ARMESCO RESIDENTIAL SEC CORP MORT LOAN TR 1996-5
8-K, 1997-01-02
Previous: FIRST TRUST SPECIAL SITUATIONS TRUST SERIES 178, 487, 1997-01-02
Next: SALOMON BROS MORT SEC VII INC AST BK FL RTE CER SE 1996-5A, 8-K, 1997-01-02



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



                       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)
                                December 18, 1996



            AMRESCO Residential Securities Corporation Mortgage Loan
                    Trust 1996-5 (Exact name of registrant as
                            specified in its charter)


            New York                 333-8687-02         Application Pending
- -----------------------------     ----------------     ----------------------
(State or Other Jurisdiction         (Commission       (I.R.S. Employer
         of Incorporation)           File Number)       Identification No.)


c/o The Chase Manhattan Bank
     450 West 33rd Street
     New York, NY                                             10001
- ----------------------------------                     --------------------
      (Address of Principal                                (Zip Code)
      Executive Offices)


        Registrant's telephone number, including area code (212) 946-8500


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




<PAGE>



Item 2.  Acquisition or Disposition of Assets

Description of the Certificates and the Mortgage Loans

         AMRESCO Residential  Securities  Corporation registered issuances of up
to $2,000,000,000 principal amount of Mortgage Loan Pass-Through Certificates on
a delayed or continuous  basis  pursuant to Rule 415 under the Securities Act of
1933,  as  amended  (the  "Act"),  by  a  Registration  Statement  on  Form  S-3
(Registration  File No. 333-8687) (as amended,  the  "Registration  Statement").
Pursuant  to  the  Registration   Statement,   AMRESCO  Residential   Securities
Corporation  Mortgage Loan Trust 1996-5 (the "Registrant" or the "Trust") issued
$700,000,000  in aggregate  principal  amount of its Mortgage Loan  Pass-Through
Certificates,  Series 1996-5 (the  "Certificates"),  on December 18, 1996.  This
Current  Report on Form 8-K is being  filed to  satisfy an  undertaking  to file
copies of certain  agreements  executed in  connection  with the issuance of the
Certificates,  the forms of which were  filed as  Exhibits  to the  Registration
Statement.

          The  Certificates  were issued  pursuant  to a Pooling  and  Servicing
Agreement  (the "Pooling and Servicing  Agreement")  attached  hereto as Exhibit
4.1,  dated  as of  December  1,  1996,  among  AMRESCO  Residential  Securities
Corporation (the "Depositor"),  AMRESCO Residential  Capital Markets,  Inc. (the
"Seller"),  Advanta  Mortgage  Corp.  USA, as a Servicer and Option One Mortgage
Corporation,  as a  Servicer  (collectively,  the  "Servicers")  and  The  Chase
Manhattan  Bank, in its capacity as trustee (the  "Trustee").  The  Certificates
consist of the following  classes:  the Class A-1,  Class A-2,  Class A-3, Class
A-4, Class A-5, Class A-6,  Class A-7 and Class A-8  Certificates  (the "Class A
Certificates"),  the Class B-1O Certificates (the "Class B-1O Certificates") and
the Class R  Certificates  (the "Class R  Certificates"  and,  together with the
Class A Certificates and the Class B-1O Certificates, the "Certificates").  Only
the Class A Certificates  were offered pursuant to the  Registration  Statement.
The Certificates  evidence,  in the aggregate,  100% of the undivided beneficial
ownership interests in the Trust.

         The assets of the Trust initially include a pool of closed-end mortgage
loans (the "Mortgage Loans") secured by mortgages or deeds of trust primarily on
one-to-four family residential properties. Interest distributions on the Class A
Certificates  are based on the  Certificate  Principal  Balance  thereof and the
applicable  Pass-Through  Rate thereof.  The Pass- Through Rates for the Class A
Certificates are as follows:  Class A-1, 6.425%;  Class A-2, 6.275%;  Class A-3,
6.400%;  Class A-4,  6.575%;  Class A-5, 6.700%;  Class A-6, 6.925%;  Class A-7,
7.075%; and, Class A-8, as defined in the Pooling and Servicing  Agreement.  The
Class A Certificates have initial aggregate principal amounts as follows:  Class
A-1,  $42,200,000;  Class A-2, $29,000,000;  Class A-3, $16,500,000;  Class A-4,
$17,000,000;   Class  A-5,  $15,000,000;  Class  A-6,  $15,900,000;  Class  A-7,
$14,400,000 and Class A-8, $550,000,000.

         As  of  the  Cut-Off  Date,   the  Home  Equity  Loans   possessed  the
characteristics  described  in the  Prospectus  dated  July  29,  1996  and  the
Prospectus Supplement dated December 4, 1996 filed pursuant to Rule 424(b)(5) of
the Act on December 17, 1996.

                                                                            

<PAGE>



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

(a)               Not applicable

(b)               Not applicable

(c)               Exhibits:

        1.1       Underwriting Agreement dated December 4, 1996, between AMRESCO
                  Residential  Securities  Corporation and Prudential Securities
                  Incorporated, as Representative of the Several Underwriters.

        4.1       Pooling and Servicing  Agreement dated as of December 1, 1996,
                  AMRESCO   Residential    Securities    Corporation,    AMRESCO
                  Residential Capital Markets, Inc., Advanta Mortgage Corp. USA,
                  as a  Servicer  and  Option  One  Mortgage  Corporation,  as a
                  Servicer and The Chase Manhattan Bank, as Trustee.







                                                                            

<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.


                           AMRESCO RESIDENTIAL SECURITIES
                           CORPORATION MORTGAGE LOAN TRUST 1996-5

                           By:  AMRESCO Residential Securities Corporation,
                                    as Depositor


                           By:      \s\ Ronald B. Kirkland
                                    ---------------------------
                                    Name:  Ronald B. Kirkland
                                    Title:   Chief Financial Officer and
                                             Chief Accounting Officer



Dated:  January 2, 1997


                                                                      

<PAGE>


                                  EXHIBIT INDEX
<TABLE>
<CAPTION>


<S>  <C>              <C>                                                                      <C>    
     Exhibit No.       Description                                                               Page No.

         1.1           Underwriting Agreement dated December 4, 1996, between
                       AMRESCO Residential Securities Corporation and
                       Prudential Securities Incorporated, as Representative of the
                       Several Underwriters.                                                      _____

         4.1           Pooling and Servicing Agreement dated as of December 1,
                       1996, AMRESCO Residential Securities Corporation,
                       AMRESCO Residential Capital Markets, Inc., Advanta
                       Mortgage Corp. USA, as a Servicer and Option One
                       Mortgage Corporation, as a Servicer and The Chase
                       Manhattan Bank, as Trustee.                                                _____

</TABLE>




>



                                                                  EXECUTION COPY



                   AMRESCO RESIDENTIAL SECURITIES CORPORATION



                                       AND



                       PRUDENTIAL SECURITIES INCORPORATED
                  As Representative of the several Underwriters



                             UNDERWRITING AGREEMENT




                                       FOR




      AMRESCO RESIDENTIAL SECURITIES CORPORATION MORTGAGE LOAN TRUST 1996-5



                    MORTGAGE LOAN PASS THROUGH CERTIFICATES,

                     CLASS A-1 FIXED RATE CERTIFICATES 
                     CLASS A-2 FIXED RATE CERTIFICATES 
                     CLASS A-3 FIXED RATE CERTIFICATES 
                     CLASS A-4 FIXED RATE CERTIFICATES 
                     CLASS A-5 FIXED RATE CERTIFICATES 
                     CLASS A-6 FIXED RATE CERTIFICATES
                     CLASS A-7 FIXED RATE CERTIFICATES
                     CLASS A-8 ADJUSTABLE RATE CERTIFICATES





December 4, 1996

                                                                     

<PAGE>



      AMRESCO RESIDENTIAL SECURITIES CORPORATION MORTGAGE LOAN TRUST 1996-5

                    MORTGAGE LOAN PASS THROUGH CERTIFICATES,

                     CLASS A-1 FIXED RATE CERTIFICATES 
                     CLASS A-2 FIXED RATE CERTIFICATES 
                     CLASS A-3 FIXED RATE CERTIFICATES 
                     CLASS A-4 FIXED RATE CERTIFICATES 
                     CLASS A-5 FIXED RATE CERTIFICATES 
                     CLASS A-6 FIXED RATE CERTIFICATES 
                     CLASS A-7 FIXED RATE CERTIFICATES
                     CLASS A-8 ADJUSTABLE RATE CERTIFICATES


                             UNDERWRITING AGREEMENT
                             ----------------------
                                                                December 4, 1996

Prudential Securities Incorporated
 as Representative of the
 several Underwriters
One New York Plaza, 15th Floor
New York, New York  10292-2015

Dear Ladies and Gentlemen:

         AMRESCO  Residential  Securities   Corporation  (the  "Depositor"),   a
Delaware  corporation,  has  authorized  the issuance and sale of Mortgage  Loan
Pass-Through  Certificates,  Class A-1,  Class A-2,  Class A-3, Class A-4, Class
A-5,  Class A-6,  Class A-7 and Class A-8 (the "Offered  Certificates")  and the
Class  S,  the  Class  B-IO  and the  Class R  Certificates  (the  "Subordinated
Certificates,"   and   collectively   with   the   Offered   Certificates,   the
"Certificates"),  evidencing  interests in a pool of fixed and  adjustable  rate
mortgage loans (the "Mortgage Loans").  The Mortgage Loans are secured primarily
by  first  deeds  of  trust  or  mortgages  on one- to  four-family  residential
properties.

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

         The Certificates will be issued under a pooling and servicing agreement
(the "Pooling and Servicing Agreement"),  dated as of December 1, 1996 among the
Depositor,  AMRESCO Residential Capital Markets, Inc., as Seller (the "Seller"),
Advanta  Mortgage  Corp.  USA  ("Advanta")  and Option One Mortgage  Corporation
("Option One") as Servicers (the  "Servicers")  and The Chase Manhattan Bank, as
trustee (the "Trustee").  The Certificates  will evidence  fractional  undivided
interests  in the trust (the  "Trust").  The assets of the Trust will  initially
include,  among other things, a pool of fixed and adjustable rate Mortgage Loans
(the "Initial Mortgage Loans") and such amounts as may be held by the Trustee in
the Pre-Funding Account (the "Pre-Funding  Account"),  the Capitalized  Interest
Account (the "Capitalized  Interest Account") and any other accounts held by the
Trustee for the Trust. The Initial Mortgage Loans will be acquired, in part, (i)
from New Century Mortgage Corporation ("New Century")

                                                                            

<PAGE>



pursuant to a Continuing Loan Purchase Agreement dated April 5, 1996 between New
Century,  as seller and the Seller,  as buyer, as supplemented by the Supplement
dated December 18, 1996 (the "New Century Purchase Agreement"), (ii) from Option
One pursuant to a Continuing Loan Purchase Agreement dated March 1, 1996 between
Option  One,  as  seller  and the  Seller,  as  buyer,  as  supplemented  by the
Supplement dated December 18, 1996 (the "Option One Purchase Agreement"),  (iii)
from First Colony  Financial Group ("First  Colony")  pursuant to the Continuing
Loan  Purchase  Agreement  dated  August 15,  1996 (the "First  Colony  Transfer
Agreement")  between  First  Colony,  as seller  and the  Seller,  as buyer,  as
supplemented  by the  Supplement  dated  December  18, 1996 (the  "First  Colony
Purchase Agreement"),  (iv) from Quality Mortgage USA, Inc. ("Quality") pursuant
to the Continuing Loan Purchase  Agreement dated as of October 25, 1996, between
Quality,  as seller and the Seller,  as buyer, as supplemented by the Supplement
dated  December  18, 1996 (the  "Quality  Purchase  Agreement"),  (v) from First
Franklin Corporation ("First Franklin") pursuant to the Continuing Loan Purchase
Agreement dated as of August 20, 1996, between First Franklin, as seller and the
Seller, as buyer, as supplemented by the Supplement dated December 18, 1996 (the
"First Franklin Purchase Agreement"), (vi) from Highland Federal Bank, a federal
savings bank  ("Highland"),  pursuant to the Continuing Loan Purchase  Agreement
dated as of September 1, 1996,  between  Highland,  as seller and the Seller, as
buyer, as supplemented by the Supplement  dated December 18, 1996 (the "Highland
Purchase Agreement"),  (vii) from Weyerhaeuser Mortgage Company ("Weyerhaeuser")
pursuant to the Continuing Loan Purchase  Agreement dated as of October 1, 1996,
between Weyerhaeuser, as seller and the Seller, as buyer, as supplemented by the
Supplement  dated  December 18, 1996 (the  "Weyerhaeuser  Purchase  Agreement"),
(viii) from DLJ  Mortgage  Capital,  Inc.  ("DLJ")  pursuant to the  Assignment,
Assumption and  Recognition  Agreement  dated as of September 12, 1996,  between
DLJ, as seller and the Seller, as buyer, along with that certain Master Mortgage
Loan  Purchase  Agreement  dated October 31, 1995,  between BNC  Mortgage,  Inc.
("BNC"),  as seller and DLJ, as buyer, as  supplemented by the Supplement  dated
December 18, 1996 (the "DLJ  Purchase  Agreement  I"), (ix) from DLJ pursuant to
the Assignment,  Assumption and Recognition  Agreement dated as of September 25,
1996  between DLJ, as seller and the Seller,  as buyer,  along with that certain
Master Mortgage Loan Purchase  Agreement dated October 31, 1995, between BNC, as
seller and DLJ, as buyer, as  supplemented by the Supplement  dated December 18,
1996  (the  "DLJ  Purchase  Agreement  II"),  and (x) from DLJ  pursuant  to the
Assignment, Assumption and Recognition Agreement dated as of September 27, 1996,
between DLJ, as seller and the Seller, as buyer,  along with that certain Master
Mortgage Loan Purchase Agreement dated September 29, 1995,  between Quality,  as
seller and DLJ, as buyer, as  supplemented by the Supplement  dated December 18,
1996  (the  "DLJ  Purchase  Agreement  III" and  together  with the New  Century
Purchase Agreement, the Option One Purchase Agreement, the First Colony Purchase
Agreement,   the  Quality  Purchase  Agreement,   the  First  Franklin  Purchase
Agreement, the Highland Purchase Agreement, the Weyerhaeuser Purchase Agreement,
the DLJ Purchase  Agreement I and the DLJ Purchase  Agreement  II, the "Mortgage
Loan Purchase Agreements").

         On the Closing Date,  approximately  $141,782,321  will be deposited by
the  Depositor  in the name of the Trustee in the  Pre-Funding  Account from the
sale  of  the  Certificates.  It is  intended  that  additional  Mortgage  Loans
satisfying  the criteria  specified in the Pooling and Servicing  Agreement (the
"Subsequent Mortgage Loans") will be purchased by the Trust for inclusion in the
Trust from the Depositor  from time to time on or before  February 28, 1997 from
funds  on  deposit  in the  Pre-Funding  Account  at the time of  execution  and
delivery  of  each   Subsequent   Transfer   Agreement   ("Subsequent   Transfer
Agreement").  Funds in the Capitalized  Interest  Account will be applied by the
Trustee to cover  shortfalls in interest during the Funding Period.  The Offered
Certificates will initially represent an undivided ownership interest in the sum
of (i) a pool of Initial  Mortgage Loans in an amount of  $408,217,679 as of the
close  of  business  on  December  1,  1996  (the   "Cut-Off   Date")  and  (ii)
approximately  $141,782,321 on deposit in the Pre-Funding  Account.  The Offered
Certificates  will also have the benefit of two Certificate  Insurance  Policies
(the "Certificate Insurance Policies") issued by MBIA Insurance  Corporation,  a
New York stock insurance  company (the "Certificate  Insurer").  The Certificate
Insurance Policies will be

                                                                            
                                        2

<PAGE>



issued pursuant to the insurance agreement (the "Insurance  Agreement") dated as
of  December  1, 1996  among the  Certificate  Insurer,  the  Depositor  and the
Trustee.  A form of the Pooling  and  Servicing  Agreement  has been filed as an
exhibit to the Registration Statement (hereinafter defined).

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

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

         A. A Registration  Statement on Form S-3 (No.  333-8687),  has (i) been
prepared by the Depositor in conformity with the  requirements of the Securities
Act of 1933 (the "Securities Act") and the rules and regulations (the "Rules and
Regulations")  of the United  States  Securities  and Exchange  Commission  (the
"Commission")  thereunder,  (ii)  been  filed  with  the  Commission  under  the
Securities Act and (iii) become  effective  under the Securities  Act. Copies of
such  Registration  Statement  have  been  delivered  by  the  Depositor  to the
Representative.  As used in this Agreement,  "Effective Time" means the date and
the  time  as  of  which  such  Registration   Statement,  or  the  most  recent
post-effective  amendment  thereto,  if  any,  was  declared  effective  by  the
Commission; "Effective Date" means the date of the Effective Time; "Registration
Statement" means such registration  statement,  at the Effective Time, including
any documents incorporated by reference therein at such time; "Basic Prospectus"
means such final  prospectus  dated July 28, 1996; and  "Prospectus  Supplement"
means the final prospectus supplement relating to the Offered  Certificates,  to
be filed with the  Commission  pursuant to  paragraphs  (2),  (3) or (5) of Rule
424(b) of the Rules and  Regulations.  "Prospectus"  means the Basic  Prospectus
together with the Prospectus Supplement. Reference made herein to the Prospectus
shall be deemed to refer to and include any documents  incorporated by reference
therein  pursuant to Item 12 of Form S-3 under the Securities Act as of the date
of  the  Prospectus,  any  reference  to  any  amendment  or  supplement  to the
Prospectus  shall be deemed to refer to and include any document filed under the
Securities  Exchange  Act of 1934  (the  "Exchange  Act")  after the date of the
Prospectus and incorporated by reference in the Prospectus, and any reference to
any  amendment  to the  Registration  Statement  shall be deemed to include  any
report of the Depositor  filed with the Commission  pursuant to Section 13(a) or
15(d) of the  Exchange  Act after the  Effective  Time that is  incorporated  by
reference in the Registration Statement. The Commission has not issued any order
preventing or suspending  the use of the  Prospectus.  There are no contracts or
documents  of the  Depositor  which are  required to be filed as exhibits to the
Registration  Statement  pursuant  to  the  Securities  Act  or  the  Rules  and
Regulations which have not been so filed or incorporated by reference therein on
or prior to the Effective  Date of the  Registration  Statement  other than such
documents or  materials,  if any, as any  Underwriter  delivers to the Depositor
pursuant to Section VIII D hereof for filing on Form 8-K.

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

                                                                        
                                        3

<PAGE>



Registration Statement or the Prospectus in reliance upon and in conformity with
written  information  furnished to the Depositor in writing by the  Underwriters
expressly for use therein.

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

         D. Since the respective  dates as of which  information is given in the
Prospectus,  there has not been any material adverse change,  or any development
involving  a  prospective  material  adverse  change,  in the  general  affairs,
management,  financial  condition,  or results of operations  of the  Depositor,
otherwise than as set forth or contemplated in the Prospectus as supplemented or
amended as of the Closing Date.

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

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

         G. This  Agreement has been,  and the Pooling and Servicing  Agreement,
each Subsequent Transfer Agreement and the Insurance Agreement when executed and
delivered as contemplated  hereby and thereby will have been,  duly  authorized,
executed and delivered by the Depositor, and this Agreement constitutes, and the
Pooling and Servicing Agreement and the Insurance Agreement when executed and

                                                                             
                                        4

<PAGE>



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

         H. The  execution,  delivery and  performance  of this  Agreement,  the
Pooling and  Servicing  Agreement,  any  Subsequent  Transfer  Agreement and the
Insurance  Agreement by the Depositor and the  consummation of the  transactions
contemplated hereby and thereby, compliance with the provisions thereof, and the
issuance and delivery of the  Certificates  do not and will not conflict with or
result  in a breach  or  violation  of any of the  terms or  provisions  of,  or
constitute  a default  under,  any  indenture,  mortgage,  deed of  trust,  loan
agreement or other agreement or instrument to which the Depositor is a party, by
which the Depositor is bound or to which any of the  properties or assets of the
Depositor or any of its subsidiaries is subject, which breach or violation would
have  a  material  adverse  effect  on the  business,  operations  or  financial
condition of the Depositor, nor will such actions result in any violation of the
provisions of the articles of  incorporation  or by-laws of the Depositor (which
breach or  violation  would  have a  material  adverse  effect on the  business,
operations  or  financial  condition  of the  Depositor),  or any statute or any
order,  rule or  regulation of any court or  governmental  agency or body having
jurisdiction  over  the  Depositor  or any  of its  properties  or  assets.  The
Depositor  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, rule or regulation of any court,  governmental agency or body or
other tribunal  having  jurisdiction  over the Depositor,  which  materially and
adversely  affects,  or is  reasonably  likely in the future to  materially  and
adversely  affect,  (i) the ability of the Depositor to perform its  obligations
under this  Agreement,  the Pooling and  Servicing  Agreement  and the Insurance
Agreement or (ii) the business,  operations,  results of  operations,  financial
position, income, properties or assets of the Depositor.

         I. The Depositor has no reason to know that Deloitte & Touche,  LLP are
not independent  public accountants with respect to the Depositor as required by
the Securities Act and the Rules and Regulations.

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

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

         L.  The  Depositor  possesses  all  material  licenses,   certificates,
authorities  or  permits  issued by the  appropriate  State,  Federal or foreign
regulatory agencies or bodies necessary to conduct the business now conducted by
it and as described in the Prospectus, and there are no proceedings pending

                                                                           
                                        5

<PAGE>



with respect to which the Depositor  has received  service of process or, to the
best  knowledge  of the  Depositor  threatened,  relating to the  revocation  or
modification  of any such  license,  certificate,  authority  or permit which if
decided adversely to the Depositor would, singly or in the aggregate, materially
and  adversely  affect the  conduct of its  business,  operations  or  financial
condition.

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

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

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

         P. At the Closing  Date,  the Offered  Certificates,  the Mortgage Loan
Purchase  Agreements and the Pooling and Servicing Agreement will conform in all
material respects to the descriptions thereof contained in the Prospectus.

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

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

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

         T. The transfer of the Mortgage  Loans to the Trust at the Closing Date
and, if applicable,  on each  Subsequent  Transfer Date,  will be treated by the
Depositor for financial  accounting  and reporting  purposes as a sale of assets
and not as a pledge of assets to secure debt.

         U. The Depositor is not aware of (i) any request by the  Commission for
any further amendment of the Registration Statement or the Prospectus or for any
additional information,  or (ii) any notification with respect to the suspension
of the  qualification  of the  Certificates  for sale in any jurisdiction or the
initiating or threatening of any proceeding for such purpose.

         V. The Pooling and Servicing  Agreement is not required to be qualified
under the Trust Indenture Act of 1939, as amended.


                                                                           
                                        6

<PAGE>



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

         SECTION II.  Purchase and Sale. The commitment of the  Underwriters  to
purchase the Offered Certificates  pursuant to this Agreement shall be deemed to
have  been  made on the  basis  of the  representations  and  warranties  herein
contained and shall be subject to the terms and conditions herein set forth. The
Depositor  agrees to instruct the Trustee to issue the Offered  Certificates and
agrees  to sell to the  Underwriters,  and the  Underwriters  agree  (except  as
provided in Sections X and XI hereof) severally and not jointly to purchase from
the Depositor the aggregate initial principal amounts or percentage interests of
the Offered  Certificates  set forth  opposite their names on Schedule A, at the
purchase price or prices set forth in Schedule A.

         SECTION  III.  Delivery  and  Payment.  Delivery of and payment for the
Offered  Certificates to be purchased by the  Underwriters  shall be made at the
offices of the  Depositor  in Dallas,  Texas or at such other  place as shall be
agreed upon by the  Representative  and the Depositor at 10:00 A.M. central time
on  December  18,  1996 or at such other time or date as shall be agreed upon in
writing by the  Representative and the Depositor (such date being referred to as
the "Closing Date").  Payment shall be made to the Depositor by wire transfer of
same day funds payable to the account of the Depositor.  Delivery of the Offered
Certificates  shall  be  made to the  Representative  for  the  accounts  of the
Underwriters  against  payment of the purchase price thereof.  The  Certificates
shall be in such  authorized  denominations  and registered in such names as the
Underwriters  may  request in writing  at least two  business  days prior to the
Closing Date. The Offered Certificates will be made available for examination by
the  Representative  no later than 2:00 p.m.  central time on the first business
day prior to the Closing Date.

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

         SECTION V. Covenants of the Depositor. The Depositor agrees as follows:

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

                                                                          
                                        7

<PAGE>



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

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

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

         D.  To  file  promptly  with  the   Commission  any  amendment  to  the
Registration  Statement or the  Prospectus or any  supplement to the  Prospectus
that may, in the judgment of the Depositor or the  Underwriters,  be required by
the Securities Act or requested by the Commission.

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

         F. To make generally  available to holders of the Offered  Certificates
as soon as practicable,  but in any event not later than 90 days after the close
of the period covered thereby,  a statement of earnings of the Trust (which need
not be audited) complying with Section 11(a) of the Securities Act and the Rules
and  Regulations  (including,  at the  option  of the  Depositor,  Rule 158) and
covering a period of at least twelve consecutive months beginning not later than
the first day of the first fiscal quarter following the Closing Date.


                                                                           
                                        8

<PAGE>



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

         H.  So  long as the  Offered  Certificates  shall  be  outstanding  the
Depositor  shall  cause the  Trustee,  pursuant  to the  Pooling  and  Servicing
Agreement,  to  deliver  to the  Underwriters  as soon as  such  statements  are
furnished to the Trustee: (i) the annual statement as to compliance delivered to
the Trustee  pursuant to Section  8.16 of the Pooling and  Servicing  Agreement;
(ii) the annual statement of a firm of independent public accountants  furnished
to the Trustee pursuant to Section 8.17 of the Pooling and Servicing  Agreement;
(iii) the monthly  servicing report furnished to the Trustee pursuant to Section
8.29 of the Pooling and Servicing Agreement;  (iv) the monthly reports furnished
to the Certificateholders  pursuant to Section 7.09 of the Pooling and Servicing
Agreement; and (v) from time to time, any other information concerning the Trust
filed with any  government or regulatory  authority  that is otherwise  publicly
available, as the Representative may reasonably request.

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

         J.  During a period  of seven  calendar  days  from the  Closing  Date,
neither the Depositor nor any trust established,  directly or indirectly, by the
Depositor  will,  without the  Representative's  prior  written  consent  (which
consent shall not be unreasonably withheld), offer or sell mortgage pass-through
certificates backed by mortgage loans, except pursuant to this Agreement.

         K. The Depositor will enter into the applicable agreements, to which it
is a party pursuant to the Pooling and Servicing  Agreement,  on or prior to the
Closing  Date and will  cause  to be  delivered  to the  Trustee  the  Insurance
Policies issued by the Certificate Insurer.

         L. On each  Subsequent  Transfer  Date,  the Depositor  shall cause its
special counsel to deliver a favorable  opinion  substantially to the effect set
forth in Section  VI.G  (except as it applies to  subdivisions  5 and 6 therein)
hereof,  appropriately  modified to refer to the applicable  Subsequent Mortgage
Loans,  Subsequent  Transfer  Agreement,  Subsequent Cut-Off Date and Subsequent
Transfer Date.

         M. The Depositor will cause the Computational  Materials (as defined in
Section  VIII.D below) with respect to the  Certificates  which are delivered to
the  Depositor  as  provided  in  Section  VIII.D  below  to be  filed  with the
Commission on a Current Report on Form 8-K (the "Current Report") not later than
the date on which  such  materials  are  required  to be filed  pursuant  to the
Kidder/PSA Letters (as defined in Section VIII.D below).

         SECTION  VI.   Conditions  to  the   Underwriters'   Obligations.   The
obligations of the Underwriters to purchase the Offered Certificates pursuant to
this Agreement are subject to: (i) the accuracy on and as of the Closing Date of
the representations and warranties on the part of the Depositor herein contained
(including  those  representations  and  warranties set forth in the Pooling and
Servicing  Agreement  and  incorporated  herein);  (ii) the  performance  by the
Depositor  of  all of its  obligations  hereunder;  (iii)  the  accuracy  of the
statements of the Depositor made in any certificate or other document  delivered
pursuant to the provisions hereof;  and (iv) the following  conditions as of the
Closing Date:


                                                                            
                                        9

<PAGE>



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

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

         C. All corporate  proceedings  and other legal matters  relating to the
authorization,  form and validity of this  Agreement,  the Pooling and Servicing
Agreement, the Insurance Agreement, the Certificates, the Registration Statement
and the Prospectus,  and all other legal matters  relating to this Agreement and
the  transactions  contemplated  hereby shall be satisfactory in all respects to
counsel for the  Underwriters,  and the Depositor  shall have  furnished to such
counsel all documents and information that they may reasonably request to enable
them to pass upon such  matters.  The  Representative  shall have  received  the
Pooling  and  Servicing  Agreement  and the  Offered  Certificates  in form  and
substance  satisfactory to the Representative,  duly executed by all signatories
required pursuant to the respective terms thereof.

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

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

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

         3. There are no material contracts,  indentures or other documents of a
character required to be described or referred to in the Registration  Statement
or the Prospectus or to be filed as exhibits to the Registration Statement other
than  those  described  or  referred  to  therein  or filed or  incorporated  by
reference as exhibits thereto.

         4. The statements set forth in the Basic  Prospectus under the captions
"Description  of The  Securities"  and in the  Prospectus  Supplement  under the
captions  "Description  of The  Class  A  Certificates"  and  "The  Pooling  and
Servicing Agreement," to the extent such statements purport to summarize certain

                                                                              
                                       10

<PAGE>



provisions of the  Certificates or of the Pooling and Servicing  Agreement,  are
fair and accurate in all material respects.

         5. The statements set forth in the Basic  Prospectus and the Prospectus
Supplement  under the captions "ERISA  Considerations,"  "Certain Federal Income
Tax Consequences," "Legal Investment Matters" and, "Certain Legal Aspects of the
Mortgage  Assets" to the extent  that they  constitute  matters of federal  law,
provide a fair and accurate summary of such law or conclusions.

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

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

         8. Assuming that the Trustee causes certain assets of the REMIC Estate,
as the Trustee has covenanted to do in the Pooling and Servicing  Agreement,  to
be treated as a "real estate mortgage  investment  conduit"  ("REMIC"),  as such
term is defined in the Internal  Revenue Code of 1986,  as amended (the "Code"),
and the  parties to the Pooling and  Servicing  Agreement  comply with the terms
thereof, such assets of the REMIC Estate will be treated as a REMIC, the Offered
Certificates,  the Class S Certificates and the Class B-IO  Certificates will be
treated as the  "regular  interests"  in the REMIC and the Class R  Certificates
will be treated as the sole "residual interest" in the REMIC.  Neither the Trust
nor certain  assets and accounts are subject to tax upon its income or assets by
any taxing authority of the State of New York or the City of New York.

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

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

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

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

Such counsel shall also have furnished to the Underwriters a written  statement,
addressed to the  Underwriters and dated the Closing Date, in form and substance
satisfactory  to the  Underwriters  to the effect that no facts have come to the
attention of such counsel which lead them to believe that: (a) the  Registration
Statement,  at the time such Registration Statement became effective,  contained
an untrue

                                                                             
                                       11

<PAGE>



statement of a material  fact or omitted to state a material fact required to be
stated  therein or  necessary  to make the  statements  therein  not  misleading
(except as to  financial  or  statistical  data  contained  in the  Registration
Statement);  (b) the  Prospectus,  as of its  date and as of the  Closing  Date,
contained or contains an untrue statement of a material fact or omitted or omits
to state a material fact required to be stated  therein or necessary in order to
make the statements  therein, in the light of the circumstances under which they
were made, not  misleading  (except as to statements set forth in the Prospectus
Supplement  under  the  caption  "The  Certificate  Insurance  Policies  and the
Certificate  Insurer");  or (c) any  document  incorporated  by reference in the
Prospectus  or any further  amendment  or  supplement  to any such  incorporated
document  made by the  Depositor  prior  to the  Closing  Date  (other  than any
document  filed at the request of an  Underwriter  to the extent  such  document
relates  to  Computational  Materials)  contained,  as of  the  time  it  became
effective  or was  filed  with the  Commission,  as the case may be,  an  untrue
statement of a material  fact or omitted to state a material fact required to be
stated  therein or necessary  in order to make the  statements  therein,  in the
light of the circumstances under which they were made, not misleading.

         E. The Underwriters  shall have received the favorable  opinion,  dated
the Closing Date, of Arter & Hadden, special counsel to the Depositor, addressed
to the Depositor and satisfactory to the Certificate Insurer, Standard & Poor's,
A Division of The McGraw-Hill  Companies,  Moody's Investors Service Inc., Fitch
Investors  Service,  L.P. and the Underwriters,  with respect to certain matters
relating to the transfer of the  Mortgage  Loans to the  Depositor  and from the
Depositor  to the Trust,  and such counsel  shall have  consented to reliance on
such opinion by the Certificate  Insurer,  Standard & Poor's,  A Division of The
McGraw-Hill Companies,  Moody's Investors Service Inc., Fitch Investors Service,
L.P. and the Underwriters as though such opinion had been addressed to each such
party.

         F. Dewey  Ballantine,  counsel  for  Advanta  and  Morrison & Foerster,
counsel for Option One,  each shall have  furnished  to the  Underwriters  their
written  opinion,  as  counsel  to  the  related  Servicer,   addressed  to  the
Underwriters and the Depositor and dated the Closing Date, in form and substance
satisfactory to the Underwriters, to the effect that:

         1. Each Servicer is validly  existing in good standing as a corporation
under the laws of its State of incorporation.

         2. Each Servicer has full corporate power and authority to serve in the
capacity of  servicers  of the related  Mortgage  Loans as  contemplated  in the
Pooling and Servicing Agreement.

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

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

                                                                           
                                       12

<PAGE>




         5. The  execution,  delivery  or  performance  by each  Servicer of the
Pooling and Servicing  Agreement or the Insurance Agreement and the transactions
contemplated  thereby  do not (A)  conflict  with or result  in a breach  of, or
constitute a default  under,  (i) any term or provision  of the  certificate  of
incorporation  or by-laws of such  Servicer;  (ii) any term or  provision of any
material agreement, deed of trust, mortgage loan agreement, contract, instrument
or indenture,  or other  agreement to which such Servicer is a party or is bound
or to  which  any of the  property  or  assets  of such  Servicer  or any of its
subsidiaries  is  subject;  (iii) to the best of such firm's  knowledge  without
independent investigation any order, judgment, writ, injunction or decree of any
court or governmental  authority having jurisdiction over such Servicer; or (iv)
any law, rule or regulations  applicable to such Servicer; or (B) to the best of
such firm's knowledge without independent investigation, results in the creation
or imposition of any lien,  charge or encumbrance  upon the Trust Estate or upon
the Certificates.

         6.  There  are,  to  the  best  of  such  counsel's  knowledge  without
independent investigation,  no actions, proceedings or investigations pending or
threatened against a Servicer before any court,  administrative  agency or other
tribunal (a) asserting the validity of the Pooling and Servicing Agreement,  the
Insurance Agreement or the Certificates, (b) seeking to prevent the consummation
of any of the transactions  contemplated by the Pooling and Servicing  Agreement
or (c) which  would  materially  and  adversely  affect the  performance  by the
Servicers of its obligations  under, or the validity or  enforceability  of, the
Pooling and Servicing Agreement, or the Insurance Agreement.

         G.  Counsel  for the  Depositor  and the Seller  (which may be in-house
counsel)  shall  have  furnished  to the  Underwriters  such  counsel's  written
opinion,  addressed to the  Underwriters and dated the Closing Date, in form and
substance satisfactory to the Underwriters, to the effect that:

         1. The Depositor has been duly  organized and is validly  existing as a
corporation in good standing under the laws of the State of Delaware and is 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  (except where any such failure would
not have a material  adverse  effect on the  Depositor's  ability to perform its
obligations  under this  Agreement,  the Pooling and Servicing  Agreement or the
Insurance  Agreement),  and has all power and authority necessary to own or hold
its  properties  and to conduct the business in which it is engaged and to enter
into and perform its obligations under this Agreement, the Pooling and Servicing
Agreement  and the  Insurance  Agreement,  and to cause the  Certificates  to be
issued.

         2. The  Depositor is not in violation of its articles of  incorporation
or by-laws  or in  default in the  performance  or  observance  of any  material
obligation,   agreement,  covenant  or  condition  contained  in  any  contract,
indenture,  mortgage,  loan agreement,  note, lease or other instrument to which
the Depositor is a party or by which it or its  properties  may be bound,  which
default might result in any material  adverse change in the financial  condition
of the Depositor or which might  materially and adversely  affect the properties
or assets, taken as a whole, the Depositor.

         3.  This   Agreement,   the  Pooling  and  Servicing   Agreement,   the
Indemnification  Agreement dated as of December 18, 1996 among the Depositor and
each of the  Underwriters  (the  "Indemnification  Agreement") and the Insurance
Agreement have been duly authorized, executed and delivered by the Depositor and
the Subsequent  Transfer  Agreements  have been duly  authorized,  and when duly
executed and delivered by the  Depositor  and,  assuming the due  authorization,
execution and delivery of such  agreements by the other  parties  thereto,  such
agreements  constitute and in the case of any Subsequent Transfer Agreement will
constitute valid and binding  obligations,  enforceable against the Depositor in
accordance with their  respective  terms,  subject as to  enforceability  to (x)
bankruptcy, insolvency, reorganization,  moratorium or other similar laws now or
hereafter in effect relating to creditors' rights

                                                                              
                                       13

<PAGE>



generally,  (y) general principles of equity (regardless of whether  enforcement
is sought in a proceeding in equity or at law) and (z) with respect to rights of
indemnity  under this  Agreement and the  Insurance  Agreement,  limitations  of
public policy under applicable securities laws.

         4. The  execution,  delivery and  performance  of this  Agreement,  the
Pooling and Servicing  Agreement,  the Insurance  Agreement and each  Subsequent
Transfer  Agreement  by the  Depositor,  the  consummation  of the  transactions
contemplated  hereby  and  thereby,   and  the  issuance  and  delivery  of  the
Certificates  (i) do not and will not  conflict  with or  result  in a breach or
violation of any of the terms or provisions  of, or constitute a default  under,
any indenture,  mortgage,  deed of trust,  loan agreement or other  agreement or
instrument  to which the Depositor is a party or by which the Depositor is bound
or to  which  any of the  property  or  assets  of the  Depositor  or any of its
subsidiaries is subject, which breach or violation would have a material adverse
effect on the business, operations or financial condition of the Depositor, (ii)
nor will such actions result in a violation of the provisions of the articles of
incorporation or by-laws of the Depositor,  which breach or violation would have
a material adverse effect on the business,  operations or financial condition of
the Depositor  (or any statute or any order,  rule or regulation of any court or
governmental agency or body having jurisdiction over the Depositor or any of its
properties or assets) and (iii) nor will such actions  result in the creation or
imposition of any lien,  charge or encumbrance upon the Trust Estate or upon the
Certificates,  except as  otherwise  contemplated  by the Pooling and  Servicing
Agreement.

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

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

         7. There are no actions,  proceedings  or  investigations  pending with
respect to which the Depositor has received service of process before or, to the
best of such counsel's knowledge, without independent investigation, to the best
of such counsel's knowledge without independent investigation, threatened by any
court, administrative agency or other tribunal to which the Depositor is a party
or of which  any of its  properties  is the  subject:  (a)  which if  determined
adversely to the Depositor would have a material adverse effect on the business,
results of operations or financial condition of the Depositor; (b) asserting the
invalidity of the Pooling and Servicing  Agreement,  the Insurance  Agreement or
the Certificates; (c) seeking to prevent the issuance of the Certificates or the
consummation  by the Depositor of any of the  transactions  contemplated  by the
Pooling and Servicing Agreement,  the Insurance Agreement or this Agreement,  as
the  case may be;  or (d)  which  might  materially  and  adversely  affect  the
performance  by the  Depositor  of its  obligations  under,  or the  validity or
enforceability of, the Pooling and Servicing Agreement, the Insurance Agreement,
this Agreement or the Certificates.

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

                                                                             
                                       14

<PAGE>




         9. AMRESCO  Residential  Capital Markets,  Inc. (the "Seller") has been
duly  organized and is validly  existing as a corporation in good standing under
the laws of the State of Delaware and 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,  and has all power  and  authority  necessary  to own or hold its
properties  and to conduct the business in which it is engaged and to enter into
and perform its obligations under the Mortgage Loan Purchase Agreements.

         10. The Seller is not in violation of its articles of  incorporation or
by-laws  or in  default  in  the  performance  or  observance  of  any  material
obligation,   agreement,  covenant  or  condition  contained  in  any  contract,
indenture,  mortgage,  loan agreement,  note, lease or other instrument to which
the  Seller  is a party or by which it or its  properties  may be  bound,  which
default might result in any material adverse changes in the financial condition,
earnings,  affairs or  business  of the  Seller or which  might  materially  and
adversely affect the properties or assets, taken as a whole, of the Seller.

         11. The Mortgage Loan Purchase  Agreements  have been duly  authorized,
executed  and  delivered  by the Seller  and,  assuming  the due  authorization,
execution and delivery of such  agreements by the parties thereto other than the
Seller,   such  agreements  will  constitute  valid  and  binding   obligations,
enforceable  against  the  Seller in  accordance  with their  respective  terms,
subject as to  enforceability  to (x)  bankruptcy,  insolvency,  reorganization,
moratorium  or other  similar  laws  now or  hereafter  in  effect  relating  to
creditors' rights  generally,  (y) general  principles of equity  (regardless of
whether enforcement is sought in a proceeding in equity or at law).

