           YEH              HSUEH-LI          50000
           500242         HUGHES            MARK ANDREW        21000
           500243         HUFFMAN         MICHAEL,CATHERI      28300
           500244       FARNSWORTH         KEVIN,PAMELA        48000
           500249          NOVIN              SHARON           50000
           500254          DOSS            DONALD,DIANA        42700
           500256          BIGGS           ANTHONY,JOAN        92100
           500260         MANSON              SYLVIA           50000
           500261          FREE             LISA,CHRIS         46000
           500264        DE CLARIS          WADE,MARCI         50000
           500270     RUFFNER/DAVIES       RICHARD/HELEN       40000
           500275        SCHAEFER            RICK,LORI         42000
           500276         CARTHEW         JEFFREY,TERESA       26500
           500277          ENTIN          HOWARD,F DEBRA      112500
           500279        GRIJALVA         RAYMOND,GEORGIA      42000
           500280       JURKIEWICZ         ROBERT,LEISA        38100
           500281         SHIELDS          CRAIG,REGINA        48300
           500282          PONG           PETER WAI-KUEN      100000
           500283         PICCOLO         DOMINIC,KATHLEE      50000
           500284         GRAHAM            JAMES,ELIN         74500
           500286          ROZZI              PAMELA           15700
           500289         KIMBALL            STEVEN L          22100
           500293         BERSON            BRIAN,KAREN        60000
           500296          BATES             SHARYN L          25000
           500299      GREEN/MCLEOD       KEVIN/KIMBERLY       30500
           500300         LAUBER             DAN,DEBRA         85000
           500302         WILCOX             ALBERT P         118400
           500303        WHITAKER              JOEL            24500
           500309          KINAT               CAROL           50000
           500314         HORSLEY         GERALD,SUZANNE      100000
           500320         BUNTING         J DESMOND,ALISA      32900
           500324        KAWAKAMI          KENNETH,LANA        48000
           500325          MOORE            DONALD,ANNA        20000
           500327          HUANG             GEORGE J          66000
           500328        HARTNACK          RICHARD,DAIL        94300
           500329          BROWN              CARA M           28500
           500332         HANKIN           DAVID,DEVORAH      104500
           500337       WILLINGHAM          JAMES/LORI         27300

           500339         O'HARA             SHAWN E.          16000
           500341         MC HUGH          CRAIG,SUZANNE      200000

                                 Page 18 of 97
<PAGE>
           500345        VANAMBURG         KEITH,BARBARA       71100
           500347           KAO              YIN CHIH          25000
           500348          LOTT             KENNETH,GAY        37000
           500349           WAN            SHERMAN,BETTY       48000
           500351       DOMANN/BOST       WILLIAM/JOVANNA     120000
           500359         CHELLIS              GAYLE           40000
           500361          TOUW             PAUL,LAURA        100000
           500362         HERMAN             ALISON J          20800
           500365          RAZA            ORESTE,KERRY        25000
           500368           HO               RICHARD P         60000
           500369         SPENCE              KATY A           30000
           500370         WILSON              ELEANOR          40000
           500371         WANLESS          TREVOR,JULIE        26600
           500372         HARDMAN          CAROLYN,MARK        41500
           500373          MOORE           JOHN,KIMBERLY       59000
           500374        STAFFORD          RONALD,MARTHA      200000
           500375         KNUTSEN            KATHLEEN          50000
           500378        BODYFELT          KIRK PATRICK        30000
           500380           KIM            DANIEL,VIVIAN       49700
           500381        ARSLANIAN         RICKEY,TERRI        52500
           500382         JOSEPHS              JOHN            40000
           500387           FRY             JOHN,LAURIE        12200
           500389      FONFARA/BURNS      PHILIP/KATHLEEN     175000
           500390         JACOBS           JAMES,OLIVIA       110000
           500391         RUDOLPH              ANDRA           14000
           500392         PRASAD            DHARMENDRA         18500
           500393          BORCK             DAVID,LEA         46000
           500395          FUNG             PAUL,BERNA        106000
           500425          BAHR           TRENTON,BARBARA      37500
           500440         POWELL               LINDA           22000
           500472        THOMPSON             THOMAS           26500
           500480     CAPUCHINO/VAUGH     FRANCISCO/JUNE       24500
           500492         DERING           ROBERT,LEIGH        25200
           500519          AHERN               JAMES           39000
           500531         BORGES            DAVID,KAREN       193600
           500538         PEABODY          EDWIN,BARBARA       10000
           500539         COWIE             PAUL,NANCY         50000
           500561        MCKISSICK         MICHAEL,KAREN       38200
           500570         SHEARER          JOHN,SHANNON        17600
           500595          MARX               PHILLIP          30000
           500606          HOOPS           THOMAS,DIANE        50000
           500634         LATTER          GEORGE,BARBARA       65000
           500637         HOLMES               JAMES           38000
           500643        SODERBERY            ROBERT           31000
           500683         HOENIG            TIM,LORETTA        50000
           500691          BOWEN           ROBERT,BETTY        34500
           500702         ROBERTS          BRETT,SILVIA        46900
           500741          FAUST               KEVIN           20000
           500746     LENHART/MCKENZI      DANIEL/LAYNE        50000

           500756         ZAVALA           JOSEPH,VANDA        20000
           500758          BOYD           MICHAEL,GABRIE      200000
           500763           NG              THOMAS,RUBY        50000
           500778        THORNTON              TODD            33500
           500809     MONAFO/MONAFO/M     GERASIM/GLADYS/     100000

                                 Page 19 of 97
<PAGE>
            500838       BROWNFIELD       JEFFREY,ELIZABE      37500
            500856          DENTE            KATHLEEN          35000
            500859         KIBBLE              DONNA           21500
            500869         MONROE           JOHN,DEBRA         17250
            500877          MYLIN         RICHARD,BARBARA      29250
            500895         CREAMER         LARRY,JANETTE       10500
            500904         CHABOT          MICHAEL,JOYCE       25000
            500906        DISTEFANO        ROBERT,ELAINE       15500
            500908         EDWARDS         BRENT,JUDITH        13000
            500911          KRUG               JANIS           24700
            500917         SMILEY         TERRY,CHRISTINE      20000
            500934         EMBREY             SHARON           50000
            500975          OWENS           RALPH,JUNE         50000
            500984           OGG           SANDRA,JAMES       200000
            501000          HULSE         ROBERT,CYNTHIA       25000
            501003         LEBLANC         DENNIS,BRENDA       72000
            501007        DAHLBERG         JAMES,BARBARA       30000
            501030     SCHLEY/KNUDSON     SCOTT,VICTORIA       76500
            501049          WELTE              BRAD            50000
            501087        ESCAMILLA            JUAN            26400
            501089          SOSA           GUSTAVO,MARY       130000
            501122         GARCIA           LUIS,ALISON        35000
            501153        GREENWOOD        JOHN,DEBORAH        44000
            501186         RODWAY         CALVERT,ELIZAB       25200
            501428        GALLAGHER         PAULA,SEAN         42500
            501434         CASSIN          MARK,CATHRINE       35800
            501445         KELLEY             JEFFREY          25400
            501456          PATEL          TRUPTI,UMESH        37900
            501462         TORRES           PEDRO,DEBRA        31500
            501475         CASELLA            DANIEL           25000
            501517        PROUZININ           DIMITRY          50000
            501520         MOURRY              WAYNE           30000
            501552         MENONI            ROSALINDA         40000
            501572         HIBBARD          JOHN,CAROL         30000
            501597          OMID          HOSSEIN,HENGAMH     100000
            501616        GRIGORYAN            MOSES           50000
            501650        VALENCIA             RUBEN           47200
            501669          WARD              DOUGLAS          26000
            501701          REDA           JOSEPH,DEBRA        30000
            501718         WENDORF          KIRK,LESLIE        38300
            501729        PHILLIPS             DONNA           31500
            501743        GUICHARD        LESLIE,PHILIPPE      30000
            501816         MURPHY         CHARLES,CAROLIN     130000
            501846         HODSON              DEAN            41300
            501863           MA            KENNETH,LINDA      185400
            501876         GREWAL          BALJEET,PASHI       34500

            501899     COLE/SCHOFIELD     MARCUS,CHRISTIN      69700
            501906         HARPER          LANCE,HIROKO        49500
            501936        MYKLEBUST         JOHN,SANDRA        39400
            501990        NICHOLSON           STEVEN           16900
            501991          MAJOR           PETE,CONNIE        30000
            502035      BLOCK/BENNETT      STEPHEN/JULIE       46100
            502048         SELDEN          FRED,CATHRINE      100000
            502088      MCCARTER,JR        JOHN,BARBARA        24200

                                 Page 20 of 97
<PAGE>
            502170        WENTWORTH            ERIC            25000
            502172          REALS          WILLIAM,MARY        34000
            502182        ATKINSON             PAUL           240000
            502186         ROBERTS             DIANA           56300
            502191         SORTITO             KAREN           16000
            502193           SUN             SHENG,BIN         13300
            502194       CUCCINELLO            NINO            22400
            502196         CARROLL        DANIEL,SUZANNE       33900
            502198          CAREY          SEAN,KIMBERLY       57100
            502199          AMIGO          HENRI,LAURIE        47000
            502206         GOERKE           JOHN,LAUREL        44400
            502212          CLARK             MARLENE          50000
            502215        NAKASONE             EDDIE           27200
            502218         EPSTEIN             MARC            89200
            502228         MOHAMED        JAMEEL,HAYMATTI      65000
            502230        SAVARESE          GLENN,SUSAN        47500
            502233        TIEDEMANN            MARK            32000
            502238        CIANFRANI           MICHAEL          74000
            502241         FULLER              KURT            31000
            502260        WEISBERG        WILLIAM,DAMARIS      40000
            502266         MAKEEN           ALADIN,MAE         65200
            502268         EDWARDS         JOHN,LUELLEN        45000
            502269           DOW               GARY            33700
            502275       DUBIN/BODIE       STEVENICAROL       120000
            502280         SHIBAN           JOHN,JANET         56500
            502281         WAGNER              EMILY           43500
            502398           HAN               GEMMA           19500
            502465          KOVAR            MARGARET          25000
            502483          CROAL          JOHN,DOROTHY        32500
            502492        MC CLAIN            BONNIE           14000
            502501         MARTIN           ROGER,LAURA        17000
            502503        MC MAHAN         DONALD,SHARON       30000
            502504        ROSACKER          GEORGE,JUNE        75000
            502535         GANDHI             SANDEEP          19800
            502556         TETLEY          RICHARD,RUTH        22000
            502557          KLEIN         RICHARD,CAROLYN      15000
            502558          ROOZE             GUSTMF           17000
            502583          COLES         ROBERT,CONSTANC      50000
            502589          DASNO           TERRY,GAIL         32200
            502613        WESSLING             MARY            41000
            502619     MACKENZIE,JR.       ALBERT,M.JANE       35200
            502650          BARBA             CLAUDIA          25500
            502665         CIOLFE             ANTHONY          30000

            502669         PORTER         PRENTIS,JUDITH       42700
            502682          STOCK         RAYMOND,BIRDELL      80000
            502685      CHAPIN/MALLOY     EDWARD/DEBORAH       90000
            502720          MCCOY          DANIEL,MARGIE      111600
            502722        MITCHELL         CHARLES,DIANE       33300
            502753          GOINS             LENNON           80000
            502778         MUNROE              BRUCE           76500
            502780         FLORES             OLIVIA           21800
            502798         ALONSO           LLOYD,MARY         22500
            502799        FAIRBOURN         JOHN,SUSAN         10000
            502813         JACOBS         STANLEY,PATRICI      42700

                                 Page 21 of 97
<PAGE>
           502824          CROSS               LINDA           30000
           502826          EMDE           ROBERT,JEANNETT     100000
           502937        FORTUNATO        GIUSEPPE,ROSETT      30000
           502967         BALTZER             CHARLES          73300
           502985          WOOL               MATTHEW         100000
           502998        MCMULLEN         ROBERT,CHARLENE      50000
           503004      HOLLINGSWORTH        TOM,DARLENE        38000
           503014         WAMBACH           MICAHEL,LUZ        30000
           503028         MIRELEZ         CHRISTOPHER,MAR      15000
           503036         KRAUSE          JOSEPH,ROXANNE       50000
           503076         PARKER               JOHN           126700
           503105        CHIASERA              JOAN            20000
           503115        WILLIAMS              RUTH            44400
           503120         SHARMA           SUNDIP,BEENU        23900
           503128          OWENS           WILLIAM,LYNNE       40500
           503165        GREENWELL            WALLACE          41500
           503220        OEFFINGER          LARRY,KAREN        43000
           503223         CUNNANE          MICHAEL,KATHY       25000
           503232      GATES/SNYDER        ALAN/KATHLYN        15400
           503237          GRACE              ROBERT           30500
           503239     PASCAL M.D./GIL      STEVEN/DANNA        48500
           503249         YOCHES            GARY,KAREN         30000
           503257         CLEARY           MICHAEL,NOEL        10000
           503266          BOYT            RONALD,SUSAN        11600
           503275        OLDS,JR.             DONALD           37300
           503288         DE JONG             JEFFERY          24400
           503302       PELLEGRINI           GUY,ROBIN         20000
           503322          HORN           EDWARD,COLLEEN       35000
           503330        PARKHILL          ROBERT,ISABEL       32000
           503336        HAMILTON         RONALD,BEVERLY       32000
           503348        RASMUSSEN         LELAND,RHONDA       50000
           503360         LEAFFER         ARTHUR,BARBARA       65400
           503370          RILEY             HORTENSIA         30000
           503372         ZAMMIT           ALENE,OLIVER        35100
           503380         ELLISON              MARK            20000
           503408        HASTINGS            JAMES R.          62500
           503430         COOPER            JOSEPH,LISA        30000
           503451         ZIRKLE             ROY,MARY          42000
           503483         KOJNOK               MILAN           45000
           503492        FREDERICK        MILES,VIRGINIA       50000

           503555         BAUMANN             ALFRED           50000
           503574         FRIESEN            TERRY D.          39000
           503608        MADERIOUS          JOHN,JANICE       100000
           503612        NICHOLSON          CARL,CONNIE        30000
           503623         MUTTERA         ROBERT/KATRINA       50000
           503680        ANDERSON           JOHN,CHERYL        97500
           503683     GUGLIELMETTI/CE      CRAIG/VICENTE       34700
           503690          WEST              CHRISTIE          50000
           503721         WACHTER             RICHARD          50000
           503804         HANSEN           KENNETH,NADA        27500
           503824         SAMMONS          JOHN,KRISTIN        99800
           503827         DOWNEY          DAVID,KATHLEEN       52500
           503856         LAWTON                ANN           100000
           503868     BOADITA/ALMEIDA       ERIC,LORETA        62000

                                 Page 22 of 97
<PAGE>
            503915          DALY           MARK,MICHELLE       42000
            503925          MAREK         RANDALL,ELIZABE      39600
            504012        SANKOWICH             LEE            35000
            504026        AZZOPARDI           JEFFREY          27000
            504032          HUNT           STEVE,ALLISON      100000
            504047       ROSENFIELD           HOWARD           20000
            504052         HANLON         WILLIAM/SMELLY       50000
            504054          EVANS             RANDALL          30000
            504092         HOWVER          BRIAN,JANICE        36900
            504143         WALKER          ALAN,MAUREEN        69000
            504146          MASON              LINDA           32700
            504153      FINNEY/BANKS        PAUL/HIRAM         10000
            504156          ERICH          SUSAN/WILLIAM       43900
            504158          ZATZ              HAROLD           42700
            504163        KASTELMAN        JAMES,DORENE        85000
            504170         PALANDE            ADITYA           23300
            504178          GRANT           GAIL MARIE         31500
            504186         DILGER              DERON           16500
            504222          SILVA             LEONARD          34000
            504238         DUBNOFF            MICHAEL          37000
            504261       LAM/MENDEZ          TIN,DEYSI         37500
            504266         RHODES            GLENN W.          54900
            504304       TIAN/ZHANG        ZONG-QIANG,LI       65000
            504313        CHOVANEC          PETER,JANA         37800
            504324     HICKS/CAVANAGH      DONALD/LINDA        39800
            504338      MERRON/BENSON       KEITH/TINA         40500
            504407          WIESE           JANET,DEREK        15000
            504472         STUART          RONALD,SUSAN        40050
            504482       FITZGERALD          SCOTT A.          14700
            504498          COHEN          RICHARD,GAYLE       11500
            504507       VAN SICKLE           MARK D.          18800
            504520        CUMMINGS          CHARLES E.         12300
            504540        GOODLIFFE        GORDON,NANCY        20250
            504543         FARMER           JOHN,ELAINE        32000
            504557     FLANNERY/BROWN      PATRICK/PAULA       50000
            504565         NICHOLS            JOHN R.          36800
            504605         PROVOST         DAVID,YVONNE        50100

            504681         JOHNSON            TERESA           25000
            504741         ALLEMAN          DAVID,SUSAN        71500
            504768       HARRINGTON        NEAL,DEANNA         25000
            504773       MOORE/BLUE          MARY/BAY          34500
            504788          LAKEY            JANICE C.         18900
            504789          BROWN         KIMBERLY,JANIS       55000
            504805          HURT              STEVEN            9100
            504813        SABATINI             MIKE            80000
            504814         STUART              CAROL           20000
            504817         HENNING            LAVERNE          35000
            504829         WILSON         JOSEPH,ANGELLA       10500
            504835         LARSON              JEAN            20300
            504902          GREEN           JERRY,JOYCE        35000
            504908          HOOKS            CARLYSLE          30400
            504961          ROSAS          JAVIER,XIMENA       37800
            504968        CAMPBELL        MALCOLM,KATHLEE      34100
            505033          OKUDA          HIDEKI,MIEKO        47100

                                 Page 23 of 97
<PAGE>
            505059          MOSS          DONALD,ALEXA        71000
            505064        CHINDRIS         LIVIU,MARA         79000
            505065         CHAVES             JOHN            48700
            505079         DE LONG         GARY,VICKI         28500
            505103       BUCKINGHAM        GARY,ANITA         44000
            505108          ROTH              ROBYN           33900
            505111         MILLER        KENNETH,MARLENE     200000
            505119         AMSTUTZ        KENNETH,DORIS       35000
            505127          WOLF          JOHN,KRISTINE       33500
            505136        ABRAMSON         EDWARD,JUNE        50000
            505148          HWANG           KYUNG-AE          44300
            505154          CLARK        FRANK,MARILYNN      125000
            505157        VENKATESH      BANGALORE,SUJA       29900
            505166        DELLORCO         CHRISTOPHER       100000
            505172          HOLT              GARRY           50000
            505177          LEWIS        DAVID,TIFFANIE       49600
            505188         PALMER        EDWARD,DEBORAH       75000
            505189       BURNINGHAM        BRENT,DAWNA        50000
            505191         KESSLER           BARBARA          30000
            505209        MARTINEZ       ANTONIO,JACQUEL      38000
            505213         GIESER            CHARLES          30000
            505225          DAVIS          JACK,SUSAN        100000
            505233        ANDERSON         MARK,KAREN         31500
            505235        STECKLER         KEVIN,TERRY        43700
            505239         SOROKIN         ADAM,TERESA        36900
            505252         GOODMAN       CLAUDE,LORAINE       36700
            505262      YOTS,JOHNSON      JOHN,BARBARA        16700
            505275      GHAMARINAZIN     NOROLLAH/SHAHNA      44200
            505285          STERN          ALLEN,LISA         95000
            505290      VAN DEN OEVER      MARK,DIANE         50000
            505293        PENENBERG         BRAD,ANNA        160000
            505295          LEWIS         DAVID,PEPPER        40900
            505297         CLODIO            LOUISE           62000
            505320          AYALA            LUCILLE          50000

            505331         WILSON        BARRY,JENNIFER       48700
            505332        WILLIAMS            PAUL            43700
            505334        MCMASTER            SCOTT           30400
            505336       ZARRINNEJAD         SEPIDEH          44000
            505339          KAGAN              ROD           100000
            505343           MOR         MITTRY,CATHERIN      40000
            505350        STEINBERG        ROBERT,JOY        124000
            505360        QUARANTA          NICK,RUBY        200000
            505366         CANNON           ELIZABETH         85000
            505375        ZAKARIAN       EDWARD,NATALIA       31500
            505382        YAMAMOTO           MICHAEL          20000
            505435         BENNETT           MICHAEL          40000
            505447         SPIELER        NORMAN,MARSHA      122000
            505458         WU,LIAO       MONGDAH,CARRIE       28800
            505470       COOK/PERSON       JAMES/ANNE         41800
            505476          BLAKE        DONALD,KATHRIN       20000
            505481          TRAN           TRACEY MUI         25000
            505491        POGOSYAN            AKOP            23000
            505521          KING             ANDREA           50000
            505532       SCHLESINGER       ERIC,JOANNE        40000

                                 Page 24 of 97
<PAGE>
           505542         WINNER              LESLIE           62200
           505550         FEEHAN              VINCENT          37800
           505562        MONTRONE         JOSEPH,MICHELE       40700
           505568     MARKOWITZ/GOTTL       LISA/NAOMI         56100
           505587        CASTELLI            ALEXANDER        100000
           505614        BAKHARZI              SAID            39000
           505625          HEIL                DAVID           50000
           505632          CRANE           STEVEN,JUDITH       25000
           505634       NELSON/CHAN        KEVIN/ISABEL        57200
           505635        RAPPAPORT            ROBERT          100000
           505638        BEROOKHIM        BEHROUZE,ELIZAB      50000
           505639        FRANKLIN          RICHARD,ELLEN       15700
           505641           LIU               REBECCA          72500
           505649         LARSEN           DAVID,JUDITH        50000
           505657         BERGER           DONELSON,JANE       90000
           505665       LELCHITSKY         IGOR,TATYANA        50000
           505678           LEE                JOHN            24000
           505716         HAYDEN          KENNETH,PATRICI      85000
           505717        GOLDRING           RANDALL,LYN        84000
           505724     HERSHEY/VAN HOR       RUTH/SUSAN        175000
           505738         RAMIREZ              LORI            40100
           505742          NORTH           JAMES,LYNETT        17600
           505747         MACKEY               SHAWN           67500
           505753       BYRNE/PULEO        RUSSELL,LEESA      135000
           505754         TUTHILL           GORDON,MARY       200000
           505770          PYNE           KEVIN,CAROLINE       30500
           505780         TIEMAN            DANIEL,KARI        40500
           505783         CURTIS             JOSEPH F.         43000
           505793         HOLLAND            KEVIN,JOY         52800
           505798          BOND           LAWRENCE,JENNIF     242000
           505801          FORD               TERESA           36500

           505814        BLUNDELL         MICHAEL,BOLETTE      42100
           505818          HARDY             MARGARETE         52500
           505825         TAYLOR              PAMELA           17500
           505832          WEISS              ROBERT           21800
           505834          LOSCH           RONALD,ELISE        34000
           505835         MURPHY               MARY           100000
           505847          REID              ALEX,LISA         29700
           505848          SKAFF           JOSEPH,EDWINA      200000
           505859           FOX               GERARD          120400
           505865          PITT             JACQUELINE         28500
           505866          PIER           MAURICIO,LIORA       34200
           505890         JEFFERS          ROBERT,KAREN       108700
           505894          YOUNG          BARTON,CYNTHIA       92200
           505896     WILSON/SULLIVAN      SCOTT/ROBERTA       37400
           505900     SCHMALTZ/GIANET       RONALD,JAN         37800
           505904          TESS                STEVE           96300
           505913          EARLE             KATHLEEN          33700
           505915         WALSHOK           MARY,MARCO        100000
           505920         BURNELL          WILLIAM,CAROL       39300
           505922          CHENG           HSIUNG,LUCINA       50000
           505923        FLANDERS         MICHAEL,CHERYL       40900
           505945         TOWERS          KENNETH,MARSHA       25000
           505963          HYMER           DAVID,THERESE       52000

                                 Page 25 of 97
<PAGE>
            505977         LIPSKY          RONALD,JANE        70000
            505997        MACHINSKI        GERRY,CAROL        20000
            506001          WOODS         WILLIAM,MARY        33500
            506010         ALBERT         DAVID,JERRIE        20600
            506038       ARCIDIACONO      PETER,KRISTIN       35600
            506052          PERRY             H. L.           45500
            506060         KUNKLE             LYNDA           22000
            506069          DAVIS             JESSE           21500
            506075          BURRY         MARK,PATRICIA       38000
            506080         JERGER         TUZO,KRISTEN        20800
            506082        BIRCHALL       RICHARD,ALTHEA       31200
            506085         DIRKSE         KENNETH,TERRI       29800
            506097         CARIKER            JAMES           99900
            506110        CALLAWAY         KENNETH,IVY        29000
            506111        WITTMAYER       BRENT,SHARON        19000
            506113         ROBERTS            KAREN           40000
            506115         TAYLOR        DONALD,KATHLEEN      28400
            506125       MAC CARTHY           ALAN            30000
            506135        OBRAZTSOV        VICTOR,ANNA        21300
            506154        CRESTANI        JAMES,VICKIE        87700
            506161         SAVAGE            RAELYNN          30900
            506186         ANTHONY         JERRY,NAOMI        24700
            506194          GOETZ         SANDRA,DAYSON       34500
            506211        MARTINEZ       RICHARDO,GLORIA      33000
            506225        DEL RUTH       THOMAS,PATRICIA      40000
            506227      SAIA/SHOCKLEY    RONALD,DEBORAH       39000
            506237         DYKENS        JAMES,MARGARET       33400
            506239       NIGHTINGALE          LOIS            50000

            506243         LUCKMAN        ANTHONY,LYDIA       50000
            506250         WRIGHT        FREDERICK,VALER      25300
            506279          COTA          JESSIE,JOANNE       65000
            506307         MORRIS          VICTOR,JUDY        30000
            506309         HOLMAN        ELIZABETH,CRAIG      34500
            506318          LEVY          THOMAS,ALINA        33700
            506322          LEWIS             MARGO           15000
            506331          SMITH             DAVID           43000
            506336         NEWTON            ROBERT           53600
            506354        SLANKARD             DON            46500
            506424          MOORE            STANLEY          35000
            506448        SEPULVEDA           NANCY           24700
            506454         LA FATA       JOSEPH,FRANCES       35000
            506474        ROCKWELL            HARRY          104000
            506477          ACUNA        ROBERT,JENNIFER      49000
            506513         PORTER             FRED            80000
            506536          MEZA             GILBERT          26200
            506538        FERNANDO        GENE,CRYSTAL       100000
            506542          ECKIS             JAMES           30500
            506543           IVY            DONALD M.         16800
            506544         LEBERT          MICHAEL W.         25500
            506551          ROACH         JAY,CHRISTINE       37800
            506558          KARAS         STEPHEN,CANDAC     150000
            506562        LORINGER        PAUL,MARGARET      105600
            506564       KOLASINSKI       DONALD,TRISHA       24500
            506567        DESIMONE        ROBERT,SUSAN       100000

                                 Page 26 of 97
<PAGE>
           506585         CONRAD               BARRY           53500
           506605     BEDFORD/EITLAND       THOMAS,KRIS        42000
           506610         SEBRING          RANDALL,RENEE       40800
           506614          KITAY            HOWARD,KIM         43000
           506616         VERGARA             NYMPHA           34000
           506632        CHILELLI             QUIRINO          80000
           506648         GODINEZ            JUAN,RUBY         50000
           506661         MENDLER            MITCHELL          16800
           506665        WIKSTROM           ROLF,INGRID        53000
           506673        SKEISVOLL          BENTE,FINN         50000
           506677          HEIE             JOHN,DORINE        62800
           506685          HOAR             WARREN,ANNE        78600
           506694         TAYLOR           ARTHUR,CELIA        37100
           506713         BREMNER           JAMES,DONNA        39400
           506738         ENGLUND          PHILIP,SANDRA       35700
           506768          SMITH            SCOTT,DARCY        45000
           506777         WALKER               MARY            19500
           506792         SITTER             MAX,DEBRA         25800
           506795        BEAULOYE             RONALD           23000
           506804         MILLER            KEVIN,TERRY        50000
           506825      CORRAO/MANAKA       ANDREA,ROYAL        50000
           506826         MAGUIRE             WILLIAM         116000
           506833         MULLIN          PETER,MICHELLE       67000
           506837          LUCAS               DIANE           20800
           506842         FLORES           ANSELIMO,FERN       25000

           506872       CIANOIMINO             JAMES          100000
           506875       CRUZ/ADAMOS          JOHN,DONA         35000
           506883         BURTON           DENNY,SHARON        15000
           506884          VERA                ROSA            18000
           506886        TAKAHASHI         HOWARD,HESAA        18500
           506897     JEDERBERG-ROACH         SHEREE           50000
           506903         SAWYER           THOMAS,HELEN       100000
           506904     TEDESCO/TIBBITT     STEPHEN,PAMELA       50000
           506906        GONZALES         OFELIA,ALEXANDE      43000
           506908         MCMANUS           JOHN,DEBBIE        56200
           506911        KOSIREDDY        SREENIVASA,SUNI      30300
           506913         KLUGER             ANDREW M          75000
           506915         GERATY              JOSEPH           36000
           506916       BARENDREGT          PAUL,ANNIE         50000
           506918         RANNEY          JOSEPH,DEBORAH       45300
           506919          BURKE          WILLIAM,YANELA      150000
           506920     WINSLOW/WINSLOW     GREGORY/FRANCIS     100400
           506923        HEINRICH         WOLFGANG,ALEXAN      40700
           506928          BEBB               WAYNE A         120000
           506930        KERBLESKI          JOHN,MARIAN        56800
           506932          COLE            DEBBIE,GERALD       31000
           506936       SHALAFELTER           RONALD           36200
           506937         AHMADI             AHMAD,ANN         30000
           506941          HSAIO          CHANG-LING,TE-H     122900
           506942         TASKER           MICHAEL,SUSAN       27000
           506944          RYAN           JACQUELINE,RICH     200000
           506945          WAGAR             TIMOTHY J         34600
           506946        TELLEFSEN           DAG,BENTE        300000
           506949          DAVIS             JIM,DONNA         12000

                                 Page 27 of 97
<PAGE>
           506960        PAN,CHEN           DONG,ZAJING        31600
           506963       BINNS-SMITH        CHRIS,SYLVIA        45000
           506964      SALEM,MOKHTAR        KEVIN,NAHED       100000
           506965         FRASER           JUDITH,COSMO       100000
           506967          ADAM            RICHARD,LINDA       60000
           506972     SCHUELER,CHRIST     WILLIAM,REBECCA      41000
           506974           WOO              KENNETH C         33000
           506977         MYRICK           JAMES,DENISE        45000
           506978          IRWIN             MICHELLE          37600
           506979         MORGAN            ERIC,EILEEN        38000
           506980      DUARTE/DUARTE      MAGDALENA,MANUE      15000
           506988     LAMENS/DIJKSTRA     JOHANNES,SOPHIA      40000
           506989          FUNK            JOHN,BARBARA        30000
           506993       WITTENBRINK         CRAIG,DEBRA        28600
           506994         POLANCO         ADOLFO,ARMINDA       25000
           506995         NICKEL          DANIEL,PATRICIA     100000
           506996         THOMAS            WARD,TRACY         37700
           506997        GREEN III           GASTON A          37000
           506999        LAFAYETTE        GREGORY,JOLEEN       40000
           507004          KHOO                 HUI            45000
           507005          LONG           LAWRENCE,CHARLO      50000
           507007      ALLEN,PROKOP       F RICHARD,DOROT      46400

           507009         FRANCO          EUGENE,STEPHANI      37500
           507010         CHAPMAN             SUSAN E          98000
           507011         CONKLIN              SUSAN          100000
           507013        HSU,CHAO         RAYMOND,GINGER       90000
           507015        ROBERTSON         ROBERT,EVERIL      100000
           507016        CAMPBELL          CLAYTON,SALLY      100000
           507017         WRIGHT           DAVID,GIULIA        36900
           507018           LEE           YONG,SOENKYUNG       44000
           507019        JURVETSON         STEPHEN,KARLA      184800
           507021         WRATTEN              DARCY           24100
           507023          TOBIN           LAURENCE,JOAN      100000
           507025       INTAGLIATA           FRANCESCO         50000
           507026       HARSHBARGER        WILLIAM,KAREN       48000
           507028         TSUMURA               KEN            80000
           507031        HITTLEMAN        GREGORY,PAMELA      100000
           507032         MATTOS          NICHOLAS,ROBIN       50000
           507033          SAGE               SHARON           35800
           507035          CLYDE           HARRY,SUSANNE       25000
           507038         JANSSE           JOHN,BARBARA        70000
           507043          ADAMS          HERBERT,GENEVIE     100000
           507048        GREENBERG           RICK,CHOI         45500
           507049       GLASSMEYER            GERARD           40000
           507056        MERSCHAT          MARTY,DARLENE       37200
           507058          DAHL            JEFFERY,MARY       100000
           507068        FLANIGAN              MARY            15000
           507069          TANN             JAMES,MARGO       100000
           507070          KUTA               JOHN E           42400
           507071         WENG,WU         SHAOHONG,XIAOYA      20000
           507072         BALDWIN          JAMES,MAUREEN       50000
           507076         FELDMAN           LEONARD JAY       200000
           507077           ROS             JOSE,LAURA         33000
           507078         JOHNSON         JASON,MARIJANE       30000

                                 Page 28 of 97
<PAGE>
           507079          BARR           TIMOTHY,SUZANNE      37000
           507080         WATHOR           DANIEL,DOREEN       17300
           507082         WATERS          MICHAEL,NORENE       41700
           507083     PHILLIPS,TREVIN     WILLIAM,REBECCA     100000
           507084          HAYES           SIMON,DEBORAH       36500
           507085      KELLY,NICOLS       TERENCE,ALISON       48000
           507086         LEONES           KATHLEEN,JOHN      100000
           507088        LINDGREN           BRUCE,KAREN       146000
           507097          BEACH           RICHARD,LENA        30000
           507098         DEMOSS           DAVID,CAROLYN       25000
           507102          TALIS           MICHAEL,ELENA       84600
           507103         LYSTER           JULIE,JOSEPH        95000
           507105          MEYER             ABIGAIL G         75000
           507107          OLMOS              MARIE R          50000
           507111         NIJJAR            PARAMJIT S         28600
           507114         ERIKSON            PATRICIA          50000
           507116        KRIVANEC          EARLE,MARION        31800
           507117         FRAZIER            JEFFERSON         58000
           507119     IYER,KRISHNASWA      RAMESH,MEERA        29400

           507121        RODRIGUEZ        ARMANDO,GUADALU      85000
           507122          SOSA           GUADELUPE,ANGEL      34200
           507124         COOPER          RICHARD,TERESA       60500
           507125          MAYER             HILDEGARD         33000
           507126           TWU             DAVID,LANY         41000
           507128         REYNOSO         FRANCISCO,EDELM      20000
           507129         CHABRA           YASH,KRISHNA        99000
           507130         CARLSON           DAVID,CAROL        30000
           507134      NORTON,MORGAN      RICHARD,DEBORAH      43400
           507141     GROSSER/HEUBLEI        ADAM/LYNN         73400
           507143      TAYLOR/TAYLOR       JACK/SUZANNE        90000
           507144        ANDERSON         THEODORE,JANICA     100000
           507148         VALENT           JOSEPH,JEANNE      100000
           507156         TRUITT           JAMES,DENISE        50000
           507159          KURSE           RAVI,SANDHYA        23300
           507160       IDNANI/LIU         NARESH/IRENE        35000
           507161        MEERSMAN          THOMAS,SALLY       100000
           507163          SASO           STEVEN,PATRICIA      25000
           507168          LEHR            MICHAEL,LORI        44000
           507170         THOMAS               EDWIN           31000
           507171          HAGN           DONALD,KATHERIN      90800
           507173        ROBERTSON          FRANK,JILL         33000
           507179        THORNTON             HOWARD          100000
           507182          CHAN               JOANNE           44000
           507184        SORRELLS         STEPHEN,PAMELA       48800
           507186         BRINTON            MITCHELL          28900
           507188         SHEN,LI         CHONGHUI,SHAOLI      34500
           507189          YOUNG          KENNETH,GERALDI      40000
           507195      DER TOROSSIAN        GREG,DEBRA        135000
           507197     TROMPETER/WECKE      PAUL/E. LILY        25000
           507199         BIEBER              JEANNIE          39000
           507200          CHENG              REGINA           50000
           507207        CAMPANILE         DARIO,MICHELE       99000
           507209         VAGANES             MICHAEL          34500
           507213         PINELLI         ANTHONY,MARGARE      98000

                                 Page 29 of 97
<PAGE>
           507214         SALCIDO          ANGELO,TERESA        25000
           507216         GLEESON          PATRICK,SIDNEE       45000
           507218        FOCARAZZO              JOHN            32700
           507220          KOSAR            BRIAN,NICOLE        48500
           507223          BENSON           EUGENE,ANNE         50000
           507224     TOM,DE ST GEORG      DAVID,JENNIFER      200000
           507227        DANG/SMITH          DAVID/JEAN         69000
           507228         BENTLEY            LYNN,KAREN        150000
           507229         PAULSEN          STEPHEN,DIANE        30000
           507234          NELSON            DANE,JULIE        200000
           507238         GLAUBER             LEONARD           50000
           507239      HJELM,GRASSET       LAURIE,FREDERIC      40000
           507242         MUELLER           CONRAD,SUSAN       100000
           507248          HUBER          MICHAEL,FRANCES       50000
           507251           DUNN          WEI PONG,YU-TEN       60000
           507399         MAYBERRY            AINSLEY          100000

           507597       GUIRAGOSSIAN         JIRIR,SIMA         20000
           507905       GOURISHETTY        ASHOK,SUNITHA        31700
           507908           LEE                JAMES            22300
           507917         O'CONNOR          JOHN,JUDITH         34000
           507920         NAKATANI           WADE,RUTH          20000
           507922         DIAMOND           DALE,MARIAN         19700
           507925           LIEW              JEFFREY           25000
           507932          MICONI          DAVID,CYNTHIA        20000
           507934          FULTON         WILLIAM,CHARLEN       25900
           507938          RUCKER         ARNOLD,MARGARET       68300
           507946           REED             MARK,JOYCE         24000
           507947          JONES            LORIN,MARION        31900
           507955          SMITH            DONALD,NANCY        21000
           507956      DRISCOLL/OUNKEO    JOHN,CHANTHANOM       35000
           507957         HAGERTY          MICHAEL,DONNA        89900
           507960           LUNA             JOHN,DONA          24500
           507961          OSBORN          TIMOTHY,DONNA        16000
           507963         SIDBECK              MARY C           58000
           507972          BEGLEY           CHRIS,SHEILA        25000
           507977         KUERBIS           PAUL/CATHYANN       86700
           507979          PATTEN         DOUGLAS,ANNETTE       20000
           507980          RYLES               ASHLEY           50000
           507982          WHALEN          KEVIN,MARY LOU      200000
           507988         JAMISON           LILLIAN,MARC        20000
           507989         CENTONI            Oscar,Mary         21000
           507990         GOLUSZEK        DANIEL,MALGORZA       30000
           507991     BEYROUTI/ANDERS     ALAN,CHRISTIANN       39400
           507996          HOHMAN              ROBERT          100000
           507998         ANDERSON          JAMES,DIANE         42000
           508002         OVERTON          THOMAS,JOHANNA       35000
           508003          GUILD            GREGORY,LENA        60000
           508006          MOXLEY          FRANK,HEATHER        50000
           508009            WU              TIM,SHEILA         45000
           508013        BLACKWELL          KEITH,JULIE         73200
           508016          SCOTT           DENNIS,MAUREEN       33000
           508018          BARON            MARGARET E.         73000
           508021         GUTHRIE          JAMES,VIRGINIA       35000
           508027          LYNCH             PAUL,LEIGH         20000

                                 Page 30 of 97
<PAGE>
           508028         BECKETT              PETER           21000
           508031       MOLKENBUHR         WILLIAM,SUSAN       50000
           508032         MCGRAW            ROGER,JANET        13800
           508038          VOSS              MICHAEL J         20000
           508041        AMIRPOUR         PARVIZ,FIROUZEH      25000
           508042         MALTBY           JOSEPH,LESLIE       50000
           508043          BRUSH              SHERIE           14100
           508044         GABITES           MARK,DEBRA         30000
           508045     BUENAGUA/BUENAG     ARMENGOL/GLORIA      30000
           508046         CURTIN           REATHA,DONALD       25000
           508049          LENTZ            STEVE,LAURA        49400
           508050         FOXALL               MARY            18000
           508051         PADRID           JOSEPH,SUSAN        34000

           508052         MATHON          PHILIP,JACQUELY      23500
           508053       CARR/KOSTER        FRANK/RICHARD       23000
           508061         GARNER            ROBERT,MARY        37600
           508062        GALLIGAN          JAMES,BARBARA       45000
           508067           LIM               MAXIMA           40000
           508068        SLATTERY           KERRY/KAREN        17000
           508077        FOURNIER         CHRISTOPHER,EIL      24100
           508079        CAMPANALE         GARY,CASONDRA       21000
           508080     LABIODA/ZICCARD      JAMES,KATHRYN      125000
           508085          MAGID           PAUL,REBECCA        10000
           508087        MANSUR JR            RICHARD          30000
           508088          JONES            ROGER,LINDA        50000
           508089        CANCILLA          MICHAEL,GERRI       24900
           508091          CHASE          DOUGLAS,ROBERTA     100000
           508094        INFANTINO        NICKOLAS,CATHER      50000
           508095         ZIMMERS           FRED,CHERYL        20000
           508098         PERRITT              VELMA           10000
           508102          SCARR          DOUGLAS,SHELLEY      45000
           508106          MYERS          STEPHEN,LILIAN       50000
           508107        MENDIETA           JOHN,DONNA         25000
           508108         MCGRADE           PAUL,SYLVIA        83000
           508112          HUBER               MARC            25000
           508114         FOGARTY               KAY            39400
           508115          WEST            CAMERON,RONDA       17000
           508116        STROMBERG             TANYA           25000
           508117          BAUER               LANCE           11000
           508118          DAHMS               JAMES           25000
           508119         HOUSTON         CHARLES,PATRICI      14000
           508122        ROCHA JR.          PAZ,DEBORAH        50000
           508124         SHAPIRO          ITZHAK,AHOURA       50000
           508125        AMBROSINI         ALAN,CATHLEEN       30000
           508126       GUARD/DAVIS        ERIC/CYNTHIA        25000
           508129          JONES           HARLEY,SHARON       50000
           508131         RIDGWAY         HAROLD,KATHRYN       19000
           508136          GAGE             DEAN,KARLA         23000
           508137        MCCULLOCH         JOSEPH,LOUISE       40000
           508140          LAPAY             KATHERINE         50000
           508142          GEYER               JAMES           50000
           508146          GUDER           VICTOR,MARIAN       50000
           508147           HO             RICHARD,NINA        22000
           508148          NIES           DAVID,CONSTANCE      50000

                                 Page 31 of 97
<PAGE>
           508149          MOTE             JOAN,DANIEL       100000
           508150         MCKOWEN         KENNETH,BOBBIE       16800
           508163     MAHMOODI/SHORAK      ALI/SHAYESTEH       74400
           508164          SALA            RUSSELL,JANET       48000
           508165          RUIZ              ELIZABETH         20000
           508166          URIE                JAMES          100000
           508167         LIVELY              MELINDA          23000
           508168           HEE           PATRICK,VERONIC      50000
           508172          WEST           LAMBERT,KARMEN       15000
           508175          ZANE           ADAM,STEPHANIE       40000

           508176         WESNER          RONALD,CRHISTIN      24900
           508177        NICHOLSON        JUANITA,ROBERT       30000
           508180         STRONCK         DAVID,FLORENCE       50000
           508182          STANG            PAUL,JANET         25000
           508183         JACQUES          BILL,REBECCA        31100
           508188        FONTAINE            NANCY F.          24000
           508189       MODZELEWSKI       MATTHEW,ADRENA       16000
           508190       HOISINGTON            VICTOR           50000
           508193     MORSHEDIAN/HAJI       ALI,ZOHREH         50000
           508194        KLOVDAHL           KRIS,LUISA         50000
           508197         SAMUELS            PAT,CAROL         20000
           508209        SPURGEON             JEANNE           18000
           508210        CASTANEDA         CAROL,ROBERT        74000
           508218         GHARAVI             HOMEIRA          50000
           508219     KANNAPPAN/SHANK     SHANKAR,CHITRA       25100
           508221          GOFF                NINA            48000
           508222          BURKE              JEANNE           31600
           508223          BROCK              C. SUE           48400
           508224         SAFFARI           ABOL,VIOLET        15000
           508225          DUDAS           FRANK,COLLEEN       47600
           508229          FONG                SIMON           20000
           508230         MARTIN           GRAHAM,DIANE        10000
           508235        SKELLHAM               IRA            50000
           508236         SCHRAF              DONALD           30000
           508237         FIALHO          ANTHONY,CARMEN       33600
           508240          YATES            STEVE,HELEN       100000
           508242          HALEY           JERROLD,LILA        99500
           508248       ROTHENBACH             TERRY           19500
           508250         HOFFMAN         HARRIET,KIRKMAN      30000
           508251         MUELLER           ROBERT,MARY        25000
           508253          BUSBY          CLIFFORD,SUSAN       45000
           508254          PECK             DAVID,JUDY         26700
           508255         GLEASON          DANIEL,CATHY        34000
           508256          BAKKE             RON,JANET         24000
           508257         EDWARDS           GREGORY,KAY        25000
           508258        HAGGARTY          CHARLES,GINA       125000
           508262           LEE            ROGER,BONNIE        50000
           508263         RAMSAY           DONALD,GRACE        15000
           508266         POWELL          RICHARD,GLENDA       48300
           508269        BOLENTINI           STEVEN C.         40000
           508272         LAMPLE          HENRY,PATRICIA       42000
           508273          PEREZ          JOANN,HUMBERTO       12500
           508274       BATCHELDER         PHILIP,BRENDA       26300
           508276         PONESSA           GARY,CATHY         20000

                                 Page 32 of 97
<PAGE>
           508277         SASEUNG         TONGPUK,BRENDA       18800
           508278       SEEHUETTER         PATRICK,LINDA       38000
           508281        QUINTANA           DUANE,SUSAN        25000
           508282         HERMAN            HENRY,ALMA         50000
           508283          IWAKO           SHINYA,KEIKO        11000
           508284         WALLICH           KENNETH M.         28000
           508285          BLAKE              TAMARA           30700

           508286          GOULD               DONNA           25000
           508287       CRITCHFIELD        JEFFREY,LAURA       59100
           508289         JENSEN            JENNIFER J.        11000
           508292         CHENEY             DAVID K.          14700
           508293          HOBBY           EUGENE,ANDREA       21200
           508300         TERZIEV          NICOLAY,MYRA        25000
           508302        STREBECK           DON,SILVIA         23000
           508305        PETERSEN            CONSTANCE         75000
           508306       KARAGEZIAN         GAGIK,LUSINE        42500
           508309         KILLIAN            NANCY J.          40000
           508320         WOELFEL          LARRY,DOREEN        17000
           508332       RICHARDSON           RAUL,LISA         85200
           508336          DEANE           CRISTA,GAVIN        17000
           508337         BLUEMKE             FRANCES          10100
           508339         NYE JR.           ROBERT,JOAN        45000
           508343          GRAF             FRED,JANICE        50000
           508355        BROMBAUGH             CAROL           11300
           508358         BIGANDO           JOHN,JANYCE        20000
           508359          HOANG                HUY            40000
           508360         BAHERI               HAMID           50000
           508364         CHAVIRA         ROSEMARY,ELIAS       40400
           508367         FISHER             MARK,TRIS         20000
           508368      MALINA/HEATH        MICHAEL/KAREN       45000
           508375          EVANS            STEVEN,ANNE        99000
           508376        CHAMPLIN           GARY,LUANN         27000
           508377     BORDEGARY/KOLOW     EUGENE/LORRAINE      22500
           508389        MCCAULEY          PATRICK,LISA        43700
           508390          HIRAI              MASAKO           50000
           508391         GALVIN           MICHAEL,LAURA       14400
           508393        CASTANEDA        REYNALDO,MARCIA      25000
           508395       DELOREFICE         DAN,PATRICIA        40000
           508416        LOVELACE             JEFFREY          50000
           508417         POWERS              JOHN P.          22000
           508425         ROBINS           DONALD,KAYKO        49000
           508427          EATON             DAVID L.          45000
           508431         CUDNEY          RONALD,CANDACE       39200
           508432        DIETRICH         BRUCE,ANNELIESE     100000
           508447           HAY            GORDON,TERESA       30000
           508450         FELDMAN         R.KEVIN,DENISE       26000
           508455          HEAD           MICHAEL,MICHELE      24700
           508458          RAND            RANDY,DEIRDRE       50000
           508467         RIESKE            BRUCE,ROSE         12000
           508481     ELLENBOGEN/LURI       NANCY/JOEL         55500
           508489       GILL/CRAMER         ALAN/KATHY         16500
           508493         GRAYSON         BERNARD,BERNICE      85000
           508498        MCKINLEY         EDWARD,SUZANNE       26400
           508505        OTTOBONI          JEFFREY,TERRI       45600

                                 Page 33 of 97
<PAGE>
           508512      PAYNE/GOGGIN       DELORIS,JOSEPH       29800
           508523       SMITH/KOHL        TIMOTHY,ADELLE       50000
           508540         SEDANO            HECTOR,TAMI        23700
           508541         MEDDOCK         FRANKIE SHARON       25000

           508551     DRESSLER/WALDOR      HEIDI,MICHAEL       24200
           508554         MURPHY               LISA            27000
           508557          JAMES          GRAYSON,KATHRYN      31200
           508575         NARDUZI          MARIO,DEANNE        41000
           508582      TAYLOR/TAYLOR       STEPHAN/JOHN        27000
           508600         WESTON               PETER           45000
           508601          SHORT            JIM,EDETTE         10000
           508606     MCCRYSTLE/SAARI      EVELYN/LINDA        12000
           508613         CAHILL             ANA,ANDRE         75000
           508619        MARTINEZ            ALLEN A.          16100
           508634         STAMPER          EDWARD,DIANE       100000
           508635          LANG              NANCY A.          50000
           508637          FASKO                IVY            33000
           508655       PRATT/MARK          KENNI,MARK         50000
           508657         MORAVEC         HENRY,GLORIA N.     100000
           508662        BERFIELD          ALEC,BARBARA        45000
           508669         NESBITT          PETER,OLWYNE        27700
           508679         CONNERS         JEFFREY,BARBARA      25000
           508702         SYMONS          R. JAMES,SUSANN     100000
           508709     OSBORNE/STRAND        JAMES/DONNA        37200
           508719         HOWARD           DORTHY,THOMAS       42600
           508732          VILLA          ORLANDO,MARGARE      25000
           508735         FRAGER          DOUGLAS,JOANNA       18500
           508736          PARRY           DAVID,SUZANNE       35000
           508745       LAMPENFELD             MARK            47100
           508758        CONGIRLU         MAHYAR,BRIGETTE      30000
           508760         BEHLER             LINDA S.          30000
           508765        REYNOLDS           MARILYN K.         50000
           508766         NGUYEN              HUY CHI          50000
           508774          ATKIN              KAAREN           25000
           508819          PRICE              SHIRLEY         210000
           508826        ARREGUIN         JOHN,GUADALUPE      100000
           508828         CAYWOOD          RICHARD,GAYLE       33000
           508832          SMITH           ANDREW,BRENDA       33000
           508835         DEVRIES              NAOMI           18000
           508844        SISNEROS            ELIZABETH         25400
           508849           FIX            DANIEL,SUSAN        31000
           508860         JOHNSON              GARY            32200
           508903          KUHN           LOWELL,BEVERLY       25000
           508910         BOWMAN               DAVID           29000
           508959        MCCLELLAN             MARK            19500
           509025         LANDRI               FRANK           29650
           509088          WOLF               HENRY A          32000
           509234          BARRY            GREGORY,MAY       116000
           509281        WASSERMAN            STUART           12900
           509509         PARMER              DENNIS          100000
           509809        MORTENSEN        JOHN,ELIZABETH       34500
           509817          AZIZ             WISSAM,FIDA        22000
           509828         BULLIS              WARREN           25000
           509833     HILDEBRAND/COHE     PATRICK/JUDITH       64000