         12. The  execution,  delivery  and  performance  of the  Mortgage  Loan
Purchase  Agreements  by the Seller  and the  consummation  of the  transactions
contemplated  thereby do not and will not conflict with or result in a breach or
violation of any of the terms or provisions  of, or constitute a default  under,
any indenture,  mortgage,  deed of trust,  loan agreement or other  agreement or
instrument  to which the Seller is a party or by which the Seller is bound or to
which any of the property or assets of the Seller or any of its  subsidiaries is
subject,  which breach or violation would have a material  adverse effect on the
business, operations or financial condition of the Seller, nor will such actions
result in a violation  of the  provisions  of the articles of  incorporation  or
by-laws of the Seller or any  statute or any order,  rule or  regulation  of any
court or governmental  agency or body having jurisdiction over the Seller or any
of its  properties  or assets,  which breach or violation  would have a material
adverse effect on the business, operations or financial condition of the Seller.

         13.  The   assignment  of  rights  under  the  Mortgage  Loan  Purchase
Agreements  by the Seller to the  Depositor and by the Depositor to the Trust is
effective to permit the Trustee to exercise the Seller's rights thereunder.

         H. The  Underwriters  shall  have  received  the  favorable  opinion of
counsel (which may be in-house counsel) to the Trustee,  dated the Closing Date,
addressed to the Underwriters  and in form and scope  satisfactory to counsel to
the Underwriters, to the effect that:

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

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


                                                                            
                                       15

<PAGE>



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

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

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

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

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

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

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

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

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

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

         3. The execution,  delivery and performance by the Certificate  Insurer
of the  Certificate  Insurance  Policies and  Insurance  Agreement is within the
corporate  power  of the  Certificate  Insurer  and has been  authorized  by all
necessary corporate action on the part of the Certificate  Insurer, and does not
require  the  consent  or  approval  of,  the  giving  of notice  to,  the prior
registration with, or the taking of

                                                                             
                                       16

<PAGE>



any  other  action  in  respect  of any  state or other  governmental  agency or
authority which has not previously been obtained or effected.

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

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

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

         K.  The  Depositor   shall  have   furnished  to  the   Underwriters  a
certificate, dated the Closing Date and signed by the Chairman of the Board, the
President or a Vice  President of the Depositor to the extent that the signer of
such certificate has carefully  examined the Registration  Statement  (excluding
any  documents  incorporated  therein by  reference),  the Pooling and Servicing
Agreement and this Agreement and that, to the best of his or her knowledge based
upon reasonable investigation:

         1.  The  representations  and  warranties  of  the  Depositor  in  this
Agreement,  the Pooling and Servicing  Agreement and all related  agreements are
true and correct as of the Closing Date; and the Depositor has complied with all
agreements  and satisfied all the  conditions on its part which are to have been
complied with on or prior to the Closing Date.

         2. There has been no amendment or other  document  filed  affecting the
certificate of  incorporation  or bylaws of the Depositor since November 9, 1995
and no such amendment has been authorized.  No event has occurred since December
6, 1996 which has affected the good standing of the Depositor  under the laws of
the State of Delaware.

         3.  There  has  not  occurred  any  material  adverse  change,  or  any
development  involving a prospective  material adverse change, in the condition,
financial  or  otherwise,  or in the  earnings,  business or  operations  of the
Depositor from September 30, 1996.

         4. There are no actions,  suits or proceedings  pending with respect to
which it has  received  service  of  process  or, to the best of such  officer's
knowledge,  threatened  against or affecting  the  Depositor  which if adversely
determined,  individually  or in the  aggregate,  would be reasonably  likely to
adversely  affect the  Depositor's  obligations  under the Pooling and Servicing
Agreement or this  Agreement in any  material  way; and no merger,  liquidation,
dissolution or bankruptcy of the Depositor is pending or contemplated.

                                                                           
                                       17

<PAGE>




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

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

         N. The Offered  Certificates  shall have been rated "AAA" by Standard &
Poor's, "Aaa" by Moody's Investors Service and "AAA" by Fitch Investors Service,
L.P.

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

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

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

         R. The  Representative  shall have  received a letter  from  Deloitte &
Touche,  LLP,  dated on or  before  the  Closing  Date,  in form  and  substance
satisfactory to the  Representative  and special  counsel for the  Underwriters,
addressed  to each of the  Underwriters  to the effect that they have  performed
certain specified procedures requested by the Representative with respect to the
information  set forth in the  Prospectus  and certain  matters  relating to the
Depositor.

         S. The  Representative  and special counsel for the Underwriters  shall
have  received  copies  of any  opinions  of  counsel  supplied  to  the  rating
organizations relating to any matters with respect to the Certificates. Any such
opinions shall be dated the Closing Date and addressed to each of the

                                                                             
                                       18

<PAGE>



Underwriters or accompanied by reliance letters to the  Representative  or shall
state that each of the Underwriters may rely upon them.

         T. On or prior to the Closing  Date there shall not have  occurred  any
downgrading,  nor  shall  any  notice  have been  given of (A) any  intended  or
potential  downgrading  or (B) any  review or  possible  change  in  rating  the
direction  of  which  has  not  been  indicated,  in  the  rating  accorded  the
Certificate  Insurer's  claims  paying  ability  by any  "nationally  recognized
statistical  rating  organization,"  as such term is defined for purposes of the
Securities Act.

         U. 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 September 30, 1996, of (A) the Depositor
and  its  subsidiaries  or  (B)  the  Certificate   Insurer,   that  is  in  the
Representative's  judgment  material  and  adverse  and  that  makes  it in  the
Representative's  judgment  impracticable to market the Offered  Certificates on
the terms and in the manner contemplated in the Prospectus.

         V. Counsel for the Originators shall have furnished to the Underwriters
their written opinion  addressed to the Underwriters and the Depositor and dated
the Closing Date, in form and substance satisfactory to the Underwriters, to the
effect that the respective Purchase Agreement has been duly authorized, executed
and delivered by such Originator, and assuming the due authorization,  execution
and deliver of such  agreements by the other parties  thereto,  constitutes  the
legal, valid and binding agreement of such Originator, enforceable against it in
accordance  with its terms,  subject  as to  enforceability  to (x)  bankruptcy,
insolvency,  reorganization,  moratorium, receivership or other similar laws now
or hereafter  in effect  relating to  creditors'  rights  generally  and (y) the
qualification  that the remedy of specific  performance and injunctive and other
forms of  equitable  relief  may be  subject to  equitable  defenses  and to the
discretion,  with  respect  to such  remedies,  of the  court  before  which any
proceedings with respect thereto may be brought.

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

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

         SECTION VII. Payment of Expenses.  If the transaction closes, or if the
transaction  fails  to  close  other  than  as a  result  of a  failure  of  the
Underwriters to perform hereunder,  the Depositor,  agrees to pay: (a) the costs
incident to the authorization,  issuance,  sale and delivery of the Certificates
and any taxes payable in  connection  therewith;  (b) the costs  incident to the
preparation,  printing and filing under the Securities  Act of the  Registration
Statement and any amendments and exhibits  thereto  (including the  Prospectus);
(c) the costs of distributing the Registration Statement as originally filed and
each amendment thereto and any post-effective  amendments thereof (including, in
each case,  exhibits),  the  Prospectus  and any  amendment or supplement to the
Prospectus or any document incorporated by reference therein, all as provided in
this Agreement;  (d) the costs of reproducing and  distributing  this Agreement;
(e) the fees and expenses of qualifying  the  Certificates  under the securities
laws of the several  jurisdictions  as  provided  in Section  V(G) hereof and of
preparing,  printing  and  distributing  a  Blue  Sky  Memorandum  and  a  Legal
Investment  Survey  (including  related  fees and  expenses  of  counsel  to the
Representative);  (f) any fees charged by securities  rating services for rating
the Offered Certificates; (g) the cost of the

                                                                             
                                       19

<PAGE>



accountant's  letter relating to the Prospectus  except for expenses relating to
the  accountant's  audit of the loan  files;  (h) the fees and  expenses  of the
Certificate  Insurer  (other than the fees  payable  pursuant to the Pooling and
Servicing  Agreement)  and (i) all other  costs  and  expenses  incident  to the
performance of the obligations of the Depositor (including costs and expenses of
its  counsel);  provided  that,  except as provided  in this  Section  VII,  the
Underwriters  shall pay their own costs and  expenses,  including  the costs and
expenses of their counsel,  any transfer taxes on the Offered Certificates which
they may sell and the  expenses  of  advertising  any  offering  of the  Offered
Certificates made by the Underwriters,  and the Underwriters  shall pay the cost
of any accountant's  comfort letters which such  Underwriters  choose to request
relating to any Computational Materials (as defined herein).

         If this Agreement is terminated by the  Underwriters in accordance with
the  provisions  of Section VI or Section  XI,  whether or not the  transactions
contemplated   hereunder  are   consummated,   the  Depositor  shall  cause  the
Underwriters to be reimbursed for all reasonable out-of-pocket expenses.

         SECTION VIII. Indemnification and Contribution. A. The Depositor agrees
to indemnify  and hold harmless each  Underwriter  and each person,  if any, who
controls such Underwriter within the meaning of Section 15 of the Securities Act
or Section 12 of the  Exchange  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 Offered  Certificates),  to which such
Underwriter  or any such  controlling  person  may  become  subject,  under  the
Securities Act or otherwise,  insofar as such loss, claim, damage,  liability or
action  arises out of, or is based  upon,  (i) any untrue  statement  or alleged
untrue statement of a material fact contained in the Registration  Statement, or
any  amendment  thereof or  supplement  thereto,  (ii) the  omission  or alleged
omission to state in the  Registration  Statement a material fact required to be
stated therein or necessary to make the statements therein not misleading, (iii)
any untrue statement or alleged untrue statement of a material fact contained in
the  Prospectus,  or any amendment  thereof or supplement  thereto,  or (iv) the
omission or alleged omission to state in the Prospectus a material fact required
to be stated therein or necessary to make the statements  therein,  in the light
of the  circumstances  under  which they were  made,  not  misleading  and shall
reimburse such Underwriter and each such controlling person promptly upon demand
for any legal or other expenses  reasonably incurred by such Underwriter or such
controlling person in connection with investigating or defending or preparing to
defend  against  any such  loss,  claim,  damage,  liability  or  action as such
expenses are incurred; provided, however, that the Depositor shall not be liable
in any such case to the extent that any such loss, claim,  damage,  liability or
action arises out of, or is based upon,  any untrue  statement or alleged untrue
statement  or  omission  or  alleged  omission  made in the  Prospectus,  or any
amendment thereof or supplement thereto, or the Registration  Statement,  or any
amendment thereof or supplement thereto, in reliance upon and in conformity with
written  information  furnished  to  the  Depositor  by or  on  behalf  of  such
Underwriter  specifically  for inclusion  therein (except to the extent that any
untrue  statement or alleged untrue statement or omission or alleged omission is
a result of Seller  Provided  Information  which is not accurate and complete in
all material respects.  The foregoing  indemnity agreement is in addition to any
liability  which the  Depositor  may otherwise  have to any  Underwriter  or any
controlling person of any of such Underwriter.

         B. Each Underwriter severally agrees to indemnify and hold harmless the
Depositor,  each  of  its  directors,  each  of  its  officers  who  signed  the
Registration  Statement,  and each person,  if any,  who controls the  Depositor
within the  meaning of  Section  15 of the  Securities  Act or Section 12 of the
Exchange Act against any and all loss, claim, damage or liability, or any action
in respect  thereof,  to which the  Depositor or any such  director,  officer or
controlling  person may become  subject,  under the Securities Act or otherwise,
insofar as such loss,  claim,  damage,  liability or action arises out of, or is
based upon, (i) any untrue  statement or alleged untrue  statement of a material
fact  contained  in the  Prospectus,  or any  amendment  thereof  or  supplement
thereto, or (ii) the omission or alleged omission to

                                                                             
                                       20

<PAGE>



state therein a material fact required to be stated therein or necessary to make
the  statements  in the  Prospectus,  when  considered in  conjunction  with the
Prospectus,  and in the light of the  circumstances  under which they were made,
not misleading, but in each case only to the extent that the untrue statement or
alleged  untrue  statement or omission or alleged  omission was made in reliance
upon and in conformity with written information furnished to the Depositor by or
on behalf of such  Underwriter  specifically  for inclusion  therein,  and shall
reimburse the Depositor and any such director, officer or controlling person for
any  legal  or  other  expenses  reasonably  incurred  by the  Depositor  or any
director,  officer or controlling  person in connection  with  investigating  or
defending or preparing to defend against any such loss, claim, damage, liability
or action as such expenses are incurred,  provided, however, that no Underwriter
shall be liable to the extent  that such  untrue  statements  or alleged  untrue
statement  or  omission  or  alleged  omission  is a result of  Seller  Provided
Information  that is not accurate and  complete in all  material  respects.  The
foregoing  indemnity  agreement  is in  addition  to  any  liability  which  any
Underwriter may otherwise have to the Depositor or any such director, officer or
controlling person.

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

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

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

                                                                            
                                       21

<PAGE>



indemnified  parties  under this Section VIII consist of the Depositor or any of
the Depositor's directors, officers or controlling persons.

         Each  indemnified  party,  as a condition of the  indemnity  agreements
contained  in Section  VIII(A) and (B),  shall use its best efforts to cooperate
with the  indemnifying  party in the  defense  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 paragraph,  if at any time an indemnified
party shall have requested an  indemnifying  party to reimburse the  indemnified
party for fees and expenses of counsel,  the  indemnifying  party agrees that it
shall be liable  for any  settlement  of any  proceeding  effected  without  its
written  consent if (i) such  settlement is entered into more than 30 days after
receipt  by such  indemnifying  party of the  aforesaid  request  and (ii)  such
indemnifying party shall not have reimbursed the indemnified party in accordance
with such request prior to the date of such  settlement.  No indemnifying  party
shall,  without the prior written consent of the indemnified  party,  effect any
settlement  of any  pending  or  threatened  proceeding  in respect of which any
indemnified  party is or could have been a party and  indemnity  could have been
sought hereunder by such indemnified party,  unless such settlement  includes an
unconditional  release of such  indemnified  party from all  liability on claims
that are the subject matter of such proceeding.

         D.  Computational  Materials.  Not later than 10:30 a.m.  New York City
time, on the business day before the date on which the Current  Report  relating
to the Certificates is required to be filed by the Depositor with the Commission
pursuant to Section V.M hereof,  each Underwriter shall deliver to the Depositor
five complete copies of all materials,  if any,  provided by such Underwriter to
prospective  investors  in such  Certificates  which  constitute  "Computational
Materials"  within  the  meaning of  the no-action  letter  dated May 20,  1994,
issued by the  Division  of  Corporation  Finance of the  Commission  to Kidder,
Peabody Acceptance Corporation I, Kidder, Peabody & Co. Incorporated, and Kidder
Structured Asset Corporation, the no-action letter dated May 27, 1994, issued by
the Division of Corporation  Finance of the Commission to the Public  Securities
Association  and the  no-action  letter  of  February  17,  1995  issued  by the
Commission to the Public Securities Association  (collectively,  the "Kidder/PSA
Letters")  and the filing of which is a condition of the relief  granted in such
letters (such materials being the "Computational  Materials").  Each delivery of
Computational Materials to the Depositor pursuant to this paragraph (a) shall be
effected by delivering four copies of such material to counsel for the Depositor
on behalf of the Depositor and one copy of such materials to the Depositor.

         E. Each  Underwriter  severally  and not jointly  agrees,  assuming all
Seller Provided  Information is accurate and complete in all material  respects,
to indemnify and hold harmless the Depositor,  each of the Depositor's  officers
and directors  and each person who controls the Depositor  within the meaning of
Section 15 of the  Securities Act and Section 12 of the Exchange Act against any
and all losses, claims, damages or liabilities,  joint or several, to which they
may  become  subject  under the  Securities  Act or  otherwise,  insofar as such
losses, claims, damages or liabilities (or actions in respect thereof) arise out
of or are based upon any untrue  statement of a material  fact  contained in the
Computational  Materials  provided by such  Underwriter,  or arise out of or are
based upon the  omission or alleged  omission to state  therein a material  fact
required to be stated therein or necessary to make the statements therein,  when
considered  in  conjunction  with  the  Prospectus,  and  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

                                                                              
                                       22

<PAGE>



investigating or defending or preparing to defend any such loss, claim,  damage,
liability or action as such expenses are incurred,  provided,  however,  that no
Underwriter shall be liable to the extent that such untrue statements or alleged
untrue  statement or omission or alleged omission is a result of Seller Provided
Information  that is not accurate and  complete in all  material  respects.  The
obligations of an  Underwriter  under this Section VIII (E) shall be in addition
to any liability which such Underwriter may otherwise have.

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

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

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

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

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

         For purposes of this  Section  VIII,  in no case shall any  Underwriter
(except with respect to any document  (other than the  Computational  Materials)
incorporated by reference into the  Registration  Statement or Prospectus at the
request of such Underwriter and except as may be provided in any agreement among
the  Underwriters  relating  to the  offering of the  Offered  Certificates)  be
responsible  for any  amount  in  excess  of (x)  the  amount  received  by such
Underwriter in connection with its resale of the Offered  Certificates  over (y)
the  amount  paid  by  such   Underwriter  to  the  Depositor  for  the  Offered
Certificates  by such  Underwriter  hereunder.  No person  guilty of  fraudulent
misrepresentation (within the

                                                                              
                                       23

<PAGE>



meaning  of  Section  11(f)  of  the  Securities   Act)  shall  be  entitled  to
contribution   from  any  person   who  was  not   guilty  of  such   fraudulent
misrepresentation.

         The Depositor and each  Underwriter  expressly  waive, and agree not to
assert,  any  defense  to  their  respective  indemnification  and  contribution
obligations under this Section VIII which they might otherwise assert based upon
any  claim  that such  obligations  are  unenforceable  under  federal  or state
securities laws or by reason of public policy.

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

         G. Each Underwriter  severally confirms that the information  regarding
such  Underwriter set forth in the last paragraph on the front cover page of the
Prospectus  Supplement  and  the  Computational   Materials  furnished  by  such
Underwriter are correct,  and, the Depositor  acknowledges that such information
constitutes the only information  furnished in writing to the Depositor by or on
behalf  of any  Underwriter  specifically  for  inclusion  in  the  Registration
Statement and the Prospectus.

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

         SECTION X. Default by One or More of the  Underwriters.  If one or more
of  the  Underwriters  participating  in the  public  offering  of  the  Offered
Certificates shall fail at the Closing Date to purchase the Offered Certificates
which it is (or they  are)  obligated  to  purchase  hereunder  (the  "Defaulted
Certificates"),  then the  non-defaulting  Underwriters  shall  have the  right,
within  48  hours  thereafter,  to  make  arrangements  for  one or  more of the
non-defaulting Underwriters, or any other underwriters, to purchase all, but not
less than all, of the  Defaulted  Certificates  in such amounts as may be agreed
upon and upon the terms  herein set forth (as used in this  Agreement,  the term
"Underwriter" includes any underwriter substituted for an Underwriter under this
Section X). If, however,  the Underwriters  have not completed such arrangements
within such 48-hour period, then:

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

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

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

         In the  event of a  default  by any  Underwriter  as set  forth in this
Section X, each of the  Underwriters  and the Depositor  shall have the right to
postpone the Closing Date for a period not

                                                                          
                                       24

<PAGE>



exceeding  seven  Business  Days in  order  that  any  required  changes  in the
Registration  Statement or Prospectus or in any other  documents or arrangements
may be effected.

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

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

         A. if to the Underwriters, shall be delivered or sent by mail, telex or
facsimile transmission to the Representative at its address set forth above;

         B. if to the Depositor, shall be delivered or sent by overnight mail or
facsimile  transmission to 700 North Pearl Street,  Suite 2400, LB #342, Dallas,
TX 75201-7424, Attn.: General Counsel, Fax No. 214-953-7757.

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

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

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

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

         The parties  hereto  hereby  submit to the  jurisdiction  of the United
States District Court for the Southern District of New York and any court in the
State of New York  located  in the City and  County of New York,  and  appellate
court from any thereof,  in any action, suit or proceeding brought against it or
in  connection  with  this  Agreement  or any of the  related  documents  or the
transactions  contemplated  hereunder or for  recognition  or enforcement of any
judgment, and the parties hereto hereby agree that

                                                                            
                                       25

<PAGE>



all  claims  in  respect  of any  such  action  or  proceeding  may be  heard or
determined  in New York State court or, to the extent  permitted by law, in such
federal court.

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

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

         SECTION XIX.  Amendments  and Waivers.  This  Agreement may be amended,
modified,  altered or terminated,  and any of its provisions  waived,  only in a
writing signed on behalf of the Depositor and the Representative.

                                                                              
                                       26

<PAGE>




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

                                   Very truly yours,


                                   AMRESCO RESIDENTIAL SECURITIES
                                   CORPORATION


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



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

PRUDENTIAL SECURITIES INCORPORATED
Acting on its own behalf and as
Representative of the several
Underwriters referred to in the
foregoing Agreement

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



<PAGE>


                                   SCHEDULE A
<TABLE>
<CAPTION>

<S>                                     <C>                          <C>    
                                          Class of Certificates          Initial Percentage Interest of
Name of                                     Purchased by the               Certificates Purchased by
Underwriter                                   Underwriters                        Underwriters
- -----------                                   ------------                        ------------
Prudential Securities Incorporated              Class A-1                             60%
                                                Class A-2                             60%
                                                Class A-3                             60%
                                                Class A-4                             60%
                                                Class A-5                             60%
                                                Class A-6                             60%
                                                Class A-7                             60%
                                                Class A-8                             60%

CS First Boston                                 Class A-1                             20%
                                                Class A-2                             20%
                                                Class A-3                             20%
                                                Class A-4                             20%
                                                Class A-5                             20%
                                                Class A-6                             20%
                                                Class A-7                             20%
                                                Class A-8                             20%

Goldman Sachs & Co.                             Class A-1                             10%
                                                Class A-2                             10%
                                                Class A-3                             10%
                                                Class A-4                             10%
                                                Class A-5                             10%
                                                Class A-6                             10%
                                                Class A-7                             10%
                                                Class A-8                             10%

Morgan Stanley & Co.                            Class A-1                             10%
                                                Class A-2                             10%
                                                Class A-3                             10%
                                                Class A-4                             10%
                                                Class A-5                             10%
                                                Class A-6                             10%
                                                Class A-7                             10%
                                                Class A-8                             10%



</TABLE>




                 POOLING AND SERVICING AGREEMENT


                           Relating to

            AMRESCO RESIDENTIAL SECURITIES CORPORATION
                    MORTGAGE LOAN TRUST 1996-5

                              Among

           AMRESCO RESIDENTIAL SECURITIES CORPORATION,
                          as Depositor,

            AMRESCO RESIDENTIAL CAPITAL MARKETS, INC.,
                            as Seller,

                 ADVANTA MORTGAGE CORP., USA and
                 OPTION ONE MORTGAGE CORPORATION,
                           as Servicers

                               and


                     THE CHASE MANHATTAN BANK
                            as Trustee


                   Dated as of December 1, 1996
<PAGE>
<TABLE>
<CAPTION>
                             CONTENTS
                                                                                                   Page
                                                                                                   ----
<S>                                                                                                   <C>
CONVEYANCE..........................................................................................  1

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

ARTICLE II                 ESTABLISHMENT AND ORGANIZATION OF THE TRUST.............................. 35
         Section 2.01      Establishment of the Trust............................................... 35
         Section 2.02      Office................................................................... 35
         Section 2.03      Purposes and Powers...................................................... 35
         Section 2.04      Appointment of the Trustee; Declaration of Trust......................... 35
         Section 2.05      Expenses of the Trust.................................................... 35
         Section 2.06      Ownership of the Trust................................................... 36
         Section 2.07      Situs of the Trust....................................................... 36
         Section 2.08      Miscellaneous REMIC Provisions........................................... 36

ARTICLE III                REPRESENTATIONS, WARRANTIES AND COVENANTS OF THE
                           DEPOSITOR, THE SERVICERS AND THE SELLER; COVENANT
                           OF SELLER TO CONVEY MORTGAGE LOANS....................................... 38
         Section 3.01      Representations and Warranties of the Depositor.......................... 38
         Section 3.02      Representations and Warranties of the Servicers.......................... 40
         Section 3.03      Representations and Warranties of the Seller............................. 41
         Section 3.04      Covenants of Seller to Take Certain Actions with Respect to the
                           Mortgage Loans In Certain Situations..................................... 44
         Section 3.05      Conveyance of the Mortgage Loans, Subsequent Mortgage Loans and
                           Qualified Replacement Mortgages.......................................... 46
         Section 3.06      Acceptance by Trustee; Certain Substitutions of Mortgage Loans;
                           Certification by Trustee................................................. 49
         Section 3.07      Conveyance of the Subsequent Mortgage Loans.............................. 50

ARTICLE IV                 ISSUANCE AND SALE OF CERTIFICATES........................................ 53
         Section 4.01      Issuance of Certificates................................................. 53
         Section 4.02      Sale of Certificates..................................................... 53

ARTICLE V                  CERTIFICATES AND TRANSFER OF INTERESTS................................... 54
         Section 5.01      Terms.................................................................... 54
         Section 5.02      Forms.................................................................... 54
         Section 5.03      Execution, Authentication and Delivery................................... 54
         Section 5.04      Registration and Transfer of Certificates................................ 55
         Section 5.05      Mutilated, Destroyed, Lost or Stolen Certificates........................ 57
         Section 5.06      Persons Deemed Owners.................................................... 58
         Section 5.07      Cancellation............................................................. 58
         Section 5.08      Limitation on Transfer of Ownership Rights............................... 58
         Section 5.09      Assignment of Rights..................................................... 59

ARTICLE VI COVENANTS................................................................................ 60
         Section 6.01      Distributions............................................................ 60
         Section 6.02      Money for Distributions to be Held in Trust; Withholding................. 60
         Section 6.03      Protection of Trust Estate............................................... 61


<PAGE>

         Section 6.04      Performance of Obligations............................................... 62
         Section 6.05      Negative Covenants....................................................... 62
         Section 6.06      No Other Powers.......................................................... 62
         Section 6.07      Limitation of Suits...................................................... 62
         Section 6.08      Unconditional Rights of Owners to Receive Distributions.................. 63
         Section 6.09      Rights and Remedies Cumulative........................................... 63
         Section 6.10      Delay or Omission Not Waiver............................................. 64
         Section 6.11      Control by Certificate Insurer and Owners................................ 64
         Section 6.12      Access to Owners of Certificates' Names and Addresses.................... 64

ARTICLE VII ACCOUNTS, DISBURSEMENTS AND RELEASES.................................................... 65
         Section 7.01      Collection of Money...................................................... 65
         Section 7.02      Establishment of Accounts;............................................... 65
         Section 7.03      Flow of Funds............................................................ 66
         Section 7.04      Pre-Funding Account and Capitalized Interest Account..................... 71
         Section 7.05      Investment of Accounts................................................... 72
         Section 7.06      Reserved................................................................. 72
         Section 7.07      Eligible Investments..................................................... 72
         Section 7.08      Accounting and Directions by Trustee..................................... 74
         Section 7.09      Reports by Trustee....................................................... 75
         Section 7.10      Additional Reports by Trustee.  ......................................... 78
         Section 7.11      Preference Payments...................................................... 78
         Section 7.12      Claims Upon the Policies................................................. 79

ARTICLE VIII               SERVICING AND ADMINISTRATION OF MORTGAGE LOANS........................... 80
         Section 8.01      Servicers and Subservicers............................................... 80
         Section 8.02      Collection of Certain Mortgage Loan Payments............................. 81
         Section 8.03      Subservicing Agreements Between Servicer and Subservicer................. 82
         Section 8.04      Successor Subservicer.................................................... 82
         Section 8.05      Liability of Servicer.................................................... 82
         Section 8.06      No Contractual Relationship Between Subservicer and Trustee,
                           Certificate Insurer or the Owners........................................ 82
         Section 8.07      Assumption or Termination of Subservicing Agreement by Trustee........... 82
         Section 8.08      Principal and Interest Accounts; Escrow Accounts......................... 83
         Section 8.09      Delinquency Advances, Servicing Advances and Compensating
                           Interest................................................................. 85
         Section 8.10      Compensating Interest; Purchase of Mortgage Loans........................ 85
         Section 8.11      Maintenance of Insurance................................................. 86
         Section 8.12      Due-on-Sale Clauses; Assumption and Substitution Agreements.............. 87
         Section 8.13      Realization Upon Defaulted Mortgage Loans................................ 88
         Section 8.14      Trustee to Cooperate; Release of Files................................... 89
         Section 8.15      Servicing Compensation................................................... 91
         Section 8.16      Annual Statement as to Compliance........................................ 91
         Section 8.17      Annual Independent Certified Public Accountants' Reports................. 91
         Section 8.18      Access to Certain Documentation and Information Regarding the
                           Mortgage Loans........................................................... 91
         Section 8.19      Assignment of Agreement.................................................. 92
         Section 8.20      Events of Servicing Termination.......................................... 92
         Section 8.21      Resignation of a Servicer and Appointment of Successor................... 94
         Section 8.22      Waiver of Past Events of Servicing Termination........................... 97
         Section 8.23      Assumption or Termination of Subservicing Agreement By the Trustee....... 97
         Section 8.24      Powers and Duties of the Trustee as Successor Servicer................... 97

                                                    ii

<PAGE>

         Section 8.25      Liability of the Servicers............................................... 98
         Section 8.26      Inspections by Certificate Insurer, Trustee and Seller; Errors and
                           Omissions Insurance...................................................... 98
         Section 8.27      Merger, Conversion, Consolidation or Succession to Business of
                           Servicer................................................................. 99
         Section 8.28      Notices of Material Events............................................... 99
         Section 8.29      Monthly Servicing Report and Servicing Certificate....................... 99
         Section 8.30      Indemnification by the Servicer..........................................101
         Section 8.31      Reserved.................................................................102
         Section 8.32      Servicing Standard.......................................................102
         Section 8.33      No Solicitation..........................................................102

ARTICLE IX                 TERMINATION OF TRUST.....................................................103
         Section 9.01      Termination of Trust.....................................................103
         Section 9.02      Termination Upon Option of Owners of Class R Certificates; Servicer
                           Termination..............................................................103
         Section 9.03      Termination Upon Loss of REMIC Status....................................105
         Section 9.04      Disposition of Proceeds..................................................106

ARTICLE X                  THE TRUSTEE..............................................................107
         Section 10.01     Certain Duties and Responsibilities......................................107
         Section 10.02     Removal of Trustee for Cause.............................................108
         Section 10.03     Certain Rights of the Trustee............................................109
         Section 10.04     Not Responsible for Recitals or Issuance of Certificates.................111
         Section 10.05     May Hold Certificates....................................................111
         Section 10.06     Money Held in Trust......................................................111
         Section 10.07     Compensation and Reimbursement; No Lien for Fees.........................111
         Section 10.08     Corporate Trustee Required; Eligibility..................................111
         Section 10.09     Resignation and Removal; Appointment of Successor........................112
         Section 10.10     Acceptance of Appointment by Successor Trustee...........................113
         Section 10.11     Merger, Conversion, Consolidation or Succession to Business of the
                           Trustee..................................................................114
         Section 10.12     Reporting; Withholding...................................................114
         Section 10.13     Liability of the Trustee.................................................114
         Section 10.14     Appointment of Co-Trustee or Separate Trustee............................115
         Section 10.15     Appointment of Custodians................................................116

ARTICLE XI                 MISCELLANEOUS............................................................117
         Section 11.01     Compliance Certificates and Opinions.....................................117
         Section 11.02     Form of Documents Delivered to the Trustee...............................117
         Section 11.03     Acts of Owners...........................................................118
         Section 11.04     Notices, etc. to Trustee.................................................118
         Section 11.05     Notices and Reports to Owners; Waiver of Notices.........................119
         Section 11.06     Rules by Trustee.........................................................119
         Section 11.07     Successors and Assigns...................................................119
         Section 11.08     Severability.............................................................119
         Section 11.09     Benefits of Agreement....................................................119
         Section 11.10     Legal Holidays...........................................................120
         Section 11.11     Governing Law; Submission to Jurisdiction................................120
         Section 11.12     Counterparts.............................................................120
         Section 11.13     Usury....................................................................121
         Section 11.14     Amendment................................................................121

                                                   iii
<PAGE>

         Section 11.15     Paying Agent; Appointment and Acceptance of Duties.......................122
         Section 11.16     REMIC Status.............................................................122
         Section 11.17     Additional Limitation on Action and Imposition of Tax....................124
         Section 11.18     Appointment of Tax Matters Person........................................124
         Section 11.19     The Certificate Insurer..................................................125
         Section 11.20     Reserved.................................................................125
         Section 11.21     Third Party Rights.......................................................125
         Section 11.22     Attorneys' Fees..........................................................125
         Section 11.23     Notices..................................................................125
</TABLE>


SCHEDULE I-A        SCHEDULE OF GROUP I MORTGAGE LOANS
SCHEDULE I-B        SCHEDULE OF GROUP II MORTGAGE LOANS
SCHEDULE II         SCHEDULE OF CLASS S MORTGAGE LOANS
EXHIBIT A-1         FORM OF CLASS A-1 CERTIFICATE
EXHIBIT A-2         FORM OF CLASS A-2 CERTIFICATE
EXHIBIT A-3         FORM OF CLASS A-3 CERTIFICATE
EXHIBIT A-4         FORM OF CLASS A-4 CERTIFICATE
EXHIBIT A-5         FORM OF CLASS A-5 CERTIFICATE
EXHIBIT A-6         FORM OF CLASS A-6 CERTIFICATE
EXHIBIT A-7         FORM OF CLASS A-7 CERTIFICATE
EXHIBIT A-8         FORM OF CLASS A-8 CERTIFICATE
EXHIBIT B-1         FORM OF CLASS S CERTIFICATES
EXHIBIT B-2         FORM OF CLASS R CERTIFICATE
EXHIBIT B-IO        FORM OF CLASS B-1O CERTIFICATE
EXHIBIT C           FORM OF SUBSEQUENT TRANSFER AGREEMENT
EXHIBIT D           FORM OF CERTIFICATE RE:  MORTGAGE LOANS PREPAID
                    IN FULL AFTER CUT-OFF DATE
EXHIBIT E           FORM OF CUSTODIAN'S RECEIPT
EXHIBIT F           FORM OF POOL CERTIFICATION
EXHIBIT G           FORM OF DELIVERY ORDER
EXHIBIT H           FORM OF SERVICER'S TRUST RECEIPT
EXHIBIT I           FORM OF CLASS R TAX MATTERS TRANSFER CERTIFICATE
EXHIBIT J           FORM OF NOTICE
EXHIBIT K           FORM OF LIQUIDATION REPORT
EXHIBIT L           FORM OF CUSTODIAL AGREEMENT



                                       iv

<PAGE>

         POOLING  AND  SERVICING  AGREEMENT,  relating  to  AMRESCO  RESIDENTIAL
SECURITIES CORPORATION MORTGAGE LOAN TRUST 1996-5, dated as of December 1, 1996,
by and among AMRESCO RESIDENTIAL SECURITIES CORPORATION, a Delaware corporation,
in its capacity as Depositor  (the  "Depositor"),  AMRESCO  RESIDENTIAL  CAPITAL
MARKETS,  INC.,  a Delaware  corporation,  in its  capacity  as the Seller  (the
"Seller"), ADVANTA MORTGAGE CORP. USA and OPTION ONE MORTGAGE CORPORATION as the
Servicers (the  "Servicers")  and THE CHASE  MANHATTAN  BANK, a New York banking
corporation, in its capacity as the trustee (the "Trustee").

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

         WHEREAS,  each of the Servicers have agreed to service a portion of the
Mortgage Loans, respectively, which constitute the principal assets of the Trust
Estate;

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

         WHEREAS,  The Chase  Manhattan Bank is willing to serve in the capacity
of the Trustee hereunder; and

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

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

                                   CONVEYANCE

         To provide for the  distribution of the principal of and/or interest on
the Class A Certificates,  the Class S Certificates, the Class B-1O Certificates
and the Class R  Certificates  in accordance  with their terms,  all of the sums
distributable  under this  Agreement  with respect to the  Certificates  and the
performance of the covenants  contained in this Agreement,  the Depositor hereby
bargains,  sells,  conveys,  assigns and  transfers  to the  Trustee,  in trust,
without recourse and for the exclusive benefit of the Owners of the Certificates
and  the  Certificate  Insurer,  as  their  interests  may  appear,  all  of the
Depositor's right, title and interest in and to any and all benefits accruing to
the Depositor from (a) the Mortgage Loans (other than any principal and interest
payments due thereon on or prior to the Cut-Off  Date on any Mortgage  Loan that
is current  as of the  Cut-Off  Date)  listed in  Schedules  I-A and I-B to this
Agreement which the Depositor is causing to be delivered to the Trustee herewith
(and all  substitutions  therefor as provided by Section  3.03,  3.04,  3.05 and
3.06),  together with the related  Mortgage Loan  documents and the  Depositor's
interest  in any  Property  which  secured  a  Mortgage  Loan but which has been
acquired by foreclosure or deed in lieu of foreclosure, and all payments thereon
and proceeds of the conversion,  voluntary or involuntary, of the foregoing; (b)
such  amounts as may be held by the  Trustee  in the  Certificate  Account,  the
Pre-Funding   Account  and  the  Capitalized   Interest  Account  together  with
investment  earnings on such amounts and such amounts as may be held in the name
of the Trustee in the  Principal  and  Interest  Account,  if any,  exclusive of
investment  earnings thereon (except as otherwise  provided herein),  whether in
the form of cash,  instruments,  securities or other  properties  (including any
Eligible  Investments  held by the  Servicers);  (c) the  Certificate  Insurance
Policies issued under the Insurance Agreement; (d) proceeds of all the foregoing
(including,  but  not  by way  of  limitation,  all  proceeds  of  any  mortgage
insurance, hazard insurance and title insurance policy relating to the Mortgage



<PAGE>

Loans, cash proceeds, accounts, accounts receivable, notes, drafts, acceptances,
chattel  paper,  checks,  deposit  accounts,  rights to payment of any and every
kind,  and  other  forms  of  obligations  and  receivables  which  at any  time
constitute  all  or  part  of or are  included  in  the  proceeds  of any of the
foregoing) to pay the Owners and the  Certificate  Insurer as specified  herein;
and (e) certain of the Seller's  rights under the Transfer  Agreements  that are
being  assigned to the Trust  hereunder  ((a)-(e)  above  shall be  collectively
referred to herein as the "Trust Estate").

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

                                    ARTICLE I

                       DEFINITIONS; RULES OF CONSTRUCTION

         Section 1.01 Definitions.

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

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

         "Accredited":  Accredited Home Lenders, Inc., a California corporation

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

         "Addition Notice":  With respect to the transfer of Subsequent Mortgage
Loans to the Trust for inclusion in Group I or Group II pursuant to Section 3.07
hereof,  notice  given in  accordance  with  Section  3.07(b)(i)  regarding  the
Depositor's designation of Subsequent Mortgage Loans to be sold to the Trust for
inclusion  in  Group  I or  Group  II and the  aggregate  Loan  Balance  of such
Subsequent Mortgage Loans with respect to each such Group.

         "Adjusted  Pass-Through  Rate":  A rate  equal to the sum of (a)(i) the
Group I Weighted  Average  Pass-Through  Rate in the case of  Mortgage  Loans in
Group I or (ii) the Class A-8 Pass-Through Rate in the case of Mortgage Loans in
Group II, plus (b) the allocable  portion of the Premium  Amount and the Trustee
Fee (calculated as an annual rate based on the outstanding  principal  amount of
the related Certificates) then accrued and outstanding.

         "Advanta":  Advanta Mortgage Corp. USA, a Delaware corporation.

         "Advanta Loans":  The Mortgage Loans serviced by Advanta.




                                        2

<PAGE>

         "Aggregate Servicing Fee Rate":  0.50% per annum.

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

         "Annual Loss  Percentage  (Rolling  Twelve  Month)":  As of any date of
determination  thereof and as to the related  Mortgage Loan  Servicing  Group, a
fraction,  expressed as a percentage, the numerator of which is the aggregate of
the Realized  Losses that occurred in such Mortgage Loan Servicing  Group during
the twelve immediately preceding Prepayment Periods and the denominator of which
is the  Loan  Balances  of the  Mortgage  Loans  in the  related  Mortgage  Loan
Servicing Group on the twelfth Determination Date preceding such date.

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

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

         "Available Funds": Group I Available Funds or Group II Available Funds,
as the case may be.

         "Available  Funds  Shortfall":  A Group I Available  Funds Shortfall or
Group II Available Funds Shortfall, as the case may be.

         "Balloon  Loan":  A Mortgage  Loan with respect to which the  principal
balance by its original terms does not fully amortize at final maturity.

         "Balloon Payment": The final payment of principal due with respect to a
Balloon Loan.

         "BNC":  BNC Mortgage, Inc., a California corporation.

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

         "Capitalized  Interest  Account":   The  Capitalized  Interest  Account
established  in accordance  with Section  7.02(b)  hereof and  maintained by the
Trustee.  Funds on deposit in the Capitalized Interest Account shall be invested
in a trust deposit with the Trustee from the day following the Startup Day until
the end of each Funding Period.

         "Carry-Forward  Amount":  With  respect  to any  Class  of the  Class A
Certificates  for any Payment Date, the sum of (x) the amount,  if any, by which
(i) the Class A Distribution Amount allocable to such

                                        3

<PAGE>

Class as of the immediately  preceding  Payment Date exceeded (ii) the amount of
the  actual  distribution  made to the  Owners  of  such  Class  of the  Class A
Certificates  on such  immediately  preceding  Payment  Date  plus  (y) 30 days'
interest  on the  interest  portion of such amount at the  Pass-Through  Rate in
effect with respect to such Class of Class A Certificates.

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

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

         "Certificate  Insurance  Policies":  The financial  guaranty  insurance
policy (number 22755) dated December 18, 1996 issued by the Certificate  Insurer
for the benefit of the Owners of the Group I Certificates  pursuant to which the
Certificate  Insurer  guarantees  Insured  Payments and the  financial  guaranty
insurance   policy  (number  22756)  dated  December  18,  1996  issued  by  the
Certificate  Insurer for the benefit of the Owners of the Class A-8 Certificates
pursuant to which the Certificate  Insurer  guarantees  Insured Payments and the
financial guaranty insurance policy (number  22755/22756(2))  dated December 18,
1996  issued by the  Certificate  Insurer  for the  benefit of the Owners of the
Class S  Certificates  pursuant  to which  the  Certificate  Insurer  guarantees
Insured Payments.

         "Certificate  Insurer":  MBIA  Insurance  Corporation  or any successor
thereto, as issuer of the Certificate Insurance Policies.

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

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

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

                  (ii)  the  commencement  by  the  Certificate   Insurer  of  a
voluntary case or proceeding under any applicable United States federal or state
bankruptcy, insolvency, reorganization or other similar law or of any other case
or proceeding to be adjudicated as bankrupt or insolvent,  or the consent of the
Certificate  Insurer  to the entry of a decree or order for relief in respect of
the  Certificate  Insurer  in  an  involuntary  case  or  proceeding  under  any
applicable  United  States  federal  or  state  bankruptcy,  insolvency  case or
proceeding  against the Certificate  Insurer,  or the consent by the Certificate
Insurer to the filing of such  petition or to the  appointment  of or the taking
possession by a custodian, receiver, liquidator,


                                        4

<PAGE>

assignee,  trustee,  sequestrator or similar official of the Certificate Insurer
or of any substantial part of its property,  or the marshalling of assets by the
Certificate  Insurer to pay debts generally as they become due, or the admission
by the  Certificate  Insurer  in  writing  of its  inability  to pay  its  debts
generally  as  they  become  due,  or the  taking  of  corporate  action  by the
Certificate Insurer in furtherance of any such action.

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

          Class A-1 Certificates          -           $42,200,000
          Class A-2 Certificates          -           $29,000,000
          Class A-3 Certificates          -           $16,500,000
          Class A-4 Certificates          -           $17,000,000
          Class A-5 Certificates          -           $15,000,000
          Class A-6 Certificates          -           $15,900,000
          Class A-7 Certificates          -           $14,400,000
          Class A-8 Certificates          -          $550,000,000

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

         "Class":   Any  class  of  the  Class  A  Certificates,   the  Class  S
Certificates, the Class B-10 Certificates or the Class R Certificates.

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

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

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

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


                                        5

<PAGE>

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

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

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

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

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

         "Class A-1  Pass-Through  Rate":  On any Payment Date the lesser of (x)
6.425% per annum and (y) the Group I Available  Funds Cap Rate for such  Payment
Date.

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

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

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

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

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


                                        6

<PAGE>

         "Class A-2  Pass-Through  Rate":  On any Payment Date the lesser of (x)
6.275% per annum and (y) the Group I Available  Funds Cap Rate for such  Payment
Date.

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

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

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

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

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

         "Class A-3  Pass-Through  Rate":  On any Payment Date the lesser of (x)
6.400% per annum and (y) the Group I Available  Funds Cap Rate for such  Payment
Date.

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

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

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

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


                                        7

<PAGE>

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

         "Class A-4  Pass-Through  Rate":  On any Payment Date the lesser of (x)
6.575% per annum and (y) the Group I Available  Funds Cap Rate for such  Payment
Date.

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

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

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

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

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

         "Class A-5  Pass-Through  Rate":  On any Payment Date the lesser of (x)
6.700% per annum and (y) the Group I Available  Funds Cap Rate for such  Payment
Date.

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

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

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


                                        8

<PAGE>

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

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

         "Class A-6  Pass-Through  Rate":  On any Payment Date the lesser of (x)
6.925% per annum and (y) the Group I Available  Funds Cap Rate for such  Payment
Date.

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

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

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

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

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

         "Class A-7  Pass-Through  Rate": On any Payment Date on or prior to the
Clean-Up  Call  Date,  the  lesser of (i)  7.075% per annum and (ii) the Group I
Available  Funds Cap Rate for such  Payment  Date and on any Payment Date in any
month following the month in which the Clean-Up Call Date occurs,  the lesser of
(i)  7.575%  per annum and (ii) the  Group I  Available  Funds Cap Rate for such
Payment Date.

         "Class A-7 Termination Date":  November 25, 2026.

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


                                        9

<PAGE>

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

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

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

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

         "Class A-8 Formula Pass-Through Rate": As of any Payment Date, the rate
determined by clause (i) of the definition of Class A-8 Pass-Through Rate.

         "Class A-8 Pass-Through  Rate": For the initial Payment Date,  5.7875%.
Thereafter,  for any Payment Date in any month up to and  including the month in
which the Clean-Up  Call Date  occurs,  the lesser of (i)  One-Month  LIBOR plus
0.225% per annum and (ii) the Group II Available Funds Cap Rate for such Payment
Date;  and for any Payment  Date in any month  following  the month in which the
CleanUp  Call Date  occurs,  the lesser of (i)  One-Month  LIBOR plus 0.450% per
annum and (ii) the Group II Available Funds Cap Rate for such Payment Date.

         "Class A-8 Termination Date":  November 25, 2026.

         "Class B-10 Carry Forward Amount": With respect to any Payment Date the
sum of the amount, if any, by which (x) the Class B-10 Distribution Amount as of
the  immediately  preceding  Payment Date  exceeded (y) the amount of the actual
distribution  made to Owners of the Class B-10  Certificates on such immediately
preceding Payment Date.

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

         "Class B-10 Distribution Amount": With respect to any Payment Date, the
sum of:

                  (1) with respect to Mortgage Loans in Group I,  one-twelfth of
         the  product  of (x) the sum of the  aggregate  Loan  Balances  of such
         Mortgage Loans on the  immediately  preceding  Payment Date and (y) the
         excess of (I) the weighted average of the Coupon Rates of such Mortgage
         Loans over (II) the sum of the following  payments allocable to Group I
         on or in respect of the related

                                       10

<PAGE>

         Payment  Date (in each case  expressed  as an annual rate based on such
         aggregate outstanding Loan Balance):  (A) the Servicing Fee (calculated
         at the initial  Servicing Fee Rate),  (B) the Premium  Amount,  (C) the
         Trustee Fee, (D) any Reimbursement  Amount, and (E) the Class A-7 Pass-
         Through Rate;

                  (2) with respect to Mortgage Loans in Group II, one-twelfth of
         the  product  of (x) the sum of the  aggregate  Loan  Balances  of such
         Mortgage Loans on the  immediately  preceding  Payment Date and (y) the
         excess of (I) the weighted average of the Coupon Rates of such Mortgage
         Loans on such immediately preceding Payment Date (weighted on the basis
         of the Loan  Balances as of such Payment Date) over (II) the sum of the
         following  payments  allocable  to  Group  II on or in  respect  of the
         related Payment Date (in each case expressed as an annual rate based on
         such  aggregate  outstanding  Loan  Balance):  (A)  the  Servicing  Fee
         (calculated at the initial Servicing Fee Rate), (B) the Premium Amount,
         (C) the Trustee Fee, (D) any Reimbursement Amount and (E) the Class A-8
         Pass-Through Rate; and

                  (3) the Class B-10 Carry Forward Amount.

         "Class R Certificate":  Any one of the  Certificates  designated on the
face thereof as a Class R Certificate,  substantially in the form annexed hereto
as Exhibit B-2,  authenticated  and delivered by the Trustee,  representing  the
right  to  distributions  as  set  forth  herein,  and  evidencing  an  interest
designated as the "residual interest" in the REMIC for the purposes of the REMIC
Provisions.

         "Class S Carry Forward  Amount":  With respect to any Payment Date, the
sum of (i) the amount,  if any, by which (x) the Class S Distribution  Amount as
of the immediately  preceding Payment Date exceeded (y) the amount of the actual
distribution  made to the Owners of the Class S Certificates on such immediately
preceding  Payment Date and (ii) 30 days' interest on such amount of the Class S
Pass- Through Rate.

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

         "Class S  Distribution  Amount":  With respect to any Payment Date, the
sum of (a) the product of (x) the outstanding  Loan Balance of each Advanta Loan
as of such  Payment  Date and (y)  one-twelfth  of the  difference  between  the
Aggregate  Servicing Fee Rate and the Servicing Fee Rate for such Mortgage Loan,
(b) any unpaid  Preference  Amount, if any, for the Class S Certificates and (c)
the Class S Carry Forward Amount, if any. The Class S Distribution  Amount shall
be calculated on a loan by loan basis.

         "Clean-Up Call Date":  The first Monthly  Remittance  Date on which the
Class A Certificate Principal Balance has declined to $75,000,000 or less.

         "Closing":  As defined in Section 4.02 hereof.

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

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


                                       11

<PAGE>

         "Corporate  Trust Office":  The principal  office of the Trustee at The
Chase  Manhattan  Bank,  450 West  33rd  Street,  New  York,  NY  10001,  Attn.:
Structured Finance/MBS.

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

         "Cram  Down  Loss":  With  respect to a  Mortgage  Loan,  if a court of
appropriate  jurisdiction in an insolvency proceeding shall have issued an order
reducing the Loan Balance or the Coupon Rate of such Mortgage  Loan,  the amount
of such  reduction.  A "Cram Down Loss" shall be deemed to have  occurred on the
date of issuance of such order.

         "Cumulative Loss Percentage":  As of any date of determination thereof,
the Cumulative  Realized Losses as a percentage of the Maximum Collateral Amount
(and with  respect  to the  Servicer  Loss Test the  aggregate  portion  thereof
applicable  to the related  Servicer as set forth in the  definition  of Maximum
Collateral Amount).

         "Cumulative  Realized  Losses":  As of any date of  determination,  the
aggregate  amount of Realized  Losses with respect to the Mortgage  Loans in the
related  Group (and with respect to the  Servicer  Loss Test with respect to the
Mortgage Loans in the related  Mortgage Loan Servicing  Group) since the Cut-Off
Date.

         "Current  Interest":  With respect to any Payment Date,  the sum of the
Class  A-1  Current  Interest,  the Class A-2  Current  Interest,  the Class A-3
Current  Interest,  the  Class A-4  Current  Interest,  the  Class  A-5  Current
Interest,  the Class A-6 Current Interest,  the Class A-7 Current Interest,  the
Class A-8 Current Interest and the Class S Distribution  Amount for such Payment
Date.

         "Custodial Agreement":  The Custodial Agreement dated as of December 1,
1996  among the  Custodian,  the  Trustee,  the  Depositor,  the  Seller and the
Servicers.

         "Custodian":  Bankers Trust Company of California, N.A.

         "Cut-Off Date":  As of the close of business on December 1, 1996.

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

         "Delinquent":  A  Mortgage  Loan is  "Delinquent"  if any  payment  due
thereon  is not  made  by the  close  of  business  on  the  Determination  Date
immediately  following  the day such  payment is scheduled to be due. A Mortgage
Loan is "30 days  Delinquent" if such payment has not been received by the close
of business on the Determination  Date of the month  immediately  succeeding the
month in which such payment was due.  Similarly  for "60 days  Delinquent,"  "90
days Delinquent" and so on.

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

         "Depositor":  AMRESCO Residential  Securities  Corporation,  a Delaware
corporation, or any successor thereto.

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


                                       12

<PAGE>

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

         "Determination  Date":  As to each  Payment  Date,  the last day of the
related  Prepayment  Period  or if such  date is not a  Business  Day,  the next
Business Day thereafter.

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

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

         "DLJ":  DLJ Mortgage Capital, Inc., a Delaware corporation.

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

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

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

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

         "File":  The  documents  delivered  to the  Custodian  on behalf of the
Trustee pursuant to Section 3.05(b) hereof  pertaining to a particular  Mortgage
Loan and any additional  documents  required to be added to the File pursuant to
this Agreement.

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

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

         "First Colony": The First National Mortgage Exchange,  Inc. d/b/a First
Colony   Financial  Group  and  d/b/a  Finamex   Financial,   Inc.,  a  Delaware
corporation.

         "First Franklin": First Franklin Corporation, a Delaware corporation.


                                       13

<PAGE>

         "Fitch":  Fitch Investors Service, L.P.

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

         "Funding  Period":  With  respect  to each of Group I and Group II, the
respective  period  commencing  on the Startup Day and ending on the earliest to
occur of (i) the date on which the amount on deposit in the Pre-Funding  Account
with respect to such Group  (exclusive of any investment  earnings) is less than
$100,000 and (ii) March 10, 1997.

         "Group  I":  The  pool of  Mortgage  Loans  identified  in the  related
Schedule of Mortgage  Loans as having been  assigned to Group I in Schedule  I-A
hereto,  including any Qualified  Replacement Mortgages delivered in replacement
thereof and each  Subsequent  Mortgage Loan delivered to the Trust for inclusion
therein.

         "Group I Available Funds":  As defined in Section 7.02(c) hereof.

         "Group I  Available  Funds  Cap  Rate":  As of any  Payment  Date,  the
weighted  average of the Coupon Rates on the Notes related to the Mortgage Loans
in Group I, less 0.65% per annum.

         "Group  I   Available   Funds   Shortfall":   As   defined  in  Section
7.03(c)(iii)(A) hereof.

         "Group I Capitalized Interest Requirement": With respect to the Payment
Dates, in January and February and the Pre-Funding  Payment Date the excess,  if
any,  of (x) the  interest  on the Group I  Certificates  on such  Payment  Date
calculated at the Group I Weighted Average Pass-Through Rate over (y) the sum of
(i) one-month's interest on the aggregate Loan Balances of the Mortgage Loans in
Group I as of the close of business on the last day of the immediately preceding
Remittance  Period calculated at a rate equal to 1/12 of the weighted average of
the Coupon Rates of the Mortgage Loans in Group I less the applicable  Servicing
Fee Rate as of such  Payment  Date (or  Pre-Funding  Payment  Date) and (ii) any
Group I  Pre-Funding  Account  Earnings  to be  transferred  to the  Capitalized
Interest Account on such Payment Date (or Pre-Funding  Payment Date) pursuant to
Section 7.04(d) hereof.

         "Group I Certificates":  Collectively,  the Class A-1 Certificates, the
Class A-2 Certificates,  the Class A-3 Certificates, the Class A-4 Certificates,
the  Class  A-5  Certificates,  the  Class  A-6  Certificates  and the Class A-7
Certificates.

         "Group I Interest  Remittance  Amount":  As of any  Monthly  Remittance
Date, the sum, without duplication, of (i) all interest collected or required to
be advanced (net of the applicable  Servicing Fee) during the related Remittance
Period  with  respect to the  Mortgage  Loans in Group I, (ii) all  Compensating
Interest  paid by the related  Servicers  on such Monthly  Remittance  Date with
respect to Group I and (iii) the portion of the Substitution  Amount relating to
interest on the Mortgage Loans in Group I.

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


                                       14

<PAGE>

         "Group I Pre-Funding Account Earnings": With respect to the January 27,
1997 Payment Date, the actual investment  earnings earned during the period from
the  Startup Day through  January  20,  1997  (inclusive)  on the portion of the
Pre-Funded  Amount  remaining  and  allocable  to Group I during  such period as
calculated by the Trustee  pursuant to Section 3.07(d)  hereof;  with respect to
the February 25, 1997 Payment Date, the actual investment earnings earned during
the period from January 21, 1997 through  February 20, 1997  (inclusive)  on the
portion of the Pre-Funded  Amount remaining and allocable to Group I during such
period as calculated by the Trustee  pursuant to Section  3.07(d)  hereof;  and,
with respect to the  Pre-Funding  Payment Date, the actual  investment  earnings
earned  during  the  period  from  February  21,  1997  through  March 16,  1997
(inclusive) on the portion of the Pre-Funded  Amount  remaining and allocable to
Group I during such  period as  calculated  by the  Trustee  pursuant to Section
3.07(d) hereof.

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

         (a) the Group I Total Available Funds plus any Insured Payment actually
made by the Certificate  Insurer with respect to the Group I Certificates  minus
the Current Interest with respect to the Group I Certificates; and

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

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

                           (B) all scheduled  installments of principal actually
                  collected  or  advanced  by the  related  Servicer  during the
                  related  Remittance Period and all unscheduled  collections of
                  principal (other than Prepaid Installments) actually collected
                  by the related Servicer during the related Prepayment Period,

                           (C) the principal  portion of the Loan Purchase Price
                  with  respect  to  each  Mortgage  Loan in  Group  I that  was
                  repurchased  by the  related  Originator  on or  prior  to the
                  related Monthly  Remittance Date, to the extent such amount is
                  actually  received  by the  Trustee on or prior to the related
                  Monthly Remittance Date,

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

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

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


                                       15

<PAGE>

                           (G)  the  portion  of the  proceeds  received  by the
                  Trustee  with respect to Group I from any  termination  of the
                  Trust (to the extent such proceeds relate to principal),

                           (H) any moneys released from the Pre-Funding  Account
                  as a  prepayment  of the Group I  Certificates  on the Payment
                  Date which  immediately  follows the end of the Funding Period
                  as a prepayment of such Certificates on such Payment Date, and

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

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

         "Group I Principal  Remittance  Amount":  As of any Monthly  Remittance
Date, the sum, without  duplication,  of (i) the principal collected or required
to be  advanced  with  respect to  Mortgage  Loans in Group I during the related
Remittance  Period  and  all  unscheduled   collections  of  principal  actually
collected by the related  Servicer during the related  Prepayment  Period (other
than Prepaid  Installments),  (ii) the  principal  portion of the Loan  Purchase
Price of each such Mortgage Loan in Group I that was purchased  from the Trustee
on or prior to such  Monthly  Remittance  Date,  to the extent  such  amount was
actually  deposited in the  Principal  and Interest  Account on or prior to such
Monthly  Remittance Date,  (iii) any Substitution  Amounts relating to principal
delivered to the Trust in connection  with a substitution  of a Mortgage Loan in
Group I, to the extent such Substitution  Amounts were actually deposited in the
Principal and Interest Account on or prior to such Monthly  Remittance Date, and
(iv) all Net Liquidation  Proceeds  actually  collected by the related  Servicer
with  respect to such  Mortgage  Loans in Group I during the related  Prepayment
Period (to the extent such Net Liquidation Proceeds related to principal).

         "Group  I  Specified  Subordination  Percentage":  As  defined  in  the
Insurance Agreement.

         "Group I Subordinated  Amount":  As of any Payment Date, the excess, if
any, of (x) the sum of (i) the aggregate  Loan Balances of the Mortgage Loans in
Group I as of the close of business  on the last day of the  related  Prepayment
Period and (ii) any amounts on deposit in the  Pre-Funding  Account  relating to
Group I at such time exclusive of any Group I Pre-Funding  Account Earnings over
(y) the Class A Certificate  Principal Balance of the Group I Certificates as of
such  Payment  Date  (after  taking  into  account  the  payment  of the Group I
Principal Distribution Amount thereon (except for any Subordination Deficit with
respect to Group I and Subordination Increase Amount with respect to Group I) on
such Payment Date).

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

         "Group I Total Monthly Excess Spread":  With respect to Group I and any
Payment Date,  the excess,  if any, of (i) the sum of (w) the interest  which is
collected  on the  Mortgage  Loans in such Group  during the related  Remittance
Period less the related  Servicing Fee with respect to Group I, (x) the interest
portion of any  Delinquency  Advances,  (y)  Compensating  Interest  paid by the
related Servicer with respect to Group I for such Remittance  Period and (z) the
Group I Capitalized  Interest  Requirement over (ii) the interest due on (x) the
Group I  Certificates  and (y) the  portion of the  interest  due on the Class S
Certificates  that  relates  to Advanta  Loans  listed on  Schedule  I-A on such
Payment Date; provided,  however,  that for the Payment Dates during the Funding
Period, the amount in (ii) above shall be


                                       16

<PAGE>

multiplied  by a fraction (A) the numerator of which is the  difference  between
the Certificate  Principal Balance of the Fixed Rate Group  Certificates and the
then outstanding  Pre-Funded  Amount relating to Group I and (B) the denominator
of which is the Certificate Principal Balance of the Group I Certificates.

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

         "Group  II":  The pool of  Mortgage  Loans  identified  in the  related
Schedule of Mortgage  Loans as having been  assigned to Group II in Schedule I-B
hereto,  including any Qualified  Replacement Mortgages delivered in replacement
thereof and each  Subsequent  Mortgage Loan delivered to the Trust for inclusion
therein.

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

         "Group II Available Funds Cap Carry-Forward Amortization Amount": As of
any Payment Date, any amount  distributed  from the Group II Available Funds Cap
Carry-Forward   Amount   Account  on  such  Payment  Date  pursuant  to  Section
7.03(c)(iv) hereof.

         "Group II Available Funds Cap Carry-Forward  Amount": As of any Payment
Date, the excess, if any, of (x) the sum of (i) the excess, if any, equal to (a)
the aggregate  amount of interest due on the Class A-8 Certificates on all prior
Payment Dates,  calculated at the Class A-8 Formula Pass-Through Rate applicable
to each such Payment Date over (b) the  aggregate  amount of interest due on the
Class A-8  Certificates on all prior Payment Dates,  calculated at the Class A-8
Pass-Through Rate applicable to each such Payment Date, (ii) the amount, if any,
described in clause (iii) hereof as of the  immediately  preceding  Payment Date
and (iii) the product of (a)  one-twelfth of the Class A-8 Formula  Pass-Through
Rate on such  Payment  Date and (b) the sum of the amounts  described in clauses
(i) and (ii) preceding over (y) all Group II Available  Funds Cap  Carry-Forward
Amortization Amounts actually funded on all prior Payment Dates.

         "Group II Available Funds Cap Carry-Forward Amount Account":  The Group
II Available Funds Cap  Carry-Forward  Amount Account  established in accordance
with Section 7.02 hereof and maintained by the Trustee.

         "Group  II  Available  Funds  Cap  Rate":  As of any  Payment  Date the
weighted  average of the Coupon Rates on the Notes related to the Mortgage Loans
in Group II,  less  either (x) 0.65% per annum  during the first six  Remittance
Periods  or (y)  1.15%  per  annum  during  any  Remittance  Period  thereafter,
calculated as of the first day of the related Remittance Period.

         "Group  II   Available   Funds   Shortfall":   As  defined  in  Section
7.03(c)(iii)(A) hereof.

         "Group  II  Capitalized  Interest  Requirement":  With  respect  to the
Payment Dates in January and February 1997 and the Pre-Funding Payment Date, the
excess,  if any,  of (x) the  interest  on the  Class A-8  Certificates  on such
Payment Date calculated at the Class A-8  Pass-Through  Rate over (y) the sum of
(i) one-month's interest on the aggregate Loan Balances of the Mortgage Loans in
Group II as of the close


                                       17

<PAGE>

of  business  on the last day of the  immediately  preceding  Remittance  Period
calculated  at a rate equal to 1/12 of the weighted  average of the Coupon Rates
of the Mortgage Loans in Group II less the  applicable  Servicing Fee Rate as of
such  Payment  Date (or  Pre-Funding  Payment  Date)  and (ii) any Group II Pre-
Funding Account  Earnings to be transferred to the Capitalized  Interest Account
on such Payment Date (or  Pre-Funding  Payment Date) pursuant to Section 7.04(d)
hereof.

         "Group II Interest  Remittance  Amount":  As of any Monthly  Remittance
Date, the sum, without duplication, of (i) all interest collected or required to
be advanced (net of the applicable  Servicing Fee) during the related Remittance
Period with  respect to the  Mortgage  Loans in Group II, (ii) all  Compensating
Interest  paid by the related  Servicers  on such Monthly  Remittance  Date with
respect to Group II and (iii) the portion of the Substitution Amount relating to
interest on the Mortgage Loans in Group II.

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

         "Group II Pre-Funding  Account  Earnings":  With respect to the January
27, 1997 Payment Date, the actual  investment  earnings earned during the period
from the Startup Day through January 20, 1997  (inclusive) on the portion of the
Pre-Funded  Amount  remaining  and  allocable  to Group II during such period as
calculated by the Trustee pursuant to Section 3.07(d) hereof with respect to the
February 25, 1997 Payment Date, the actual investment earnings earned during the
period from  January 21,  1997  through  February  20, 1997  (inclusive)  on the
portion of the Pre-Funded Amount remaining and allocable to Group II during such
period as calculated by the Trustee  pursuant to Section  3.07(d)  hereof;  and,
with respect to the  Pre-Funding  Payment Date, the actual  investment  earnings
earned  during  the  period  from  February  21,  1997  through  March 16,  1997
(inclusive) on the portion of the Pre-Funded  Amount  remaining and allocable to
Group II during such  period as  calculated  by the Trustee  pursuant to Section
3.07(d) hereof.

         "Group II Principal Distribution Amount": With respect to the Class A-8
Certificates for any Payment Date, the lesser of:

         (a) the  Group II  Total  Available  Funds  plus  any  Insured  Payment
actually  made  by  the  Certificate  Insurer  with  respect  to the  Class  A-8
Certificates   minus  the  Current  Interest  with  respect  to  the  Class  A-8
Certificates; and

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

                           (A) the  Preference  Amount owed to the Owners of the
                  Class A-8  Certificates  as such  amounts  relate to principal
                  previously distributed on the Class A-8 Certificates,

                           (B) all scheduled  installments of principal actually
                  collected  or  advanced by the  related  Servicers  during the
                  related  Remittance Period and all unscheduled  collections of
                  principal (other than Prepaid Installments) actually collected
                  by the related Servicer during the related Prepayment Period,

                           (C) the principal  portion of the Loan Purchase Price
                  with  respect  to each  Mortgage  Loan in  Group  II that  was
                  repurchased by the related Originator on or prior

                                       18

<PAGE>
                  to the related  Monthly  Remittance  Date,  to the extent such
                  amount is actually  received by the Trustee on or prior to the
                  related Monthly Remittance Date,

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

                           (E) all Net Liquidation  Proceeds actually  collected
                  by the related  Servicers  with  respect to Mortgage  Loans in
                  Group II during the related  Prepayment  Period (to the extent
                  such Net  Liquidation  Proceeds  relate to  principal)  to the
                  extent such Net Liquidation  Proceeds are actually received by
                  the  Trustee  on or prior to the  related  Monthly  Remittance
                  Date,

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

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

                           (H) any moneys released from the Pre-Funding  Account
                  as a prepayment of the Class A-8  Certificates  on the Payment
                  Date which  immediately  follows the end of the Funding Period
                  as a prepayment of such Certificates on such Payment Date, and

                           (I) the amount of any  Subordination  Increase Amount
                  with respect to Group II for such Payment  Date, to the extent
                  of any Net Monthly Excess Cashflow available for such purpose;

                                      over

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

         "Group II Principal  Remittance  Amount":  As of any Monthly Remittance
Date, the sum, without  duplication,  of (i) the principal collected or required
to be advanced  with  respect to  Mortgage  Loans in Group II during the related
Remittance  Period  and  all  unscheduled   collections  of  principal  actually
collected by the related  Servicers during the related  Prepayment Period (other
than Prepaid Installments),  (ii) the Loan Balance of each such Mortgage Loan in
Group  II that  was  purchased  from the  Trustee  on or  prior to such  Monthly
Remittance  Date, to the extent such Loan Balance was actually  deposited in the
Principal  and Interest  Account,  (iii) any  Substitution  Amounts  relating to
principal delivered to the Trust in connection with a substitution of a Mortgage
Loan in  Group  II,  to the  extent  such  Substitution  Amounts  were  actually
deposited  in the  Principal  and  Interest  Account on or prior to such Monthly
Remittance Date, and (iv) all Net Liquidation Proceeds actually collected by the
related  Servicers  with respect to such  Mortgage  Loans in Group II during the
related  Prepayment Period (to the extent such Net Liquidation  Proceeds related
to principal).

         "Group  II  Specified  Subordination  Percentage":  As  defined  in the
Insurance Agreement.


                                       19

<PAGE>

         "Group II Subordinated  Amount": As of any Payment Date, the excess, if
any, of (x) the sum of (i) the aggregate  Loan Balances of the Mortgage Loans in
Group II as of the close of business  on the last day of the related  Prepayment
Period and (ii) any amounts on deposit in the  Pre-Funding  Account  relating to
Group II at such time  exclusive of any Group II  Pre-Funding  Account  Earnings
over (y) the Certificate  Principal  Balance of the Class A-8 Certificates as of
such  Payment  Date  (after  taking  into  account  the  payment of the Group II
Principal Distribution Amount thereon (except for any Subordination Deficit with
respect to Group II and Subordination  Increase Amount with respect to Group II)
on such Payment Date).

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

         "Group II Total Monthly  Excess  Spread":  With respect to Group II and
any Payment Date,  the excess,  if any, of (i) the sum of (w) the interest which
is collected on the Mortgage  Loans in such Group during the related  Remittance
Period less the related Servicing Fee with respect to Group II, (y) the interest
portion of any  Delinquency  Advances,  (y)  Compensating  Interest  paid by the
related  Servicers with respect to Group II for such  Remittance  Period and (z)
the Group II Capitalized  Interest Requirement over (ii) the interest due on (x)
the Class A-8  Certificates and (y) the portion of the interest due on the Class
S  Certificates  that  relates to Advanta  Loans  listed on Schedule I-B on such
Payment Date; provided,  however,  that for the Payment Dates during the Funding
Period,  the  amount in (ii) above  shall be  multiplied  by a fraction  (A) the
numerator of which is the difference  between the Certificate  Principal Balance
of the  Class  A-8  Certificates  and the  then  outstanding  Pre-Funded  Amount
relating  to  Group  II and (B) the  denominator  of  which  is the  Certificate
Principal Balance of the Class A-8 Certificates.

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

         "Highland":  Highland Federal Bank, a federal savings bank.

         "Indemnification  Agreement": The Indemnification Agreement dated as of
December  4,  1996,  among  the  Certificate  Insurer,  the  Depositor  and each
Underwriter.

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

         "Initial  Mortgage  Loans":  The  Mortgage  Loans to be conveyed to the
Trust by the Depositor on the Startup Day.

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

         "Insurance  Policy":  Any  hazard,  flood,  title or  primary  mortgage
insurance policy relating to a Mortgage Loan,  provided that any amount remitted
under  Section  8.11 hereof  shall be  considered  a payment  under an Insurance
Policy.

         "Insured Payment": With respect to either Mortgage Loan Group and as to
any Payment Date (i) the excess,  if any, of (a) the sum of the Current Interest
related to the Group I Certificates,  the Class A-8  Certificates or the Class S
Certificates,  as the case may be, and the then existing  related  Subordination
Deficit,  if any, over (b) the Total Available Funds to be actually  distributed
on such Payment Date on the Group I Certificates or the Class A-8  Certificates,
as the case may be, pursuant to Section 7.03(c)(v) hereof (without regard to any
related Insured Payment to be made with respect to such Payment Date), plus (ii)
an amount equal to the Preference Amount with respect to the related Class of


                                       20

<PAGE>

Class A  Certificates  or Class S  Certificates  plus  (iii) as of the Class A-7
Termination  Date and with  respect  to the  Class A-7  Certificates,  an amount
sufficient to reduce the Class A-7  Certificate  Principal  Balance to zero plus
(iv) as of the  Class A-8  Termination  Date and with  respect  to the Class A-8
Certificates an amount sufficient to reduce the Class A-8 Certificate  Principal
Balance to zero.

         "Interest   Remittance  Amount":  The  sum  of  the  Group  I  Interest
Remittance Amount and the Group II Interest Remittance Amount.

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

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

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

         "Liquidation  Proceeds":  With  respect  to any  Liquidated  Loan,  any
amounts (including the proceeds of any Insurance Policy) recovered by a Servicer
in  connection  with such  Liquidated  Loan,  whether  through  trustee's  sale,
foreclosure sale or otherwise and Section 8.13(a).

         "Loan  Balance":  With respect to each Mortgage Loan and as of any date
of determination, the outstanding principal balance thereof, on the Cut-Off Date
with respect to the Initial Mortgage Loans or relevant  Subsequent  Cut-Off Date
with respect to the Subsequent Mortgage Loans, less the sum of (i) any principal
payments  relating to such  Mortgage  Loan  (whether  received  from the related
Mortgagor  or  advanced by the related  Servicer)  included in previous  Monthly
Remittance  Amounts,  and (ii) any Cram Down Losses  relating  to such  Mortgage
Loan;  provided,  however,  that the Loan Balance for any Mortgage Loan that has
become a  Liquidated  Loan  shall be zero as of the first day of the  Remittance
Period  following  the  Remittance  Period in which such Mortgage Loan becomes a
Liquidated Loan, and at all times thereafter.

         "Loan Purchase Price": With respect to any Mortgage Loan purchased from
the Trust on a Monthly  Remittance  Date pursuant to Section 3.03,  3.04,  3.05,
3.06(b),  8.10(b) or 8.13(a) hereof, an amount equal to the Loan Balance of such
Mortgage Loan as of the date of purchase (assuming that the related  Delinquency
Advance  has  already  been  remitted),  plus one  month's  interest on the Loan
Balance thereof as of the beginning of the related Remittance Period computed at
the then  applicable  Coupon  Rate,  together  with  (without  duplication)  the
aggregate  amounts of (i) all  unreimbursed  Delinquency  Advances and Servicing
Advances  theretofore made with respect to such Mortgage Loan, (ii) the interest
portion of any Delinquency  Advances which the related  Servicer has theretofore
failed to remit with respect to such Mortgage Loan as required by this Agreement
and (iii) all reimbursed  Delinquency  Advances to the extent that reimbursement
is not made from the Mortgagor or from Liquidation  Proceeds from the respective
Mortgage Loan.


                                       21
<PAGE>

         "Loan-to-Value  Ratio":  As of  any  particular  date,  the  percentage
obtained by dividing the Appraised Value into the original  principal balance of
the Note.

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

         "Maximum Collateral Amount": As to Group I, $150,000,000; provided that
with   respect  to  Group  I,   $125,678,474.42   shall  apply  to  Advanta  and
$24,321,525.58  shall  apply to  Option  One for  purposes  of  calculating  the
Servicer Loss Test; as to Group II, $550,000,000;  provided that with respect to
Group II,  $391,210,663.24 shall apply to Advanta and $158,78,336.76 shall apply
to Option One for purposes of calculating the Servicer Loss Test.

         "Monthly Remittance Amount":  The sum of the Group I Monthly Remittance
Amount and the Group II Monthly Remittance Amount.

         "Monthly Remittance Date": The 20th day of each month or if such day is
not a Business Day, the Business Day succeeding such day,  commencing in January
1997.

         "Monthly Servicing Report":  Any report provided by a Servicer pursuant
to Section 8.29 hereof.

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

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

         "Mortgage Loan Group" or "Group":  Group I or Group II, as the case may
be.  References  herein to the related Class of Class A Certificates,  when used
with  respect to a Mortgage  Loan Group,  shall mean (A) in the case of Group I,
the  Group I  Certificates  and (B) in the  case of  Group  II,  the  Class  A-8
Certificates.

         "Mortgage Loan Servicing Group":  Advanta Loans or Option One Loans, as
applicable.

         "Mortgage  Loans":  Such  of  the  mortgage  loans  (including  Initial
Mortgage Loans and Subsequent  Mortgage  Loans)  transferred and assigned to the
Trust  pursuant  to  Section  3.05(a)  and  3.07(a)  hereof,  together  with any
Qualified  Replacement  Mortgages  substituted  therefor in accordance with this
Agreement,  as from  time to time are held as a part of the  Trust  Estate,  the
Mortgage Loans  originally so held being identified in the Schedules of Mortgage
Loans.  The term "Mortgage Loan" includes any Mortgage Loan which is Delinquent,
which  relates to a  foreclosure  or which  relates  to a Property  which is REO
Property prior to such  Property's  disposition by the Trust.  Any mortgage loan
which,  although  intended  by the  parties  hereto  to  have  been,  and  which
purportedly was, transferred and assigned to the Trust by the Depositor, in fact
was not  transferred  and  assigned  to the  Trust  for any  reason  whatsoever,
including,  without limitation, the incorrectness of the statement in a Transfer
Agreement  concerning  the transfer of title to the  transferee  with respect to
such mortgage loan,  shall  nevertheless be considered a "Mortgage Loan" for all
purposes of this Agreement.

         "Mortgagor": The obligor on a Note.


                                       22

<PAGE>

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

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

         "New  Century":   New  Century  Mortgage   Corporation,   a  California
corporation.

         "90-Day  Delinquent Loan": With respect to any Determination  Date, the
Mortgage  Loan related to each REO Property and each  Mortgage Loan with respect
to which any portion of a Scheduled Payment is 90 days or more Delinquent.

         "90+  Delinquency  Percentage  (Rolling Three Month)":  With respect to
each Mortgage Loan Servicing  Group and any  Determination  Date, the average of
the  percentage  equivalents  of the fractions  determined for each of the three
immediately preceding Remittance Periods the numerator of each of which is equal
to the aggregate Loan Balance of 90-Day Delinquent Loans (including any Mortgage
Loans  which have gone into  foreclosure  or have been  discharged  by reason of
bankruptcy)  in  the  related   Mortgage  Loan   Servicing   Group  as  of  such
Determination Date and the denominator of which is the aggregate Loan Balance of
all of the Mortgage  Loans in the related  Mortgage Loan  Servicing  Group as of
such Determination Date.

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

         "O/C Loss Test":  The O/C Loss Test with respect to each  Mortgage Loan
Group and for any period set out below is  satisfied  if the related  Cumulative
Loss  Percentage for such period does not exceed the percentage set out for such
period below:

                                                       Cumulative Loss
                           Period                          Percentage
                           ------                          ----------

        December 2, 1996 - December 1, 1997                  .75%
        December 2, 1997 - December 1, 1998                 1.25%
        December 2, 1998 - December 1, 1999                 1.80%
        December 2, 1999 - December 1, 2000                 2.25%
        December 2, 2000 - and thereafter                   2.75%

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

         "One-Month LIBOR": With respect to any Accrual Period for the Class A-8
Certificates,  the rate determined by the Trustee on the related One-Month LIBOR
Determination  Date on the basis of the offered rate for one-month  U.S.  dollar
deposits  as such rate  appears on Telerate  Page 3750 as of 11:00 a.m.  (London
time) on such date;  provided that if such rate does not appear on Telerate Page
3750,  the rate for such  date will be  determined  on the basis of the rates at
which  one-month  U.S.  dollar  deposits are offered by the  Reference  Banks at
approximately 11:00 a.m. (London time) on such date to prime banks in the London
interbank  market.  In such event, the Trustee will request the principal London
office of each of the Reference  Banks to provide a quotation of its rate. If at
least two such quotations


                                       23

<PAGE>

are  provided,  the  rate  for  that  date  will be the  arithmetic  mean of the
quotations  (rounded  upwards if  necessary  to the  nearest  whole  multiple of
1/16%).  If fewer than two  quotations  are provided as requested,  the rate for
that date will be the arithmetic  mean of the rates quoted by major banks in New
York City,  selected by the Trustee,  at approximately 11:00 a.m. (New York City
time) on such date for one-month U.S. dollar loans to leading European banks.

         "One-Month  LIBOR  Determination  Date":  With  respect to any  Accrual
Period for the Class A-8 Certificates,  the second London Business Day preceding
the commencement of such Accrual Period.

         "Operative  Documents":  Collectively,  this  Agreement,  the  Transfer
Agreements,  the  Subsequent  Transfer  Agreements,  the  Certificate  Insurance
Policies,  the Indemnification  Agreement,  the Certificates,  and the Insurance
Agreement.

         "Opinion of Counsel":  A written opinion of counsel, who may be counsel
to the  Certificate  Insurer,  Depositor,  Seller,  any Servicer or the Trustee,
which counsel shall be reasonably  acceptable to the Trustee and the Certificate
Insurer.

         "Option   One":   Option  One   Mortgage   Corporation,   a  California
corporation.

         "Option One Loans":  The Mortgage Loans serviced by Option One.

         "Original  Aggregate Loan Balance":  The aggregate Loan Balances of all
Initial Mortgage Loans as of the Cut-Off Date, i.e., $558,217,786.38.

         "Original Group I Pre-Funding Amount":  $32,918,084.89.

         "Original Group II Pre-Funding Amount": $108,864,128.73.

         "Original  Pre-Funded Amount":  The amount deposited in the Pre-Funding
Account on the  Startup Day from the  proceeds of the sale of the  Certificates,
which amount is $141,782,213.62.

         "Originator":  Option One, Quality,  New Century,  Weyerhaeuser,  First
Colony, First Franklin, Highland Federal, Accredited and BNC.