                                 Page 34 of 97
<PAGE>
           509839        GLADWELL           GEORGE,GINA        33700

           509862         BRANDON              SCOTT           14500
           509872         ANGELES             NOE,ANA          22500
           509876          YUAN             JAMES,XIAO         70700
           509879        BRANIGAN          MICHAEL,SARAH       74000
           509886        SCHUSTER             JEROME           25000
           509892        MC CARTHY        DENNIS,MAUREEN       56800
           509904          VERT            PAUL,CHARLENE      100000
           509907         PUTNEY            CLOVIS,SUE         50000
           509916        PEMBROOK             LLORENS          83500
           509919          EGAN                LORI            47700
           509922        SESSIONS             WILLIAM          31200
           509924          MOYER           TODD,MICHELLE       28100
           509928         ENABNIT          STEVEN,CAROL        39500
           509949        GRAZIANO          NADINE,JOSEPH       40400
           509967         BAHTIAR             ARDIMAN          26200
           509989         CHESSER         MICHAEL,PEARLY       50000
           510037         POTENTI              MARY            44800
           510038          PEKOW          GEORGE,MELINDA       20000
           510039          LANG           CHRISTOPHER,JOY      35000
           510043          TROOP            ALAN,TRACEY       100000
           510053         CASINO               LISA            26000
           510059        ERICKSON         KEITH,ADRIENNE      100000
           510066        DETTMANN         STEVEN,JACQUELI      75200
           510089          MINER              STEPHEN         100000
           510092       MASTRANGELO            IRMA            21700
           510094          LEWIS               SIMON           53500
           510100          DRYAD               ANNE            12400
           510108        GOLDSTEIN             FRANK           38200
           510114         TASAKA          MASATOSHI,FUSAK      43300
           510118        AVLONITIS           PATRICIA          50000
           510154        TAKAHASHI          TEROU,AYAKO        90000
           510165        ARAKELIAN            HRITON           21900
           510172           LAW             ALLAN,BETH         17500
           510175          BRADY               BERYL           44000
           510179      KELLY/CABRERA        JAMES/JORGE        46000
           510182        SCHNEIDER             WENDY           33500
           510185      KOIRE/JOSEPH       GRETCHEN/DAVID       56800
           510194       JARMEL/NUNN         MARK/TERRI         50000
           510199          KELLY              SHANNON          50000
           510203         GALVAN           ERNESTO RAUL        36800
           510208         DELGER              MICHAEL          27100
           510212         ROCKEY            DANA,PEGGY        160000
           510216        SCRIBNER           ALLEN,JONI         42000
           510223         DAKOSKE           TOM,JUDIANN        85000
           510242        VAN LOON         EDUARD,CATHERIN      30000
           510252     GHADOUSHI/ELISO       KAYVAN/ETI         50000
           510257         ROCKETT             BARBARA          14700
           510287        ANDERSEN             DENNIS           48500
           510293       SINGH/KAUR        SURINDER/IQBAL       32000
           510305          PARR               GREGORY          23100
           510306          SKAFF              RICHARD         100000
           510317        ATLASMAN             DIMITRI         100000
           510342         SOLARO             JOHN,LYNN         50000


                                 Page 35 of 97
<PAGE>
           510344        VAN GUNDY        THOMAS,PRISCILL      40000
           510346         DE JUTE             JANICE           25000
           510367          REES            ATSUKO,BRIAN        82500
           510370         REINING         RICHARD,JOANNE       50000
           510378        ANDERSON         STEPHAN,SIGRID       35000
           510382         JACKSON          MICHAEL,SUSAN       35000
           510401         KAMEDA              ROBERTA          81700
           510440       BREASHEARS        STEPHEN,BARBARA      24200
           510446         VANEGAS           JESS,ANITA         41400
           510450        PESAVANTO          DALE,LAURA         28200
           510479         PRIDDY            JOSEPH/MARY        24900
           510491        SWARTHOUT          ELLEN,CRAIG        68000
           510504          KELLY          RICHARD,MEAGHAN      46500
           510506          BUCH            DANIEL,MAGGIE       30600
           510524        BERNSTEN           BROCK,DIANA        88000
           510544         HINMAN          JEFFREY,DEBORA       94500
           510581        JOHNSTON         RAYMOND,ARLENE       32400
           510586          KALK               ANTHONY          47800
           510604         DAILEY           THOMAS,IRENE        36000
           510609        SCHWERING              GUY            70000
           510617          SARIC              ZLATKO           35000
           510623          KWON              JUNG,YONG         35000
           510628          LEONG              JEROME           20200
           510658         PARKER              MICHAEL          18000
           510672       LOEWENTHAL          MARC,NANCY         97500
           510685         KASDIN          JEREMY,RAKEFET      130000
           510704          BEEBE             RUTSUTEE          49300
           510721        CRUSPERO             GABINO           27450
           510727         REEDER           MATTHEW,KATHY       35800
           510740          RUNDE               LISA            37000
           510741     MC DANIEL/REDM       ANDREAS/MARK        59500
           510742         DANIELS         TIMOTHY,PATRICI      43500
           510746         DHILLON           AJAY,MADHU         50000
           510747       VALENZIANO        GREGG,PATRICIA       50000
           510751       EBERSPACHER       MARTIN,ANNETTE       50000
           510753         DUNCAN           KURT,KRISTIE        31900
           510755     HOWDEN/MOORE/JO     JONATHAN/LINDA/      35000
           510765         BONHAG              WALTER           55100
           510777          MAHER            BRIAN DAVID        41400
           510779      WARFORD-MILAM          SHEILA           50000
           510780         LARSON          STEVEN,KATHLEEN     100000
           510785       GOLDSHTEIN           BORIS,EVA        200000
           510796         BADGETT          ATOUSA,HERMAN       71000
           510805     WRIGHT/WILLIAMS      ROBERT,DIANA        50000
           510817         HASKELL         CHRISTOPHER,LIS      29000
           510822        RANCADORE        DOMINIC,MARGARE     100000
           510824         FREESE           RONALD,DIANE        24200
           510825         BISHOPP            LAURIE A          22700
           510846      RAMAKARISHNAN        KSHETRAPALA        47000
           510854         MARRONE          RICHARD,ROBIN       43000
           510869         LEIGHT               GARY           200000
           510870         EISNER              RONALD           53500

           510874         ASHTON             PATRICK W         50000
           510875           LEE                DORA           100000

                                 Page 36 of 97
<PAGE>
           510877          WATTS              BETTE E         150000
           510878        ZERAVICH           NANCY,JOHN        200000
           510882         PICKETT             BARBARA          37300
           510885         IVERSON           KENT,JUDIE         42300
           510903         MULLINS              JOAN            50000
           510907         MORGAN               BRUCE           26800
           510919         FROGNER             ROBERT           20000
           510921     LOWERY/GENNERT        RALPH/JULIE        39700
           510929        JAKIEMIEC           JOHN,ANNE         27200
           510941       NORTHINGTON         JOHN,KAYLON        31200
           510946           BUI           KHANH,JENNIFER       64700
           510949          KHAN               WAQAR A          20900
           510950         CASTRO           CARLOS,NORINE       60000
           510952      CROUCH,RODDA       RICHARD,KANDIS      200000
           510956         CURRIE          MICHAEL,STEPHAN      31200
           510957     WORMHOUDT,HOPPE      DANIEL,LESLIE       50000
           510958         ROBERTS          ROBERT,BETTY        75000
           510962          ROHL             LOUIS,LAURA        37500
           510974     BOTTORFF/RICHAR       JAN/ELAINE         42200
           510997         SMTHOFF              LARRY           38200
           511005          BURRI            DAVID,KAREN        87000
           511020        RODRIGUEZ            RITA M           50000
           511021         SCHMIDT         GREGORY,KRISTIN      40000
           511026       DELGADILLO        JOSE,CHRISTINE       39000
           511028          HOUP             RALPH,JULIE       100000
           511037         ROTHMAN             JEFFERY          83700
           511038         NELSON           MATTHEW,IRENE       41200
           511044         MCCAIN           JEFFREY,SUSAN       65400
           511078          EISEL           MONICA,DAVID        20200
           511091          WITT              STEPHANIE         50000
           511092         HUNTER           RICHARD,MIMI       100000
           511093         TRAPKIN            FRED,JOAN         25000
           511094          REESE                EVA            22300
           511100        MCERLAIN          MICHAEL,BECKY       70000
           511103         JOHNSON           GARY,LINDA        100000
           511104          MARSH              CAROLYN          29500
           511119           FRY             ERIC,LESLIE        79200
           511123         ZANETTE         ANTHONY,MELINDA      72800
           511125         SPIELER          ROGER,KELLIE        29200
           511127         MCLEOD               JOHN            34500
           511131          GERA             ANIL,ANITA        200000
           511139         FISHER             KIMBERLEY         51000
           511141        WILLIAMS          ERIK,ANNETTE        26900
           511143         HODGES           JAMES,PAMELA        54900
           511146          YOUNG            JASON,VICKI        40000
           511149        TEHRANCHI         FARHAD,IRENE        28000
           511158      HEILDER/CRAIG      STEPHEN/HARVEY       27400
           511173         MILLER          MICHAEL,SUZANNE     100000
           511182        RIQUEROS           ROD,MELISSA        39500

           511183         MANTIA               JON A           50000
           511187        TROUTMAN          DAVID,JUDITH        50000
           511188       NAPOLITANO         GAETANO,GUISY       42000
           511189          LIOU           KUO-HSIANG,PI-Y      50000
           511204         JOHNSON          DANIEL,HEIDI        18700

                                 Page 37 of 97
<PAGE>
             511208          SMITH        CHARLES,ANN       112500
             511216           DEA       ALVIN,LU MARLA       41200
             511230       HUTCHINSON     CRAIG,TERESA        19000
             511237         ALVAREZ     MANUEL,CECILIA       40500
             511243           WOO       DARRYL,CELESTE      100000
             511247          KELLY       PETER,DENISE        48000
             511248         MORITZ       MARK,TAMERE         46500
             511274       YEN/YEN/YEN   NANCY/FRANNY/GA      34300
             511277         NELSON      PHILIP,BARBARA      148000
             511425        WILKERSON     MARK,KIMBERLY       25000
             511434         BARNES        JESSE,MARY         50000
             511446         KAMADA       LEONARD,SUSAN       21000
             511460        HEISINGER      DOUG,KAREN         17800
             511498         VALLEJO          KATY            13500
             511515        YAMAHATA      WAYNE,PAMELA        50000
             511533          KING           YVONNE           60000
             511536         CONNER          DENETTE          22800
             511560        STRICKER      FRANK,CANDACE       45000
             511615         ATCHLEY         WILLIAM          10500
             511624         TAYLOR          NANETTE          14200
             511630         ROCKER            AMY            37400
             511631          SMITH      STEVEN,KRISTINE      38500
             511635         RITTER          RONALD           50000
             511678         JENSEN           BRUCE           23200
             511696          HENRY        DENA,DAVID         34800
             511765        WOLONSKY          MARK            55400
             511817          MARIN        RAY,VALERIE        49000
             511830        MCCLUSKEY    RICHARD,BARBARA      20200
             511876        SUTTERLIN    TERRY,JEANNETTE      20000
             511885        MCKNIGHT      IAN,JEANETTE        25300
             511894         SHELTON       L.JOE,CATHY        38000
             512044         BALDWIN     RICHARD,CONSTA       55700
             512057         SWITZER      SCOTT,CHERI         90000
             512064          HART         MARY,JAMES         24450
             512153         PARRISH      MICHAEL,CAROL       21450
             512156          MAHIL          KULDEEP          35000
             512159         LEONARD      ANDREW,RONDI       100000
             512215          ROLFE       JAMES,MARILOU       20000
             512239        MCKNIGHT     PATRICK,MARILE       78400
             512247         RETTMAN       PETER,DEBRA       100000
             512257          SALKA        COREY,LISA         95300
             512306         HOWARD      F JAMES,LAURIE       20500
             512401           GIL       FRANCISCO,CELIA      55000
             512405          WELLS       JOHN,DEBORAH        14900
             512409         SNIPES       DANIEL,EDRIS        35000
             512412        GONZALEZ          DAVID           19000

             512427          BROW            EDITH           17000
             512437         BROSLOW      DONALD,BONNIE       20700
             512443         HORNER         KENT,KIM          50000
             512467         BULLOCK     RICHARD,DONNALE      56000
             512476        GIARDINA          FRANK           31500
             512477         SOMERS       PETER,PAULINE       27500
             512487          SACKS      STEPHEN,ANDREA       45000
             512524        MOALLEMI       KAMRAM,LISA       200000

                                 Page 38 of 97
<PAGE>
           512537          MEYER          RICHARD,CYNTHIA     100000
           512556        DESIMONE             JOSEPH           63000
           512557         VOMHOF           DANIEL,SHERYL       29000
           512562       WALLENSTEIN         ROBERT,MARY        50000
           512563         HUSSEY            JOHN,ELLEN         40000
           512572         MECUCCI         LAWRENCE,DORIS       20000
           512574          VINES              WILLIE           25000
           512576          LILLY          CHARLES,DEBORAH      30000
           512590         BRANCH              JUDITH           15000
           512592          CARR                SCOTT           24700
           512600        ANDERSON              MARC            26000
           512607         LOVITT               TONY            17500
           512621       HINRICHSEN           RICK,ANNA         36000
           512627        SPANGRUD              BRUCE           27700
           512634     TONKS/HODGKINSO        IAN,CLARE         29600
           512639          GOOD           KENNETH,FRANCIN      41100
           512655        PHILLIPS         FREDRICK,CLARIS     100000
           512660         TRIBBLE              JAMES           14000
           512661         MCINDOE          BRUCE,SAUNDRA       50000
           512664          HOWER              PAMELA           65200
           512679          MOORE               MARC            24000
           512681         CLENNY           DANIEL,SUSAN        28000
           512682     RIDGEWAY/HUMPHR       EVA,HJALMAR        23500
           512685         MACKAY            PETER,LINDA        26500
           512710          DANG               DI,HUE           48000
           512718     SCHIPPER/SCHIPP      SIMON/PHILLIP       28000
           512721         ALLISON              DAVID           42300
           512722          SMITH               PETER           75000
           512728         STRANG               DIANE           20000
           512733         KOPICKI              DARLA           25100
           512742     VASQUEZ/FORSGRE       FRANK,DAWN         29800
           512748        ALEXANDER         CYRIAC,ALICE        95000
           512795          LUKA            DANIEL,SUSAN        33000
           512798         CHAPSKI             KENNETH          31500
           512806         POTTER              SHEILA           20200
           512818          WELCH           MICHAEL,SUSAN       53500
           512821      KALEMKIARIAN            DAVID           60000
           512829        BOSTWICK              CARLA           20900
           512835          BROWN               JANEY           51000
           512839         PRANGE           RONALD,JULIA        42000
           512851         FOSKETT          JAMES,SUSANA        56000
           512868         MORRIS          BRYANT,DEIRDRE      200000
           512873        SCHINDLER            JEFFREY          40000

           512881          TOPP               BARBARA          50000
           512902         VASQUEZ          THOMAS,STACEY       14200
           512905         CONGER          LAWRENCE,JEANIE      37600
           512911        HENTSCHL            PAUL,JUDE         78800
           512913          WHITE               JANET           30000
           512921         NICHOLL              JAYNE           40000
           512927       SCHMIDERER        DAVID,JOSEFINA       21000
           512935          LOPEZ            DAVID,DORA         18600
           512950          SMITH            PAUL,KAREN         30000
           512952        BECKWITH             GERALD           94000
           512953           MAY            THOMAS,SHARON       97000

                                 Page 39 of 97

<PAGE>
            512969     FLAUDING/LANGE      THOMAS,MARCIA       42400
            512971        WELLIVER         WILLIAM,CARI        39000
            512986          LEWIS          EDGAR,MARLENE       35000
            513000         GLOVER           JAMES,JEAN         85500
            513003        LOUGHEED          GARY,DIANE         24000
            513013         LIVELY             JOANNE           23200
            513014         BERGIN           JOHN,SARAH         50000
            513018        LAURIENTI         JOHN,SHEILA       100000
            513028           HAU             CAROLINE          10000
            513039       TALIAFERRO       PETER,CATHERINE      17100
            513042         FANNING         WILLIAM,DEBRA       54400
            513044          KING              MICHAEL          30000
            513064       WINDBIGLER         RICK,SHERI         47200
            513070          RYAN               LUKE            39000
            513072          JONES          PAUL,HEATHER        50100
            513087         NAVARA          GERALD,PAMELA       61500
            513126         MORALES         WILLIAM,LISA        95700
            513136          DEASE           KERRY,PAULA        23000
            513137         WHITLEY         DANIEL,LINDA        13800
            513140         BALLOUZ            GEORGES          25000
            513171         ARVIZU              TERRI           25000
            513174        HAWKINSON         DALE,LYNNE         72600
            513176        MATTHEWS         DONALD,JANINE       20800
            513184          KUBO             TORU,YUKO         83200
            513187         MADRUGA        JOSEPH,ADELINE      100000
            513188         MOSLEY          EDWARD,IRENE        46500
            513195          MASON           JOHN,JACKIE        48300
            513206         ISAACSON          PATRICIA          35000
            513220         DURFEY          EDWARD,COREEN       59000
            513226         HAYNES          ROBERT,LYNDA        35000
            513234        DELORENZO       NICHOLAS,CHERRY      52500
            513247         HAGERTY        PAUL,CATHERINE       23700
            513252           LEE              LEILANI          20000
            513261         BELCHER            RONALD           60000
            513267         SACHER           KARY,PAMELA        26000
            513269         MCNEIL               ANN            18300
            513272          SAEZ               LUIS            11300
            513279     KING/BRAMLETTE     SARA,PRISCILLA       30000
            513284         GOODALL        ROBERT,CHRISTIN      15000

            513287        PETRUCCI         VINCENT,GRACE       38000
            513305         HUGHES             ROBERT          200000
            513324          HOGUE         MICHAEL,CHRISTI      40000
            513329        ROSEBERRY        STEPHEN,ANNA        25000
            513336          WEST           MICHAEL,TRACI       26900
            513337          PERRY          EDGAR,MARION        50000
            513344          BARCA               RON            30300
            513354         FORTSON         KEVIN,ERICKA        97500
            513364          NHAN               LANH            25000
            513380          SMITH             EDWARD           23900
            513387         WILSON         DOUGLAS,KATHLEE      63000
            513389          HUDA               RITA            48000
            513391           ROY               SUBIR          125000
            513393        HINOJOSA             MONTY           11100
            513428       PONOMARCHUK       SERGEY,MARINA       23500

                                 Page 40 of 97


<PAGE>

           513443         CURTIS              DELAINE          32800
           513445        MCCLELLAN        ROBERT,CECELIA       50000
           513451         LOSASSO         LEONARD,CYNTHI      130000
           513456          LEARY          ROBERT,STEPHANI      27000
           513458         SIEGEL               LINDA           53000
           513462          EARLY          JONATHAN,JACQUE      80000
           513471        WEN/HSIAO        SHIH-CHIEH,TING      20000
           513489         FRASER               LARRY           50000
           513506      WARREN/POSTON        ANDREA/MARY        66500
           513516         MCKENNA              JOANN           33400
           513538          SACHS               PAULA           20000
           513540         MERNER            BRETT,PEGGY        30000
           513543         GARWOOD          RICHARD,HEIDI      107000
           513553       KESHISHIAN        MANUEL,ROSETTE       44700
           513560        AUMILLER             GORDON           24200
           513561        LINDGREN            JOHN,JANE        200000
           513577          YU/YE           DA LIANG/XIAO       50000
           513579         ISLAVA          STEVEN,MARILYN       40000
           513586     REZENDES/TANNEH        KAREN,JON         50000
           513598         EACHUS              THOMAS           18300
           513621          TORRE          MARSHALL,BONNIE      31500
           513638          SALE             DAVID,NANCY        42000
           513646         MURPHY          DAVID,MARYANNE       30000
           513651         HOLLEY            CHARLES,GAY       100000
           513661          HINTZ           DENNIS,CAROLE       36000
           513662         BEASLEY          JEROME,JANET        39000
           513663         ROLOFF          RODNEY,PATRICIA      17000
           513722     MCCLURE/STEELE      WARREN,PATRICIA      48000
           513747         ROGERS           CYNTHIA,JOHN        50000
           513748     MARSHAL/KELMEN       FRANCINE,GARY       64000
           513761         BIGHAM             ROSEMARIE         14500
           513768         IVERSON         JEFFREY,CAROLYN      38000
           513770         SLEVIN           EDWARD,JANET       100000
           513809          SCOTT              JOSEPH           19000
           513813        SAWAMURA            SHINICHI          19200
           513840        COSTELLO          THOMAS,BARRI        22800
           513846        NAJMABADI             HAJI           100000
           513850           LAI             JOHN,DIANE         36500
           513875         GATELY            EDWARD,NORA        17300
           513904       BESCHORNER         MICHAEL,HELEN       16282
           513905          BOND           JONATHAN,HELEN       82500
           513907        SILVEIRA             MANUEL          140000
           513921          RIZZO              JEFFREY          27500
           513941         HOPSON           DANIEL,OFELIA       61540
           513958         HAUSNER          TERRY,SANDRA       125000
           513962          BAUR             PETER,MARY         83350
           513965     DACANAY/WELLMAN       LOREN/PEGGY        34900
           513987     KARETI/TUPAKULA     LAKSHMI/PADMAJA      33500
           514000        ROBERTSON           IAN,HELEN         48750
           514002         STEPHAN         BERNIE,JERILYN       42200
           514037          PAUL               MICHAEL          39500
           514096         KESTUR              KRISHNA          30900

           514105         WINTERS         ROBERT,DARLENE       55000
           514137       WlNTERMEYER         JON,BARBARA        34100

                                 Page 41 of 97
<PAGE>


           514149        KRIKORIAN             RAFFY           32500
           514400        KALFAYAN           RALPH,LORI         46000
           514413           FOX              MOE,HELEN         75000
           514416     SAVITSKY-SAPERS         RHONDA           37000
           514422      LASTING/JACKS        RICHARD/AMY        50000
           514432        COSTELLO           ROBERT,ROSE       100000
           514437         SPENCER             NICOLE           16600
           514439         SICKLES          ROBERT,PAULA        17900
           514440         CULLEN           DANIEL,KATHY       108000
           514454         JOHNSON              BRIAN           20000
           514459       ROCKNOWSKI          JOHN,JOYCE        100000
           514485        GHAFFARI           TONY,HOLLY         51200
           514491         HEEBNER        KENNETH,ANNETTE       25500
           514493         BUTCHER          SCOTT,DIANNA        38000
           514506         DORNIN              ROBERT           44200
           514507          BOYKO            WALTER,J. M.      140000
           514520           LEE            WILLIAM,LUCY        27800
           514542         SILBERT             STEPHEN         100000
           514547         SCHOMER          SCOTT,COLLEEN       72000
           514552         GARCIA              DOLORES          32000
           514554         HOUSMAN             RONALD           33500
           514558         COFFELT              TINA            41200
           514559          ROJAS               JESUS           20000
           514574          CHEN           HAI-AN,CHY-DIH      100000
           514579         GARCIA               FRANK           34800
           514587          BURT            JEFFERY,NANCY       50000
           514597          BURAU            THOMAS,MARY        40000
           514599     FELDSTEIN/BUSBI      STEVEN/DANIEL       35000
           514611          LEVY            DEREK,TAMARA        30000
           514614          HEWKO          CHRISTOPHER,DEB      28600
           514634         MAMMANA            CATHERINE         31800
           514645         BARKER          STEPHEN,MICHELE      70000
           514651     ZHENG/DING/ZHEN     QIANG,WEI/JING       29400
           514661          DRUZ               RICHARD          50000
           514664        WEINSTEIN           GREEGORY          27700
           514673          ASKEW            DAVID,DAWN         49000
           514686           LAI             JOHN,JESSIE        36200
           514687      MCCOOLO'HARA        CLINTON,DONNA       41000
           514692          CHWA             ODDY,HILDA         23500
           514706         WATERS               DUANE           90000
           514712         WIERSMA         RUSSELL,CONNIE       50000
           514720        BRACKLEY             STEPHEN         150000
           514724         LESSIN                ROB            92200
           514726         BREDICE              SUNNY           56700
           514730         STUART            GARY,MARIA         65000
           514736          DARIN           THOMAS,MARCIA       50000
           514737         PADRICK         DENNIS,ADRIENNE     150000

           514739          AJERE               BOLA            74500
           514744     MCDONALD/BARTO        DOUG/HILARY        50000
           514747          HUANG             YANG,NUAN         14200
           514768        CHKHEIDZE            MARINA           22300
           514782         ELLISON           DAVID,JUNE        200000
           514786       SCARABELLI            MICHELE          35000
           514797         BIOCHE          GILLES,JENNIFER      47600


                                 Page 42 of 97


<PAGE>


           514802          WANG                DAVID          100000
           514812      ROGG/SANDLER       RICHARD/ELIZABE     250000
           514834         OHMOTO              SACHIKO          50000
           514852         POMPAN            STEVEN,LISA        57000
           514863         CLAYMAN          DEAN,JENNIFER       41200
           514867        SCHWARTZ             ROBERT           50000
           514872         SHALOM            DAVID,MITRA       200000
           514874           LIN                NANCY           36700
           514882        ARMSTRONG          GARY,ROBIN        100000
           514888         BROOKER              NEIL            39000
           514910         PETERS              HEATHER          77500
           514911        CARDINAL            PETER,KIM         16700
           514914         TURNER             CRAIG,KIM         38200
           514924        SHAHABIAN         JAVAD,FARIDEH       84000
           514939         ALPERT          CHARLES,BARBARA     100000
           514941         GRANAT               CAROL           27000
           514945          COOK           GERALD,MARGARET      28000
           514948          BAROS          JOSEPH,JULIANA       50000
           514953          SHAFT               BRUCE           40500
           514978        FEINBERG          DAVID,ANDREA        25000
           514989          BELL             LANTZ,NANCY        71500
           514992         DECKER           NORMAN,NORMA       200000
           514997         KASSEM               NADIA           56200
           515009          OZEAS          CHARLES,MELISSA      30000
           515019          SAAM           HOMAYOON,FARIBA      50000
           515041        HABERMAN           JEFFERY,ANN        37000
           515050         RISVOLD              CORY            33000
           515060          BROWN          GREGORY,DEBORAH      50000
           515062         CARUSO          ORLANDO,MONICA       30700
           515073     BONDS/DELAHOUSS     MANVILLE/SANDRA      69100
           515074        SULLIVAN           KEVIN,GINA         43500
           515109         RUELAS          GABRIEL,LESLIE       55000
           515111          TURK           STEPHEN,KATHLEE      46800
           515117          LEWIS               JOHN            98000
           515121        FISCHMAN             GUSTAVO          40300
           515124     LANDRUM/MORGAN      BARTON/FELICIA       28500
           515140       TATAVOSIAN          KRIST,AIDA         80000
           515151      HORWICH/COHEN        DAVID/ELISE        35000
           515154          KRAM             DAVID,ADINA        31000

           515156        BELSCHNER            STEPHEN          37500
           515163         GELMAN               ALAN            35400
           515166     KARLSEN/LARSEN         ANNE/KURT         24000
           515172         WEIANT            EDWARD,JOAN        38700
           515174        ANDLEMAN            JOHN,JOY          40000
           515181          CHALK               ALAN            45500
           515185         SANCHEZ              JOSE            34000
           515198          BAKER               KAREN           72900
           515204         WEIRICK          GREGORY,TRACY       48300
           515207        POSTOLOV         ANATOLY,LYUSYEN      51700
           515215         WECKER               JAMES           59400
           515234        BAKHTIAR             HEDAYAT          50000
           515241          GUEST             MARILYNE          50000
           515248       REES-DAVIES           SHEIRA           37300
           515255     POURAT/SEDDIGH       BIJAN/NELLIE       245000 

                                  Page 43 of 97


<PAGE>



           515263      BRINK/TORREY       RICHARD/REBECCA       80200
           515283          VOLZ            MICHAEL,DENNY        29700
           515287          COWAN               CARLA            43000
           515303      GRAHAM/FETTER       JOHN,MARGARET       200000
           515304     YAMADA/SCHERBAK       ARIC,NATALY        250000
           515306          ROSEN           ALLAN,CANDACE        72000
           515307      WALLNER/UTTER        JOHN/ANNETTE        46000
           515310          YOUNG              LAURENCE          90200
           515312          CLARK              ZACHARY           22500
           515314         QUAYLE          KENNETH,BARBARA       26200
           515401          KWON             KWANG,LINDA         35000
           515416         PUTRIS            GEORGE,NANCY        77000
           515425         MURILLO           PAUL,KATIANN        30000
           515432         JUAREZ               LYDIA            15000
           515440          LEUNG            WING,WINNIE         33000
           515442      PAL,KAUR/RAM       RAJ,AMARJIT/NAT       26200
           515455         GIBNEY          KATHERINE,CHRIS       32500
           515458     JAMISON/ROBINSO       THOMAS,PAULA        44500
           515460         WHITING          KENNETH,RENEE        46000
           515462          WOEST           RICHARD,TERESA       23100
           515466          BRUCE             REY,SHARON         63700
           515469          FUNKE             LISA,VERNE         79000
           515476        KIRIENKO           VIKTOR,RIMA         33500
           515477         HINTON                ROY             27000
           515497         RIVERS           DANIEL,JUANITA       15000
           515507         KENNEDY          WILLIAM,CYNTHI       72500
           515519         BENTLEY           DENNIS,ANNA         37000
           515544        ALEXANDER              DAI             29200
           515556        GONZALEZ           MARCO,ZONIA         45000
           515560          FRANZ            THOMAS,KATHY        48800
           515562         BERWALD           JOHN,SUZANNE       105000

           515565        SANDEJAS               INEZ            46400
           515568          SMITH          JEFFERY,ELIZABE      125000
           515584          ARITA               SANDRA           41400
           515592         KNIGHT             JOHN,DIANA        111750
           515596        CRISTIANO          JOSEPH,JANET        80000
           515598         MATHEWS            THOMAS V.          50000
           515600          CHUBB            JAMES,MARTHA       100000
           515603           KIM              INJIB,SUE          71500
           515606        FERNANDEZ         ANTHONY,SALLY       100000
           515612         GAYNOR               ROBERT           25000
           515616        JARAMILLO          JANET,RONALD        92800
           515632          THOMS              ART,RUTH          32100
           515643         CLYMER             SCOTT,NINA         31200
           515645          GOULD           JAMES,GERALYN       100000
           515648        GHIDOSSI            JEFFREY P         200000
           515650         WILKINS          ROBERT,JOANNE        24000
           515657          PARK            RICHARD,SANDRA      100000
           515658        ARMSTRONG         MICHAEL,KAYLYN       80000
           515660          PACE            DAVID,ELEANORE       70000
           515662         STEWART           VOY,CAROLYN         55000
           515676        LOPEZ,YES         ARSENIO,MARIA        33300
           515678         PULVINO             MARILYN           18200
           515688          THONG              MICHAEL           18000


                                  Page 44 of 97

<PAGE>

           515711          CHANG            TERRY,BETTY        50000
           515713         TILMANT          JOSEPH,MERLE        65000
           515714        DANFORTH           DARIN,DEBBI        30000
           515719     TRAUTMAN/RAVITZ       SAMUEL/LIZA        32500
           515741         SCHMIDT           HEIMO,KARA         80000
           515743      SORENSEN/BOVE         ERIC/FRED         60000
           515745         HORICK              EDNA P           90000
           515749         FAJARDO          EMILIO,ARELI        25000
           515750         NORIEGA          GERARDO,SUSAN       27200
           515752         GOODMAN            LAURENCE          45700
           515759         PESSOA             CORNELIA          50000
           515765         MICHELA         BERNARD,ANGELIC      58400
           515768         KRANTZ           KENNETH,ANNA       100000
           515769         RAGGIO               MARK            31300
           515780         SALAMY            WADIE,AIDA        100000
           515785        TSAI-ENG              TENNY          100000
           515786          HINSE               LOES            17000
           515790        PETERSON              JOHN            70000
           515797          ADAMS            STEPHEN LEE       132200
           515817      MACHENHEIMER         FRED,LINDA         15000
           515819         CHAPMAN         BRUCE,JACQUELYN      70000
           515820     BARRETT,BAIGENT      WILLIAM,JULIE      100000
           515823         MCELYEA           STEVE,STACI        21000
           515825       BILLHEIMER        MYLES,STEPHANIE      27000
           515832          YORIO            BOB,JOANNE         50000

           515836           COX             CHERYL,JAY         42000
           515838           LE                ANDY B           50000
           515863         BARNETT              MARY            26800
           515865        WILLIAMS         GARNETT,CONSTAN     200000
           515868          NADER               BABAK          200000
           515869     ROBERTS,CONNELL      NANCY,TIMOTHY      100000
           515871         FULLER              DAVID R          50000
           515874         GREGORY         DAVID,ELIZABETH      78000
           515880         RECTOR             DON,MARIE        100000
           515892         OSBERG           RICHARD,SALLY       70000
           515894        SOONG,LIU         MILTON,LINDA        75000
           515895     BROAD,YAMASHIRO     WILLIAM,MARIKO      115000
           515923         FORKEY             KATHLEEN          25200
           515926     FORTIER/VACCARO     CYNTHIA/STEPHAN      55000
           515928          BULL            LESLIE,NANCY        29700
           515929         THERBER             AUSTIN           19000
           515930        GRUNDFOR            MARC,LISA         60100
           515937      BALLESTRAZZE       MICHAEL,ROBERTA      50000
           515941           ROY           CLAUDE,BARBARA       30000
           515967          ADAMS              GEORGE           50000
           515972          SAXON               JANET           10000
           515975       STANGROVER        MICHAEL,RHONDA       34500
           515977         MEHIEL          PETER,MARGARET       79000
           515978         MCMANUS         SCOTT,ELIZABETH      50000
           515979        SCHAEFER             GREGORY          17600
           515980          HATCH          R.CURT,SUZANNE       25000
           515981          KUHN           HUGH,KATHERINE      138700
           515983         HURWIN            RON,DUFFY         160000
           515985         FERRARI         VICTOR,MICHELLE      52500


                                  Page 45 of 97

<PAGE>


            515989         FUCHS               ANTON           40000
            515997         MOEBUS           MARGUERITE         22600
            515999         MEYER           DOUGLAS,SUSAN       30000
            516008        WOODHALL        EDWARD,KATHRYN      150000
            516015         HOKIT           CHARLES,TERRI       33300
            516017         MUMPER         RICHARD,DEBORAH     100000
            516020        MAHDAVI          FARMARZ,MITRA       53600
            516021       WOLKENMUTH       EDWARD,KIM-MARI     189000
            516090         TOWNE            MICHAEL,GAY        26500
            516223     FRENCH/WALDERA      STEPHEN/WANDA       29900
            516256       HALVORSON            CYNTHIA          23900
            516274       HEDLESTON          CARL,CAROL         40000
            516401        DANIELLI         GORDON,LESLIE       10000
            516417       CHURCHMAN          BRET,RHONDA        50000
            516428       WILKINSON           RICK,SUE          15000
            516433         KRONE              KRISTIN          32400
            516448         TUCKER            KEN,LINDA         25000
            516464         BARON              THERESA          20000

            516465        DE OCHOA            RAQUEL           11200
            516494        SHORMAN           RICHARD/PAM        50000
            516506          DYER           JOHN,MARLENE        16600
            516510        PETERSON           BOBBY/YEN         30000
            516513        ALDERETE          SAMUEL/INEZ        30000
            516514       VAN GUNDY          JEFF,ELAINE        96000
            516539        EDGERTON            MAJORIE          55000
            516544         WATTS               JOHN            15000
            516587        DICICCO              JOHN            50000
            516600       CUMBERLUND           STEVEN           13600
            516700         TRUMP           DANIEL,DORIS        21000
            516706        SCHOOLEY         BRIAN,JUDITH        21300
            516722        GARRETT             GREGORY          30000
            516731        INGSTAD            KIM,VICKI         27000
            516733        WINWARD          RICHARD,TAMI        11200
            516750          LEE                TRUDI           50000
            516766      FITZPATRICK        FRANK,BARBARA      100000
            516768        SIMPSON               AMY            50000
            516782        JACOBSON          JEFF,BRENDA        25000
            516790         CROSS          DANIEL,ANN MARI      16500
            516800          DICK          LAWRENCE,MARGAR      50000
            516808       HERSCHLEB             CAROL           22000
            516809         HELZER          KEITH,DEBBIE        23000
            516828         HANSON             DONALD           29000
            516829         MAFFEI         ROBERT,DAWNELLE      50000
            516834        FERREIRA           CHRISTINE         22000
            516869        SCHMIDT          MARK,KIMBERLY       50000
            516879         GUIDA               FRANK           30800
            516906         CECIL           LLOYD,CAROLE        19100
            516956        LOCKHART            VICTOR           40000
            516960        TAORMINA        THOMAS,MILDRED       43500
            516969          DUGO          JOSEPH,ROSEANN      109000
            516978         LAIRD            JAMES,LAURA        50000
            516981         MUNOZ          ROSALINDA,EDWAR      11000
            517000        SILVERIA         BRUCE,GINGER        47200
            517008        BABBITT          THOMAS,JULIE        41000 


                                  Page 46 of 97

<PAGE>


            517021          PINGOL       APOLINARIO,MARI       25600
            517024          CLANCY             JOHN            50000
            517034          WILSON            ROBERT           35000
            517040          VAILLE            DAVID            24000
            517066         NESEMANN            GAIL            32300
            517073          BUTTS        GERALD,BETTAMAE      100700
            517075         PRESTON        DAVID,SUSANNE        20000
            517102           HAWK           VERN,JOANN         19500
            517123          DUPELL            DAVID            90000
            517130          SMITH          JERRY,CARLA         85000
            517134          MILLS         BRAD,CATHERINE       78000

            517142         BRAINARD       JAMES,BRIGITTE      145000
            517356         WEBSTER         GARRET,CAROL        50000
            517390          NUNES        FRANCISCO,MARIA       42400
            517394          GREENE           MIKE J.           10300
            517412          DEHEN          JOHN,BRENDA        100000
            517417       BETENBENDER         DANIEL K          21600
            517434       SCHEUERMANN       TRINA ANN           28800
            517471          WILKS            SUSAN C.          32000
            517476          HORCH           VICTOR H.          28400
            517523          BERRY            DANA R.           50000
            517528       BURKE/VOCKERT    MICHAEL/SUSAN        30000
            517538         CHANDLER      WILLIAM,CYNTHIA       20000
            517542          OSBORN         PHYLLIS ANN         50000
            517556          PUTNAM            GEORGE           61400
            517557         MATTSON          KATHREN S.        100000
            517593          KEETH            MARK L.           39300
            517598          CRONE             TRACY            72000
            517610         KLINKER           MICHAEL           15450
            517614         MITCHELL          TERRY R.          53000
            517616          HARMON       DARREN,MICHELLE       21300
            517634         RECORDS           JAMES A           60000
            517635          FELLIN          STEPHEN D.         24000
            517636          O'NEAL          GEORGE P.          21600
            517637          SITTON          ARLENE L.          37500
            517638          CRESTO          GREGORY F.         78000
            517644         CALHOON          SEAN,NANCY         35000
            517651          MILLER       JERRY,STEPHANIE       75000
            517655          TENTO          CHRISTOPHER         32600
            517657          UNWIN        W. BRIAN/ARDITH       80000
            517661         BINSCHUS           DENYSE           50000
            517687         SHELTON          DENNIS W.         117900
            517719         ANDERSON         CURTIS D.         110000
            517816        DONALDSON        ROBERT,CAROL        26600
            517834      MATTE/STEWARD     JONATHAN/HEIDI       50000
            517846          SMITH         DOUGLAS/RHONDA      100000
            517858         BURRELL          JACK,EDITH         71000
            517865           SISK            JA'NIEN           20900
            517874          BISHOP           BRIAN L.          59000
            517878        BLASHISHIN         SIMON V.          50000
            517888          GAEBEL           JAMES R.          21700
            517902          LEMIRE             ROSS            31000
            517962          KISER         PHILIP,KATHLEE       41200
            517965           BOE               DALE            11100


                                  Page 47 of 97

<PAGE>
 

           517982         FELDMAN           HENRY,PAULA        50000
           518008      GILMORE/HENNE       JEFFREY/GARY        19000
           518026        PALMGREN          MATTHEW,EMILY       25000
           518031        STEVENSON          CRAIG,CINDI        35000

           518094         ING/LUU           JOHNNY/NGOC        50000
           518130          LANZA           GREGG,SHELLEY      125000
           518155          CHOI              JOHN,MARY         33000
           518156          JONES          MICHAEL,ELIZAB       18600
           518184         SCHMID          STANLEY,ELIZAB       25000
           518191          LUNA            JESSE,SHARON        14500
           518193          MAYO            MARK,KATHLEEN       33000
           518294        HATHAWAY             PAMELA           40000
           518309          ALLEN           RONALD,ANITA        16800
           518317        WILLIAMS         PATRICIA,DAVID       32000
           518334        MATHESON             MICHAEL          30000
           518340          KELLY           THOMAS,SUSAN        55000
           518370         DEPANO          DANILO,NORMITA       24450
           518402         SUMMER              WALLEN          123300
           518408          TANZI              JOESPH           35000
           518411         CHACON          RIGOBERTO,LUCIL      60000
           518412         TOLANI            ARUN,NISHA        100000
           518413        MC QUEEN             DINAH M          32800
           518414         KENNEDY          CLYDE,MICHELE       48500
           518416        PETERSON           RANDY,ELLEN       150000
           518421          NAGRO            JAY,CHERRYL        66000
           518426      BAIDWAN/SIPHU      BHUPINDER,KAMAL     250000
           518451          SILVA           MICHAEL,TERI        44400
           518453           KAN                AKIKO           50000
           518461         YANCEY           ROBERT,ROBIN        40000
           518471          RAIN            MICHAEL,ROBIN       73300
           518485          GRACE           WILLIAM,LINDA       35000
           518487          SLOAN               CARL            48400
           518489         GILBERT         BRADLEY,KIM MAT     300000
           518504          MORAN              DOROTHY          50000
           518508          HEHR                NOEL            18000
           518512          HEGDE          GOURI,SHIVARAM       15700
           518517      BOON/BRUSTIN          ABBE/NOAH         50000
           518518         PIEPER           FRANK,INGRID        40000
           518521        NISWONGER             MARK            60000
           518525         AUCELLA          DAVID,STACEY       150000
           518539         GALVIN            GARY,KAREN         17400
           518545        GHODSIAN            SHARHRAM          45000
           518546          NIVEN            JAMES,ELLEN       110000
           518549         HARMAN          DOUGLAS,SHELBY       36300
           518552          WIXOM               DEAN            73400
           518554        AMANPOUR              TONY           200000
           518555         JENSEN            JERRY,JANET        17000
           518556         SANCHEZ          ARNULFO,MARIA       55000
           518560     PELLEGRINI/O'DO       MARK,ELLEN         43400
           518561      SCHLESSELMANN        HERMAN,ANNE        25000
           518582         FAIGLE           MICHAEL,MARY        15000
           518592        LIEBERMAN          DAVID SCOTT        85800
           518601        SMALLWOOD           CATHERINE         38400
           518602          HUANG             PAUL,NORA        100000 

                                  Page 48 of 97



<PAGE>



            518603          SHETH          KAUSHIK,ANUJA       88500
            518604          BAIN           HOWARD,SANDRA      200000
            518606          SABIH            JORDONNA          94000
            518610         JEFFERS            SUZANNE          87000
            518615         KURRELL         BRADLEY JOHN        30000
            518616          DAUER         JOSEPH,VICTORIA      30700
            518627          GENIS          PATRICK,ANITA       61200
            518631         GADHIA              RAVI            39300
            518633         PAJELA            ROSALINA          29500
            518649        LE MOYNE        RICHARD,FRANCES     180000
            518650          BARCA           ELYSE,DAVID        80000
            518651         NELSON          WALTER,SANDRA       50000
            518656         ROBINS           DEVAN,RUBY         50000
            518660     CAMERON,WELLER      MARK,JEANINE       125000
            518661          BOYT             DAVID J.          20000
            518664         STRONG          STEVEN,SANDRA       39000
            518668          WRONA           JAMES,LYNN         20000
            518671         HO/LAU           SIMON/LINDA        36600
            518673           KIM             PAUL,HYUN         46800
            518693         BENSON             EDWARD           67500
            518698         KVITASH         VADIM,IVETTA       200000
            518700        LAGEMANN           ROY,LUCIA        170000
            518702        CALLAWAY         DAVID,CARRIE        26800
            518705          LANE           ADRIAN,EMILY       100000
            518708        WILLIAMS           CASSNDRA          38500
            518714       SCHUMACHER             JAN            15000
            518718         PADGET          WALTER,PETRA        46000
            518732          DUNNE             J KEITH         194000
            518733          OLSEN              LISA            59200
            518735       STAGGS/MUTZ      DANIEL,NATALIE       65000
            518736          ENSOR            MARK,JANE         45500
            518740          KANG            DAVID,VANIA        13200
            518748      UELK/IGARASHI      THOMAS,PORTIA      100000
            518750          BROWN            MARK,KIM         135000
            518753         DEVRIES        LARRY,KATHLEEN       36700
            518758         THORPE         KEVIN,STEPHANIE      50000
            518759          VOTTO            GARY,KIM          35000
            518762         HOPKINS           DALE,HOPE         50000
            518765          CRAIG          DWIGHT,BRIGIT       31200
            518771         GIMBEL             JOANNE           25000
            518773          LEVY           MICHAEL,KAREN       67500
            518778          DUFFY            MARGARET          43300
            518781         AHEARN          TIMOTHY,JILL        50000
            518782          JONES          LOREN,CRYSTAL       94000
            518783       TRAGESER II       ROBERT,SANDRA       25500
            518788         MILLER              RUTH           100000
            518789         ACOSTA         ANTONIO/DEBORAH      36500
            518790         LOEBER           JOHN,LOUISE       108000
            518791         PARKER             DONALD           30000
            518797         MILLER          JOHN,ROSEANNE       88000

            518799       COLOMBATTO            GINA            35000
            518821         KALBER            JIM,CAROL        200000
            518823       HILDEBRAND       THOMAS,CHRISTIN      21200
            518826          KING              WILLIAM          89000

                                  Page 49 of 97

<PAGE>

             518848         TEMPLE           PAUL,NINA         79000
             518857        LOCKHART        HERBERT,JAMI        54500
             518860         LARSON        CHRISTOPHER,BET      85000
             518865         SKINNER         THOMAS,TERI        60000
             518870          WILLS          MARK,DENISE        40000
             518871         FRENNA            ROBERT           50000
             518874          MCRAE        RONAL,ELIZABETH      53600
             518876         RUNFOLA         JOHN,DIANE        100000
             518878        GONZALVES      KEVIN,LAURIANNA      29700
             518884         STATEN          MARY,THOMAS        76400
             518886        HANCZAREK      MARIAN,ANISOARA      23200
             518895          RUDER            MARY A          200000
             518899         JACOBS          MARK,NANCY         32200
             518902         GLOVER           SHEILAH J        180000
             518903         BRACKEN       JACKSON,PATRICI      39000
             518908           PAN           CHENG,CHIOU        58000
             518909        SANDOVAL           ERNEST           50000
             518912         O'NEIL        KIMBERLY,STEPHE      50000
             518920          WAITE        BRADLEY,JESSICA     144400
             518931         SEISHAS         JAMES,DONNA        51000
             518940       EDHOLM/SUNG       KAY,MIGHAN         78000
             518944         OSORIO         NOEL,JENNIFER       46000
             518948         JACKSON          GLORIA M          67300
             518952        MIDDLETON          GILBERT          25000
             518957      KRAMER/LUDWIG      GARY,TRISHA        38000
             518960      BALK/BARAKOS      THOMAS,ELAINE       45000
             518986         COTTER             PAULA          100000
             518988          BLACK          JOHN,CAROL         66500
             518993          GALL         ROBERT,FLORISA       29300
             518994          ROLLE         GERRY,PAMELA        68700
             518995        DELA CRUZ          ELEANOR          25000
             518997        WONG/LANE       WILBUR/LINDA        27500
             518998          BILSE         DOUGLAS,MARY        65000
             519009        COSTELLO            JOHN            54700
             519017       FIHE/AAKER        BRUCE/KAREN        35500
             519023        TISCHBERN      EDWARD,ELIZABET      58300
             519025         MILLER         RICHARD,LOIS        31500
             519028         MONTOYA           TERESA           10000
             519032         WALLACE           DONALD          150000
             519037          BROWN            TIM,ANN          30000
             519041        LUNDGREN          LESLIE J          85000
             519042        GOTTLIEB          MICHAEL E         80000
             519043      MANI/DRESDEN      MATTHEW/TRINA       20700
             519045        PHILLIPS         ROBERT,JILL        56500
             519054         SADEGHI       MOHAMMAD,LADAN       63900

             519057        MORINIERE           LEILA           37000
             519066       WOLF/BOGNER      HANNA,MARTIN        35100
             519075          CRUZ          JOHN,ARTHUR         35200
             519093         ALEXEEV       ALEXANDER,OLGA       49000
             519107         MORROW            WILL,SU          97000
             519108         CONFEHR        PETER,JEANNE        50000
             519139          HESS          SCOTT,SIDNIE        50000 
             519145        SKILLERN            TERRY           22000
             519146       TOLMAN/LUCE        TOM,SUSAN         33700


                                  Page 50 of 97
        
<PAGE>



           519153          KATZ             TOBY/SUSIE         36500
           519171        MANICKAM            JAYAMANI          32500
           519206         PRAZAK          DOUGLAS,DOROTHY      42800
           519208          WEST            BRIAN,GLENDA        37500
           519327         DERKSEN             DARRYL           17800
           519379         DECKER           J. ELIZABETH        25200
           519900       MONTGOMERY             SHAWN           97500
           519901     SHARPE/FONTAINE      JOHN,PATRICIA       48400
           519912        HONIGMAN         WILLIAM,CAROLYN      64000
           519921     SADEGHI/FARZINE       BABAK/MASSY        70000
           519930         HIGHAM               LINDA           65000
           519932     CAMARILLO/MELTO     RICARDO/BARBARA      50000
           519934         HEINTZ             ERIC,MIA          39400
           519941        DICAMILLO            DENNIS           61000
           519942         MCCORD              LOREEN           30900
           519959           KO             ANDREW,SHONG        62500
           519984          NOWAK          KENNETH,MARILYN      16000
           519986          NINH             BRYAN,LIEU         32300
           519993         HERRING         DOUGLAS,JENNIFE      20000
           520000       AZABDAFTARI           KAMBIZ           34300
           520009          BEAL               BEVERLY          20100
           520031         NORLAND         RANDALL,CONNIE       23500
           520045         DAUBER              LILLIAN          50000
           520053         LOCKLIN             MICHAEL          23800
           520063          BAKER              CANDACE          30000
           520067        BAMBALYAN         MINAS,ANAHIT        27000
           520081          COWAN              ANTHONY          31000
           520089         MORALES         VICTOR,JUANITA       29700
           520094          SHOOK             VICTORIA          90000
           520095        ALAMANGOS        PHILLIP,CHRISTI      11500
           520123        BERGSTEIN            BARBARA          50000
           520149         MEEPOS          RONALD,LUCILLE      100000
           520152          OCHOA           JAMES,FRANCIS       15400
           520153          BLOCH           TIMOTHY,CARYL      100000
           520160          CANE           LAWRENCE,TAMMY       70000
           520164         BARNES              WILLIAM          24500
           520170         WEAVER          NORMAN,BARBARA      100000

           520192          BURKE           MICHAEL,CAROL       60000
           520208         OLAGUE            ESTEFANITA         30000
           520210        DAVENPORT        STUART,CLAUDIA       44000
           520231          HINDS          DESMOND,PATRICI      88500
           520244          WOLF            FRED,KRISTIN        69500
           520253         NEGRETE           JUAN,MONICA        40000
           520263          LAMPH               MARK            55000
           520265          YOUNG              MARTHA           50000
           520269          VAILE            CRAIG,ELIZA        20000
           520276        TANG/TANG        MIN-HUW/PEI-CHE      26200
           520278          KNOX             MONTGOMERY         30000
           520279         HINTON           DERRICK,TINA        28900
           520306          WELCH            STEVEN,BETH        27000
           520309          SEARS               BRIAN           48300
           520314         DONOHO               JOHN            86600
           520358        PAPARELLI         ANGELO,SAGHI       176500
           520365        PINUELAS             ROSA E           46500