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

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

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

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

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


                                       24

<PAGE>

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

         "Overfunded Interest Amount":  With respect to each Subsequent Transfer
Date,  the sum, if any,  of (x) with  respect to the Group I  Certificates,  the
excess of (i)  interest  that would  accrue  from the  Subsequent  Cut-Off  Date
through  February  28, 1997 on the  aggregate  Loan  Balances of the  Subsequent
Mortgage  Loans  related  to Group I  acquired  by the Trust on such  Subsequent
Transfer Date,  calculated at the rate at which  Pre-Funding  Account moneys are
invested  as of such  Subsequent  Transfer  Date over (ii)  interest  that would
accrue from the related Subsequent Cut-Off Date through February 28, 1997 on the
aggregate Loan Balances of the  Subsequent  Mortgage Loans acquired by the Trust
on such Subsequent  Transfer Date,  calculated at a rate equal to the sum of (I)
the Group I Weighted Average  Pass-Through  Rate and (II) the Premium Amount and
the Trustee Fee each  allocable to Group I (such fees and amounts  calculated as
an annual rate based on the  aggregate  Loan  Balances of the Mortgage  Loans in
Group I), and (y) with respect to the Class A-8  Certificates  the excess of (i)
interest that would accrue from the Subsequent Cut-Off Date through February 28,
1997 on the aggregate Loan Balances of the Subsequent  Mortgage Loans related to
Group II acquired by the Trust on such Subsequent  Transfer Date,  calculated at
the rate at which Pre-Funding  Account moneys are invested as of such Subsequent
Transfer Date over (ii)  interest that would accrue from the related  Subsequent
Cut-Off Date through  February 28, 1997 on the  aggregate  Loan  Balances of the
Subsequent  Mortgage  Loans  acquired by the Trust on such  Subsequent  Transfer
Date,  calculated  at a rate equal to the sum of (I) the Class A-8  Pass-Through
Rate and (II) the Premium  Amount and the Trustee Fee each allocable to Group II
(such fees and amounts  calculated as an annual rate based on the aggregate Loan
Balances of the Mortgage Loans in Group II).

         "Owner":  The Person in whose name a  Certificate  is registered in the
Register,  and the Certificate  Insurer, to the extent described in Section 5.06
and Section 7.03(f) hereof, respectively;  provided that solely for the purposes
of determining the exercise of any voting rights hereunder,  none of the Seller,
any Seller affiliate, any Servicer or any Servicer Affiliate shall be considered
an Owner of a Class A Certificate hereunder.

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

         "Payment  Date":  Any date on which the  Trustee  is  required  to make
distributions  to the  Owners,  which  shall be the 25th day of each month or if
such day is not a Business Day, the next Business Day thereafter,  commencing in
the month following the month in which the Startup Day occurs.

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

                                       25

<PAGE>

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

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

         "Pre-Funded Amount": With respect to any Determination Date, the amount
remaining on deposit in the Pre-Funding Account.

         "Pre-Funding   Account":   The  Pre-Funding   Account   established  in
accordance with Section 7.02(b) hereof and maintained by the Trustee.

         "Pre-Funding Determination Date":  March 10, 1997.

         "Pre-Funding Payment Date":  March 17, 1997.

         "Premium  Amount":  As defined in the Commitment  Letters,  dated as of
December  17,  1996,  by and  between  the  Certificate  Insurer and the Seller,
relating to the Certificate Insurance Policies.

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

         "Prepayment":  Any  payment of  principal  of a Mortgage  Loan which is
received by a Servicer in advance of the  scheduled  due date for the payment of
such principal  (other than the principal  portion of any Prepaid  Installment).
Substitution  Amounts,  the portion of the purchase  price of any Mortgage  Loan
purchased  from the Trust  pursuant  to Section  3.03,  3.04,  3.05,  3.06(b) or
8.10(b) hereof  representing  principal and the proceeds of any Insurance Policy
which are to be applied as a payment of principal on the related  Mortgage  Loan
shall be deemed to be Prepayments for all purposes of this Agreement.

         "Prepayment Interest Excess":  Interest received on Prepayments in full
by a Mortgagor  from the second day to the 15th day of any month after the month
of the Startup Day.

         "Prepayment  Period":  As to any Payment Date, the period commencing on
the opening of  business on the 16th day of the  calendar  month  preceding  the
month in which such Payment Date occurs and ending on the closing of business on
the 15th day of the month in which such Payment Date occurs (or, with respect to
the first Payment  Date,  the period from the day after the Cut-Off Date through
January 15, 1997.


                                       26
<PAGE>

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

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

         "Principal Remittance Amount":  Either the Group I Principal Remittance
Amount or the Group II Principal Remittance Amount, as the case may be.

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

         "Projected  Net Monthly  Excess  Cashflow":  As of any Payment Date and
with  respect  to either  Group,  six  times Net  Monthly  Excess  Cashflow,  as
calculated  pursuant to Section 7.03(c)(iv) hereof with respect to such Group on
such Payment Date.

         "Property":  The underlying property securing a Mortgage Loan.

         "Prospectus":  The Prospectus dated July 28, 1996  constituting part of
the Registration Statement.

         "Prospectus Supplement": The AMRESCO Residential Securities Corporation
Mortgage Loan Trust 1996-5  Prospectus  Supplement dated December 4, 1996 to the
Prospectus.

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

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

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

         "Qualified  Replacement  Mortgage":  A Mortgage  Loan  substituted  for
another pursuant to Section 3.03, 3.04, 3.05 or 3.06(b) hereof,  which (i) has a
Coupon  Rate not less than and not more than 1% greater  than the Coupon Rate of
the  Mortgage  Loan being  replaced,  (ii) is of the same  property  type (i.e.,
single family,  condominium,  PUD unit, etc.) or is a single family dwelling and
the  same  occupancy  status  as the  replaced  Mortgage  Loan  or is a  primary
residence,  (iii)  shall  mature  no later  than  January  1,  2027,  (iv) has a
Loan-to-Value  Ratio  as of the  Subsequent  Cut-Off  Date no  higher  than  the
Loan-to-Value  Ratio of the replaced Mortgage Loan at such time, (v) shall be of
the same or higher credit quality classification  (determined in accordance with
the related Originator's credit underwriting guidelines set forth in the related
Originator's  underwriting  manual) as the  Mortgage  Loan which such  Qualified
Subsequent  Mortgage  replaces,  (vi)  has a  Loan  Balance  as of  the  related
Subsequent  Cut-Off  Date not greater than and not  substantially  less than the
Loan Balance of the replaced  Mortgage Loan as of such Subsequent  Cut-Off Date,
(vii) shall not provide for a Balloon  Payment if the related  Mortgage Loan did
not provide for a Balloon  Payment (and if such related  Mortgage  Loan provided
for a  Balloon  Payment,  such  Qualified  Replacement  Mortgage  shall  have an
original  maturity  of not  less  than the  original  maturity  of such  related
Mortgage  Loan),  (viii) shall be a fixed rate first lien  Mortgage  Loan if the
Mortgage Loan being replaced is a fixed rate Mortgage Loan or an adjustable rate
Mortgage Loan if the Mortgage Loan being replaced is an adjustable rate Mortgage
Loan (ix) if such Mortgage Loan being replaced is in Group II, (a) has the index
of the replaced Mortgage Loan, (b) has the same amount of time between rate

                                       27

<PAGE>

adjustment dates as the replaced Mortgage Loan and (c) has a margin no less than
the replaced Mortgage Loan and (x) satisfies the criteria set forth from time to
time in the  definition  thereof  at  Section  860G(a)(4)  of the  Code  (or any
successor statute thereto) and applicable to the Trust.

         "Quality":  Quality Mortgage USA, Inc., a California corporation.

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

         "Realized  Loss":  As to any Liquidated  Loan,  the amount,  if any, by
which (x) the Loan Balance thereof plus any accrued and unpaid interest  thereon
as of the date of  liquidation  exceeds (y) Net  Liquidation  Proceeds  realized
thereon  applied  in  reduction  of such Loan  Balance  and  accrued  and unpaid
interest.  As to any Mortgage  Loan as to which there has been a Cram Down Loss,
the amount of such Cram Down Loss.

         "Record  Date":  With  respect  to the  Group I  Certificates  and each
Payment  Date,  the last day of the calendar  month  immediately  preceding  the
calendar  month in which such  Payment Date occurs and with respect to the Class
A-8  Certificates  and each Payment Date,  the day  immediately  preceding  such
Payment Date.

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

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

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

         "Registration  Statement":  The  Registration  Statement  filed  by the
Depositor  with the  Securities  and Exchange  Commission  (Registration  Number
333-8687),  including  all  amendments  thereto  and  including  the  Prospectus
Supplement relating to the Class A Certificates constituting a part thereof.


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

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


                                       28

<PAGE>

         "REMIC Estate":  The segregated pool of assets referred to as the Trust
Estate  (other  than  the  Pre-Funding  Account  and  the  Capitalized  Interest
Account).

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

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

         "Remittance  Period":  As to any Monthly  Remittance  Date,  the period
commencing  on the opening of business on the second day of the month  preceding
the month in which such Monthly  Remittance  Date occurs and ending on the close
of business on the first day of the month in which such Monthly  Remittance Date
occurs.

         "REO  Property":  A Property  acquired  by a Servicer  on behalf of the
Trust through  foreclosure or  deed-in-lieu  of foreclosure in connection with a
defaulted Mortgage Loan.

         "Reporting Date": Two Business Days (no later than 5:00 p.m. California
time)  following  the  Determination  Date of each  month,  on which  date  each
Servicer  will provide the Monthly  Servicing  Report  described in Section 8.29
hereof to the Trustee.

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

         "Residual  Net Monthly  Excess  Cashflow":  With respect to any Payment
Date, the aggregate Net Monthly Excess  Cashflow,  if any,  remaining,  plus any
Subordination  Reduction Amount remaining after the making of all  applications,
transfers   and   disbursements   described  in  Sections   7.03(c)(i)   through
7.03(c)(vi)(A) hereof.

         "Schedule of Mortgage Loans":  Each of the schedules of Mortgage Loans,
segregated by Mortgage Loan Group,  with respect to the Initial  Mortgage  Loans
listing each Initial  Mortgage  Loan in the related  Group to be conveyed on the
Startup  Day  and  with  respect  to  Subsequent  Mortgage  Loans  listing  each
Subsequent  Mortgage  Loan  conveyed to the Trust for  inclusion  in the related
Group as of each Subsequent  Transfer Date and the name of the related Servicer.
Such  Schedules of Mortgage  Loans shall  identify each Mortgage Loan by (1) the
Servicer's loan number,  (2) the related Servicing Fee, (3) borrower's name, (4)
address (including the state) of the Property,  (5) the lien status thereof, (6)
the  Loan-to-Value  Ratio,  (7) the Loan Balance as of the Cut-Off Date, (8) the
Coupon Rate thereof,  (9) the paid-through  date for such Mortgage Loan and (10)
with respect to only the Advanta Loans,  whether the Mortgage Loan is located in
an area identified in the Federal Registrar by the Federal Emergency  Management
Agency as having special flood hazards.

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

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

                                       29

<PAGE>

         "Seller":   AMRESCO  Residential  Capital  Markets,  Inc.,  a  Delaware
corporation.

         "Servicers" or "Servicer":  Advanta and Option One and their  permitted
successors  and assigns.  Any reference to Servicers or Servicer  shall mean the
related  Servicer with respect to any Mortgage  Loan or Mortgage Loan  Servicing
Group.

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

         "Servicer  Clean-Up Call Date":  The first Monthly  Remittance  Date on
which the outstanding Certificate Principal Balance has declined to $37,500,000.

         "Servicer Loss Test": The Servicer Loss Test for each Servicer and with
respect to its  related  Mortgage  Loan  Servicing  Group for any period set out
below is  satisfied  if the  Cumulative  Loss  Percentage  as it relates to such
Mortgage Loan Servicing Group and such period does not exceed the percentage set
out for such period below (provided, that for purposes of the calculation of the
Servicer  Loss Test,  Realized  Losses  attributable  solely to Cram Down Losses
shall be excluded from the calculation of Cumulative Loss Percentage):

                                                     Cumulative Loss
                           Period                      Percentage
                           ------                      ----------

        December 2, 1996 - December 1, 1997               .75%
        December 2, 1997 - December 1, 1998              1.25%
        December 2, 1998 - December 1, 1999              1.80%
        December 2, 1999 - December 1, 2000              2.25%
        December 2, 2000 and thereafter                  2.75%

         "Servicer Termination Event":  As defined in Section 8.20(d) hereof.

         "Servicer  Termination  Test":  The Servicer  Termination Test for each
Servicer  and with  respect to the  related  Mortgage  Loan  Servicing  Group is
satisfied  for any date of  determination  thereof,  if (x) the 90+  Delinquency
Percentage  (Rolling  Three  Month) with  respect to the related  Mortgage  Loan
Servicing Group is less than 13.0%,  (y) the Servicer Loss Test is satisfied and
(z) the Annual  Loss  Percentage  (Rolling  Twelve  Month) as it relates to such
Mortgage Loan Servicing Group for the twelve month period immediately  preceding
the date of determination thereof is not greater than 2.25%.

         "Servicing Advance":  As defined in Section 8.09(b) and Section 8.13(a)
hereof.
         
         "Servicing  Fee": With respect to any Mortgage Loan, an amount retained
by the related Servicer as compensation for servicing and administration  duties
relating to such Mortgage Loan pursuant to Section 8.15.

         "Servicing Fee Letter":  Each of the servicing fee letters  between the
Seller and the related Servicer,  setting forth the Servicing Fee Rate and other
servicing compensation applicable to such Servicer.

         "Servicing  Fee  Rate":  The rate per annum  set  forth in the  related
Servicing Fee Letter.

                                       30

<PAGE>

         "Specified Subordinated Amount":  Means as to each Group:

                  (a) for any  Payment  Date  commencing  on the Startup Day and
         ending on the later to occur of (i) the date upon  which the  aggregate
         Loan  Balances  of the  Mortgage  Loans  in the  related  Group on such
         Payment Date are less than or equal to one-half of the related  Maximum
         Collateral  Amount and (ii) the 30th Payment Date following the Startup
         Day, the greater of the Specified  Subordinated  Amount Requirement and
         the excess of (i) the aggregate  Loan Balances of all Mortgage Loans in
         the related Group which are 91 or more days  Delinquent  (including REO
         properties)  over (ii) the Projected Net Monthly Excess Cash Flow as of
         such Payment Date; and

                  (b) for any Payment Date occurring after the last Payment Date
         specified  in clause (a) above,  the  greatest of (i) the lesser of (A)
         the related Specified  Subordinated  Amount Requirement and (B) two (2)
         times  the   Specified   Subordination   Percentage,   times  the  then
         outstanding  Loan Balance of all Mortgage  Loans in the related  Group,
         (ii) the excess of (A) the aggregate Loan Balance of all Mortgage Loans
         which are 91 or more days Delinquent  (including REO  Properties)  over
         (B) the Projected Net Monthly Excess  Cashflow as of such Payment Date,
         (iii) an amount  equal to .50%  times the  related  Maximum  Collateral
         Amount and (iv) an amount equal to the  aggregate  Loan Balances of the
         four largest loans in the related Group.

                  (c)  Notwithstanding  anything  to the  contrary  set forth in
         clauses (a) and (b) of this  definition,  on and after any Payment Date
         on which (A) an Insured  Payment has become due and owing with  respect
         to such Group or (B) as to Group I, the  Servicer  Termination  Test is
         not satisfied  with respect to each of Advanta and Option One or (C) as
         to Group  II,  the  Servicer  Termination  Test is not  satisfied  with
         respect  to each of  Option  One and  Advanta,  the  related  Specified
         Subordinated  Amount  shall  be an  amount  not less  than the  related
         Specified  Subordinated Amount as of the immediately  preceding Payment
         Date.

         "Specified  Subordinated Amount  Requirement":  As of any Payment Date,
the product of the related  Specified  Subordination  Percentage and the Maximum
Collateral Amount with respect to the related Group.

         "Specified  Subordination  Percentage":  As defined  in the  Commitment
Letters  dated  December  17,  1996 with  respect to the  Certificate  Insurance
Policies.

         "Standard & Poor's":  Standard & Poor's Ratings Services, a division of
the McGraw Hill Companies, Inc..

         "Startup Day":  December 18, 1996.

         "Subordinate Certificates": The Class B-10 Certificates and the Class R
Certificates.

         "Subordinated  Amount": The Group I Subordinated Amount or the Group II
Subordinated Amount, as the case may be.

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


                                       31

<PAGE>

         "Subordination Deficit": With respect to either Mortgage Loan Group and
Payment  Date,  the amount,  if any, by which (x) the  aggregate  of the related
Class A Certificate Principal Balances, after taking into account the payment of
the Class A Distribution Amount with respect to such Mortgage Loan Group on such
Payment Date (except for any  Subordination  Deficit with respect to the Classes
of Certificates  related to such Mortgage Loan Group and Subordination  Increase
Amount with respect to such Mortgage Loan Group), exceeds (y) the sum of (a) the
aggregate Loan Balances of the Mortgage Loans in the related Mortgage Loan Group
as of the close of business on the last day of the related Prepayment Period and
(b) with  respect to the related  Group,  the amount,  if any, on deposit in the
Pre- Funding Account  allocable to such Group as of the close of business on the
last day of the related Prepayment Period.

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

         "Subordination  Reduction  Amount":  With respect to any Mortgage  Loan
Group  and  Payment  Date,  an  amount  equal to the  lesser  of (x) the  Excess
Subordinated  Amount for such  Mortgage  Loan Group and Payment Date and (y) the
Principal  Remittance  Amount with respect to such  Mortgage  Loan Group for the
related Monthly Remittance Date.

         "Subsequent  Cut-Off  Date":  The close of business on the first day of
the month in which a Qualified  Replacement  Mortgage or a  Subsequent  Mortgage
Loan is transferred and assigned to the Trust.

         "Subsequent Mortgage Loans": The Mortgage Loans sold to the Trust after
the Startup Day for  inclusion  in Group I or Group II pursuant to Section  3.07
hereof,  which shall be listed on the Schedule of Mortgage  Loans  attached to a
Subsequent Transfer Agreement.

         "Subsequent  Transfer  Agreement":  Each Subsequent  Transfer Agreement
dated as of a Subsequent  Transfer Date  executed by the Trustee,  the Depositor
and the  Seller  substantially  in the  form  of  Exhibit  C  hereto,  by  which
Subsequent Mortgage Loans are sold and assigned to the Trust.

         "Subsequent  Transfer Date": With respect to Subsequent Mortgage Loans,
the date specified in each Subsequent Transfer Agreement,  and with respect to a
Qualified  Replacement  Mortgage,  the  date  upon  which a  conveyance  of such
Qualified Replacement Mortgage to the Trust is effective.

         "Subservicer":  Any Person  with whom a  Servicer  has  entered  into a
subservicing  agreement and who satisfies all  requirements set forth in Section
8.03 hereof in respect of the qualification of a subservicer.

         "Subservicing  Agreement":  The written contract between a Servicer and
any Subservicer relating to servicing and/or  administration of certain Mortgage
Loans as permitted by Section 8.03.

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

         "Tax Matters Certificate": The Class R Certificate, initially issued to
The Chase Manhattan Bank as the initial Tax Matters Person.


                                       32
<PAGE>

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

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

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

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

         "Total  Available  Funds":  Either the Group I Total Available Funds or
the Group II Total Available Funds, as applicable.

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

         "Total Monthly Excess Spread":  Either the Group I Total Monthly Excess
Spread or the Group II Total Monthly Excess Spread, as applicable.

         "Transfer Agreement": Any of (i) the Continuing Loan Purchase Agreement
dated as of April 5, 1996,  between New Century,  as seller,  and the Seller, as
buyer,  as  supplemented  by the Supplement  dated  December 18, 1996;  (ii) the
Continuing  Loan Purchase  Agreement  dated March 1, 1996 between Option One, as
seller,  and the Seller,  as buyer,  as  supplemented  by the  Supplement  dated
December 18, 1996; (iii) the Continuing Loan Purchase Agreement dated August 15,
1996 between First Colony,  as seller,  and the Seller, as buyer as supplemented
by the  Supplement  dated December 18, 1996;  (iv) the Continuing  Loan Purchase
Agreement  dated as of October 25, 1996,  between  Quality,  as seller,  and the
Seller, as buyer, as supplemented by Supplement dated December 18, 1996; (v) the
Continuing Loan Purchase  Agreement  dated as of August 20, 1996,  between First
Franklin,  as seller,  and the Seller,  as buyer,  as supplemented by Supplement
dated December 18, 1996; (vi) the Continuing Loan Purchase Agreement dated as of
September 1, 1996,  between  Highland,  as seller,  and the Seller, as buyer, as
supplemented  by Supplement  dated December 18, 1996;  (vii) the Continuing Loan
Purchase Agreement dated as of October 1, 1996, between Weyerhaeuser, as seller,
and the Seller, as buyer, as supplemented by Supplement dated December 18, 1996;
(viii)  Assignment,  Assumption and Recognition  Agreement dated as of September
12, 1996,  between  DLJ, as seller,  and the Seller,  as buyer,  along with that
certain Master Mortgage Loan Purchase  Agreement dated October 31, 1995, between
BNC, as seller,  and DLJ, as buyer, as supplemented by Supplement dated December
18, 1996;  (ix)  Assignment,  Assumption and  Recognition  Agreement dated as of
September 25, 1996, between DLJ, as seller, and the Seller, as buyer, along with
that certain  Master  Mortgage Loan Purchase  Agreement  dated October 31, 1995,
between BNC, as seller,  and DLJ, as buyer, as supplemented by Supplement  dated
December 18, 1996; and (x) Assignment,  Assumption & Recognition Agreement dated
as of September  27, 1996,  between  DLJ, as seller,  and the Seller,  as buyer,
along with that certain Master Mortgage Loan Purchase  Agreement dated September
29, 1995,  between  Quality as seller,  and DLJ, as buyer,  as  supplemented  by
Supplement dated December 18, 1996.

         "Trust": AMRESCO Residential Securities Corporation Mortgage Loan Trust
1996-5, the trust created under this Agreement.

                                       33

<PAGE>

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

         "Trustee":  The Chase Manhattan  Bank, a New York banking  corporation,
the corporate  trust office of which is located on the date of execution of this
Agreement at 450 West 33rd Street,  New York, New York 10001,  Attn:  Structured
Finance/MBS,  not in its  individual  capacity but solely as Trustee  under this
Agreement, and any successor hereunder.

         "Trustee  Fee":  The fee, if any, set out in a side letter  between the
Seller and the Trustee.

         "Weyerhaeuser":    Weyerhaeuser    Mortgage   Company,   a   California
corporation.

         "Underwriters":  Prudential Securities  Incorporated,  CS First Boston,
Goldman Sachs & Co. and Morgan Stanley & Co. Incorporated.

         Section 1.02  Use of Words and Phrases.

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

         Section 1.03 Captions; Table of Contents.

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

         Section 1.04 Opinions.

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


                                END OF ARTICLE I


                                       34
<PAGE>
                                   ARTICLE II

                   ESTABLISHMENT AND ORGANIZATION OF THE TRUST

         Section 2.01 Establishment of the Trust.

         The parties  hereto  (excluding  the  Servicers)  do hereby  create and
establish, pursuant to the laws of the State of New York and this Agreement, the
Trust, which, for convenience, shall be known as "AMRESCO Residential Securities
Corporation Mortgage Loan Trust 1996-5".

         Section 2.02 Office.

         The office of the Trust shall be in care of the  Trustee,  addressed to
450 West 33rd Street, New York, New York 10001,  Attention:  AMRESCO Residential
Securities  Corporation  Mortgage  Loan Trust 1996-5 or at such other address as
the Trustee may designate by notice to the Depositor, the Seller, the Servicers,
the Owners and the Certificate Insurer.

         Section 2.03 Purposes and Powers.

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

         Section 2.04 Appointment of the Trustee; Declaration of Trust.

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

         Section 2.05 Expenses of the Trust.

         The  expenses of the Trust,  including  (i) the fees of the Trustee and
(ii) any reasonable expenses of the Trustee that are "unanticipated  expenses of
the REMIC" within the meaning of Treasury  Regulations  Section  1.860G-1(b)(3),
shall be paid pursuant to Section 7.03(c)(ii). The Seller shall pay directly the
reasonable fees and expenses of counsel to the Trustee  pursuant to a fee letter
between the Seller and the  Trustee.  The  reasonable  fees and  expenses of the
Trustee's  counsel in connection  with the review and delivery of this Agreement
and related documentation shall be paid by the Seller on the Startup Day.


                                       35
<PAGE>

         Section 2.06 Ownership of the Trust.

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

         Section 2.07 Situs of the Trust.

         It is the  intention of the parties  hereto that the situs of the Trust
shall be in the State of New York; provided that it is understood that the Files
may be held by the  Custodian on behalf of the Trustee  outside the State of New
York.

         Section 2.08 Miscellaneous REMIC Provisions.

         (a) The  beneficial  ownership  interest in the REMIC  Estate  shall be
evidenced  by the  interests  having the  characteristics  and terms as follows,
including for federal income tax purposes the month in which the Final Scheduled
Payment Dates occur:

                                        Initial               Final Scheduled
   Class Designation                    Balance               Payment Dates
   -----------------                    -------               -------------
Class A-1                             $42,200,000             August 25, 2011
Class A-2                             $29,000,000             April 25, 2028
Class A-3                             $16,500,000             October 25, 2020
Class A-4                             $17,000,000             September 25, 2022
Class A-5                             $15,000,000             March 25, 2024
Class A-6                             $15,900,000             June 25, 2025
Class A-7                             $14,400,000             November 25, 2026
Class A-8                            $550,000,000             November 25, 2026
Class B-10                                (1)                 November 25, 2026
Class S Certificates                      (1)                 November 25, 2026
Class R Certificates                      (1)                 November 25, 2026

- -----------------
(1)  No Certificate Principal Balance.

         (b) The Depositor  hereby  designates  the Class A-1,  Class A-2, Class
A-3,  Class A-4,  Class A-5,  Class A-6, Class A-7, Class A-8, Class S and Class
B-10  Certificates  as "regular  interests," and the Class R Certificates as the
single  class of  "residual  interests"  in the REMIC Estate for purposes of the
REMIC Provisions.

         (c) The Startup Day is hereby  designated  as the "startup  day" of the
REMIC Estate within the meaning of Section 860G(a)(9) of the Code.

         (d) The Owner of the Tax Matters Person Residual  Interest in the REMIC
Estate is hereby  designated  as Tax Matters  Person  with  respect to the REMIC
Estate.

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

                                       36
<PAGE>

         (f) The Trustee  shall cause the REMIC Estate to elect to be treated as
a REMIC under Section 860D of the Code.  Any  inconsistencies  or ambiguities in
this  Agreement  or in the  administration  of the Trust  shall be resolved in a
manner that preserves the validity of such election to be treated as a REMIC.

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

                                END OF ARTICLE II

                                       37
<PAGE>

                                   ARTICLE III

                    REPRESENTATIONS, WARRANTIES AND COVENANTS
                 OF THE DEPOSITOR, THE SERVICERS AND THE SELLER;
                   COVENANT OF SELLER TO CONVEY MORTGAGE LOANS

         Section 3.01 Representations and Warranties of the Depositor.

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

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

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

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

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

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


                                       38
<PAGE>

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

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

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

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

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

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

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

                                       39
<PAGE>

         Section 3.02 Representations and Warranties of the Servicers.

         (i) Each Servicer  hereby  represents and warrants to the Trustee,  the
Depositor,  the Seller,  the  Certificate  Insurer and the Owners,  as to itself
only, that as of the Startup Day:

                  (a) It is a corporation  duly organized,  validly existing and
in good standing under the laws of its state of incorporation,  is in compliance
with the laws of each  state in which any  Property  is  located  to the  extent
necessary  to enable it to  perform  its  obligations  hereunder  and is in good
standing as a foreign  corporation in each  jurisdiction  in which the nature of
its business,  or the properties  owned or leased by it make such  qualification
necessary.  Such Servicer has all requisite corporate power and authority to own
and operate its properties, to carry out its business as presently conducted and
as proposed to be  conducted  and to enter into and  discharge  its  obligations
under the Operative Documents to which it is a party.

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

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

         (d) Such Servicer is not in default with respect to any order or decree
of any court or any order, regulation or demand of any federal, state, municipal
or  governmental  agency,  which  would  materially  and  adversely  affect  the
condition  (financial  or  otherwise)  or  operations  of such  Servicer  or its
properties or would materially and adversely affect its performance hereunder.

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

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

         (g) All actions, approvals,  consents, waivers, exemptions,  variances,
franchises, orders, permits, authorizations,  rights and licenses required to be
taken, given or obtained,  as the case may be, by or from any federal,  state or
other governmental authority or agency (other than any such actions,


                                       40
<PAGE>

approvals,  etc. under any state  securities  laws,  real estate  syndication or
"Blue Sky" statutes,  as to which such Servicer makes no such  representation or
warranty),  that are  necessary or advisable in connection  with the  execution,
delivery and performance by such Servicer of the Operative Documents to which it
is a party, have been duly taken, given or obtained,  as the case may be, are in
full  force and  effect  on the date  hereof,  are not  subject  to any  pending
proceedings  or appeals  (administrative,  judicial or otherwise) and either the
time within  which any appeal  therefrom  may be taken or review  thereof may be
obtained  has expired or no review  thereof may be obtained or appeal  therefrom
taken,  and are  adequate to  authorize  the  consummation  of the  transactions
contemplated  by the  Operative  Documents on the part of such  Servicer and the
performance by such Servicer of its obligations under the Operative Documents to
which it is a party.

         (h) The collection  practices used by such Servicer with respect to the
Mortgage  Loans  serviced  by it have been,  in all  material  respects,  legal,
proper, prudent and customary in the mortgage servicing business.

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

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

         (ii) Upon  discovery by any of the Seller,  a Servicer,  the Depositor,
the Certificate Insurer, or the Trustee (each, for purposes of this paragraph, a
"party") of a breach of any of the  representations  and warranties set forth in
this Section 3.02 which  materially  and adversely  affects the interests of the
Owners or of the Certificate  Insurer,  the party  discovering such breach shall
give prompt written notice to the other parties. Within 60 days of its discovery
or its receipt of notice of such  breach,  the related  Servicer  shall (A) cure
such breach in all  material  respects to the  satisfaction  of the  Certificate
Insurer,  (B) to the extent such breach can only be cured through  repurchase or
substitution  of one or more Mortgage  Loans,  the Servicer (other than Advanta)
may so repurchase or substitute in the manner set forth in Section 3.04(b),  and
(C) to the extent that such breach is not cured in accordance with clause (A) or
(B) above,  the related  Servicer may thereafter be removed  pursuant to Section
8.20(a)(iv) hereof;  provided,  however,  that if any party can establish to the
reasonable  satisfaction  of  the  Certificate  Insurer  that  it is  diligently
pursuing remedial action,  then the cure period may be extended with the written
approval of the Certificate Insurer.

         Section 3.03 Representations and Warranties of the Seller.

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

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

         (b) The  execution and delivery by the Seller and its  performance  and
compliance with the terms of the Operative Documents to which it is a party have
been duly authorized by all necessary corporate action on the part of the Seller
and will not violate the Seller's certificate of incorporation or

                                       41

<PAGE>

bylaws or constitute a default (or an event which, with notice or lapse of time,
or both,  would  constitute  a  default)  under,  or result in a breach  of, any
material contract,  agreement or other instrument to which the Seller is a party
or by which the Seller is bound or  violate  any  statute or any order,  rule or
regulation of any court,  governmental  agency or body or other tribunal  having
jurisdiction over the Seller or any of its properties.

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

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

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

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

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

         (h) Upon the receipt of each Mortgage Loan (including the related Note)
and other items of the Trust  Estate by the Trustee  under this  Agreement,  the
Trust will have good title to such  Mortgage Loan  (including  the related Note)
and such other  items of the Trust  Estate  free and clear of any lien,  charge,
mortgage, encumbrance or rights of others.

         (i) All actions, approvals,  consents, waivers, exemptions,  variances,
franchises, orders, permits, authorizations,  rights and licenses required to be
taken, given or obtained, as the case may be,

                                       42
<PAGE>

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

         (j) The transactions contemplated by the Operative Documents are in the
ordinary course of business of the Seller.

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

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

         (m) The  Seller is not aware of a default  by an  Originator  under any
Operative  Document or that any Mortgage  Loan  breaches any  representation  or
warranty in a Transfer  Agreement  that as of the Startup Date is not subject to
cure.

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

         Upon discovery by any of the Servicers,  the Depositor, the Seller, the
Certificate  Insurer or the Trustee  (each,  for purposes of this  paragraph,  a
"party") of a breach of any of the  representations  and warranties set forth in
this Section 3.03 which  materially  and adversely  affects the interests of the
Owners or the interests of the Certificate  Insurer,  the party discovering such
breach shall give prompt written notice to the other parties.  The Seller hereby
covenants  and agrees  that  within 60 days of its  discovery  or its receipt of
notice of breach,  it shall cure such breach in all  material  respects or, with
respect to a breach of clause  (h) above,  it shall  itself,  or if the  related
Originator or other party to the related Transfer  Agreement causes such breach,
such party shall on the Monthly  Remittance  Date next succeeding such discovery
or receipt of notice (i) within two years of the Startup Day, substitute in lieu
of any Mortgage Loan not in compliance  with clause (h) a Qualified  Replacement
Mortgage and, if the outstanding  principal amount of such Qualified Replacement
Mortgage  as of the  applicable  Subsequent  Cut-Off  Date is less than the Loan
Balance of such Mortgage  Loan as of such  Subsequent  Cut-Off Date,  deliver an
amount equal to such  difference  together with the aggregate  amount of (A) all
unreimbursed  Delinquency  Advances and Servicing Advances theretofore made with
respect to such  Mortgage Loan and (B) the interest  portion of any  Delinquency
Advances which the related Servicer has theretofore failed to remit with respect
to such  Mortgage  Loan (a  "Substitution  Amount") to the related  Servicer for
deposit in the  Principal  and Interest  Account or (ii)  purchase such Mortgage
Loan from the Trust at the Loan Purchase  Price,  which  purchase price shall be
delivered  to the related  Servicer  for deposit in the  Principal  and Interest
Account.  Notwithstanding any provision of this Agreement to the contrary,  with
respect to any  Mortgage  Loan which is not in default or as to which no default
is imminent, no repurchase or

                                       43
<PAGE>

substitution  pursuant hereto shall be made unless the related Originator or the
Seller obtains for the Trustee and the Certificate Insurer an opinion of counsel
experienced  in federal  income tax matters to the effect that such a repurchase
or  substitution  would not  constitute a Prohibited  Transaction  for the REMIC
Estate or otherwise subject the REMIC Estate to tax and would not jeopardize the
status of the  REMIC  Estate as a REMIC (a  "REMIC  Opinion")  addressed  to the
related Servicer,  the Trustee and the Certificate Insurer and acceptable to the
related Servicer,  the Certificate Insurer and the Trustee. Any Mortgage Loan as
to which repurchase or substitution was delayed pursuant to this Section because
of the inability to deliver a REMIC Opinion shall be  repurchased or substituted
for (subject to compliance with Sections 3.03, 3.04 or 3.06, as the case may be)
upon the earlier of (a) the  occurrence  of a default or imminent  default  with
respect to such Mortgage Loan and (b) receipt by the Trustee and the Certificate
Insurer of a REMIC Opinion.

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

         (a) Other than the Seller's  right to recapture  any premium paid by it
in connection with its purchase of Mortgage Loans,  the Seller hereby assigns to
the Depositor,  who assigns to the Trustee for the benefit of the Owners and the
Certificate  Insurer all of its right,  title and interest  under each  Transfer
Agreement  applicable  to  the  Mortgage  Loans  but  none  of  its  obligations
thereunder.  Insofar as such Transfer Agreement provides for representations and
warranties made by the related Originator or another party who has sold loans to
the Seller in respect of a Mortgage  Loan and any remedies  provided  thereunder
for any breach of such  representations  and warranties,  such right,  title and
interest may be enforced  against such  Originator  directly by the Seller,  the
Depositor,  the related Servicer,  by the Trustee on behalf of the Owners, or by
the Certificate Insurer;  provided,  that the Trustee must enforce such remedies
if such other parties do not so enforce such remedies. Upon the discovery by the
Seller, the Depositor,  the Certificate  Insurer, a Servicer or the Trustee of a
breach of any of the representations and warranties made in a Transfer Agreement
in respect of any Mortgage  Loan,  without regard to any limitation set forth in
such  representation  or  warranty  concerning  the  knowledge  of  the  related
Originator  or  another  party who has sold  loans to the Seller as to the facts
stated  therein,  which  materially  and adversely  affects the interests of the
Owners  or  of  the  Certificate  Insurer  in  such  Mortgage  Loan,  the  party
discovering such breach shall give prompt written notice to the other parties.

         A  breach  of  any   representation   or  warranty   (x)   relating  to
marketability of title sufficient to transfer  unencumbered  title to a Mortgage
Loan set forth in each Transfer Agreement, (y) relating to enforceability of the
Mortgage  Loan  against the  related  Mortgagor  or  Property  set forth in each
Transfer  Agreement  or (z) the  status of such  Mortgage  Loan as a  "qualified
mortgage"  under  Section  860G(a)(3)  of the Code,  is a priori the breach of a
representation or warranty which "materially and adversely affects the interests
of the Owners or of the  Certificate  Insurer" in such Mortgage  Loan;  provided
that the related  Originator  shall  nevertheless  have the opportunity to cure,
substitute or repurchase in accordance  with the applicable  Transfer  Agreement
and this Agreement.

         (b) Upon the earliest to occur of the Seller's  discovery,  its receipt
of notice of breach of a representation and warranty given by an Originator from
any one of the other parties hereto or from the Certificate Insurer or such time
as a breach of any representation and warranty  materially and adversely affects
the  interests of the Owners or of the  Certificate  Insurer as set forth above,
the Seller hereby covenants and warrants that it shall promptly request that the
related  Originator cure such breach in all material respects or, if such breach
is not cured, the Seller shall request that the related  Originator,  subject to
the further  requirements of this paragraph and within the time period specified
in the related

                                       44
<PAGE>

Transfer Agreement (but in any case for a Mortgage Loan that is not a "qualified
mortgage",  within 90 days of  discovery  thereof)  (i)  within two years of the
Startup Day,  substitute  in lieu of each  Mortgage Loan which has given rise to
the  requirement  for action a Qualified  Replacement  Mortgage  and deliver the
Substitution  Amount applicable  thereto, to the related Servicer for deposit in
the related  Principal and Interest  Account or (ii) purchase such Mortgage Loan
from the Trust at a purchase  price equal to the Loan  Purchase  Price  thereof,
which purchase  price shall be delivered to the related  Servicer for deposit in
the  related  Principal  and  Interest  Account by the  related  Originator.  In
connection  with any such  proposed  purchase  or  substitution,  the Seller may
request the  Originator at such party's  expense to cause to be delivered to the
Trustee or may itself  deliver to the related  Servicer,  the Trustee and to the
Certificate  Insurer an opinion of  counsel  experienced  in federal  income tax
matters  stating whether or not such a proposed  purchase or substitution  would
constitute a Prohibited Transaction for the Trust or would jeopardize the status
of the Trust as a REMIC,  and the related  Originator  shall only be required to
take  either  such  action to the extent  such  action  would not  constitute  a
Prohibited  Transaction  for the Trust or would not jeopardize the status of the
Trust as a REMIC.  Any  required  purchase  or  substitution,  if delayed by the
absence of such  opinion,  shall  nonetheless  occur upon the earlier of (i) the
occurrence of a default or imminent default with respect to the Mortgage Loan or
(ii) the  delivery  of such  opinion by the Seller at the  related  Originator's
expense or by the related Originator. Any repurchase or substitution shall occur
prior to the related Monthly  Remittance Date and the related  Originator  shall
provide the related Servicer with written notice no less than five Business Days
in advance of such repurchase or substitution.  It is understood and agreed that
the obligation of the related  Originator to cure the defect,  or substitute for
or purchase any Mortgage Loan as to which a representation or warranty is untrue
in any material  respect and has not been  remedied  shall  constitute  the sole
remedy available to the Owners, the Seller,  the Depositor,  the Trustee and the
Certificate Insurer.

         (c) In the event that any Qualified  Replacement  Mortgage is delivered
by an  Originator  to the Trust  pursuant to this  Section  3.04 or Section 3.06
hereof,  the Seller  shall  cause the  related  Originator  to take the  actions
described in Section 3.04(b) with respect to such Qualified Replacement Mortgage
upon the discovery by any of the Owners, the Seller, the Certificate  Insurer, a
Servicer or the Trustee that the representations and warranties set forth in the
related Transfer  Agreement or in Section 3.03 above, are untrue in any material
respect on the date such Qualified Replacement Mortgage is conveyed to the Trust
such that the interests of the Owners or the Certificate  Insurer in the related
Qualified Replacement Mortgage are materially and adversely affected;  provided,
however,  that for the purposes of this subsection (c) the  representations  and
warranties  in the  related  Transfer  Agreement  or as set forth in Section 3.3
above  referring  to items "as of the Cut-Off  Date" or "as of the Startup  Day"
shall be  deemed to refer to such  items as of the  related  Subsequent  Cut-Off
Date.