                                Page 51 of 97

<PAGE>


           520366         GORSCH           DONALD,LAUREN      100000
           520369       SMITH/MOORE         MARY/WILLIAM       63000
           520376     BLECKER/BLECKER      J.RYAN/LEIGH        50000
           520383         SNYDER           THOMAS,JANICE       13600
           520387      SKALAVENITIS            NICK            46200
           520391     REED,HERNANDEZ        FRED,CHERLY       164000
           520396        VARTUMYAN            SARKIS           46900
           520403          DONEN             LORRAINE          56200
           520408         ASSANTE              MARK            27900
           520410         LEVINE           MELVYN,THELMA       50000
           520411        ANDERSON              LELA            23500
           520413          STOUT             CLIFFORD          50000
           520416         FREEMAN            PHILIP C          22500
           520423         MOLSKA              JOLANTA          21600
           520431         BREWER               MARY            25000
           520451       NOORMAHMOUD       MANOUCHER,MAHAS     143000
           520456        ADELMANN         CHARLES,PATRICI      66000
           520465          RICE            DANIEL,LOUISE       27000
           520468         PELZIG               JOSEF           21000
           520472         LEE/YEH            ALAN/LISA         32500
           520473         HAWLEY          ROBERT,MARY JO       61000
           520474         FELDMAN            NOE,FLORA        100000
           520484        WEINBERG             DANIEL          100000
           520490          LEUNG           ORLANDO,BETTY       30500
           520494        PAOLETTI            CHRISTINE        100000
           520496         DUTTON             WARD,LORI         35800
           520505          CHOI             BYEONG,DONG        25000
           520511          TATUM           CLAY,ANNETTE        50000
           520512      ZIMMER/ZIMMER        JAMES/PAUL         32200
           520513         WILSON              MELVIN           21900
           520530         SPIREK           DANIEL,WENDY        40000

           520541        GALBRAITH         GLENN,BIRGITT       15000
           520552          ESTES                LEE            23500
           520554          UYEDA            LAURENCE T         43500
           520565          PANGE            RUSSELL,ANN       100000
           520575         MCCOMBS          JOHN,VONDELLA       30000
           520577          WONG            NANCY LAI LEE       35000
           520579     SHELBY,HUMPHREY      PHILIP,DAPHNE       75000
           520601         WICKRE               DONNA           20000
           520622           LIN              CAROLYNE          49000
           520629        AMIRPOUR             DARIOSH          42600
           520644     VANDEMORE/KUTSU     MICHAEL/PAMELA       46500
           520658     PIETRUSZKA/PIET     MARVIN/LORI/LIS     200000
           520664        MARTINSON             DONNA           10400
           520678       JEWELINSKI          JOHN,VICKI         67800
           520681          TONG                PINAN          120000
           520687         STROBEL          WILLIAM,ANNA        53600
           520692         FIEDLER              LORI            27700
           520699        BACCHETTI            STEPHEN         100000
           520708           CHU              JUDY,CAL          35000
           520722          KITE            DENNIS,ALETA        72000
           520727         RAHIMI               FRAN            46500 
           520730      YEUNG/TRUONG        CHEONG/TRINH        57000 
           520731          MITAL             ASEEM,KIM         59200


                                Page 52 of 97

<PAGE>

 

           520741           VO              NGOC,HELEN         62400
           520748      DIMITRIJEVICH           JAMES           21300
           520750        ROBINSON              PETER           73000
           520751         COLONNA            VICTORIA         102200
           520755        BERNSTEIN         PETER,MARILYN       50000
           520759          SMITH               DAVID           91500
           520769        FARAHMAND             ZAHRA           78500
           520770         MILLER           JAYNE,RICHARD       22500
           520773      ABBEY/BIALKA         JOY/SHIELA         52500
           520774         HAWKINS           ANDREW,DINA        70000
           520776          HOBB                MARGO           30000
           520779        TSAI/LAM          RAYMOND/TRINH       50000
           520786         KAPLAN           PHILLIP,LISA        75000
           520790          BERG                SUSAN           50000
           520795        AUGUSTINE            STEPHEN          28800
           520798         CRUMMEY             EDWARD           40000
           520803        ARMSTRONG         CHARLES,MINDY       95000
           520808         BOWMAN           JACK,VIRGINIA       50000
           520815         CLOUGH            JAMES,LINDA       104000
           520816         WALKER              THOMAS           44600
           520817       WHITE/HILLS        JEFFREY/MARK        25000
           520819        MARSHALL           JOHN,JANET         95000
           520821         MALLORY         WILLIAM,SANDRA       42000

           520832         CANNON          CHRISTOPHER,SHE      89600
           520833       THAI/NGUYEN       ALISSA/MICHAEL       37200
           520842        LINDGREN           PETER,KELLY        32600
           520861          LEVIN              LIONEL           54600
           520864          KUHN             MILES,GAIL         69600
           520868      KOOIMAN/SHAUL       MARCEL/LAUREN       35000
           520872         SALVATO         ANTHONY,STEPHAN      14000
           520874         BERNARD              RUTH            50000
           520876         POWELL              LAURIE           40000
           520884         WATSON            SAM,LUCINDA        75000
           520899         ROMERO           ALFREDO,MARIA       27000
           520906         HOWARD           MARK/BARBARA        16650
           520927      DILLE/SPITZER      CATHERINE/TAMMY      18450
           520937       GOSHKARIAN         WAYNE,MELISSA       44550
           520941          MUIR                JAMES           63750
           520943          BROWN              RONNIE          100000
           520945         LLAMAS          RICARDO/CONSTAN      13250
           520970         DUNLAP           JIM,CHARLOTTE       18950
           520972          EDSON               BRAD            28500
           520979          KRAFT              WILLARD          50000
           521000          DRAKE             JEANETTE          20050
           521015         COLEMAN              JULIE           21750
           521019           OTT           JOSEPH,LUCIENNE      17400
           521024          KAPCI          ROBERT,CYNTHIA       49000
           521046         KENDALL           THOMAS,ABBY        13300
           521053          MANN             STEVEN,AMY         50000
           521061          KING               PATRICK          31700
           521065         LEGAULT         JOSEPH,ISABELLE      13350
           521069     SZCZYPIORKOWSKI     JANUSZ,KAZIMIER      15000
           521070     FRIEBERG/BRACEG      EDWARD/DIANA        25550
           521085          RYAN           CAROLANN,GROVER      50000

                                Page 53 of 97

<PAGE>

        
           521091        BOYDSTON            PATRICIA          10100
           521100     KLECZEW,ZAPALOW       JAMES/CAROL        90000
           521101         BERNARD             LAURENE          10100
           521120         SWEENEY             NOREEN           70700
           521146          LINN                LORY            19200
           521153       CADDENHEAD          EDDIE/ROBIN        26200
           521167         WENIGER             ROBERT           32000
           521168          WATTS             ELIZABETH         16500
           521174         SEWALL            LUKE,HOLLY         36700
           521177         GILLET            HAROLD/JAN         29060
           521181          BLACK            CARL/SUSAN         21600
           521199       LIVINGSTON          RUDOLF/DORA        35700
           521203         MARTIN          PATRICK,LORRAIN      68700
           521205        MARTINEZ             NATHAN           50000
           521207         BURDIAK             ROBERT           20850
           521222         SIBILLA          ROBERT,LINDA        31500
           521235     ROBINSON/KARMAN       NANCY/KIRK         21900

           521259          KAMMO           LOUIS,SAHIRA        50000
           521263          GERLA           A.G. WILLIAM        36700
           521275     THOMPSON/GRIESI       CAROL/ROBERT       35000
           521278      DEWAR/VITTENGL        DAVID/SUSAN       72750
           521287        HARRISON             ANDREW           20250
           521368         OKAMURA             BRENDA           22050
           521400         CRADLER          JOHN,RUTHMARY      250000
           521402      BAUER,MORROW       H. MARTIN,JANET      25000
           521406     HIGHIET/WILSON        DENISE/ANN         10000
           521414         STYLES            STEPHEN,KIM        54000
           521416          DIAZ           ROBERTA,LOVELLA      55000
           521443          ADAM                DAVID           42300
           521447         PAINTER              JAMES           10000
           521450          BARRY                LEE           100000
           521454         MARCUS              RONALD           22000
           521458         HARNEY           JAMES,SHIRLEY       25000
           521459       CHASE/CHASE        ROBIN/MARION       100000
           521461        WILLIAMS           JOHN,JULIA         27500
           521463        HIRAMOTO           LLOYD,JANIS        70000
           521469         KAMENA            MARK,PAULA        300000
           521471      MC GEE/SWAIN        ROBERT/PAMELA       73100
           521472     COFFINO,PITULEA     PHILLIP,BRINDUS      59000
           521475          COSBY              ROBERT          168000
           521497         GILBERT          STEVEN,PAMELA       36700
           521510         GIBSON              DOLORES          19200
           521524         LOYOLA            SAUL,SILVIA        31700
           521538         MURPHY          VINCENT,DOROTHY      60000
           521541         GRILLI              SHEILA           36000
           521566         STOWERS          MARK,MELINDA        72000
           521583        DALPORTO          ROBERT,PAMELA       47000
           521587        SPAGNOLA         RICHARD,JULIANA      27500
           521592         CORNISH          JUDSON,WENDY        50000
           521601     DOMINGO/DOMINGO     LORIE/ROSALINA       24000
           521602         MORRIS              ROBERTA         100000
           521613      NELSON/CROTTY        PAUL,GLORIA        28000 
           521629         CARMINE              GARY            70000 
           521631        GONZALEZ         RIGOBERTO,IRMA       25000

                                Page 54 of 97


<PAGE>


           521632         TOPPER           ETHAN,ANDREA       250000
           521633         IRELAND           JAMES,ROBIN        53000
           521635         MONTERO           ROBERT,JEAN        25000
           521639        MOSKOWITZ        RICHARD,DEBORAH      87500
           521647       LIVINGSTON            THOMAS           25500
           521656          GRAY            RANDALL,LAURA       90000
           521661           YEE                NANCY          100000
           521665     DIEDERICH/SHULT     MICHELLE/SUSAN       25800
           521672         TAKACS              JO ANNA          38900
           521674           LIN               SHIH,LI          44600

           521676        HAMAMJIAN             SEB V          105000
           521680          ODDIE            SUSAN,JAMES        33500
           521681         HOLLAND          PHILO,MARILYN      190000
           521683     JOHNSON/MCKEEGA       COLIN/MARY         34500
           521698         ELLYATT         GARY,MARCELINA       32500
           521713      KRISHNAMURTHY       VINU,MANISHA        32400
           521724          CHOY            DENNIS,DAISY       200000
           521730         RYDMAN              JOHN H           50000
           521731          DOSEN          MICHAEL,EVELYN       90200
           521733        TRENCHER              REED            49000
           521737         PARKER           STUART,LORNA        31800
           521744         DRAPER              DAVID T          19500
           521777         SPARKS              WILLIAM          75000
           521780          RIVAS            HERMAN,ROSA        60000
           521781         WESTLEY          MARTIN,CONNIE       70000
           521792        GHANBARI               ALI            65700
           521802          LEVIN               KAREN           89800
           521805         DEMPSEY         STEVEN,GEORGIA       40500
           521808          SINGH          PARKER,BEVERLY       44400
           521809        ROBERTSON         RODNEY,HONORA      150000
           521811         LOZANO            NOE,ELVIRA         22000
           521826         BENSON              THOMAS           60700
           521830        PHAM/PHAM          PHILIP/SANG        59000
           521839       WOOD-JONES             DEZIE           30000
           521844         VORONIN          DAVID,TATYANA       50000
           521846         SESNON              HELEN E          33900
           521848        STEPOVICH            MICHAEL          50000
           521850        SINGLETON            WILLIAM         145000
           521851         WHALLEY          BARRY,SUZANNE      100000
           521852          MOORE              CYNTHIA          60000
           521854         RUMMELL          JEFFREY,ELISA      200000
           521859        ANDERSON         GREGORY,PATRICI      50000
           521868          AMIRI             SHAHRIAR          36500
           521880        JOHANSSON             KOREY           21900
           521888          BAKER              ROBERT           40000
           521889         DASILVA         DANNY,MARTINHA       64500
           521891         WARAICH          BHUPINDER,JMP       85000
           521892        HALLBERG              JAMES          150000
           521893     TOBIAS/SCHEIDEG      ANTHONY/ANNA        46800
           521894         PACKER           ALAN,MARGARET       44900
           521901          LEWIS           JOSEPH,MONICA       42700
           521905        PATENAUDE          JAMES,LINDA        15400
           521909        JACOBSON         JEFFREY,CYNTHIA      47000
           521915         D'ANNA          DOUGLAS,SALLEE      200000 

                                Page 55 of 97

<PAGE>


           521916          AHUJA           ARVIND,AMEETA       38700
           521934          CIPRI            TENO,HELEN         20000
           521935          SEIB            ERIC,BETHANNE       48400
           521936           LAU               BONNIE           37500

           521940         NICOTRE             THOMAS          100000
           521941         HUSKINS         MICHAEL,VIRGINI     100000
           521942         JENSEN               LORI            43000
           521947         BUHLER          F.LEROY,MAXINE       24700
           521956          HAAKE          K.WALTER,LINDA      100000
           521975          SCOTT               CAROL           88000
           521977          PYLES          WILLIAM,JEANINE      64600
           521978         KOJNOK           IVAN,GABRIELA       42000
           521986        TRESHNELL          DAVID,LISA         28500
           522015        WILKINSON             EMMET           50000
           522017         DELEON           JESUS,BEATRIZ       25000
           522021     LEMOS/BROTHERS       MICHAEL/JUDITH      32300
           522024         DRENNAN         WILLIAM,SHELLE       40000
           522030         TUTTLE            CAROL SASS         22600
           522031         MILLER           JAMES,CONNIE        30000
           522041     PELLEGRINI/CUSC      PATRICK/LISA        27200
           522064       BURT,BEMUS         PATRICK,SARAH      176000
           522066     GUPTA/ROBERTS        ANIL/GERALDINE      82500
           522069        BLAUSHILD          BOBBY,CAROL        22000
           522070          ALVA                JUAN            16400
           522071         LEFEVER           TIMOTHY,AMY        31500
           522073         KEATING         NEIL,CHRISTINE       46000
           522078          LEWIS              CELIA M          15000
           522084         KARDOS          MICHAEL,ALEXAND      76000
           522091     CARLSON,RISLEY        ANTON,EMMA         49500
           522098         AMOROSO              FRANK           34300
           522111        TINERVIN          RICHARD,GAIL       100000
           522112        CONNOLLY         PATRICK,CHERYL       62500
           522113         BESSIN            ROBERT,JANE       200000
           522114     SUNDERMEIER,BUR     CHRISTOPHER,VIC      47500
           522120     RAMADURAI/VASAN     SRINIVASAN,REVA      32500
           522121     NICKENS/RUFO/SM     NORMAN,ROBERT,D      39300
           522124       KNOX,MARBLE        THOMAS,INGRID       60000
           522125          MUNOZ              DANIEL           15000
           522128      STUTZ/VILLANI        LINDA/MARIA        41000
           522132          SINGH          HARPREET,ANURAD      70000
           522134         WORKMAN         JEFFREY,STEPHAN      58000
           522154           VU              LEE,YIN YIN       104700
           522160         PIOMBO              MARTIN           41900
           522163        BROWNING            JONATHAN          35000
           522165     GROVES,CARLSON       JOSEPH,JULIE        42500
           522166          PREIS          KRZYSZTOF,TERES      31500
           522168     SADJADI/KASHEF      SHAHROKH/FOROUG      89400
           522172         VILBIG          RICHARD,VALERI       33000
           522178        GRIFFITHS          CRAIG,ANNA         89000
           522181         JACOBUS              LAURA           49900
           522185        CECCHINI             GARRETT          60000
           522199         KAROUMI            BASIM,MAY         29200
           522200         KISLING             RONALD           42400
           522291           HUM             HONE,ELAINE        37500 

                                Page 56 of 97
 


<PAGE>


           522296     SANFORD/ANDERSO      MARK/JENNIFER       15000
           522355        HILDRETH         MICHEAL,ALICIA      116200
           522363        COLLISON              CLIFF           21000
           522382       EHN,LANDAU         MELISSA,DAVID       24000
           522389         BURGESS              LEWIS           33700
           523419     LUKITO/ADINOTO       MATTHEW/WIDIA       77900
           523432        STRASSER            HOWARD M          50000
           523438          COHEN             CHISTINA          36300
           523443          GIBBS               DIANE           25000
           523452       MARCARINAS         MARK,MARILYN        36750
           523509         TOOMBS            ROBERT,NOLA        16000
           523543         HAIDER             ALEX,MARY        125000
           523591      PIETROMONACO         FRANK,JACKI        50000
           523609          PENCE             LORANCE D         18700
           523611          GALE                 JAN            22200
           523645      BARNOUW/RICE       PETER/MARGARET       39000
           523664         PERKINS          DENNIS,ROBIN        50000
           523670          FIFER          DONALD,SHIRLEY       47000
           523676         STEVENS              CHAD            26200
           523700          TONG           RICKY,JOSEPHINE      33000
           523701           HO            SAMUEL,LORETTA       50000
           523732         EDWARD            DONNA,BRUCE        46000
           523754          MEYER              MARLYS           23000
           523766          BURKE              JAMES W          15750
           523804          WAIT                JANE            14900
           523902         RIVKIN           BERNARD,MYRNA      100000
           523909          HERR           STANLEY,BILJANA      52700
           523928         D'AMICO           JOSEPH,JAMI        20000
           523934         JOHNSON            MARK,LENA         13900
           523936       MONCAUSKAS         RICHARD,DEBRA       14300
           523940          HARTE            TERRY,GAIL         26800
           523943         ANDREWS              DIANE           22000
           523947         FABEAN          WILLIAM,PATRICA      45000
           523984         BARBER            BRIAN,VICKI        22300
           523991        MARKILES         DEBRA,JONATHAN      100000
           523995         MATTKE              CURTIS           15900
           524007         SPARKS          CHARLES,FRANCES      50000
           524020         MORALES             HECTOR           47500
           524059          MEIER            DAVID,KATHY        42200
           524060        CONSTABLE        KENNETH,BONNIE       50000
           524062          GRATZ           WILLIAM,REDA        41200
           524064         MARQUEZ         RICHARD,MICHELL      37200
           524066         TAYLOR           RICHARD,JEAN        37500
           524072          SPERO           ROBERT,DONNA        50000
           524077         NANSEL           NORMAN,JUDITH       48000
           524087         SWITZER           ALAN,VICKI         65200
           524091         EIFLER            RANDY,SUSAN        25000
           524093        GALLAUDET            TIMOTHY          37000
           524102         SHADOAN              DAVID           57000
           524114        MCPHERSON         MILES,DEBORAH       60700
           524115         SHAPIRO         RICHARD,SANDRA      100000

           524116         TAYLOR            RALPH,LUAN         95000
           524124          HALL           EDWARD,STEPHANI      75000
           524126          WOOD                JOHN            34300 

                                Page 57 of 97


<PAGE>


           524128        HARDESTY             DARREN           39000
           524138         GREGORY              DEBRA           20000
           524141         ANDREWS             SANDRA           50000
           524142         O'GARA          MICHAEL,NANETTE      38800
           524153          JONES              RAYMOND          27000
           524156         GOETHEL              PETER           30000
           524158          HALL                NORMA           36500
           524160          DUNN           ROBERT,ANNETTE       17200
           524176          GOULD          GREGORY,DEBORAH      29800
           524183       ARENSMEYER           KURT,JOAN         20000
           524188     CHANDLER/OLMSCH        LORI,JOHN         25000
           524207       VAUGHN/GILL        SHIRLEY/GLEN       100000
           524213         PARKER          RANDALL,CATHERI      24600
           524222          SALEM           DONALD,LEIGH        57500
           524223          SUBIA            THOMAS,LILY        50000
           524224           LAM            THOMAS,DIANA        56300
           524237        LEWELLEN         RICHARD,AYESHA       23100
           524241          ALLEN            DANIEL,JUDY        45300
           524243         HANSEN           CHARLES,SUSAN       40000
           524275         DEL REY          RUBEN,EVELYN       100000
           524283         DORGAN              DANIEL           40800
           524285         WOODALL          TIMOTHY,JULIE       99900
           524293       WACHENDORF             WENDY           41000
           524301          MOYAL              DANIEL           48400
           524304         WRIGHT              TIMOTHY          16000
           524307         STRONG          DOUGLAS,KARLAN       50000
           524313       VIRAMONTES          JESSE,LINDA        50000
           524315         LENNON               JAMES           25900
           524322        DELLACATO           CHRISTINE         25000
           524341     BREVIG/ADDINGTON    KENNITH/RHONDA       45400
           524354       NASSIROGHLI            ELLA            16500
           524360         RADLER          ROBERT,CHRISTIN      42000
           524367          EVANS               EIKO            22000
           524368         SHIRER            BRUCE,LINDA        47000
           524376         KRAVITS              KATHY           20800
           524383        HERNANDEZ        ANTHONY,LESLIE       24600
           524385         JOHNSON             GEORGE           35500
           524414        MCCOLLEY          RICHARD,NORMA       32200
           524420        ROSSETTO            FRANCISCO         20600
           524423         LUKENS               BEKKI           27100
           524436     CHURCH/JENKINS       ROBIN/THOMAS        28500
           524437         KAISER          KENNETH,CHERYL       21700
           524447         FORTSON             JUDITH           34500
           524453        SULLIVAN             TIMOTHY          45000

           524455         SHAFFER             JOSEPH           37300
           524460          KAHN           MOHAMMED,MAHRUN      33700
           524465       GROSCHWITZ             JUDY            22200
           524467          BARD               THOMAS           25000
           524483         GLASGOW              GARY            73900
           524511          JONES          MICHAEL,CAROLE       50000
           524512         GEORGE          ALEXANDER,KRYST      50000
           524521        SCHEIDLE              SUSAN           15000
           524530          BUELL            DANIEL,LUPE        18000
           524541         DEMARIA         SALVATORE,NIDHA      38800

                                Page 58 of 97

<PAGE>

 

           524555          HUYNH              THIENE           30000
           524556         HUFFMAN          PHILIP,LAURA        39700
           524562          CHENG                AMY            28200
           524566        HEADRICK         BRUCE,KRISTINE       37000
           524571        PASKOWITZ        SALVADOR,KRISTI      48000
           524611         PARISI             FRANCESCO         31000
           524615         BERRIER           DAVID,MARY         50000
           524616         SEIGLE               ROBIN           40000
           524622          CLADY               CATHY           11300
           524640         DERKSEN         DARRELL,PATRICI      33000
           524647          LOPEZ            DAVID,MARIA        14200
           524674         VELLING          THOMAS,PAULA        47400
           524675         JANSEN             BRAD,LISA         21800
           524676         NEPTUNE          STEPHEN,C.L.       100000
           524677          UPSON           DONALD,SUSAN        50000
           524682          PABLO              JOSEPH           40000
           524686        ANDERSON          DAVID,JANICE        41400
           524688         HELLER               DEBRA           22200
           524690          JONES            REX,CARROLL        52000
           524701         WHIPPLE            JOHN,ROSA         20000
           524705          YOUNG           PHILIP,JANET        75000
           524711          MUNN           MICHAEL,PATRICA      35000
           524731          GRAY           KENNETH,DEBBIE       25000
           524734         MCNEILL            MARY LOU          27500
           524743     MIHAILOVICH/AME       ERIC/SHERI         22500
           524749         BOWMAN               BRIAN           33500
           524755          HURST          DONALD,CATERINE      30000
           524771         MORALES          ROBERTO,VINA        30000
           524775         BUCHMAN              BRAD            35000
           524779          FRANK              MATTHEW          21100
           524787       BRANSETTER          SCOTT,LORI         37100
           524822          GEIER          KEVIN,HEIDEMARI     113100
           524854        THOMPSON         MELVIN,BARBARA       85400
           524861        WILLIAMS         MICHAEL,DEBBIE       33700
           524873         PELTIER              JANE            40500
           524884          BORK               CHARLES          50000
           524908          EVANS          HUGH,LAYNETTE        50000

           524912          JOHN             SONJA MARY         40000
           524915        STEPHENS           HENRY,KAREN        59900
           524916         ISMCSON          GERALD,LAUREN       63000
           524918         BARHYDT           RALPH,MARY         40000
           524923         HEFFELE          DON,ELIZABETH       40000
           524930          PRICE            SCOTT,LAURA        40000
           524943          KLING            DAVID,JUDY         30000
           524957      BOBROW/GRAHAM      ERIC,KATHLEEN        31800
           524960       CHRISTENSEN           SUZANN           38000
           524963         WALLACE            CHRISTINE         35000
           524964           WU                 CHIEN          100000
           524966          RHEA            BRIAN,MALINDA       35000
           524969       VILLALOBOS           TONY,ANNA         28500
           524977        BERLINSKI            MICHAEL          25000
           524981         KEPFORD          GREG,BARBARA       100000
           524994          KEEFE            JOHN,CAROLE        53200
           524997          BOPP              MARIANNE          45700

                                Page 59 of 97

<PAGE>
 

           525008        LIVERGOOD           JENNIFER          22600
           525011       KEUCHKERIAN         JEAN,SONIA         35200
           525013         WASSOM            DAVID,RENE         77800
           525021          STONE             ARTHUR C          34500
           525022          ROSE           STEVEN,COLLEEN      100000
           525023         SUN/CHU         WERNJIEH,TSENG       85500
           525024         HOLDEN           ROBERT,JAMIE        50000
           525025           BOE              PATRICIA          61500
           525026         BASRAVI          NAVAZ,THERESA       29800
           525027        FERGUSON           ANDREA,MARK        80000
           525028        FIORETTI           LINDA,MARK         33700
           525046         NORTON          ROBERT,PATRICIA      44900
           525059         TOYAMA            KENNETH K.         40100
           525062          SHORT              RONALD           36700
           525064       BROWNSTEIN           ROBERT S          10000
           525069        KLEFFMAN         TIMOTHY,DEBORAH     170200
           525071         SHULTZ            DANA,CHANY        100000
           525081         GARDNER         JAMES,ROSEMARY       50000
           525087         TURNER            JAMES,NANCY       200000
           525132        FIELDING         LAWRENCE,LINDA       50000
           525137          IRWIN           DENNIS,HEIDI       100000
           525138         NELSON            JOHN,WILMA         26500
           525142         FARKAS              RICHARD          35000
           525144          BROWN              HAROLD           15000
           525149        BLOMFIELD             HOLLY           50000
           525190         WANG/HE          SUZANNE/JIAN       100000
           525191         METZCUS          MICHAEL,JOAN        50000
           525192         HUGHES           MICHAEL,LISA        30000
           525193        HARDACRE             JEFFREY          25500
           525194         JEFFREY         WILLIAM,GERALDI      45000
           525195      STEINBRECHER       THOMAS,KATHLEEN      83000

           525204        CALDWELL             MICHAEL          84000
           525213        HARTNETT           KEVIN,WENDY        75000
           525214          KUIT             SHEEN,PERI         46500
           525223         SPEIGHT             CHARLIE          28500
           525230          KUMAR              SALISH           14600
           525234          RALH            RAMESH,JINDO        10000
           525240         BARKER           DONALD,NANCY        75000
           525247         KVOCHAK         TERRY,KRISTINE       49900
           525250       LALANNE/RAY         ROSE/JULIE         32000
           525251          GOUGH           FRANCIS,SUSAN       70000
           525253         DOLSON             PATRICIA          86400
           525261        WINTROUB           BRUCE,MARYA       100000
           525277         DRASNER             KENNETH          33500
           525282          WARD             GARY,SONJA        220000
           525284       BRICKWEDEL        KENNETH,MONICA       43500
           525292       MC CARROLL            PATRICK         200000
           525293          BRAGG           RICHARD,VICKI       45000
           525299     SUBAK/MCALLISTE      LESLEE/LINDA        49000
           525306          BRYAN              MICHAEL         123750
           525308        HOTELWALA         TAMER,RUMANA       100000
           525313       MONTALBANO            MICHAEL          34000
           525316        BRENCHLEY         GEORGE,LEONA        50000
           525317         TALBOT          KENNETH,CAROLIN

                                Page 60 of 97

<PAGE>

 

           525322        ROBINSON             JEROME           18700
           525323        PASQUALI         RICHARD,KATHLEE     110000
           525324        CHOY,SAY          GAVIN,EILEEN        26000
           525327        VOISINET           JOHN,KAREN        200000
           525329          KERNS               DAVID           67000
           525334          KOBBE           KENT,GERTRUDE       50000
           525337         GORDON             LIZABETH          50000
           525373        KAWAGUCHI        AKIHIKO,TOMOKO       34000
           525380     DOWNING/ECKMANN     CONSTANCE/JOHN      100000
           525381          FOEHR           RICHARD,JODI        41500
           525389       WASHINGTON            OLIVIA           50000
           525390     PORTER/MARTINEZ      BEATRIZ/NOEL        55000
           525406          JONES              STEPHEN          59000
           525408          JONES            JERRY,JULIE        54300
           525421     RICKER/TANGUAY       GEORGE,LOUISE       26600
           525423         MILLER           LEROY,SANDRA        20000
           525425           ORR           JEFFREY,MARIANN      65000
           525431         SMYTHE               JAMES           69000
           525435          MOHAN           MUKUND,VINITA       51400
           525459          KING                MARLA           25400
           525466         CINFIO               LISA            26200
           525475         BRUSMAN          MAYNARD,TRACY       39700
           525480         VILTMAN           PETER,JANE        100000
           525481          BYERS               MONTE           69000

           525484         GOFFEE           THOMAS,LETTY        41000
           525487           RAY               STEVEN           87500
           525499     SLOMOFF,MERCER      DANIEL,LUCINDA      200000
           525500          CLARK           MILTON,JAYNE        50000
           525503         ROSSMAN          DONALD,CONNIE       65000
           525529          KLINE              RICHARD          50000
           525544         HICKMAN             THOMAS           28000
           525548         MCNALLY             MARSHA          100000
           525551         RUNYON             KATHERINE         34000
           525552        RODRIGUEZ         ALBERT,LIGIA       123000
           525553        KAVORKIAN         RALPH,EVELYN        89100
           525561         COLEMAN             ANTHONY          50000
           525562        DOMINGUEZ          FELIX,GAIL         50000
           525574         PATRICK              SUSAN           49000
           525578         MONTOYA            ERNESTINA         33700
           525581          KISH            TERRY,MELANIE       30100
           525590         CRAVEN          FRANK,ELIZABET       39000
           525591     KHAYKIN/KHAYKIN     YURY,SVETLANA/M     126000
           525593        MARTINEZ          ARMANDO,LISA        30000
           525600       AESCHLIMAN         GREGORY,ROBIN      100000
           525603     OBEROI/AHLUWALI     NIMERTA/SWAPNA       60000
           525613         WILSON              RONALD           26200
           525615          CAPPS              RAE ANN          43300
           525644          BEALY              JOANNE           36000
           525650         ROGERS            JAMES,SANDY       200000
           525651        BATTAGLIA        ROBERT,SHERYL       100000
           525654        STEARMAN           JOHN,EILEEN        50000
           525824         MANDEL             ELIZABETH         67500
           525857         SHANNON           DEBORAH E.         50000 
           526100         HARRELL             STEVEN           18600

                                Page 61 of 97

<PAGE>


           526112          OLDS              PRESTON M         45000
           526160        OLSZEWSKI           RANDALL J        138000
           526165          PENA               LINO E.          24500
           526185          KASCH              TIM E.           19000
           526190         KUSTURA           A. STEVEN          50000
           526204        MCINTIRE            SCOTT D.          29500
           526215          SAWLE               WAYNE           11000
           526230         ARONSON            DAYNA B.          31900
           526249          BARE           DANIEL J.,MONIQ      27600
           526308         JACKSON             JEFFERY          21800
           526314         HOPKINS            CLARENCE          39000
           526369     EGGERS RICHARD          R.,BONN          29800
           526378          PECK                BRIAN           26250
           526418         JOHNSON         ERNEST,BARBARA       50000
           526453          BAKER          ROBERT A.,ELAIN      50000
           526908       BLANCHETTE         RONALD,KELLY        39100
           526912         RIGGINS         MICHAEL,SHIRLEY      25000
           526917          BROWN              YOLANDA          49600

           526919         DEUTSCH              DAVID           25000
           526925        KAPLANSKY         PETER,ZINAIDA       26500
           526927           LEE            JAEWOO,SOYEON       20000
           526967         BOSWELL              MARY            34500
           526970        MCDOWELL           BRUCE,ANNE         33500
           526971         JOHNSON         THOMAS,KRISTEN       32900
           526974         RECTOR           RONALD,TERRI        30000
           526983         HARRELL          GEORGE,NANCY        50000
           526988         TORRES              ALEXIS           34000
           526997        ANDERSON            JAY,CAROL         15900
           527002       DROGEMULLER            PEGGY           50000
           527005        SALAMONE         PAOLO,PAULETTE       75000
           527009        ESKRIDGE          JAY,STEPHANIE       20000
           527014         HARRITY             WILLIAM          34800
           527015       GILBERTSON         RICHARD,DIANA       50000
           527023        SHOCKLEY             WALTER           28500
           527029        PROHASKA             DENNIS           35250
           527036          GEARY              ROBERT          200000
           527046        MAC ADAM              JOHN            19400
           527050        MARTINEZ          EMELIO,SONIA        13200
           527077         GERAMI          MICHAEL,TAMARA       37900
           527078          MARK             ALLAN,MARA         65000
           527093        ESTAVILLO           PAUL,ANN          26500
           527099         SHERMAN          HAROLD,JANICE       62000
           527110        STAFFORD             MILDRED         100000
           527126      THORMODSGMRD             TAD            50000
           527154         GRAVES          GEOFFREY,TRISHA      20300
           527174         ANDREW           GARY,KIMBERLY       58000
           527180          CHAN              JACK,LUKY         50000
           527183         KENDALL          PATRICK,JODY        44500
           527184       NITZKOWSKI        GREGORY,BARBARA      68000
           527198      DICKENSHEETS       DAVID,ELIZABETH      10000
           527205          HSIAO               HSUN            35000
           527217          GRAY             JERRY,DIANA        41200
           527220          LAMB                KATHY           47850
           527224        BROWNING          DONALD,DEBRA       100000

                                Page 62 of 97

<PAGE>

 

           527226          SASSO          LUIGI,JULIANNE       78500
           527236         RUSSELL             MELINDA          31500
           527250         MAYMAN            SAM,RACHEL         50000
           527251         MEYERS            AVRAM,GALE        200000
           527252      ALTON/CLEMENT       WILLIAM,LISA       150000
           527266         LILLEY               JOYCE           24700
           527271        PERSHING         TIMOTHY,FRANCES      50000
           527275     VANDERTOL/PODWA      JOSEPH/ROBIN        19200
           527277         SPEHAR          ROBERT,JENNIFER      28500
           527291         HUGHES            DAVID,JANIS        29200
           527299          BELL               PHYLLIS          20000

           527300     EPSTEIN/KAPLAN         MATT/JANE        250000
           527305       DUNN/STOCK        WILLIAM/BARBARA      41800
           527307         TURNER              COLLEEN          48000
           527310         SCHWARZ           JOHN,LYNDA         60000
           527315         GAMPER             REINHOLD          75000
           527320          JONES          DOUGLAS,JOANNA       38200
           527340          BANKS               RUTH            35700
           527350       DEL MONICO           PATRICIA          50000
           527353         COLLIER          WILLIAM,JANET       60000
           527359          HOUGE              MARTIN           31000
           527392          RUDIN              MICHAEL          50000
           527395      ZAMMN/WINGATE       ALEXANDER/DENIS      50000
           527410         FOWLER           PETER,LAUREN        36000
           527432         SPOTTS           LARRY,SHANIE        14000
           527440         SIMMONS             MICHAEL          64000
           527458        MCDONALD         MICHAEL,COLLEEN      65000
           527462          LAPP               STEPHAN          69500
           527463         PHARES             ROSS,JUDY         50000
           527471          JONES           PHILIP,PAMELA       23000
           527475         LEONARD          DENNIS,DEBRA        30000
           527482          HALE                JOHN           116000
           527485          BAIRD               CAROL           63000
           527492        DI RISIO             LEONARD          36700
           527497        STRETTELL           JOSEPHINE         54100
           527500         SANCHO              ANTHONY          30700
           527512         VOTAVA           GERALD,LINDA        54700
           527523         TRUISI           ANTHONY,LISA        73000
           527535          AKIBA            JOEY,CAROL         41200
           527536          SILLS          GREGORY,LAUREEN     140000
           527550         GALVAN             EPIGMENIO         50000
           527553     TEDESCO/ANTHONY     ARTHUR/CEPTEMBR      20500
           527657         KRAMER           JACK,RALPHON        25500
           527665        KIRSCHNER         NATALIE,DARIN       56400
           527671         GRANTZ           ARTHUR/LEILA        49000
           527698      MCCLAUGHERTY          RALPH,JOY         29700
           527713        SCHEFCICK        RICHARD,CHRISTI      33000
           527714         FOSTER           JOHN,MARIANNE       66000
           527774          GOLD                JOSH            36800
           527994          ZACK               SHANK R          50000
           528036         VOLNEY          GREGORY,REBECA       25000
           528079         MILLER           KENDALL,PEGGY       50000
           528086          JAMES           DENNIS,JOANN        59000
           528089          JUREK           BERNIE,ELLEN        50000



                                Page 63 of 97

<PAGE>

 

           528099          BARR           TANYETTA,WILLIA      16600
           528183         CLEASBY          ELWOOD,MARGE        47000

           528186          INGLE             DEBBIE D.         21400
           528189        GONZALEZ          CARLOS,JANICE       35200
           528285          HEIL             WAYNE,DEBRA        11000
           528304         HARRIS          THOMAS,KENDALL       38000
           528910         BAILEY           STEVEN,JANIS        50000
           528912         ALARCON          MICHAEL,MARY        53700
           528917          MOORE               JOHN            92200
           528938          HUNN            KEViN,MICHELL       15600
           528952         FAYETTE              KEITH           30300
           528974          BASCH           JEFFREY,JILL        39300
           528992          SMITH          CHRISTOPHER,MAR      25500
           528997          DODGE          KEVIN,PATRICIA       50000
           529038        BOBINSKI             ROBERT           48700
           529040         SNIDER           BRUCE,DEBORAH       29000
           529052         POTTER          KEVIN,STEPHANIE      10000
           529075         MORINO          DANIEL,DEBORAH       22000
           529078         HOSFORD          GERALD,CAROL        22000
           529152        RAGSDALE          LARRY,TERESA        17200
           529188          GRADY          PATRICK,KIMBERL      19500
           529219         LOCKMAN              HEIDI           38200
           529919         SIGALA             CONSUELO          25000
           529935        HENDERSON           IAN,NANCY         25700
           529961        PETERSEN         KRISTIAN,MARIEL      30800
           530906        SHEPPHARD           MICHAELA          35200
           530911        VAN HORN             WILLIAM          19800
           530915          WOODS           DARCY,SUZANNE       38400
           530916        LEVENSON           DAVID,CHERI       120000
           530919        GUNDERSEN            ROBERT           25900
           530920         TOSCANO          PAUL,MARGARET       41000
           530922        BOSSHARDT         KYLE,KIMBERLY       21000
           530925         ARSHAD            CLAUDIA,MOE        50000
           530935     CHANCE/TUSHINSK        RAY/JAMES         50000
           530951      RAHMAT/CHARLA        OMID,CHARLA        33200
           530960      VANDONKELAAR       CHARLES,SANDRA      150000
           530961         MOSHREF            MOHAMMAD         124500
           530964        REYNOLDS              FRED            50000
           530975         TALLMAN           GARY,JACQUE        22900
           530986          LUYON           ALVIN,REGINA        40500
           530988          GOETZ           ROYAL,TERELEN       50000
           530990         BANNES            PAUL,CAROLE        33600
           531002          CLARK           LAURA,DANIEL        88000
           531003     MILAZZO/WYLDER       DAVID,MARILYN      140000
           531006          KLINE          ANDREW,REBECCA       89000
           531007          HARO              KATHLEEN          50000
           531011       WOODBRIDGE        WILLIAM,BEVERL       31900
           531045          BUSCH          MICHAEL,SUZANNE      31000
           531047          CLARK          KEVIN,ROSEMARY       35500
           531055          KING            DENNIS,DIANA        40000
           531056          CLARK           DONALD,JANIS        44800
           531060           ELI            DONALD,TERRI        50000
           531062         ALIANO              LOUISE           21000
           531063          DILL               ANTONIA          74000 

                                Page 64 of 97


<PAGE>


           531066         DURHAM          SUSAN,BENJAMIN       91000
           531085       VANDERCREEK       MICHAEL,ALLISON      51200
           531095          JONES           MICHAEL/ANNE        34500
           531102     SINCLAIR/FISHER     ANDREW,KATHLEEN     100000
           531111     BUTLER/FRAZITA      PHILIP/CHRISTIN      24500
           531113          BRUSH              ALISON           18500
           531116         SCHNOLL          MICHAEL,VELMA       64000
           531128     HAFTORSON/BATTA     CHAD/KRISTI/SCH      50000
           531141          CHINO            BRUCE,TERI         50000
           531142         AUSTIN            EDWlN,RAYAN        50000
           531144         JURADO           ANTHONY,PAULA       75000
           531146        SEBASTIAN        XIMENA,MARCELO       50000
           531148          WEBER            ALAN,HINDA         70000
           531161          CHOW             DAVID,CHOR         50000
           531163          CHIU               ANTHONY          79000
           531194         MURPHY               JOHN            12900
           531195     NORGARD/OPPOLD       DAVID/JOSEPH        33000
           531197         GOLDMAN         DANIEL,CANDICE      100000
           531207         SHEPAS             MARY LOU          21600
           531233         SURUNIS          CHRIST,ANDREA       50000
           531236          COHN               STEVEN          150000
           531249           LEE                RAOUL           18000
           531261       PRIEST-HECK        ROBERT,SARAH        80000
           531264         FEENEY              JOHN H.          40000
           531269        FINNERTY         MARTIN,MARYLYN       50000
           531271        GALLUCCI         SAMUEL,ANTONIA       85000
           531286       ZHANG/WANG          YIMIN/JIAN         38400
           531294         ORNEDO           ARNEL,RIZALIE       33000
           531295         TROXEL             PATRICIA          33000
           531296         DUDLEY             CONSTANCE        100000
           531297          NAVID          BEHZAD,FARZANEH      50000
           531299         WARREN               LINDA           25000
           531301         MCLEOD            DANA,CRAIG         47600
           531305           LEE               MICHAEL          49500
           531319          SAHA           BIKRAM,CHANDRAM      27400
           531321        WOLINSKY           MARK,LINDA         46000
           531334          TAUB               KENNETH          57000
           531340        SHENG/LI         YUNTAI,JINLIAN       58000
           531343          HENRY              SMELLY           41200
           531345        BROWNLEE             GRAHAM           55800
           531346         INGRAM           ARTHUR.KAREN       150000
           531347      HARNISH/DUMAS       DAVID/LESLIE        34100
           531353        WONG/DERE          VICTOR,EDNA        27000
           531364        HSU/CHANG         SHERMAN/CAROL      100000
           531412         CARLSON             SHIRLEY          50000
           531413        FRIEDMAN              ALAN           200000
           531422     POLKINGHORNE/ES      ADAM/GRETCHEN       32700
           531423        ASPELUND          CURTIS,HELENE       32000
           531447          LEUNG                MUN            33500
           531454        SHOEMATE          ROGER,DEBBIE        58500

           531464         HARRIS            JOHN,WENDY         30000
           531469         PEARCE               JASON           45000
           531470        ESCAMILLA         CARLOS,JULIE        15700
           531473          LIANG              MAURICE          95000

                                Page 65 of 97

<PAGE>



           531476        YOUNGLING        GLENN,CATHERINE      70000
           531489          CHAND            PRAKASH,UMA        49000
           531491         KAZEMI              ENAYAT           25600
           531504        WONG/LOO           WALTER/CHEN        38700
           531522          DEVOE              RICHARD          19200
           531526     WICKRAMASEKARA        LEE,RANMAL         58000
           531527     DO/NGUYEN/PHAM      HIEP/TUYEN/DONG      27300
           531528      SERAME/SERAME        PEARL/PABLO        50000
           531532         MORGAN          ROBERT,CATHLEEN      30000
           531544           KIM                YEJI            43500
           531568         MURILLO         CHARLES,ARLENE      112500
           531571         GOSWAMI          SANJAY,RAJNI        41300
           531576        PETERSON          ROBERT,JUDITH       50000
           531595         ROGERS           JESSE,MELINDA      145000
           531604     ROCHA/GONZALEZ       CARLOS,MA DEL       70000
           531609         JOLLEY            JOHN,LYNNE        100000
           531614     CORNELIUS/ATTIX     RICHARD/CHARLES      41800
           531632       GARCIA/COOK        KELLI/MICHAEL       57900
           531640         STREMEL           JOHN,VICKI         40000
           531641        CASABONNE         YVES,ANNETTE        50000
           531657        LIANG/LI         YUNGFU/SU-CHIN       59200
           531686        MOORE/LEE          DON,ROBYNN         50000
           531687         GOLDMAN              HELEN           98000
           531691         GREENE              CELESTE          56100
           531828          SMITH             ROSEMARIE         50000
           531840        OSTERGAR             GEORGE           30000
           531859      KEYES/HILTON       WILLIAM/CYNTHIA      33700
           531904        MCKEITHAN         THOMAS,DONNA        35000
           531907          SMITH           ROBERT,PAMELA      200000
           531914         FREEMAN           JOHN,BONNIE        20000
           531949     SANTOS-PASADIS          BETHAN           75000
           531951         HAYDEN          KENT,JACQUELINE      10000
           531953         VALDEZ           FRANK,URSULA        20400
           531954          GLYNN            JAMES,JOAN        100000
           531958         HUBBERT         DONALD,JENNIFER      40000
           531960         HALBACH              MARIE           80000
           531961         CABRAL           VICTOR,JOYCE        50000
           531997        HENDERSON           ALAN,DENA         50000
           532012         HARPER               BETH            30000
           532382        WILLIAMS               RAY            25000
           532400         AIELLO               JOHN            47200
           532404          WELLS             HAL,RONNA         19000
           532419         STOVER               JAMES           35600

           532434          ISLE           KENNETH,CATHERI     100000
           532450          KELLY              HELENE           25400
           532452          DEGEN               JAMES           14200
           532456     KUBACKI-PIELKA         ELIZABETH         14000
           532483       STREADBECK         JEFF/ANNETTE        38000
           532501          RAEL              CELESTINO         42400
           532509         LASWELL          ROBERT,CAROLE       50000
           532526         WILCOX               LANI            23400
           532592         PICKETT            ROGER,ANA         50000
           533172         SANESI          GRAZIANO,MICHIK      20200
           533173         CONLEY              STEPHEN          17900

                                Page 66 of 97

<PAGE>


           533191      PLATNIK-LYONS          LAURIE           43500
           533196         MCBRIDE          WILLIAM,MARY        35500
           533206     JIANG,CHANFENG         TAO,ZHAO          36900
           533209         COLLIER              SUSAN           41500
           533251         VISCITO             ANTONIO          18700
           533261         BASZAK            DAVID,KAREN        40200
           533263          JONES              BARBARA         107000
           533304        RODEMEYER             NANCY           15900
           533311         PARENT           STEPHEN/PAULA       37000
           533333          DUDDY              MICHAEL          60000
           533343          KISH           CHARLES/SANDRA       30000
           533346      FRATARCANGELI          JOSEPH           25500
           533396          FIELD          BURGESS/JEANETT      14900
           533417     GIFOROS/EFTING      DIMITRIOS/DEANA      31500
           533418         DUCKETT          JOHN,MARJORIE      100000
           533504        ZWIESLER              DAVID           22200
           533549     CUFFARI/MILLER      CHRISTOPHER,DAN      17700
           533565       DE LA VEGA         DANIEL,ELAINE      100000
           533577        BALASCIO           ALBERT,JUDY        81000
           533654         SALANT          ANTHONY,ELIZABE     100000
           533901         WALLACE             ALVINN           89000
           533906          BOCK              FRED,LOIS         99000
           533932         MENDOZA           JOSE,MARTHA        75000
           533960     O'CONNELL-SIMQU          ERIN            68200
           533984        ANGUIANO         ALFRED,THERESA       50000
           533993        BECKERLE           JAMES,CHERI        52600
           533996       BLANKSTEIN          LEON,MARIA         71700
           533999          LUND               KENNETH          96700
           534037         MALNIC            ERIC,MARTHA        50000
           534058         HOWELL              DANIEL           19800
           534082         PORTNOY             DEBORAH          20500
           534103          QUINN            JAMES,DELLA        17800
           534132          ATHEY              TERESA           29600
           534152        WILLAMNN           EMIL,MARCIA        69000
           534160     ROSS/WEISBERG-R        MARK/RONI         45000
           534178          TOGNO           MICHAEL,KAREN       33500
           534194          WADE                JAMES           50000

           534213         BOLDEN              GARY E           20000
           534279          KAHAN              MIRIAM           29200
           534904         DAWSON            BRUCE,RUBY         12900
           535045          ALLEN            JAMES,JANET        31000
           535918         ARTHUR           WILLIAM,KAREN       50000
           535920          BRUNO            FRANK,ROBIN        62100
           535995      HARDER/MC KAY      KEIKILANI/JASON      35400
           536011          LEIS             RONALD,JOAN        32000
           536055         HERSETH          RANDY,GLORENE       35200
           536059        MCCARROLL          DAVID,CATHY        33000
           536099      EVANS/HUNTER         ALLAN,APRIL       104000
           536136         TURAGA           SURYA,LAKSHMI       31700
           536149        SAKAGUCHI             MISA            40000
           536185          SOJA               GLORIA           19000
           536224          BORSE          MICHAEL,DENICE       37000 
           520981     SIRVAIN/SIRVAIN      SUSAN/ROBERT        40000
           507589          RUSS                PAULA           40000

                                Page 67 of 97

<PAGE>
 

           489067        PETTIPHER          JOHN,CAROL        100000
           489134         CHAVEZ          LEANDRO,ELISABE      25500
           489457      ELLIS/SCHERR         ALAN,LIANNE        50000
           489601        CASTALDO             DONALD           50000
           489619         LEHANE          BARRY/KRISTINE       50000
           489620       KARL/NIELSEN       ROBERT/JAMES        24750
           489621         BESBECK             STEVEN           50000
           489625        ZIMMERMAN          BRIAN/RUTH         60000
           489627          MCCOY          MICHAEL/JILLIAN      29500
           489629         MCCLURE          ROBERT/PATTI        44950
           489639          SEARS              ROBERT           38200
           489645     FRENCH/SCHEELE       LAURA/JEFFREY       50000
           489646          PELLO             ERIC,MARY         18500
           489655      DENNIS/RIVERA        LAURA/JOSE         36000
           489688          CONTE          WILLIAM,CHERYL       50000
           489712          SMITH          CHARLES,MAUREEN      75000
           489729         SCATES             REX,MARY          31350
           489736         LARSON            BRENT,PAULA        47500
           489764         EISNER             ALAN,JERI         36500
           489779         PICARD          W.PATRICK,HEATH      19500
           489798         COZINE          THOMAS,ELISABET      42500
           489832       LYONS/WOLF           ALAN/GARY         34400
           489836       LIU/LIU/LIU       MICHAEL/SANDY/J      35000
           489837        BRUNFELD          ANDREI,ANGELA       32800
           489838        WILLIAMS          MARK,CYNTHIA        41000
           489875        KWAN/KWAN          SELENA/GIT         50000
           489897         WYRSCH               DEBRA           13900
           507418        CHAVARRIA            MANUEL           28000
           507419        ROSENBERG         RONALD,CARYN        79500
           507420       OVERSTREET           PAUL,TONI         56950
           507422        BOUCHARD          GEORGE,JANET        42000

           507425     ROBERTS/SANCHEZ     DARRELL,MARYANN      49900
           507437        CARVOTTA             RICHARD          35700
           507448          CASEY              DESMOND          39750
           507449       WHEELWRIGHT            DAVID           30000
           507458     BRAMMER/LOOP-BR       KEVIN/SHAWN        45500
           507459        COVIELLO           KIRK/APRIL         50000
           507471          MOORE            ALAN,DEBRA         46600
           507474         STEFFEN         GREGORY,KIMBERL      20850
           507476     SIRRINE/FLEMING       JON,DOROTHY        15400
           507477         PROSTOR          JEFFREY,SUSAN      200000
           507481          WOLFE             FREDERICK         36150
           507482        ELASHMAWI             ESAM            31000
           507485          HORST            RICK ALLEN         26000
           507489         WILSON           JOHN,REBECCA        39750
           507490          CHERI          LIONEL,MARIANNE      39300
           507492          FRITZ           KENT,MICHELE        52000
           507493       WARD/RHINER        RICK/SUSANNA        35100
           507498        COUGHLIN             THOMAS           30800
           507499      KORTH/CROOKS        SANDRA/CURTIS       29250
           507500         LAM/LEE           ALANNVENDY         29800
           507501         KROGEN               DIANE           34500
           507502         ADAMSKI          ANTHONY,DONNA       32400
           507517       RIEDBERGER          RONALD,MARY        65000

                                Page 68 of 97

<PAGE>

 

           507540          SAND             JON,NOREEN         32200
           507542          WONG            EDWARD,WONDY        35250
           507552          KOZAK              THOMAS           26500
           507568         BURRELL             ROBERTA          50000
           507575       BUHL/SMITH          EDWARD,DANA        51675
           507583      WHITE/MORENO       MICHEAL/MARCELL      44000
           507590          ARNDT           NICK,MELINDA        41250
           507600          LAZO            DELORES/HENRY       50000
           507601      SYMMANIK/VOS        DANIEL/BEVERLY      14600
           507602         NELSON          STEPHEN/SUZANNE      62300
           507605          JAKOV            AVI,SIMONE         50000
           507615        WETTSTEIN           ERIC,LISA         38200
           507628        ARECHIGA           DAVID,TINA         45000
           513418        BARBIERI          RAYMOND,LYNDA       50000
           513464         LIVESAY              PAUL            41200
           513490      SHARMA/SHARMA      VIVEK/PRASHANT       33400
           513501          GRANT           ADRIAN,ELVIRA       50000
           513509         SOLORIO              PAULA           26500
           513521        HUTCHISON          KEVIN,MARIA        50000
           513588          LOPEZ            DEBRA,ABEL         27000
           513589          HONG             DAVID,AMBER        32000
           513603        ZALIZNYAK           ARCH,MAYA         30000
           513605          BLAKE           MARTIN,DARCY        46000
           513606        FAIRCHILD             PETER           39000

           513607          MOSER             MARK,LISA         50000
           513620          JOLLY          THOMAS,CATHERIN      49500
           513630         MULLER            DAVID,JEAN         35600
           513636         SHELEM            AVNER,LIORA       127800
           513649       KIESSELBACH        KEVIN,SYLVIA        46000
           513659         KENNEDY          CRAIG,SHARON        85000
           513683         MACHADO             ARLENE           39000
           513695     BUCKO/ALEXANDER     DANIEL,JEANINE       20500
           513706      CAMPBELL/SIME        WALTER,JANE        51000
           513721        LORENZINI         WILLIAM,LINDA       36300
           513724          MOORE          DOUGLAS,KATHRYN      56700
           513743       TRAN/NGUYEN          HUNG,HONG        100000
           513782         EDMISON             JOANNE           30000
           513798         MURTHY           RAGHURAM,UMA        56200
           513799         ORLANDO          SALVATORE,EVA       32200
           513800           HSU           GEORGE,CHUNG-A      100000
           513801        BLANCHARD          JANIS,SCOTT        40800
           513802         LIFTON            RON,LEONORA        43000
           513803         OELSNER          BENJAMIN,JODI       31500
           513804         CARROW          JOHN,CATHERINE       85000
           513806          EBEL             ROGER,PENNE        36700
           513807          EVANS              LAWSON           33000
           513876         ZANONI           BERNARD,DEBRA       15000
           513878      OBATA,SHIRAKI        WILBUR,JILL        30500
           513894         REESER          COURTNEY,DONATA      87500
           513903      SANDS/MILLER       RICHARD/ROBERT       46000
           513923          BROCK           STEPHEN,KARIN       67000 
           513928        BLACKBURN           MARC,LISA         25000
           513929         JUSLIN            BJORN,MERJA        28500
           513930          BUCK           H.DONALD,CAROLE      58000

                                Page 69 of 97


<PAGE>

 

           513931       SPORZYNSKI            STEVEN           35000
           513936      MORTON/DAVIS          ANNE/MARK         44200
           513947       GOMEZ/GOMEZ        LLOYD/MAXIMO        50000
           513948        SULLIVAN              LINDA           33000
           513960     WILSON/DOSLAND       KRISTIN/BRAD        23900
           513961        GRIFFITH            DON,CAROL         17200
           513963       SERKISSIAN            ALAN A.         140000
           513968       GRIESHABER           PAUL,GAIL         88000
           513985         SCHMIDT          RICH,YOSHIKO        19400
           513992      BURAK/KANEKO        STEFAN/NICOLE       30000
           513993          BAKER          ANTHONY,ANTONE       14700
           513994          BEACH              DARRYL           21500
           514019          WARD            PHILIP,DIANE       100000
           514020        MCPHERSON         JAMES,BONNIE        40500
           514031       MYERS/ANTON        PATRICK/LEAH        40000
           514032      HEWSON/ALLEN       GERALD/ANNAMARI      12000

           514054          KALK               ANTHONY         100000
           514055         COONEY          THOMAS/DOROTHY       36500
           514056         BARROWS           BRUCE,JANET        25000
           514069          SKEEN          STEVEN,KATHERIN      30000
           514072           JAO           WUNSTIN,SHU-JEN     100000
           514073       VASILEVSKY            MARGIE          100000
           514074        GIAMPAOLO        MICHAEL,CHRISTI      50000
           514083          HSIEH          EDWARD,SHIRLEY       77750
           514100      MULAM,CHODEY       KALYANA,KRISHNA      43000
           514107      LUNDING/LANE       STEFFEN/CLAUDIA      36700
           514155         BOLGATZ             MICHAEL          25000
           514156          LLOYD               GARY            38500
           514157         OCELLO          GREGORY,SOPHIA       39700
           514158         STIBBE           IVO/TENLEY S.       30500
           514191       ARCHAMBEAU           KATHLEEN          62000
           514203         MURPHY          JOSEPH,CATHERIN      55000
           514204         MALONE           ROBERT,MONICA       29000
           514205          RING            CATHERINE M.        15300
           514216        GHOREISHI           ISSA S.           28500
           514233        HUANG/WEI            LIN/QIN          45700
           514234       MC FARLANE         MARILOU,CRAIG      130000
           514301         CAMPOS           ERUBEL,GLORIA       80000
           514302         SCATES           STEVEN,DEBRA        83700
           514304     MANKIN/CALDERON       DANIEL/MARIA       10000
           514319           HSU            JOHN,FENG-JUI      100000
           514342        GASPARINI            GEORGE           50000
           514343         HEIDTKE           JAMES,GAIL         36800
           521083          ROUSH           NELSON,NANCY        17400
           465748          POOLE            ERIC,DONNA         57500
           497396          LUND             VICKI,GARY         30000
           506118        FERNANDES         ADRIAN,ROBLEY       31000
           510772          DEAN           THOMAS,MARJORIE      27400
           500189         WALTON              RICHARD          27700
           506302     MATHEWSON-VARGA        CHRISTINE         40000
           506495          WADE           RICHARD,PAMELA      100000
           507106        SHERIDAN              SUSAN           50000
           517033         NELSON             JOE,IRENE         76900
           521464       SCHIMMENTI          MARK,JULIE         47700 


                                Page 70 of 97

<PAGE>


           489558        O'DONNELL        GREGORY,ELIZABE      25700
           505883      CHARMATZ/WIATT       ANDREW,SARA        30000
           512833          COOKS              WILMER           23400
           515899       MARK/NICKEL       RAYMOND/WENDELL      16000
           516066         WESTLEY          MARTIN,CONNIE       40000
           469385        ALBRIGHT             JIM M.           27450
           499409         HILTON              JUSTIN          120000
           507087         HINMAN          LAWRENCE,BETTY      100000
           507202      MARSHAK,KELLY        ROBERT,JUDY       100000

           521679         EVONIUK          KENNETH,LEANN       69000
           469964          GREEN           JERRY,LILLIAN       48000
           470137         NICHOLS         FREDERICK,KATHE      25800
           484877         PALECEK           PAUL,NIKKI         30000
           486786        FERNANDEZ        MANUEL/DELORES       21500
           490143         MUELLER          DENNIS,SUSAN       149000
           490326         BRADLEY            ROBIN,KAY         37000
           491377        FERREIRA          ANTONIO,RITA        50000
           491382         DEVINE           SEAN,MAUREEN        50000
           493676       KLINGENBERG        ROBERT,CHERYL       40000
           493989          WARE              CRAIG,KIM         23200
           494325         MURRAY           DAVID MICHAEL       33500
           494389        DIETZLER            RON,JUDIE         39800
           497271         HOFFMAN          FRANK,JUDITH       100000
           497342         BERZINS           MARIS,INTA         20800
           497364          CHONG              KAP,SUK          25000
           497608         O'LEARY          DENIS/JUDITH       100000
           498386        MARQUART          LESLIE,CHRIS        57700
           498399         WHALEN           JON,PATRICIA        50000
           499286        SAUNDERS          DAVID,LAURIE        29400
           499774        TOM/LOUIE           ROGER/MEI         24000
           500108        ANDERSON              ANITA           50000
           500119       REICHENBERG            BRAD            50000
           500248          LANE           JOHN,ANN MARIE       23300
           500252         WITYAK          JEFFREY,CYNTHIA      23800
           500363     CALMA/CALMA/CAS     ARMANDO/LEONIL       24500
           501156        SCHWARTZ              CINDY           28000
           502595       HEMMINGWAY           IRA,PENNY         34200
           502608         DESMOND           DAN,GLORIA         50000
           502744        O'MALLEY              JAMES           30000
           502750        GREENWOOD            BRADLEY          25500
           502760          REYES            THOMAS,RAE         19500
           502766         CURTISS          THOMAS,PENNY        250Q0
           502828        GONSALVES             MARY            50000
           502830       SCHULTHESS        CARL,JACQUELINE      35000
           502904          GRACE            DREENA,JACK        35200
           502922        ALEXANIAN        KEGHAM,VICTORIA      25000
           502923        HELFRICH              MARY            54900
           503001          ABREU           JOSEPH,CARROL       39000
           503008         CONGER           ROBERT,ANITA        26900
           503020         JAMALI              PARVIN           46600
           503022          OLSON             MICHELLE          30100
           503040         WILLIS          WESLEY,KATHLEEN      42300
           503065         WALKER              GREGORY          31800
           503080         FREEMAN          JEFFREY,DIANE       61700

                                Page 71 of 97

<PAGE>

 

           503101     SHELTON,JR./SH         JOHN/JUDY         25000
           503125     MENDELL/MENDELL       KAREN/RUTH         32600

           503142         SIEVERS          EUGENE,GLORIA       22300
           503169      MARTIN/BLACK        SCOTT/RANDAL        20200
           503181          LUONG              KIMCHI           20000
           503966        TWI/CHELL          VAN,BRENDA         15000
           504210        SAMANIEGO        ARMANDO,LISSETT      37500
           504317       WAINWRIGHT          MARK,MARYJO        31500
           504526        PHILLIPS          RONALD,MARTI         9100
           504983        KARAS-COX           PENELOPE          50000
           505028          RILEY          GERALD,LINDSAY       24700
           505244         KURASCH            KATHARINE        100000
           505316        SIMONIAN             KRIKKOR          35500
           505338         CONANT           CARLOS,LEONOR       25000
           505424         LAULLON         FERNANDO,KAREN       23400
           505516        BRAZENOR         WALTER,KIMBERLY      50000
           505772     CUNNINGHAM/MEAD     RICHARD/MARTIN       91500
           505796        GONZALEZ         MICHEAL,JENNIE      108000
           505845        SPALDING             CHARLES          15300
           506070          SHIH               LIH-BIN          38200
           506173          GUTU               EUGENIA          33600
           506223          CLARK           KENYON,KATHY        99900
           506228          HRACH           WARREN,ELVERA       50000
           506247          WALIA          JATINDER,KAMAL      120000
           506260       STEPHENSON             NANCY           23200
           506315          DAVIS               DIANE           13500
           506349        MARQUAND         JAMES,KATHERINE      24000
           506367        PONCAVAGE        WILLIAM,JESUSA       25000
           506383          GAGNE             GUY,KATHY         50000
           506403       FITZPATRICK       GREGORY,JUDITH       10000
           506408         PLAGATA           LEE,GIRLIE         26000
           506429         VOEGELI         JEFFREY,LILIAN       29600
           506452         BLEILER          CHARLES,JOYCE      100000
           506472         BREWER              DOUGLAS          18000
           506478         HANSCH              W. JOHN          50000
           506508        ANDERSEN             GARRETT          22500
           506527         CARNEY              ROBERT           16700
           506531         JOHNSON             DOROTHY          37500
           506601          PERRY            HENRY,JANE         90000
           506620         SCHLAKE          ELLEN,HOWARD        32000
           506637         MACKAIG             MILTON          100000
           506640        SEVERINO         MICHAEL,KIMBERL     109300
           506681          BEARD               EDDIE           10000
           506706         ROGERS              CYNTHIA          50000
           506743         MORRIS          THEODORE,LETICI      25000
           506778         QUINLAN          MICHAEL,DONNA       53000
           506793         CORDTS              HOLGER           40000
           506805        CASSORLA         KENNETH,JEANETE      90000
           506847        ACKERMAN         THOMAS,BARBARA       50000
           506859         HOLLAND             DENNIS           24000
           506869         KIZALE           EDWARD,NANCY        43000
           506871         MARTIN          KEVIN,MELVENIA       72000 
           506891          ROSE               DONALD           22500 
           506943         DAIGLER          GARY,PATRICIA       60000

                                Page 72 of 97


<PAGE>


           506966         AIELLO            PAUL,JOYCE         70000
           506981         ELHAMI               KARL           100000
           507040         QUESADA          JOSE,CECILIA        40000
           507042         CRAFORD         MICHAEL,ARDETH      100000
           507052        FERNANDEZ        JEFFREY,NANCIE       70000
           507064         HORNER           JOHN,GRETCHEN      106000
           507075       MALSAM,BELL       FRANCES,A DENNIS     38500
           507092     MOORE/MINAHAN/S     MARK/DANIEL/MIC     113000
           507095     FOSTER,CARLISLE     WILLIAM,KIMBERL     130000
           507110         MARANA           PETER,VALLON       106700
           507120        KANTIPUDI        NARENDRA,ANURAD      41500
           507140          MOODY           DARYN,COLEEN        50000
           507180         PIERCE               JANET           70000
           507185         OPUNUI           TEDDY,JANEICE       50000
           507187        FRANZINI              MARY            28000
           507194        MADHVANI         KANTILAL,MARIA      199800
           507201        O'CONNOR           SEAN,AUDREY        68000
           507206          WOLFE             EDWARD A          50000
           507236         DHILLON         SATVINDER,BALBI     100000
           507250          BRADY            LYLE,BETTY        100000
           508413        HALVORSON        JAMES,CAROLINE       25000
           508529          JAFFE           ALLAN,CYNTHIA       30000
           508539         ARENDS           LARRY,AUDREY        37300
           508581        VARNADORE             KIRK            20000
           508610           LEE            JACK,BARBARA       100000
           508638          HAAS             JAMES,BETH         50000
           508654     DERDULA/PARHIZG       DANIEL/AZIN        36300
           508716        AUSIELLO          GERALD,NANCY       100000
           508721     HANSON/STANBERY       MARK/LESLIE       100000
           509857           TAN             FRANK,LYDIA        34200
           509944        KADKHODA             MOJGAN           50000
           510042          KAYE            STUART,DEBRA        65000
           510077       MCPHILLIPS         RANDALL,CAROL       75500
           510138         HURLBUT           DAVID,DIANE        46500
           510171        KAUFFMAN           VERN,JEANNE        67000
           510201         JOHNSON             GERALD           21000
           510348        TAVERNIER          MARK,SHERI         19700
           510393     RICHOUX/POULAKO       DAWN/FRANK         75000
           510395        SHABAHANG            MOHSEN          100000
           510475         GEIGER          ROBERT,PATRICIA     100000
           510481     ST.LEGER-BARTER      LAURA,MARTIN       200000
           510518         BEDELL          PAUL,CASSANDRA       37500
           510607          PRALY          SEBASTIEN,KRIST      53000
           510709       BUTTERFIELD       STEVEN,MICHELLE      33700
           510749        DI IORIO         ANTONIO,DELORES      42500
           510782         PETRAS                JON            84000
           510792       WILLIAMSON          JOHN,DONNA         50000
           510794        CANFIELD           KENNA,JANET        93000
           510821         HERNAND         WARREN,DEBORAH       48500
           510823      GHIAICHAMLOU          CLAUDE P         100000

           510836          JONES           JOHN,KRISTIN        67500
           510863     HARRIS/LEVALLEY       JOSH,CAROL         84900
           510922         HORNING          TAD,KIMBERLY        33700
           510924         PERSONS          RICHARD,JULIA       93000

                                Page 73 of 97

<PAGE>

 

           510968        NICHOLSON        CHRISTOPHER,CYN      26600
           511040     ST.LEGER-BARTER       GERALD,JEAN        50000
           511041         HOSELEY           RALPH,SONYA        50000
           511042          WONG              PHILIP K S        41200
           511045         NICHOLS           SCOTT,PATTE        43500
           511111         PILLOW           CHARLES,VICKI       36000
           511124         FONOONI           MANOOCHEHR         63500
           511181         MCAULEY          GORDON,MARJA        50000
           511185         PAULSEN            JON,PAULA         74000
           511223          KNOX           CLAUDIA,ROBERT       50000
           511325     AMSTADTERN/WEIL       DEBRA/DAVID        50000
           511330         HARVEY               JOHN            40000
           511541       DI MARTINI         PAUL,PATRICIA       20300
           511594         MORGAN              DOROTHY          25000
           511608        BRUBAKER          MICHAEL,JANET       54000
           511642         GEIGER           GEORGE,LINDA        27700
           511867          LLOYD            ALAN,DIANA         45000
           511869         CHIANG           PETER,DEANNA        57500
           511919         SOLANKI           RAY,LALITA         95100
           511940        HASBROUCK        RICHARD,DELORS       23000
           511942         NEMETH           MIKLOS,MARIA        28000
           511949         BELLAMY            BONNIE J          20000
           511951          BRYAN              AUDREY          100000
           511955          ROSS             DAVID,BETH         30000
           511994         SCHANK            CLIFFORD W         11200
           512012        THOMPSON              GLENN           85000
           512094         RICHER          LAWRENCE/KATHLE      61300
           512191       BIEGELBAUER        IMRE,VIRGINIA       37300
           512463        TAVENNER          CHRIS,ALISON        35000
           512464          PEREZ            LUIS,NANCY         38500
           512552          ADAMS               MARY            12000
           512584         BURGAL              ALBERT           50000
           512593         ENQUIST          WILLIAM,LISA        25000
           512640         JOHNSON          FRANK,YVONNE        25500
           512643         DOTTING          GORDON,LINDA        45600
           512677          FOGO              DAVID,AMY         19800
           512688        SCHUBERT              KURT            43500
           512719          HURT                 AL             33400
           512724        MORGANTE         ANTHONY,ELIZABE      37500
           512745           COX              JERRY,SUE         62700
           512751        MCKECHNIE            GLENNA           21700
           512796         SARDINA           FRANK,RANDI        24000
           512813         LANGLEY             SONDRA           39000

           512817         WIKLEM           BRIAN,ANILISA       32000
           512837         TANAKA            GLEN,DENISE        45000
           512840          WONG                 LAN            31000
           512884          BROWN               JASON           50000
           512899          YOUNG           DENNIS,SUSAN        27000
           512903          CHANG          WARREN,MARJORIE      50000
           513019        PETERSON              TODD            34500
           513053         SHAFFER           MARK,ANITA         50000
           513076          DOBY               BRENDA           31000
           513099          FELS             SHAWN,KELLI        20100 
           513131          KELLY               JAMES           38200 

                                Page 74 of 97

<PAGE>


           513209        PEMBERTON        ROBERT,ANTONIA       17900
           513212        REYNOLDS         MITHCHELL,EDNA       31000
           513214      BIEDENBENDER       FREDERICK,AGNES      20000
           513219         DAMECKI         CHESTER,GLORIA      200000
           513271          EZELL              ROBERTA          30400
           513299         SCHULTE           PETE,HOLLIE        43500
           513332         MATTHEW              DAVID           40500
           513349          VEGA               CARLOS           10600
           513358        BACHELOR              JAMES           12100
           513377         MORRIS               IVAN            19300
           513378           HAR               DAE,SUN          88200
           513395         JENKINS           MARK,ROBIN         62000
           514483          SIMON            DAVID,CAROL       100000
           514486         PATTON            ERIC,PEGGY         31900
           514564          SERRA          MICHAEL,MELINDA      71500
           514582         O'HEARN           JOHN,KAREN         40000
           514592        STEPHENS           FRED,SONYA         71500
           514679         KETRICK             MARIAN           49000
           514796        SOROURIAN            ELYAHOO         100000
           514807        CHAN/CHEN           RIK/CATHY         62500
           514808        CAMBERLAN             ALISA          100000
           514856        GONZALES              JANET          100000
           514908         FRANZEN            MARK,DEBI        100000
           514921        OUZOUNIAN            AGAVNI           32000
           514933        SIRACUSA             MARILYN          35700
           514962          BROWN              JOHNNIE          73500
           514971        FRAIPONT           PAUL,CARRIE        77500
           514979           LIU             PETER,JOYCE        50000
           514986         SIMPSON           LEON,DORIS         37700
           515024          TONEY           CHARLES,MARIE       60300
           515042         EIDMAN          CHARLES,SOPHIA       29000
           515044         NELSON            RANDY,LISA         71400
           515091          DOWEN           ANDREW,TERRI        42500
           515101     MOLES/BROMSTAD      MATTHEW/ANGELA       81700
           515105         GRIMES            SCOTT,DAWN         43500
           515107          ROVIE               JANE            29900
           515112        CALIENDO             MICHAEL          26000

           515119       PIZZARELLI             LAURA           41700
           515125         RESNICK           CRAIG,JANET        75000
           515409        RAGUENEAU            ANDRE D          20000
           515488          BARTH           FLORIAN,LORI       100000
           515506         EDWARDS              PETER           75000
           515510         DINGLEY           CHRIS,MARY         45100
           515512        ROLLINSON         WILLIAM,JILL        75000
           515521         BRANDOW             WARREN           25700
           515587        SCHRADER         DONALD,COLLEEN       50000
           515590         FREEMAN             SHARI L          23500
           515597         MURLEY              LAURI H          75000
           515602      VON DER LIETH           PETER           37400
           515605         BOWMAN              CLAUDIA          65000
           515638     O'CEALLAIGH,HUN     DIARMAID,MARGAR      30000
           515644      SALTOS/MILLER      ELIZABETH,PAULE      19500
           515646        JARAMILLO          JOHN,AMANDA        82400
           515717         BAILEY          DANIEL,SUZANNE       62000 


                                Page 75 of 97

<PAGE>


           515754        JOHNSTON             DENISE           50000
           515788        MARTINEZ         DANIEL,CYNTHIA       67300
           515794      MILLER/SEVERO      DOUGLAS,SHAUNA      140000
           515818          PECK            DOUGLAS,SALLY       75000
           515826         GOSSLER          VICTOR,DEANNE       98900
           515866       KARSTETTER         SCOTT,DEBORA       100000
           515873        VON KARL            THOMAS W          52500
           515890         AGINSKY          YASHA,CARRIE       100000
           515896          KARAM               KEITH           47500
           515900           LEE                DANNY           50000
           515904        HOENBRINK             KEVIN           43700
           515909        SHERRILL         CHARLES,KATHLEE      26000
           515933          REDDY          MODUGU,SHAKUNTH      50000
           515935          KELLY             GARY,JAN          48900
           515971       ARMAS/ARMAS         LINDA/KATHY        23500
           515974          GREEN            JOHN,LINDA         40000
           515995          ASATO            LLOYD,KAREN        42000
           516003        MCKINNEY         RICHARD,KATHLEE      45000
           516011         SHAPIRO             DAVE A           47200
           516012       OVCHINNIKOV        SERGEI,GALINA       63500
           516016        RUDESILL         WILLIAM,CAROLLY      44000
           516023         FOURBY           DONALD,SUSAN        21000
           516039         DRETZKA               KIP            28400
           516042         HIGGINS         DANIEL,ELIZABET      40500
           516043         SRABIAN         GABRIEL,BEATRIC      36700
           516045        CARLSTEDT          GARRY,LISA         24900
           516184          HAYES             JAMES/MAY         60000
           516474         HAWSER           MICHAEL,JEAN       100000
           516525     LINDEN/GALATAS      MATTHEW/MATTHEW      42900
           516570          NEAL             GORDON/JOAN        76000

           516635        CHIARELLA            EUGENE           50000
           516649          RUIZ            MARK,ROSANNA        63700
           516662         VILORIA             THOMAS           24400
           516668        VERLINDEN         RICHARD,PATTI       50000
           516714          LANG            STEPHEN,JOYCE      100000
           516715          GRAY            DENNIS,SHERRY       25000
           516998         MORTON               DAVID           20000
           517027          ABELL           SCOTT,BELINDA       22200
           517035         HANSEN              JANICE           60000
           517036          GOMEZ           ALONSO,SONIA        17100
           517038        MCCUBBIN         ROSEMARIE,WALTE      10500
           517065          BOCKS            KENT,MONICA        25000
           517083         PETERS           DANIEL,LINDA        74400
           517539         MAXWELL           R. HOWARD          21000
           517541          KYLLO             JESSE B.          17200
           517998          LYNN                CAROL           30000
           518005         VONHOF               JOHN            21000
           518019        WILLIAMS         RICHARD,BRENDA       95000
           518021       FARRINGTON        DALE,BERNADETE       19000
           518042          CHOW             JOHN,NGWAI        100000
           518101          ENGEN               CAROL           31900
           518171         MILLER              HELEN D          20000
           518260         WATERS          DANIEL WILLIAMS     100000
           518297         MILLER            RANDY,JUDI         15000


                                Page 76 of 97

<PAGE>

           518330          MEYER              LEONA M          22000
           518339          PUGH               FRANCIS          50000
           518410      DWIGHT/GROVES      MICHAEL/KATHLEE      17000
           518418         JOHNSON             CAROLYN          50000
           518419        CAVANAUGH          JOHN,LEILA         50000
           518420       HORCASITAS         LOUIS,CLAIRE        50000
           518422        VANDOORN              LOUIE           60000
           518476         QUINLAN            PATRICIA          35000
           518486          MOON              ROBERT C          60000
           518519         DENAULT             ROGER G          72000
           518524       FLIESSBACH             JOHN            64500
           518532          RYAN            STEVEN,LINDA       100000
           518619     TAILLEFER/TAILL     PATRICIA/JEAN/J      23800
           518636         NAMUCHE           VICTOR,LUCY        53500
           518653     MC CORMICK/KNOW      TIMOTHY,JILL        22600
           518655         LINSLEY          MICHAEL,NANCY      200000
           518659         BARNARD          JAMES,ELAINE        31000
           518695         BADGER            KELLY,JANNA        43000
           518701      CHINTALAPANI         MADHU,USHA         32400
           518706      MORGAN,FEELEY        MARCY,JAMES        60000
           518741     VAN DUINEN,CRAN       ROGER,JULIE        48000
           518744          TUSSY           SHARON,ROBERT       30000
           518747         BRAGMAN             WILLIAM         100000
           518793     CIAMARRO,SMITH          JAMES,M          34200

           518830     LLEWELLYN,KENT        JOSEPH,MARY        61700
           518905        MORTENSON        BRADLEY,JACQELI      30000
           518907        LEIGHTON         EDWIN,JEANETTE       48300
           518911         KASPAR               CHUCK           36200
           518917        SOENKSEN           JERRY,DONNA        75000
           518941        MOINPOUR         HAMID,MASOOMEH       55100
           518947          JAMES            ARTHUR,RENU        39500
           518949        RENDEROS             RUFINO           42500
           518958        MCCLELLAN         MICHAEL,LORI        23000
           518970           LIN           TZONG,MARGARET      100000
           518972         WATKINS            THOMAS J          57900
           518984          WONG                 LAI            54500
           519039        CARRILLO           BARBARA LEE        15300
           519063          DANG               TAI VAN          17800
           519115         THAYER           GAYLE,BRADLEY       44200
           519161          IHRER              SHERRI           35200
           519235        BLANKLEY          JOHN/PATRICIA       43000
           519926      COWAN/ESTRADA       CHARLES/JULIA       21400
           519946         CHECKAL          JOHN,PAULETTE       15200
           520054         COLLINS         PHILIP,CHRISTIN      24700
           520076          CHEN              TSUNG-JEN         36200
           520093       YSLAS/TROY         STEPHEN/ALICE       70000
           520113         PIAZZA            BASIL,BETTE        50000
           520159         FECKLEY         STEVE,CHRISTINE      28400
           520183          REYES           RUBEN,CAROLYN       44900
           520203        ARARADIAN              MGO            42000
           520213          ASSAD             SEDIGHEH         100000
           520233        RODRIGUEZ            MICHAEL          17900
           520436         STATON          LAWRENCE/ARLENE      35700 
           520445          BINA           HOMAYOUN,FARAHN     100000 


                                Page 77 of 97

<PAGE>

 

           520447         ENYART           THOMAS,SHAWNA       35000
           520481        SYLVESTER        WILLIAM,SANDRA       46000
           520495          NATT            STEVEN,JANET        50000
           520515         SHEPARD            KATHERINE         75500
           520606         GOLDMAN           DANIEL,ZINA        50000
           520608        CALABRESE             VERNA          138700
           520643         OUTCALT          KEVIN,DEBORAH       86500
           520663          SABOL           THOMAS,BRENDA       62000
           520667          DOLLE              SHIRLEY          50000
           520860         CACAVAS            LISA MARY         50000
           520895        HEERMANS           JAMES,WANNA        43000
           520904        FERGUSON              STEVE           16000
           520912         JENSEN             ROY,LYNN          10100
           520959          ENOS              PAULETTE          34500
           521042         HAMMILL              BRAD            16500
           521407          KWON              YOUNG,HYE         50000

           521456          ZUBER          MICHAEL,DOROTHY      45800
           521460          ALLEN           ROBERT,ROBIN        60000
           521489        CULLIGAN           JOHN,JOYCE        100000
           521499         COWENS           WAYNE,PAMELA       200000
           521513        PENN/MLOT         MARK/GREGORY        32500
           521525         CHITTY           JAMES,SHERRY        82000
           521537       WHITE/KING        DENNIS/ELIZABET      60000
           521544          JONES             PATRICIA          50000
           521570          KWONG            PETER,MARY         33700
           521605        CECCHINI           JAMES,TRACY        58000
           521614        TRAMMELL          WALLACE,WENDY       78000
           521649         HERTEUX          ARMIN,BRENNA       143000
           521717         TEJADA            ROBERT/JUDY        39100
           521727       GROSSINGER         MALCOLM,LINDA       50000
           521728        PATANKAR           ANIL,ANJALI        47100
           521729          DOMAN           THURMAN,MARY        88300
           521732         LEAMAN          EDWARD,FRANCESC      50000
           521759         EMBREE          WALTER,DEBORAH       50000
           521766       THORMAHLEN            RODNEY           17200
           521783     EIBAND/HASTINGS       JASON/SUSAN       100000
           521813       SILVA/BODAS       FRANK,LARA/BRYA      45300
           521853         SCHACK          DANIEL,CYNTHIA      100000
           521884         PEABODY              JANE           100000
           521920         SIDMAN               JOHN            19200
           521954        HUDDLESON         SHARON,JOSEPH      100000
           521979         MURRAY            DEBORAH S.         38500
           521980         AUSTIN           DONALD,JOYCE        50000
           521984         JOHNSON              TERRI           39000
           522032        VELASQUEZ           MICHELLE          21900
           522058        DENISTON            LAURENCE          50000
           522063         KOHLER               LORI            56200
           522072          YORK           CLIFFORD,MARGA       55000
           522127          BARAN          ANDRZEJ,SABINA       36000
           522157        BANUELOS          WILLIAM,NAOMI       29400
           522177       THORMAHLEN         PHILIP,SHARON       48200
           523520          YOON             BYONG,CHUN         50000 
           523534          YATES           RONDALD,ROMA        48300
           523769        HAMILTON         ROBERT,BARBARA       50000


                                Page 78 of 97

<PAGE>

 

           523789     JENNINGS/MCDONA      LANCE K./JAN        20000
           523903          LYON            JOSEPH,ROBIN        17000
           523935        KONTOPULS              GUS           100000
           523938          CLARK          BUFORD,ELIZABET      40000
           524038          KRUSE              ROBERT           65000
           524054        HELGAGER          JAMES,DAGMAR       200000
           524084         JORDAN          HAROLD,DEBORAH       33000
           524085       SINGH/KAUR        BALVINDER,GUNFR      22000

           524107         RIVERA              GEORGE           44500
           524225          LUNA             JAY,BRANDY         40800
           524230         FOLSOM               JOHN           100000
           524346        PESHKOFF            JOHN,RUTH         30000
           524973         KREPACK          ALAN,CELESTE       147100
           525090          MARSH          PHILIP,PATRICIA      42800
           525100          BOYD                KARLA           40000
           525150       PARSO/YORK          ALAN/ANDREW        60000
           525197         SEVENAU         MICHAEL,REBECC      100000
           525205         GARCIA               ROBIN           20000
           487498          VAID            VIPUL,DAKSHA        50000
           493913         BOGUCKI           DAVID,KAREN        32000
           493991        BRICKNER          TYRIN,JENENE        22000
           498597          KANE             NEIL,PAMELA        48400
           499485        HERNANDEZ          ADOLFO,MARY        26500
           499760         DANDAN          ERNESTO,YOLANDA      34300
           507012          STAUB              MARTIN           50000
           514912        FELDBERG            I MARTIN          100000
           515464         HAWKER           JOHN,SHELLEY        50000
           531268          MIAN           GHAZALA,ARSHAD       14000
           494363          NOYES             PETER W.          50000
           507247         NUGENT               KAREN           15000
           508572         GAFFNEY           EUGENE,MARY        16500
           512925        CERASARO               JAN            20000
           513251         HILLEY               MARY            15000
           513288        ALEXANDER            STEPHEN          35000
           515653     HALLISEY/WARRIN     JEREMIAH,ALISON     180000
           516582         MARTIN           EDWARD/SANDRA       16100
           516823      SMILGIUS/PECK       JOSEPH/SUSAN        50000
           518363          LAMB           MAYNARD,PAMELA       22400
           518599          CLARK              DENISE           20000
           520302          FLYNN          STEVEN,CATHERIN      50000
           521606        ANDERSON           DEAN,TAMMY         17000
           521640         HILLARD            M.PATRICE         23000
           521876          CONDE          LOUIS,GRACIELA       12200
           524012          CASH           DOUGLAS,MARGARE      28000
           524649         ELTINGE              DAVID           35000
           525377          ELSON            THOMAS,JOY         36500
           525439         PALMER           KIRT,GEORGIA        45000
           525604         MARTIN              CECILY           20000
           525665         HANSON            JOSEPH,MARY        50000
           527231        KIRSCHNER          HARRY,RUTH         41000
           531143          CHUKU          CHINEDU,CATHERI      35000
           531474     WINE/MORENO-WIN      LAWRENCE/LUPE       17000
           485877        MEREDITH             JOHN E           48000
           494116          CARR            VERLA,RICHARD       40000 


                                Page 79 of 97

<PAGE>

 


           499235         STANCER         STEVEN,MICHELLE      37200
           499538         JOHNSON              CRAIG          100000
           499555          SCHAAF           TERRY,EMILY        42000
           503798     ROBINSON/BRADFO      LESLIE/JAMES        18700
           503931          LEECH          JAMES,KATHLEEN       38200
           506954          GREGO             RANDY,KIM         52800
           510873       ZUMBRENNEN            JOHN C           70000
           511198          CAYCE            CHRISTOPHER        43200
           515454     NIXON/GARDINER      BONNIE/CHARLES       49000
           525128         FASSIO           EDWARD,DONNA        61000
           525369          TAGLE              ALBERTO          23700
           484838       MENDELSOHN             MARC            28500
           505676        GUTIERREZ          RUDY,MARIA         35000
           505837     MCFARLAND/MAYER     CLIFTON,BRIGITT      16600
           506961     HUMPHRIES,BARAD       TODD,AMELIA        19800
           507138        JOHNSTON            PHILIP M          29900
           510535       BECKENBACH        JOSEPH,YONGZHEN      37200
           510677          WALSH             KATHLEEN          29200
           510876         MCGRATH         MICHAEL,DIANNA       45400
           512605        HALLIDAY         MATTHEW,JOANNE       35000
           512859       GILLINGHAM          DAVID,SUSAN        53400
           513915      KNAGGS/HOKANS      J.RICHARD/CHRIS      50000
           514647         MCLEAN              COLLEEN          30100
           515265         REILING             PAMELA           28900
           515716         YEOMANS            JEANNINE          47500
           515744     FERRELLGRICE/K      JAMES/ROGER/LOI      50000
           515897       YOUNG/ISLEY        WILLIAM/LINDA       40500
           516327        WICKENDEN         LORETTA,JAMES       45500
           518945          SENG                CAROL           10000
           520114         CONNELL           JAMES,DONNA        19700
           521987          YANG           BENSON,FRANCES       43900
           522052      TEBBEN,TRUONG        JOSIE,THIEN        46300
           522379        WIENHOLZ             EDWARD           73100
           525290         STEELE             KIMBERLEY         36900
           531572        SOSNOWSKI            STEVEN           23500
           491209         SODINI               HELEN           99000
           497751        NALAMWAR          ASHOK,PUSHPA        78000
           499579       PLUMBRIDGE         JAMES,MELINDA       25000
           499704        MOLINARI              KEVIN           50000
           499766        MOLINARI              KEVIN           50000
           500438        RAINVILLE         PHILIP,GENEVA       51800
           502062          JONES               DANNY           33000
           503472         SEEBOLD             LOUISE           42700
           504058       PAGLINAWAN         ALBERT,GAILE        33300
           504290          FOGEL           BRAD,VINCENZA       58500
           505512        TRIMBORN          ROBERT,JOANNE       24700
           505591         BOROVAY          GARY,DEBORAH        35200
           505646          LINE             HARRY,RENEE        74000
           505734     CAMARDA/DOZACK       DANIEL,DONNA        37500
           506172         YEAGER            ERIC,JUDITH        25500
           506470         RANKIN             JOHN,LYNN         39700
           506998         MORESCO         RODNEY,PATRICIA      26200 
           508411         MCNIFF          JOSEPH,MAUREEN       25500
           510955         NAYLOR          RICHARD,MARGARE      53500



                                Page 80 of 97

<PAGE>

 

           511342     DAVIS/PEROFSKY       SCOTT/HOWARD        21000
           511902        MIDDLETON             PAULA           13600
           514480      CHARLESWORTH        KEITH,MONIKA        35900
           515789         LENHART             KATHRYN          22500
           521628     PINKHASIK,KUSK      NAUM,YEKATERIN       41700
           522116          PAYNE           DANIEL,GAYLE        70000
           525556          OLSON               LAURA           31000
           527186         RAYMAN           MARK,NATALIE        43900
           503504          MOORE           ROBERT/JENNY        10600
           484661         DELLOSA            RENE,BIE          30000
           490152          MEYER              GREGORY          43100
           497282          NUNER          DARRELL,GLORIA       32000
           498433        MATHISON          ROGER,REBECCA       10000
           498496     SLINGLUFF/ANDER     DAVID,CHRISTINE      25000
           499304         SIPOVAC         SLOBODAN,SHANNO      26000
           499628     HUBBLE/LA MONTA       ANN,STOREY         48000
           499648         ALLPORT             ANNE E           19200
           499995          LIBBY          PARKER,MARGARET      36000
           502962        YOST/ROSS        GEOFFREY/KATHRY      32600
           505815         AUSTIN          GREGORY,BARBARA      24500
           505843          JONES           DONALD,PAULA        22400
           510237         VUKOVIC               MIO            37500
           513102          CLARK               JACK            37500
           513327         WOZNIAK             JOANNA           48000
           513667        PAPULIAS           KEITH,WENDY        89100
           514617         WILSON             IAN,LUISA         20500
           514666        LIEPSHUTZ             JANE            36000
           515463         WALTERS          LARRY,FRANCES       35000
           515733         SALAMON         JOSEPH,VICTORIA      44000
           515831        RODRIGUES            GABRIEL          24300
           515881       CHENG/BROWN         SUSAN/SCOTT        42100
           516498         JOHNSON             CAROLE           18000
           516546        SEYKOSKI              JOHN            50000
           518423          LUPPI          JAMES,JACQUELIN      46000
           518569          GRAY             KEVIN,ELLEN        30500
           518894          HONG              SUNG,WON          50000
           518996        CAVANAGH          ELIZABETH,JOE       50000
           519133          KARP             MICHAEL E.         25500
           520330          BEBER           MICHAEL,TERI        25000
           521405          MAPPS            ROY,BEVERLY        50000
           521515         KAISER               ALAN            50000
           521650        HARDWICK          WILLIAM,DONNA       25000
           521774          MIALI           THOMAS,NAOMI        29900
           524780      RIESENBERGER        JAMES,HEATHER       45700
           524911     GRIFFITH/MYERS        BRIAN/DEANA        24200
           525030        HALSTEAD          STEWART,SUSAN       23400

           525083        MAHAJANI         SUJAT,MAITREYE       35100
           525375        CIVIELLO          CINDY,MICHAEL       21000
           525493       REGAN/DAVIS        JOHN/BARBARA        47600
           530932     LONG/STEVENSON       GREGORY,STACY       29000
           531202          ROSE                 RAY            32200
           531226         UMANSKY          SAMUIL,GALINA       36900
           531513         KACIRK               KAREN           10000
           510189         KOEHLER          EUGENE,ESTHER       31500


                                Page 81 of 97

<PAGE>

 

           517700         URMSON               BRUCE           25000
           521495        SAMI/WATI         NARAYAN/PADMA       25000
           527268          STITT           RANDALL,SALLY       43000
           454936        WAGENMAN           CHAD,CASSIE        20000
           469351         BURDGE           CLETIS,TERESA       22000
           480690        ERICKSON              GALE            37500
           482027          BAUER           THOMAS,ANITA        28000
           484692        QUINONES            SAM,SONIA         50000
           484741          YOUNG            RICH,KELLY         47000
           485205        WELLSANDT         GERALD,RHONDA       16200
           487424         VAZQUEZ           JOSE,LUCILA        18000
           487492        SULLIVAN              JANET           37900
           489315         CORBETT              DIANA           33500
           489847          BUUS               SHARON           38600
           491262        EILERTSEN        SOREN,ELIZABETH      42700
           491331         YU/CHU             WING,YIM          38700
           491343          MOORE           KELLY,SHIRLEY       42000
           491388          REEFE              THOMAS           21700
           491800        SULLIVAN          ROBERT,LINDA        28000
           491839         KRAMER              EDWARD           26000
           492202      BROWN/MILDICE       DOUGLAS,LORNA       45000
           492269          SWAN                GLEN            45000
           492313         HOLMES           RICHARD,KAREN       40000
           493465          CRAIG            RODNEY,LORI        39400
           493516          DOWD           RONALD,ROSEMARY      46800
           493662          DOWD             LARRY,LAURA        33000
           493747         ROBLES              RICHARD          35500
           494115         LAWSON               LANCE           30000
           494146        STEELMAN           BLAIR,VICIE        43800
           494160        WEYGANDT          THOMAS,KAREN        24700
           494222          BOYLE              TIM E            20800
           494255          LOEN            LLOYD,ROBBIN        15600
           494814         DICKENS         JOSEPH,KRISTIN       35500
           496785         SWOPES            BRET,LINDA         46300
           496975         JOHNSEN           TERRY,JANA         22000
           497662        HOSSEINI             MOHSEN           31700
           498537          YOUNG           MARY BORCHERT       43000
           498548        CAMAGONG         VIRGIL,ESTRELLT      21300

           498579           ONG               FREDDY           16300
           498683          BARTH               MARY            26900
           498711        TRUNNELL           ERIC,DEBRA         26700
           498868        GENEROSSO          PABLO,ANITA        30000
           498874          LANG           ROBERT,THERESA       50000
           499093         MOLLOY          LAWRENCE,BETTE       43000
           499113          BLAND          WILLIAM,SARITA       50000
           499136          LORD               THOMAS           33000
           499201         KOONCE          MARK,ELISABETH       26900
           499253         CACHERO         THEO,BERNADETTE      25000
           499271           LEE               ESTHER           24000
           499276         SPENCER          CARL,COLLEEN        37000
           499334          PAGE           JONATHAN,ELAINE      24500
           499483          MACK            RONALD,HEIDI        22200
           499495       CRUICKSHANK         JOHN,EDITH         35000
           499561         PASADIS             STEPHEN          40000


                                Page 82 of 97

<PAGE>

 

           499606         ZITTING         DENNiS,SCHERYL       18000
           499624          POLK               WILLIAM          39800
           499680          BENN            DONALD,JUDITH       22000
           499736         SWARTZ              BRUCE M          50000
           499752          DIBA           MOHAMMAD,HAYDEH      40200
           499793         MURPHY            GARY,LYNNE         33500
           499857          MMEJE          NWAKEGO,MBAERU       36500
           499892       DANGERFIELD          TED,BECKY         16100
           499972       BUTTERFIELD       WILLIAM,MICHELL      25000
           499982         HANEGBI              YOEL            50000
           500002          SINK             JAMES,LISA         42300
           500055         WILSON             WAYNE,JAN         41000
           500153         BRIGHAM             ROBERT           23000
           500355         MATSON              JAMES J          25000
           500413         PENOLA           ANNA,ANTHONY        18500
           500687         STEVENS            TOBY,JULI         15500
           500769         STOUGH           GEORGE,LYNDA        21300
           500871        FINLAYSON        CLINTON,SHARON       30000
           501111          LOBB            DONALD,CAROL        25000
           502453         WALTERS             ROBERT           23000
           504461        DESCHAMPS         MATTHEW,LYNDA       23200
           504942     ALMAGUER-SANCHE     FERNANDO,MACRIS      27100
           505085         AFOEJU          IFEOMA,BERNARD       18000
           505106           YEE             LARRY,SUSAN        50000
           505357        BERZANSKY         STEVEN,STACY        47700
           505441         GOODSON              DIANA           20000
           505452         CATRIZ              ALBERT           50000
           505471         ALFORD            THOMAS,JOAN        17500
           505547           DUH               Yl-SHEN          44200
           505757      KAMM/BOLTJES         SVEN,TAMRA         30500

           505938          HANIS            MATTHEW,LEE        26300
           506049         BURTON            KEVIN,LISA         10500
           506091         LEFFLER          DERECK,DIANE        55400
           506124         FISHER          ROBERT,BARBARA       40000
           506166          PHAM            ADAM,ANGELLA        91000
           506282          EBNER          GERALD,DELORES       42000
           506347         BARRETT           BOBBY,LYDIA        39400
           506363          HANEY               LISA            30000
           506453         KIPERTS         VALDIS,REBECCA       24000
           506476       PALASCIANO          SIMONE,MARY        48400
           506629         ROBERTS          THOMAS,LAURIE       17000
           506827        SULLIVAN            ROCHELLE          11600
           506830        TOMIHIRO            BOB,DONNA         46300
           506952       BOCKSTIEGEL       WESLEY,REBECCA       50000
           507034         GARCIA          GILBERT,VALERIE      30900
           507041         PALMER             GARY,LISA         26500
           507091         CSENDES           ILONA,GABOR         8700
           507099         SOLICK           ROBERT,RANDA        50000
           507139          BOWNE           SHARON,STEVEN       50000
           507146         LEVINE              MARCIA           29200
           507205          SILAS             LA DORTHA         22000
           507217         LAVROFF            NICHOLAS          50000
           507219         HARRIS           STEVE,SUZANNE       50000
           507231         NORRIS              RUSSELL          22000 


                                Page 83 of 97

<PAGE>

 

           508414         TONERY               JAMES           48900
           508463         STREIT           HENRY,CAROLE        25000
           508515          BROWN           NIGEL,MARIAN        32000
           510246          KARO               THELMA           39700
           510744        EDMISTON            THOMAS R          33000
           510784         HAMPTON           JACQUELINE         30000
           510828       APPLEGARTH          NANCY,JOHN         42000
           510829         FREEMAN             EMILY P          17900
           510927         PARSONS             RICHARD          13500
           511088         MENDEZ           YSIDRO,RENEE        50000
           511090      LESSARD/AINES       STEVE,MARTHA        30000
           511130         SNYDER               BERLY           32200
           511410         NAVARRO          EDWARD,CHERI        14100
           511484         VALDES          JOSEPH,ANTOINET      33000
           511487         SANDERS           DAVID,CARLA        50000
           511540         HAMSON           GREG,MAUREEN        50000
           512061         PACKARD          JEFFREY,LAURA       46000
           512077         SHERMAN         ROGER/KATHERINE      43400
           512171         GALOVIC            DANIEL J          17000
           512236     BARTON/ALEXANDE      ANDREW,DEEANN       17000
           512260         GLACKEN          JOHN,MARIANNE       25000
           512432         AHUMADA           RAUL,KAREN         37500

           512832          RUBIN               BETTE           17000
           513343          GROSS              HAROLD           49000
           513522          BRUCE            EDWIN,SUSAN        48000
           514408         BREENE              SHELLEY          50000
           514445           KIM             SUSANNA LEE        45000
           514602     SCHORNACK/SOKAT      GEORGE/JULIA        20000
           514721       KRANTZ/TROY         ERIC/PAULA         36000
           515075          OSEAS            MARK,BONNIE        61500
           515221         GOZINI              ARSALAN         175000
           515406          GOMEZ            JORGE,SUSAN        39200
           515465          EVANS          DAVID,SHARILYN       35000
           515571       HOLDERNESS        PATRICK,KRISTIN      20000
           515629          SINGH          KULBIR,NARINDER      42000
           516010         ENOMOTO          JIRO,DOROTHY        42500
           516407        SHARSMITT         RICHARD,LAURA       48000
           517948     ELLIOTT/MOYETT       ERIKA/FABIAN        19000
           517950        SCHAUDIES        GAYLORD,SHIRLY       39000
           520390         DENTON               MOLLY           36800
           520432         CRONIN               KEVIN           34700
           520745         LINEHAN         MICHAEL,PHYLLIS      50000
           522151        PHILLIPS          DOYLE,JEANNE        24000
           531438         RITTER              G,JILL           47400
           531834         PETERS          JAMES,MICHELLE       30000
           490148         COTTIER           DARRYL,TINA        33000
           491358         WICKES              ROBERT           35000
           494025        LAWRENCE          FRANK,MARLENE       92000
           498608         KLANDER         BOBBY,MARGARET       25000
           499433         SKINNER          DAVID,BRENDA       100000
           499806        SHEPPERD           JAMES,ANN M        75000
           500957          BAKER          MICHAEL,SHARON       55000
           501046        HERNRIED          JOHN,SUZANNE        82000
           502936         PIPKIN            JERRY,NINA         43000 


                                Page 84 of 97

<PAGE>


           502955        MCCLOSKEY            EUGENE           40200
           503034          HOKE                LOIS            32400
           503208          GOMEZ          WILLIAM,PATRICI      45000
           503214         JUAREZ          ROBERT,FRANCES       39000
           503326         WHEELER          DENNIS,BONNIE       44900
           506202         WALKER            PATRICK,LEA        46800
           506599         MURRAY           DARRELL,LINDA       80000
           506885        WILLIAMS         THOMAS,CAROLYN       27500
           506910          EMERY              DEREK D          50000
           507112          WILD           CLAUDIA,TIMOTHY      20000
           507562          MOSS              RAY,DANA          37700
           508566         PANASIK             MICHAEL          22000
           508599          MEADE           STEPHEN,JOAN        26800
           508676         MILLER          RONALD,MELINDA       25000
           508697         HOLMES             LOUISE D.         28000

           509968         KNOWLES            JENNIFER          60300
           511080         ARTHUN               DAVID           10100
           511132        GUITERREZ             JUAN            10000
           511133        DENSMORE         CHRISTOPHER,KAR      18000
           511590        CAMPBELL           JAMES,JANET        13500
           512370         BEESON          RICHARD,CHERYL       35000
           512842          DIEHL              WILLIAM          48600
           512973        WIECHERT          ROBERT,SHERRI       30000
           512985          DIXON           DONALD,DEBRA        25000
           513009          JAZO           GUADALUPE,MARY       14100
           513105         FISCHER           DON,BRENDA         16400
           513180          SHAW             JAMES,TONI         29000
           513362         BISHOP            JASPER,ETNA        35000
           513648       WALTER/KRUG         RON/KELLIE         50000
           513949       HOVEY/BRAUN        JOSPEH/BRAUN        43100
           513969        GALLAGHER          PAUL,HEIDI         30000
           514068          OLSON             GREG,KARI         38400
           514778           FOX           DAVID,ISABELLE       45000
           514823         MANSEN           JOSEPH,JULIE        37000
           514963         SHERMAN            KIM,CINDY         50000
           515034         FARRELL         CURTIS,CATHRINE      44000
           515043        ELLINGSON             BEN,M           50000
           515404        HENDERSON        TIMOTHY,ALVERTA      30000
           515461     CLARK/DILL/KAMM      JAMES,WILLIAM       22000
           515514         BETHUNE          ALBERT,SANDRA       37000
           515756         JOHNSON         FREDERICK,AVERY      62000
           515758        MCGOVERN           MARK,KELLY         37000
           515824          SINGH           CHARAN,ANITA        29000
           515872       AHMED/AHMED        WASEEM/NADEEM       37100
           515968          CHAN             IVAN,MARTHA        50000
           516322          MOODY           JEROLS,JILLS        35000
           516620         BETTER             ELIZABETH         26000
           516650          PENA           DIOGENES,LEANNE      10000
           516801          GRAY           DONALD,MAUREEN       25000
           516864         HERSHEY              DIANA           25000
           516876         BREMSON         FRANCIS,CHERYL       39500
           517405      BARRAGAN-TONN          HILDA M          30400
           517516          MOORE              TONYA R.         35000
           517565         WILLETT            ANITA C.          15000 