         (d) Any of the foregoing obligations set forth in subsection (b) or (c)
applicable  to any  Originator  (other  than  Option One) will be required to be
performed by the Seller if the related  Originator  defaults in  performing  the
obligation and such default remains unremedied for 30 days.

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

         (f) The Trustee and the  Servicers  (in their  capacities as Servicers)
shall  have no duty to  conduct  any  affirmative  investigation  other  than as
specifically  set forth in this  Agreement as to the occurrence of any condition
requiring the repurchase or  substitution  of any Mortgage Loan pursuant to this
Section or the eligibility of any Mortgage Loan for purposes of this Agreement.

                                       45
<PAGE>


         Section 3.05  Conveyance  of the Mortgage  Loans,  Subsequent  Mortgage
                       Loans and Qualified Replacement Mortgages.

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

         It is  intended  that the sale,  transfer,  assignment  and  conveyance
herein  contemplated  constitute a sale of the Initial  Mortgage Loans conveying
good title thereto free and clear of any liens and encumbrances  from the Seller
to the  Depositor  and from the  Depositor  to the  Trust  and that the  Initial
Mortgage  Loans not be part of the  Depositor's  or the  Seller's  estate in the
event of insolvency. In the event that either such conveyance or a conveyance of
a Qualified  Replacement  Mortgage or a conveyance  pursuant to Section 3.07 and
any  Subsequent  Transfer  Agreement is deemed to be a loan,  the parties intend
that the  Seller  shall be  deemed  to have  granted  to the  Depositor  and the
Depositor shall be deemed to have granted to the Trustee a security  interest in
the Trust Estate,  and that this Agreement shall constitute a security agreement
under applicable law.

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

         In connection  with such sale,  transfer,  assignment,  and conveyance,
from the Depositor to the Trustee,  the Depositor has filed,  in the appropriate
office  or  offices  in the  States  of Texas and  Delaware,  a UCC-1  financing
statement  executed by the  Depositor  as debtor,  naming the Trustee as secured
party and listing the Initial  Mortgage Loans and the other property  (including
any Qualified  Replacement  Mortgage)  described  above as collateral  and on or
prior to each Subsequent Transfer Date the Depositor will file in such offices a
similar UCC-1  financing  statement  listing the  Subsequent  Mortgage  Loans so
transferred as collateral. The characterization of the Depositor as a debtor and
the  Trustee as the secured  party in such  financing  statements  is solely for
protective  purposes and shall in no way be  construed as being  contrary to the
intent  of the  parties  that  this  transaction  be  treated  as a sale  of the
Depositor's  entire right, title and interest in the Trust Estate. In connection
with such filing, the Depositor agrees that it

                                       46
<PAGE>

shall cause to be filed all  necessary  continuation  statements  thereof and to
take or cause  to be taken  such  actions  and  execute  such  documents  as are
necessary to perfect and protect the Trustee's,  the Owners' and the Certificate
Insurer's interest in the Trust Estate.

         (b) In  connection  with the  transfer  and  assignment  of the Initial
Mortgage  Loans and prior to each  Subsequent  Transfer Date with respect to the
Qualified Replacement Mortgage or Subsequent Mortgage Loan, the Depositor agrees
to:

                  (i) deliver  without  recourse to the Custodian,  on behalf of
         the Trustee,  on the Startup Day with respect to each Initial  Mortgage
         Loan or on each Subsequent  Transfer Date with respect to the Qualified
         Replacement  Mortgage or Subsequent  Mortgage  Loans,  (A) the original
         Notes  endorsed  in  blank  or to the  order  of the  Trustee,  (B) the
         original title insurance policy or any one of an original title binder,
         an original preliminary title report or an original title commitment or
         a copy of any of the  foregoing  certified  by the  issuer of the title
         insurance policy, or the attorney's  opinion of title, (C) originals or
         certified  copies of all intervening  recorded  assignments,  showing a
         complete chain of title from  origination to the Trustee,  if any, with
         evidence  of  recording  thereon,  (D)  originals  of  all  assumption,
         modification,  written assurance or substitution agreements, if any and
         (E) either:  (1) the  original  Mortgage,  with  evidence of  recording
         thereon,  (2) a certified  copy if such original  Mortgage has not been
         returned  by the  applicable  recording  office,  or (3) a copy  of the
         Mortgage  certified by the public  recording  office in those instances
         where the original recorded Mortgage has been lost;

                  (ii) cause the  Custodian on behalf of the Trustee,  within 60
         days  following  the Startup Day with  respect to the Initial  Mortgage
         Loans or on each Subsequent Transfer Date with respect to the Qualified
         Replacement  Mortgages  or  Subsequent  Mortgage  Loans to complete the
         assignments of the Mortgages to "The Chase  Manhattan  Bank, as Trustee
         of  AMRESCO  Residential  Securities  Corporation  Mortgage  Loan Trust
         1996-5 under the Pooling and Servicing  Agreement  dated as of December
         1, 1996" to be submitted to the Seller for recording in the appropriate
         jurisdictions  (unless  the  Originator  is Option  One,  in which case
         Option  One shall so submit  such  assignments)  for  recording  in the
         appropriate jurisdictions;  provided, however, that the Depositor shall
         not be required to cause the Trustee to complete  and cause the related
         Originator (if the Originator is Option One) or the Seller to record an
         assignment  for any  Mortgage  with  respect to a  Property  located in
         California or with respect to which the original recording  information
         is lacking;

                  (iii) if not  delivered on the Startup Day,  deliver the title
         insurance  policy or title  searches,  the original  Mortgages and such
         recorded assignments,  together with originals or duly certified copies
         of any and all prior  assignments,  to the  Custodian  on behalf of the
         Trustee within 15 days of receipt  thereof by the Depositor (but in any
         event,  with  respect to any  Mortgage as to which  original  recording
         information  has been made available to the Depositor,  within one year
         after the Startup Day with respect to the Initial  Mortgage Loans or on
         each Subsequent Transfer Date with respect to the Qualified Replacement
         Mortgages or Subsequent Mortgage Loans); and

                  (iv) furnish to the Trustee and the Certificate Insurer at the
         Depositor's expense, an opinion of counsel with respect to the sale and
         perfection of the  Subsequent  Mortgage  Loans  delivered to the Trust,
         corporate  and  enforceability  matters and an opinion of counsel as to
         the  tax  consequences  to  the  Trust,  if  any,  resulting  from  the
         conveyance of  Subsequent  Mortgage  Loans,  each in form and substance
         satisfactory to the Trustee and the Certificate Insurer.

                                       47
<PAGE>

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

         Copies of all Mortgage  assignments received by the Custodian on behalf
of the Trustee shall be retained in the related File.

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

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

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

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

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

                                       48
<PAGE>

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

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

         Section 3.06 Acceptance by Trustee;  Certain  Substitutions of Mortgage
                      Loans; Certification by Trustee.

         (a) The Trustee agrees to cause the Custodian to execute and deliver on
the  Trustee's  behalf on the  Startup Day an  acknowledgment  of receipt of the
items delivered by the Seller or the Depositor in the form attached as Exhibit E
hereto,  and  declares  that it will hold  such  documents  and any  amendments,
replacement or supplements  thereto, as well as any other assets included in the
definition  of Trust  Estate and  delivered  to the  Custodian  on behalf of the
Trustee, as Trustee in trust upon and subject to the conditions set forth herein
for the benefit of the Owners and the Certificate Insurer. The Trustee agrees to
cause the  Custodian on the Trustee's  behalf to review,  for the benefit of the
Owners and the Certificate Insurer,  such items within 45 days after the Startup
Day (or, with respect to any document delivered after the Startup Day, within 45
days of receipt and with respect to any  Subsequent  Mortgage  Loan or Qualified
Replacement Mortgage,  within 45 days after the Subsequent Transfer Date) and to
deliver to the Depositor,  the Seller,  the related Servicer and the Certificate
Insurer  a  certification  in the form  attached  hereto  as  Exhibit F (a "Pool
Certification")  to the effect  that,  as to each  Mortgage  Loan  listed in the
Schedule of Mortgage  Loans  (other than any  Mortgage  Loan paid in full or any
Mortgage Loan specifically  identified in such Pool Certification as not covered
by such Pool  Certification),  (i) all documents  required to be delivered to it
pursuant to Section  3.05(b)(i) of this  Agreement are in its  possession,  (ii)
such documents have been reviewed by it and have not been mutilated,  damaged or
torn and relate to such  Mortgage  Loan and (iii) based on its  examination  and
only as to the foregoing documents,  the information set forth on items (1), (3)
and (4) of the Schedule of Mortgage Loans  accurately  reflects the  information
set forth in the File.  Neither  the Trustee  nor the  Custodian  shall have any
responsibility  for  reviewing  any File  except as  expressly  provided in this
subsection 3.06(a).  Without limiting the effect of the preceding  sentence,  in
reviewing  any File,  neither  the  Trustee  nor the  Custodian  shall  have any
responsibility  for  determining  whether  any  document  is valid and  binding,
whether the text of any assignment is in proper form (except to determine if the
Trustee is the assignee),  whether any document (other than the assignments) has
been recorded in accordance with the requirements of any applicable jurisdiction
or whether a blanket assignment is permitted in any applicable jurisdiction, but
shall only be required to determine  whether a document has been executed,  that
it appears to be what it purports to be, and, where applicable, that it purports
to be recorded. Neither the Trustee nor the Custodian shall be under any duty or
obligation  to  inspect,  review or  examine  any such  documents,  instruments,
certificates or other papers to determine that they are genuine, enforceable, or
appropriate  for the  represented  purpose or that they are other than what they
purport to be on their face,  nor shall  either the Trustee or the  Custodian be
under any duty to  determine  independently  whether  there are any  intervening
assignments  or  assumption  or  modification  agreements  with  respect  to any
Mortgage Loan.


                                       49
<PAGE>

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

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

         Section 3.07 Conveyance of the Subsequent Mortgage Loans.

         (a) Subject to the  satisfaction of the conditions set forth in Section
3.05 and paragraphs (b) and (c) below in consideration of the Trustee's delivery
on the relevant  Subsequent Transfer Dates to or upon the order of the Depositor
of all or a portion of the  balance  of funds in the  Pre-Funding  Account,  the
Depositor shall on each Subsequent  Transfer Date sell,  transfer,  assign,  set
over  and  otherwise  convey  without  recourse,  to  the  Trustee,  all  of the
Depositor's right, title and interest in and to any and all benefits accruing to
the Depositor from the  Subsequent  Mortgage Loans (other than any principal and
interest  payments  received  thereon  on or  prior to the  relevant  Subsequent
Cut-Off  Date) which the  Depositor  will cause to be  delivered  to the Trustee
therewith (and all substitutions therefor as provided by Sections 3.03, 3.04 and
3.06),  together with the related  Subsequent  Mortgage  Loan  documents and the
Depositor's  interest in any Property  and all payments  thereon and proceeds of
the conversion,  voluntary or involuntary,  of the foregoing and proceeds of all
the  foregoing  (including,  but not by way of  limitation,  all proceeds of any
mortgage insurance,  hazard insurance and title insurance policy relating to the
Subsequent Mortgage Loans, cash proceeds, accounts, accounts receivable,  notes,
drafts, acceptances,  chattel paper, checks, deposit accounts, rights to payment
of any and every kind, and other forms of obligations and  receivables  which at
any time constitute all or part of or are included in the proceeds of any of the
foregoing). There shall be no more than three Subsequent Transfer Dates.


                                       50
<PAGE>

         The transfer of the Subsequent Mortgage Loans set forth on the Schedule
of Mortgage  Loans by the Seller to the  Depositor  and by the  Depositor to the
Trust  shall be  absolute  and shall be  intended  by the Owners and all parties
hereto  to be  treated  as a sale  by the  Seller  to the  Depositor  and by the
Depositor to the Trust.  Any  Subsequent  Mortgage Loan so  transferred  will be
included  in the  related  Mortgage  Loan Group.  The amount  released  from the
Pre-Funding  Account  shall  be  one-hundred  percent  (100%)  of the  aggregate
principal  balances of the Subsequent  Mortgage Loans so  transferred.  Upon the
transfer by the  Depositor of the  Subsequent  Mortgage  Loans  hereunder,  such
Subsequent  Mortgage  Loans (and all principal  collected and interest  accruing
thereon  subsequent  to the  Subsequent  Cut-Off  Date) and all other rights and
interests with respect to such Subsequent Mortgage Loans transferred pursuant to
a Subsequent Transfer Agreement shall be deemed for all purposes hereunder to be
part of the Trust Estate. The Seller hereby covenants and agrees to use its best
efforts to ensure that a sufficient amount of Subsequent  Mortgage Loans will be
transferred  to the Depositor  during the Funding Period to enable the Depositor
to  reduce  the  Pre-Funded  Amount  with  respect  to each  Group to less  than
$100,000.  The Depositor  hereby covenants and agrees to use its best efforts to
ensure that a sufficient amount of Subsequent Mortgage Loans will be transferred
to the Trust  during the Funding  Period to reduce the Pre-  Funded  Amount with
respect to each Group to less than $100,000.

         (b) The  obligation  of the  Trustee  to  accept  the  transfer  of the
Subsequent  Mortgage  Loans 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 related Subsequent Transfer Date:

                         (i) the  Depositor  shall have provided the Trustee and
                  the Certificate  Insurer with an Addition Notice not less than
                  ten  (10)  calendar  days  prior  to the  proposed  Subsequent
                  Transfer Date (unless the Trustee and the Certificate  Insurer
                  agree to a shorter  time  period) and shall have  provided any
                  information  reasonably requested by any of the foregoing with
                  respect to the Subsequent Mortgage Loans;

                        (ii) the Depositor shall have delivered to the Trustee a
                  duly executed written  assignment  (including an acceptance by
                  the  Trustee)  in  substantially  the form of Exhibit C, which
                  shall  include a  Schedule  of  Mortgage  Loans,  listing  the
                  Subsequent  Mortgage  Loans  and  any  other  exhibits  listed
                  thereon;

                       (iii)  the   Depositor   shall  have   deposited  in  the
                  applicable   Principal  and  Interest  Account  all  principal
                  collected and interest  accruing in respect of such Subsequent
                  Mortgage  Loans on or after  the  related  Subsequent  Cut-Off
                  Date;

                        (iv) as of each  Subsequent  Transfer Date,  neither the
                  Depositor  nor the Seller was  insolvent,  nor will  either of
                  them be made insolvent by such transfer, nor is either of them
                  aware of any pending insolvency;

                         (v) the Funding Period for  the related Group shall not
                  have ended;

                        (vi) the Depositor  shall have  delivered to the Trustee
                  an Officer's  Certificate  confirming the satisfaction of each
                  condition precedent specified in this paragraph (b) and in the
                  related  Subsequent   Transfer  Agreement  together  with  the
                  written  approval  of  the  Certificate  Insurer  required  by
                  paragraph (c) below;

                                       51

<PAGE>
                       (vii) the Certificate Insurer shall have delivered to the
                  Trustee  an  Officer's  Certificate  or  some  other  form  of
                  acceptance  confirming  that  the  Subsequent  Mortgage  Loans
                  conform to the  representatives and warranties in Section 4.06
                  of the Insurance Agreement; and

                      (viii) such sale will not result in a  materially  adverse
                  tax  consequence  to the Trust as  evidenced  by an Opinion of
                  Counsel  delivered to the Trustee by the  Depositor at its own
                  expense.

         (c) The obligation of the Trust to purchase a Subsequent  Mortgage Loan
is subject to the following requirements: (i) with respect to Group I only, such
Subsequent Mortgage Loan will be a fixed rate mortgage loan, and with respect to
Group II only, such Subsequent Mortgage Loan will be an adjustable rate mortgage
loan;  (ii)  such  Subsequent   Mortgage  Loan  may  not  be  30  or  more  days
contractually  Delinquent as of the related  Subsequent  Cut-Off Date; (iii) the
remaining term to maturity of such  Subsequent  Mortgage Loan may not exceed 360
months;  (iv) no Subsequent  Mortgage Loan will have a minimum  Coupon Rate less
than 5.00%;  and (v) following the purchase of such Subsequent  Mortgage Loan by
the Trust, the Mortgage Loans (including the Subsequent Mortgage Loans) (a) will
have a weighted  average Coupon Rate of at least 7.00% and 5.00% for Group I and
Group II, respectively;  (b) will have a weighted average Loan-to-Value Ratio of
not more than 66.00% and 71.00% for Group I and Group II, respectively; (c) will
not have Balloon Loans with an aggregate  Loan Balance in excess of 8.50% of the
Original  Aggregate  Loan Balance of the Mortgage  Loans in Group I and will not
have any Balloon  Loans in Group II; and (d) will have no  Mortgage  Loan with a
Loan  Balance in excess of $599,580  for Group I and  $734,286  for Group II. In
addition,  the  Certificate  Insurer  shall have the right to review and approve
each  Subsequent  Mortgage  Loan.  With  the  consent  of  the  Seller  and  the
Certificate Insurer, the above characteristics may be modified.

         (d) In connection with each Subsequent Transfer Date and on the Payment
Dates  occurring in January and  February  1997 and on the  Pre-Funding  Payment
Date, the Trustee shall  determine:  (i) the amount and correct  dispositions of
each of the Group I and Group II Capitalized Interest  Requirements,  Overfunded
Interest  Amounts,  Pre-Funding  Account Earnings and the Pre-Funded  Amount and
(ii) any other necessary  matters in connection with the  administration  of the
Pre-Funding  Account and of the Capitalized  Interest Account. In the event that
any amounts are released as a result of an error in calculation to the Owners or
Depositor from the Pre-Funding Account or from the Capitalized Interest Account,
such  Owners or the  Depositor  shall  immediately  repay  such  amounts  to the
Trustee.

                               END OF ARTICLE III

                                       52
<PAGE>
                                   ARTICLE IV

                        ISSUANCE AND SALE OF CERTIFICATES

         Section 4.01 Issuance of Certificates

         On the Startup Day, upon the Trustee's receipt from the Depositor of an
executed  Delivery Order in the form set forth as Exhibit G hereto,  the Trustee
shall authenticate and deliver the Certificates on behalf of the Trust.

         Section 4.02 Sale of Certificates.

         At 10 a.m.,  Washington,  District of Columbia  time on the Startup Day
(the "Closing"), at the offices of Seller, 700 North Pearl Street, Dallas, Texas
(or at such other location  acceptable to the Seller),  the Seller will sell and
convey the Initial Mortgage Loans and the money,  instruments and other property
related  thereto to the  Depositor  and the  Depositor  will sell and convey the
Initial  Mortgage Loans and the money,  instruments  and other property  related
thereto to the Trustee, and the Trustee will deliver (i) to the Underwriters the
Class A Certificates with an aggregate  Percentage  Interest in each Class equal
to 100%,  registered  in the name of Cede & Co.,  or in such other  names as the
Underwriters shall direct, against payment of the purchase price thereof by wire
transfer of  immediately  available  funds to the  Trustee,  (ii) to the initial
purchasers thereof,  Class S Certificates with a cumulative  Percentage Interest
equal to 100%, and (iii) to the respective  registered  owners thereof,  a Class
B-10  Certificate  with a  Percentage  Interest  equal  to  100%  and a  Class R
Certificate with a Percentage Interest equal to 99.999%, registered in the names
designated by the Depositor and the Tax Matters Person Residual  Interest to the
Trustee.

         Upon the  Trustee's  receipt of the entire net  proceeds of the sale of
the  Certificates  the  Depositor  shall  instruct the Trustee to deposit (a) an
amount equal to the Original  Pre-Funded  Amount in the Pre- Funding Account and
(b)  an  amount  equal  to  $1,132,748.29   the  Capitalized   Interest  Account
contributed  by the Depositor  out of such  proceeds or  otherwise.  The Trustee
shall then remit the entire  balance of such net  proceeds to the  Depositor  in
accordance with instructions delivered by the Depositor.

                                END OF ARTICLE IV

                                       53
<PAGE>
                                    ARTICLE V

                     CERTIFICATES AND TRANSFER OF INTERESTS

         Section 5.01 Terms.

         (a) The  Certificates  are  pass-through  securities  having the rights
described therein and herein.  Notwithstanding references herein or therein with
respect to the  Certificates  as to  "principal"  and  "interest" no debt of any
Person is represented  thereby, nor are the Certificates or the underlying Notes
guaranteed  by  any  Person  (except  that  the  Notes  may be  recourse  to the
Mortgagors  thereof to the extent  permitted by law and except for the rights of
the Trustee on behalf of the Owners of the Class A Certificates  and the Class S
Certificates with respect to the Certificate  Insurance  Policies).  The Class A
Certificates  and the Class S  Certificates  are payable  solely  from  payments
received on or with  respect to the  Mortgage  Loans  (other than the  Servicing
Fees),  moneys in the  Principal  and  Interest  Account,  except  as  otherwise
provided herein,  moneys in the Pre-Funding Account and the Capitalized Interest
Account,  from earnings on moneys and the proceeds of property held as a part of
the Trust Estate and, with respect to the Class A  Certificates  and the Class S
Certificates upon the occurrence of certain events, from Insured Payments.  Each
Certificate  entitles the Owner thereof to receive monthly on each Payment Date,
in order of priority of distributions with respect to such Class of Certificates
as set forth in Section 7.03, a specified  portion of such payments with respect
to the  Mortgage  Loans  (and,  with  respect  to the  Owners  of  the  Class  A
Certificates  and the Class S Certificates,  Insured  Payments  deposited in the
Certificate  Account),  pro rata in  accordance  with  such  Owner's  Percentage
Interest.

         (b) Each Owner is required, and hereby agrees, to return to the Trustee
any Certificate prior to receiving the final distribution due thereon.  Any such
Certificate  as to which the  Trustee  has made the final  distribution  thereon
shall be deemed  cancelled and shall no longer be Outstanding for any purpose of
this Agreement, whether or not such Certificate is ever returned to the Trustee.

         Section 5.02 Forms.

         The Class A-1 Certificates,  the Class A-2 Certificates,  the Class A-3
Certificates,  the Class A-4 Certificates, the Class A-5 Certificates, the Class
A-6 Certificates,  the Class A-7 Certificates,  the Class A-8 Certificates,  the
Class S Certificates,  the Class R Certificates and the Class B-10  Certificates
shall be in  substantially  the forms set forth in Exhibits  A-1, A-2, A-3, A-4,
A-5,  A-6,  A-7,  A-8,  B-1,  B-2  and  B-10  hereof,  respectively,  with  such
appropriate  insertions,  omissions,  substitutions  and other variations as are
required or permitted by this Agreement or as may in the Depositor's judgment be
necessary,  appropriate or convenient to comply, or facilitate compliance,  with
applicable  laws,  and  may  have  such  letters,  numbers  or  other  marks  of
identification  and  such  legends  or  endorsements  placed  thereon  as may be
required to comply with the rules of any applicable  securities  laws or as may,
consistently  herewith, be determined by the Authorized Officer of the Depositor
executing such Certificates, as evidenced by his execution thereof.

         Section 5.03 Execution, Authentication and Delivery.

         Each Certificate  shall be executed and  authenticated on behalf of the
Trust, by the manual or facsimile  signature of one of the Trustee's  Authorized
Officers.


                                       54
<PAGE>
         Certificates  bearing the manual or facsimile  signature of individuals
who were at any time the proper  officers of the  Depositor  shall,  upon proper
authentication  by the  Trustee,  bind  the  Trust,  notwithstanding  that  such
individuals  or any of them  have  ceased  to hold  such  offices  prior  to the
execution and delivery of such  Certificates or did not hold such offices at the
date of authentication of such Certificates.

         The  initial  Certificates  shall be dated  as of the  Startup  Day and
delivered  at the  Closing to the  parties  specified  in Section  4.02  hereof.
Subsequently  issued  Certificates  will  be  dated  as of the  issuance  of the
Certificate.

         No Certificate  shall be valid until executed and  authenticated as set
forth above.

         Section 5.04 Registration and Transfer of Certificates.

                  (a)  The  Trustee  shall  cause  to be  kept a  register  (the
"Register")  in  which,  subject  to  such  reasonable  regulations  as  it  may
prescribe,  the Trustee shall provide for the  registration of Certificates  and
the  registration of transfer of  Certificates.  The Trustee is hereby initially
appointed Registrar for the purpose of registering Certificates and transfers of
Certificates as herein  provided.  The Certificate  Insurer,  the Owners and the
Trustee shall have the right to inspect the Register during the Trustee's normal
hours and to obtain copies thereof, and the Trustee shall have the right to rely
upon a certificate  executed on behalf of the Registrar by an Authorized Officer
thereof as to the names and addresses of the Owners of the  Certificates and the
principal amounts and numbers of such Certificates.

         If a Person  other than the Trustee is  appointed  as  Registrar by the
Owners of a majority of the aggregate  Percentage  Interests  represented by the
Class A  Certificates  then  Outstanding  with the  consent  of the  Certificate
Insurer or, if there are no longer any Class A Certificates then Outstanding, by
such  majority  of  the  Percentage   Interests   represented  by  the  Class  R
Certificates,  the  Trustee  will give the  Certificate  Insurer  and the Owners
prompt written notice of the  appointment of such Registrar and of the location,
and any change in the location, of the Register.

         (b) Subject to the  provisions of Section 5.08 hereof,  upon  surrender
for registration of transfer of any Certificate at the office  designated as the
location of the  Register,  upon the  direction of the  Registrar  the Depositor
shall execute and the Trustee shall authenticate and deliver, in the name of the
designated  transferee or  transferees,  one or more new  Certificates of a like
Class and in the  aggregate  principal  amount  or  Percentage  Interest  of the
Certificate so surrendered.

         (c) At the option of any Owner, Certificates of any Class owned by such
Owner may be exchanged for other Certificates authorized of like Class and tenor
and a like  aggregate  original  principal  amount or  percentage  interest  and
bearing  numbers  not  contemporaneously  Outstanding,  upon  surrender  of  the
Certificates  to be  exchanged at the office  designated  as the location of the
Register.  Whenever any  Certificate  is so surrendered  for exchange,  upon the
direction  of the  Registrar,  the  Depositor  and the  Trustee  shall  execute,
authenticate and deliver the Certificate or Certificates  which the Owner making
the exchange is entitled to receive.

         (d) All  Certificates  issued  upon any  registration  of  transfer  or
exchange of Certificates shall be valid evidence of the same ownership interests
in the Trust and  entitled  to the same  benefits  under this  Agreement  as the
Certificates surrendered upon such registration of transfer or exchange.

                                       55
<PAGE>

         (e) Every  Certificate  presented or surrendered  for  registration  of
transfer or exchange  shall be duly  endorsed,  or be  accompanied  by a written
instrument of transfer in form  satisfactory  to the Registrar  duly executed by
the Owner thereof or his attorney duly authorized in writing.

         (f) No service charge shall be made to an Owner for any registration of
transfer or exchange of  Certificates,  but the Registrar or Trustee may require
payment of a sum sufficient to cover any tax or other  governmental  charge that
may be imposed in connection  with any  registration  of transfer or exchange of
Certificates;  any other  expenses in connection  with such transfer or exchange
shall be an expense of the Trust.

         (g) It is intended that the Class A Certificates be registered so as to
participate  in a global  book-entry  system with the  Depository,  as set forth
herein.  Each Class of Class A Certificates  shall, except as otherwise provided
in Subsection (h), be initially  issued in the form of a single fully registered
Class A Certificate of such Class. Upon initial issuance,  the ownership of each
such Class A Certificate shall be registered in the Register in the name of Cede
& Co., or any successor thereto, as nominee for the Depository.

         On the  Startup  Day,  no  Class A  Certificates  shall  be  issued  in
denominations  of less than $1,000 except that one certificate in each class may
be in an  amount  less than  $1,000.  The Class  B-10  Certificates  the Class S
Certificates  and  Class R  Certificates  (other  than  the Tax  Matters  Person
Residual Interest) will be issued in minimum percentage interests of 10%.

         The  Depositor  and the  Trustee are hereby  authorized  to execute and
deliver the Representation Letter with the Depository.

         With respect to the Class A Certificates  registered in the Register in
the  name of Cede & Co.,  as  nominee  of the  Depository,  the  Depositor,  the
Servicers,  the Seller,  the  Certificate  Insurer and the Trustee shall have no
responsibility  or obligation to Direct or Indirect  Participants  or beneficial
owners for which the Depository holds Class A Certificates  from time to time as
a  Depository.   Without  limiting  the  immediately  preceding  sentence,   the
Depositor,  the Servicers,  the Seller, the Certificate  Insurer and the Trustee
shall have no  responsibility  or obligation with respect to (i) the accuracy of
the records of the Depository, Cede & Co., or any Direct or Indirect Participant
with respect to the  ownership  interest in the Class A  Certificates,  (ii) the
delivery to any Direct or Indirect Participant or any other Person, other than a
registered  Owner of a Class A  Certificate  as shown  in the  Register,  of any
notice  with  respect to the Class A  Certificates  or (iii) the  payment to any
Direct or Indirect  Participant  or any other  Person,  other than a  registered
Owner of a Class A  Certificate  as shown in the  Register,  of any amount  with
respect  to  any   distribution   of  principal  or  interest  on  the  Class  A
Certificates.  No Person other than a registered  Owner of a Class A Certificate
as shown in the Register  shall  receive a certificate  evidencing  such Class A
Certificate.

         Upon delivery by the Depository to the Trustee of written notice to the
effect that the  Depository  has determined to substitute a new nominee in place
of Cede & Co., and subject to the provisions  hereof with respect to the payment
of interest by the mailing of checks or drafts to the registered Owners of Class
A  Certificates  appearing  as  registered  Owners  in  the  registration  books
maintained  by the Trustee at the close of business on a Record  Date,  the name
"Cede  & Co."  in  this  Agreement  shall  refer  to  such  new  nominee  of the
Depository.

                                       56
<PAGE>

         (h) In the event that (i) the  Depository or the Depositor  advises the
Trustee in writing that the Depository is no longer willing or able to discharge
properly  its  responsibilities  as nominee and  depository  with respect to the
Class A  Certificates  and the  Depositor  or the  Trustee is unable to locate a
qualified successor or (ii) the Depositor at its sole option elects to terminate
the book-entry system through the Depository,  the Class A Certificates shall no
longer be restricted  to being  registered in the Register in the name of Cede &
Co. (or a successor  nominee) as nominee of the  Depository.  At that time,  the
Depositor may determine that the Class A Certificates shall be registered in the
name of and deposited with a successor  depository operating a global book-entry
system, as may be acceptable to the Depositor and at the Depositor's expense, or
such  depository's  agent or designee but, if the Depositor does not select such
alternative  global  book-entry  system,  then the Class A  Certificates  may be
registered in whatever name or names  registered  Owners of Class A Certificates
transferring  Class A  Certificates  shall  designate,  in  accordance  with the
provisions hereof.

         (i)  Notwithstanding  any  other  provision  of this  Agreement  to the
contrary, so long as any Class A Certificate is registered in the name of Cede &
Co., as nominee of the Depository, all distributions of principal or interest on
such  Class A  Certificates  and  all  notices  with  respect  to  such  Class A
Certificates  shall be made and given,  respectively,  in the manner provided in
the Representation Letter.

         Section 5.05 Mutilated, Destroyed, Lost or Stolen Certificates.

         If (i) any mutilated  Certificate is surrendered to the Trustee, or the
Trustee receives evidence to its satisfaction of the destruction,  loss or theft
of any  Certificate,  and (ii) in the case of any  mutilated  Certificate,  such
mutilated Certificate shall first be surrendered to the Trustee, and in the case
of any destroyed, lost or stolen Certificate,  there shall be first delivered to
the Trustee and the  Certificate  Insurer  such  security or indemnity as may be
reasonably  required  by it to hold  the  Trustee  and the  Certificate  Insurer
harmless,  then, in the absence of notice to the Trustee or the  Registrar  that
such Certificate has been acquired by a bona fide purchaser, the Depositor shall
execute and the Trustee shall  authenticate  and deliver,  in exchange for or in
lieu of any  such  mutilated,  destroyed,  lost  or  stolen  Certificate,  a new
Certificate  of like Class,  tenor and  aggregate  principal  amount,  bearing a
number not contemporaneously outstanding.

         Upon the  issuance  of any new  Certificate  under  this  Section,  the
Registrar  or Trustee may require the payment of a sum  sufficient  to cover any
tax or other  governmental  charge that may be imposed in relation thereto;  any
other  expenses  in  connection  with such  issuance  shall be an expense of the
Trust.

         Every new  Certificate  issued pursuant to this Section in exchange for
or in  lieu  of any  mutilated,  destroyed,  lost or  stolen  Certificate  shall
constitute evidence of a substitute interest in the Trust, and shall be entitled
to all the benefits of this Agreement equally and  proportionately  with any and
all  other  Certificates  of the  same  Class  duly  issued  hereunder  and such
mutilated,  destroyed,  lost or  stolen  Certificate  shall not be valid for any
purpose.

         The provisions of this Section are exclusive and shall preclude (to the
extent lawful) all other rights and remedies with respect to the  replacement or
payment of mutilated, destroyed, lost or stolen Certificates.

                                       57
<PAGE>

         Section 5.06 Persons Deemed Owners.

         The Certificate  Insurer,  the Trustee and any agent of the Trustee may
treat the Person in whose name any  Certificate  is  registered  as the Owner of
such Certificate for the purpose of receiving distributions with respect to such
Certificate and for all other purposes  whatsoever,  and neither the Certificate
Insurer, the Trustee nor any agent of the Trustee shall be affected by notice to
the contrary.

         Section 5.07 Cancellation.

         All  Certificates  surrendered for registration of transfer or exchange
shall, if surrendered to any Person other than the Trustee,  be delivered to the
Trustee  and  shall  be  promptly  cancelled  by it.  No  Certificate  shall  be
authenticated  in  lieu  of or in  exchange  for any  Certificate  cancelled  as
provided in this Section,  except as expressly permitted by this Agreement.  All
cancelled  Certificates  may be held  by the  Trustee  in  accordance  with  its
standard retention policy.

         Section 5.08 Limitation on Transfer of Ownership Rights.

         (a) No sale or other  transfer  of record or  beneficial  ownership  or
assignment  of an  interest  in a Class R  Certificate  (whether  pursuant  to a
purchase,  a transfer resulting from a default under a secured lending agreement
or  otherwise)  shall be made to a  Disqualified  Organization  or an agent of a
Disqualified Organization.  The transfer, sale or other disposition of a Class R
Certificate (whether pursuant to a purchase, a transfer resulting from a default
under a secured lending  agreement or otherwise) to a Disqualified  Organization
shall be deemed to be of no legal force or effect whatsoever and such transferee
shall not be deemed to be an Owner for any purpose hereunder, including, but not
limited  to,  the  receipt  of   distributions  on  such  Class  R  Certificate.
Furthermore,  in no event  shall the  Trustee  accept  surrender  for  transfer,
registration of transfer,  or register the transfer,  of any Class R Certificate
nor  authenticate  and make  available  any new Class R  Certificate  unless the
Trustee has  received an  affidavit  from the  proposed  transferee  in the form
attached  hereto as  Exhibit  I. Each  holder  of a Class R  Certificate  by his
acceptance  thereof,  shall be deemed for all purposes to have  consented to the
provisions of this Section 5.08(a).

         (b) No other sale or other  transfer of record or beneficial  ownership
of a Class B-10  Certificate  a Class S  Certificate,  or a Class R  Certificate
shall be made unless such transfer is exempt from the registration  requirements
of the  Securities  Act of 1933,  as amended  (the  "Securities  Act"),  and any
applicable  state  securities laws or is made in accordance with said Securities
Act and laws. In the event such a transfer is to be made within three years from
the  Startup  Day,  (i) the  Trustee or the  Depositor  shall  require a written
Opinion of Counsel  acceptable to and in form and substance  satisfactory to the
Depositor  and the  Certificate  Insurer in the event that such  transfer may be
made pursuant to an exemption, describing the applicable exemption and the basis
therefor,  from said  Securities  Act and laws or is being made pursuant to said
Securities Act and laws, which Opinion of Counsel shall not be an expense of the
Trustee,  the Trust Estate, the Servicers or the Certificate  Insurer,  and (ii)
the  Trustee  shall  require  the  transferee  to execute an  investment  letter
acceptable  to and in form and  substance  satisfactory  to the  Seller  and the
Certificate  Insurer certifying to the Trustee,  the Certificate Insurer and the
Seller the facts surrounding such transfer, which investment letter shall not be
an expense of the Trustee,  the Trust  Estate,  the  Certificate  Insurer or the
Seller.  The Owner of a Class B-10  Certificate,  Class S Certificate or Class R
Certificate  desiring to effect such transfer  shall,  and does hereby agree to,
indemnify the Trustee, the Certificate Insurer, the Servicers, the Depositor and
the Seller  against  any  liability  that may result if the  transfer  is not so
exempt or is not made in accordance with such federal and state laws.

                                       58
<PAGE>

         (c) No  transfer  of a Class B-10  Certificate  or Class R  Certificate
shall be made unless the Trustee  shall have  received a  representation  letter
from the  transferee  of such Class  B-10  Certificate  or Class R  Certificate,
acceptable  to and in form and  substance  satisfactory  to the Trustee,  to the
effect that such  transferee is not an employee  benefit plan subject to Section
406 of Employee  Retirement  Income  Security Act  ("ERISA") nor a plan or other
arrangement  subject  to  Section  406 of ERISA nor a plan or other  arrangement
subject to Section 4975 of the Code (collectively,  a "Plan"),  nor is acting on
behalf  of any Plan nor using the  assets of any Plan to effect  such  transfer.
Notwithstanding  anything else to the contrary herein, any purported transfer of
a Class  B-10 or Class R  Certificate  to or on behalf of any Plan shall be null
and void and of no effect.

         (d) No sale or other transfer of any Class A Certificate may be made to
the Depositor or the Seller or any Originator.  No sale or other transfer of any
Class A Certificate may be made to a Seller affiliate unless the Trustee and the
Certificate  Insurer  shall  have been  furnished  with an  Opinion  of  Counsel
acceptable to the  Certificate  Insurer and the Trustee  experienced  in federal
bankruptcy  matters to the effect that such sale or transfer would not adversely
affect the character of the  conveyance of the Mortgage  Loans to the Trust as a
sale. To the extent any payment to an Owner of a Class A Certificate constitutes
an Insured Payment,  such payment will not be made to the Seller,  the Depositor
or the Servicers or any  Subservicer.  No sale or other  transfer of the Class R
Certificate issued to the Tax Matters Person appointed on the Startup Day may be
transferred  or  sold  to  any  Person,  except  to a  person  who  accepts  the
appointment of Tax Matters Person pursuant to Section 11.18 hereof.

         (e) No transfer of a Class A Certificate or any interest  therein shall
be made to any Plan or to any entity using the assets of any Plan to effect such
transfer prior to the time that the balance of the related  Pre-Funding  Account
is reduced to zero.

         Section 5.09 Assignment of Rights.

         An Owner may pledge, encumber, hypothecate or assign all or any part of
its right to receive  distributions  hereunder,  but such  pledge,  encumbrance,
hypothecation  or  assignment  shall not  constitute  a transfer of an ownership
interest  sufficient  to render  the  transferee  an Owner of the Trust  without
compliance with the provisions of Section 5.04 and Section 5.08 hereof.

                                END OF ARTICLE V

                                       59
<PAGE>

                                   ARTICLE VI
                                    COVENANTS

         Section 6.01 Distributions.

         On each  Payment  Date,  the Trustee  will  withdraw  amounts  from the
Certificate  Account and make the distributions with respect to the Certificates
in  accordance  with the  terms of the  Certificates  and this  Agreement.  Such
distributions shall be made (i) by check or draft mailed on each Payment Date or
(ii) if requested by any Owner of (A) a Class A-1,  Class A-2,  Class A-3, Class
A-4, Class A-5, Class A-6, Class A-7 or Class A-8 Certificate having an original
principal  balance of not less than $1,000,000 or (B) a Class S, a Class B-10 or
Class R Certificate having a Percentage Interest of not less than 10% in writing
not later than five  Business  Days prior to the  applicable  Record Date (which
request  does not have to be  repeated  unless it has been  withdrawn),  to such
Owner by wire  transfer to an account  within the United  States  designated  no
later than five  Business  Days prior to the related  Record Date,  made on each
Payment Date, in each case to each Owner of record on the immediately  preceding
Record Date.

         Section 6.02 Money for Distributions to be Held in Trust; Withholding.

         (a) All  payments  of  amounts  due and  payable  with  respect  to any
Certificate  that are to be made from  amounts  withdrawn  from the  Certificate
Account or from Insured  Payments shall be made by and on behalf of the Trustee,
and no amounts  so  withdrawn  from the  Certificate  Account  for  payments  of
Certificates  and no Insured Payment shall be paid over to the Trustee except as
provided in this Section.

         (b) Whenever the  Depositor  has  appointed  one or more Paying  Agents
pursuant  to Section  11.15  hereof,  the  Trustee  will,  on the  Business  Day
immediately  preceding  each Payment  Date,  deposit with such Paying  Agents in
immediately  available funds an aggregate sum sufficient to pay the amounts then
becoming  due (to the extent  funds are then  available  for such purpose in the
Certificate  Account for the Class to which such amounts are due) such sum to be
held in trust for the benefit of the Owners entitled thereto.

         (c) The Depositor may at any time direct any Paying Agent to pay to the
Trustee all sums held in trust by such Paying Agent, such sums to be held by the
Trustee  upon the same  trusts  as those  upon  which the sums were held by such
Paying  Agent;  and upon such payment by any Paying  Agent to the Trustee,  such
Paying Agent shall be released from all further  liability  with respect to such
money.