                                Page 85 of 97

<PAGE>



           518176          POGUE            ROBERT,JUNE        27800
           518221        WILLIAMS           MARC,LYNNE         34000
           518266        MACMASTER             JOHN            29700
           518278         WYCOFF               RICK            26500
           518428     HUTTON,PHILLIPS      JAMES,FRANCES       47500
           518520         WARREN          GEORGE,KIMBERLY      29000
           518523          TRACY              CAROLYN          23600

           518570       MANFREDONIA          RICHARD C         39900
           518742     CUCKLER/BETTENC     RUSSELL/MARLENE      40000
           518760          PARK             MYUNG,JUNG         33400
           518779       TEAHAN/SIRI        KEVIN,LYNIE/D       38000
           518943         ORDUNA           JOSEPH,DIANA        45000
           518950         MILLER          MICHAEL,BERNIE       40000
           519038          HSIAO          KENYON,FEI-TSO       50000
           519254         JAMASBI           BABAK,ANNE        144000
           519938        WHITAKER         WILLIAM,TERESIT      50000
           520019     ROBERTSON/ROBER       JAMES/JAMES        21800
           520027          CLARK              WESLEY           30000
           520257         BLYZKA              MICHAEL          33700
           520642        WHITAKER              JOAN            50000
           520646         HAMPTON             GREGORY          25000
           521044         PENROD            JOHN/WENDY         22050
           521465         HOLTON            MYCOL,SUSAN        32400
           521491        TYCHOLIZ             RONALD           31000
           521598         RIVERA          ROGER,ELIZABETH      31000
           521630          CROWE            KEVIN,GIGI         32000
           521638     KELSON/MCNEVIN      KRISTINE/MICHAE      50000
           521752          SHIN             CHANG,CINDY        25600
           521776         MASSEY             BRAD,GINA         40000
           521814        PHILLIPS             ROY,JAN          50000
           521822      CHRISTIANSEN       BRIAN,CHRISTINE      29300
           521883          FLOYD           KELLY,BARBARA       46000
           522080        BLACKBURN        WILLIAM,BOBBIE       49000
           522122        FAMATIGAN         ZENIR,LEILANI       31000
           522135        RIDGEWAY         REGINALD,SUSAN       28600
           522173          CREGO           DAVID,DIANNA        50000
           522174         LALANI               ASIF            32700
           523403         MILLER               LINDY           31100
           523944         LISTUG            KURT,JENNY        213700
           523954         JOHNSON           PETER,MARIE        65000
           523970         VALDEZ              ANTONIO          23300
           523973         EDWARDS         GREGORY,KATHRYN      16000
           523985         MCQUEEN           BRUCE,SONJA        30000
           524095         MULHERN              KEVIN           20000
           524106         EDMUNDS          ROBERT,PAMELA       39000
           524337         BULLOCK         THOMAS,ANNEMARI      58500
           524374         LUTHER           MICHAEL,JULIE       40500
           524427          SCOTT             DAVID I.          40000
           524540          MOORE           DONALD,ALICE        25000
           524564       VILLARREAL             LYNN            27000
           524653      READ/DEIBOLD       CHRISTOPHER,KAR      46400
           524747        SCOZZARI          ANTHONY,LYNN        44000
           524919     TUCKER,GASKILL       NORMAN/MARCIA       35600
           524929          GAVIN             THADDEUS          20000 


                                Page 86 of 97

<PAGE>



           525078          SALM                LENDA           15000
           525088         MORGAN               WORTH           19700
           525136        CORNELIUS            CYNTHIA          41900
           525188        SITHIVONG        RATTANA,PHANOM       25000
           525376        ROCKWELL           SCOTT,HOPE         15000
           525642         ROGERS           VERN,MELISSA        45000
           525648          SMITH            GLENN,DONNA        38000
           525649         SAMPSON              RANDY           24800
           525655        KLINGLER             WILLIAM          40000
           526146          WHITE           CHRISTINE C.        28900
           526911         BIANCHI             EDWARD           21700
           527238          JAIME           IGNACIO,SUSAN       21700
           527313          EVANS          MICHAEL,CONNIE       13600
           527502        PACIOREK           MIKE,STACI         74300
           528922         HARDER            DAN,ANNETTE        37200
           529088         FRASIER         MITCHELL,TAMIE       24000
           529220        SMOTHERS          SHAWN,SHANNON       10000
           529263          WELLS            JAMES,SUSAN        31000
           530908         JOYNER             DEAN,BOBI         42000
           531004         NELSON              STEWART          23300
           531008         SBRAGIA            GERALDINE         25600
           531103        CHAN/WONG        ALEXANDER,SHEL       46700
           531108       LINNENKOHL            LISA A           33600
           531337          DIAZ           JAVIER,YOLANDA       50000
           531391          SCOTT           STEPHEN,NANCY       39000
           531847         BEADLES          ROBERT,ROBIN        34200
           531935        PETERSON         JEFFREY,KATHERI      35000
           533188        TWITCHELL          CRAIG,JANET        50000
           533279         KALAND             GARY,DANA         28000
           533917         BECKER               KEVIN           20000
           535915           FOX            STEPHEN,LAURA       75000
           537938          MORA               ELEAZAR          50000
           531523          LONEY              CHERYL           33500
           484892        SWEETLAND          ROGER,DONNA        20000
           485241         BUTLER             AUDREY A          49000
           489674         CORWIN           RICHARD/ROBYN       42000
           490089        STRIPLIN              RUBY            21200
           491366        VILDERMAN          YULY,ALBINA       100000
           491908        CAVANAUGH            DEBBIE           46000
           492300        CRANFORD          KEVIN,BEVERLY       34900
           493599         PAHLKE           CAROL,PHILIP        94000
           494107         WESTING            JOHN,ANNA         46200
           494280         FLIEDER         WILLIAM,DEIRDRE      64000
           494299          JONES             THOMAS E.         35000
           496520        HERMANNS           KARL,DEBRA        100000
           497227         WHALEY          RICHARD,BARBAR       45000
           498515         GAHMAN          TIMOTHY,SHARON       44000
           498965         HEBERT               JAMES           60000
           499427         MANSURE          JUZER,RASHIDA       45000
           499463         FRANSIS           ADEL,ALICE         81900
           499539        RAWLINSON            DEBORAH         100000
           499570           KIM           KITAE,MICHELLE       22800
           499583        WEDEMEYER        WILLIAM,JEANNE       74000
           499739        BAJAMUNDI           PATRICIA         100000



                                Page 87 of 97

<PAGE>


           499767        ANG                 YONG YONG         52000
           499894       BATCHELDER           CHRISTIAN         71000
           499966         CARTER                TOM            35000
           499977        PERRAULT           ALAN,MARTHA        14500
           499993          NAVE            THOMAS,JANICE       35000
           500148         MOLINAR             DANIEL           40000
           500155           LIU            COREY,TEODORA       47400
           500183         NEWTON          GEORGE,MARILYN      100000
           500192          HEARN          CAROLE,RICHARD      100000
           500263          LUCKY            BRYAN,MARY         82000
           500298         TONKIN            JOHN,ROBIN         20600
           500386          SHAW            JOHN,BEVERLY        75000
           500848        SALZBERG           HARVEY,JUDY        71000
           502235        LECKINGER         ROBERT,KELLY        48300
           502443          JONES               CRAIG           40600
           502510         CABILDO         EMMANUEL,DELIA       60000
           503814     MIRANDA/ARRIAGA       JESUS,ROSA         38200
           503863          SELBY              BARBARA          50000
           505208          QIAN               LIN-ER           97000
           505231         NIEMAS               JUNE            20200
           505298          CHHAY            CHHENG,MUY         68000
           505564         JENSEN           DANIEL,SHERYL      100000
           505972          DALY             BROOK,JEAN         75800
           505994          HALBO           HERMIZ,BUSHRA       84800
           506182          JONES              TOMMIE           38900
           506434         HOWELL              STANLEY          57000
           506690        DANTCHEV         CYRIL,ELISABETH      63900
           506731         WARREN             JOSH,ANN          56500
           506779          PABON          ROBERT,KATHLEEN      52900
           506917         SAWYER           RUSSELL,LILLY      100000
           507089        PULPANECK        FREDERICK,PHYLL      54500
           507204         GIFFORD          ROBERT,ELLEN       100000
           507208         BOGGIO             KIRSTEN S         30000
           510640        MARSHALL           ANDREW,LYNN       100000
           510786        MITCHELL             JOHN S           41500
           510788         GORMAN           DANIEL,DONNA       100000
           510883         GILMORE             LOUIS B          42000
           511089          PEREA            SAMUEL,ANA         61200
           511109          GOHIL          BHARAT,BHARGAVI      52500
           511514        STEGMAIER         JAMES,CAROLYN       45000
           512046        MITSUNAGA            DARRELL          98900
           512104         HARTIG            DALE,DORIS         33100
           512776         PATHAK              TEJOMAY          44200
           515413           KIM           KUN HEE,TAI IM       61300
           515554        HINOJOSA          JAIME,SOPHIA        30000
           515572           LOU            RICHARD,CAROL       92600
           516452          HANKS           LOUIS,CYNTHIA       14000

           518466     SAFOREK/CENTANN     TERRY,CHRISTINE      39000
           518515         TAYLOR          DONALD,DELEESE      113000
           521408         DAWSON           EDWARD,MARCIA      325000
           521462        BROWNLEE          JAMES,LESLIE       100000
           521678         HANCOCK         STEVEN,STEPHANI      48000
           523476         ZHU/XIA           STEVE/LUCY         60000 
           525131        DENNISON         RONALD,DEBORAH      100000


                                Page 88 of 97

<PAGE>


           527640         MARQUIS          DONALD,MARGO        75000
           531153         PICKMAN         GREGORY,MONICA       31500
           531436        BURKHART             ROBERT           27100
           531441         BENHAM          COURTNEY,JENNIF      98900
           489594        LEVERING           GARY,JOANNE        25000
           492201          SAVEY           MARK,MARILEE        34000
           499804         ZEHNDER              JOHN            19000
           500128       BURNSWORTH         DOUGLAS,DEBRA       31400
           502093         LUCERO            FRED,EVELYN        53700
           502951       COJOCNEANU            BOGDAN           28400
           502960      SINHA/KISHORE      SUNIL/VINEETA        26000
           503047        BROUSSARD            RUSSELL           9800
           503109          SMITH               MABLE           25000
           503238      O'BRIEN/ARENA      BRADLEY/NICOLE       51000
           503271          FARAH           RANDALL,NANCI       28500
           505505         BORING           BRUCE,PAMELA        87700
           506242          DUDA                JAMES           31500
           506714        TRADONSKY         STEVEN,SHARON      106000
           507246          SMITH              BONNEY           10000
           508338         ROGERS           KIM,CHRISTINA       36000
           508598        STRATFORD        VAUGHN,MARILYN       59000
           508653      FINKLE/PRYST        THOMAS,PRYST        92900
           508741          SAND               DOROTHY          40000
           508797        O'DONNELL         EDWARD,DONNA        56400
           510330     HICKS/PENNYWELL    MICHAEL/ELIZABE       21000
           510391         SINATRA         CHRISTIAN,LISA       31000
           510938         FOWLER          STEPHEN,KIMBERL      96000
           511195         WEIDNER           MARK,SHEILA        51000
           512554         TURNER           TERRY,JANICE        93500
           513032          KRAFT           RONALD,JANENE       90000
           513055         HAMANN          GLENN,CHRISTINE      25400
           513058           BEE               NORMAN           50000
           513178          SUNG                 JIM            64500
           513181        AMUNDSON          RAYMOND,KRIS        54000
           513183        PEARIGEN            PAUL,KIM          68000
           513223     DOBBINS/ERICKSE      DONALD/TERRI        30100
           513365         BAGLEY               WORTH           88000
           513725        AUGUSTINE           MARY ANN          45000
           513756         KLEMES          JEFFREY,SARINA      120000
           513814        WONG/SAXE          NOEL/JOANNE       100000

           514121          SMITH          MATTHEW,SUZANNE     100000
           514553          WULFF               MARK            37500
           514659     HERRINGTON,BROO     THOMAS,COLETTE      100000
           514742         EGERER             MICHELLE          33600
           514792     JACOBSEN/PACHEO     TIMOTHY/REUBEN       85000
           514873           LEE             LITER,BETTY        50000
           514922          YOUNG          ALEXANDER,KAREN     100000
           515035         MURPHY          PATRICK,CAROLYN      37500
           515057          ROUSE           THOMAS,CHERI        83000
           515145        SPOTNITZ              FRANK          161200
           515162     ZIMMERMAN/ZIMME       DANIEL/DEAN        26500
           515555        ROBINSON              DONNA           42000
           515607       CHOW/LOUIE         RICHARD,ALICE      100000 
           515659        LA PLANTE          BRIAN,BAMBI        97000


                                Page 89 of 97

<PAGE>

 

           515787         SCHMIDT         JEFFREY,KATHLEE      66200
           515864          MAGEE           JOHN,REBECCA        75000
           515898         PALSTRA          DONALD,LORNA       100000
           516018          SHADY          WILLIAM,CASSAND      76250
           516029         GARROSS            ROBERT G          59200
           516321          MAZZA           THOMAS,GLADYS       76700
           516484          BROWN           MARTIN/SALLY        45100
           516691          SMITH           MARTIN,JULIE        34000
           516749          ODEN           RICHARD,PATRICA      28400
           517111         HOLCOMB          GREGORY,KELLY       52900
           517400          PRYOR          LARRY,KATHLEEN       19000
           517408          WITT             JAMES,JOAN         60700
           517467          MAZUR             DENNIS J.         51500
           517575         JENSEN              RICHARD          90500
           517867         NELMARK             CHARLES          82250
           518227         PETRIE               DUANE           33300
           518526         TIPPETT         PHILLIP,JENNIFE      75000
           518530        CALDWELL         PATRICK,JOHANA       68000
           518646          BURNS               MARK            45300
           518737         NEWMAN          JAMES,KIMBERLY      100000
           518990           DYE            JAMES,SOUSSAN       84000
           519920         MARTIN               NANCY           32500
           519975         BOOTHE              GREGORY          75000
           520069     DOBROWOLSKY/ISA       HARRY/JOHN        100000
           520250          FORTE          STEPHEN,CAMILLA      64000
           520439         ROJALES           VIGGO,ELLEN        17900
           520538         LEMONS           DONALD,PEGGY        54000
           520696          ROZEN          GORDON,VIRGINIA      45000
           521026         JAHNKE           ROBERT,JUDITH       84500
           521417          PHAN              THIEU,ANH         60000
           521494          FIELD              ROBERT           60000
           521502       WONG/JIANG          GORDON,LILY        98000

           521509          UKENA              CAROLYN          51000
           521682          POLE             SVEN,CHERYL        75000
           521847         CASELLA         WILLIAM,JUDITH       88400
           521897         ACEVEDO              MARIO           30000
           521932         ELLIOTT          BRIAN,RHONDA        70000
           521976        NJOKU-OBI         JOSEPH,LEONA        80000
           521985        ROSSITER              JOHN            28000
           522118         BICKEL             DAN,CAROL         72000
           522150        VIDOVCICH           ROY,TINA          21000
           522161        BUMGARNER            KATHRYN          68000
           523519         BITANGA          EDGARDO,MARIE       95400
           523949          LUNA           WENCESLAO,FORTU      42500
           524034         MCCART          ROBERT,KIMBERLY      70500
           524292          POTTS               JAMES           80800
           524518          WHITE          LAWRENCE,DONNA       73000
           524519       DANNEMILLER       THOMAS,TRISTEN      100000
           524585        ROSEMUND           VULEE,DIANE        60000
           524754        ALEXANDER             CAROL           60000
           525029          WHITE             NICHOLAS         100000
           525085         SALIBI               ELIAS           60000
           525494         FIELDS           BRADLEY,ROBIN       42900 
           525555        SCHREIBER         RONALD,JOANN        68000


                                Page 90 of 97

<PAGE>


           525597       LOUDERBACK         THOMAS,KELLEE       27000
           525601          REED             MARK,CLAIRE       115000
           527129          OSTER           VINCENT,MARIA      100000
           527612        CHANG/LEE            KEH/MEI          90000
           527901        PETERSEN         PATRICK,PAMELA       30000
           528975          LEYBA           LARRY,JOANNE        61000
           529169       MIGLIOZZI           RALPH,SUSAN        98600
           529192         HOSMAN            STUART,LISA        88000
           530997         MORGAN               COLIN           48000
           531109          HIGGS           SAMUEL,KATHY        50000
           531122         RADOVAN         ARMANDO,ELVIRA       59000
           531493         CAPIAUX         RAYMOND,ARLENE       32700
           537905     LINDSAY/SHEBELL      KENNETH,LISA        63000
           506638          ROBAK              DONALD           16200
           470198         CARROLL            SANDRA K.         15000
           484680         NARDIL              JOSEPH           24000
           487364         RAGLAN          CHARLES,BLANCHE      15000
           489058          ILLIA           RICHARD,LORI        10000
           489371          KEHR            WALTER,MENDI        20500
           489548          OXMAN          THOMAS,PATRICIA      30000
           490161        MARSHALL             LYN C.           25950
           493227         LOZANO              JOHN M.          12950
           493377          BIRD                FRED            21700
           493477         MILLER          VINCENTE,MARIA       16600
           493578       WINTERFELD         DELBERT,JUNE        10000

           494000          ESTEP             BRENT D.          21500
           494119         THOMAS            LARRY,EMMA         20000
           494154       GREENSLADE           MICHAEL S         50000
           496451       NEAL/DYRESON      SANDRA,KENNETH       21700
           497294          ARGER           ANTHONY,BETTY       10900
           497324        ANDERSON           GARY,PAULA         21900
           497913          ERTL               JANICE           12300
           498253          FEDOR            GEORGE,MARY        12800
           498803         VASQUEZ         ADALBERTO,BLANC      15800
           498982       FRIEDERICH        ROBERT,ROSEMARY      13800
           499020        CALLENDER            BINNIE           15900
           499258          IBSEN            DAVID,MISTY        22000
           500040        PABALINAS           NOE,MARIA         26500
           500451         STRONG           DAVID,CHERYLE       10000
           500453         STRONG           DAVID,CHERYLE       10000
           500950      CUMMINGS,SELF        DAVID,JANET        16400
           500972      INTORF/DUNCAN       PHILIP/CARMEN       52000
           501414         KEYSER          KENNETH,BRIDGET      43400
           502113         BRISTOW             VIVIAN           28700
           502123     VALLES/GODINEZ         RAY/PEDRO         25000
           502188         DANSON           RICHARD,RANDI       30700
           503769        ARCHULETA        LARRY,LORRAINE       13300
           504064        CONNELLY             CARL E           22400
           504162       HASELBUSCH        BEVERLY/HAROLD       29000
           504216          PRICE          RUSSELL HAYDEN       22600
           505005        WILLHITE            CLIFFORD          20000
           505281          MAYO            DARRYL,KAREN        10000 
           506346         CATELLO             JOSEPH           19000
           506458         MANDERY              JERI            20000


                                Page 91 of 97

<PAGE>

 

           506494          VENA            PETER,JOCELYN       25000
           506749         DOLEMAN             THOMAS           24000
           507152         BEETON             LEZLEE K          41800
           507153         BEETON              LEZLEE           40900
           508981        GUERRERO        RAFAEL &  MAXINE      22800
           509842        SPURGEON              LEONA           22000
           510245          LEDIN             JIM,LYNDA         27000
           510555       BIEDERMANN          LEO,SANDRA         22500
           510633          CRUZ           EDGARDO,EVELYN       16000
           511959         STEVENS          PATRICK,TAMMY       13000
           512393         HIGBIE          BENJAMIN,MARILY      27000
           516553        SCHEPMAN         ROBERT,PATTIANN      36000
           489544      KRONER/OSTROM        KEVIN/LISA         24200
           489554        ZIMMERMAN         WILLIAM,ANGIE       37900
           490740         MARTIN           WILLIAM/DEANA       22100
           491192         ROBERTS         TIMOTHY,SUZETTE      80000
           492301          BODOW            DONALD,SUE         66100

           492379         STEWART         CHRISTOPHER/KAR      69000
           495173       VERFAILLIE         TARCIS,GRACE        64000
           495176         SABATH               BARRY           49000
           498474         HEALEY           KENNETH,MARY        44800
           498831         BARENO               FRANK           15000
           499493         LEVINE               DIANE           33000
           499639     YOUSEFFI/YOUSEF     MOHAMMAD/MASOOD      75000
           499869       KUMAR/RANI         ALTURI,ALTURI       64000
           500266         AMIRIAN              LILY           100000
           500580         ELMORE            DALE,KAREN         30800
           501688          CADE           CHESTER,VALERIE      42200
           501801           LEE                PAUL            31800
           502129         WEAVER               HARRY           33400
           502189        PAVLOVITS        IVAN,GABRIELLA       50000
           502440         COLOMA          ANTONIO,NENITA       20000
           502672        BEARDALL          TIM,CHRISTINE       40000
           503717        WEISBERG            MITCHELL          73500
           505138       KAENI,MIRZA       HASSAN,FERESHTE      59200
           505314        JACOBSON             MATTHEW         125000
           506056         LENKEY           PETER,JANELLE       33400
           506149         ADZIMA          BARBARA,JEFFREY      34500
           506525          HIKEL              EUGENE          100000
           506959         PERSON           GREER,CECILIA      129500
           506975           HUQ             TAREQ,ORLA         35000
           507113         TAYLOR               PETER           29000
           507176          WEST            CAREY,VIVIAN        46000
           508441        KITCHENS          DENNIS,LINDA        47000
           509826          SOSA            GUS,CRISTINE        22800
           510730     MCGOWAN/COLBURN       MARK/SUSAN         33700
           510738         POMILIA         FRANK,KATHLEEN       28000
           510789         HODAPP           STEVEN,DARIA       123700
           511190           TAM                 LAI            30000
           511194         BURRUSS         ROBERT,BARBARA       24000
           512462         LAWSON            MARC,SUSAN         66000
           512488          HOBBY           EDWARD,JUDIE        48700
           514472          LOWE             DON,CAROLYN       300000 
           518577          LORD              GARY,TAMI        125000


                                Page 92 of 97
 

<PAGE>


           519064          WOLF           ANTHONY,PATRICI      31500
           520602        PASSMORE              DAVID           32000
           520810         BENSON            JAMES,NERA         50000
           521401        WILKERSON          STEVE,LISA         34000
           521455         COATES              THOMAS          500000
           521821         LEONARD         MICHAEL,MARSHA      100000
           521988          BROWN          DENNIS,SUZANNE      116800
           524291           LEE            DONALD,AMELIA       50000
           525426          JABBS              CINTHEA          12200

           494284      RECH/LARIDON        TROY/ALLISON        49900
           494307         DAVIES              FRANCES          15000
           503913          SILAS              ANTHONY          21600
           510160        POPOVICH             GREGORY          21000
           511559         TIZANI              BASSEL           29000
           511616         GRANEY              GLORIA           14000
           512379        HEADRICK           FRANK,DIANA        30000
           512649         KRUGLOV            MARGARET          14000
           513106         PACKARD         MICHAEL,JERRILY      36700
           513256         HEISER            JAMES,VANDA        22000
           513291         SNIDER          NORMAN,KIMBERLY      36000
           513641        SAN JUAN         FREDESWINDO,ERL      19500
           514528      WEEDON/BRYANT      DANIEL/ROMMELL       21000
           514928         MEADERS            TIM,LAURA         32800
           515816          BRILL          MARTIN,CATHERIN      29000
           516028          ANIFF             TUAN,GNEI         32200
           517025       FERCH/BROWN        DAVID,PAMELA        35400
           517194        MIKKELSEN             JERRY           25200
           518478         FLORES           RONALD,LAURIE       25000
           518567        MCCORMICK        LAWRENCE,BETSY       33000
           519143         JEDINAK          DAVID,KATINA        18700
           519383         MCNALLY         FRANCIS,BARBARA      15300
           520337         DENTON               MOLLY           14500
           520434        WILLIAMS         PATRICK,SHIRLEY      13600
           520965        SCHWINOF         NANETTE/MICHAEL      21000
           520985          BROWN              RONNIE           35000
           521217         MILLER          RICHARD,DEBORAH      19200
           521224       DE LA ROSA            MERLENA          16200
           521233         OSBURN            WYATT,KAREN        18600
           521478         JOHNSON            ROY,ANNIE         43000
           521521        ETTINGER             MATTHEW          16500
           522075         PERNELL              JUDY            16400
           523957          REYES          ARNULFO,YOLANDA      12000
           524081        OLLIVERAS            RAYMOND          20600
           524379         MORGAN             DENIS,PIA         19200
           524469        ROBINSON         MURRAY,PATRICIA      11000
           524479         BURNHAM             STEVEN           13000
           525652        MCMILLEN          MICHAEL,LAURA       33300
           526275         PAKDEL          HESAMEDDIN,STEP      24400
           527043         PREEDGE             DARRYL           50000
           527593        DHALIWAL          GURDIP,BALJIT       30000
           527628          MAYO            DARRYL,KAREN        11600
           527951         CHAPMAN           HENRY,CARY         14000
           530909         STEVENS            R,SHARYN          32000
           532426          WEDEL               SCOTT           37200 


                                Page 93 of 97

<PAGE>



           533201          YOUNG            GALE,DONNA         39500

           459460          AYERS               BRETT            5000
           493667        FAESSLER             PATRICK          34500
           498580        AGUINALDO        FELIPE,PERLITA       36700
           500154         ROGERS           WILLIAM,LAURA       97000
           502242        RAPPAPORT          DANIEL,ANNA        65000
           503307     MALDONADO/DAVIS       CAROL/WALLY        59000
           504530          PRICE            ROYCE,KATHY        95000
           505887         PENNER              GEORGE           73000
           506784         HILBERT         ROBERT,KATHLEEN      52400
           507053        KRANEFUSS          KEN,DEBORAH        95000
           507137         MESSINA             MICHAEL          17300
           508565         POWELL            DEREK,BRITT        10000
           511022     CHUZHOY/DENKER        ALEX,SHERYL        45000
           512870         SMILEY            DAVID.NANCY        29200
           513135        CLEMENTS          CHARLES,ROBIN       35700
           514632        DAVIDSON              RANA            19800
           515000          BIRCH             CHRISTINE         72200
           515022          MCNAB          MALCOLM,ILDIKO      150000
           515056         O'BRIEN          PATRICK,LINDA      183750
           515839         MCBANE               KATHY           14200
           517669        HATFIELD             KENNETH          61900
           517901          SMITH            DAVID,LINDA        74900
           518516          SHAW             LARS,DEBORA        89800
           518559         PENTICO         WADSWORTH,BARBA      32000
           518786          ROUSE           HARRY,LORENE        52500
           518946          KUNTZ              WILLIAM          90000
           518953      HERBERT/DAVIS       MARK/JENNIFER       16000
           518985          SCHOO           PETER,MARLENE       69500
           520406     MiCHAELS/RICHTE       BETTY/ANDY         50000
           520754         MCBRIDE          MICHAEL,LINDA       73000
           521782          LOJO             PAUL,MARIAN        35000
           524305        THURSTON          WILLIAM,NORAH       46200
           524413          GOMEZ            JUAN,BLANCA        82300
           524425          AVILA           EMMA,ANTONIO        11900
           524645         SILADY            FRED,SHARON        63600
           524694          NIXON          MARION,BARBARA       50000
           524713         AL TAAN              HAKIM           40000
           525289         EDWARDS             L. JEAN         100000
           525433        CAMPBELL           STEVEN,MARY        24000
           525512        LY/HOANG            NHUT/THUY         88500
           526909      GYULNAZARIAN         GRANT,IRINA        24300
           531440         QUEZADA           ALFRED,ANA        200000
           531598        HUCKVALE         DONALD,SHANNON       61000
           533276          BONEY           SHON,HEATHER        56000
           533410        CALDWELL            J.,MARIA          90600
           534003     WHITE/SHARPLESS      JONATHAN/LYNN       26500
           490039        CLEVENGER            THOMAS           12600
           491916          SHAMY               JERI            10100
           494203         MENDOZA            TIRSO A.          50000
           498745          RANT           KAZIMIERZ,MARZE      10100
           498772          SHAMY               JERI            10500
           499398        GIBBS/MAY         ROBERT,JANIS        37800
           500215       PRODROMIDES         HARRY,LINDA        50000 



                                Page 94 of 97

<PAGE>

 

           501082         DESILVA         DAVID,SVETLANA       12500
           501084         DESILVA         DAVID,SVETLANA       12000
           503470        CHAN/CHAN         CHARLES/DAVID       21700
           505861       SANFORD/VEST      GEOFFREY/DONNA       41000
           505926         GILBERT          GREGORY,MARY        25600
           506301         NEGRETE          CARLOS,SANDRA       13300
           506310         BAROUGH           JACK,CELIA         29500
           510598          CHAN               CHARLES          23600
           510661         DUBOIS           CRAIG,SANDRA        28000
           511095        REYNOLDS         JERRY,CONSTANCE      11000
           511234         DE LUCA         JOSEPH,BARBARA       16500
           490379        BASSIGNAN             GARY            17850
           498949         O'BRIEN          CHESTER,NORMA       52200
           499422         SANADA            PAUL,AILEEN        20000
           499569       OCCHIPINTI         JOHN,CYNTHIA        48000
           499817           TOM             RONALD,ANNA       100000
           499936          KEMP             ALAN,DAINA         50000
           500200      HARRIS/HARRIS        IAN/VIRGINIA        25600
           500226     FERNANDES/D'CUN      ROQUE/BOJANE        50000
           500343         STANTON             JOAN E.          45000
           502142       PALAZUELOS            ANNETTE          15800
           502302         PERETZ          CARROLL,MIRIAM       32400
           502602         SIGLIN            LESTER,MARY        30000
           504932        KHURSHEED            WAJEEH           18000
           504989         KAUFMAN           PAUL,SHARI         38500
           505729          LOWY                MARC            22500
           505733     CHEBAN/GOROVETS      MIKHAIL,ASYA        63000
           505875         MOTELL            MARK,DEBBIE        75500
           505914       PAROISSIEN            JEANNE           42000
           507164        SCHLEIGER             GRANT           41500
           507178        ARCHULETA            DAVID J          20000
           509960         KIMBRO              CHRISTY          65600
           510132         SHELLEY            JACQUELYN         24600
           510723       SAINT-PAUL        PHILIPPE,CARLA       34500
           510781         GILMAN            MARTHA,PAUL        10000
           512492        WADLEIGH         JO ANN,KENNETH       55000
           514522         VELONA           CHARLES,MARY        59700
           515934         FISHER           MICHAEL,NANET       39900
           518792      LEE/SULLIVAN       ANTHONY/STEVEN       46900
           524161          BAKER            HARLAN,REA         47900
           525050        PENN/MLOT         MARK/GREGORY        75000
           525595         VEREEKE          JAMES,SHRILEY       65000
           531382       EVANS/EVANS       CHERYL/CHARLETO      37000
           489934        CASANOVA         MICHAEL/ANTHONY      10100
           490255        BASSIGNAN           GARY,RUTH         27000
           509796         FINKLE               HUGH            29800
           512648         KRUGLOV            MARGARET          14000

           512808        KIMELMAN             MICHAEL          35300
           513128        MCDONALD             MICHAEL          23400
           513248          SERNA            IRMA,ERNEST        50000
           514880         ALVAREZ             SANTOS           26400
           515069         BENNETT              BRIAN           26200
           515127          OSMAN           DAVE,COLLEEN        27000 
           515515         YEOMANS            JEANNINE          78000 
        
                                Page 95 of 97

<PAGE>

 

           516621          SMITH              REBECCA          12600
           519053         ANDREWS          STEPHYN,DEVA        31900
           520241         CALDERA           JOSE,GLORIA        11000
           520949         PATTON          ROBERT/PATRICIA      50000
           520950         PATTON          ROBERT/PATRICIA      50000
           521210        LATRONICO        GARY,CHRISTINE       32500
           524098          COKOR          STEVEN,VIRGINIA      12800
           495268          RUSH            MICHAEL,JULIE       14000
           504611         ANDROY          ROBERT,JENNIFER     100000
           505855         SOKOLOW              NANCY           35000
           505868        REYNOLDS            FRANCINE         155000
           506189         ZVETINA           JOHN,CATHY         96000
           510916          BANKS           STEPHEN,KEIKO       63500
           512786      HICKEY/KLAMM        WILLIAM,LINDA      250000
           512955       VANDER VEEN         ARVIN,KAREN       100000
           513085         MURPHY            JAMES,RUTH         58000
           514967          DELIO              DAMIEN           50000
           515167         HORWITZ              MARK            92000
           515177     WILLIAMS/O'BRIE     KENNETH,LESLIE      198700
           516671         KENNEDY          DAVID,CYNTHIA       14500
           517534          DARIO            WILLIAM P.         99000
           518241         NEWPORT              KAREN           15800
           518403           HOY            WAYNE,GORANKA       43100
           518825          SMITH          ALLAN,MYLLICENT      27000
           518879         CAMILLO         HANSEL,MARILTN       94000
           518913          DYAS            WILLIE,VIOLA        71200
           519915          MILES           BRETT,MADELON       50000
           520051       CLARKE/OATH       ROBERT/KATHERIN      80000
           520099         BRENNAN              ERICK           39800
           520154         HONNEN                GIA            45000
           520594           LEE             ROBERT,ANNE       129000
           520846         LAWSON           CRAIG,THERESE       70600
           524046          HERR            STEVEN,TAMMY        50000
           525080         CUTLER          RAYMOND,CAROLYN      94000
           525291        MITCHELL             CHARLES          80000
           525664          NASH                GREG            59000
           531905          SOUZA            LARRY,KAREN        17400
           533374         BARRETT         SAXTON,MERRILL       93500
           506498         ROSEMAN             STEVEN           39400
           481397         KRUEGER             CHANEL           21600

           506164          NASON              KRISTIN          36700
           507969        SCHEMBRI               JOE            55400
           512045         COOPER          CHRISTOPHER,PAT      62000
           515457         MONDAY           MARK,THERESA        49200
           518607          SAHA            SUBAL,APARNA       184800
           527214         NISHIDA              TAMMY           40100
           503289          WOOD           RICHARD,LAURIE       75000
           510991         COLEMAN          DENNIS,SALLY        98600
           512299        STOCKWELL        LAWRENCE,ANNET      100300
           519118     IMPERIAL,MAHRON     JOANNE,MATTHEW      190000
           520648        FLANIGAN             JOSEPH           55500
           520822     SASSONE/SENATOR     FRANCIS/PAMELA       39100
           521969        BOGENHOLM            VANESSA          19000
           524008           KAU           RICHARD,BONNIE       90000


                                Page 96 of 97

<PAGE>

 

           525434         SLEIGHT         RICHARD,SHARON       93700
           498034         WHEELER          DELBERT/ETHEL       18900
           508347        MARTINEZ           JUAN,CARMEN        12000
           521982         MALLADI         SRINIVAS,PADMAJ      50000
           526978         MANAKA              TIMOTHY          34500
                                                             259782577


                                Page 97 of 97





<PAGE>




                                                            EXHIBIT B
                                                            ---------
                          FORM OF OPINION OF COUNSEL
                     WITH RESPECT TO SECTION 3.11 OF THE
                         SALE AND SERVICING AGREEMENT

                  The opinions set forth below may be subject to all the
qualifications, assumptions, limitations and exceptions taken or made in
the opinions of counsel to the Company delivered on the Closing Date.
Unless otherwise indicated, all capitalized terms used herein shall have
the meanings ascribed to them in the Sale and Servicing Agreement dated as of
August 1, 1997 among Headlands Mortgage Company (the "Company" and the
"Servicer"), Headlands Mortgage Securities Inc. (the "Sponsor") and The
First National Bank of Chicago, as Indenture Trustee.  Terms used but not
defined herein shall have the meaning given to such terms in the
above-referenced Sale and Servicing Agreement.

         1.  the Indenture Trustee has a valid perfected first priority
             security interest with respect to the Sponsor's right, title and
             interest in and to the HELOCs (including all Subsequent HELOCs
             and Eligible Substitute HELOCs).


                                     B-1


<PAGE>

           
                                                         EXHIBIT C-1
                                                         -----------

                            OFFICER'S CERTIFICATE
                            ---------------------

                REQUEST BY THE SERVICER FOR PERMANENT RELEASE
                         OF HELOCs AND MORTGAGE FILE
                        ------------------------------

TO:      The First National Bank of Chicago,
           as Indenture Trustee
         One North State Street, 9th Floor
         Chicago, Illinois 60602
         Attention: Corporate Trust Office

Gentlemen:

                  In connection with the payment in full of the HELOCs held by
you as Indenture Trustee, under the Sale and Servicing Agreement dated as of
August 1, 1997 among Headlands Mortgage Company, as Servicer, Headlands Mortgage
Securities Inc., as Sponsor, and you, as Indenture Trustee, the undersigned
requests the release of the HELOCs and the Mortgage Files for the HELOCs
identified in the schedule attached to this Request.

                  The undersigned hereby certifies that any and all payments
received on the HELOCs identified in the schedule attached to this Request which
are required to be deposited in the Collection Account pursuant to Section 3.02
of such Sale and Servicing Agreement have been so deposited.




                                                     HEADLANDS MORTGAGE COMPANY,

                                                      as Servicer

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

ACKNOWLEDGED BY:

THE FIRST NATIONAL BANK OF CHICAGO,
  as Indenture Trustee

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

                                    C-1-1


<PAGE>

                                                          EXHIBIT C-2
                                                          -----------

                            OFFICER'S CERTIFICATE
                            ---------------------

                REQUEST BY THE SERVICER FOR TEMPORARY RELEASE
                         OF HELOCs AND MORTGAGE FILES

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

TO:      The First National Bank of Chicago,
           as Indenture Trustee
         One North State Street, 9th Floor
         Chicago, Illinois 60602
         Attention: Corporate Trust Office

Gentlemen:

                  In connection with the administration of the HELOCs held by
you as Indenture Trustee, under the Sale and Servicing Agreement dated as of
August 1, 1997 among Headlands Mortgage Company, as Servicer, Headlands Mortgage
Securities Inc., as Sponsor, and you, as Indenture Trustee, the undersigned
requests the temporary release of the HELOCs and the related Mortgage Files for
the HELOCs identified in the schedule attached to this Request.

                                                     HEADLANDS MORTGAGE COMPANY,
                                                      as Servicer

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

ACKNOWLEDGED BY:

THE FIRST NATIONAL BANK OF CHICAGO,
  as Indenture Trustee

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

                                    C-2-1



<PAGE>

                                                              EXHIBIT D
                                                              ----------

                        FORM OF CREDIT LINE AGREEMENT



                                     D-1





<PAGE>

                 CAPITAL MARKETS ASSURANCE CORPORATION

                              SURETY BOND

                            August 21, 1997


                                                Surety Bond No. SB120-15

Re:                                Headlands Home Equity Loan Trust 1997-1
                                   (the "Trust") Revolving Home Equity Loan
                                   Asset-Backed Notes, Series 1997-1, Class A
                                   (the "Class A Notes") and Class S (the "Class
                                   S Notes").

Insured Obligation:                Obligation of the Trust to pay principal on 
                                   the Class A Notes, plus Class A Note Interest
                                   and Class S Note Interest.

Beneficiary:                       The First National Bank of Chicago, as
                                   indenture trustee of the Trust (together with
                                   any successor indenture trustee duly 
   qualified under the Indenture, the "Indenture
                                   Trustee"), for the benefit of the Class A and
                                   the Class S Noteholders.


     CAPITAL MARKETS ASSURANCE CORPORATION ("CapMAC"), in consideration of the
payment of the premium and subject to the terms of this surety bond (the "Surety
Bond"), does hereby unconditionally and irrevocably guarantee to the
Beneficiary, payment of the Insured Obligation. CapMAC agrees to pay to the
Beneficiary, an amount euqal to the sum of:


          (a) for any Distribution Date, an amount equal to the amount by which
    the sum of (i) Class A Note Interest up to the Class A Interest Payment Cap
    payable pursuant to Section 8.3(a)(i) under the Indenture, and (ii) Class S
    Note Interest payable pursuant to Section 8.3(a)(ii) under the Indenture
    exceeds (ii) the sum of (A) Noteholders' Interest Collections on deposit in
    the Collection Account (after giving effect to (x) the deposit thereto of
    all investment earnings on deposit in the Funding Account and (y) the
    reallocation of Certificateholders' Available Funds pursuant to 8.3(c)), (B)
    amounts transferred from the Deferred Interest Account pursuant to Section
    8.8 of the Indenture on such Distribution Date and (C) all amounts on
    deposit in the Spread Account on such Distribution Date;

<PAGE>

         (b) for any Distribution Date on which the Certificateholders'
    Subordinated Amount has been reduced to zero, the lesser of (i) the amount,
    if any, by which the Class A Note Principal Balance after giving effect to
    all other amounts allocable and distributable to principal on the Class A

    Notes on such Distribution Date, including withdrawal of amounts from the
    Spread Account, exceeds the Invested Amount after giving effect to the
    allocation of all amounts in reduction thereof as of the date immediately
    following such Distribution Date, and (ii) the Net Insured Principal Amount
    (as defined below) on such Distribution Date, and

         (c) on the Distribution Date in August 2024 (the "Final Distribution
    Date"), the lessor of (i) the amount if any by which the Class A Note
    Principal Balance (after giving effect to all other amounts allocable to and
    distributable as principal on the Class A Notes on such Distribution Date)
    exceeds the sum of the amounts on deposit in the Collection Account
    available to be distributed to the Class A Noteholders pursuant to Section
    8.3(b) of the Indenture with respect to such Final Distribution Date, and
    (ii) the Net Insured Principal Amount.


provided, however, that in no event shall the aggregate amount of payments made
hereunder in respect of the principal of the Class A Notes exceed the Insured
Principal Amount (as defined below).

     Capitalized terms used herein and not otherwise defined herein shall have
the meanings assigned to them in the Indenture dated as of August 1, 1997 (the
"Indenture") by and between the Trust and the Indenture Trustee.

     "Class A Interest Payment Cap" means, with respect to any Distribution
Date, an amount equal to accrued interest on the Class A Note Principal Balance 
for the related Interest Period at the Maximum Rate.

     "Insolvency Proceeding" means the commencement, after the date hereof, of
any bankruptcy, insolvency, readjustment of debt reorganization, marshalling of
assets and liabilities or similar proceedings by or against any Person or the
commencement, after the date hereof, of any proceedings by or against any Person
for the winding up or liquidation of its affairs, or the consent after the date
hereof to the appointment of a trustee, conservator, receiver or liquidator in
any bankruptcy, insolvency, readjustment of debt, marshalling of assets,
reorganization and liabilities or similar proceedings of or relating to any
Person.

     "Insured Principal Amount" means the Original Class A Note Principal
Balance.

     "Net Insured Principal Amount" means on any day an amount equal to the
Insured Principal Amount less the sum of: (i) the aggregate of all amounts
theretofore paid by CapMAC in respect of principal of the Class A Notes pursuant
to all Notices for Payment (as defined below) hereunder and (ii) the aggregate
of all amounts heretofore withdrawn from the Spread Account in respect of
payments of the principal of the Class A Notes.

                                       2

<PAGE>
         CapMAC will pay or cause to be paid to the Beneficiary, irrevocably and
unconditionally and without the prior assertion of any defenses to payment,
including fraud in inducement or fact, the amount demanded in a Notice for

Payment, not to exceed the sum of (i) the Net Insured Principal Amount on the
Distribution Date relating to the Notice for Payment, and (ii) the amount
calculated pursuant to clause (a) of the first paragraph of this Surety Bond for
the Distribution Date relating to the Notice for Payment, in immediately
available funds on the later of (a) 11:00 a.m. New York City time on the
Business Day immediately preceding a Distribution Date and, (b) 11:00 a.m. New
York City time on the Business Day next succeeding presentation to CapMAC (as
hereinafter provided) of a notice for payment in the form of Exhibit A hereto
("Notice for Payment"), appropriately completed and executed by the Beneficiary.

         A Notice for Payment under this Surety Bond must be received by CapMAC
by 2:00 p.m. New York City time on any Business Day by (i) delivery of the
original Notice for Payment to CapMAC as its address set forth below, or (ii)
facsimile transmission of the original Notice for Payment to CapMAC at its
facsimile number set forth below. If presentation is made by facsimile
transmission, the Beneficiary shall (i) simultaneously confirm transmission by
telephone to CapMAC at its telephone number set forth below, and (ii) as soon as
reasonably practicable, deliver the original Notice for Payment to CapMAC at its
address set forth below. Any Notice for Payment received by CapMAC after 2:00
p.m. New York City time, on a Business Day, or on any day that is not a Business
Day, will be deemed to be received by CapMAC at 9:00 a.m., New York time, on the
next succeeding Business Day.

         Subject to the foregoing, if the payment of any amount guaranteed
pursuant to paragraphs (a), (b) or (c) above is voided (a "Preference Event")
under any applicable bankruptcy, insolvency, receivership or similar law in an
Insolvency Proceeding, and, as a result of such a Preference Event, the
Beneficiary or a Class A or Class S Noteholder is required to return such voided
payment, or any portion of such voided payment, made in respect of the Class A
or Class S Notes (the "Avoided Payment"), CapMAC will pay on the guarantee
described in clauses (a), (b) and (c) of the first paragraph of this Surety
Bond, an amount equal to such Avoided Payment, irrevocably, absolutely and
unconditional and without the assertion of any defenses to payment, including
fraud in the inducement or fact or any other circumstances that would have the
effect of discharging a surety in law or in equity, upon receipt by CapMAC from
the Beneficiary of (A) a certified copy of a final order of a court exercising
jurisdiction in such Insolvency Proceeding to the effect that the Beneficiary is
required to return any such payment or portion thereof prior to the Surety Bond
Termination Date (as defined below) because such payment was voided under
applicable law, with respect to which order the appeal period had expired
without an appeal having been filed (the "Final Order"), (B) a certificate of
the Indenture Trustee on behalf of the Class A Noteholders and the Class S
Noteholders that the Final Order has been entered and is not subject to any
stay, (C) an assignment, in form reasonably satisfactory to CapMAC, irrevocably
assigning to CapMAC all rights and claims of such Beneficiary or a Class A or
Class S Noteholder relating to or arising under such Avoided Payment and (D) a
Notice for Payment in the form of Exhibit A hereto appropriately completed and
executed by the Beneficiary. Such payment shall be disbursed to the receiver,
conservator, debtor-in-possession or trustee in bankruptcy named in the Final
Order and not to the Beneficiary directly.
                                      3
<PAGE>

         Notwithstanding the foregoing, in no event shall CapMAC be obligated to

make any payment in respect of any Avoided Payment, which payment represents a
payment of principal amount of the Class A Notes, prior to the time CapMAC would
have been required to make a payment in respect of principal pursuant to clauses
(b) or (c) of the first paragraph of this Surety Bond.

         CapMAC hereby waives and agrees not to assert any and all rights to
require the Beneficiary to make demand on or to proceed against any person,
party or security prior to demanding payment under this Surety Bond.

         No defenses, set-offs and counterclaims of any kind available to CapMAC
so as to deny payment of any amount due in respect of this Surety Bond will be
valid and CapMAC hereby waives and agrees not to assert any and all such
defenses, set-offs and counterclaims, including, without limitation, any such
rights acquired by subrogation, assignment or otherwise.

         Any rights of subrogation acquired by CapMAC as a result of any payment
made under this Surety Bond shall, in all respects, be subordinate and junior in
right of payment to the prior indefeasible payment in full of all amounts due
the Indenture Trustee on account of payments due under the Class A and Class S
Notes.

         This Surety Bond is neither transferable nor assignable except, in 
whole but not in part, to a successor Indenture Trustee duly appointed and
qualified under the Indenture. Such transfer and assignment shall be effective
upon receipt by CapMAC of a copy of the instrument effecting such transfer and
assignment signed by the transferor and by the transferee, and a certificate,
properly completed and signed by the transferor and the transferee, in the form
of Exhibit C hereto (which shall be conclusive evidence of such transfer and
assignment), and, in such case, the transferee instead of the transferor shall,
without the necessity of further action, be entitled to all the benefits of and
rights under this Surety Bond in the transferor's place, provided that, in such
case, the Notice for Payment presented hereunder shall be a certificate of the
transferee and shall be signed by one who states therein that he is a duly
authorized officer of the transferee.

         All notices, presentations, transmissions, deliveries and
communications made by the Beneficiary to CapMAC to this Surety Bond shall
specifically refer to the number of this Surety Bond and shall be made to CapMAC
at:

         Capital Markets Assurance Corporation
         885 Third Avenue, 14th Floor
         New York, N.Y. 10022

         Attention:  Managing Director,
                        Credit Enhancement
         Telephone: (212)891-4271
         Facsimile: (212)755-5462

                                      4


<PAGE>


or such other address, officer, telephone number or facsimile number as CapMAC
may designate to the Beneficiary in writing from time to time. Each such 
notice, presentation, delivery and communication shall be effective only upon
actual receipt by CapMAC.

     The obligations of CapMAC under this Surety Bond are irrevocable, primary,
absolute and unconditional (subject to the terms and conditions hereof) and
neither the failure of the Indenture Trustee, the Sponsor, the Servicer, the
Company or any other person, to perform any covenant or obligation in favor of
CapMAC (or otherwise), nor the failure or omission to make a demand permitted
hereunder, nor the commencement of any bankruptcy, debtor or other insolvency
proceeding by or against the Indenture Trustee, the Sponsor, the Servicer, the
Company or any other person shall in any way affect or limit CapMAC's
obligations under this Surety Bond. If an action or proceeding to enforce this
Surety Bond is brought, the Beneficiary shall be entitled to recover from CapMAC
costs and expenses reasonably incurred, including without limitation reasonable
fees and expenses of counsel.

     There shall be no acceleration payment due under this Surety Bond unless
such acceleration is at the sole option of CapMAC.

     This Surety Bond and the obligations of CapMAC hereunder shall terminate
on the day (the "Surety Bond Termination Date") on which the earlier of the
following occurs: (i) the date on which CapMAC shall have paid in full the
Insured Obligation, and (ii) the date that is one year and one day following the
earliest to occur of (a) the date that CapMAC receives written notice from the
Indenture Trustee, substantially in the form of Exhibit B hereto, stating that
the termination of the Trust has occurred, (b) the Distribution Date occurring
in August 2024, and (c) the Distribution Date upon which the later of the final
distribution on the Class A Notes and the Class S Notes is made, provided
further that, if an Insolvency Proceeding is existing by or against the Sponsor,
the Servicer, the Company or the Trust, during the one year and one day period
set forth at clause (ii) above, then this Surety Bond and CapMAC's obligations
hereunder shall terminate on the later of (a) date of the conclusion or
dismissal of such Insolvency Proceeding without continuing jurisdiction by the
court in such Insolvency Proceeding and (b) the date on which CapMAC has made
all payments required hereunder in respect of Avoided Payments.

     This Surety Bond shall be returned to CapMAC on the Surety Bond
Termination Date.

     This Surety Bond is not covered by the property/casualty insurance fund
specified in Article Seventy-six of the New York State insurance law.

                                      5     


<PAGE>

     This Surety Bond sets forth in full the undertaking of CapMAC, and shall
not be modified, altered or affected by any other agreement or instrument,
including any modification or amendment to any other agreement or instrument, or
by the merger, consolidation or dissolution of the Trust or any other Person and
may not be cancelled or revoked prior to the time it is terminated in accordance
with the express terms hereof.

     THIS SURETY BOND SHALL BE GOVERNED BY THE LAWS OF THE STATE OF NEW YORK.

     IN WITNESS WHEREOF, CapMAC has caused this Surety Bond to be executed on
the date first written above.


                                        CAPITAL MARKETS ASSURANCE CORPORATION


                                        By: /s/ Scott Mangan
                                            --------------------------
                                            Name:  Scott Mangan
                                            Title: Vice President


                                        By: /s/ A.M. Croyli
                                            -------------------------- 
                                            Name:  A.M. Croyli
                                            Title: Authorized Producer
     

<PAGE>


                                            EXHIBIT A to Surety Bond No. SB12015


Capital Markets Assurance Corporation
885 Third Avenue
New York, New York 10022
Attention: Managing Director,
           Credit Enhancement



                             NOTICE FOR PAYMENT
                       UNDER SURETY BOND NO. SB12015

The undersigned individual, a duly authorized officer of                      ,
as Indenture Trustee (the "Indenture Trustee"), hereby certifies to Capital
Markets Assurance Corporation ("CapMAC"), with reference to the Surety Bond
dated August 21, 1997 (the "Surety Bond"), as follows:

      1. The Indenture Trustee is the Indenture Trustee under the Indenture,
dated as of August 1, 1997, by and between the Trust and the Indenture Trustee
(the "Indenture") and the Beneficiary under the Surety Bond.

      2. The Indenture Trustee is entitled to make a demand under the Surety
Bond pursuant to the provisions of the Indenture and the Sale and Servicing
Agreement.

      3. This notice relates to the [insert date] Distribution Date. The Net
Insured Principal Amount for such Distribution Date is $           .

      4. The Beneficiary demands payment of $         , which is the amount
calculated pursuant to clause(s) [(a)] and/or [(b)] and/or [(c)] of the first
paragraph of the Surety Bond for such Distribution Date. Such amount is the
amount the Indenture Trustee is entitled to demand pursuant to the Indenture and
the Sale and Servicing Agreement.

      5. $           of the draw referred to in item 4 above relates to the 
Guaranteed Principal Distribution Amount.

      6. $           of the draw referred to in item 4 above relates to the 
Class A Note Interest.

      7. $           of the draw referred to in item 4 above relates to the 
Class S Note Interest.

      8. The amount demanded is to be paid in immediately available funds to 
                 Account No.              .


<PAGE>


Capitalized terms used herein and not otherwise defined herein shall have the
meanings assigned to them in the Indeture and the Surety Bond, as the case may
be.

IN WITNESS WHEREOF, this notice has been executed this      day of            , 
    .


                                      ____________________, as Indenture Trustee


                                      By: _____________________________________
                                          Name:
                                          Title:



<PAGE>

                                EXHIBIT B to Surety Bond No. SB12015

Capital Markets Assurance Corporation
885 Third Avenue
New York, New York 10022

Attention: Managing Director,
               Credit Enhancement


Dear Sirs:

         Reference is made to that certain Surety Bond No. SB12015 dated August
21, 1997 which has been issued by Capital Markets Assurance Corporation in favor
of ____________, as Indenture Trustee.

         The undersigned hereby certifies and confirms that the Trust has
terminated in accordance with the terms of the Sale and Servicing Agreement and
the date of such termination has occurred on _________________.

         The original of the Surety Bond is enclosed herewith.


                                                  [Name of Indenture Trustee or
                                                  Transferee]



                                                  By: _________________________
                                                      Name:
                                                      Title:


<PAGE>
 
                                EXHIBIT C to Surety Bond No. SB12015

Capital Markets Assurance Corporation
885 Third Avenue
New York, New York 10022

Attention: Managing Director,
               Credit Enhancement


Dear Sirs:

         Reference is made to that certain Surety Bond No. SB12015 dated August
21, 1997 (the "Surety Bond") which has been issued by Capital Markets  Assurance
Corporation in favor of ____________, as Indenture Trustee.

         The undersigned [Name of Transferor] has transferred and assigned (and
hereby confirms to you said transfer and assignment) all of its rights in and
under said Surety Bond to [Name of Transferee] and confirms that [Name of
Transferor] no longer has any rights under or interest in said Surety Bond.

         Transferor and Transferee have indicated on the face of said Surety
Bond that it has been transferred and assigned to Transferee.

         Transferee hereby certifies that it is a duly authorized transferee
under the terms of said Surety Bond and is accordingly entitled upon
presentation of the document(s) called for therein, to receive payment
thereunder.


[Name of Transferor]



By: ___________________
[Name and Title of 
  Authorized Officer of
  Transferor]


[Name of Transferee]



By: _______________________
[Name and Title of 
  Authorized Officer of
  Transferee]



<PAGE>


                                                                 EXECUTION COPY


                            HELOC PURCHASE AGREEMENT

                                     Between

                           HEADLANDS MORTGAGE COMPANY,

                                    as Seller

                                       and

                       HEADLANDS MORTGAGE SECURITIES INC.,

                                  as Purchaser

                           Dated as of August 1, 1997


<PAGE>

                                Table of Contents

                                                                           Page

ARTICLE I                  Definitions......................................  1


ARTICLE II                 Procedures for Purchases of HELOCs;
                           Conditions Precedent; Settlements................  8

        Section 2.01.             Purchase and Sale.........................  8
        Section 2.02.             Delivery of Documents; Purchase of
                                  Initial HELOCs............................  8
        Section 2.03.             Delivery of Documents; Purchases of
                                  Subsequent HELOCs.........................  9
        Section 2.04.             Purchase Requests.........................  9
        Section 2.05.             Survival of Representations............... 10
        Section 2.06.             Proceeds of HELOCs........................ 10
        Section 2.07.             Defective HELOCs.......................... 10

ARTICLE III  ............................................................... 11

        Section 3.01.             Intent of Parties; Security
                                  Interest.................................. 11

ARTICLE IV                 Representations and Warranties................... 11

        Section 4.01.             Representations and Warranties
                                  of Seller................................. 11
        Section 4.02.             Representations and Warranties
                                  Regarding HELOCs.......................... 13
        Section 4.03.             Representations and Warranties
                                  of Purchaser.............................. 21
        Section 4.04.             Remedies for Breach of Representations
                                  and Warranties; Repurchase
                                  Obligation................................ 22

ARTICLE V                  Covenants and Warranties of Seller............... 24

        Section 5.01.             Affirmative Covenants..................... 24
        Section 5.02.             Negative Covenants........................ 26

ARTICLE VI                 Sale of HELOCs from the Purchaser
                           to the Trust..................................... 26

        Section 6.01.             Sale and Servicing Agreement.............. 26

ARTICLE VII                Seller's Servicing Obligations................... 28

        Section 7.01.      ................................................. 28

ARTICLE VIII               Fees and other Costs............................. 28


        Section 8.01.             Fees and Expenses......................... 28

<PAGE>

ARTICLE IX                 Termination;  Additional Remedies................ 29

        Section 9.01.             Termination of Commitment
                                  to Purchase............................... 29
        Section 9.02.             Additional Remedies....................... 29

ARTICLE X                  Payment of Purchase Price........................ 30

        Section 10.01.            Purchase Price Payments................... 30
        Section 10.02.            The Purchaser Note........................ 30

ARTICLE XI                 Confidentiality.................................. 31

ARTICLE XII                Term............................................. 32

ARTICLE XIII               Exclusive Benefit of Parties;
                           Assignment....................................... 32

ARTICLE XIV                Amendment; Waivers............................... 32

ARTICLE XV                 Execution in Counterparts........................ 32

ARTICLE XVI                Effect of Invalidity of Provisions............... 33

ARTICLE XVII               Governing Law.................................... 33

ARTICLE XVIII              Notices.......................................... 33

ARTICLE XIX                Entire Agreement................................. 33

ARTICLE XX                 Indemnities...................................... 34

ARTICLE XXI                RESPA Obligations................................ 35

ARTICLE XXII               Survival......................................... 35

ARTICLE XXIII              Right of Set-off................................. 36

ARTICLE XXIV               Consent to Service............................... 36

ARTICLE XXV                Submission to Jurisdiction; Waiver
                           of Trial by Jury................................. 36

ARTICLE XXVI               Construction..................................... 37

ARTICLE XXVII              Further Agreements............................... 37


<PAGE>




                  HELOC PURCHASE AGREEMENT ("Agreement") dated as of August 1,
1997 between Headlands Mortgage Company, a California S-corporation ("Seller"),
and Headlands Mortgage Securities Inc., a Delaware corporation ("Purchaser").

                  WHEREAS, Seller desires to sell from time to time to Purchaser
the Initial HELOCs and Subsequent HELOCs (each as hereinafter defined), and
Purchaser desires to purchase such Initial HELOCs and Subsequent HELOCs, each in
accordance with the terms and conditions set forth in this Agreement.

                  NOW, THEREFORE, the parties, in consideration of good and
valuable consideration, the receipt and sufficiency of which is hereby
acknowledged, and intending to be legally bound, hereby agree as follows:

                                    ARTICLE I

                                   Definitions

                  Capitalized terms not defined herein shall have the meanings
set forth in the Sale and Servicing Agreement. As used in this Agreement, the
following terms shall have the following meanings:

                  "Additional Balance":  As to any HELOC and day, the
aggregate amount of all Draws conveyed to the Trust pursuant to Section 
2.01 of the Sale and Servicing Agreement.

                  "Asset Balance": As to any HELOC, other than a Liquidated
HELOC, and day, the related Cut-Off Date Asset Balance, plus, any Additional
Balance in respect of such HELOC minus (ii) all collections credited as
principal against the Asset Balance of any such HELOC in accordance with the
related Loan Agreement. For purposes of this definition, a Liquidated HELOC
shall be deemed to have an Asset Balance equal to the Asset Balance of the
related HELOC immediately prior to the final recovery of related Liquidation
Proceeds and an Asset Balance of zero thereafter.

                  "Assignment of Mortgage": With respect to any Mortgage, an
assignment, notice of transfer or equivalent instrument, in recordable form,
sufficient under the laws of the jurisdiction in which the related Mortgaged
Property is located to reflect the sale of the Mortgage to the Trust, which
assignment, notice of transfer or equivalent instrument may be in the form of
one or more blanket assignments covering the HELOC secured by Mortgaged
Properties located in the same jurisdiction.

                  "Business Day":  A day on which banks are open for
business in New York, California or Delaware and on which


<PAGE>




dealings in United States dollars are carried on in the London interbank market.

                  "Class A Note":  Any note executed and authenticated
by the Indenture Trustee substantially in the form set forth in Exhibit A 
to the Indenture.

                  "Class A Noteholder":  The holder of a Class A Note.

                  "Class S Note":  Any note executed and authenticated
by the Indenture Trustee substantially in the form set forth

in Exhibit B to the Indenture.

                  "Class S Noteholder":  The holder of a Class S Note.

                  "Closing Date":  August 21, 1997.

                  "Collateral":  As defined in Article III hereof.

                  "Collection Account":  The custodial account or accounts 
created and maintained for the benefit of the Noteholders and the Credit 
Enhancer pursuant to Section 3.02(b) of the Sale and Servicing Agreement. 
The Collection Account shall be an Eligible Account.

                  "Collection Period":  With respect to any Distribution Date 
and any HELOC, the calendar month preceding such Distribution Date.

                  "Credit Line Agreement": With respect to any HELOC, all of the
Seller's rights under the related credit line account agreement and promissory
note executed by the related Mortgagor and any amendment or modification thereof
but none of the Seller's obligations thereunder.

                  "Cut-Off Date":  With respect to each Initial HELOC, July 31, 
1997 and with respect to each Subsequent HELOC, the date on which such 
Subsequent HELOC was transferred to the Trust.

                  "Cut-Off Date Asset Balance":  With respect to any HELOC, 
the unpaid principal balance thereof as of the Cut-Off Date.

                  "Distribution Date": The fifteenth day of each month, or if
such day is not a Business Day, then the next Business Day, beginning in the
month immediately following the month of the initial issuance of the Class A and
Class S Notes.

                  "Due Date":  The twenty-fifth day of the month.

                                      2


<PAGE>




                  "Draw":  An additional borrowing by the Mortgagor
subsequent to the Cut-Off Date in accordance with the related Mortgage Note.

                  "Event of Termination":  As defined in Article IX
hereof.

                  "FHA":  The Federal Housing Administration or its
successors in interest.

                  "FHLMC":  The Federal Home Loan Mortgage Corporation
or its successors in interest.

                  "FNMA":  The Federal National Mortgage Association
or its successors in interest.

                  "GAAP":  means generally accepted accounting
principles, consistently applied.

                  "HELOC": The adjustable rate home equity revolving credit line
loans sold by the Seller to the Purchaser pursuant to this Agreement, as set
forth on the initial HELOC Schedule and all subsequent HELOC Schedules,
including any Subsequent HELOCs.

                  "HELOC File":  With respect to each HELOC:

                    (i)  the original Mortgage Note endorsed in blank;

                   (ii)  an original Assignment of Mortgage in blank in 
 recordable form;

                  (iii) the original recorded Mortgage or, if, in connection
         with any HELOC, the original recorded Mortgage with evidence of
         recording thereon cannot be delivered on or prior to the Closing Date
         (or the relevant Subsequent Transfer Date with respect to Subsequent
         HELOCs) because of a delay caused by the public recording office where
         such original Mortgage has been delivered for recordation or because
         such original Mortgage has been lost, the Seller shall deliver or cause
         to be delivered to the Purchaser, a true and correct copy of such
         Mortgage, together with (i) in the case of a delay caused by the public
         recording office, an Officer's Certificate of the Seller stating that
         such original Mortgage has been dispatched to the appropriate public
         recording official or (ii) in the case of an original Mortgage that has
         been lost, a certificate by the appropriate county recording office
         where such Mortgage is recorded;

                   (iv) if applicable, the original intervening assignments, if
         any ("Intervening Assignments"), with evidence of recording thereon,
         showing a complete chain

                                      3


<PAGE>




         of title to the Mortgage from the originator to the Indenture Trustee
         or, if any such original Intervening Assignment has not been returned
         from the applicable recording office or has been lost, a true and
         correct copy thereof, together with (i) in the case of a delay caused
         by the public recording office, an Officer's Certificate of the Seller
         stating that such original Intervening Assignment has been dispatched
         to the appropriate public recording official for recordation or (ii) in
         the case of an original Intervening Assignment that has been lost, a
         certificate by the appropriate county recording office where such
         Mortgage is recorded;

                    (v)  either a title policy, a title search or guaranty of 
         title with respect to the related Mortgaged Property;

                   (vi)  the original of any guaranty executed in connection 
         with the Mortgage Note;

                  (vii)  the original of each assumption, modification, 
         consolidation or substitution agreement; if any, relating to the 
         HELOC; and

             (viii)  any security agreement, chattel mortgage or equivalent 
         instrument executed in connection with the Mortgage;

provided, however, that if, as to any HELOC, (x) an optical image or other
representation of the related documents specified in clauses (i) through (viii)
above are enforceable in the relevant jurisdictions to the same extent as the
original of such document and (y) such optical image or other representation
does not impair the ability of an owner of such HELOC to transfer its interest
in such HELOC, and does not result in a reduction in the then current rating of
the Class A and Class S Notes, such optical image or other representation may be
transferred to the Purchaser in lieu of the physical documents specified above.

                  "HELOC Schedules": The schedule of Initial HELOCs attached
hereto as Schedule 1, and any additional HELOC Schedules in connection with the
transfer of any Subsequent HELOCs.

                  "HUD":  The United States Department of Housing and Urban 
Development.

                  "Indenture":  The Indenture dated as of August 1, 1997 
between the Issuer and the Indenture Trustee.

                  "Indenture Trustee":  The First National Bank of Chicago or 
any successor Indenture Trustee appointed in

                                      4


<PAGE>




accordance with the Indenture that has accepted such appointment in accordance
with the Indenture.

                  "Initial HELOC": Each HELOC transferred and assigned to the
Indenture Trustee on the Closing Date, together with any Eligible Substitute
HELOCs delivered for Defective HELOCs.

                  "Issuer":  Headlands Home Equity Loan Trust 1997-1.

                  "Liquidated HELOC": As to any Distribution Date, any HELOC in
respect of which the Servicer has determined, in accordance with the servicing
procedures specified herein, as of the end of the related Collection Period,
that all Liquidation Proceeds which it expects to recover with respect to the
disposition of such HELOC or the related REO have been recovered.

                  "Loan Rate":  As defined in the Sale and Servicing
Agreement.

                  "Losses": Any and all out-of-pocket losses, claims, damages,
liabilities or expenses (including reasonable attorneys' fees and disbursements)
directly incurred by any person specified in this Agreement, resulting from
transactions entered into under this Agreement (other than liability for taxes).
Losses must be accounted for and presented for reimbursement documented in
reasonable detail and within a reasonable time.

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

                  "Mortgage Note":  The Credit Line Agreement and related 
promissory note to which the related mortgagor agrees to pay the indebtedness 
evidenced thereby and secured by the related Mortgage.

                  "Mortgaged Property":  The underlying property, including 
any real property and improvements thereon, securing a HELOC.

                  "Mortgagor":  The obligor or obligors under a Loan Agreement.

                  "Officer's Certificate": A certificate signed by the
President, an Executive Vice President, a Senior Vice President, a Vice
President, an Assistant Vice President, the Treasurer, Assistant Treasurer,
Controller or Assistant Controller of the Seller or the Purchaser, as the case
may be.

                  "Original Pool Balance":  $192,924,110.37.

                                      5


<PAGE>




                  "Policy": The financial guaranty insurance policy number
SB12015, dated as of the Closing Date, issued by Capital Markets Assurance
Corporation to the Indenture Trustee for the benefit of the Class A and Class S
Noteholders.

                  "PUD":  A planned unit development.

                  "Purchase":  Any purchase of Subsequent HELOCs by Purchaser 
from Seller pursuant to the terms hereof and of the applicable Purchase Request.

                  "Purchase Date":  With respect to the Subsequent HELOCs, 
the Subsequent Transfer Date.

                  "Purchase Price": With respect to the Asset Balance of the
Initial HELOCs as of the Cut-Off Date (and any Eligible Substitute HELOC as of
the date delivered) 102.0%; with respect to the Asset Balances of all Additional
Balances and all Subsequent HELOCs 100%.

                  "Purchase Request":  A request for the purchase of 
Subsequent HELOCs in the form of Exhibit A hereto.

                  "Purchaser Note":  As defined in Section 10.02.

                  "Reference Bank":  Three major banks that are engaged in 
the London interbank market, as selected by the Purchaser.

                  "Reference Bank Rate": The arithmetic mean (rounded upwards,
if necessary, to the nearest one sixteenth of a percent) of the offered rates
for United States dollar deposits for one month which are offered by the
Reference Banks as of 11:00 a.m., London time, on the second Business Day prior
to the date of determination to prime banks in the London interbank market for a
period of one month.

                  "Related Documents":  As defined in Section 2.01 of the Sale 
and Servicing Agreement.

                  "REO":  A Mortgaged Property that is acquired by the Trust 
in foreclosure or by deed in lieu of foreclosure.

                  "Repurchase Price":  The sum of (a) product of (i) the 
outstanding principal balance of the related HELOC as of such date of 
repurchase and (ii) the related Purchase Price, plus (b) any accrued interest 
as of such date.

                  "Sale and Servicing Agreement":  The Sale and Servicing 
Agreement dated as of August 1, 1997 among the Seller, the Purchaser, the 
Issuer and the Indenture Trustee.

                  "SEC":  The Securities and Exchange Commission and any 
successor thereto.

                                      6



<PAGE>





                  "Servicer":  Headlands Mortgage Company, a closely-
held California corporation, any successor thereto and, after
its termination as Servicer, any successor hereunder.

                  "Shareholder's Equity": The aggregate "assets" of Seller less
the aggregate "liabilities" of Seller, with the term "asset" having the meaning
ascribed to such term by GAAP and the term "liabilities" being those obligations
or liabilities of the Seller which, in accordance with GAAP, would be included
on the liability side of the Seller's balance sheet.

                  "Sponsor": Headlands Mortgage Securities Inc.

                  "Subsequent HELOCs":  HELOCs sold by the Seller to the 
Purchaser on any Subsequent Transfer Date.

                  "Subsequent Transfer Date":  Any date on which the Seller 
transfers to the Purchaser Subsequent HELOCs in accordance with the Sale and 
Servicing Agreement.

                  "Termination Date":  The date of termination of the Trust 
in accordance with the Trust Agreement.

                  "Trust": The trust created by the Trust Agreement, the corpus
of which consists of the HELOCs, such other assets as shall from time to time be
identified as deposited in a Collection Account in accordance with the Sale and
Servicing Agreement (and with respect to the interest payments on the Initial
HELOCs, an amount equal to 25 days' interest on the Original Pool Balance,
calculated at the Weighted Average Loan Rate), property that secured a HELOC and
that has become REO, the rights of the Sponsor in certain hazard insurance
policies maintained by the Mortgagors or the Servicer in respect of the HELOCs,
the Policy, an assignment of certain rights of the Sponsor under this Agreement,
such assets as may be deposited from time to time in a funding account, rights
to certain amounts in a spread account and a deferred interest account and all
proceeds of each of the foregoing (exclusive of payments of accrued interest on
the HELOCs which are due on or prior to the Cut-Off Date).

                  "Trust Agreement":  The Trust Agreement dated as of August 1, 
1997 between the Sponsor and Wilmington Trust Company, as Owner Trustee.

                                      7


<PAGE>


                                   ARTICLE II

                       Procedures for Purchases of HELOCs;

                       Conditions Precedent; Settlements.

                  Section 2.01.  Purchase and Sale.  (a)  On the Closing 
Date in consideration for the Purchase Price the Seller hereby sells,
transfers, assigns, sets over and otherwise conveys to the Purchaser, without
recourse, all of its right, title and interest in and to (i) each Initial HELOC,
including its Asset Balance and all collections in respect thereof received on
or after the Cut-Off Date (excluding payments in respect of accrued interest due
prior to the Cut-Off Date and with respect to interest payments on the Initial
HELOCs, an amount equal to 25 days' interest on the Original Pool Balance,
calculated at the weighted average Loan Rate); (ii) property that secured an
Initial HELOC that is acquired by foreclosure or deed in lieu of foreclosure;
(iii) the Seller's rights under the hazard insurance policies and (iv) all
proceeds with respect to the foregoing.  From time to time, with respect to any
Subsequent HELOC, pursuant to the terms of this Agreement, Seller shall, on the
related Subsequent Transfer Date transfer, assign, set over and otherwise convey
to the Purchaser without recourse all of its right, title and interest in and to
the Asset Balances of the Subsequent HELOC and all collections in respect
thereof received after the Cut-Off Date for the Subsequent HELOC or, with
respect to any Additional Balances with respect thereto, on or after the date of
transfer to the Trust.

                  (b) Each such purchase with respect to the Subsequent HELOCs,
shall be initiated by Seller pursuant to the delivery to Purchaser of a Purchase
Request in the manner set forth in Section 2.04.

                  Section 2.02.  Delivery of Documents; Purchase of Initial 
HELOCs.  Prior to the purchase of Initial HELOCs:

                  (a) Seller shall have delivered to the Purchaser or any agent
         appointed by the Purchaser the HELOC File for each of the HELOCs.

                  (b)  Purchaser shall have received a HELOC Schedule
         pertaining to the related HELOCs.

                  (c) Purchaser shall have received copies of the resolutions of
         the Board of Directors of Seller, certified by its respective
         Secretary, approving this Agreement.

                  (d) Purchaser shall have received the Articles of
         Incorporation of Seller certified by the Secretary of State of the
         State of California.

                                      8


<PAGE>


                  (e) Purchaser shall have received a certificate of the
         Secretary or Assistant Secretary of Seller certifying (i) the names and
         signatures of the officers authorized on its behalf to execute this
         Agreement, and any other documents to be delivered by it hereunder and
         (ii) a copy of Seller's By-laws.


                  (f) Purchaser shall have received an opinion of counsel to
         Seller as to the due authorization, execution and delivery by the
         Seller of this Agreement and as to the validity and enforceability of
         the transfers contemplated hereunder and addressing such other matters
         as the Purchaser may reasonably request.

                  (g) Seller shall have instructed the applicable debtor,
         trustee, paying agent, authenticating agent, transfer agent, registrar,
         predecessor in interest, owner (if the HELOCs are in the form of a
         security agreement), or servicer, if any, in respect of the related
         HELOCs to reflect on their books and records the transfer of such
         HELOCs to Purchaser, as owner or secured party (if the HELOCs are in
         the form of a security agreement).

                  (h) Purchaser shall have received the most recent available
         standard servicing or lien reports in summary form, if any, with
         respect to all of the mortgages in Seller's portfolio similar to the
         HELOCs.

                  (i) The Purchaser shall be permitted to perform its standard
         loan review of each HELOC to be purchased.

                  (j) UCC-1 financing statements duly executed by Seller as
         debtor shall have been filed in California naming the Purchaser as
         secured party and the Indenture Trustee on behalf of the Trust as
         assignee.

                  Section 2.03. Delivery of Documents; Purchases of Subsequent
HELOCs. Prior to any purchase of Subsequent HELOCs after the purchase of Initial
HELOCs, the actions, conditions and deliveries specified in Section 2.02 shall
have been taken or made, as the case may be with respect to the Subsequent
HELOCs.

                  Section 2.04.  Purchase Requests.  Seller shall deliver to 
Purchaser a Purchase Request at least three Business Days prior to the proposed 
Purchase Date for any Purchase (unless otherwise agreed by the parties).  
Purchaser shall indicate its acceptance or declination of each Purchase Request
by completing the appropriate section of the Purchase Request and returning 
the copy thereof to Seller; provided, however, that Purchaser hereby agrees to 
accept each Purchase Request if all of the conditions to such Purchase 
provided for in this Agreement (including, without limitation, Section 2.02

                                      9


<PAGE>


hereof and the conditions with respect to the purchase of Subsequent HELOCs)
have been satisfied.

                  With respect to all Purchase Requests, if Purchaser does not
send a copy of a completed Purchase Request to Seller within at least three

Business Days prior to the proposed Purchase Date (five Business Days, if the
related Purchase Request was received by Purchaser at least two calendar weeks
prior to the proposed Purchase Date), Purchaser shall be deemed to have accepted
such Purchase Request. Each Purchase Request accepted by Purchaser shall be
irrevocable and binding on Purchaser and Seller. Seller shall indemnify
Purchaser and hold it harmless against any Losses incurred by Purchaser as a
result of any failure by Seller to timely deliver the Subsequent HELOCs subject
to such Purchase. On the applicable Purchase Date, the Purchaser shall pay
Seller the Purchase Price for the related Subsequent HELOCs against receipt of
the documents required to be delivered by Seller pursuant to Section 2.03.

                  Section 2.05.  Survival of Representations.  The terms and 
conditions of the purchase of each HELOC shall be as set forth in this 
Agreement.  Seller will be deemed on the Closing Date and on each Purchase 
Date to have made to Purchaser the representations and warranties set forth in
Article IV hereof and such representations and warranties of Seller shall be 
true and correct on and as of the Closing Date and on and as of such Purchase 
Date.  Each Purchase Request made by Seller shall be deemed to be a restatement 
of each of the covenants of Seller made pursuant to Article V of this
Agreement.  In addition, Seller shall reaffirm the representations and 
warranties contained in Article IV on the date of disposition of the HELOCs 
by the Purchaser pursuant to the Sale and Servicing Agreement.

                  Section 2.06. Proceeds of HELOCs. The transfer and sale hereby
of all of the Seller's right, title and interest in and to each HELOC shall
include all proceeds, products and profits derived therefrom, including, without
limitation, all scheduled payments of principal of and interest on such HELOCs
and other amounts due or payable or to become due or payable in respect thereof
and proceeds thereof, including, without limitation, all moneys, goods and other
tangible or intangible property received upon the liquidation or sale thereof,
except any payments in respect of accrued interest due prior to the Cut-Off Date
and with respect to interest payments on the Initial HELOCs, an amount equal to
25 days' interest on the Original Pool Balance, calculated at the weighted
average Loan Rate.

                  Section 2.07.  Defective HELOCs.  If any HELOC is 
re-transferred to the Purchaser pursuant to Section 2.03 of the Sale and 
Servicing Agreement, the Seller shall, at the Purchaser's option, either (a) 
repurchase such HELOC at the

                                      10


<PAGE>


Repurchase Price, or (b) provide an Eligible Substitute HELOC if the Seller has
any such loans available for sale at the time, subject to the terms and
conditions of the Sale and Servicing Agreement.

                                 ARTICLE III

                  Section 3.01. Intent of Parties; Security Interest. Purchaser
and Seller confirm that the transactions contemplated herein are intended as

purchases and sales rather than as loan transactions. In the event, for any
reason, and solely in such event, any transaction hereunder is construed by any
court or regulatory authority as a loan or other purchase and sale of the
related HELOCs, Seller shall be deemed to have hereby pledged to Purchaser as
security for the performance by Seller of all of its obligations from time to
time arising hereunder and under any and all Purchases effected pursuant
thereto, and shall be deemed to have granted to Purchaser a security interest
in, the related HELOCs and all distributions in respect thereof, and the
proceeds of any and all of the foregoing (collectively, the "Collateral"). In
furtherance of the foregoing, (i) this Agreement shall constitute a security
agreement, (ii) Purchaser shall have all of the rights of a secured party with
respect to the Collateral pursuant to applicable law and (iii) Seller shall
execute all documents, including, but not limited to, financing statements under
the Uniform Commercial Code as in effect in any applicable jurisdictions, as the
Purchaser may reasonably require to effectively perfect and evidence Purchaser's
first priority security interest in the Collateral. Seller also covenants not to
pledge, assign or grant any security interest to any other party in any HELOC
sold to Purchaser.

                                  ARTICLE IV

                       Representations and Warranties.

                  Section 4.01. Representations and Warranties of Seller. The
Seller represents, warrants and covenants to the Purchaser as of the Closing
Date and with respect to the Subsequent HELOCs as of each related Subsequent
Transfer Date that:

                             (i) the Seller is duly organized, validly existing
                  and in good standing under the laws of the State of California
                  and is duly authorized and qualified to transact any and all
                  business contemplated by this Agreement to be conducted by the
                  Seller in any state in which a Mortgaged Property is located
                  to the extent necessary to ensure the enforceability of each
                  HELOC and the

                                      11


<PAGE>


                  servicing of the HELOC in accordance with the terms
                  of this Agreement;

                            (ii) the Seller has the full corporate power and
                  authority to service each HELOC, and to execute, deliver and
                  perform, and to enter into and consummate the transactions
                  contemplated by this Agreement and the execution, delivery and
                  performance of this Agreement by the Seller has been duly
                  authorized by all necessary corporate action on the part of
                  the Seller; and this Agreement, assuming the due
                  authorization, execution and delivery thereof by the
                  Purchaser, constitutes a legal, valid and binding obligation

                  of the Seller, enforceable against the Seller in accordance
                  with its respective terms, except to the extent that (a) the
                  enforceability thereof may be limited by federal or state
                  bankruptcy, insolvency, moratorium, receivership and other
                  similar laws relating to creditors' rights generally and (b)
                  the remedy of specific performance and injunctive and other
                  forms of equitable relief may be subject to the equitable
                  defenses and to the discretion of the court before which any
                  proceeding therefor may be brought;

                           (iii) the execution and delivery of this Agreement by
                  the Seller, the servicing of the HELOCs by the Seller
                  hereunder, the consummation by the Seller of the transactions
                  herein contemplated, and the fulfillment by the Seller of or
                  compliance by the Seller with the terms hereof will not (A)
                  result in a breach of any term or provision of the charter or
                  by-laws of the Seller or (B) conflict with, result in a
                  breach, violation or acceleration of, or result in a default
                  under, the terms of any other material agreement or instrument
                  to which the Seller is a party or by which it may be bound, or
                  any statute, order or regulation applicable to the Seller of
                  any court, regulatory body, administrative agency or
                  governmental body having jurisdiction over the Seller, which
                  breach, violation, default or non-compliance would have a
                  material adverse effect on (a) the business, operations,
                  financial condition, properties or assets of the Seller taken
                  as a whole or (b) the ability of the Seller to perform its
                  obligations under this Agreement; and the Seller is not a
                  party to, bound by, or in breach or violation of any material
                  indenture or other material agreement or instrument, or
                  subject to or in violation of any statute, order or regulation
                  of any court, regulatory body, administrative agency or
                  governmental body having jurisdiction over it,

                                      12


<PAGE>


                  which materially and adversely affects or, to the Seller's
                  knowledge, would in the future reasonably be expected to
                  materially and adversely affect, (x) the ability of the Seller
                  to perform its obligations under this Agreement or (y) the
                  business, operations, financial condition, properties or
                  assets of the Seller taken as a whole;

                            (iv) the Seller is, and currently intends to remain,
                  in good standing and qualified to do business in each
                  jurisdiction where failure to be so qualified or licensed
                  would have a material adverse effect on (a) the business,
                  operations, financial condition, properties or assets of the
                  Seller taken as a whole or (b) the enforceability of any HELOC
                  or the servicing of the HELOCs in accordance with the terms of

                  this Agreement;

                             (v) there is no litigation pending or, to the
                  Seller's actual knowledge, overtly threatened against the
                  Seller that would materially and adversely affect the
                  execution, delivery or enforceability of this Agreement or the
                  ability of the Seller to service the HELOCs or for the Seller
                  to perform any of its other obligations hereunder in
                  accordance with the terms hereof;

                            (vi) no consent, approval, authorization or order of
                  any court or governmental agency or body is required for the
                  execution, delivery and performance by the Seller of, or
                  compliance by the Seller with, this Agreement or the
                  consummation of the transactions contemplated hereby (except
                  for such consents, approvals, authorizations, or orders to be
                  obtained in connection with each Purchase Date with respect to
                  future transactions to be consummated hereunder), or if any
                  such consent, approval, authorization or order not relating to
                  a future transaction is required, the Seller has obtained the
                  same; and

                           (vii) the Seller has caused to be performed any and
                  all acts required to preserve the rights and remedies of the
                  Purchaser in any insurance policies of the Seller or a
                  mortgagee applicable to the HELOCs sold by the Seller.

                  Section 4.02. Representations and Warranties Regarding HELOCs.
(a) With respect to the HELOCs, Seller represents and warrants to Purchaser as
of the Closing Date with respect to each Initial HELOC and as of the related
Subsequent Transfer Date with respect to each Subsequent HELOC as follows:

                                      13



<PAGE>



                             (i) The information set forth on the initial HELOC
                  Schedule with respect to the Initial HELOCs is true and
                  correct as of the Closing Date and on each additional HELOC
                  Schedule with respect to the Subsequent HELOCs, as of the
                  related Subsequent Transfer Date in all material respects;

                            (ii) No payments due prior to the Closing Date or
                  the related Purchase Date are more than 60 days delinquent
                  (measured on a contractual basis); and none of the Initial
                  HELOCs were delinquent;

                           (iii) Each related Mortgage is a valid and
                  enforceable first or second lien on the Mortgaged Property
                  subject only to (a) the lien of nondelinquent current real

                  property taxes and assessments, (b) any first mortgage loan
                  secured by such Mortgaged Property and specified on the HELOC
                  schedule, (c) covenants, conditions and restrictions, rights
                  of way, easements and other matters of public record as of the
                  date of recording of such Mortgage, such exceptions appearing
                  of record being acceptable to mortgage lending institutions
                  generally or specifically reflected in the appraisal made in
                  connection with the origination of such HELOC, and (d) 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;

                            (iv) As of the Closing Date or the Purchase Date, as
                  the case may be, the Seller had good title to, and was the
                  sole owner of, each HELOC including the related Mortgage,
                  Mortgage Note and Cut-Off Date Asset Balance free and clear of
                  any pledge, lien, encumbrance or security interest and had
                  full right and authority, subject to no interest or
                  participation of, or agreement with, any other party, to sell
                  and assign the same;

                             (v)  To the best of the Seller's knowledge, there 
                  is no delinquent tax or assessment lien against any related 
                  Mortgaged Property;

                            (vi) To the best of Seller's knowledge, there is no
                  valid offset, defense or counterclaim to any related Mortgage
                  Note or Mortgage, including the obligation of the Mortgagor to
                  pay the unpaid principal of or interest on such Mortgage Note;

                           (vii) To the best of the Seller's knowledge, there
                  are no mechanics' liens or claims for work, labor or material
                  affecting any related Mortgaged

                                      14


<PAGE>


                  Property which are or may be a lien prior to, or equal with,
                  the lien of such Mortgage, except those which are insured
                  against by the title insurance policy referred to in (xi)
                  below;

                          (viii) To the best of the Seller's knowledge, each
                  related Mortgaged Property is free of material damage and is
                  in good repair;

                            (ix) The origination of each HELOC complied in all
                  material respects with applicable state and federal laws,
                  including, without limitation, usury, equal credit
                  opportunity, real estate settlement procedures,
                  truth-in-lending and disclosure laws, relating to the

                  origination of mortgage loans and consummation by the Seller
                  of the transactions contemplated hereby will not involve the
                  violation of any such laws;

                             (x) Neither the Seller nor any prior holder of any
                  related Mortgage has modified such Mortgage in any material
                  respect; satisfied, cancelled or subordinated such Mortgage in
                  whole or in part; released the related Mortgaged Property in
                  whole or in part from the lien of such Mortgage; or executed
                  any instrument of release, cancellation, modification or
                  satisfaction with respect thereto except as has been disclosed
                  to Purchaser prior to Purchase Date, as the case may be, in
                  which case a copy of such modification agreement will have
                  been delivered to the Purchaser;

                            (xi) A lender's policy of title insurance together
                  with a condominium endorsement, if applicable, and extended
                  coverage endorsement and, if applicable, an adjustable rate
                  mortgage endorsement in an amount at least equal to the
                  principal balance as of the Closing Date or the related
                  Purchase Date, as the case may be, of each such HELOC or a
                  commitment (binder) to issue the same was effective on the
                  date of the origination of such HELOC, each such policy is
                  valid and remains in full force and effect, and each such
                  policy was issued by a title insurer qualified to do business
                  in the jurisdiction where the related Mortgaged Property is
                  located and acceptable to FNMA or FHLMC and in a form
                  acceptable to FNMA or FHLMC, which policy insures the Seller
                  and successor owners of indebtedness secured by the insured
                  related Mortgage, as to the first or second priority lien of
                  such Mortgage; to the best of the Seller's knowledge, no
                  claims have been made under such mortgage title insurance
                  policy and no prior holder of such Mortgage, including the
                  Seller, has

                                      15


                  done, by act or omission, anything which would impair the 
                  coverage of such mortgage title insurance policy;

                           (xii) Each HELOC was originated by the Seller or, if
                  not originated by the Seller, was purchased by the Seller
                  subject to materially the same standards and procedures used
                  by the Seller in originating mortgage loans directly;

                          (xiii) To the best of the Seller's knowledge, all of
                  the material improvements of the related Mortgaged Property
                  lie wholly within the boundaries and building restriction
                  lines of such property, and no material improvements on
                  adjoining properties encroach upon such Mortgaged Property
                  unless the applicable title insurance policy for such
                  Mortgaged Property affirmatively insures against loss or
                  damage by reason of any encroachment that is disclosed or

                  would have been disclosed by an accurate survey;

                           (xiv) To the best of Seller's knowledge, no
                  improvement located on or being part of the related Mortgaged
                  Property is in violation of any applicable zoning law or
                  regulation. To the best of the Seller's knowledge, all
                  inspections, licenses and certificates required to be made or
                  issued with respect to all occupied portions of such 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 the appropriate authorities and to the best of the
                  Seller's knowledge, such Mortgaged Property was lawfully
                  occupied under applicable law at origination and is lawfully
                  occupied under applicable law as of the Closing Date or the
                  Purchase Date, as the case may be;

                            (xv) All parties which have had any interest in any
                  related Mortgage, whether as mortgagee, assignee, pledgee or
                  otherwise, are (or, during the period in which they held and
                  disposed of such interest, were) (1) in compliance with any
                  and all applicable licensing requirements of the laws of the
                  state wherein the related Mortgaged Property is located, and
                  (2)(A) organized under the laws of such state, (B) qualified
                  to do business in such state, (C) federal savings and loan
                  associations or national banks having principal offices in
                  such state, or (D) not doing business in such state;

                                      16


<PAGE>


                           (xvi) The related Mortgage Note and the related
                  Mortgage are genuine, and each is the legal, valid and binding
                  obligation of the maker thereof, enforceable in accordance
                  with its terms and with applicable laws except to the extent
                  that the enforceability thereof may be limited by (a) federal
                  or state bankruptcy, insolvency, moratorium and other similar
                  laws relating to creditors' rights generally and (b) the
                  availability of the remedy of specific performance and
                  injunctive and other forms of equitable relief and by the
                  discretion of the court before which any proceeding therefor
                  may be brought; provided, however, that none of the foregoing
                  will affect the ultimate realization of the benefits of the
                  lien of the related Mortgage on the related Mortgaged
                  Property. All parties to the related Mortgage Note and the
                  related Mortgage had legal capacity to execute such Mortgage
                  Note and such Mortgage and such Mortgage Note and Mortgage
                  have been duly and properly executed by such parties;

                          (xvii) The related Mortgage contains customary and
                  enforceable provisions which render the rights and remedies of

                  the holder thereof adequate for the realization against the
                  related Mortgaged Property of the benefits of the security,
                  including, (i) if such Mortgage is designated as a deed of
                  trust, by trustee's sale and (ii) otherwise by judicial
                  foreclosure. No homestead or other exemption available to the
                  related Mortgagor will materially interfere with the right to
                  sell such Mortgaged Property at a trustee's sale or the right
                  to foreclose such Mortgage;

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

                           (xix)  The related Mortgaged Property is suitable 
                  for year-round occupancy for its geographic location;

                            (xx) There exist no deficiencies with respect to
                  escrow deposits and payments, if such are required by the
                  related Mortgage or Mortgage Note, for which customary
                  arrangements for repayment

                                      17



<PAGE>


                  thereof have not been made, and no escrow deposits or payments
                  of other charges or payments due the Seller have been
                  capitalized under the related Mortgage or the related Mortgage
                  Note;

                           (xxi) The origination, underwriting and collection
                  practices used by the Seller with respect to such HELOC have
                  been in all respects legal, proper, prudent and customary in
                  the mortgage lending and servicing business with respect to
                  mortgage loans similar to such HELOC;

                          (xxii) The related Mortgage Note is not secured by any
                  collateral, pledged account or other security except for the
                  lien of the related Mortgage or a third party guaranty;

                         (xxiii)  Such HELOC does not have a shared 
                  appreciation feature, or other contingent interest feature;

                          (xxiv)    Such HELOC contains a "due-on-sale" clause 
                  unless prohibited by applicable law;

                           (xxv) The improvements upon the related Mortgaged

                  Property are covered by a valid and existing hazard insurance
                  policy with a generally acceptable carrier that provides for
                  fire extended coverage and such other hazards as are customary
                  in the area where the Mortgaged Property is located
                  representing coverage not less than the least of (i) the
                  minimum amount required to compensate for damage or loss on a
                  replacement cost basis, (ii) the outstanding principal balance
                  of the related HELOC or (iii) the maximum allowed. All
                  individual insurance policies and flood policies referred to
                  in clause (xxvii) below contain a standard mortgagee clause
                  naming the Seller or the original mortgagee, and its
                  successors in interest, as mortgagee, and the Seller has
                  received no notice that any premiums due and payable thereon
                  have not been paid; the related Mortgage obligates the related
                  Mortgagor thereunder to maintain all such insurance, including
                  flood insurance, at the Mortgagor's cost and expense, and upon
                  Mortgagor's failure to do so, authorizes the holder of the
                  Mortgage to obtain and maintain such insurance at the
                  Mortgagor's cost and expense and to seek reimbursement
                  therefor from the Mortgagor;

                          (xxvi) If the related Mortgaged Property is in a
                  Federal Flood Hazard Zone, a flood insurance policy in a form
                  meeting the requirements of the current guidelines of the
                  Flood Insurance Administration is

                                      18



<PAGE>


                  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 original
                  outstanding principal balance of the HELOC, (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;

                         (xxvii) To the best of the Seller's knowledge, there is
                  no proceeding pending or threatened for the total or partial
                  condemnation of the related Mortgaged Property, nor is such a
                  proceeding currently occurring, and such property is undamaged
                  by waste, fire, earthquake or earth movement;

                        (xxviii) To the best of Seller's knowledge, there is no
                  default, breach, violation or event of acceleration existing
                  under the related Mortgage or the related Mortgage Note; and
                  the Seller has not waived any default, breach, violation or
                  event of acceleration;


                          (xxix) The related Mortgaged Property is improved by a
                  one- to four-family residential dwelling, including
                  condominium units and dwelling units in PUDs, which, to the
                  best of the Seller's knowledge, does not include cooperatives
                  and does not constitute other than real property under state
                  law;

                           (xxx) Unless otherwise specified in the related
                  Purchase Request with respect to Subsequent HELOCs, each HELOC
                  is being serviced by the Seller;

                          (xxxi) There is no obligation on the part of the
                  Seller or any other party under the terms of the related
                  Mortgage or related Mortgage Note to make payments in addition
                  to those made by the related Mortgagor;

                         (xxxii) Any future advances made prior to the Closing
                  Date or the related Purchase Date, as the case may be, 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 HELOC Schedule;

                        (xxxiii) To the best of the Seller's knowledge, there 
                  are no defaults in complying with the terms of the Mortgage, 
                  and all taxes, governmental

                                      19

<PAGE>


                  assessments, insurance premiums, water, sewer and municipal
                  charges, leasehold payments or ground rents which previously
                  became due and owing have been paid, or an escrow of funds has
                  been established in an amount sufficient to pay for every such
                  item which remains unpaid. The Seller has not advanced funds,
                  or induced, solicited or knowingly received any advance of
                  funds by a party other than the related Mortgagor, directly or
                  indirectly, for the payment of any amount required by the
                  related Mortgage except for (A) payments in the nature of
                  escrow payments, including, without limitation, taxes and
                  insurance payments, and (B) interest accruing from the date of
                  the related Mortgage Note or date of disbursement of the
                  related Mortgage proceeds, whichever is later, to the day
                  which precedes by one month the Due Date of the first
                  installment of principal and interest;

                         (xxxiv) All amounts received with respect to such
                  HELOCs to which Seller is not entitled have been transferred
                  to the Purchaser;
                               
                          (xxxv) Such HELOC was underwritten in accordance
                  with the Seller's underwriting guidelines;


                         (xxxvi) Unless otherwise specified in the related
                  Purchase Request with respect to Subsequent HELOCs, such HELOC
                  is not subject to a temporary buydown or similar arrangement.
                  If the HELOC has an adjustable rate, it is not convertible at
                  the option of the related Mortgagor to a fixed rate mortgage
                  loan;

                        (xxxvii) With respect to such HELOC, no loan junior in
                  lien priority to such HELOC and secured by the related
                  Mortgaged Property was originated by the Seller at the time of
                  origination of such HELOC unless specifically set forth on the
                  Purchase Request with respect to Subsequent HELOCs and
                  expressly approved by the Purchaser;

                       (xxxviii) At origination either (i) the related Mortgaged
                  Property was not located within a 1 mile radius of any site
                  with environmental or hazardous waste of which the Seller had
                  actual knowledge, or (ii) as to any related Mortgaged Property
                  located within a 1 mile radius of any site as to which the
                  Seller has actual knowledge of environmental or hazardous
                  waste, the related HELOC was reviewed in accordance with the
                  Seller's established environmental review procedures; and

                                      20


<PAGE>


                              
                         (xxxix) To the best of the Seller's knowledge, no
                  error, omission, misrepresentation, negligence, fraud or
                  similar action occurred on the part of any person in
                  connection with the origination of any HELOC.

                            (xl) No Obligor with respect to each HELOC is the
                  subject of any insolvency or bankruptcy proceeding.

                           (xli) The related HELOC File contains each of the
                  documents and instruments specified to be included therein.

                  (b) Seller represents and warrants to Purchaser that each
HELOC shall have been originated in conformity with and meets, as of the
Purchase Date, the underwriting standards for the Seller's home equity loans
described in the Prospectus Supplement dated August 18, 1997 with respect to the
Class A and Class S Notes.

                  (c) Each HELOC conforms to the representations and warranties
set forth in Section 2.05 of the Sale and Servicing Agreement.

                  Section 4.03. Representations and Warranties of Purchaser.
Purchaser hereby makes the following representations and warranties, each of
which representations and warranties (i) is material and being relied upon by

Seller and (ii) is true in all respects as of the date of this Agreement:

                  (i) Purchaser has been duly organized and is validly existing
         as a corporation under the laws of the State of Delaware.

                  (ii) Purchaser has the requisite power and authority and legal
         right to execute and deliver, engage in the transactions contemplated
         by, and perform and observe the terms and conditions of, this Agreement
         to be performed by it.

                  (iii) This Agreement has been duly authorized and executed by
         Purchaser, is valid, binding and enforceable against Purchaser in
         accordance with its terms, and the execution, delivery and performance
         by Purchaser of this Agreement does not conflict with any material term
         or provision of any other agreement to which Purchaser is a party or
         any term or provision of the Certificate of Incorporation or the
         By-laws of the Purchaser, or any law, rule, equation, order, judgment,
         writ, injunction or decree applicable to Purchaser of any court,
         regulatory body, administrative agency or governmental body having
         jurisdiction over Purchaser.

                                      21




<PAGE>



                    
                  (iv) No consent, approval, authorization or order of,
         registration or filing with, or notice to any governmental authority or
         court is required under applicable law in connection with the execution
         and delivery by Purchaser of this Agreement.

                  (v) To the best knowledge of Purchaser, there is no action,
         proceeding or investigation pending or threatened against Purchaser
         before any court, administrative agency or other tribunal (i) asserting
         the invalidity of this Agreement, (ii) seeking to prevent the
         consummation of any of the transactions contemplated by this Agreement,
         or (iii) which is likely to materially and adversely affect the
         performance by Purchaser of its obligations under, or the validity or
         enforceability of, this Agreement.

                  (vi) Each purchase of Initial HELOCs and Subsequent HELOCs
         hereunder shall constitute a representation by Purchaser to Seller that
         Purchaser understands, and that Purchaser has such knowledge and
         experience in financial and business matters that it is capable of
         evaluating the merits and risks of, its investment in the relevant
         HELOCs.

                  Section 4.04. Remedies for Breach of Representations and
Warranties; Repurchase Obligation. It is understood and agreed that the

representations and warranties set forth in Section 4.01 and 4.02 shall survive
each sale of HELOCs to the Purchaser and shall inure to the benefit of the
Purchaser and subsequent transferees notwithstanding any restrictive or
qualified endorsement on any Mortgage Note or Assignment of Mortgage or the
examination or failure to examine any HELOC File. With respect to the
representations and warranties contained in Sections 4.01 and 4.02 which are
made to the best of the Seller's knowledge or to the actual knowledge of the
Seller, if it is discovered by either the Seller or the Purchaser that the
substance of such representation and warranty is inaccurate and such inaccuracy
materially and adversely affects the value of the related HELOC or the
Purchaser's interest therein, then notwithstanding the Seller's lack of
knowledge with respect to the inaccuracy at the time the representation or
warranty was made, the Seller shall repurchase the related HELOC in accordance
with this Section 4.04 as if the applicable representation or warranty was
breached, subject to the terms and conditions of the Sale and Servicing
Agreement. Upon discovery by either the Seller or the Purchaser of a breach of
any of the foregoing representations and warranties which materially and
adversely affects the value of the HELOCs or the interest of the Purchaser (or
which materially and adversely affects the interests of the Purchaser in the
related HELOC in the case of a representation and warranty

                                      22




<PAGE>



relating to a particular HELOC), the party discovering such breach shall give
prompt written notice to the others.
                    
                  Within 60 days of the earlier of either discovery by or notice
to the Seller of any breach of a representation or warranty which materially and
adversely affects the value of any HELOC or the Purchaser's interest therein,
the Seller shall use its best efforts promptly to cure such breach in all
material respects and, if such breach cannot be cured or is not cured or is not
being diligently pursued as evidenced by a notice acceptable to the Purchaser,
as evidenced by the Purchaser's agreement thereto, at the end of such 60-day
period, the Seller shall, at the Purchaser's option, either (a) repurchase such
HELOC at the Repurchase Price, or (b) provide an Eligible Substitute HELOC, if
the Seller has any such loans available for sale at the time subject to the
terms and conditions of the Sale and Servicing Agreement.

                  At the time of repurchase or substitution, the Purchaser and
the Seller shall arrange for the assignment of such HELOC to the Seller and the
delivery by the Purchaser to the Seller of the related HELOC Files.

                  In addition to such cure and repurchase obligation, the Seller
shall indemnify the Purchaser and hold it harmless against any losses, damages,
penalties, fines, forfeitures, reasonable and necessary legal fees and related
costs, judgments, and other costs and expenses resulting from any claim, demand,
defense or assertion based on or grounded upon, or resulting from, a breach of

the representations and warranties contained in this Article IV (notwithstanding
any limitation in such representation and warranty as to the Seller's
knowledge). It is understood and agreed that the obligations of the Seller set
forth in this Section 4.04 to cure or repurchase a defective HELOC and to
indemnify the Purchaser as provided in this Section 4.04 constitute the sole
remedies of the Purchaser respecting a breach of the foregoing representations
and warranties.