         (d) The  Depositor  shall  require  each Paying  Agent,  including  the
Trustee on behalf of the Trust, to comply with all  requirements of the Code and
applicable  state  and  local  law  with  respect  to the  withholding  from any
distributions  made  by it to any  Owner  of any  applicable  withholding  taxes
imposed  thereon and with respect to any applicable  reporting  requirements  in
connection therewith.

         (e) Any money held by the Trustee or any Paying  Agent in trust for the
payment of any amount due with  respect to any Class A  Certificate  and Class S
Certificate  and remaining  unclaimed by the Owner of such  Certificate  for the
period then  specified  in the escheat  laws of the State of New York after such
amount has become due and  payable  shall be  discharged  from such trust and be
paid to the  Owners of the Class R  Certificates;  and the Owner of such Class A
Certificate and Class S Certificate  shall  thereafter,  as an unsecured general
creditor,  look  only to the  Owners  of the Class R  Certificates  for  payment
thereof  (but only to the  extent of the  amounts  so paid to the  Owners of the
Class R Certificates) and all liability of the Trustee or such Paying Agent with
respect to such trust money shall thereupon

                                       60
<PAGE>

cease;  provided,  however,  that the Trustee or such Paying  Agent before being
required to make any such  payment,  may at the expense of the Trust cause to be
published once, in the eastern  edition of The Wall Street Journal,  notice that
such money remains  unclaimed and that,  after a date specified  therein,  which
shall be not fewer than 30 days from the date of such publication, any unclaimed
balance of such money then  remaining  will be paid to the Owners of the Class R
Certificates.  The Trustee shall, at the direction of the Depositor,  also adopt
and  employ,  at the  expense  of the  Trust,  any  other  reasonable  means  of
notification  of such payment  (including  but not limited to mailing  notice of
such  payment to Owners whose right to or interest in moneys due and payable but
not claimed is  determinable  from the records of the Registrar,  the Trustee or
any Paying Agent, at the last address of record for each such Owner).

         Section 6.03 Protection of Trust Estate.

         (a) The Trustee  will hold the Trust Estate in trust for the benefit of
the Owners and the  Certificate  Insurer and,  upon  request of the  Certificate
Insurer or, with the consent of the Certificate  Insurer,  at the request of the
Depositor,  will from time to time execute and deliver all such  supplements and
amendments  hereto  pursuant  to Section  11.14  hereof and all  instruments  of
further  assurance and other  instruments,  and will take such other action upon
such request from the Depositor or the Certificate Insurer, to:

                  (i) more  effectively  hold in trust all or any portion of the
         Trust Estate;

                  (ii)  perfect,  publish  notice of, or protect the validity of
         any grant made or to be made by this Agreement;

                  (iii) enforce any of the Mortgage Loans; or

                  (iv)  preserve  and defend  title to the Trust  Estate and the
         rights  of the  Trustee,  and  the  interests  of the  Owners  and  the
         Certificate Insurer  represented  thereby, in such Trust Estate against
         the contrary claims of all Persons and parties.

         The  Trustee  shall  send  copies  of any  request  received  from  the
Certificate Insurer or the Depositor to take any action pursuant to this Section
6.03 to the other parties hereto.

         (b) The Trustee shall have the power to enforce,  and shall enforce the
obligations  and  rights  of the other  parties  to this  Agreement,  and of the
Certificate  Insurer or the  Owners,  by action,  suit or  proceeding  at law or
equity,  and shall also have the power to  enjoin,  by action or suit in equity,
any acts or  occurrences  which may be unlawful or in violation of the rights of
the  Certificate  Insurer  as such  rights  are  set  forth  in this  Agreement;
provided,  however, that nothing in this Section shall require any action by the
Trustee  unless  the  Trustee  shall  first  (i) have been  furnished  indemnity
satisfactory to it and (ii) when required by this Agreement, have been requested
by the  Certificate  Insurer  or the  Owners  of a  majority  of the  Percentage
Interests  represented by the Class A  Certificates  then  Outstanding  with the
consent  of the  Certificate  Insurer  or, if there  are no  longer  any Class A
Certificates  then  Outstanding,  by such majority of the  Percentage  Interests
represented by the Class R Certificates;  provided,  further,  however,  that if
there is a dispute  with  respect to payments  under the  Certificate  Insurance
Policy the Trustee's sole responsibility is to the Owners.

         (c) The Trustee shall execute any instrument  required pursuant to this
Section so long as such instrument does not conflict with this Agreement or with
the Trustee's  fiduciary  duties,  or adversely affect its rights and immunities
hereunder.

                                       61
<PAGE>

         Section 6.04 Performance of Obligations.

         The Trustee will not take any action that would release any Person from
any of such Person's  covenants or obligations  under any instrument or document
relating  to  the   Certificates   or  which  would  result  in  the  amendment,
hypothecation,  subordination,  termination  or  discharge  of,  or  impair  the
validity  or  effectiveness  of,  any such  instrument  or  document,  except as
expressly provided in this Agreement or such other instrument or document.

         The Trustee may contract  with other Persons to assist it in performing
its duties hereunder pursuant to Section 10.03(g).

         Section 6.05 Negative Covenants.

         The Trustee will not permit the Trust to:

                  (i) sell,  transfer,  exchange or otherwise  dispose of any of
         the Trust Estate except as expressly permitted by this Agreement;

                  (ii)  claim  any  credit  on or make  any  deduction  from the
         distributions  payable in  respect  of, the  Certificates  (other  than
         amounts properly  withheld from such payments under the Code) or assert
         any claim  against any present or former Owner by reason of the payment
         of any taxes levied or assessed upon any of the Trust Estate;

                  (iii) incur, assume or guaranty any indebtedness of any Person
         except pursuant to this Agreement;

                  (iv)  dissolve  or  liquidate  in  whole  or in  part,  except
         pursuant to Article IX hereof; or

                  (v) (A) permit the validity or effectiveness of this Agreement
         to be impaired,  or permit any Person to be released from any covenants
         or obligations with respect to the Trust or to the  Certificates  under
         this  Agreement,  except as may be  expressly  permitted  hereby or (B)
         permit any lien, charge, adverse claim, security interest,  mortgage or
         other encumbrance to be created on or extend to or otherwise arise upon
         or burden the Trust Estate or any part thereof or any interest  therein
         or the proceeds thereof.

         Section 6.06 No Other Powers.

         The  Trustee  will not  permit  the  Trust to  engage  in any  business
activity or transaction  other than those  activities  permitted by Section 2.03
hereof.

         Section 6.07 Limitation of Suits.

         No Owner shall have any right to institute any proceeding,  judicial or
otherwise, with respect to this Agreement or the Certificate Insurance Policies,
or for the  appointment of a receiver or trustee of the Trust,  or for any other
remedy with respect to an event of default hereunder, unless:

         (1)      such  Owner  has  previously   given  written  notice  to  the
                  Depositor,  the  Certificate  Insurer  and the Trustee of such
                  Owner's intention to institute such proceeding;


                                       62

<PAGE>

         (2)      the  Owners of not less than 25% of the  Percentage  Interests
                  represented by the Class A Certificates  then  Outstanding or,
                  if there are no Class A Certificates then Outstanding, by such
                  percentage  of the  Percentage  Interests  represented  by the
                  Class R  Certificates,  shall have made written request to the
                  Trustee  to  institute  such  proceeding  in its  own  name as
                  Trustee establishing the Trust;

         (3)      such Owner or Owners have  offered to the  Trustee  reasonable
                  indemnity  against the costs,  expenses and  liabilities to be
                  incurred in compliance with such request;

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

         (5)      as long as any Class A  Certificates  or Class S  Certificates
                  are  Outstanding or any  Reimbursement  Amounts remain unpaid,
                  the Certificate  Insurer  consented in writing thereto (unless
                  the  Certificate   Insurer  is  the  party  against  whom  the
                  proceeding is directed); and

         (6)      no direction  inconsistent  with such written request has been
                  given to the Trustee  during such 60-day  period by the Owners
                  of a majority of the Percentage  Interests  represented by the
                  Class A Certificates  or, if there are no Class A Certificates
                  then Outstanding, by such majority of the Percentage Interests
                  represented by the Class R Certificates;

it being understood and intended that no one or more Owners shall have any right
in any manner whatever by virtue of, or by availing themselves of, any provision
of this Agreement to affect,  disturb or prejudice the rights of any other Owner
of the same Class or to obtain or to seek to obtain  priority or preference over
any other Owner of the same Class or to enforce any right under this  Agreement,
except in the manner  herein  provided and for the equal and ratable  benefit of
all the Owners of the same Class.

         In the event the Trustee  shall  receive  conflicting  or  inconsistent
requests and indemnity from two or more groups of Owners, each representing less
than a majority of the applicable  Class of Certificates  and each conforming to
paragraphs  (1)-(6) of this Section 6.07,  the  Certificate  Insurer in its sole
discretion  may determine what action,  if any, shall be taken,  notwithstanding
any other  provision of this Agreement  (unless the  Certificate  Insurer is the
party against whom the proceeding is directed).

         Section 6.08 Unconditional Rights of Owners to Receive Distributions.

         Notwithstanding any other provision in this Agreement, the Owner of any
Certificate  shall have the  right,  which is  absolute  and  unconditional,  to
receive  distributions to the extent provided herein and therein with respect to
such  Certificate  or  to  institute  suit  for  the  enforcement  of  any  such
distribution,  and such right shall not be impaired  without the consent of such
Owner.

         Section 6.09 Rights and Remedies Cumulative.

         Except  as  otherwise  provided  herein,  no  right  or  remedy  herein
conferred  upon or reserved to the Trustee,  the  Certificate  Insurer or to the
Owners is intended to be exclusive of any other right or remedy, and every right
and remedy shall, to the extent  permitted by law, be cumulative and in addition
to every other right and remedy given hereunder or now or hereafter  existing at
law or in equity or

                                63
<PAGE>

otherwise.  Except as otherwise  provided herein, the assertion or employment of
any right or remedy  hereunder,  or otherwise,  shall not prevent the concurrent
assertion or employment of any other appropriate right or remedy.

         Section 6.10 Delay or Omission Not Waiver.

         No delay of the Trustee,  the  Certificate  Insurer,  the Seller or any
Owner of any  Certificate  to exercise any right or remedy under this  Agreement
with respect to any event  described in Section  8.20(a) or (b) shall impair any
such right or remedy or constitute a waiver of any such event or an acquiescence
therein.  Every  right  and  remedy  given by this  Article  VI or by law to the
Trustee,  the Certificate Insurer or to the Owners may be exercised from time to
time, and as often as may be deemed expedient,  by the Trustee,  the Certificate
Insurer, or by the Owners, as the case may be.

         Section 6.11 Control by Certificate Insurer and Owners.

         The  Certificate  Insurer or the Owners of a majority of the Percentage
Interests  represented by the Class A  Certificates  then  Outstanding  with the
consent  of the  Certificate  Insurer  or, if there  are no  longer  any Class A
Certificates or Reimbursement Amounts then Outstanding,  by such majority of the
Percentage  Interests  represented by the Class R Certificates  then Outstanding
may  direct the time,  method and place of  conducting  any  proceeding  for any
remedy  available to the Trustee with respect to the  Certificates or exercising
any trust or power conferred on the Trustee with respect to the  Certificates or
the Trust  Estate,  including,  but not  limited to,  those  powers set forth in
Section 6.03 and Section 8.20 hereof, provided that:

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

         (2)  the Trustee shall have been provided with  indemnity  satisfactory
              to it; and

         (3)  the  Trustee  may take  any  other  action  deemed  proper  by the
              Trustee,  as the case may be, which is not inconsistent  with such
              direction;  provided,  however, that the Seller or the Trustee, as
              the case may be,  need not  take any  action  which it  determines
              might  involve it in liability or may be unjustly  prejudicial  to
              the Owners not so directing.

         Section 6.12 Access to Owners of Certificates' Names and Addresses. (a)
If the  Certificate  Insurer or any Owner (for purposes of this Section 6.12, an
"Applicant") applies in writing to the Trustee, and such application states that
the  Applicant  desires to  communicate  with other Owners with respect to their
rights under this  Agreement or under the  Certificates  and is accompanied by a
copy of the communication  which such Applicant  proposes to transmit,  then the
Trustee shall, at the expense of such  Applicant,  within ten (10) Business Days
after the receipt of such application,  furnish or cause to be furnished to such
Applicant  a list of the names and  addresses  of the Owners of record as of the
most recent Payment Date.

         (b) Every Owner,  by receiving  and holding such list,  agrees with the
Trustee that the Trustee shall not be held  accountable  in any way by reason of
the  disclosure of any  information  as to the names and addresses of the Owners
hereunder, regardless of the source from which such information was derived.

                                END OF ARTICLE VI

                                       64

<PAGE>

                                   ARTICLE VII
                      ACCOUNTS, DISBURSEMENTS AND RELEASES

         Section 7.01 Collection of Money.

         Except as otherwise expressly provided herein, the Trustee shall demand
payment or delivery of all money and other property  payable to or receivable by
the Trustee  pursuant to this Agreement or the Certificate  Insurance  Policies,
including  (a) all  payments due on the Mortgage  Loans in  accordance  with the
respective  terms and  conditions of such Mortgage Loans and required to be paid
over to the  Trustee  by the  related  Servicer  or by any  Subservicer  and (b)
Insured Payments. The Trustee shall hold all such money and property received by
it, other than pursuant to or as contemplated by Section 6.02(e) hereof, as part
of the Trust Estate and shall apply it as provided in this Agreement.

         Section 7.02      Establishment of Accounts;

         (a) The Depositor shall cause to be established on the Startup Day, and
the Trustee shall maintain, a segregated trust account, entitled the Certificate
Account,  to be held by the Trustee on behalf of the Owners of the Certificates,
the Trustee and the Certificate Insurer, as their interests may appear.

         (b) The Depositor shall cause to be established,  and the Trustee shall
maintain,  at the  Corporate  Trust  Office  three  segregated  trust  accounts,
referred  to herein as the  "Pre-Funding  Account",  the  "Capitalized  Interest
Account" and the "Group II Available Funds Cap Carry-Forward  Amount Account" to
be held by the  Trustee  in the name of the Trust for the  benefit of the Owners
and the Certificate Insurer, as their interests may appear.

         (c) No later than the second  Business Day after the Trustee's  receipt
of each Servicer's  related Monthly  Servicing  Report pursuant to Section 8.29,
the Trustee shall determine  (subject to the terms of Section  10.03(j)  hereof,
based solely on information provided to it by each Servicer) with respect to the
immediately following Payment Date, the amount that is expected to be on deposit
in the Certificate Account as of such Payment Date for Group I (disregarding the
amount of any Insured  Payments),  which  amount will be equal to the sum of (x)
the amount on deposit therein with respect to such Group excluding the amount of
any Total Monthly  Excess  Cashflow from Group I included in such amount and any
payments or other  recoveries on the Mortgage  Loans that are not required to be
distributed  to the Owners on the next Payment Date plus (y) any amount of Total
Monthly Excess  Cashflow from either Group to be applied on such Payment Date to
the Group I  Certificates  excluding  any  payments or other  recoveries  on the
Mortgage Loans that are not required to be distributed to the Owners on the next
Payment  Date  plus  (z)  any  deposit  to  the  Certificate  Account  from  the
Pre-Funding  Account and the Capitalized  Interest  Account  expected to be made
with  respect to Group I. The  amount  described  in clauses  (x) and (z) of the
preceding  sentence  with respect to each Payment Date is the "Group I Available
Funds";  the sum of the amounts  described  in clauses  (x),  (y) and (z) of the
preceding  sentence  with  respect  to each  Payment  Date is the "Group I Total
Available Funds."

         (d) No later than the second  Business Day after the Trustee's  receipt
of each Servicer's  related Monthly  Servicing  Report pursuant to Section 8.29,
the Trustee shall determine  (subject to the terms of Section  10.03(j)  hereof,
based solely on information provided to it by each Servicer) with respect to the
immediately following Payment Date, the amount that is expected to be on deposit
in the  Certificate  Account as of such Payment Date for Group II  (disregarding
the amount of any Insured  Payments),  which  amount will be equal to the sum of
(x) the amount on deposit therein with respect to such Group


                                       65
<PAGE>

excluding the amount of any Total Monthly Excess Cashflow from Group II included
in such amount and any payments or other  recoveries  on the Mortgage  Loan that
are not required to be  distributed  to the Owners on the next Payment Date plus
(y) any amount of Total Monthly Excess  Cashflow from either Group to be applied
on such Payment  Date to the Class A-8  Certificates  excluding  any payments or
other  recoveries on the Mortgage  Loans that are not required to be distributed
to the Owners on the next Payment  Date plus (z) any deposit to the  Certificate
Account  from the  Pre-Funding  Account  and the  Capitalized  Interest  Account
expected to be made with  respect to Group II. The amount  described  in clauses
(x) and (z) of the  preceding  sentence with respect to each Payment Date is the
"Group II Available Funds"; the sum of the amounts described in clauses (x), (y)
and (z) of the  preceding  sentence  with  respect to each  Payment  Date is the
"Group II Total Available Funds."

         Section 7.03 Flow of Funds.

         (a)  With  respect  to  Group  I,  the  Trustee  shall  deposit  to the
Certificate Account,  without duplication,  (i) any Insured Payments relating to
such  Group,  (ii) the  proceeds of any  liquidation  of the assets of the Trust
insofar as such proceeds  relate to Group I, (iii) all  remittances  made to the
Trustee pursuant to Section 8.09 insofar as such remittances  relate to Group I,
(iv) each  portion  of the Group I Monthly  Remittance  Amount  remitted  by the
related  Servicer,  (v) on the Payment  Dates and the Pre- Funding  Payment Date
during  the  Funding  Period  and the  Pre-Funding  Payment  Date,  the  Group I
Capitalized Interest Requirement and the Group I Pre-Funding Account Earnings to
be  transferred  on such Payment  Date (or  Pre-Funding  Payment  Date) from the
Capitalized Interest Account, pursuant to Section 7.04(e) hereof and (vi) on the
Payment Dates during the Funding Period the amount, if any, to be transferred on
such Payment Date (or  Pre-Funding  Payment Date) from the  Pre-Funding  Account
pursuant to Section 7.04(c) hereof.

         (b) With  respect to Group II, the  Trustee  shall  deposit  (x) to the
Certificate  Account without  duplication,  (i) any Insured Payments relating to
such  Group,  (ii) the  proceeds of any  liquidation  of the assets of the Trust
insofar as such proceeds relate to Group II, (iii) all  remittances  made to the
Trustee pursuant to Section 8.09 insofar as such remittances relate to Group II,
(iv) each  portion of the Group II Monthly  Remittance  Amount  remitted  by the
related  Servicer,  (v) on the Payment  Dates during the Funding  Period and the
Pre-Funding  Payment Date, the Group II Capitalized  Interest  Requirement to be
transferred  on such  Payment  Date  (or  Pre-Funding  Payment  Date)  from  the
Capitalized Interest Account, pursuant to Section 7.04(e) hereof and (vi) on the
Payment Dates during the Funding  Period and the Pre- Funding  Payment Date, the
amount,  if any, to be transferred on such Payment Date (or Pre-Funding  Payment
Date) from the Pre-Funding Account pursuant to Section 7.04(c) hereof and (y) to
the Group II  Available  Funds Cap  Carry-Forward  Amount  Account  any Group II
Available Funds Cap Carry- Forward Amounts.

         (c) With respect to the Certificate  Account, on each Payment Date, the
Trustee shall make the following  allocations,  disbursements  and transfers for
each Mortgage Loan Group from amounts  deposited therein pursuant to subsections
(a) and (b),  respectively,  in the following  order of priority,  and each such
allocation,  transfer and disbursement  shall be treated as having occurred only
after all preceding allocations, transfers and disbursements have occurred:

         (i)      first,  the Trustee shall disburse the Premium Amount for such
                  Payment Date to the Certificate Insurer;

         (ii)     second, to the Trustee,  the Trustee Fees with respect to such
                  Group  then  due  (plus  any  expenses  owing  to the  Trustee
                  pursuant to Section 2.05 and Section 8.21(f));

                                       66
<PAGE>

         (iii)    third,  the Trustee shall  allocate an amount equal to the sum
                  of (x) the Total  Monthly  Excess  Spread with respect to such
                  Mortgage  Loan  Group and  Payment  Date  (net of the  related
                  Premium  Amount  paid  pursuant  to  clause  (i) above and the
                  Trustee  Fee  payable  under  clause  (ii) above) plus (y) any
                  Subordination  Reduction  Amount with respect to such Mortgage
                  Loan Group and  Payment  Date  (such sum (net of such  Premium
                  Amount  and  Trustee  Fee)  being the  "Total  Monthly  Excess
                  Cashflow" with respect to such Mortgage Loan Group and Payment
                  Date)  with  respect  to  such  Mortgage  Loan  Group  in  the
                  following order of priority:

                  (A)   first,  such Total Monthly Excess  Cashflow with respect
                        to each Group shall be  allocated  to the payment of the
                        related Class A Distribution  Amount  pursuant to clause
                        (v)  below on such  Payment  Date  with  respect  to the
                        related  Mortgage  Loan Group in an amount  equal to the
                        amount,  if  any,  by  which  (x)  the  related  Current
                        Interest  and  Subordination  Deficit,  if any, for such
                        Payment  Date  exceeds  (y)  the  Available  Funds  with
                        respect to such  Mortgage  Loan  Group for such  Payment
                        Date (the amount of such  difference  being the "Group I
                        Available  Funds  Shortfall" with respect to Group I and
                        the "Group II Available Funds Shortfall" with respect to
                        Group II);

                  (B)   second, any portion of the Total Monthly Excess Cashflow
                        with respect to such Mortgage Loan Group remaining after
                        the  application  described in clause (A) above shall be
                        allocated  against any Available  Funds  Shortfall  with
                        respect  to the  other  Mortgage  Loan  Group and to the
                        payment of the related Class A Distribution  Amount with
                        respect to the other  Mortgage  Loan Group  pursuant  to
                        clause (iv) below;

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

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

         (iv)     fourth,  the  amount,  if any,  of the  Total  Monthly  Excess
                  Cashflow  with  respect to a Mortgage  Loan Group on a Payment
                  Date remaining after the allocations described in clause (iii)
                  above (the "Net Monthly  Excess  Cashflow"  for such  Mortgage
                  Loan Group and Payment  Date) is required to be  allocated  in
                  the following order of priority:

                  (A)   first, such Net Monthly Excess Cashflow shall be used to
                        reduce   to   zero,   through   the   allocation   of  a
                        Subordination  Increase  Amount  to the  payment  of the
                        related Class A Distribution  Amount  pursuant to clause
                        (v) below,  any  Subordination  Deficiency  Amount  with
                        respect to the  related  Mortgage  Loan Group as of such
                        Payment Date;

                                       67
<PAGE>
                  (B)   second,  any Net Monthly Excess Cashflow remaining after
                        the  allocation  described  in clause (A) above shall be
                        used to  reduce to zero,  through  the  allocation  of a
                        Subordination  Increase  Amount  to the  payment  of the
                        related Class A Distribution  Amount  pursuant to clause
                        (v) below, the Subordination  Deficiency Amount, if any,
                        with respect to the other Mortgage Loan Group; and

                  (C)      third,  an  amount  equal  to the  lesser  of (i) any
                           portion of the Net Monthly Excess Cashflow  remaining
                           after the  allocations  described  in clauses (A) and
                           (B)  above  and (ii) the  excess  of (a) the Group II
                           Available  Funds Cap  Carry-Forward  Amount  for such
                           Payment  Date over (b) the amount  then on deposit in
                           the Group II Available Funds Cap Carry-Forward Amount
                           Account  shall be allocated to the Group II Available
                           Funds Cap Carry-Forward Amount Account.

                  (D)      fourth,  any Net Monthly  Excess  Cashflow  remaining
                           after the  allocations  described in clauses (A), (B)
                           and (C) above shall be paid to the  related  Servicer
                           to  the  extent  of  any   unreimbursed   Delinquency
                           Advances and  Servicing  Advances  determined  by the
                           related Servicer to be  nonrecoverable  and Servicing
                           Fees and  unreimbursed  expenses  pursuant to Section
                           8.25;

         (v)      fifth, following the making by the Trustee of all allocations,
                  transfers  and   disbursements   described  above  under  this
                  subsection  (c) from amounts  (including  any related  Insured
                  Payment)  then on  deposit  in the  Certificate  Account  with
                  respect to the related  Mortgage Loan Group, the Trustee shall
                  distribute:

                  (A)      to  the  Owners  of the  Group  I  Certificates,  the
                           related  Current  Interest  thereon until the related
                           Class A  Certificate  Termination  Date on a pro rata
                           basis   based   on  each   such   Class  of  Group  I
                           Certificate's  Current  Interest without any priority
                           among the related Group I Certificates;

                  (B)      to the  Owners  of the Class  A-8  Certificates,  the
                           Class  A-8  Current  Interest  until  the  Class  A-8
                           Certificate Termination Date;

                  (C)      to the Owners of the Class S Certificates,  the Class
                           S Distribution  Amount for such Payment Date on a pro
                           rata  basis  with  no  priority  among  such  Class S
                           Certificates;

                  (D)      the Group I Principal  Distribution  Amount  shall be
                           distributed as follows:

                                (1)  first,  to  the  Owners  of the  Class  A-1
                           Certificates   until  the   Class   A-1   Certificate
                           Termination Date;

                                (2)  second,  to the  Owners  of the  Class  A-2
                           Certificates   until  the   Class   A-2   Certificate
                           Termination Date;

                                (3)  third,  to  the  Owners  of the  Class  A-3
                           Certificates   until  the   Class   A-3   Certificate
                           Termination Date;


                                       68
<PAGE>

                                (4)  fourth,  to the  Owners  of the  Class  A-4
                           Certificates   until  the   Class   A-4   Certificate
                           Termination Date;

                                (5)  fifth,  to  the  Owners  of the  Class  A-5
                           Certificates   until  the   Class   A-5   Certificate
                           Termination Date;

                                (6)  sixth,  to  the  Owners  of the  Class  A-6
                           Certificates   until  the   Class   A-6   Certificate
                           Termination Date; and

                                (7)  seventh,  to the  Owners  of the  Class A-7
                           Certificates   until  the   Class   A-7   Certificate
                           Termination Date;

                  (E)      to the  Owners  of the Class  A-8  Certificates,  the
                           Group II  Principal  Distribution  Amount  until  the
                           Class A-8 Certificate Termination Date;

         (vi)     sixth, following the making by the Trustee of all allocations,
                  transfers  and   disbursements   described  above  under  this
                  subsection   (c),   from   amounts  then  on  deposit  in  the
                  Certificate Account, the Trustee shall distribute:

                  (A)      to the  Owners  of the Class  B-10 Certificates,  the
                           Class B-10 Distribution  Amount; and

                  (B)      to  the  Owners  of the  Class  R  Certificates,  the
                           Residual  Net Monthly  Excess  Cashflow,  if any, for
                           such Payment Date.

         (d)      On each Payment Date,  following the  allocations and payments
                  described above, the Trustee shall distribute to the Owners of
                  the Class A-8 Certificates the amount, if any, then on deposit
                  in the  Group II  Available  Funds  Cap  Carry-Forward  Amount
                  Account.

         (e)      On any Payment Date during the continuance  of any Certificate
                  Insurer Default:

                  (i)      Any  amounts  otherwise  payable  to the  Certificate
                           Insurer as Premium Amounts or  Reimbursement  Amounts
                           shall be retained in the Certificate Account as Total
                           Available Funds; and

                  (ii)     If there is a Subordination Deficit, then the Class A
                           Principal  Distribution  Amount for such Payment Date
                           shall be  distributed  pro rata to the  Owners of any
                           Outstanding  Class A  Certificates  on  such  Payment
                           Date.

         (f)  Notwithstanding  (i) clause  (c)(v) above,  the aggregate  amounts
distributed  on all Payment Dates to the Owners of the Class A  Certificates  on
account of principal  pursuant to clauses (c)(v)(D) and (E) shall not exceed the
original  Certificate  Principal  Balance of the related  Certificates  and (ii)
clause  (c)(vi)  above,  the Trustee  shall  distribute  any amounts owed to the
related  Servicer  pursuant to Section 8.30 hereof prior to any  distribution to
the Owners of the Class B-10 Certificates.

         (g) Upon receipt of Insured  Payments from the  Certificate  Insurer on
behalf  of  Owners  of the Class A  Certificates  or Class S  Certificates,  the
Trustee  shall receive such  payments as  attorney-in-fact  of the Owners of the
Class A Certificates or Class S Certificates  and deposit such Insured  Payments
in

                                       69
<PAGE>

the Policy  Payments  Account  and on the related  Payment  Date  transfer  such
Insured  Payments to the Certificate  Account and shall  distribute such Insured
Payments on the related  Payment Date, or the proceeds  thereof to the Owners of
such  Certificates  or on such later date on which the Trustee has received such
Insured Payment on or before 12:00 noon New York City time.

         (h) Anything herein to the contrary  notwithstanding,  any payment with
respect  to  principal  of or  interest  on any of the Class A  Certificates  or
interest on any of the Class S Certificates  which is made with moneys  received
pursuant  to  the  terms  of  any  Certificate  Insurance  Policy  shall  not be
considered  payment of such  Certificates from the Trust and shall not result in
the payment of or the  provision for the payment of the principal of or interest
on such  Certificates  within the meaning of Section 7.03.  The  Depositor,  the
Seller,  the  Servicers  and the  Trustee  acknowledge,  and  each  Owner by its
acceptance of a Certificate agrees, that without the need for any further action
on the  part  of  the  Certificate  Insurer,  the  Depositor,  the  Seller,  the
Servicers,  the  Trustee or the  Registrar  (a) to the  extent  the  Certificate
Insurer makes  payments,  directly or indirectly,  on account of principal of or
interest on any Class A  Certificates  to the Owners of such  Certificates,  the
Certificate  Insurer  will be fully  subrogated  to the rights of such Owners to
receive such  principal and interest  together with any interest  thereon of the
applicable  Pass-Through  Rate from the Trust  and (b) the  Certificate  Insurer
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.

         It is  understood  and agreed that the intention of the parties is that
the Certificate  Insurer shall not be entitled to  reimbursement  on any Payment
Date  for  amounts  previously  paid  by  it  other  than  pursuant  to  clauses
7.03(c)(iii)(C) and (D).

         The Trustee or Paying  Agent shall (i) receive as  attorney-in-fact  of
each Owner of Class A Certificates  and Class S Certificates any Insured Payment
from the  Certificate  Insurer and (ii)  disburse  the same to the Owners of the
related Class A Certificates  and Class S  Certificates  as set forth in Section
7.03(c)(v).  Insured  Payments  disbursed  by the  Trustee or Paying  Agent from
proceeds of the Certificate  Insurance  Policies shall not be considered payment
by the Trust, nor shall such payments discharge the obligation of the Trust with
respect  to  such  Class  A  Certificates  and  Class  S  Certificates  and  the
Certificate  Insurer  shall be entitled  to receive  the  related  Reimbursement
Amount pursuant to Section 7.03(c)(iii)(C) and (D) hereof.

         The rights of the Owners to receive  distributions from the proceeds of
the  Trust  Estate,   and  all  ownership   interests  of  the  Owners  in  such
distributions,  shall be as set forth in this  Agreement.  In this  regard,  all
rights of the Owners of the Subordinate Certificates to receive distributions in
respect of the  Subordinate  Certificates,  and all  ownership  interests of the
Owners of the Subordinate Certificates,  in and to such distributions,  shall be
subject and subordinate to the preferential  rights of the Owners of the Class A
Certificates and Class S Certificates to receive  distributions  thereon and the
ownership interests of such Owners in such  distributions,  as described herein.
In accordance with the foregoing,  the ownership  interests of the Owners of the
Subordinate  Certificates in amounts deposited in the Accounts from time to time
shall not vest unless and until such amounts are  distributed  in respect of the
Subordinate  Certificates  in  accordance  with  the  terms  of this  Agreement.
Notwithstanding anything contained in this Agreement to the contrary, the Owners
of the  Subordinate  Certificates  shall not be  required  to refund  any amount
properly  distributed on the Subordinate  Certificates  pursuant to this Section
7.03.

                                       70
<PAGE>

         Section 7.04 Pre-Funding Account and Capitalized Interest Account.

         (a) On the Startup Day, the Depositor  will deposit in the  Pre-Funding
Account, on behalf of the Owners of the Class A Certificates,  from the proceeds
of the sale of the Class A Certificates, the Original Pre-Funded Amount.

         (b) On any  Subsequent  Transfer  Date,  the Seller shall  instruct the
Trustee to withdraw from the Pre-Funding  Account an amount equal to 100% of the
aggregate  Loan Balances of the  Subsequent  Mortgage Loans sold to the Trust on
such  Subsequent  Transfer  Date and pay such amount to or upon the order of the
Depositor  upon  satisfaction  of the  conditions set forth in Sections 3.05 and
3.07 hereof with respect to such transfer;  in connection with such  instruction
the Depositor  shall  additionally  inform the Trustee  whether such  Subsequent
Mortgage  Loans are being  transferred to Group I or Group II. In no event shall
the  Depositor  be  permitted  to  instruct  the  Trustee  to  release  from the
Pre-Funding  Account to the  Certificate  Account  with  respect  to  Subsequent
Mortgage  Loans to be transferred to a Group an amount in excess of the Original
Pre-Funded Amount with respect to such Group.

         (c) If (x) the Pre-Funded  Amount with respect to a Mortgage Loan Group
has not been reduced to zero by the  Pre-Funding  Determination  Date or (y) the
Pre-Funded  Amount  with  respect to a Mortgage  Loan Group has been  reduced to
$100,000 or less on either the January or February 1997 Monthly Remittance Date,
then the Depositor  shall instruct the Trustee to withdraw from the  Pre-Funding
Account the amount (exclusive of any related  Pre-Funding Account Earnings still
on deposit therein) remaining in the Pre-Funding Account with respect to a Group
of Mortgage  Loans and deposit such amount to the  Certificate  Account,  on the
Monthly Remittance Date in the month following the month in which the earlier of
either  (x) or (y)  occurs;  provided,  however,  that if  neither of the events
described  in  clauses  (x)  and  (y)  has  occurred  prior  to the  Pre-Funding
Determination   Date,  then  the  Trustee  shall  withdraw  on  the  Pre-Funding
Determination  Date from the  Pre-Funding  Account the amount  (exclusive of any
related  Pre-Funding Account Earnings still on deposit therein) remaining in the
Pre-Funding  Account and deposit such amount to the Certificate  Account,  which
will be distributed  to the related  Owners of the Class A  Certificates  on the
Pre-Funding Payment Date.

         (d) On the  Payment  Dates  in  January  and  February  1997 and on the
Pre-Funding Payment Date the Trustee shall transfer from the Pre-Funding Account
to the Capitalized  Interest  Account,  (i) with respect to Group I, the Group I
Pre-Funding  Account  Earnings  and (ii) with  respect to Group II, the Group II
Pre-Funding  Account  Earnings,  if any,  applicable  to such  Payment  Date (or
Pre-Funding Payment Date).

         (e) On the  Payment  Dates  in  January  and  February  1997 and on the
Pre-Funding  Payment  Date the  Trustee  shall  transfer  from  the  Capitalized
Interest  Account to the Certificate  Account,  for the benefit of the Owners of
the  related  Certificates,  the  Group  I  or  Group  II  Capitalized  Interest
Requirement for such Payment Date (or Pre-Funding Payment Date).

         (f) On each Subsequent  Transfer Date the Trustee shall  distribute the
Overfunded  Interest Amount  (calculated by the Trustee on the day prior to such
Subsequent  Transfer Date) from the Capitalized  Interest  Account to the Seller
and on the Pre-Funding  Payment Date, the Trustee shall distribute to the Seller
any amounts  remaining in the  Capitalized  Interest  Account  after taking into
account the  transfers on such Payment Date  described in clause (e) above.  The
Capitalized  Interest  Account shall be closed at the end of the Funding Period.
All amounts,  if any, remaining in the Capitalized  Interest Account on such day
shall be transferred to the Seller.

                                       71
<PAGE>


         Section 7.05 Investment of Accounts.

         (a) Except as provided below,  consistent with any  requirements of the
Code, all or a portion of any Account held by the Trustee for the benefit of the
Owners  shall be  invested  and  reinvested  by the  Trustee  in the name of the
Trustee for the  benefit of the Owners,  as directed in writing by the party who
benefits from such  investment,  which shall be the Depositor in the case of the
Pre-Funding  Account  and the  Capitalized  Interest  Account  and  the  related
Servicer in the case of the related  Principal and Interest  Account,  in one or
more Eligible  Investments bearing interest or sold at a discount.  The earnings
on each  Principal  and  Interest  Account are payable to the related  Servicer.
Earnings on the Certificate Account are payable to the Trustee. The bank serving
as Trustee or any affiliate  thereof may be the obligor on any investment  which
otherwise  qualifies as an Eligible  Investment.  No  investment  in any Account
shall mature later than the Business Day immediately  preceding the next Payment
Date.

         If the Depositor shall have failed to give investment directions to the
Trustee then the Trustee shall invest the funds in such Accounts in money market
funds  described in Section  7.07(k) to be redeemable  without  penalty no later
than the Business Day immediately preceding the next Payment Date.

         (b) Subject to Section 10.01  hereof,  the Trustee shall not in any way
be held liable by reason of any insufficiency in any Account held by the Trustee
resulting from any loss on any Eligible  Investment  included therein (except to
the extent that the bank serving as Trustee is the obligor thereon).

         (c) All income or other gain from  investments  in any Account  held by
the Trustee  shall be deposited in such Account  immediately  on receipt  (other
than the Principal and Interest  Accounts,  which income or other gains shall be
retained by the related  Servicer and the Certificate  Account,  which income or
other gains shall be retained by the Trustee),  and any loss resulting from such
investments shall be charged to such Account, provided that the related Servicer
and the Trustee shall each  contribute  funds in an amount equal to such loss in
the case of the  Principal  and Interest  Account and the  Certificate  Account,
respectively.

         Section 7.06 Reserved.

         Section 7.07 Eligible Investments.

         The following are Eligible Investments:

         (a)  direct  general   obligations   of,  or   obligations   fully  and
unconditionally  guaranteed  as to the timely  payment of principal and interest
by, the United States or any agency or  instrumentality  thereof,  provided such
obligations  are  backed by the full  faith and  credit  of the  United  States,
Federal Housing Administration  debentures,  FHLMC senior debt obligations,  and
FNMA senior debt  obligations,  but excluding any of such securities whose terms
do not provide for payment of a fixed  dollar  amount upon  maturity or call for
redemption;

         (b) Federal Housing Administration debentures;

         (c) FHLMC  participation  certificates which guaranty timely payment of
principal and interest and senior debt obligations;

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

                                       72
<PAGE>

         (e) FNMA  mortgage-backed  securities  (other  than  stripped  mortgage
securities which are valued greater than par on the portion of unpaid principal)
and senior debt obligations;

         (f) Federal funds, certificates of deposit, time deposits, and bankers'
acceptances  (having  original  maturities  of not more  than  365  days) of any
domestic bank, the short-term debt  obligations of which have been rated A-1+ or
better by Standard & Poor's and P-1 by Moody's;

         (g) Deposits of any bank or savings and loan association (the long-term
deposit  rating of which is Baa3 or  better by  Moody's  and BBB by  Standard  &
Poor's) which has combined  capital,  surplus and undivided  profits of at least
$50,000,000  which  deposits  are  insured by the FDIC and held up to the limits
insured by the FDIC;

         (h) Investment agreements approved by the Certificate Insurer provided:

                  1. The agreement is with a bank or insurance company which has
         unsecured,  uninsured and unguaranteed senior debt obligation rated Aa2
         or better by Moody's and AA or better by  Standard & Poor's,  or is the
         lead bank of a parent bank holding company with an uninsured, unsecured
         and   unguaranteed   senior  debt   obligation   meeting   such  rating
         requirements, and

                  2. Moneys  invested  thereunder  may be withdrawn  without any
         penalty,  premium  or  charge  upon not  more  than  one  day's  notice
         (provided  such  notice may be amended or canceled at any time prior to
         the withdrawal date), and

                  3. The agreement is not subordinated to any other  obligations
         of such insurance company or bank, and

                  4.  The  same  guaranteed  interest  rate  will be paid on any
         future deposits made pursuant to such agreement, and

                  5. The Trustee and the Certificate  Insurer receive an opinion
         of counsel (at the expense of the party requesting the investment) that
         such agreement is an enforceable  obligation of such insurance  company
         or bank;

         (i) Repurchase  agreements  collateralized  by securities  described in
(a),  (c),  or (e)  above  with  any  registered  broker/dealer  subject  to the
Securities  Investors  Protection  Corporation's  jurisdiction  and  subject  to
applicable  limits  therein  promulgated  by  Securities   Investors  Protection
Corporation  or any  commercial  bank,  if such  broker/dealer  or  bank  has an
uninsured,  unsecured and unguaranteed  short-term or long-term obligation rated
P-1 or Aa2, respectively,  or better by Moody's and A-1+ or AA, respectively, or
better by Standard & Poor's, provided:

                  a.  A  master   repurchase   agreement  or  specific   written
         repurchase agreement governs the transaction, and

                  b. The  securities  are held free and clear of any lien by the
         Trustee or an  independent  third party acting  solely as agent for the
         Trustee, and such third party is (a) a Federal Reserve Bank, (b) a bank
         which is a member of the FDIC and which has combined  capital,  surplus
         and  undivided  profits  of not less than $125  million,  or (c) a bank
         approved in writing for such purpose by the  Certificate  Insurer,  and
         the Trustee shall have received written confirmation from

                                       73

<PAGE>

         such third party that it holds such  securities,  free and clear of any
         lien, as agent for the Trustee, and

                  c. A  perfected  first  security  interest  under the  Uniform
         Commercial Code, or book entry procedures prescribed at 31 CFR 306.1 et
         seq.  or 31 CFR 350.0 et seq.,  in such  securities  is created for the
         benefit of the Trustee, and

                  d. The repurchase  agreement has a term of thirty days or less
         and the Trustee will value the collateral securities no less frequently
         than  monthly  and will  liquidate  the  collateral  securities  if any
         deficiency in the required collateral percentage is not restored within
         two business days of such valuation, and

                  e.  The fair  market  value of the  collateral  securities  in
         relation  to  the  amount  of  the  repurchase  obligation,   including
         principal and interest, is equal to at least 106%.