                  Any cause of action against the Seller relating to or arising
out of the breach of any representations and warranties made in Sections 4.01 or
4.02 shall accrue as to any HELOC upon (i) discovery of such breach by the
Purchaser or notice thereof by the Seller to the Purchaser, (ii) failure by the
Seller to cure such breach or repurchase such HELOC as specified above, and
(iii) demand upon the Seller by the Purchaser for compliance with the relevant
provisions of this Agreement.

                                      23




<PAGE>



                                  ARTICLE V

                     Covenants and Warranties of Seller.
                    
                  So long as this Agreement remains in effect or Seller shall
have any obligations hereunder, Seller hereby covenants and agrees with
Purchaser as follows:

                  Section 5.01. Affirmative Covenants.  (a) Until the later 
to occur of (i) the discharge and payment of all of Seller's obligations under 
this Agreement and (ii) the Termination Date of this Agreement, Seller shall, 
promptly upon preparation, but in no event later than 60 days following the end 
of each such party's first three fiscal quarters, deliver to Purchaser its 
unaudited company-prepared financial statements as of the end of each such 
fiscal quarter, prepared in accordance with GAAP. Seller shall, promptly upon 
preparation, but in no event later than 90 days following the end of such 
party's fourth fiscal quarter, deliver to Purchaser its audited and certified 
financial statements, prepared in accordance with GAAP, as of the end of the 
most recently ended fiscal year, which audits and certifications shall each be 
prepared by a nationally recognized independent accounting firm or by a 
regionally recognized independent accounting firm with the prior written
consent of Purchaser, which consent shall not be unreasonably withheld. In all
cases, financial statements shall include, without limitation, a balance sheet,
a profit and loss statement and a statement of cash flows. Notwithstanding
anything in this Agreement to the contrary, if (x) the audited and certified
financial statements described in the immediately preceding sentence are not
delivered within the above-specified 90 days, (y) Seller is diligently using its
best efforts to deliver such financial statements, and (z) Seller provides
Purchaser with a notice specifying the reason for the delay and a date, within a

reasonable time period (as determined by Purchaser), on which such financial
statements will be delivered, and they are so delivered; then failure to deliver
such financial statements within the above-specified 90 days, as the case may
be, shall not be deemed to be an Event of Termination of this Agreement.
                    
                  (b) Upon request of Purchaser, Seller shall, to the extent
lawful, promptly upon filing, deliver to Purchaser copies of all material public
filings made by Seller with any governmental or quasi-governmental body.

                  (c) Seller shall (i) with respect to any HELOCs serviced by
Seller or any of its affiliates or otherwise use its best efforts to cause to be
delivered to Purchaser monthly, the report, if any, prepared by the relevant
trustee or servicer setting forth payment activity, defaults and delinquencies
with respect to each HELOC acquired by Purchaser and (ii) prepare and deliver
reports each month, detailing,

                                      24




<PAGE>



with respect to all Purchases, such information as the Purchaser may from time
to time reasonably request.
                    
                  (d) Seller shall do all things necessary to remain duly
incorporated, validly existing and in good standing as a domestic corporation in
its jurisdiction of incorporation and maintain all requisite authority to
conduct its business in each jurisdiction in which its business is conducted
except where failure to maintain such authority would not have a material
adverse effect on the ability of Seller to conduct its business or to perform
its obligations under this Agreement.

                  (e) At all times during this Agreement, Seller shall possess
sufficient net capital and liquid assets (or ability to access the same) to
satisfy its obligations as they become due in the normal course of business.

                  (f) Seller will notify Purchaser in writing of any of the
following promptly upon learning of the occurrence thereof, describing the same
and, if applicable, any remedial steps being taken with respect thereto;
                              
                             (i) The occurrence or likelihood of occurrence
         of an Event of Termination hereunder;

                            (ii) The institution of any litigation, arbitration
         proceeding or governmental proceeding which, in the opinion of counsel
         to Seller, will have a material adverse effect on Seller or the HELOCs;

                           (iii) The entry of any judgment or decree against
         Seller if the aggregate amount of all judgments and decrees then
         outstanding against Seller exceeds $10,000,000 after deducting (A) the

         amount with respect to which Seller is insured and with respect to
         which the insurer has assumed responsibility in writing, and (B) the
         amount for which Seller is otherwise indemnified if the terms of such
         indemnification are reasonably satisfactory to Purchaser; or

                            (iv) The occurrence or likelihood of any event which
         would allow the obligee under any material loan agreement to which
         Seller is bound to declare an event of default or accelerate the
         obligations of Seller thereunder.
                    
                  (g) Seller shall permit the Purchaser or its accountants,
attorneys or other agents access to all of the books and records relating to
HELOCs purchased and retained by Purchaser for inspection and copying during
normal business hours at all places where Seller conducts business.

                                      25




<PAGE>


                    
                  Section 5.02.  Negative Covenants.

                  (a) Seller shall not assign or attempt to assign this
Agreement or any rights hereunder, without first obtaining the specific written
consent of Purchaser.

                  (b) Seller shall not amend its Articles of Incorporation or
By-laws, which amendment shall have or is likely to have an adverse effect upon
Purchaser or its interests under this Agreement, without the prior written
consent of Purchaser.

                  (c) During the term of this Agreement, Seller shall not engage
in any business other than as a consumer and mortgage finance lender and
servicer, except with the prior written consent of Purchaser.

                  (d) Seller shall not (i) dissolve or terminate its existence
or (ii) transfer any assets to any affiliate except as otherwise expressly
permitted or contemplated hereby.

                  (e) Except with the written consent of the Purchaser, the
Seller shall not guarantee, endorse or otherwise in any way become or be
responsible for any obligations of any other person, entity or affiliate,
including, without limitation, whether directly or indirectly by agreement to
purchase the indebtedness of any other person or through the purchase of goods,
supplies or services, or maintenance of working capital or other balance sheet
covenants or conditions, or by way of stock purchase, capital contribution,
advance or loan for the purposes of paying or discharging any indebtedness or
obligation of such other person or otherwise; provided, however, that nothing
contained herein shall prevent Seller from indemnifying its officers, directors
and agents pursuant to its By-laws and its Articles of Incorporation.


                  (f) Seller will not commit any act in violation of applicable
laws, or regulations promulgated pursuant thereto that relate to the HELOCs or
that materially and adversely affect the operations or financial conditions of
Seller.

                                  ARTICLE VI

                Sale of HELOCs from the Purchaser to the Trust

                  Section 6.01. Sale and Servicing Agreement. It is the intent
of the Seller and the Purchaser that with respect to the HELOCs, the Purchaser
shall concurrently sell all of its right, title and interest to the HELOCs and
all other property conveyed to it hereunder to the Trust pursuant to the Sale
and Servicing Agreement.

                                      26




<PAGE>



                  With respect to such sale, the Seller agrees:
                         
                         (i) to cooperate fully with the Purchaser and the Trust
         with respect to all reasonable requests and due diligence procedures
         including participating in meetings with rating agencies, credit
         enhancers and such other parties as the Purchaser shall designate and
         participating in meetings with the Trust and providing information
         reasonably requested by the Trust;

                        (ii) to execute the Sale and Servicing Agreement and 
         all other necessary documents to effect the transactions contemplated 
         therein;

                       (iii) the Seller shall make the representations and 
         warranties set forth herein regarding the Seller and the HELOCs as of 
         the date of the transfer to the Trust;

                        (iv) to deliver to the Purchaser for inclusion in any
         prospectus or other offering material such publicly available
         information regarding the Seller, its financial condition and the
         mortgage loan delinquency, foreclosure and loss experience of its
         portfolio as is customarily set forth in a prospectus supplement with
         respect to a comparable mortgage pool, the underwriting of mortgage
         loans, the servicer, the servicing and collection of mortgage loans,
         lending activities and loan sales of the servicer, regulatory matters
         and delinquency and loss experience and any additional information
         reasonably requested by the Purchaser, and to deliver to the Purchaser
         unaudited consolidated financial statements of the Seller, in which
         case the Purchaser shall bear the cost of having such statements

         audited by certified public accountants if the Purchaser desires such
         an audit, or as is otherwise reasonably requested by the Purchaser and
         which the Seller is capable of providing without unreasonable effort or
         expense, and to indemnify the Purchaser and its affiliates for material
         misstatements or omissions contained in such information;

                         (v) to deliver to the Purchaser and to any person
         designated by the Purchaser, at the Purchaser's expense, such
         statements and audit letters issued by reputable, certified public
         accountants pertaining to information provided by the Seller pursuant
         to clause (iv) above as shall be reasonably requested by the Purchaser
         (it being acknowledged by Purchaser that the delivery of such
         statements and letters is subject to the consent of such accountants);

                        (vi) to deliver to the Purchaser, and to any Person
         designated by the Purchaser, such legal documents and in-house opinions
         of counsel as are customarily delivered by originators or servicers, as
         the case may

                                      27




<PAGE>



         be, and reasonably determined by the Purchaser to be necessary in
         connection with the transactions contemplated by the Sale and Servicing
         Agreement, it being understood that the cost of any opinions of outside
         special counsel that may be required shall be the responsibility of the
         Seller;
                         
                       (vii) to cooperate fully with the Purchaser and any
         prospective Purchaser with respect to the preparation of HELOC
         documents and other documents and with respect to servicing
         requirements reasonably requested by the rating agencies and credit
         enhancers; and

                      (viii) to negotiate and execute one or more custodial and
         servicing agreements among the Purchaser, the Seller and a third party
         custodian/trustee which is generally considered to be a prudent
         custodian/trustee in the secondary mortgage market designated by the
         Purchaser in its sole discretion after consultation with the Seller, in
         either case for the purpose of securitizing the HELOCs.

                                 ARTICLE VII

                         Seller's Servicing Obligations.
                    
                  Section 7.01. The Seller, as independent contract servicer,
shall service and administer the HELOCs in accordance with the terms and
provisions set forth in Articles III, IV, V, VII and VIII of the Sale and

Servicing Agreement which sections are hereby incorporated in this Agreement in
their entirety (with, however, the changes and adjustments as provided in this
Agreement) as if the same were contained in this Article VII.

                  To the extent any provision of any definition set forth in the
Sale and Servicing Agreement shall conflict with any provision set forth in this
Agreement, the provision or definition in this Agreement shall govern.

                                 ARTICLE VIII

                            Fees and other Costs.

                  Section 8.01.  Fees and Expenses.  The Purchaser shall pay 
any salaries and other compensation due its employees and the legal fees and 
expenses of its attorneys and accountants.  All other costs and expenses 
incurred in connection with the transfer and delivery of the HELOCs pursuant 
to this Agreement or the Sale and Servicing Agreement, including, without 
limitation, recording fees, fees for title policy endorsements and 
continuations, and fees for 

                                      28




<PAGE>



recording intervening assignments of Mortgage, shall be paid by the Seller. To
the extent not paid out of the Trust pursuant to Section 8.3(a)(x) of the
Indenture, the Seller shall pay the on-going fees of any custodian or trustee
under the Sale and Servicing Agreement, the Trust Agreement or the Indenture.
The Seller shall pay (i) the acceptance and file review fees of any custodian or
trustee under this Agreement, the Indenture, the Trust Agreement or the Sale and
Servicing Agreement and (ii) the costs of legal counsel and legal opinions,
accounting comfort letters and fees, printing of disclosure documents, rating
agency fees, credit enhancement provider up-front fees, SEC filing fees and the
costs of any and all related document preparations associated with the Sale and
Servicing Agreement, the Trust Agreement, the Indenture or this Agreement unless
stated otherwise in the Purchase Request with respect to any Subsequent HELOCs.
The Seller also agrees to pay the fees and other amounts for which the Seller or
Servicer is obligated under the Insurance Agreement.

                                  ARTICLE IX

                        Termination; Additional Remedies.

                  Section 9.01. Termination of Commitment to Purchase. The
agreement of the Purchaser to purchase HELOCs from the Seller hereunder, and the
agreement of the Seller to sell HELOCs hereunder, shall terminate automatically
on the first day of the Rapid Amortization Period. All other provisions hereof
shall continue in force and effect until the Termination Date.


                  Section 9.02. Additional Remedies.  Upon the occurrence of a 
Rapid Amortization Event under the Indenture due to an act or omission of the 
Seller (an "Event of Termination"), the Purchaser and its assignees shall have, 
in addition to all other rights and remedies under this Agreement or otherwise, 
all other rights and remedies provided under the UCC of each applicable 
jurisdiction and other applicable laws, which rights shall be cumulative. 
Without limiting the foregoing, the occurrence of an Event of Termination shall 
not deny to the Purchaser or its assignees any remedy in addition to 
termination of its obligations to make purchases hereunder to which the 
Purchaser or its assignee may be otherwise appropriately entitled, whether by 
statute or applicable law, at law or in equity.


                                      29




<PAGE>



                                  ARTICLE X

                           Payment of Purchase Price.
                    
                  Section 10.01. Purchase Price Payments.  On the Closing Date, 
and on the Business Day following each other day on which any HELOCs are 
purchased from the Seller by the Purchaser pursuant to Article II hereof or 
Additional Balances relating to HELOCs are funded by the Seller, on the terms 
and subject to the conditions of this Agreement, the Purchaser shall pay to the 
Seller the applicable Purchase Price by (i) making or causing to be made a cash 
payment to the Seller or its designee in such amount determined by the 
Purchaser, and (ii) automatically increasing the principal amount outstanding
under the Purchaser Note by the amount of the excess of the Purchase Price to 
be paid to the Seller for such purchased assets over the amount of any cash 
payment made on such day to the Seller, subject to a cap on such note at any 
time equal to $10 million.  Such $10 million cap may be increased upon the
occurrence of and in the amount of any cash capital contributions made by the 
Seller to the Purchaser.


                    
                  Section 10.02.  The Purchaser Note.

                  (a) On the Closing Date, the Purchaser shall deliver to the
Seller a promissory note, substantially in the form of Exhibit B, payable to the
order of the Seller (such promissory note, as the same has been or hereafter may
be amended, supplemented, endorsed or otherwise modified from time to time,
together with any promissory note issued from time to time in substitution
therefor or renewal thereof in accordance with this Agreement, being herein
called the "Purchaser Note"), which Purchaser Note shall, in accordance with its
terms, be subordinated to all interests of the Trust, all claims to the cash
flows from Trust assets and all obligations of the Purchaser, of any nature, now

or hereafter arising under or in connection with the Sale and Servicing
Agreement. The Purchaser Note shall evidence all amounts outstanding thereunder
as of the Closing Date in addition to amounts subsequently incurred thereunder
as provided in this Agreement. Subject to the foregoing, the Purchaser Note
shall be payable in full on the date which is one year and one day after the
Termination Date. The Purchaser Note shall bear interest at the "prime rate" as
determined by the Indenture Trustee from time to time in effect. The Purchaser
may prepay all or part of the outstanding balance of the Purchaser Note and
interest accrued thereon from time to time without any premium or penalty,
unless a Rapid Amortization Event has occurred and is continuing or would result
from such prepayment or payment.

                                      30




<PAGE>



                  (b) The Servicer shall hold the Purchaser Note for the benefit
of the Seller, and shall make all appropriate recordkeeping entries with respect
to the Purchaser Note or otherwise to reflect the payments on and adjustments of
the Purchaser Note. The Servicer's books and records shall constitute rebuttable
presumptive evidence of the principal amount of and accrued interest on the
Purchaser Note at any time. The Seller hereby irrevocably authorizes the
Servicer to mark the Purchaser Note "CANCELLED" and to return the Purchaser Note
to the Purchaser upon the full and final payment thereof after the Termination
Date.

                  (c) The Seller hereby agrees not to transfer, assign, exchange
or otherwise convey or pledge, hypothecate or otherwise grant a security
interest in the Purchaser Note or any interest represented thereby, and any
attempt to transfer, assign, exchange, convey, pledge, hypothecate or grant a
security interest in the Purchaser Note or any interest represented thereby
shall be void and of no effect. Notwithstanding anything to the contrary herein,
the Seller may pledge the Purchaser Note to secure its obligations under the
Master Repurchase Facility between Greenwich Capital Financial Products Inc. and
Headlands Mortgage Company.

                                  ARTICLE XI

                                Confidentiality.

                  Purchaser and Seller each acknowledges that the information
heretofore provided to them pursuant to the operation of this Agreement, is
highly confidential, proprietary information of Seller or Purchaser, as the case
may be. Purchaser and Seller each agrees that it will hold such information in
strict confidence and will not disclose any part of such information to any
person or entity, other than to its accountants and lawyers to the extent
necessary for the performance of their duties and as required by law and other
than to such other persons to the extent necessary, as determined by the
Purchaser in its sole discretion, to complete the transactions contemplated

hereunder and in the Sale and Servicing Agreement including the offering and
issuance of the Class A and Class S Notes; provided, however, that copies of
this Agreement may be included as part of any filing made pursuant to the
Securities Act of 1933 and the Securities Exchange Act of 1934 and any
regulations promulgated thereunder. In furtherance of the foregoing, Purchaser
and Seller each covenants that it will adhere to its established procedures for
the maintenance of confidentiality with respect to such information. Purchaser
and Seller each further agrees that it will not distribute such information
within its own organization except to persons with a need to

                                      31




<PAGE>



know such information in connection with the transactions contemplated by this 
Agreement.

                                 ARTICLE XII

                                    Term.

                  This Agreement shall terminate on the Termination Date.

                                 ARTICLE XIII

                  Exclusive Benefit of Parties; Assignment.

                  This Agreement is for the exclusive benefit of the parties
hereto and their respective successors and assigns and shall not be deemed to
give any legal or equitable right to any other person except the Sponsor, the
Trust, the holders of the Class A and Class S Notes and the Credit Enhancer.
This Agreement may not be assigned by any party hereto without the prior written
consent of the other party hereto except to the Trust.

                                 ARTICLE XIV

                             Amendment; Waivers.

                  This Agreement may be amended from time to time only by
written agreement of Seller and Purchaser with the prior written consent of the
Credit Enhancer, which consent shall not be unreasonably withheld. Any
forbearance, failure, or delay by a party in exercising any right, power, or
remedy hereunder shall not be deemed to be a waiver thereof, and any single or
partial exercise by a party of any right, power or remedy hereunder shall not
preclude the further exercise thereof. Every right, power and remedy of a party
shall continue in full force and effect until specifically waived by it in
writing. No right, power or remedy shall be exclusive, and each such right,
power or remedy shall be cumulative and in addition to any other right, power or
remedy, whether conferred hereby or hereafter available at law or in equity or

by statute or otherwise.

                                  ARTICLE XV

                          Execution in Counterparts.

                  This Agreement may be executed in any number of counterparts,
each of which shall be deemed an original, and all of which shall constitute one
and the same instrument.

                                      32




<PAGE>





                                 ARTICLE XVI

                     Effect of Invalidity of Provisions.

                  In case any one or more of the provisions contained in this
Agreement should be or become invalid, illegal or unenforceable in any respect,
the validity, legality and enforceability of the remaining provisions contained
herein shall in no way be affected, prejudiced or disturbed thereby.

                                 ARTICLE XVII

                                Governing Law.

                  This Agreement shall be governed by and construed in
accordance with the laws of the State of New York, without regard to its rules
regarding conflict of laws.

                                ARTICLE XVIII

                                   Notices.

                  Any notices, consents, directions, demands and other
communications given under this Agreement (unless otherwise specified herein)
shall be in writing and shall be deemed to have been duly given when personally
delivered at or telecopied to the respective addresses or facsimile numbers, as
the case may be, set forth on the signature page hereof for Seller and
Purchaser, or to such other address or facsimile number as either party shall
give notice to the other party pursuant to this Section. Notices, consents,
etc., may also be effected by first class mail, postage prepaid sent to the
foregoing addresses and will be effective upon receipt by the intended
recipient.

                                 ARTICLE XIX


                              Entire Agreement.

                  This Agreement, including the Exhibits and Schedules hereto,
contains the entire agreement of the parties hereto with respect to the subject
matter hereof, and supersedes all prior and contemporaneous agreements between
them, whether oral or written, of any nature whatsoever with respect to the
subject matter hereof.

                                      33




<PAGE>



                                  ARTICLE XX

                                 Indemnities.

                  Without limiting any other rights which Purchaser or Seller
may have hereunder or under applicable law, and in addition to any other
indemnity provided hereunder, Seller hereby agrees to indemnify Purchaser and
its respective officers, directors, agents and employees (each, an "Indemnified
Party") from and against any and all Losses incurred by any of them relating to
or resulting from:

                  (1) any representation or warranty made by Seller (or any
         officers, employees or agents of Seller) under or in connection with
         this Agreement, any periodic report required to be furnished thereunder
         or any other information or document delivered by Seller pursuant
         hereto, which shall have been false or incorrect in any material
         respect when made or deemed made;

                  (2) the failure by Seller to (a) comply with any applicable
         law, rule or regulation with respect to any Purchase or (b) perform or
         observe any material obligation or covenant hereunder; or

                  (3) the failure by Seller (if so requested by Purchaser) to
         execute and properly file, or any delay in executing and properly
         filing, financing statements or other similar instruments or documents
         under the Uniform Commercial Code of any applicable jurisdiction or
         other applicable laws with respect to the HELOCs.

                  Promptly after receipt by an Indemnified Party under this
Article XX of notice of the commencement of any action, such Indemnified Party
will, if a claim in respect thereof is to be made against the indemnifying party
under this Article XX, notify the indemnifying party in writing of the
commencement thereof; but the omission so to notify the indemnifying party will
not relieve it from any liability that it may have to any Indemnified Party
otherwise than under this Article XX. In case any such action is brought against
any Indemnified Party and it notifies the indemnifying party of the commencement

thereof, the indemnifying party will be entitled to participate therein, and to
the extent that it may elect by written notice delivered to the Indemnified
Party promptly after receiving the aforesaid notice from such Indemnified Party,
to assume the defense thereof, with counsel satisfactory to such Indemnified
Party; provided, however, that if the defendants in any such action include both
the Indemnified Party and the indemnifying party and the Indemnified Party or
parties shall have reasonably concluded that there may be legal defenses
available to it or them and/or other Indemnified Parties that are different from
or additional to those available to the indemnifying party, the

                                      34




<PAGE>



Indemnified Party or parties shall have the right to elect separate counsel to
assert such legal defenses and to otherwise participate in the defense of such
action on behalf of such Indemnified Party or parties. Upon receipt of notice
from the indemnifying party to such Indemnified Party of its election so to
assume the defense of such action and approval by the Indemnified Party of
counsel, the indemnifying party will not be liable for any legal or other
expenses subsequently incurred by such Indemnified Party in connection with the
defense thereof, unless (i) the Indemnified Party shall have employed separate
counsel in connection with the assertion of legal defenses in accordance with
the proviso to the next preceding sentence (it being understood, however, that
the indemnifying party shall not be liable for the expenses of more than one
separate counsel, approved by you in the case of Article XX, representing the
Indemnified Parties under this Article XX, who are parties to such action), (ii)
the indemnifying party shall not have employed counsel satisfactory to the
Indemnified Party to represent the Indemnified Party within a reasonable time
after notice of commencement of the action or (iii) the indemnifying party has
authorized the employment of counsel for the Indemnified Party at the expense of
the indemnifying party; and except that, if clause (i) or (iii) is applicable,
such liability shall only be in respect of the counsel referred to in such
clause (i) or (iii).

                                 ARTICLE XXI

                              RESPA Obligations.

                  Seller agrees to discharge on Purchaser's behalf all
obligations, including, without limitation, all disclosure obligations, which
Purchaser may have under the Real Estate Settlement Procedures Act of 1974, as
amended, in connection with Purchaser's purchases of HELOCs hereunder. Purchaser
agrees to provide Seller with such information as is reasonably necessary for
Seller to discharge such obligations and hereby appoints Seller as its agent in
its name for the purposes of, and only for the purposes of, performing such
obligations. Seller hereby agrees to indemnify Purchaser and its respective
officers, directors, agents and employees from any losses suffered by any such
party in connection with Seller's obligations under this Article XXI.


                                 ARTICLE XXII

                                  Survival.

                  All indemnities and undertakings of Seller and Purchaser
hereunder shall survive the termination of this Agreement.

                                      35




<PAGE>





                                ARTICLE XXIII

                              Right of Set-off.

                  Upon the occurrence of any event or circumstance which
requires Seller to make a payment hereunder, Purchaser is hereby authorized then
or at any time or times thereafter, without notice to Seller (any such notice
being expressly waived by Seller), to set-off and apply any and all deposits
(general or special, time or demand, provisional or final), at any time held and
other indebtedness at any time owing by Purchaser to or for the credit or the
account of Seller against any and all of the obligations of Seller now or
hereafter existing hereunder, irrespective of whether or not Purchaser shall
have made any demand hereunder. Purchaser agrees promptly to notify Seller after
any such set-off and application made by Purchaser; provided that the failure to
give such notice shall not affect the validity of such set-off and application.
The rights of Purchaser under this Article XXIII are in addition to other rights
and remedies which Purchaser may have.

                                 ARTICLE XXIV

                             Consent to Service.

                  Each party irrevocably consents to the service of process by
registered or certified mail, postage prepaid, to it at its address given
pursuant to Article XVIII hereof.

                                 ARTICLE XXV

             Submission to Jurisdiction; Waiver of Trial by Jury.

                  With respect to any claim arising out of this Agreement each
party irrevocably submits to the exclusive jurisdiction of the courts of the
State of New York and the United States District Court located in the Borough of
Manhattan, City of New York, and each party irrevocably waives any objection
which it may have at any time to the laying of venue of any suit, action or

proceeding arising out of or relating hereto brought in any such court,
irrevocably waives any claim that any such suit, action or proceeding brought in
any such court has been brought in any inconvenient forum and further
irrevocably waives the right to object, with respect to such claim, suit, action
or proceeding brought in any such court, that such court does not have
jurisdiction over such party; provided that service of process is made as set
forth in Article XXIV hereof, or by any other lawful means. To the extent
permitted by applicable law, Purchaser and Seller each irrevocably waive all
right of trial by jury in any action,

                                      36




<PAGE>



proceeding or counterclaim arising out of or in connection with this Agreement
or any matter arising hereunder.

                                 ARTICLE XXVI

                                Construction.

                  The headings in this Agreement are for convenience only and
are not intended to influence its construction. References to Articles,
Sections, Schedules and Exhibits in this Agreement are to the Articles, Sections
of and Schedules and Exhibits to this Agreement. The Schedules and Exhibits are
hereby incorporated into and form a part of this Agreement. In this Agreement,
the singular includes the plural, the plural the singular, the words "and" and
"or" are used in the conjunctive or disjunctive as the sense and circumstances
may require and the word "including" means "including, but not limited to."
Unless otherwise stated in this Agreement, in the computation of a period of
time from a specified date to a later specified date, the word "from"means "from
and including" and the words "to" and "until" each means "to but excluding."

                                  ARTICLE XXVII

                               Further Agreements.

                  The Seller and the Purchaser each agree to execute and deliver
to the other such reasonable and appropriate additional documents, instruments
or agreements as may be necessary or appropriate to effectuate the purposes of
this Agreement.


                                      37

<PAGE>



                  IN WITNESS WHEREOF, the Purchaser and the Seller have caused
their names to be signed hereto by their respective officers thereunto duly
authorized, all as of the date first written above.

                                            HEADLANDS MORTGAGE SECURITIES INC.
                                              as Purchaser

                                            700 Larkspur Landing
                                            Circle, Suite 240
                                            Larkspur, California  94939

                                                 /s/ Becky Poisson
                                            By: --------------------------
                                                Name:  Becky Poisson
                                                Title: Vice President

                                            HEADLANDS MORTGAGE COMPANY,
                                              as Seller

                                            700 Larkspur Landing
                                            Circle, Suite 250
                                            Larkspur, California  94939

                                                 /s/ Kristen Decker
                                            By:  --------------------------
                                                 Name:  Kristen Decker
                                                 Title: Senior Vice President

                                                 Phone: (415) 925-5442
                                                 Facsimile: (415) 461-5320

                                      38

<PAGE>



                           HELOC Purchase Agreement
                                  EXHIBIT A

                          [Form of Purchase Request]


Headlands Mortgage Securities Inc.
700 Larkspur Landing Circle
Suite 240
Larkspur, California 94939


                  Pursuant to Section 2.04 of the HELOC Purchase Agreement dated
as of August 1, 1997 between Headlands Mortgage Company and you, we hereby offer
to sell, transfer and assign to you all of Headlands Mortgage Company's right,
title and interest in and to the Subsequent HELOCs identified in the attached
schedule on the following date (the "Purchase Date"):        , including any 
Additional Balances thereto.

                  Please acknowledge your acceptance of such offer by executing
this Purchase Request in the space provided below and returning it to Headlands
Mortgage Company at          by facsimile with an original acceptance to follow 
by first class mail.

                  The failure of Headlands Mortgage Securities Inc. to return
this Purchase Request after execution by Headlands Mortgage Securities Inc., to
Headlands Mortgage Company in the manner provided above within three Business
Days prior to the Purchase Date (five business days, if this Purchase Request
was received by you at least two calendar weeks prior to the above-referenced
Purchase Date) shall constitute an acceptance of the offer communicated hereby.

                                                 Very truly yours,

                                                 Headlands Mortgage Company

                                                 By:___________________________
                                                    Name:
                                                    Title:

Agreed to and acknowledged
this ____ day of __________, ____.

Headlands Mortgage Securities Inc.

By:_______________________________
    Name:
    Title:


<PAGE>

                                  EXHIBIT B

                  FORM OF NON-NEGOTIABLE HEADLANDS MORTGAGE
                       SECURITIES INC. PROMISSORY NOTE

                                                                August __, 1997

         EXCEPT TO THE EXTENT PROVIDED IN THE PURCHASE AGREEMENT REFERRED TO
         BELOW, THIS PROMISSORY NOTE AND ANY INTEREST REPRESENTED HEREBY SHALL
         NOT BE TRANSFERRED, ASSIGNED, EXCHANGED, CONVEYED, PLEDGED,
         HYPOTHECATED OR OTHERWISE THE SUBJECT OF THE GRANT OF A SECURITY
         INTEREST AND ANY ATTEMPT TO TRANSFER, ASSIGN, EXCHANGE, CONVEY, PLEDGE,
         HYPOTHECATE OR GRANT A SECURITY INTEREST IN THIS PROMISSORY NOTE OR ANY
         INTEREST REPRESENTED HEREBY SHALL BE VOID AND OF NO EFFECT.

                  For VALUE RECEIVED, the undersigned, HEADLANDS MORTGAGE
SECURITIES INC., a Delaware corporation (the "Purchaser"), promises to pay to
HEADLANDS MORTGAGE COMPANY, a California corporation (the "Seller"), on the
terms and subject to the conditions set forth herein and in the Purchase
Agreement referred to below, the aggregate unpaid Purchase Price of all assets
purchased and to be purchased by the Purchaser pursuant to the Purchase
Agreement. Such amount as shown in the records of the Seller will be rebuttable
presumptive evidence of the principal amount owing under this Note.

         1. Purchase and Sale Agreement. This Note is the Purchaser Note
described in, and is subject to the terms and conditions set forth in, that
certain HELOC Purchase Agreement dated as of August 1, 1997 (as the same may be
amended, supplemented, restated or otherwise modified in accordance with its
terms, the "Purchase Agreement"), between the Seller and the Purchaser.
Reference is hereby made to the Purchase Agreement for a statement of certain
other rights and obligations of the Purchaser and the Seller.

         2. Definitions.  Capitalized terms used (but not defined) herein have 
the meanings ascribed thereto in the Purchase Agreement.  In addition, as used 
herein, the following terms have the following meanings:

                  "Bankruptcy Proceedings" has the meaning set forth
in clause (a) of paragraph 7 hereof.

                  "Final Maturity Date" means the date that falls one year and
one day after the Termination Date.

                  "Junior Liabilities" means all obligations of the
Purchaser to the Seller under this Note.


<PAGE>



                  "Senior Liabilities" means all obligations of the Purchaser to
the Trust and any other obligations of the Purchaser arising under or in

connection with the Sale and Servicing Agreement, howsoever created, arising or
evidenced, whether direct or indirect, absolute or contingent, now or thereafter
existing, or due or to become due on or before the Final Maturity Date.

                  "Subordination Provisions" means, collectively, clauses (a) 
through (i) of paragraph 7 hereof.

         3. Interest. Subject to the Subordination Provisions and paragraph 10 
hereof, the Purchaser promises to pay interest on the aggregate unpaid 
principal amount of this Note outstanding on each day, at a variable rate 
equal to the rate publicly announced by the Indenture Trustee from time to time
as its "prime lending rate."

         4. Interest Payment Dates. Subject to the Subordination Provisions,
paragraph 10 hereof and Section 10.02 of the Purchase Agreement, the Purchaser
shall pay accrued interest on this Note on each Distribution Date and on the
Final Maturity Date. The Purchaser also shall pay accrued interest on the
principal amount of each prepayment hereof on the date of each such prepayment.

         5. Basis of Computation.  Interest accrued hereunder shall be computed 
for the actual number of days elapsed on the basis of a 360-day year.

         6. Principal Payment Dates. Subject to the Subordination Provisions,
any unpaid principal of this Note shall be paid on the Final Maturity Date (or,
if such date is not a Business Day, the next succeeding Business Day). Subject
to the Subordination Provisions, paragraph 10 hereof and Section 10.02 of the
Purchase Agreement, the principal amount of and accrued interest on this Note
may be prepaid on any Business Day without premium or penalty.

         7. Subordination Provisions. The Purchaser covenants and agrees, and
the Seller, by its acceptance of this Note, likewise covenants and agrees, that
the payment of all Junior Liabilities is hereby expressly subordinated in right
of payment to the payment and performance of the Senior Liabilities to the
extent and in the manner set forth in the following clauses of this paragraph 7:

         (a) (i) In the event of any dissolution, winding up, liquidation,
readjustment, reorganization or other similar event relating to the Purchaser,
whether voluntary or

                                      2




<PAGE>



involuntary, partial or complete, and whether in bankruptcy, insolvency,
receivership or other similar proceedings, or upon an assignment for the benefit
of creditors, or any other marshalling of the assets and liabilities of the
Purchaser or any sale of all or substantially all of the assets of the Purchaser
except pursuant to the Sale and Servicing Agreement (such proceedings being
herein collectively called "Bankruptcy Proceedings"), and (ii) on and after the

occurrence of a Rapid Amortization Event, the Senior Liabilities shall first be
paid and performed in full and in cash before the Seller shall be entitled to
receive and to retain any payment or distribution in respect of the Junior
Liabilities. In order to implement the foregoing: (x) all payments and
distributions of any kind or character in respect of the Junior Liabilities to
which the Seller would be entitled except for this clause (a) shall be made
directly to the Indenture Trustee (for the benefit of the Noteholders); and (y)
the Seller hereby irrevocably agrees that the Indenture Trustee (on behalf of
the Noteholders), in the name of the Seller or otherwise, may demand, sue for,
collect, receive and receipt for any and all such payments or distributions, and
file, prove and vote or consent in any such Bankruptcy Proceedings with respect
to any and all claims of the Seller relating to the Junior Liabilities, in each
case until the Senior Liabilities shall have been paid and performed in full and
in cash.

         (b) Following the occurrence of any of the events described in clause
(a)(i) or (ii), in the event that the Seller receives any payment or other
distribution of any kind or character from the Purchaser or from any other
source whatsoever, in respect of the Junior Liabilities, such payment or other
distribution shall be received in trust for the Indenture Trustee and shall be
turned over by the Seller to the Indenture Trustee (for the benefit of the
Noteholders) forthwith. All payments and distributions received by the Indenture
Trustee in respect of this Note, to the extent received in or converted into
cash, may be applied by the Indenture Trustee (for the benefit of the
Noteholders) first to the payment of any and all reasonable expenses (including
reasonable attorneys' fees and legal expenses) paid or incurred by the Indenture
Trustee or the Noteholders in enforcing these Subordination Provisions, or in
endeavoring to collect or realize upon the Junior Liabilities, and any balance
thereof shall, solely as between the Seller and the Noteholders, be applied by
the Indenture Trustee toward the payment of the Senior Liabilities in a manner
determined by the Indenture Trustee to be in accordance with the Indenture; but
as between the Purchaser and its creditors, no such payments or distributions of
any kind or character shall be

                                      3




<PAGE>



deemed to be payments or distributions in respect of the Senior Liabilities.

         (c) Upon the final payment in full and in cash of all Senior
Liabilities, the Seller shall be subrogated to the rights of the Indenture
Trustee to receive payments or distributions from the Purchaser that are
applicable to the Senior Liabilities until the Junior Liabilities are paid in
full.

         (d) These Subordination Provisions are intended solely for the purpose
of defining the relative rights of the Seller, on the one hand, and the
Indenture Trustee (on behalf of Noteholders), on the other hand. Nothing

contained in these Subordination Provisions or elsewhere in this Note (subject
to paragraph 10 hereof) is intended to or shall impair, as between the
Purchaser, its creditors (other than the Noteholders) and the Seller, the
Purchaser's obligation, which is unconditional and absolute, to pay the Junior
Liabilities as and when the same shall become due and payable in accordance with
the terms hereof (subject to paragraph 10 hereof) and of the Purchase Agreement
or to affect the relative rights of the Seller and creditors of the Purchaser
(other than the Noteholders).

         (e) The Seller shall not, until the Senior Liabilities have been
finally paid and performed in full and in cash, (i) cancel, waive, forgive,
transfer or assign, or commence legal proceedings to enforce or collect, or
subordinate to any obligation of the Purchaser, howsoever created, arising or
evidenced, whether direct or indirect, absolute or contingent, or now or
thereafter existing, or due or to become due (other than the Senior
Liabilities), the Junior Liabilities or any rights in respect hereof or (ii)
convert the Junior Liabilities into an equity interest in the Purchaser, unless,
in the case of each of clauses (i) and (ii) above, the Seller shall have
received the prior written consent of the Indenture Trustee and the Credit
Enhancer in each case.

         (f) The Seller shall not, except without the advance written consent of
the Indenture Trustee and the Credit Enhancer, commence, or join with any other
Person in commencing, any Bankruptcy Proceedings with respect to the Purchaser
until at least one year and one day have passed since the Termination Date.

         (g) If, at any time, any of the payment (in whole or in part) made with
respect to any Senior Liabilities is rescinded or must be restored or returned
by the Indenture Trustee or Noteholders (whether in connection with any
Bankruptcy

                                      4




<PAGE>



Proceedings or otherwise), these Subordination Provisions shall continue to be
effective or shall be reinstated, as the case may be, as though such payment had
not been made.

         (h) The Indenture Trustee (on behalf of Noteholders) may, from time to
time, with the consent of the Credit Enhancer without notice to the Seller, and
without waiving any of its rights under these Subordination Provisions, take any
or all of the following actions: (i) retain or obtain an interest in any
property to secure any of the Senior Liabilities; (ii) retain or obtain the
primary or secondary obligations of any other obligor or obligors with respect
to any of the Senior Liabilities; (iii) extend or renew for one or more periods
(whether or not longer than the original period), alter or exchange any of the
Senior Liabilities, or release or compromise any obligation of any nature with
respect to any of the Senior Liabilities; (iv) amend, supplement, amend and

restate, or otherwise modify the Sale and Servicing Agreement or any related
document; and (v) release its security interest in or surrender, release or
permit any substitution or exchange for all or any part of any rights or
property securing any of the Senior Liabilities, or extend or renew for one or
more periods (whether or not longer than the original period) or release,
compromise, alter or exchange any obligations of any nature of any obligor with
respect to any such rights or property.

         (i) The Seller hereby waives: (i) notice of acceptance of these
Subordination Provisions by any of the Noteholders, (ii) notice of the
existence, creation, non-payment or non-performance of all or any of the Senior
Liabilities; and (iii) all diligence in enforcement, collection or protection
of, or realization upon, the Senior Liabilities, or any thereof, or any security
therefor.

         (j) These Subordination Provisions constitute a continuing offer from
the Purchaser to all Persons who become the holders of, or who continue to hold,
Senior Liabilities; and these Subordination Provisions are made for the benefit
of the Noteholders, and the Indenture Trustee may proceed to enforce such
provisions on behalf of each of such Persons.

         8. General. No failure or delay on the part of the Seller in exercising
any power or right hereunder shall operate as a waiver thereof, nor shall any
single or partial exercise of any such power or right preclude any other or
further exercise thereof or the exercise of any other power or right. No
amendment, modification or waiver of, or consent with respect to, any provision
of this Note shall in any event be effective unless (a) the same shall be in
writing and

                                      5




<PAGE>



signed and delivered by the Purchaser and the Seller, and (b) all consents
required for such actions under the Purchase Agreement and the Sale and
Servicing Agreement shall have been received by the appropriate Persons. The
rights and remedies granted hereunder to the Indenture Trustee and the
Noteholders are subject to exercise as provided in the Purchase Agreement and
the Sale and Servicing Agreement.

         9. Limitation on Interest. Notwithstanding anything in this Note to the
contrary, the Purchaser shall never be required to pay unearned interest on any
amount outstanding hereunder, and shall never be required to pay interest on the
principal amount outstanding hereunder at a rate in excess of the maximum
interest rate that may be contracted for, charged or received without violation
of applicable federal or state law.

         10. Acknowledgment. The Seller acknowledges and agrees that it has no 
rights to payment under this Note, and will not make any claim for payment 

hereunder, unless funds are available for payment by the Purchaser in excess of 
amounts due and payable by it at the time under the Sale and Servicing
Agreement.

         11. No Negotiation.  This Note is not negotiable.

         12. Governing Law.  THIS NOTE SHALL BE DEEMED TO BE A CONTRACT MADE 
UNDER AND GOVERNED BY THE INTERNAL LAWS OF THE STATE OF NEW YORK WITHOUT REGARD 
TO CONFLICT OF LAWS PRINCIPLES.

         13. Captions.  Paragraph captions used in this Note are provided 
solely for convenience of reference only and shall not affect the meaning or 
interpretation of any provision of this Note.

                                            HEADLANDS MORTGAGE SECURITIES INC.

                                            By:______________________________

                                            Name:____________________________

                                            Title:___________________________



                                      6



<PAGE>


                                                                  EXECUTION COPY

                     INSURANCE AND REIMBURSEMENT AGREEMENT

     THIS INSURANCE AND REIMBURSEMENT AGREEMENT (the "Insurance Agreement") is
made as of August 1, 1997 by and among CAPITAL MARKETS ASSURANCE CORPORATION, a
New York stock insurance company ("CapMAC"), HEADLANDS MORTGAGE COMPANY, in its
individual capacity ("Headlands") and as Seller (the "Seller") and Servicer (the
"Servicer"), HEADLANDS MORTGAGE SECURITIES INC., as Sponsor (the "Sponsor"), and
THE FIRST NATIONAL BANK OF CHICAGO, in its capacity as indenture trustee under
the Indenture (as defined below) (The First National Bank of Chicago, as
indenture trustee, and any successor indenture trustee appointed pursuant to the
Indenture being hereinafter referred to as the "Indenture Trustee").

                             PRELIMINARY STATEMENTS

     The Seller is the originator of assets consisting of adjustable rate home
equity revolving credit line loans secured by mortgages and deeds of trust on
certain residential properties (the "HELOCs") and has agreed to sell the HELOCs
and related assets to the Sponsor pursuant to the HELOC Purchase Agreement (as
defined below). The Sponsor will sell such HELOCs to a trust (the "Trust")
pursuant to the Sale and Servicing Agreement dated as of August 1, 1997 (the
"Sale and Servicing Agreement") among the Servicer, the Sponsor, the Trust and
the Indenture Trustee; and

     CapMAC is authorized to transact a financial guaranty insurance business in
the State of New York and has agreed to issue to the Indenture Trustee a surety
bond substantially in the form of Exhibit A hereto (the "Surety Bond"); and

     The parties hereto, among other things, desire to specify the conditions
precedent to issuance by CapMAC of the Surety Bond, the payment of the premium
and other amounts in respect thereof, the reimbursement obligations of the
Sponsor and the Servicer to CapMAC thereunder, and to provide for certain other
matters related thereto.

     NOW, THEREFORE, in consideration of the premises and of the agreements
herein contained, CapMAC, Headlands, the Seller, the Servicer, the Sponsor and
the Indenture Trustee agree as follows:


<PAGE>

                                    ARTICLE I
                                   DEFINITIONS

     Section 1.01. General Definitions. The terms defined in this Article I
shall have the meanings provided herein for all purposes of this Insurance
Agreement, unless the context clearly requires otherwise, in both singular and
plural form, as appropriate. Capitalized terms used herein and not otherwise
defined shall have the meanings assigned to them in the Sale and Servicing
Agreement.

     "Bankruptcy Code" means the Bankruptcy Code of 1978, as amended.

     "Base Rate" means the fluctuating rate of interest as 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", the Base Rate to change when and as
such published prime rate changes.

     "Change of Control" means with respect to Headlands, the merger or
consolidation of Headlands or entrance by Headlands into any other corporate
transaction whereby Headlands is not the successor entity, or whereby control of
Headlands has changed with respect to management, or any corporate transaction
whereby the families of Peter T. Paul and Dennis M. Hart shall collectively fail
to own at least fifty-one percent (51%) of the voting stock of Headlands, unless
CapMAC shall have otherwise consented thereto in writing.

     "Charged-Off Balance" means for any date of determination the aggregate
Asset Balances on such date of all HELOCs that constitute Charged-Off Loans on
such date.

     "Charged-Off Loan" means a defaulted HELOC that is not a Liquidated HELOC
and as to which (i) collection procedures are ongoing and (ii) the Servicer has
charged off all or a portion of the related Asset Balance.

     "Charged-Off Percentage" means for each Distribution Date commencing on the
third Distribution Date, the percentage equivalent of a fraction the numerator
of which is equal to the average of the Charged-Off Balances as of the last day
of each of the three immediately preceding Collection Periods, and the
denominator of which is equal to the average of the Pool Balances as of the last
day of each of the three immediately preceding Collection Periods.

     "Delinquent Asset Balance" means for any date of determination the
aggregate Asset Balances on such date of all HELOCs with respect to which
principal or interest are at least 60 days delinquent on such date.

     "Delinquency Percentage" means for each Distribution Date commencing on the
third Distribution Date, the percentage equivalent of a fraction the numerator
of which is equal to the average of the Delinquent Asset Balances as of the last
day of each of the three immediately preceding Collection Periods, and the
denominator of which is equal to the average of the Pool Balances as of the last
day of each of the three immediately preceding Collection Periods.



<PAGE>

     "Headlands Credit Agreements" means (i) the First Amended and Restated
Warehousing Credit and Security Agreement (Single-Family Mortgage Loans) dated
as of September 1, 1996 between Headlands and Residential Funding Corporation as
Lender; (ii) the Mortgage Loan Warehousing Agreement dated as of October 24,
1994, as amended, by and among Headlands, the Lenders named therein, The First
National Bank of Chicago as Administrative Agent and the Collateral Agent; and
all other credit, loan, financing or other similar agreements entered into by
Headlands or by which Headlands is bound during the term of the Trust.

     "HELOC Purchase Agreement" means the HELOC Purchase Agreement dated as of
August 1, 1997 between the Seller and the Sponsor.

     "Indemnification Agreement" means the Indemnification Agreement, dated
August 18, 1997 among CapMAC, Headlands, the Sponsor and the Underwriter (as
defined therein).

     "Indenture" means the Indenture dated as of August 1, 1997 between the
Trust and the Indenture Trustee.

     "Investment Agent" means The First National Bank of Chicago, or any other
Investment Agent appointed by CapMAC pursuant to Section 2.05 hereof to act as
the Investment Agent for the Spread Account.

     "Net Excess Spread" means for each Distribution Date commencing on the
third Distribution Date, the percentage equivalent of a fraction the numerator
of which is equal to the product of (A) four (4) multiplied by (B) the sum, with
respect to the three immediately preceding Collection Periods, of (i)
Noteholders' Interest Collections as reported on the Servicing Certificate
pursuant to Section 4.01 of the Sale and Servicing Agreement, for each of the
three immediately preceding Collection Periods, in each case minus (ii) the sum
of (A) the aggregate Loss Amounts during such three Collection Periods, (B) the
Class A Note Interest paid to the Class A Noteholders with respect to such three
Collection Periods, (C) the Class S Note Interest paid to the Class S
Noteholders with respect to such three Collection Periods, (D) the Servicing
Fees paid to the Servicer with respect to such three Collection Periods, (E) the
Premiums at the Premium Fee Rate paid to CapMAC with respect to such three
Collection Periods and (F) the trustee fees paid to the Indenture Trustee and
the Owner Trustee with respect to such three Collection Periods, and the
denominator of which is equal to the average of the Invested Amounts as of the
last day of each of the four immediately preceding Collection Periods (and with
respect to the third Distribution Date, the average of the Invested Amounts as
of the last day of each of the three immediately preceding Collection Periods
and the Original Invested Amount).

     "Premium Fee Rate" has the meaning given to such term in the Premium Side
Letter.

     "Premium Side Letter" means the letter dated the Closing Date from CapMAC
to Headlands setting forth the payment arrangements for the Premium on the
Surety Bond and certain related expenses.



                                       3

<PAGE>


     "Prospectus" means the prospectus dated July 17, 1997 and prospectus
supplement dated August 18, 1997 relating to the offering of the Class A Notes
and the Class S Notes filed with the Securities and Exchange Commission pursuant
to Rule 424(b)(1) of the Securities Act of 1933, as amended.

     "Registration Statement" means the Registration Statement on Form S-3 of
the Sponsor on behalf of the Trust as issuer (Registration No. 33-28031), as
amended, relating to the Class A Notes and the Class S Notes at the time it
became effective under the Securities Act of 1933.

     "Repayment Amount" has the meaning given to such term in Section 2.04(a)
hereof.

     "Servicing Standards" means, at any time, the quality of the Servicer's
performance with respect to (i) compliance with the terms and conditions of the
Sale and Servicing Agreement, and (ii) adequacy of the Servicer's servicing of
the HELOCs, measured in accordance with industry standards and current and
historical standards of the Servicer in respect of the servicing of all mortgage
loans serviced by the Servicer, regardless of whether any such mortgage loan is
owned by the Servicer.

     "Spread Account" means the account established by the Indenture Trustee
pursuant to Section 4.03 of the Sale and Servicing Agreement entitled, "The
First National Bank of Chicago, as Indenture Trustee, in trust for the
registered holders of Revolving Home Equity Loan Asset Backed Notes, Series
1997-1, Class A and Class S Notes and Capital Markets Assurance Corporation."

     "Spread Account Maximum" means an amount equal to the sum of (a) 4.00% of
the Original Pool Balance plus (b) the aggregate of the Asset Balances of all
HELOCs with respect to which any payment is, as of the end of the most recent
Collection Period, six (6) or more months past due; provided, however, if, on
any Distribution Date commencing on the third Distribution Date, the Net Excess
Spread is less than 1.5%, then in such event, the Spread Account Maximum shall
equal the sum of (a) 6.0% of the Original Pool Balance plus (b) the aggregate of
the Asset Balances of all HELOCs with respect to which any payment is, as of the
end of the most recent Collection Period, six (6) or more months past due;
provided further, however, that upon the occurrence of a Rapid Amortization
Event, then in such event, the Spread Account Maximum shall equal the Class A
Note Principal Balance, as of the date of such determination. The Spread Account
Maximum may consist of a combination of cash, the Certificateholders'
Subordinated Amount and any Overcollateralization Amount; provided however that,
following the Closing Date the cash portion of the Spread Account Maximum on
deposit in the Spread Account shall not be less than an amount equal to 0.5% of
the Original Pool Balance. The Spread Account Maximum may be amended or modified
at the request of Headlands with the prior written consent of CapMAC and each
Rating Agency.

     "Surety Bond" means, the Surety Bond No. SB12015 dated August 21, 1997
issued by CapMAC to the Indenture Trustee for the benefit of the Class A and

Class S Noteholders.

"Trigger Event" has the meaning given to such term in Section 6.01
hereof.

                                       4

<PAGE>

     "Underwriting Agreement" means the Underwriting Agreement dated August 18,
1997 among Headlands, the Sponsor and the Underwriter (as defined therein).

     Section 1.02. Generic Terms. All words used herein shall be construed to be
of such gender or number as the circumstances require. The words "herein,"
"hereby," "hereof," "hereto," "hereinbefore" and "hereinafter," and words of
similar import, refer to this Insurance Agreement in its entirety and not to any
particular paragraph, clause or other subdivision, unless otherwise specified.

                                   ARTICLE II
                        THE SURETY BOND AND REIMBURSEMENT

     Section 2.01. Surety Bond. CapMAC agrees, subject to the conditions
hereinafter set forth, on the Closing Date to issue the Surety Bond.

     Section 2.02. Conditions Precedent. The obligation of CapMAC to issue the
Surety Bond under this Insurance Agreement is subject to the satisfaction of the
following conditions on the Closing Date:

     (a) The following documents shall have been duly authorized, executed and
delivered to the extent such entity is a party thereto by the Seller, the
Servicer, Headlands, the Sponsor and the Indenture Trustee and all other parties
thereto and shall be in full force and effect and in form and substance
satisfactory to CapMAC and an executed counterpart of each thereof shall have
been delivered to CapMAC:

          (i)    this Insurance Agreement;

          (ii)   the Sale and Servicing Agreement;

          (iii)  the HELOC Purchase Agreement;

          (iv)   the Indenture;

          (v)    the Trust Agreement;

          (vi)   the Underwriting Agreement;

          (vii)  the Indemnification Agreement; and

          (viii) all documents relating to the Headlands Mortgage Yield 
Maintenance Certificates, Series 1997-1.

(items (i) through (viii) collectively referred to herein as the "Transaction
Documents").


                                       5

<PAGE>


     (b) CapMAC shall have received:

          (i) copies, certified by the Secretary or an Assistant Secretary of
     Headlands and the Sponsor dated the Closing Date, of such corporation's
     charter and by-laws and the resolutions of the Board of Directors of each
     such corporation or a duly authorized committee thereof authorizing its
     execution and delivery of each of the Transaction Documents to which it is
     a party, and of all documents evidencing other corporate action and
     governmental approvals, if any, that are necessary for the consummation of
     the transactions contemplated in such documents;

          (ii) a certificate, dated the Closing Date, of the Secretary or an
     Assistant Secretary of Headlands and the Sponsor, certifying the names and
     true signatures of its officers authorized to sign such documents;

          (iii) a certificate, dated the Closing Date, of the Treasurer or an
     Assistant Treasurer of Headlands and the Sponsor, certifying to the effect
     of the representation and warranty set forth in Section 3.02(h) hereof;

          (iv) a favorable opinion or opinions, dated the Closing Date,
     satisfactory in form and substance to CapMAC, from counsel to Headlands and
     the Sponsor, acceptable to CapMAC, to the effect that (A) each of the
     Transaction Documents to which it is a party has been duly executed and
     delivered by such entity and each constitutes the legal, valid and binding
     agreement of such entity, and each of the Sale and Servicing Agreement,
     this Insurance Agreement, the HELOC Purchase Agreement and the Trust
     Agreement, are enforceable in accordance with their respective terms,
     subject to bankruptcy, reorganization, insolvency, moratorium fraudulent
     conveyance or other laws of general applicability relating to or affecting
     creditors' rights generally from time to time in effect and general
     principles of equity, (B) the purchase and sale of the Initial HELOCs on
     the Closing Date and the rights to receive payments thereunder as
     contemplated by the HELOC Purchase Agreement constitutes a "true sale" by
     the Seller to the Sponsor, and that, in the event that the Seller were to
     become a debtor in a case under the Bankruptcy Code, the Initial HELOCs and
     the rights to receive payments thereunder would not constitute property of
     the estate of the Seller (under Section 541 of the Bankruptcy Code), and
     that therefore, the automatic stay (under Section 362(a) of the
     Bankruptcy Code) would not apply with respect to the Initial HELOCs and the
     rights to receive payment thereunder, and that in any such proceeding, the
     Sponsor would not be substantively consolidated with the estate of the
     Seller, (C) the transfer from the Sponsor to the Trust shall have created a
     duly perfected first priority security interest in the Initial HELOCs and
     all other assets transferred to the Trust pursuant to the Sale and
     Servicing Agreement, (D) [reserved], and (E) no registration with or
     consent or approval of any State or Federal governmental authority or
     regulatory body having jurisdiction over such entity is required in
     connection with the execution, delivery or performance of any such

     agreement which has not been obtained and with respect to such other
     matters, including taxation, as CapMAC may reasonably require;

                                       6


<PAGE>



          (v) evidence reasonably satisfactory to CapMAC that a Uniform
     Commercial Code financing statement or statements covering the ownership
     interest of the Sponsor created by or pursuant to the HELOC Purchase
     Agreement in the Initial HELOCs and other assets transferred to the Sponsor
     pursuant to the HELOC Purchase Agreement and the proceeds thereof has been
     executed by the Seller in favor of the Sponsor, as purchaser, has been duly
     filed, or with the consent of CapMAC properly prepared for filing in such
     place or places which, in the opinion of counsel for the Sponsor and
     CapMAC, are necessary or desirable to protect said interests;

          (vi) evidence reasonably satisfactory to CapMAC that a Uniform
     Commercial Code financing statement or statements covering the security
     interest of the Trust created by or pursuant to the Sale and Servicing
     Agreement in the Initial HELOCs and other assets transferred to the Trust
     pursuant to the Sale and Servicing Agreement and the proceeds thereof has
     been executed by the Sponsor in favor of the Trust, as secured party, has
     been duly filed, or with the consent of CapMAC properly prepared for filing
     in such place or places which, in the opinion of counsel for the Sponsor
     and CapMAC, are necessary or desirable to protect said interests; and

          (vii) evidence, satisfactory to CapMAC and its counsel, of the
     release of all prior liens upon the HELOCs pursuant to the Headlands
     warehousing facility and all other Headlands Credit Agreements.

     (c) No statute, rule, regulation or order shall have been enacted, entered
or deemed applicable by any government or governmental or administrative agency
or court which would make the transactions contemplated by the Transaction
Documents illegal or otherwise prevent the consummation thereof.

     (d) On the Closing Date CapMAC shall have received copies of specimens of
the Class A and Class S Notes.

     (e) CapMAC shall have received an executed copy of all legal opinions,
certificates, accountant's reports and other documents required to be furnished
by the Seller, the Servicer and the Sponsor pursuant to the Transaction
Documents or pursuant to the requirements of any Rating Agency rating the Class
A and Class S Notes. Such documents shall be in form and substance satisfactory
to CapMAC and each such legal opinion or certificate shall be addressed to
CapMAC or accompanied by appropriate reliance letters to CapMAC except as
otherwise agreed by CapMAC.

     (f) Simultaneously with the issuance of the Surety Bond, the Class A Notes
and the Class S Notes shall have been duly executed and authenticated and
delivered to the Underwriter pursuant to the Underwriting Agreement or

otherwise.

     (g) On or prior to the Closing Date Headlands shall have paid all fees and
disbursments payable as of the Closing Date pursuant to Section 5.06 hereof.


                                       7


<PAGE>


     Section 2.03. Premium. On each Distribution Date, in consideration of the
issuance by CapMAC of the Surety Bond, the Trust shall pay to CapMAC pursuant to
Section 8.3(a)(v) of the Indenture, and if and to the extent not so paid by
the Trust. Headlands shall pay to CapMAC, and if and to the extent not so paid
the Indenture Trustee shall pay, from the Spread Account pursuant to Section
2.05(d) of this Insurance Agreement, a premium (the "Premium") for each
Interest Period, payable in arrears, in an amount equal to the product of (x)
the Premium Fee Rate divided by twelve and (y) the outstanding Class A Note
Principal Balance, determined as of the day immediately preceding the
Distribution Date in respect of which the installment of the Premium is to be
paid, or in the case of the first Distribution Date, as of the Closing Date.

     The premium for each Interest Period shall be calculated on the basis of a
360-day year for the actual number of days elapsed during the Interest Period in
respect of which the premium is being calculated, and, with respect to the first
Distribution Date, for the actual number of days elapsed from and including the
Closing Date to and including the day preceding the first Distribution Date.

     Section 2.04. Reimbursment Obligations. (a) CapMAC shall be entitled to
reimbursement for any payment made under the Surety Bond, which reimbursement
shall be paid to CapMAC on the date that any amount is to be paid pursuant to a
Notice for Payment (as defined in the Surety Bond), in an amount equal to the
amount to be so paid and all amounts previously paid that remain unpaid,
together with interest on any and all amounts remaining unpaid (to the extent
permitted by law, if in respect of any unpaid amounts representing interest)
from the date such amounts became due until paid in full (after as well as
before judgment), at a rate of interest equal to the Base Rate from time to time
in effect plus 1.0% (the "Repayment Amount"). The Repayment Amount, shall be
payable to CapMAC pursuant to Section 8.3(a)(vii) of the Indenture and the
provisions of this Insurance Agreement. Except as expressly set forth in this
Insurance Agreement, the Sale and Servicing Agreement and the Indenture, the
obligation to pay to CapMAC the Repayment Amount shall not be recourse to the
Seller, the Sponsor or the Servicer (or any person or organization acting on any
of their behalf), the Indenture Trustee or any Securityholder or any affiliate,
officer or director of any of them. CapMAC shall have full recourse against the
Sponsor and the Servicer, as the case may be, with respect to drawings under the
Surety Bond that arise from any event described in Section 2.04(b) hereof.

     (b) Anything in Section 2.04(a) to the contrary notwithstanding, CapMAC
shall be entitled to reimbursement from (i) the Sponsor, for payments made under
the Surety Bond arising as a result of such Sponsor's failure to repurchase
(after giving effect to any substitution of an Eligible Substitute HELOC) any

HELOC required to be repurchased pursuant to Sections 2.03 or 2.05 of the Sale
and Servicing Agreement, together with interest on any and all amounts remaining
unpaid (to the extent permitted by law, if in respect of any unpaid amounts
representing interest) from the date such amounts became due until paid in full
(after as well as before judgment), at a rate of interest equal to the Base Rate
from time to time in effect plus 1%, and (ii) the Servicer, for payments made
under the Surety Bond, arising as a result of the Servicer's failure to deposit
into the Collection Account any amount required to be so deposited pursuant to
the Sale and Servicing Agreement or failure to deposit into the Collection
Account

                                       8

<PAGE>


all amounts in connection with the repurchase of certain HELOCs in accordance
with Section 3.06 of the Sale and Servicing Agreement, together with interest on
any and all amounts remaining unpaid (to the extent permitted by law, if in
respect of any unpaid amounts representing interest) from the date such amounts
became due until paid in full (after as well as before judgment), at a rate of
interest equal to the Base Rate from time to time in effect plus 1.0%.

     (c) CapMAC shall have no right to set-off payments to be made under the
Surety Bond against payments to be made to it by the Sponsor, the Servicer (or
any person or organization acting on any of their behalf), the Trust, the
Indenture Trustee or any Securityholder or any affiliate, officer or director of
any of them.

     (d) Interest payable to CapMAC under this Insurance Agreement shall be
calculated on the basis of a 360-day year for the actual number of days elapsed
and shall be payable on demand.

     Section 2.05. The Spread Account. On or prior to the Closing Date,
Headlands shall deposit into the Spread Account an amount equal to 0.50% of the
Original Pool Balance. On each Distribution Date the Indenture Trustee shall
deposit Noteholders' Interest Collections to the Spread Account until the amount
on deposit therein equals 0.50% of the Original Pool Balance in accordance with
Section 8.3(a)(vii) of the Indenture.

     (a) All funds on deposit in the Spread Account shall be invested in
Eligible Investments, which are short term instruments, having a rating in the
highest applicable category of each Rating Agency, in each case as shall be
specified by the Investment Agent in writing to the Indenture Trustee which
shall mature not later than the Business Day preceding the next Distribution
Date and shall be held to maturity. Each such instruction shall designate
specific investments and shall certify that the investments specified have the
required short term rating, mature at the time required hereby and are otherwise
permitted hereby. Income earned on funds deposited to the Spread Account, if
any, shall be considered a part of the Spread Account. The Sponsor will report
for Federal, state and local income tax purposes the income, if any, represented
by the Spread Account and may not assign, transfer or otherwise convey its
rights under this Insurance Agreement, the Sale and Servicing Agreement and the
Indenture to receive any amounts from the Spread Account. CapMAC and the

Indenture Trustee on behalf of the Class A and Class S Noteholders, hereby
appoint The First National Bank of Chicago as Investment Agent, which
appointment The First National Bank of Chicago accepts to act as agent on behalf
of CapMAC and the Indenture Trustee on behalf of the Class A and Class S
Noteholders for investing all cash at any time on deposit in the Spread Account.
CapMAC and the Indenture Trustee hereby direct the Investment Agent to invest
all cash at any time on deposit in the Spread Account in accordance with this
Section 2.05(a). In making investments of funds on deposit in the Spread
Account, the Indenture Trustee may conclusively assume that The First National
Bank of Chicago is entitled to direct the investment of such funds pursuant to
this Section 2.05 until such time as the Indenture Trustee is otherwise notified
in writing by CapMAC. The Indenture Trustee shall not be liable for any loss
incurred in connection with any

                                       9


<PAGE>


investment in the Spread Account, except for losses with respect to investments
in any investment issued or guaranteed by the Indenture Trustee.

     (b) CapMAC hereby irrevocably instructs the Indenture Trustee to cause
amounts on deposit in the Spread Account to be paid as provided for in Section
2.05(d) hereof.

     (c) [reserved]

     (d) Funds deposited to the Spread Account shall be applied, by the
Indenture Trustee, on each Distribution Date, in the following order of
priority: first, to pay to the Class A Noteholders, the amount by which
Noteholders' Interest Collections and amounts transferred from the Deferred
Interest Account on such Distribution Date pursuant to Section 8.8 of the
Indenture are insufficient (after application of funds pursuant to Section
8.3(a)(i) of the Indenture) to pay Class A Note Interest payable pursuant to
Section 8.3(a)(i) of the Indenture; second, to pay to the Class S Noteholders
the amount by which Noteholders' Interest Collections and amounts transferred
from the Deferred Interest Account on such Distribution Date pursuant to
Section 8.8 of the Indenture are insufficient (after application of funds
pursuant to Section 8.3(a)(i) and 8.3(a)(ii) of the Indenture) to pay Class
S Note Interest payable pursuant to Section 8.3(a)(ii) of the Indenture;
third, to pay to the Class A Noteholders, after the distribution of Principal
Collections to Class A Noteholders in accordance with Sections 8.3(b) and
8.7(c)(iii) and all other amounts allocable to principal including amounts
pursuant to Sections 8.3(a)(iii), (iv) and (viii) of the Indenture and after
giving effect to the application of Certificateholders' Available Funds pursuant
to Section 8.3(c) of the Indenture and after the Certificateholders'
Subordinated Amount has been reduced to zero, the amount by which the Class A
Note Principal Balance exceeds the Invested Amount, fourth, to the extent not
paid pursuant to Section 8.3(a)(v) of the Indenture and to the extent not paid
by Headlands pursuant to Section 2.03 hereof, to pay the Premium for the Surety
Bond; fifth, to satisfy the obligations of the Sponsor and of the Servicer to
pay interest to CapMAC under this Insurance Agreement; sixth, to CapMAC to

satisfy the obligations of the Sponsor and the Servicer under this Insurance
Agreement; including, but not limited to, payment of reimbursement to CapMAC for
drawings under the Surety Bond described in Section 2.04(b) of this Insurance
Agreement; and seventh, all remaining amounts in excess of the Spread Account
Maximum, after payment of all amounts pursuant to Section 8.3(a)(xiv) of the
Indenture, if any, to the Certificateholders.

     (e) Upon (i) the termination of the Surety Bond and (ii) the payment in
full of the Class A and Class S Notes, then, upon written direction of CapMAC,
the Indenture Trustee shall release all funds deposited in the Spread Account to
the Sponsor; provided however that, if upon such termination and payment in full
of the Class A and Class S Notes, the long term unsecured debt rating of
Headlands is not BBB or better by Standard & Poor's and Baa3 or better by
Moody's, funds deposited in the Spread Account shall be retained until the end
of 124 days following the last to occur of (i) and (ii) above, provided further
however, that if an insolvency event of the type described in Section 6.01 of
the Sale and Servicing Agreement with respect to any of the Trust, the Sponsor,
the Seller or Servicer or the holder of the Certificates, shall have occurred
during such 124 day period, then funds deposited in the Spread Account shall be
retained until the date all applicable statute of limitation periods with
respect to all applicable

                                       10

<PAGE>


preference actions and periods have expired and during which time no preference
action or similar proceeding at law or in equity is commenced. at which time
CapMAC shall direct the Indenture Trustee in writing to release all amounts in
the Spread Account to the Sponsor. In the event that any preference action
referred to above is commenced during any applicable statute of limitations
period, funds deposited in the Spread Account shall be retained until the date
on which there is a final determination by a court of competent jurisdiction as
to whether any payment or payments made pursuant to the Indenture, the Sale and
Servicing Agreement, the HELOC Purchase Agreement, the Indemnification
Agreement, or this Insurance Agreement is recoverable from either CapMAC, the
Class A Noteholders or the Class S Noteholders. If it is so determined that a
payment is so recoverable, funds deposited in the Spread Account shall be
applied by the Indenture Trustee at the written direction of CapMAC first to pay
any and all such claims with respect to such preference actions as the Class A
Noteholders, the Class S Noteholders and CapMAC may be required to pay and
then to the Sponsor. If it is determined that any such payment is not
recoverable, CapMAC shall direct the Indenture Trustee in writing to release all
amounts on deposit in the Spread Account to the Sponsor upon receipt by CapMAC
of both a final order determining that such payments are not recoverable and an
opinion of nationally recognized bankruptcy counsel to the effect that such
order is final and not subject to appeal. For purposes of compliance with this
paragraph (e), the Indenture Trustee shall be entitled to rely on written
instructions from CapMAC.

                                   ARTICLE III
                         REPRESENTATIONS AND WARRANTIES


     Section 3.01. Representations and Warranties of Headlands, the Seller and
the Servicer. Each of Headlands, the Seller and the Servicer represents and
warrants to CapMAC, as of the Closing Date that:

     (a) It is duly organized, validly existing as a corporation in good
standing under the laws of the State in which it was incorporated, 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 Transaction Documents to which it is
a party, and to cause the Notes and the Certificates to be issued; and it is
duly qualified as a foreign corporation in each jurisdiction which requires such
qualification, except where failure to be so qualified would not have a material
adverse effect on its business or financial condition. Each of Headlands, the
Seller and the Servicer is duly authorized under the statutes which regulate the
business of making loans or of financing the sale of goods, and real estate
(whether commonly called "small loan laws", "consumer finance laws", "sales
finance laws" or "mortgage finance laws"), or is permitted under the general
interest statutes and related laws and court decisions, to conduct in the
various jurisdictions in which it does business, its business as currently
conducted.

     (b) It has the corporate power, authority and right to make, execute,
deliver and perform the Transaction Documents to which it is a party, and all of
the transactions contemplated hereby and thereby and, as Seller, to convey the
HELOCs, the rights to payment thereunder and the 

                                       11

<PAGE>


Subsequent HELOCs to the Sponsor, and has taken all necessary corporate action
to authorize the execution, delivery and performance of the above stated
Agreements. When executed and delivered, this Insurance Agreement, the Sale and
Servicing Agreement, the Indemnification Agreement, and the HELOC Purchase
Agreement, will constitute its legal, valid and binding agreement, and each of
this Insurance Agreement, the Sale and Servicing Agreement and the HELOC
Purchase Agreement, will be enforceable in accordance with its respective terms,
subject to applicable bankruptcy, reorganization, insolvency, moratorium and
other laws of general applicability relating to or affecting creditors' rights
generally from time to time in effect. The enforceability of its obligations
under such agreements is subject to general principles of equity regardless of
whether such enforceability is considered in a proceeding in equity or at law.

     Section 3.02. Representations and Warranties of Headlands, the Seller, the
Servicer and the Sponsor. Each of the Seller, the Servicer and the Sponsor
represents and warrants to CapMAC, as of the Closing Date that:

     (a) It is not required to obtain the consent of any other party or any
consent, license, approval or authorization, or registration with, any Federal,
State or local governmental authority, or regulatory body, bureau or agency in
connection with the execution, delivery or performance of the Transaction
Documents to which it is a party, that has not been duly obtained and which is
not and will not be in full force and effect on the Closing Date.


     (b) The execution, delivery and performance of the Transaction Documents to
which it is a party, do not violate any provision of any existing law or
regulation applicable to it or any order or decree of any court to which it is
subject; nor do they violate any of its organizational or corporate documents,
including, without limitation, its articles or certificate of incorporation or
its by-laws; nor does it violate any mortgage, indenture, contract or other
agreement to which it is a party or by which it or any significant portion of
its properties is bound.

     (c) There is no litigation or administrative proceeding before any court,
tribunal or governmental body presently pending, or, to its knowledge,
threatened, with respect to the Transaction Documents or the transactions
contemplated hereby or thereby, or the issuance of the Notes or the Certificates
and there is no such litigation or proceeding against it or any significant
portion of its properties pending, or to its knowledge, threatened, in each case
which could, in its opinion, be reasonably expected to have a material adverse
effect on the transactions contemplated by the Transaction Documents.

     (d) Each of the representations and warranties made by it in the
Transaction Documents are true and correct in all material respects.

     (e) Headlands has heretofore furnished CapMAC copies of the audited
financial statements for Headlands for the year ended December 31, 1996 and
unaudited financial statements for Headlands for the two fiscal quarters ending
on June 30, 1997. Such financial statements (including the notes thereto) have
been prepared in conformity with generally accepted accounting principles for
the periods involved and present fairly the financial condition of Headlands as
at the date thereof and the results of the operations and the changes in the 

                                       12


<PAGE>


financial position of Headlands for the periods indicated. Since December 31,
1996, and since June 30, 1997, there has been no material adverse change in the
business, operations or financial condition of Headlands, except as previously
disclosed in writing to CapMAC.

     (f) [reserved]

     (g) [reserved]

     (h) The execution and delivery of the Transaction Documents by the Sponsor
and Headlands, and the consummation of the transactions contemplated by such
agreements (including the transfer of the HELOCs by the Seller to the Sponsor
pursuant to the HELOC Purchase Agreement and by the Sponsor to the Trust
pursuant to the Sale and Servicing Agreement) were not made (i) in contemplation
of the insolvency of the Sponsor or Headlands, (ii) with the intent to hinder,
delay or defraud any creditor of the Sponsor or Headlands, any federal banking
agency or any other person or entity, (iii) after the commission of any act of
insolvency by the Sponsor or Headlands, or (iv) without fair consideration. Each

of Headlands, and the Sponsor is not possessed of assets or capital
unreasonably small in value in relation to its business, and its remaining
assets or capital will not be unreasonably small in value in relation to and
after giving effect to the Seller's transfer to the Sponsor and the Sponsor's
transfer to the Trust of the Initial HELOCs, the rights to payment thereunder
and the Subsequent HELOCs and the consummation of the other transactions
contemplated by the aforementioned agreements. Each of Headlands and the Sponsor
was solvent at the time of, and will not be rendered insolvent by virtue of,
such transfers and transactions. By consummating the transactions contemplated
by the aforementioned agreements, each of Headlands and the Sponsor does not
intend to, or believe that it will, incur debts beyond its ability to pay such
debts as they become due.

     Section 3.03 Representations and Warranties of the Sponsor. The Sponsor
hereby represents and warrants to CapMAC as of the Closing Date:

     (a) It is duly organized, validly existing as a corporation in good
standing under the laws of the State in which it was incorporated with the full
right, power and authority 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 Transaction Documents to which it is a party, and to
cause the Notes and the Certificates to be issued; and it is duly qualified as a
foreign entity in each jurisdiction which requires such qualification, except
where failure to be so qualified would not have a material adverse effect on its
business or financial condition. The Sponsor is duly authorized under the
statutes which regulate the business of making loans or of financing the sale of
goods, and real estate (whether commonly called "small loan laws", "consumer
finance laws", "sales finance laws" or "mortgage finance laws"), or is permitted
under the general interest statutes and related laws and court decisions, to
conduct in the various jurisdictions in which it does business, its business as
currently conducted.

     (b) It has the power, authority and right to make, execute, deliver and
perform the Transaction Documents to which it is a party, and all of the
transactions contemplated hereby and thereby and, as Sponsor, to convey the
HELOCs, the rights to payment thereunder and the 

                                       13

<PAGE>


Subsequent HELOCs to the Trust, and has taken all necessary corporate action to
authorize the execution, delivery and performance of the above stated
Agreements. When executed and delivered, each of the Transaction Documents to
which it is a party will constitute its legal, valid and binding agreement, and
each of this Insurance Agreement, the Sale and Servicing Agreement, the Trust
Agreement and the HELOC Purchase Agreement, will be enforceable in accordance
with its respective terms, subject to applicable bankruptcy, reorganization,
insolvency, moratorium and other laws of general applicability relating to or
affecting creditors' rights generally from time to time in effect. The
enforceability of is obligations under such agreements is subject to general
principles of equity regardless of whether such enforceability is considered in
a proceeding in equity or at law.


     (c) The Sponsor is a special purpose subsidiary of Headlands and Headlands
is the 100% owner of the issued and outstanding ownership interests in the
Sponsor.

     (d) The Sponsor was organized for the limited purpose of engaging solely in
the type of transactions described in the Prospectus, other similar transactions
and any activities incidental to and necessary and convenient for the
accomplishment of such purposes.

     (e) The Sponsor is the holder of the Certificates.

                                   ARTICLE IV
                                   COVENANTS

     Section 4.01 Covenants of the Servicer. The Servicer hereby covenants and
agrees that during the term of this Insurance Agreement:

     (a) It shall comply in all material respects with the terms and conditions
of this Insurance Agreement and the Sale and Servicing Agreement and shall
provide CapMAC with written notice immediately upon becoming aware of any
material breach by it of the provisions of either agreement.

     (b) It shall comply in all material respects with all applicable laws,
rules, regulations and orders with respect to it, its business and properties,
such compliance to include, without limitation, usury, truth in lending, fair
credit billing, fair credit reporting, equal credit opportunity, fair debt
collection and privacy laws and payment before delinquency of all taxes,
assessments and governmental charges imposed upon it or upon its property
(except to the extent contested in good faith if properly reserved in accordance
with generally accepted accounting principles, or regulatory accounting
principles, as the case may be, consistently applied), if the effect of such
noncompliance would have a material adverse effect on the Servicer's performance
of its obligations under this Insurance Agreement and the Sale and Servicing
Agreement.

     (c) It will furnish to CapMAC a copy of each material certificate, report,
statement, notice or other written communication furnished by or on behalf of
it, to Securityholders or to Indenture Trustee concurrently therewith and
furnish to CapMAC promptly after receipt thereof, 


                                       14


<PAGE>


a copy of each notice, demand or other communication received by it from the
Indenture Trustee, Noteholders representing 25% or more of the aggregate
percentage interest of the outstanding principal balances of the Notes or any
Rating Agency then rating the Notes with respect to any of the Notes, this
Insurance Agreement, the Sale and Servicing Agreement and the Indenture.


     (d) It will, on or before each Determination Date, furnish to CapMAC a copy
of the Servicing Certificate, as defined in the Sale and Servicing Agreement,
with respect to the Collection Period relating to such Determination Date.

     (e) It will, at all times during the term hereof, upon the reasonable
request of CapMAC and upon reasonable notice, permit CapMAC or its authorized
agent, at reasonable times, at no charge, to inspect and audit the Mortgage
Files and any other documents and records relating to the servicing of the
HELOCs, including computer records relating to the HELOCs and will cause its
personnel to assist in any examination of such records. Such inspections and
discussions shall be conducted during normal business hours and shall not
unreasonably interfere with the business of the Servicer, its normal operations
or its employee or customer relations. Any information obtained by CapMAC
pursuant to the activities contemplated in this Section 4.01(e) shall be held
in confidence by CapMAC unless (i) such information has become available to the
public other than as a result of a disclosure by or through CapMAC or (ii) such
information was available to CapMAC on a nonconfidential basis prior to its
disclosure to CapMAC hereunder, or (iii) CapMAC should be required in connection
with any legal or regulatory proceeding to disclose such information; provided,
that, in any such instance, CapMAC will use its best efforts to notify the
Servicer of its intention to make any such disclosure immediately upon
determination to make any such disclosure. The Mortgage Files and records
relating thereto will be maintained at the addresses and locations as the
Servicer shall have notified CapMAC in writing prior to the Closing Date and as
the Servicer shall otherwise advise CapMAC in writing.

     (f) It will furnish to CapMAC the following:

          (i) immediately upon the occurrence thereof, notice of any event
     constituting an Event of Servicing Termination under the Sale and Servicing
     Agreement or a Trigger Event, and as soon as possible, and in any event
     within five days after the occurrence of each Event of Servicing
     Termination or Trigger Event or each condition, event or act which with the
     notice or lapse of time or both would constitute such an Event of Servicing
     Termination or Trigger Event, continuing on the date of such statement, a
     statement of a Vice President or other authorized officer setting forth
     details of such Event of Servicing Termination or Trigger Event or
     condition, event or act and the action which the Servicer proposes to take
     with respect thereto;

          (ii) as soon as available in any year in which an annual report to
     shareholders is prepared, a copy of such report for such year, if any such
     annual report is prepared;

          (iii) [reserved]

                                       15


<PAGE>


          (iv) promptly, notice of (x) each action, suit or proceeding before
     any court, tribunal or other governmental authority or other regulatory

     body or any arbitrator which may materially adversely affect its condition
     or operations, financial or otherwise; and (y) any dispute or the
     commencement of any proceeding with respect to any of its obligations under
     the Sale and Servicing Agreement, the Indemnification Agreement, or the
     HELOC Purchase Agreement; and (z) such other information respecting its
     business, properties, condition or operations, financial or otherwise as
     CapMAC may from time to time reasonably request in writing;

          (v) no later than each Determination Date the Servicing Certificate
     together with an Officer's Certificate to the effect that such Servicing
     Certificate is true and correct in all material respects, in accordance
     with Section 4.01 of the Sale and Servicing Agreement; and

          (vi) such other information as CapMAC may reasonably require.

     (g) Unless otherwise consented to in writing by CapMAC, Headlands will
remain the majority interest holder in the Sponsor, and 100% of the issued and
outstanding ownership interests in the Sponsor will continue to be owned by
Headlands.

     Section 4.02 Covenants of the Sponsor. The Sponsor, hereby covenants and
agrees that during the term of this Insurance Agreement:

     (a) It shall comply in all material respects with the terms and conditions
of the Transaction Documents and enforce its rights thereunder for the benefit
of CapMAC and shall provide CapMAC with written notice immediately upon becoming
aware of any material breach by it of the provisions of any such agreement.

     (b) It shall comply in all material respects with all applicable laws,
rules, regulations and orders with respect to it, its business and properties
(except to the extent contested in good faith if properly reserved in accordance
with generally accepted accounting principles or regulatory accounting
principles, as the case may be, consistently applied), if the effect of
noncompliance thereof would have a material adverse effect on its performance of
its obligations under the Transaction Documents.

     (c) The Sponsor hereby covenants each of the covenants of the Sponsor set
forth at Section 2.06 of the Sale and Servicing Agreement to CapMAC.

     (d) It will furnish to CapMAC the following:

          (i) as soon as available and in any event within 90 days after the
     close of each fiscal quarter, (A) quarterly financial statements for the
     Sponsor and for Headlands and its subsidiaries, prepared in accordance with
     generally accepted accounting principles for the period involved and
     presenting fairly the financial condition of the Sponsor and Headlands and
     its subsidiaries, as the case may be, as at the date thereof and the
     results of 


                                       16


<PAGE>



     the operations and the changes in the financial position of the Sponsor and
     of Headlands and its subsidiaries for the period indicated, (provided that
     for any period for which the Sponsor is consolidated for accounting
     purposes with Headlands, no separate quarterly financial statements for the
     Sponsor need be delivered hereunder) or if filed, a report on Form 10-Q
     relating to any such entity filed with the Securities and Exchange
     Commission containing all such information;

          (ii) as soon as available and in any event within 120 days after the
     end of each fiscal year, annual audited financial statements prepared in
     accordance with generally accepted accounting principles for the period
     involved and presenting fairly the financial condition of the Sponsor and
     of Headlands and its subsidiaries as at the date thereof and the results of
     the operations and the changes in the financial position of the Sponsor and
     of Headlands and its subsidiaries for the period indicated (provided that
     for any period for which the Sponsor is consolidated for accounting
     purposes with Headlands, the Sponsor need not deliver separate annual
     audited financial statements hereunder) or if filed. a report on Form 10-K
     relating to any such entity filed with the Securities and Exchange
     Commission containing all such information;

          (iii) as soon as available, and in any event within 30 days after
     filing, each report on Form 8-K filed with the Securities and Exchange
     Commission that contains any matter that may have a material adverse effect
     upon the transactions contemplated hereunder, under the Transaction
     Documents or on the HELOCs; provided, however, CapMAC may at any time
     request the delivery of any such Form 8-K, which Form 8-K will be delivered
     to CapMAC forthwith; and

          (iv) such other information as CapMAC may reasonably require.

     (e) Unless CapMAC otherwise consents in writing, it will remain a wholly
owned subsidiary of Headlands and 100% of the issued and outstanding ownership
interests in the Sponsor will continue to be owned by Headlands.

     (f) It will not engage at any time in any business or business activity
other than such activities expressly set forth or authorized in its corporate
documents, including its Certificate of Incorporation and its By-Laws, delivered
to CapMAC on or prior to the Closing Date;

     (g) It will not amend its Certificate of Incorporation without the prior
written consent of CapMAC;

     (h) It will not sell, transfer, hypothecate or otherwise dispose of or
encumber the Certificates without the prior written consent of CapMAC (except in
connection with the issuance of Yield Maintenance Certificates contemporaneously
herewith).

     (i) [reserved]

                                       17



<PAGE>


     (j) It will not consolidate with or merge into any other entity or convey,
transfer or lease its properties and assets substantially as an entirety to any
entity, or permit any entity to merge into the Sponsor or convey, transfer or
lease its properties and assets substantially as an entirety to the Sponsor
without the prior written consent of CapMAC;

     (k) It will not:

          (i) Fail to do all things necessary to maintain its corporate
     existence separate and apart from Headlands and any other Person,
     including, without limitation, holding regular meetings of its board of
     directors and its shareholders and maintaining appropriate corporate books
     and records (including a current minute book);

          (ii) Except as otherwise expressly provided in its Certificate of
     Incorporation and its By-laws, suffer any limitation on the authority of
     its own officers to conduct its business and affairs in accordance with
     their independent business judgment or authorize or suffer any person other
     than its own officers to act on its behalf with respect to matters (other
     than matters customarily delegated to others under powers of attorney) for
     which a corporation's own officers would customarily be responsible;

          (iii) Fail to (A) maintain or cause to be maintained by an agent of
     the Sponsor under the Sponsor's control physical possession of all its
     corporate books and records, (B) maintain capitalization adequate for the
     conduct of its business, (C) account for and manage all its liabilities
     separately from those of any other Person, including payment by it of all
     payroll, administrative expenses and taxes, if any, from its own assets,
     (D) segregate and identify separately all of its assets from those of any
     other Person, (E) to the extent any such payments are made, pay its
     employees, officers and agents for services performed for the Sponsor or
     (F) maintain separate offices with a separate telephone number from those
     of Headlands; or

          (iv) except as may be provided in the Sale and Servicing Agreement,
     commingle its funds with those of Headlands or any affiliate thereof or use
     its funds for other than the Sponsor's uses.

     (1) It shall include in any offering document for the Notes only
information concerning CapMAC that is supplied or consented to in writing by
CapMAC expressly for inclusion therein.

                                       18



<PAGE>


                                    ARTICLE V

                               FURTHER AGREEMENTS

     Section 5.01 Obligations Absolute. The obligations of the Sponsor and
Headlands, individually and as Seller and Servicer pursuant to this Insurance
Agreement are absolute and unconditional and will be paid or performed strictly
in accordance with the respective terms hereof, irrespective of:

     (a) any lack of validity or enforceability of, or any amendment or other
modifications of, or waiver with respect to, the Transaction Documents;

     (b) any amendment or waiver of, or consent to departure from, the Surety
Bond or the Transaction Documents;

     (c) the existence of any claim, set off, defense or other rights either may
have at any time against the other, the Indenture Trustee, any beneficiary or
any transferee of the Surety Bond (or any persons or entities for whom the
Indenture Trustee, any such beneficiary or any such transferee may be acting),
CapMAC or any other person or entity whether in connection with the Surety Bond,
the Transaction Documents or any unrelated transactions;

     (d) any statement or any other document presented under the Surety Bond
(including any Notice for Payment) proving to be forged, fraudulent, invalid or
insufficient in any respect or any statement therein being untrue or inaccurate
in any respect whatsoever;

     (e) the inaccuracy or alleged inaccuracy of any Servicing Certificate or
Notice for Payment upon which any drawing under the Surety Bond is based;

     (f) payment by CapMAC under the Surety Bond against presentation of a draft
or certificate which does not comply with the terms of the Surety Bond, provided
that such payment shall not have constituted gross negligence or wilful
misconduct of CapMAC;

     (g) the bankruptcy or insolvency of CapMAC, the Trust or any other party;

     (h) any default or alleged default of CapMAC under the Surety Bond;

     (i) any defense based upon the failure of the Trust to receive all or part
of the proceeds of the sale of the Class A Notes and the Class S Notes or of the
Servicer to receive any or all of the Servicing Fee payable pursuant to the Sale
and Servicing Agreement or other compensation required under the Sale and
Servicing Agreement or otherwise, or any nonapplication or misapplication of the
proceeds of any drawing upon any Surety Bond; or

     (j) any other circumstance or happening whatsoever, provided, that, the
same shall not have constituted gross negligence or willful misconduct of
CapMAC.

                                       19


<PAGE>



     Section 5.02 Reinsurance and Assignments. CapMAC shall have the right to
give paricipation's in its rights under this Insurance Agreement and to enter
into contracts of reinsurance with respect to any Surety Bond, provided that
CapMAC agrees that any such disposition will not alter or affect in any way
whatsoever CapMAC's direct obligations hereunder and under the Surety Bond and
provided further that any reinsurer or participant will not have any rights
against the Trust, the Sponsor, the Seller, the Servicer, Headlands, the
Securityholders or the Indenture Trustee and that none of such aforementioned
parties shall have any obligation to have any communication or relationship
whatsoever with any reinsurer or participant in order to enforce the obligations
of CapMAC hereunder and under the Surety Bond.

     None of the Sponsor, the Servicer, the Seller or Headlands may assign its
obligations under this Insurance Agreement without the prior written consent of
CapMAC, such consent not to be unreasonably withheld.

     Section 5.03 Liability of CapMAC. Each of the Sponsor and Headlands agrees
that neither CapMAC, nor any of its officers, directors or employees shall be
liable or responsible for (except to the extent of its or their own gross
negligence, willfull misconduct or bad faith): (a) the use which may be made of
the Surety Bond by or for any acts or omissions of another Person in connection
therewith or (b) the validity, sufficiency, accuracy or genuineness of any
documents delivered to CapMAC, or of any endorsement(s) thereon, even if such
documents should in fact prove to be in any or all respects invalid,
insufficient, fraudulent or forged. In furtherance and not in limitation of the
foregoing, CapMAC may accept documents that appear on their face to be in order,
without responsibility for further investigation.

     Section 5.04 Successor Servicer. Any successor Servicer, by accepting its
appointment pursuant to the Sale and Servicing Agreement (a) shall agree to be
bound by the terms, covenants and conditions contained herein applicable to the
Servicer and subject to the duties and obligations of the Servicer hereunder,
(b) as of the date of its acceptance, shall be deemed to have made with respect
to itself the representations and warranties made by the Servicer in Sections
3.01 and 3.02 hereof, to the extent applicable. and (c) shall agree to indemnify
and hold harmless CapMAC from and against any and all claims, damages, losses,
liabilities, costs or expenses whatsoever which CapMAC may incur (or which may
be claimed against CapMAC) by reason of the gross negligence or willful
misconduct of the successor Servicer in exercising its powers and carrying out
its obligations as Servicer under the Sale and Servicing Agreement. No such
appointment shall make the successor Servicer responsible with respect to any
liabilities of the outgoing Servicer incurred prior to such appointment or for
any acts, omissions or misrepresentations of such outgoing Servicer.

     Section 5.05 Appointment of Paying Agent. CapMAC hereby consents to the
appointment of the Indenture Trustee as the Note Paying Agent.

     Section 5.06 Fees and Expenses. (a) Headlands or the Sponsor shall pay, in
accordance with the Premium Side Letter, CapMAC's attorneys' fees plus expenses,
and other reasonable costs and expenses (including without limitation
accountants' fees not to exceed $5,000) incurred by CapMAC in connection with
the negotiation, preparation, execution and delivery of the 

                                       20


<PAGE>


Prospectus, this Insurance Agreement, the Sale and Servicing Agreement, the
Indenture, the Trust Agreement, the Indemnification Agreement and all other
documents delivered with respect thereto, and all Rating Agency fees incurred at
any time by CapMAC in connection with this Insurance Agreement and the
transactions described in the Sale and Servicing Agreement. All such fees, costs
and expenses shall be payable on the Closing Date upon the presentation of an
invoice for any such fees, costs and expenses, provided that if an invoice
therefor is presented to Headlands or the Sponsor subsequent to the Closing Date
the amount of such invoice shall be payable on the date it is presented.

     (b) Each of Headlands and the Sponsor agrees to pay all reasonable costs
and expenses (including those of legal counsel) incurred by CapMAC in connection
with any modification, waiver, amendment, revision or similar action with
respect to the Transaction Documents and/or any other document or agreement
executed in connection with the transactions contemplated by this Insurance
Agreement; and/or the enforcement against the Sponsor, the Seller, the Servicer
or Headlands of CapMAC's rights under the Transaction Documents or any other
document or agreement executed in connection with the transactions contemplated
by this Insurance Agreement.

                                   ARTICLE VI
                            TRIGGER EVENTS; REMEDIES

     Section 6.01 Trigger Events. (a) The occurrence of any of the following
events shall constitute a Trigger Event hereunder:

          (i) the Seller or the Sponsor, as the case may be, shall fail to pay
     when due or deposit when required any amount payable by it under the HELOC
     Purchase Agreement, the Sale and Servicing Agreement or this Insurance
     Agreement, and such failure shall continue for two (2) Business Days after
     notification that such payment or deposit is required to be made, and such
     failure results in a draw on the Surety Bond;

          (ii) the Servicer shall fail to pay when due or deposit when required
     any amount payable by it under the Sale and Servicing Agreement or this
     Insurance Agreement, and such failure shall continue for two (2) Business
     Days after notification that such payment or deposit is required to be
     made, and such failure results in a draw on the Surety Bond;

          (iii) a "Rapid Amortization Event" shall occur under the Indenture;

          (iv) an "Event of Servicing Termination" occurs under the Sale and
     Servicing Agreement;


                                       21


<PAGE>



          (v) CapMAC determines that the performance of the Servicer under the
     Sale and Servicing Agreement is not, in the reasonable opinion of CapMAC,
     in conformity with Servicing Standards;

          (vi) An insolvency event as described in Section 6.01(iii) or (iv) of
     the Sale and Servicing Agreement shall occur with respect to Headlands, any
     of its affiliates, the Sponsor, or the Trust;

          (vii) The Transaction Documents including without limitation the Sale
     and Servicing Agreement, the Indenture and this Insurance Agreement shall
     cease to be in full force and effect, or the interest of the Indenture
     Trustee on behalf of the Noteholders in the HELOCs and all other property
     transferred to it pursuant to the Sale and Servicing Agreement shall cease
     to be a perfected first priority security interest;

          (viii) A Change of Control shall occur with respect to Headlands;

          (ix) Headlands shall be in material breach or violation of any
     financial covenants, or an event of default has occurred with respect to
     any of the Headlands Credit Agreements;

          (x) failure of the Servicer, if the Servicer is Headlands, to maintain
     a minimum volume in its mortgage servicing portfolio of $2 billion,
     calculated by the aggregate outstanding principal balances of all mortgage
     loans serviced by the Servicer, calculated in accordance with the
     Servicer's credit and collection policy;

          (xi) failure by Headlands and its subsidiaries on a consolidated basis
     to maintain the following financial covenants, all calculations thereof to
     be made in accordance with GAAP. Commencing on September 30, 1997 and as of
     the end of each fiscal quarter thereafter:

               (i) shareholder's equity equal to not less than $15,000,000; and

               (ii) a ratio of total liabilities to shareholder's equity of not
          greater than 20 to 1;

          (xii) failure by the Servicer, if the Servicer is Headlands, to
     implement a third party servicing system mutually acceptable to the
     Servicer and CapMAC within 90 days after availability of the system;

          (xiii) the Delinquency Percentage (for any Distribution Date
     commencing with the third Distribution Date) shall exceed 4 percent;

          (xiv) the Charged-Off Percentage (for any Distribution Date commencing
     with the third Distribution Date) shall exceed 2 percent.

                                       22


<PAGE>



     (b) Upon the occurrence of any Trigger Event CapMAC may, unless otherwise
     waived by CapMAC in writing (so long as no Credit Enhancer Default shall
     have occurred and be continuing):

          (i) inform the Indenture Trustee of the occurrence of any Trigger
     Event and inform the Indenture Trustee of any other information CapMAC may
     have with respect to the performance of the Servicer; or

          (ii) with respect to a Trigger Event other than as set forth at
     Section 6.01 (ii), (iv) and (v), require, so long as there has been no
     Credit Enhancer Default, that the Indenture Trustee deliver a notice to the
     Servicer declaring that a Rapid Amortization Event has occurred as of the
     date of such notice; or

          (iii) with respect to any Trigger Event set forth in this Section
     6.01, so long as there has been no Credit Enhancer Default, terminate all
     of the rights and obligations of the Servicer as servicer under the Sale
     and Servicing Agreement in accordance with Section 6.01 of the Sale and
     Servicing Agreement; and/or

          (iv) take action or cause the Indenture Trustee or a designated
     Successor Servicer to take action to intercept payments made by or on
     behalf of Obligors, direct that payment of all amounts payable under any
     HELOC be made directly to the Indenture Trustee, and require that Headlands
     give notice of the Indenture Trustee's interest in the HELOCs to each
     Obligor and direct that payments be made directly to the Indenture Trustee.

     The remedies set forth in this Section 6.01 shall be in addition to any
other remedies that CapMAC may have in equity or at law.

                                  ARTICLE VII
                                 MISCELLANEOUS

     Section 7.01 Amendments, Etc. No amendment or waiver of any provision of
this Insurance Agreement, nor consent to any departure therefrom, shall in any
event be effective unless in writing and signed by all of the parties hereto,
with written notice thereof to each Rating Agency; provided that any waiver so
granted shall extend only to the specific event or occurrence so waived and not
to any other similar event or occurrence which occurs subsequent to the date of
such waiver.

     Section 7.02 Notices. Except to the extent otherwise expressly provided
herein, all notices, requests and demands to or upon the respective parties
hereto to be effective shall be in

                                       23

<PAGE>


writing (and if sent by mail, certified or registered, return receipt requested)
or facsimile transmission and, unless otherwise expressly provided herein, shall
be deemed to have been duly given or made when delivered by hand, or three
Business Days after being deposited in the mail, postage prepaid, or, in the

case of facsimile transmission, when sent, addressed as follows:


     If to the Seller or the Servicer:
     ---------------------------------

               Headlands Mortgage Company
               700 Larkspur Landing Circle, Suite 250
               Larkspur, CA 94939
               Attention: Peter T. Paul, President
               Telephone: (415) 461-6790
               Facsimile: (415) 461-2128


     If to the Sponsor:
     ------------------

               Headlands Mortgage Securities Inc.
               700 Larkspur Landing Circle, Suite 240
               Larkspur, CA 94939
               Attention: Gilbert MacQuarrie, Vice President
               Telephone: (415) 461-6790
               Facsimile: (415) 461-5320


     If to CapMAC:
     -------------

               Capital Markets Assurance Corporation
               885 Third Avenue, 14th Floor
               New York, New York 10022
               Attention: Managing Director,
                              Credit Enhancement
               Telephone: (212) 891-4271
               Facsimile: (212) 755-5462


     If to the Indenture Trustee:
     ----------------------------

               The First National Bank of Chicago
               One North State Street - 9th Floor
               Chicago, Illinois 60602-0126
               Attention: Corporate Trust
                              Administration Department
               Telephone: (312) 732-4000
               Facsimile: (312) 407-1708

     Section 7.03 No Waiver, Remedies and Severability.. No failure on the part
of CapMAC to exercise, and no delay in exercising, any right hereunder shall
operate as a waiver thereof; nor 


                                       24


<PAGE>


shall any single or partial exercise of any such right preclude any other or
further exercise thereof or the exercise of any other right. The remedies herein
provided are cumulative and not exclusive of any remedies provided by law. The
parties further agree that the holding by any court of competent jurisdiction
that any remedy pursued by CapMAC hereunder is unavailable or unenforceable
shall not affect in any way the ability of CapMAC to pursue any other remedy
available to it. In the event any provision of this Insurance Agreement shall be
held invalid or unenforceable by any court of competent jurisdiction, the
parties hereto agree that such holding shall not invalidate or render
unenforceable any other provision hereof.

     Section 7.04 Payments. (a) All payments to CapMAC hereunder shall be made
in lawful currency of the United States and in immediately available funds and
shall be made prior to 2:00 p.m. (New York City time) on the date such payment
is due by wire transfer to BK OF NYC/CTR/BBK = IOC 565 INST'L CUSTODY ABA
#021000018 Account: CapMAC #052040 Re: Headlands Series 97-1 or to such other
office or account as CapMAC may direct. Payments received by CapMAC after 2:00
p.m. (New York City time) shall be deemed to have been received on the next
succeeding Business Day, and such extension of time shall be included in
computing interest, commissions or fees, if any, in connection with such
payment.

     (b) Whenever any payment under this Insurance Agreement shall be stated to
be due on a day which is not a Business Day, such payment shall be made on the
next succeeding Business Day, and such extension of time shall in such cases be
included in computing interest, commissions or fees, if any, in connection with
such payment.

     SECTION 7.05 GOVERNING LAW. THIS INSURANCE AGREEMENT SHALL BE CONSTRUED,
AND THE OBLIGATIONS, RIGHTS AND REMEDIES OF THE PARTIES HEREUNDER SHALL BE
DETERMINED, IN ACCORDANCE WITH THE LAWS OF THE STATE OF NEW YORK. EACH PARTY
HERETO HEREBY IRREVOCABLY WAIVES ALL RIGHTS TO TRIAL BY JURY IN ANY ACTION OR
PROCEEDING (WHETHER OR NOT ARISING OUT OF OR RELATING TO THIS INSURANCE
AGREEMENT, THE SURETY BOND OR OTHERWISE) IN WHICH THEY SHALL BE ADVERSE PARTIES.

     Section 7.06 Counterparts. This Insurance Agreement may be executed in
counterparts by the parties hereto, and each such counterpart shall be
considered an original and all such counterparts shall constitute one and the
same instrument.

     Section 7.07 Paragraph Headings, Etc. The headings of paragraphs contained
in this Insurance Agreement are provided for convenience only. They form no
part of this Insurance Agreement and shall not affect its construction or
interpretation.

                                       25


<PAGE>



     Section 7.08 Termination. This Insurance Agreement shall terminate on the
later occur of (i) the date on which the Surety Bond terminates in accordance
with the provisions thereof, and (ii) the release of all funds on deposit in the
Spread Account in accordance with the provisions of Section 2.05(e) hereof.
The reimbursement provisions set forth in Section 2.04 hereof, and the
provisions of Section 5.04, Section 5.06 and similar indemnification and
reimbursement provisions contained in this Insurance Agreement, shall survive
the termination of this Insurance Agreement and the termination of the Surety
Bond. The obligation of CapMAC under Section 4.01(e) to hold information
received by it in confidence shall survive termination of this Insurance
Agreement and the termination of the Surety Bond.

                                       26


<PAGE>


     IN WITNESS WHEREOF, the parties hereto have executed this Insurance
Agreement, all as of the day and year first above mentioned.



CAPITAL MARKETS ASSURANCE CORPORATION


By: /s/ Scott Mangan
    ------------------------------
    Name: Scott Mangan
    Title: Vice President


HEADLANDS MORTGAGE COMPANY, 
in its individual capacity and as 
Seller and Servicer


By: /s/ Kristen Decker
    ------------------------------
    Name: Kristen Decker
    Title: Sr. Vice President


HEADLANDS MORTGAGE SECURITIES, INC., 
as Sponsor


By: /s/ Becky Poisson
    ------------------------------
    Name: Becky Poisson
    Title: Vice President


THE FIRST NATIONAL BANK OF CHICAGO, 
as Indenture Trustee


By: /s/ Richard Tarnas
    ------------------------------
    Name: Richard Tarnas
    Title: Vice President

                                       27

<PAGE>


                                                                       EXHIBIT A



                              FORM OF SURETY BOND







                                       28



<PAGE>


                                  SURETY BOND
                                PLEASE SEE TAB 9





<PAGE>


               Consent of Independent Certified Public Accountants



The Board of Directors 
Capital Markets Assurance Corporation:


We consent to the use of our report included in the Form 8-K of Headlands
Mortgage Securities Inc., and to the reference to our firm under the heading
"Experts" in the Prospectus Supplement for Headlands Home Equity Loan Trust
1997-1.



                                        /s/ KPMG Peat Marwick LLP


New York, New York 
August 15, 1997




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