         (j) Commercial paper (having  original  maturities of not more than 270
days) rated in the highest short-term rating categories of Standard & Poor's and
Moody's; and

         (k)  Investments in money market funds rated AAAm or AAAm-G by Standard
& Poor's and Aaa by Moody's;

provided that no instrument  described  above shall evidence either the right to
receive  (a) only  interest  with  respect to the  obligations  underlying  such
instrument or (b) both principal and interest  payments derived from obligations
underlying such instrument and the interest and principal  payments with respect
to such instrument  provided a yield to maturity at par greater than 120% of the
yield to maturity at par of the underlying obligations;  and provided,  further,
that all instruments  described hereunder shall mature at par on or prior to the
next  succeeding  Payment Date unless  otherwise  provided in this Agreement and
that no instrument  described hereunder may be purchased at a price greater than
par if such  instrument  may be  prepaid  or  called  at a price  less  than its
purchase price prior to stated maturity.

         Section 7.08 Accounting and Directions by Trustee.

         (a) Not later  than the later of (i) 5:00 p.m.  (New York City time) on
the second  Business Day after the  Trustee's  receipt of the Monthly  Servicing
Report and (ii) the related Monthly Remittance Date, the Trustee shall determine
whether  an  Insured  Payment  will be  required  to be made by the  Certificate
Insurer on the following  Payment Date;  provided that the Trustee agrees to use
its best efforts to provide such notice  earlier than such second  Business Day.
If the Trustee determines that an Insured Payment will be required to be made by
the Certificate  Insurer on the following  Payment Date, then no later than 5:00
p.m.  (New York City time) on the date of such  determination  the Trustee shall
furnish the Certificate Insurer and the Depositor with a completed Notice in the
form set forth as  Exhibit J hereto.  The  Notice  shall  specify  the amount of
Insured Payment and shall  constitute a claim for an Insured Payment pursuant to
the related Certificate Insurance Policy.

         (b) On or before the Business Day  preceding  each  Payment  Date,  the
Trustee  shall  notify  (subject  to the terms of Section  10.03(j))  hereof the
Depositor,  the Seller and the Certificate Insurer of the following  information
with  respect  to the next  Payment  Date  (which  notification  may be given by
facsimile, or by telephone promptly confirmed in writing):

                  (1) The  aggregate  amount then on deposit in the  Certificate
         Account;


                                       74
<PAGE>

                  (2) The Class A  Distribution  Amount,  with  respect  to each
         Class  individually,  and all  Classes  in the  aggregate,  on the next
         Payment Date;

                  (3) The amount of any Subordination Increase Amount;

                  (4)  The  amount  of any  Insured  Payment  to be  made by the
         Certificate Insurer on such Payment Date;

                  (5) The  application of the amounts  described in clauses (1),
         (3) and (4) preceding to the allocation and distribution of the related
         Class A  Distribution  Amounts on such Payment Date in accordance  with
         Section 7.03 hereof;

                  (6) The Certificate Principal Balance of each Class of Class A
         Certificates,  the  aggregate  amount of the principal of each Class of
         the  Class A  Certificates  to be paid on  such  Payment  Date  and the
         remaining  Certificate  Principal  Balance  of each  Class  of  Class A
         Certificates following any such payment;

                  (7) The amount, if any, of any Realized Losses for the related
         Remittance Period;

                  (8) The amount of any Subordination  Reduction Amount by Group
         and in the aggregate;

                  (9) For the Payment Dates during the Funding Period, and as to
         each  Group and in the  aggregate  (A) the  related  Pre-Funded  Amount
         previously used to purchase  Subsequent Mortgage Loans, (B) the related
         Pre-Funded  Amount   distributed  as  part  of  the  related  Principal
         Distribution  Amount,  (C) the  related  Pre-Funding  Account  Earnings
         transferred to the Capitalized  Interest  Account,  and (D) the amounts
         transferred  from the Capitalized  Interest  Account to the Certificate
         Account and the Overfunded Interest Amount to the Seller, if any;

                  (10) The amount of the B-10 Distribution Amount and the amount
         of any Residual Net Monthly  Excess  Cashflow for each Group and in the
         aggregate; and

                  (11)  whether the Servicer  Termination  Test and the Stepdown
         Requirement have been met and state separately each component thereof.

         Section 7.09 Reports by Trustee.

         (a) On each  Payment  Date the Trustee  shall  report in writing to the
Depositor  (in hard  copy and  electronic  diskette  format),  each  Owner,  the
Certificate Insurer, the Underwriters and their designees (designated in writing
to the Trustee) and the Rating Agencies;

                  (i)  the  amount  of the  distribution  with  respect  to such
         Owners'  Certificates (based on a Certificate in the original principal
         amount of $1,000);

                  (ii) (a) the amount of such Owner's distributions allocable to
         principal,   separately   identifying  the  aggregate   amount  of  any
         Prepayments or other recoveries of principal included therein, (b) with
         respect  to  each  Group,  any  Pre-Funded  Amounts  distributed  as  a
         Prepayment (based on a Certificate in the original  principal amount of
         $1,000) and (c) any  Subordination  Increase Amount with respect to the
         related Mortgage Loan Group and in the aggregate;


                                       75
<PAGE>

                  (iii) the amount of such  Owner's  distributions  allocable to
         interest  (based on a Certificate in the original  principal  amount of
         $1,000);

                  (iv) if the  distribution  (net of any Insured Payment) to the
         Owners of any Class of the Class A Certificates or Class S Certificates
         on such  Payment  Date was less than the related  Class A  Distribution
         Amount or Class S Distribution Amount on such Payment Date, the related
         Carry Forward Amount and the allocation  thereof to the related Classes
         of the Class A Certificates or Class S Certificates resulting therefrom
         or Class S Carry-Forward Amount;

                  (v) the amount of any Insured Payment  included in the amounts
         distributed  to  the  Owners  of  Class  A  Certificates   or  Class  S
         Certificates on such Payment Date;

                  (vi) the principal amount of each Class of Class A Certificate
         which will be Outstanding  and the aggregate Loan Balance of each Group
         and in the  aggregate,  in each case after giving effect to any payment
         of principal on such Payment Date;

                  (vii) the aggregate Loan Balance of the Mortgage Loans in each
         Group  and in the  aggregate  and the  aggregate  Loan  Balance  of the
         Initial Mortgage Loans and the Subsequent  Mortgage Loans in each Group
         in each case after  giving  effect to any payment of  principal on such
         Payment Date;

                  (viii) the Subordinated  Amount and Subordination  Deficit for
         each Group and in the aggregate,  if any, remaining after giving effect
         to all distributions and transfers on such Payment Date;

                  (ix) based upon information  furnished by the Depositor,  such
         information as may be required by Section 6049(d)(7)(C) of the Code and
         the  regulations   promulgated  thereunder  to  assist  the  Owners  in
         computing their market discount;

                    (x) the  total  of any  Substitution  Amounts  and any  Loan
         Purchase Price amounts  included in such  distribution  with respect to
         each Group and in the aggregate;

                  (xi) the weighted  average  Coupon Rate of the Mortgage  Loans
         with respect to each Group and in the aggregate;

                  (xii) such other  information as the  Certificate  Insurer may
         reasonably request with respect to Delinquent Mortgage Loans;

                  (xiii) the largest  Mortgage Loan balance  outstanding in each
         Group and in the aggregate;

                  (xiv) for the Payment  Dates  during the Funding  Period,  the
         remaining Pre-Funded Amount for each Group and in the aggregate;

                  (xv) the Servicing  Fees,  Trustee's  Fees and Premium  Amount
         allocable to each Group and in the aggregate;

                  (xvi)  the  amount  of  any  Group  II  Available   Funds  Cap
         Carry-Forward Amount; and

                  (xvii)  One-Month  LIBOR on the most  recent  One-Month  LIBOR
         Determination Date.


                                       76
<PAGE>

         Each Servicer shall provide to the Trustee the information  required by
Section  8.29 with respect to the  Mortgage  Loans  serviced by it to enable the
Trustee  to perform  its  reporting  obligations  under  this  Section,  and the
obligations  of the  Trustee  under  this  Section  are  conditioned  upon  such
information  being  received and the  information  provided in clauses  (ii)(a),
(vii),  (x),  (xi)  and  (xii)  above  shall be based  solely  upon  information
contained in the Monthly Servicing Report provided by a Servicer to the Trustee.

         (b) In addition,  on each Payment Date the Trustee will  distribute  to
the Depositor,  each Owner,  the Certificate  Insurer,  the Underwriters and the
Rating  Agencies,  together with the  information  described in  Subsection  (a)
preceding,  the following  information  with respect to each Mortgage Loan Group
which  information is hereby required to be prepared in hard copy or tape format
by the  related  Servicers  (other  than  the  information  in  clause  (i)) and
furnished  to the Trustee to the extent  provided  for in Section  8.29 for such
purpose on the Reporting Date:

                  (i) the related Class A Certificate  Principal Balance,  as of
         such Payment Date;

                  (ii) the number and aggregate  principal  balances of Mortgage
         Loans in each Group (a) 30 days Delinquent,  (b) 31-60 days Delinquent,
         (c) 61-90 days Delinquent,  (d) 91 or more days  Delinquent,  as of the
         close of business on the last  Business  Day of the related  Remittance
         Period  (taking  into  account  payments  received  on or  prior to the
         related Determination Date).

                  (iii) the numbers and aggregate  Loan Balances of all Mortgage
         Loans in each Group as of such  Payment  Date and the  percentage  that
         each  of the  amounts  represented  by  clauses  (a),  (b)  and  (c) of
         paragraph  (ii)  above  represent  as a  percentage  of the  respective
         amounts in this paragraph (iii);

                  (iv) the  status  and the  number  and  dollar  amounts of all
         Mortgage Loans in each Group in foreclosure proceedings as of the close
         of business on the related  Determination Date, separately stating, for
         this  purpose,  all Mortgage  Loans in each Group with respect to which
         foreclosure  proceedings  were commenced in the  immediately  preceding
         calendar month;

                  (v) the number of Mortgagors and the Loan Balances of Mortgage
         Loans in each Group of the related  Mortgages  involved  in  bankruptcy
         proceedings  as of the close of business  on the related  Determination
         Date;

                  (vi) the  existence  and status of any REO  Properties in each
         Group, as of the close of business on the related Determination Date;

                  (vii) the book value of any REO  Property  in each Group as of
         the close of business on the related Determination Date;

                  (viii) the Cumulative  Loss Percentage for each Group and each
         Mortgage Loan Servicing Group, the amount of Cumulative Realized Losses
         for each  Group  and each  Mortgage  Loan  Servicing  Group  and in the
         aggregate,  the  current  period  Realized  Losses and the Annual  Loss
         Percentage for such Group and each Mortgage Loan Servicing Group and in
         the aggregate, in each case as of the related Determination Date; and


                                       77
<PAGE>

                  (ix) the 90+ Delinquency  Percentage and the number and amount
         by principal  balance of 90 Day Delinquent Loans in each Group and each
         Mortgage  Loan  Servicing  Group,  in  each  case  as  of  the  related
         Determination Date.

         (c) Each Servicer  shall furnish to the Trustee and to the  Certificate
Insurer,  during the term of this Agreement,  such periodic,  special,  or other
reports or information  not  specifically  provided for herein,  with respect to
Mortgage Loans serviced by it, as may be necessary,  reasonable,  or appropriate
with respect to the Trustee or the Certificate  Insurer,  as the case may be, or
otherwise  with respect to the purposes of this  Agreement,  all such reports or
information  to  be  provided  by  and  in  accordance   with  such   applicable
instructions  and  directions  as the  Trustee or the  Certificate  Insurer  may
reasonably require;  provided, that the related Servicer shall be entitled to be
reimbursed by the requesting party, for the fees and actual expenses  associated
with providing such reports,  if such reports are not generally  produced in the
ordinary course of business.

         Section 7.10 Additional Reports by Trustee.

         (a)  The  Trustee  shall  report  to the  Depositor,  the  Seller,  the
Underwriters, the Certificate Insurer and each Owner, with respect to the amount
on deposit in the Certificate Account, the amount therein relating to each Group
and the identity of the  investments  included  therein,  as the Depositor,  the
Seller  or the  Certificate  Insurer  may  from  time to time  request.  Without
limiting the generality of the foregoing,  the Trustee shall,  at the request of
the Depositor,  the Seller or the Certificate  Insurer transmit  promptly to the
Depositor,  the Seller and the Certificate  Insurer copies of all accountings of
receipts  in  respect  of the  Mortgage  Loans  furnished  to it by the  related
Servicer and shall notify the Seller and the Certificate  Insurer if any Monthly
Remittance Amount has not been received by the Trustee when due.

         (b) The Trustee shall report to the Certificate Insurer with respect to
any written notices it may from time to time receive which provide an Authorized
Officer with actual  knowledge  that any of the  representations  and warranties
contained herein or in any of the Transfer Agreements are inaccurate.

         Section 7.11      Preference Payments

         Subject to the terms of the related  Certificate  Insurance Policy, the
Certificate  Insurer will pay any Insured Payment that is a Preference Amount on
the  Business Day  following  receipt on a Business Day by State Street Bank and
Trust Company,  N.A.,  its fiscal agent (the "Fiscal  Agent") of (i) a certified
copy of an order requiring the return of such Preference Amount, (ii) an opinion
of counsel  satisfactory to the Certificate Insurer that such order is final and
not  subject  to  appeal,  (iii) an  assignment  in such  form as if  reasonably
required by the Certificate  Insurer,  irrevocably  assigning to the Certificate
Insurer  all  rights and claims of the Owner  relating  to or arising  under the
Class A Certificates  against the debtor which made such  preference  payment or
otherwise with respect to such preference payment, (iv) appropriate  instruments
to effect the appointment of the Certificate  Insurer as agent for such Owner in
any legal proceeding related to such preference payment,  such instruments being
in a form satisfactory to the Certificate Insurer and (v) a Notice (as described
in the  Certificate  Insurance  Policy),  provided,  that if such  documents are
received  after 5:00 p.m. New York City time on such  Business Day, they will be
deemed to be received on the following  Business  Day.  Such  payments  shall be
disbursed to the receiver or the trustee in bankruptcy  named in the final order
of the court  exercising  on  behalf of the Owner and not to any Owner  directly
unless  such  Owner  has  returned  principal  or  interest  paid on the Class A
Certificates  to such receiver or trustee in  bankruptcy,  in which case payment
shall be disbursed to the Owner.


                                       78
<PAGE>

         Each  Owner of a Class A or Class S  Certificate,  by its  purchase  of
Class A or Class S  Certificates,  the related  Servicer and the Trustee  hereby
agree that the  Certificate  Insurer may at any time during the  continuation of
any  proceeding  relating to a preference  claim direct all matters  relating to
such  preference  claim,  including,  without  limitation,  the direction of any
appeal of any order  relating  to such  preference  claim and the posting of any
surety,  supersedes or performance bond pending any such appeal. In addition and
without limitation of the foregoing, the Certificate Insurer shall be subrogated
to the rights of the related Servicer, the Trustee and the Owner of each Class A
or Class S Certificate in the conduct of any such preference  claim,  including,
without  limitation,  all rights of any party to an adversary  proceeding action
with respect to any court order issued in connection any such preference claim.

         Section 7.12 Claims Upon the Policies.

         If  within  the  latter of (i) 5:00  p.m.  (New York City  time) on the
second Business Day after the Trustee's  receipt of the Monthly Servicing Report
from each of the Servicers,  and (ii) the related Monthly  Remittance  Date, the
Trustee  determines that the Total  Available Funds are  insufficient to pay the
Insured  Payments on such Payment  Date,  the Trustee  shall give notice by 5:00
p.m. (New York City time) on such date to the  Certificate  Insurer by telephone
or telecopy of the amount of such  deficiency,  confirmed in writing in the form
of the  Notice  set forth as  Exhibit  A to the  related  Certificate  Insurance
Policy,  to the  Certificate  Insurer  and the Fiscal  Agent (as defined in such
Certificate  Insurance Policy).  Under the related Certificate Insurance Policy,
the Certificate Insurer shall make the Insured Payment on the later of (i) 12:00
noon (New York City time) on the second  Business Day following  receipt of such
notice and (ii) 12:00 noon (New York City time) on the Payment Date.

                               END OF ARTICLE VII

                                       79

<PAGE>

                                  ARTICLE VIII

                          SERVICING AND ADMINISTRATION
                                OF MORTGAGE LOANS

         Section 8.01 Servicers and Subservicers. (a) Acting directly or through
one or more  subservicers  as  provided  in  Section  8.03,  each  Servicer,  as
servicer,  shall service and  administer  the Mortgage  Loans  identified on the
Schedule of Mortgage Loans as being  serviced by it as described  below and with
reasonable care, and using that degree of skill and attention that such Servicer
exercises with respect to comparable  mortgage loans that it services for itself
or others, and shall have full power and authority, acting alone, to do or cause
to  be  done  any  and  all  things  in  connection   with  such  servicing  and
administration  which it may deem  necessary or desirable.  In  performing  such
servicing  functions  such  Servicer  shall (i) take into account the  mortgagor
non-conforming  credit quality of the Mortgage  Loans,  (ii) follow the policies
and  procedures  that it would apply to similar  loans held for its own account,
unless such  policies  and  procedures  are not  generally  in  accordance  with
standard industry practices,  in which case the Servicer shall service the loans
generally in accordance with standard industry practices applicable to servicing
similar  loans,  (iii)  comply with all  applicable  laws and follow  collection
practices  with respect to the related  Mortgage  Loans that are in all material
respects legal, proper and prudent, and (iv) subject to its obligation to comply
with  clauses  (i),  (ii)  and  (iii):  (A) with  regard  to  Advanta,  will not
materially  change its collection and servicing  practices that are in existence
as of the Startup Day without the consent of the Seller (such  consent not to be
unreasonably  withheld)  and (B) with  regard to  Option  One will  comply  with
reasonable  requests  of  the  Seller  including   accelerated   collection  and
foreclosure  procedures.  Advanta  shall notify the  Certificate  Insurer of the
changes specified in clause (iv)(A) of the preceding sentence.

         (b) The  duties of each  Servicer  shall  include  the  collecting  and
posting of all  payments,  responding  to inquiries of Mortgagors or by federal,
state or local  government  authorities  with  respect  to the  Mortgage  Loans,
investigating   delinquencies,   reporting  tax  information  to  Mortgagors  in
accordance  with  its  customary   practices  and  accounting  for  collections,
furnishing  monthly  statements  to the Trustee  and the Seller with  respect to
remittances  on the  Mortgage  Loans,  advising the Trustee or the Seller of the
amount of Compensating  Interest and Delinquency  Advances due as of any Monthly
Remittance  Date with respect to the Mortgage  Loans  serviced by it and funding
such Compensating  Interest and Delinquency Advances, to the extent set forth in
this Agreement.  Each Servicer shall  reasonably  cooperate with the Trustee and
furnish  upon  reasonable  request to the  Trustee  with  reasonable  promptness
information  in its  possession as may be necessary or appropriate to enable the
Trustee to perform its tax reporting duties hereunder.

         (c) The Seller and the  Depositor  intend that the REMIC  Estate  shall
constitute  and that the affairs of REMIC  Estate  shall be  conducted  so as to
qualify it as a REMIC. In furtherance of such intention, each Servicer covenants
and agrees that it shall not knowingly or intentionally  take any action or omit
to take any action that would cause the  termination  of the REMIC status of the
REMIC Estate or that would subject the REMIC Estate to tax.

         (d) Each Servicer may, and is hereby  authorized to, perform any of its
servicing  responsibilities with respect to all or certain of the Mortgage Loans
through a subservicer as it may from time to time  designate in accordance  with
Section 8.03 but no such  designation  of a  subservicer  shall serve to release
such Servicer from any of its obligations under this Agreement. Such subservicer
shall have all the rights and powers of the  relevant  Servicer  with respect to
such Mortgage Loans under this Agreement.

                                       80
<PAGE>

         (e) Without  limiting the generality of the  foregoing,  but subject to
Sections  8.13  and  8.14,  each  Servicer  in its own  name or in the name of a
subservicer  is  hereby  authorized  and  empowered  and this  subsection  shall
constitute  a power of attorney to carry out its  servicing  and  administrative
duties hereunder,  on behalf of itself, the Owners and the Trust or any of them;
to institute foreclosure  proceedings or obtain a deed in lieu of foreclosure so
as to effect  ownership of any Property on behalf of the Trust and to hold title
to any Property upon such  foreclosure  or deed in lieu of foreclosure on behalf
of the Trust; provided, however, that Section 8.14(a) and (c) shall constitute a
power of attorney  from the Trustee to each Servicer with respect to the matters
described therein and in accordance with the terms thereof.  Subject to Sections
8.13 and 8.14,  the Trustee shall furnish any Servicer or any  Subservicer  with
any  additional  powers of attorney and other  documents as such Servicer  shall
reasonably  request to enable such Servicer or any  Subservicer to carry out its
respective servicing and administrative duties hereunder.

         (f) Each Servicer  shall give prompt notice to the Trustee,  the Seller
and the  Certificate  Insurer of any action,  of which a responsible  officer of
such Servicer has actual  knowledge,  to (i) assert a claim against the Trust or
(ii) assert control over the Trust or the Trust Estate.

         (g) Servicing  Advances incurred by any Servicer in connection with the
servicing of the Mortgage Loans  (including any penalties in connection with the
payment of any taxes and  assessments or other charges) on any Property shall be
recoverable  by such  Servicer to the extent  described  in Section  8.09 and in
Section 7.03(c)(iv)(D) hereof.

         Section 8.02  Collection of Certain  Mortgage Loan  Payments.  (a) Each
Servicer  shall,  to the extent such  procedures  shall be consistent  with this
Agreement and the terms and  provisions of any  applicable  Insurance  Policies,
follow such  collection  procedures as it follows from time to time with respect
to mortgage loans in its servicing portfolio that are comparable to the Mortgage
Loans;  provided  that such  Servicer  shall always at least  follow  collection
procedures that are consistent with Section 8.01(a) hereof.  Consistent with the
foregoing,  each Servicer may in its discretion  (i) waive any assumption  fees,
late payment  charges,  charges for checks  returned for  insufficient  funds or
other  fees which may be  collected  in the  ordinary  course of  servicing  the
Mortgage  Loans,  (ii) if a  Mortgagor  is in  default or about to be in default
because of a  Mortgagor's  financial  condition,  arrange  with the  Mortgagor a
schedule for the payment of delinquent payments due on the related Mortgage Loan
or (iii) modify payments of monthly  principal and interest on any Mortgage Loan
becoming  subject to the terms of the Soldiers' and Sailors' Civil Relief Act of
1940,  as amended,  in accordance  with such  Servicer's  general  policies with
respect to comparable  mortgage  loans subject to such Act. No Servicer shall be
required to institute or join in  litigation  with respect to  collection of any
payment  (whether  under a Mortgage,  Note or otherwise or against any public or
governmental  authority  with  respect  to  a  taking  or  condemnation)  if  it
reasonably  believes  that  enforcing  the  provision  of the  Mortgage or other
instrument  pursuant  to  which  such  payment  is  required  is  prohibited  by
applicable  law.  Consistent  with the terms of this  Agreement,  a Servicer may
waive,  modify  or  vary  any  term  of any  Mortgage  Loan  or  consent  to the
postponement  of strict  compliance  with any such term or in any  manner  grant
indulgence to any Mortgagor, provided, however, that (unless the Mortgagor is in
default with respect to the Mortgage  Loan,  or such default is, in the judgment
of such Servicer, imminent and such Servicer has the consent of the Seller) such
Servicer may not permit any modification  with respect to any Mortgage Loan that
would  change the  Coupon  Rate  (except  for any change  made  pursuant  to the
adjustment provisions of a Note evidencing an Adjustable Rate Loan), forgive the
payment of any  principal  or  interest  or  prepayment  penalties  (unless  the
Servicer in its reasonable  judgment  believes that  forgiving  such  prepayment
penalties  will  result  in a  financial  benefit  to  the  Trust),  change  the
outstanding  principal  amount,  require  any future  advances,  provide for the
substitution or release of any material portion of

                                       81
<PAGE>

the collateral or extend the final maturity date on such Mortgage Loan; provided
further that no such indulgence  shall affect the Servicer's  obligation to make
Delinquency Advances pursuant to Section 8.09.

         (b) Each Servicer shall deposit into the related Principal and Interest
Account in accordance with Section 8.08(a) all Prepaid Installments  received by
it, and shall apply such Prepaid  Installments as directed by such Mortgagor and
as set forth in the related Note.

         Section 8.03 Subservicing  Agreements Between Servicer and Subservicer.
Each  Servicer may enter into  subservicing  agreements  for any  servicing  and
administration of Mortgage Loans with any institution which is acceptable to the
Certificate  Insurer and the Owner of a majority of the Percentage  Interests of
the Class R  Certificates,  as indicated in writing,  and which  represents  and
warrants  that it is in  compliance  with the laws of each  state  necessary  to
enable it to perform its obligations under such Subservicing Agreement. For this
purpose,  subservicing  shall not be deemed to include the use of a tax service,
or services for reconveyance, insurance or brokering REO Property. Each Servicer
shall give prior notice to the Certificate  Insurer,  the Seller and the Trustee
of the  appointment  of any  Subservicer  and shall  furnish to the  Certificate
Insurer and the Seller a copy of such  Subservicing  Agreement.  For purposes of
this Agreement,  the relevant Servicer shall be deemed to have received payments
on Mortgage  Loans when any  Subservicer  has received such  payments.  Any such
Subservicing  Agreement  shall be consistent with and not violate the provisions
of this Agreement.  Each  Subservicing  Agreement shall provide that a successor
Servicer shall have the option to terminate such  agreement  without  payment of
any fees if the predecessor Servicer is terminated or resigns.

         Section 8.04  Successor  Subservicer.  Each  Servicer may terminate any
Subservicing  Agreement  in  accordance  with the terms and  conditions  of such
Subservicing  Agreement and either itself directly  service the related Mortgage
Loans or enter into a Subservicing  Agreement with a successor  Subservicer that
qualifies under Section 8.03.

         Section 8.05 Liability of Servicer. The Servicers shall not be relieved
of  their  respective  obligations  under  this  Agreement  notwithstanding  any
Subservicing  Agreement or any of the provisions of this  Agreement  relating to
agreements or arrangements between such Servicer and a Subservicer or otherwise,
and such Servicer shall be obligated to the same extent and under the same terms
and  conditions  as if it alone were  servicing and  administering  the Mortgage
Loans as such terms and conditions may be limited  pursuant to the terms of this
Agreement.  Each Servicer  shall be entitled to enter into any agreement  with a
Subservicer for indemnification of such Servicer by such Subservicer and nothing
contained in such Subservicing Agreement shall be deemed to limit or modify this
Agreement.  The Trust shall not indemnify any Servicer for any losses due to any
Subservicer's negligence.

         Section  8.06  No  Contractual  Relationship  Between  Subservicer  and
Trustee,  Certificate Insurer or the Owners. Any Subservicing  Agreement and any
other  transactions  or services  relating  to the  Mortgage  Loans  involving a
Subservicer  shall be deemed  to be  between  the  Subservicer  and the  related
Servicer alone and the Certificate Insurer, the Trustee and the Owners shall not
be deemed parties thereto and shall have no claims, rights, obligations,  duties
or liabilities  with respect to any  Subservicer  except as set forth in Section
8.07 hereof or in the related Subservicing Agreement.

         Section 8.07  Assumption or  Termination of  Subservicing  Agreement by
Trustee. In connection with the assumption of the  responsibilities,  duties and
liabilities and of the authority, power and rights of each Servicer hereunder by
the Trustee pursuant to Section 8.20, it is understood and agreed that such

                                       82
<PAGE>

Servicer's rights and obligations under any Subservicing Agreement then in force
between such  Servicer and a  Subservicer  may be assumed or  terminated  by the
Trustee at its option. Each Servicer shall, upon request of the Trustee,  but at
the  expense of such  Servicer,  deliver to the  Trustee  documents  and records
relating to each  Subservicing  Agreement and an accounting of amounts collected
and held by such  Servicer  and  otherwise  use its best  reasonable  efforts to
effect the orderly and efficient  transfer of the Subservicing  Agreement to the
Trustee.

         Section 8.08 Principal and Interest Accounts; Escrow Accounts. (a) Each
Servicer shall establish in its name on behalf of the Trustee for the benefit of
the Owners of the  Certificates  and  maintain  or cause to be  maintained  at a
Designated Depository Institution a Principal and Interest Account to be held as
a trust account.  The Principal and Interest Accounts shall be identified on the
records of the Designated Depository  Institution as follows: [Name of Servicer]
on behalf  of The Chase  Manhattan  Bank,  as  Trustee  under  the  Pooling  and
Servicing Agreement relating to the AMRESCO Residential  Securities  Corporation
Mortgage Loan Trust 1996-5 dated as of December 1, 1996. If the  institution  at
any time  holding a Principal  and Interest  Account  ceases to be eligible as a
Designated Depository  Institution  hereunder,  then the related Servicer in the
case of a Principal and Interest  Account shall,  within 30 days, be required to
name  a  successor   institution  meeting  the  requirements  for  a  Designated
Depository Institution  hereunder.  If such party fails to name such a successor
institution,  then the Trustee  shall  cause such  Account to be held as a trust
account  with  a  qualifying  Designated  Depository  Institution.  The  related
Servicer shall notify the Trustee,  the Seller, the Certificate  Insurer and the
Depositor  if there is a change  in the  name,  account  number  or  institution
holding a Principal and Interest Account.  Subject to Subsection (c) below, each
Servicer  shall  deposit all  receipts  related to the  Mortgage  Loans into the
related  Principal and Interest Accounts on a daily basis (but no later than the
second Business Day after receipt).

         (b) All funds in the Principal  and Interest  Accounts may only be held
(i)  uninvested,  up to the  limits  insured  by the  FDIC or (ii)  invested  in
Eligible  Investments  as selected by the related  Servicer.  The  Principal and
Interest  Accounts  shall be held in trust  in the name of the  Trustee  for the
benefit of the Owners of the  Certificates  and the  Certificate  Insurer (other
than the earnings thereon which shall be retained by the related Servicer).

         (c) Subject to Section  8.09,  each  Servicer  shall deposit on a daily
basis (except as described  below),  and in any case not later than two Business
Days  following  receipt,  to the related  Principal  and  Interest  Account all
scheduled  principal and interest  payments on the Mortgage Loans serviced by it
due  after the  Cut-Off  Date or  Subsequent  Cut-Off  Date and all  unscheduled
principal and interest collections received after the Cut-Off Date or Subsequent
Cut-Off Date including any Prepayments and Net  Liquidation  Proceeds,  all Loan
Purchase Prices and Substitution  Amounts received by such Servicer with respect
to the Mortgage Loans, other recoveries or amounts related to the Mortgage Loans
received by such Servicer after the Cut-Off Date,  Compensating  Interest (which
shall be  deposited  into the  Certificate  Account on or prior to each  Monthly
Remittance  Date) and  Delinquency  Advances  (which shall be deposited no later
than the related Monthly  Remittance Date) but net of (i) the related  Servicing
Fee with respect to each Mortgage Loan and other servicing  compensation to such
Servicer as permitted by Section 8.15  hereof,  (ii)  principal  retained by the
Depositor  (including  Prepayments)  and due on the related Mortgage Loans on or
prior to the Cut-Off Date, (iii) interest retained by the Depositor and accruing
on the  related  Mortgage  Loans on or prior to the Cut-Off  Date or  Subsequent
Cut-Off  Date,  and  (iv)   reimbursements   for   unreimbursed  or  unrecovered
Delinquency Advances and Servicing Advances pursuant to Section 8.09.

         (d) Each Servicer may each make withdrawals from the related  Principal
and Interest Account only for the following purposes:

                                       83
<PAGE>

                  (A)   to effect the timely  remittance  to the  Trustee of the
                        Monthly Remittance Amount due on each Monthly Remittance
                        Date and to effect the timely  remittance to the Trustee
                        on each  Monthly  Remittance  Date  of any  Compensating
                        Interest;

                  (B)   to reimburse  itself pursuant to Section 8.09 hereof for
                        unreimbursed Delinquency Advances and Servicing Advances
                        and  unrecovered   Delinquency  Advances  and  Servicing
                        Advances determined by it to be nonrecoverable.

                  (C)   to withdraw investment earnings on amounts on deposit in
                        its Principal and Interest Account;

                  (D)   to  withdraw  amounts  that have been  deposited  to the
                        related Principal and Interest Account in error;

                  (E)   to reimburse itself pursuant to Section 8.25; and

                  (F)   to  clear  and  terminate  the  related   Principal  and
                        Interest Accounts following the termination of the Trust
                        Estate pursuant to Article IX hereof.

         (e) On each Monthly  Remittance  Date, each Servicer shall remit to the
Trustee  by wire  transfer  in  immediately  available  funds  from the  related
Principal  and  Interest  Account for deposit to the  Certificate  Account,  the
portion  of the  Monthly  Remittance  Amount  remaining  after  the  withdrawals
permitted by clauses  (B)-(E) of Section  8.08(d)  related to the Mortgage Loans
serviced by such Servicer for such Monthly Remittance Date.

         (f) Each Servicer  shall  establish and maintain one or more  custodial
accounts  (each,  an  "Escrow  Account")  and  deposit  and retain  therein  all
collections from the Mortgagors,  if any,  received with respect to the Mortgage
Loans,  or advances  by such  Servicer,  for the payment of taxes,  assessments,
hazard  insurance  premiums and primary  mortgage  insurance  policy premiums or
comparable items for the account of the Mortgagors. Nothing herein shall require
any Servicer to compel a Mortgagor  to establish an Escrow  Account in violation
of applicable law.

         Withdrawals  of amounts so  collected  from the Escrow  Accounts may be
made only to effect  timely  payment  of taxes,  assessments,  hazard  insurance
premiums or primary  mortgage  insurance  policy  premiums,  condominium  or PUD
association dues, or comparable items, to reimburse such Servicer,  to refund to
any Mortgagors any sums as may be determined to be overages, to pay interest, if
required,  to  Mortgagors  on  balances  in the  Escrow  Account or to clear and
terminate the Escrow Account at the  termination of this  Agreement.  As part of
its servicing  duties,  such Servicer shall be required to pay to the Mortgagors
interest on funds in the Escrow Account, to the extent required by law.

         Each  Servicer  shall  advance the payments (to be treated as Servicing
Advances) referred to in the preceding paragraph that are not timely paid by the
Mortgagors,  including  tax  penalties,  if any;  provided,  however,  that such
Servicer  shall be required to so advance only to the extent that such advances,
in the good faith  business  judgment of such  Servicer,  will be recoverable by
such Servicer out of Insurance Proceeds,  Liquidation Proceeds or otherwise from
the related Mortgage Loan.

                                       84
<PAGE>

         Section 8.09 Delinquency Advances,  Servicing Advances and Compensating
Interest.

         (a) Each Servicer is required,  not later than each Monthly  Remittance
Date, to deposit into the related Principal and Interest Account an amount equal
to the sum of the interest  (net of the Servicing  Fee) and scheduled  principal
due (except any Balloon Payment), but not collected,  with respect to Delinquent
Mortgage Loans serviced by it during the related  Remittance Period but only if,
in its good faith business judgment, such Servicer reasonably believes that such
amount will ultimately be recovered from the related Mortgage Loan. With respect
to each  Balloon  Loan,  the  related  Servicer  shall be required to advance an
amount of principal  and interest on an assumed  schedule  based on the original
principal  amortization  for the related  Balloon Loan (but only if, in its good
faith business judgment, such Servicer reasonably believes that such amount will
ultimately be recovered from the related  Mortgage Loan).  Any  determination of
nonrecoverability shall be explained in a notice provided to the Trustee and the
Seller.  Such  amounts  are  "Delinquency  Advances".  Each  Servicer  shall  be
permitted to fund its payment of Delinquency Advances from its own funds or from
funds on deposit in the related  Principal  and  Interest  Account  that are not
required to be distributed on the related Payment Date. To the extent a Servicer
uses funds not required for  distribution on a Payment Date to make  Delinquency
Advances  with respect to such Payment  Date,  it shall deposit into the related
Principal and Interest Account such amount prior to the next succeeding  Monthly
Remittance  Date.  Each  Servicer  shall  be  entitled  to   reimbursement   for
Delinquency  Advances from late collections,  Liquidation  Proceeds or otherwise
with respect to collections on the Mortgage Loan (including  Balloon Loans) with
respect to which such Delinquency Advance was made.

         Notwithstanding the foregoing,  in the event that a Servicer determines
that  the  aggregate  unreimbursed  Delinquency  Advances  exceed  the  expected
Liquidation  Proceeds on a Mortgage Loan, such Servicer shall not be required to
make any future  Delinquency  Advances with respect to that Mortgage  Loan,  and
shall be entitled to reimbursement for such aggregate  unreimbursed  Delinquency
Advances  from  amounts in the related  Principal  and  Interest  Account.  Such
Servicer shall give written  notice of such  determination  to the Trustee,  the
Certificate  Insurer and the Seller,  and the Trustee shall  promptly  furnish a
copy of such notice to the Owner of a majority of the  Percentage  Interests  of
the  Class R  Certificates;  provided,  further,  that  such  Servicer  shall be
entitled to recover any  unreimbursed  Delinquency  Advances  from the aforesaid
Liquidation  Proceeds  prior to the payment of the  Liquidation  Proceeds to any
other party to this Agreement.

         (b) Each  Servicer  will pay all  customary,  reasonable  and necessary
"out-of-pocket"  costs and expenses incurred in the performance of its servicing
obligations,  including,  but not  limited  to,  the  cost  of (i)  Preservation
Expenses, (ii) any enforcement or judicial proceedings,  including foreclosures,
(iii)  the  management  and  liquidation  of  REO  Property,   (iv)  the  escrow
expenditures  required  pursuant to Section 8.08(f) hereof (but is only required
to pay such costs and expenses to the extent such Servicer  reasonably  believes
that such amounts will  ultimately be recovered from the related  Mortgage Loan)
and (v) fees and expenses for opinions of counsel pursuant to Section 8.13. Each
such amount so paid will  constitute a "Servicing  Advance".  Each  Servicer may
recover  Servicing  Advances (x) from the Mortgagors to the extent  permitted by
the Mortgage Loans, (y) from Liquidation  Proceeds realized upon the liquidation
of the related  Mortgage  Loan,  and (z) as  provided in Section  7.03(c)(iv)(D)
hereof. Except as provided in the previous sentence, and in Sections 7.03(c)(iv)
and 8.13, in no case may a Servicer  recover  Servicing  Advances from principal
and interest  payments on any Mortgage Loan or from any amounts  relating to any
other Mortgage Loan.

         Section 8.10 Compensating Interest;  Purchase of Mortgage Loans. (a) On
or prior to each  Determination Date and with respect to Mortgage Loans serviced
by it, each  Servicer  shall  deposit  into the related  Principal  and Interest
Account with respect to any full Prepayment made by the Mortgagor

                                       85
<PAGE>

after the end of the Prepayment Period in the preceding calendar month until the
last day of such calendar  month received on a Mortgage Loan, an amount equal to
the excess,  if any, of (x) 30 days' interest at the Mortgage Loan's Coupon Rate
(less the  Servicing  Fee) on the Loan Balance of such  Mortgage  Loan as of the
first day of the related Prepayment Period over (y) to the extent not previously
advanced,  the interest paid by the Mortgagor  with respect to the Mortgage Loan
for the related  Remittance Period (any such amount,  "Compensating  Interest"),
which  amount  shall be  included in the  Monthly  Remittance  Amount to be made
available to the Trustee on each Monthly Remittance Date;  provided that the sum
of all such  deposits  shall not exceed  the  amounts  set forth in the  related
Servicing Fee Letter.

         (b) Each Servicer with respect to Mortgage  Loans  serviced by it, may,
but is not obligated to, purchase for its own account any 90-Day Delinquent Loan
or any Mortgage Loan as to which  enforcement  proceedings  have been brought by
the  related  Servicer  pursuant  to Section  8.13.  Any such  Mortgage  Loan so
purchased shall be purchased by such Servicer on a Monthly  Remittance Date at a
purchase price equal to the Loan Purchase  Price  thereof,  which purchase price
shall be deposited in the related Principal and Interest Account.

         Section 8.11 Maintenance of Insurance. (a) Each Servicer shall cause to
be  maintained  with  respect  to each  Mortgage  Loan  serviced  by it a hazard
insurance policy with a generally  acceptable carrier that provides for fire and
extended coverage,  and which provides for a recovery by such Servicer on behalf
of the Trust of insurance  proceeds  relating to such Mortgage Loan in an amount
not less than the least of (i) the outstanding principal balance of the Mortgage
Loan,  (ii) the minimum  amount  required to compensate  for damage or loss on a
replacement cost basis and (iii) the full insurable value of the premises.

         (b) If the Mortgage  Loan relates to a Property  which is located in an
area  identified  in the Federal  Register by the Federal  Emergency  Management
Agency as having special flood hazards, as identified to the related Servicer by
the Originator in the related  Mortgage Loan Schedule,  and flood  insurance has
been made  available,  the related  Servicer  will cause to be  maintained  with
respect thereto a flood insurance  policy in a form meeting the  requirements of
the current guidelines of the Federal Insurance  Administration with a generally
acceptable carrier in an amount representing  coverage, and which provides for a
recovery by such Servicer on behalf of the Trust of insurance  proceeds relating
to  such  Mortgage  Loan of not  less  than  the  least  of (i) the  outstanding
principal  balance of the Mortgage  Loan,  (ii) the minimum  amount  required to
compensate for damage or loss on a replacement  cost basis and (iii) the maximum
amount of insurance that is available under the Flood Disaster Protection Act of
1973.

         (c) In the event that a Servicer  shall  obtain and  maintain a blanket
policy insuring against fire,  flood and hazards of extended  coverage on all of
the Mortgage Loans,  then, to the extent such policy names such Servicer as loss
payee and provides coverage in an amount equal to the aggregate unpaid principal
balance on the Mortgage Loans without  co-insurance and otherwise  complies with
the   requirements   of  this  Section  8.11,  such  Servicer  shall  be  deemed
conclusively to have satisfied its  obligations  with respect to fire and hazard
insurance  coverage under this Section 8.11, it being understood and agreed that
such blanket policy may contain a deductible clause, in which case such Servicer
shall,  in the event that there  shall not have been  maintained  on the related
Property a policy complying with the preceding  paragraphs of this Section 8.11,
and there shall have been a loss which would have been  covered by such  policy,
deposit in the related  Principal and Interest  Account from such Servicer's own
funds the  difference,  if any,  between the amount that would have been payable
under a policy complying with the preceding  paragraphs of this Section 8.11 and
the amount paid under such blanket policy. Upon

                                       86
<PAGE>

the request of the Trustee or the Certificate Insurer, such Servicer shall cause
to be  delivered  an  Officer's  Certificate  to the Trustee or the  Certificate
Insurer to the effect that the Servicer maintains such policy.

         (d) Each Servicer also shall maintain on related REO Property, fire and
hazard insurance with extended  coverage in an amount which is at least equal to
the lesser of (i) the maximum  insurable value of the  improvements  which are a
part of such property and (ii) the outstanding  principal balance of the related
Mortgage Loan at the time it became an REO Property, liability insurance and, to
the extent required and available under the National Flood Insurance Act of 1968
and the Flood Disaster Protection Act of 1973, as amended, flood insurance in an
amount as provided above.

         (e) If a Servicer  shall fail to maintain or cause to be maintained any
insurance  required by this Section 8.11, and there shall have been a loss which
would have been  covered  by such  policy,  the  Servicer  shall  deposit in the
related Principal and Interest Account from the Servicer's own funds the amount,
if any, that would have been payable under a policy complying with the preceding
paragraphs of this Section 8.11.

         Section  8.12   Due-on-Sale   Clauses;   Assumption  and   Substitution
Agreements.  When  a  Property  has  been  or is  about  to be  conveyed  by the
Mortgagor,  the related  Servicer  shall,  to the extent a  responsible  officer
thereof has actual  knowledge  of such  conveyance  or  prospective  conveyance,
exercise  the rights of the Trust to  accelerate  the  maturity  of the  related
Mortgage Loan under any  "due-on-sale"  clause contained in the related Mortgage
or Note; provided, however, that such Servicer shall not exercise any such right
if the "due-on-sale"  clause, in the reasonable belief of such Servicer,  is not
enforceable under applicable law or if such Servicer reasonably believes in good
faith it is not in the best interests of the Trust. In such event, such Servicer
is authorized to enter into an assumption  and  modification  agreement with the
Person to whom such  Property has been or is about to be  conveyed,  pursuant to
which such  Person  becomes  liable  under the Note and,  unless  prohibited  by
applicable law or the Mortgage Documents,  the Mortgagor remains liable thereon.
If the  foregoing  is not  permitted  under  applicable  law,  such  Servicer is
authorized to enter into a substitution of liability agreement with such person,
pursuant to which the original  Mortgagor is released  from  liability  and such
Person is substituted as Mortgagor and becomes liable under the Note;  provided,
however,  that to the extent any such substitution of liability  agreement would
not otherwise have been  delivered by such Servicer in its usual  procedures for
mortgage loans held in its own portfolio such Servicer shall, prior to executing
and  delivering  such  agreement,  obtain  the  prior  written  consent  of  the
Certificate  Insurer.  The  Trustee  shall  execute any  agreements  required to
effectuate  the foregoing.  The Mortgage Loan, as assumed,  shall conform in all
respects to the requirements,  representations and warranties of this Agreement.
The related  Servicer of such  Mortgage  Loan shall  notify the Trustee that any
such  assumption or  substitution  agreement has been completed by forwarding to
the Trustee the original  copy of such  assumption  or  substitution  agreement,
which copy shall be added by the  Trustee to the related  File and which  shall,
for all  purposes,  be  considered a part of such File to the same extent as all
other documents and instruments constituting a part thereof. Each Servicer shall
be  responsible  for recording any such  assumption or  substitution  agreements
relating  to  Mortgage  Loans  serviced  by it at the  expense  of  the  related
Servicer. In connection with any such assumption or substitution  agreement,  no
material term of the Mortgage Loan,  including the required  monthly  payment on
the related Mortgage Loan shall be changed but all terms thereof shall remain as
in effect as  immediately  prior to the assumption or  substitution,  the stated
maturity or  outstanding  principal  amount of such  Mortgage  Loan shall not be
changed nor shall any  required  monthly  payments of  principal  or interest be
deferred or forgiven.  Any fee  collected by any Servicer for  consenting to any
such conveyance or entering into an assumption or  substitution  agreement shall
be retained by or paid to such Servicer as additional servicing compensation.


                                       87
<PAGE>

         Notwithstanding  the foregoing paragraph or any other provision of this
Agreement,  no Servicer  shall be deemed to be in  default,  breach or any other
violation of its obligations hereunder by reason of any assumption of a Mortgage
Loan by operation of law or any assumption which such Servicer may be restricted
by law from preventing, for any reason whatsoever.

         Section  8.13  Realization  Upon  Defaulted  Mortgage  Loans.  (a) Each
Servicer, with respect to Mortgage Loans serviced by it, shall foreclose upon or
otherwise  comparably convert the ownership on behalf of the Trust of Properties
relating to defaulted  Mortgage Loans as to which no  satisfactory  arrangements
can be made for collection of Delinquent payments and which the related Servicer
has  not  purchased  pursuant  to  Section  8.10(b).  In  connection  with  such
foreclosure or other conversion,  the Servicer of such defaulted  Mortgage Loans
shall exercise such of the rights and powers vested in it hereunder, and use the
same degree of care and skill in its exercise or use as prudent mortgage lenders
would  exercise  or use  under the  circumstances  in the  conduct  of their own
affairs,  including, but not limited to, advancing funds deemed by such Servicer
in its good faith business  judgment to be recoverable from the related Mortgage
Loan for the  payment of taxes,  amounts  due with  respect to senior  liens and
insurance  premiums.   Any  amounts  so  advanced  shall  constitute  "Servicing
Advances" within the meaning of Section 8.09(b) hereof. Each Servicer shall sell
any REO Property managed by it within 23 months of its acquisition by the Trust,
unless such  Servicer  obtains for the  Trustee and the  Certificate  Insurer an
Opinion of Counsel (the cost of which shall be advanced by the related  Servicer
as a Servicing Advance) experienced in federal income tax matters and reasonably
acceptable to the Certificate Insurer, addressed to the Trustee, the Certificate
Insurer and such  Servicer,  to the effect that the holding by the Trust of such
REO Property for any greater  period will not result in the  imposition of taxes
on "Prohibited Transactions" of the Trust as defined in Section 860F of the Code
or cause the Trust to fail to qualify as a REMIC under the REMIC  Provisions  at
any time that any Certificates are outstanding, or the related Servicer produces
evidence that it has properly  requested from the applicable tax  authorities at
least 60 days before the day on which the two year grace period would  otherwise
expire,  an extension of the two year grace period,  in which case such Servicer
shall sell any REO Property by the end of any extended  period  specified in any
such opinion or extension.

         Notwithstanding  the  generality  of  the  foregoing  provisions,  each
Servicer shall manage,  conserve,  protect and operate each REO Property managed
by it solely  for the  purpose of its  prompt  disposition  and sale in a manner
which  does not cause  such REO  Property  to fail to  qualify  as  "foreclosure
property" within the meaning of Section  860G(a)(8) of the Code or result in the
receipt  by the Trust of any  "income  from  non-permitted  assets"  within  the
meaning of Section 860F(a)(2)(B) of the Code or any "net income from foreclosure
property" which is subject to taxation under the REMIC  Provisions.  Pursuant to
its efforts to sell such REO Property,  the related Servicer shall either itself
or through an agent  selected by such  Servicer  protect and  conserve  such REO
Property in the same manner and to such extent as is  customary  in the locality
where such REO  Property is located and may,  incident to its  conservation  and
protection of the interests of the Owners and the Certificate  Insurer and after
consultation  with  the  holder  of a  majority  in  interest  of  the  Class  R
Certificates,  rent the same, or any part thereof,  as such Servicer deems to be
in the best  interest of the Owners and the  Certificate  Insurer for the period
prior to the sale of such REO Property.

         Notwithstanding   anything  to  the  contrary   contained   herein,  in
connection with a foreclosure or acceptance of a deed in lieu of foreclosure, or
exercising  control  over the  Mortgaged  Property  so that the  Trust  would be
considered  a  mortgagee-in-possession,  owner  or  operator  of  the  Mortgaged
Property  under  the  Comprehensive   Environmental  Response  Compensation  and
Liability  Act of 1980,  as amended (42 U.S.C.  ss.9601 et seq.) or a comparable
law, in the event any responsible officer of a Servicer has

                                       88
<PAGE>

actual  knowledge  that a Property is in any way  affected by hazardous or toxic
substances  or wastes and  determines  that it may be reasonable to convert such
Property ownership to the Trust, or if the Certificate  Insurer or the holder of
a majority in interest of the Class R Certificates otherwise requests in writing
an  environmental  inspection  to be  conducted,  such  Servicer  shall cause an
environmental  inspection  or  review  of such  Property  to be  conducted  by a
qualified inspector and shall be reimbursed for the amount of such environmental
inspection  in the  manner  described  herein  for  reimbursement  of  Servicing
Advances in the same manner as set forth in the immediately following paragraph.
Upon  completion of the  inspection,  such Servicer shall  promptly  provide the
Certificate  Insurer,  the Owner of the majority of the Class R Certificates and
the  Trustee  with a written  report  of the  environmental  inspection.  In the
absence of such determination or a written request from the Certificate  Insurer
or the Owner of the majority of the Class R  Certificates  for an  environmental
inspection, neither the related Servicer nor the Trustee shall be liable for any
liability,  cost or expense  incurred  by the Trust due to the  decision of such
Servicer not to cause an environmental inspection of a Property.

         After reviewing the environmental  inspection  report,  the Certificate
Insurer  and  the  Owner  of the  majority  of the  Class R  Certificates  shall
determine  how the related  Servicer  shall proceed with respect to the Property
and shall  notify  such  Servicer  within 15  Business  Days of  receipt  of the
inspection  report. In the event the  environmental  inspection report indicates
that the Property is in any way affected by  hazardous  or toxic  substances  or
wastes such Servicer shall only foreclose or comparably convert such Property if
the Certificate  Insurer (after  consultation  with the Owner of the majority of
the Class R Certificates)  directs such Servicer to proceed with  foreclosure or
acceptance  of a  deed-in-lieu  of  foreclosure.  In the event  the  Certificate
Insurer (after such consultation)  requires such Servicer to foreclose or accept
a deed-in-lieu of foreclosure pursuant to this Section 8.13(a),(i) such Servicer
(or the Trustee and any other  successor  Servicer)  shall be reimbursed for any
related   environmental  clean  up  costs,  as  applicable,   from  the  related
Liquidation  Proceeds,  or if the Liquidation Proceeds are insufficient to fully
reimburse such Servicer (or the Trustee and any other successor Servicer),  such
Servicer (or the Trustee and any other successor  Servicer) shall be entitled to
be reimbursed from amounts in the related  Principal and Interest  Account,  and
(ii) the  Certificate  Insurer  and such Class R Owner  hereby  indemnifies  the
Trust, the Trustee and such Servicer with respect to any costs,  liabilities and
expenses  incurred by any such party in  connection  with any such  hazardous or
toxic  substances  or wastes  with  respect to such  foreclosure  or  comparable
conversion.  In the event the Certificate Insurer and such Class R Owner directs
such Servicer not to proceed with foreclosure or acceptance of a deed-in-lieu of
foreclosure,  such  Servicer (or the Trustee and any other  successor  Servicer)
shall be reimbursed for all Servicing  Advances made with respect to the related
Property from such Principal and Interest Account pursuant to Section 8.08(d)(B)
hereof.

         (b) Each  Servicer  shall  determine,  with  respect to each  defaulted
Mortgage Loan serviced by it, when it has recovered,  whether through  trustee's
sale,  foreclosure sale or otherwise,  all amounts it expects to recover from or
on account of such defaulted  Mortgage Loan  (exclusive of any  possibility of a
deficiency  judgment),  whereupon  such Mortgage Loan shall become a "Liquidated
Loan".

         Upon such a  determination,  the  related  Servicer  shall  prepare and
submit to the  Seller,  the Trustee and the  Certificate  Insurer a  Liquidation
Report in substantially the form of Exhibit K hereto.

         Section  8.14  Trustee to  Cooperate;  Release  of Files.  (a) Upon the
payment in full of any Mortgage Loan  (including  the repurchase of any Mortgage
Loan or any liquidation of such Mortgage Loan through  foreclosure or otherwise)
or the receipt by the related  Servicer of a  notification  that payment in full
will be escrowed in a manner  customary for such  purposes,  such Servicer shall
deliver to the  Custodian a  Servicer's  Trust  Receipt in the form of Exhibit H
hereto. Upon receipt of such

                                       89
<PAGE>

Servicer's Trust Receipt, the Custodian shall promptly release the related File,
in trust to (i) such Servicer, (ii) an escrow agent or (iii) any employee, agent
or attorney of the Trustee,  in each case pending its release by such  Servicer,
such escrow agent or such  employee,  agent or attorney of the  Trustee,  as the
case may be. Upon any such  payment in full or the receipt of such  notification
that such funds have been placed in escrow, such Servicer is authorized to give,
as  attorney-in-fact  for the Trustee and the mortgagee under the Mortgage which
secured the Note,  an  instrument  of  satisfaction  (or  assignment of Mortgage
without  recourse)  regarding  the  Property  relating to such  Mortgage,  which
instrument of satisfaction or assignment, as the case may be, shall be delivered
to the Person or Persons entitled thereto against receipt therefor of payment in
full, it being understood and agreed that no expense incurred in connection with
such  instrument of  satisfaction  or  assignment,  as the case may be, shall be
chargeable to the related Principal and Interest  Account.  In lieu of executing
any such  satisfaction  or  assignment,  as the case may be, such  Servicer  may
prepare  and  submit  to the  Trustee  a  satisfaction  (or  assignment  without
recourse,  if requested by the Person or Persons  entitled  thereto) in form for
execution  by the  Trustee  with all  requisite  information  completed  by such
Servicer;  in such  event,  the  Trustee  shall  execute  and  acknowledge  such
satisfaction  or  assignment,  as the case may be, and deliver the same with the
related File, as aforesaid.

         (b)  From  time to time  and as  appropriate  in the  servicing  of any
Mortgage Loan,  including,  without limitation,  foreclosure or other comparable
conversion  of a Mortgage  Loan or  collection  under any  applicable  Insurance
Policy,  the Trustee  shall  (except in the case of the  payment or  liquidation
pursuant  to  which  the  related  File is  released  to an  escrow  agent or an
employee,  agent or attorney of the Trustee),  upon request of such Servicer and
delivery to the  Custodian of a Servicer's  Trust Receipt  substantially  in the
form of Exhibit H hereto,  release the related  File to such  Servicer and shall
execute such  documents as shall be  necessary  to the  prosecution  of any such
proceedings,  including,  without limitation,  an assignment without recourse of
the related Mortgage to such Servicer.  The Custodian shall complete in the name
of the Trustee any endorsement in blank on any Note prior to releasing such Note
to such  Servicer.  Such receipt shall obligate such Servicer to return the File
to the Custodian when the need therefor by such Servicer no longer exists unless
the  Mortgage  Loan  shall be  liquidated  in which  case,  upon  receipt of the
liquidation  information,  in physical or electronic form, such Servicer's Trust
Receipt shall be released by the Custodian to such Servicer.

         (c) Each  Servicer  shall  have the right to  approve  applications  of
Mortgagors for consent to (i) partial  releases of Mortgages,  (ii)  alterations
and (iii) removal, demolition or division of properties subject to Mortgages. No
application  for approval  shall be considered by any Servicer  unless:  (x) the
provisions  of the related Note and Mortgage have been  complied  with;  (y) the
Originator  certifies to such Servicer that the Loan-to-Value  Ratio (which may,
for this  purpose,  be  determined  at the time of any such  action  in a manner
reasonably   acceptable  to  the   Certificate   Insurer)  and  the  Mortgagor's
debt-to-income ratio after any release does not exceed the maximum Loan-to-Value
Ratio and  debt-to-income  ratio  specified as the  then-current  maximum levels
under the related  Originator's  underwriting  guidelines  for a similar  credit
grade  borrower;  and (z) the  lien  priority  of the  related  Mortgage  is not
adversely  affected.  Upon  receipt by the Trustee of an  Officer's  Certificate
executed on behalf of a Servicer  setting forth the action  proposed to be taken
in respect of a particular  Mortgage Loan and  certifying  that the criteria set
forth in the immediately  preceding  sentence have been  satisfied,  the Trustee
shall  execute and deliver to such  Servicer  the consent or partial  release so
requested by such Servicer.  A proposed form of consent or partial  release,  as
the case may be, shall  accompany  any Officer's  Certificate  delivered by such
Servicer pursuant to this paragraph.


                                       90
<PAGE>

         (d) Costs  associated  with preparing  assignments,  satisfactions  and
releases  described in this Section 8.14 shall not be an expense of the Trust or
the  Trustee,  but  rather  shall be borne  directly  by the  related  Servicer;
provided,  however,  that the Custodian  shall be liable for the cost associated
with the  shipping of  documents  from the  Custodian  to the  related  Servicer
pursuant to this Section 8.14.

         Section  8.15  Servicing   Compensation.   As  compensation  for  their
activities  hereunder,  each Servicer shall be entitled to the Servicing Fee for
each  Mortgage Loan that it services.  Such  Servicing Fee shall be payable on a
monthly basis out of interest  payments on the related  Mortgage Loans and shall
equal   one-twelfth  of  the  related  Servicing  Fee  Rate  multiplied  by  the
outstanding  principal  amount of such  Mortgage  Loan as of the  prior  Monthly
Remittance  Date.  Subject  to the  related  Servicing  Fee  Letter,  additional
servicing  compensation  in the form of Prepayment  Interest  Excess (net of any
Compensating Interest requirements), release fees, bad check charges, assumption
fees, late payment charges,  prepayment penalties,  any other  servicing-related
fees,  and  similar  items may,  to the extent  collected  from  Mortgagors,  be
retained by the related Servicer.

         Section 8.16 Annual Statement as to Compliance.  (a) Each Servicer,  at
its own expense,  will deliver to the Trustee,  the Seller,  the Depositor,  the
Certificate Insurer, and the Rating Agencies on or before April 15 of each year,
commencing in 1997, an Officer's Certificate stating, as to each signer thereof,
that (i) a review of the  activities  of such  Servicer  during  such  preceding
calendar year and of  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,  such  Servicer  has  fulfilled  all its  obligations  under  this
Agreement for such year,  or, if there has been a default in the  fulfillment of
all such obligations, specifying each such default known to such officer and the
nature and status  thereof  including  the steps being taken by such Servicer to
remedy such defaults.

         (b)  Each  Servicer  shall  deliver  to the  Trustee,  the  Certificate
Insurer,  the Seller,  the Depositor and the Rating  Agencies  promptly  after a
responsible  officer of the Servicer obtains actual knowledge  thereof but in no
event later than five Business Days  thereafter,  written  notice by means of an
Officer's  Certificate  of any event which with the giving of notice or lapse of
time,  or  both,   such  officer  knows  would  become  an  Event  of  Servicing
Termination.

         Section 8.17 Annual Independent  Certified Public Accountants' Reports.
On or before April 15 of each year,  commencing  in 1997,  each  Servicer  shall
cause to be  delivered to the Trustee,  the  Certificate  Insurer and the Rating
Agencies  a letter or letters  of a firm of  independent,  nationally-recognized
certified public accountants  reasonably  acceptable to the Certificate  Insurer
stating that such firm has, with respect to such  Servicer's  overall  servicing
operations  examined such operations in accordance with the  requirements of the
Uniform  Single  Attestation  Program for Mortgage  Bankers,  and in either case
stating such firm's conclusions relating thereto.

         Section 8.18 Access to Certain  Documentation and Information Regarding
the Mortgage Loans. Each Servicer shall provide to the Trustee,  the Certificate
Insurer,  the Seller,  the FDIC and the supervisory agents and examiners of each
of the foregoing access to the  documentation  and electronic data regarding the
Mortgage Loans not in the possession of the Trustee,  such access being afforded
without charge but only upon prior written  reasonable request and during normal
business hours at the offices of such Servicer designated by it.

                                       91
<PAGE>

         Upon any change in the format of the  computer  tape by any Servicer in
respect  of the  Mortgage  Loans,  such  Servicer  shall  deliver a copy of such
computer tape to the Trustee. In addition, each Servicer shall provide a copy of
such  computer  tape to the  Trustee and the  Certificate  Insurer at such other
times as the Trustee or the  Certificate  Insurer may  reasonably  request  upon
reasonable  notice to such Servicer and upon payment of all reasonable  expenses
associated with such request by the Trustee or the Certificate Insurer.  Nothing
contained  herein  shall  limit the  obligation  of the  Servicer to observe any
applicable law  prohibiting  disclosure of information  relating to the Mortgage
Loans or Mortgagors.

         Section  8.19  Assignment  of  Agreement.  No  Servicer  may assign its
obligations  under this Agreement  (except pursuant to Section 8.27 hereof),  in
whole or in part,  unless it shall have first obtained the prior written consent
of the Seller, the Trustee and the Certificate Insurer, which such consent shall
not be unreasonably withheld; provided, however, that any assignee must meet the
eligibility  requirements  set forth in Section  8.21(f)  hereof for a successor
Servicer.  Notice of any such assignment  shall be given by such Servicer to the
Trustee, the Certificate Insurer and the Rating Agencies.

         Section  8.20  Events of  Servicing  Termination.  (a) The  Certificate
Insurer (or the Owners  pursuant to Section  6.11  hereof) or the Trustee or the
Seller (in each case with the consent of the Certificate Insurer,  which consent
may not be unreasonably  withheld) may immediately  remove the related  Servicer
(including any successor  entity serving as the Servicer) upon the occurrence of
any of the  following  events and the  expiration  of the  related  cure  period
(provided,  that the  occurrence of any such events with respect to one Servicer
shall be cause to remove only such Servicer):

                  (i) Such  Servicer  shall fail to deliver to the  Trustee  any
         proceeds or required  payment  (including  any  Delinquency  Advance or
         Compensating Interest payment),  which failure continues unremedied for
         two Business Days following written notice to an Authorized  Officer of
         such Servicer from the Trustee or from any Owner;

                  (ii) Such  Servicer  shall (I)  apply  for or  consent  to the
         appointment of a receiver,  trustee, liquidator or custodian or similar
         entity with  respect to itself or its  property,  (II) admit in writing
         its inability to pay its debts generally as they become due, (III) make
         a general assignment for the benefit of creditors,  (IV) be adjudicated
         a  bankrupt  or  insolvent,  (V)  commence a  voluntary  case under the
         federal  bankruptcy  laws of the  United  States of  America  or file a
         voluntary  petition or answer  seeking  reorganization,  an arrangement
         with  creditors or an order for relief or seeking to take  advantage of
         any insolvency law or file an answer admitting the material allegations
         of a petition  filed against it in any  bankruptcy,  reorganization  or
         insolvency  proceeding or (VI) take corporate action for the purpose of
         effecting any of the foregoing;

                  (iii) If without the application,  approval or consent of such
         Servicer,  a proceeding  shall be  instituted in any court of competent
         jurisdiction,  under  any  law  relating  to  bankruptcy,   insolvency,
         reorganization  or  relief  of  debtors,  seeking  in  respect  of such
         Servicer  an  order  for  relief  or  an  adjudication  in  bankruptcy,
         reorganization,  dissolution, winding up, liquidation, a composition or
         arrangement with creditors, a readjustment of debts, the appointment of
         a trustee,  receiver,  liquidator,  custodian  or similar  entity  with
         respect  to  such  Servicer  or of all or any  substantial  part of its
         assets, or other like relief in respect thereof under any bankruptcy or
         insolvency  law,  and, if such  proceeding  is being  contested by such
         Servicer  in good  faith,  the same shall (A) result in the entry of an
         order  for  relief  or any  such  adjudication  or  appointment  or (B)
         continue  undismissed  or pending and  unstayed for any period of sixty
         (60) consecutive days;

                                       92
<PAGE>

                  (iv) Such  Servicer  shall fail to perform  any one or more of
         its  obligations  hereunder  (other  than those  specified  in item (i)
         above) and shall continue in default thereof for a period of forty-five
         (45) days  after  the  earlier  of (x)  notice  by the  Trustee  or the
         Certificate  Insurer  of said  failure  or (y)  actual  knowledge  of a
         responsible officer of such Servicer;  provided,  however, that if such
         Servicer  can  demonstrate  to  the  reasonable   satisfaction  of  the
         Certificate  Insurer that it is diligently  pursuing  remedial  action,
         then the cure period may be extended  with the written  approval of the
         Certificate Insurer;

                  (v) The  failure  of such  Servicer  to satisfy  the  Servicer
         Termination Test; and

                  (vi) In the case of Option One,  Fleet National Bank ceases to
         own at least 51% of the issued and  outstanding  common stock of Option
         One.

The  Trustee  shall   determine  on  each  Payment  Date  whether  the  Servicer
Termination  Test is  satisfied  for the  related  Prepayment  Period.  Upon the
Trustee's  determination that the Servicer Termination Test is not satisfied, or
that a payment of Compensating  Interest,  a Monthly  Remittance  Amount for the
related  Group,  or a  required  Delinquency  Advance  has not been  made by the
relevant Servicer,  the Trustee shall so notify in writing an Authorized Officer
of  such  Servicer,  the  Seller  and  the  Certificate  Insurer  as  soon as is
reasonably practical.

         (b) Any party  exercising any termination  rights under  Subsection (a)
above shall give notice in writing to the relevant  Servicer  (and a copy to the
Trustee)  of the  termination  of all of the  rights  and  obligations  of  such
Servicer under this Agreement. The Trustee shall mail a copy of any notice given
by it hereunder to the  Depositor,  the Seller,  the  Certificate  Insurer,  the
Owners and Rating  Agencies.  On or after the  receipt by such  Servicer of such
written notice (including any required consent of the Certificate Insurer),  all
authority and power of such Servicer under this Agreement,  whether with respect
to the  Certificates  or the Mortgage Loans or otherwise,  shall without further
action pass to and be vested in the Trustee or such successor Servicer as may be
appointed hereunder,  and, without limitation,  the Trustee is hereby authorized
and  empowered  (which  authority and power are coupled with an interest and are
irrevocable) to execute and deliver, on behalf of the predecessor  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 or termination, whether to complete the transfer and
endorsement  of the  Mortgage  Loans and related  documents  or  otherwise.  The
predecessor  Servicer shall cooperate with the successor Servicer or the Trustee
in  effecting  the  termination  of  the  responsibilities  and  rights  of  the
predecessor  Servicer  under  this  Agreement  including  the  transfer  to  the
successor  Servicer  or to the  Trustee  for  administration  by it of all  cash
accounts that shall at the time be held by the predecessor  Servicer for deposit
or shall  thereafter be received with respect to a Mortgage Loan. All reasonable
costs and  expenses  incurred in  connection  with  delivering  the Files to the
successor Servicer or the Trustee shall be paid by the predecessor Servicer.

         (c) If any event  described in  subsection  (a)(v) or (vi) above occurs
and is continuing,  during the 30 day period  following  receipt of notice,  the
Trustee,  the Owners  requesting  termination,  the  Seller and the  Certificate
Insurer shall  cooperate  with each other to determine if the occurrence of such
event is more  likely  than not the  result  of the  acts or  omissions  of such
Servicer or more likely than not the result of events beyond the control of such
Servicer. If the Trustee, the Seller, the Owners requesting  termination and the
Certificate  Insurer  conclude that the event is the result of the latter,  such
Servicer may not be  terminated,  unless and until some other event set forth in
subsection (a) has occurred and is continuing.  If the Trustee,  the Seller, the
Owners  requesting  termination  and the Certificate  Insurer  conclude that the
event is the result of the former,  the  Certificate  Insurer may terminate such
Servicer in accordance with this Section, and the Trustee shall act as successor
Servicer.

                                       93
<PAGE>

         If the Trustee,  the Seller and the  Certificate  Insurer cannot agree,
and the basis for such disagreement is not arbitrary or unreasonable,  as to the
cause of the event,  the  decision of the  Certificate  Insurer  shall  control;
provided,  however,  that if the  Certificate  Insurer  decides to terminate any
Servicer,  the  Trustee  shall be  relieved  of its  obligation  to  assume  the
servicing or to appoint a successor,  which shall be the exclusive obligation of
the Certificate  Insurer and the Trustee shall be indemnified by the Certificate
Insurer for any liabilities, costs or expenses resulting from such decision.

         The Certificate  Insurer and the Seller agree to use their best efforts
to inform the Trustee  each  Servicer and each other of any  materially  adverse
information  regarding such  Servicer's  servicing  activities that comes to the
attention of such party from time to time.

         (d)  If  the  event  described  in  (a)(vii)  above  occurs,  then  the
Certificate  Insurer,  or in the event of a  Certificate  Insurer  Default,  the
Trustee, the Seller and the Owners requesting  termination,  each shall have the
option, by notice in writing,  to Option One and all other parties who have such
termination  right,  of terminating  all of the rights and obligations of Option
One in its capacity as Servicer under this Agreement, and in and to the Mortgage
Loans and the proceeds thereof.

         Section 8.21  Resignation  of a Servicer and  Appointment of Successor.
(a) Upon any  Servicer's  receipt of notice of  termination  pursuant to Section
8.20 or such Servicer's resignation in accordance with the terms of this Section
8.21,  the  predecessor  Servicer  shall  continue to perform its  functions  as
Servicer under this Agreement,  in the case of termination,  only until the date
specified in such termination  notice or in accordance with Section 8.20(d),  if
applicable,  or, if no such date is specified in a notice of termination,  until
receipt of such notice and, in the case of resignation, until the earlier of (x)
the date 45 days from the delivery to the Seller,  the  Certificate  Insurer and
the Trustee of written notice of such  resignation  (or written  confirmation of
such notice) in  accordance  with the terms of this  Agreement  and (y) the date
upon which the predecessor  Servicer shall become unable to act as Servicer,  as
specified in the notice of resignation and accompanying  opinion of counsel. All
collections then being held by the predecessor Servicer prior to its removal and
any collections  received by such Servicer after removal or resignation shall be
endorsed by it to the Trustee  and  remitted  directly  and  immediately  to the
Trustee or the successor Servicer. In the event of any Servicer's resignation or
termination  hereunder,  the Trustee shall appoint a successor  Servicer and the
successor  Servicer  shall  accept its  appointment  by  execution  of a written
assumption in form acceptable to the Trustee,  the  Certificate  Insurer and the
Seller, with copies of such assumption to the Certificate  Insurer,  the Trustee
and  the  Rating  Agencies,  provided  that  as a  condition  precedent  to  the
appointment  of a successor  Servicer and the  execution of the related  written
assumption,  such successor  Servicer shall, if applicable,  also execute either
(i) a written assumption or termination of any of the Subservicing Agreements or
(ii) appropriate amendments to each of any Subservicing Agreements.

         (b) No Servicer  shall resign from the  obligations  and duties  hereby
imposed on it, except (i) upon  determination  that its duties  hereunder are no
longer permissible under applicable law or are in material conflict by reason of
applicable law with any other activities  carried on by it, the other activities
of such Servicer so causing such a conflict  being of a type and nature  carried
on by such  Servicer at the date of this  Agreement  or (ii) upon prior  written
consent of the Certificate  Insurer, the Seller and the Trustee and confirmation
from the Rating  Agencies that the Class A Certificate  ratings are not reduced.
Any such  determination  referred to in clause (i) permitting the resignation of
any  Servicer  shall be  evidenced by an Opinion of Counsel to such effect which
shall be delivered to the Trustee, the Seller and the Certificate Insurer.

                                       94
<PAGE>

         (c) No removal or resignation  of any Servicer  shall become  effective
until the Trustee or a successor  Servicer  shall have assumed  such  Servicer's
responsibilities and obligations in accordance with this Section. The removal or
resignation of one Servicer hereunder, shall have no effect on the status of any
other Servicer hereunder.

         (d) Upon removal or  resignation  of any  Servicer,  such Servicer also
shall promptly deliver or cause to be delivered to the successor Servicer or the
Trustee all the books and records (including,  without limitation,  records kept
in electronic  form) that such Servicer has maintained  for the Mortgage  Loans,
including all tax bills,  assessment notices,  insurance premium notices and all
other  documents  as  well as all  original  documents  then in such  Servicer's
possession.

         (e)  Any  collections   received  by  any  Servicer  after  removal  or
resignation thereof shall be endorsed by it to the Trustee and remitted directly
and immediately to the Trustee or the successor Servicer.

         (f) Upon removal or resignation of any Servicer,  the Trustee, with the
cooperation of the Seller and the  Certificate  Insurer,  (x) shall solicit bids
for a successor Servicer as described below and (y) pending the appointment of a
successor  Servicer as a result of soliciting such bids, shall serve as Servicer
of the Mortgage Loans serviced by such predecessor Servicer.  The Trustee shall,
if it is unable to obtain a  qualifying  bid and is prevented by law from acting
as Servicer,  (I)  appoint,  or petition a court of  competent  jurisdiction  to
appoint,  any housing and home finance  institution,  bank or mortgage servicing
institution which has been designated as an approved  seller-servicer by FNMA or
FHLMC for first and second  mortgage  loans and  having  equity of not less than
$5,000,000 (or such lower level as may be acceptable to the Certificate Insurer)
and is reasonably  acceptable  to the Seller,  the  Certificate  Insurer and the
Owners of the Class R  Certificates,  as indicated in writing  (provided that if
the Certificate  Insurer and such Owners cannot agree as to the acceptability of
such successor Servicer,  the decision of the Certificate Insurer shall control)
as the successor to such Servicer hereunder in the assumption of all or any part
of the  responsibilities,  duties or liabilities of such Servicer  hereunder and
(II) give notice thereof to the Seller, the Owners, the Certificate  Insurer and
the Rating  Agencies.  The  compensation of any successor  Servicer  (including,
without limitation,  the Trustee) so appointed shall be the amount agreed by the
related Servicer and the Seller and the Certificate  Insurer. Any reasonable out
of pocket set-up costs or expenses  incurred by the Trustee as interim successor
Servicer as specified in subclause  (y) of this Section  8.21(f) shall be at the
expense of the Trust and shall be payable pursuant to Section 7.03(c)(ii).

         (g) In the event that the  Trustee is able to solicit  bids as provided
above, the Trustee shall solicit, by public announcement,  bids from housing and
home finance institutions, banks and mortgage servicing institutions meeting the
qualifications set forth above (including the Trustee or any affiliate thereof).
Such public  announcement  shall  specify that the successor  Servicer  shall be
entitled to the  servicing  compensation  agreed upon between the  Trustee,  the
successor  Servicer and the Seller;  provided,  however,  that no such fee shall
exceed the  related  Servicing  Fee.  Within  thirty  days after any such public
announcement,   the  Trustee,  with  the  cooperation  of  the  Seller  and  the
Certificate Insurer, shall negotiate in good faith and effect the sale, transfer
and  assignment of the servicing  rights and  responsibilities  hereunder to the
qualified  party  submitting the highest  satisfactory  bid as to the price they
will pay to obtain such  servicing.  The Trustee  upon  receipt of the  purchase
price shall pay such purchase price to the Servicer being so removed  (except in
the case of  subsection  (h)  below,  in which case the  Trustee  shall pay such
purchase  price to the  Seller),  after  deducting  from any sum received by the
Trustee from the  successor to such  Servicer in respect of such sale,  transfer
and assignment all costs and expenses of any

                                       95
<PAGE>

public  announcement  and of any sale,  transfer and assignment of the servicing
rights  and   responsibilities   reasonably  incurred   hereunder.   After  such
deductions,  the  remainder  of such sum  shall be paid by the  Trustee  to such
Servicer (other than Advanta) at the time of such sale.

         (h) The  Trustee  and the  successor  Servicer  shall take such  action
consistent  with this  Agreement as shall be necessary  to  effectuate  any such
succession,  including  the  notification  to all  Mortgagors of the transfer of
servicing  if such  notification  is not done by such  predecessor  Servicer  as
required by subsection (j) below. Each predecessor  Servicer agrees to cooperate
with the Trustee and any successor Servicer in effecting the termination of such
Servicer's  servicing  responsibilities  and rights hereunder and shall promptly
provide the Trustee or such successor Servicer, as applicable, all documents and
records  reasonably  requested  by it to  enable it to  assume  such  Servicer's
functions  hereunder  and shall  promptly  also  transfer to the Trustee or such
successor  Servicer,  as applicable,  all amounts which then have been or should
have been  deposited  in the  related  Principal  and  Interest  Account by such
Servicer,  or which are thereafter  received with respect to the Mortgage Loans.
Neither  the Trustee nor any other  successor  Servicer  shall be held liable by
reason  of any  failure  to make,  or any  delay  in  making,  any  distribution
hereunder or any portion  thereof  caused by (i) the failure of the  predecessor
Servicer to deliver, or any delay in delivery,  cash, documents or records to it
or (ii)  restrictions  imposed by any regulatory  authority having  jurisdiction
over such Servicer.

         (i) The Trustee or any other  successor  Servicer,  upon  assuming  the
duties of Servicer  hereunder,  shall as soon as reasonably  practicable pay all
Compensating  Interest  and,  if  applicable,  Delinquency  Advances  which have
theretofore  not been  remitted to the extent  required by this  Agreement  with
respect to the Mortgage Loans; provided,  however, that if the Trustee is acting
as  successor  Servicer,  the  Trustee  shall  only be  required  to  make  such
Delinquency Advances if, in the Trustee's  reasonable good faith judgment,  such
Delinquency  Advances will ultimately be recoverable  from the related  Mortgage
Loans. Any Delinquency  Advances and Servicing  Advances  previously made by the
predecessor  Servicer and accrued and unpaid Servicing Fees shall be recoverable
by it and paid to it by the  successor  Servicer to the extent such  Delinquency
Advances,  Servicing  Advances  and  accrued  and  unpaid  Servicing  Fees would
otherwise  have  been   recoverable  had  the  predecessor   Servicer  not  been
terminated.

         (j) Any  Servicer  which is being  removed or is  resigning  shall give
notice to the  Mortgagors  and to the Rating  Agencies  of the  transfer  of the
servicing to the successor Servicer.

         (k) Upon appointment,  the successor Servicer shall be the successor in
all  respects  to the  predecessor  Servicer  and  shall be  subject  to all the
responsibilities,  duties and liabilities of the predecessor Servicer including,
but not limited to, the  maintenance of the hazard  insurance  policy(ies),  the
fidelity  bond and an errors and omissions  policy  pursuant to Section 8.26 and
shall be entitled to such fees as may be agreed upon between the Seller and such
successor Servicer (such amount not to exceed the Aggregate Servicing Fee Rate),
and all of the  rights  granted  to the  predecessor  Servicer  by the terms and
provisions  of this  Agreement;  provided,  that  if the  Trustee  shall  be the
successor  Servicer,  the  Trustee  shall be  entitled  to the same  fees as the
Servicer  was  entitled  to at the  time of  succession.  The  appointment  of a
successor Servicer (including the Trustee) 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) nor shall any successor  Servicer  (including the Trustee) 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 or
in any related document or agreement.

                                       96
<PAGE>

         (l)  The  Trustee  and  the  Seller  shall  each  give  notice  to  the
Certificate  Insurer,  the Rating  Agencies  and the Owners or the Seller of the
occurrence of any event specified in Section 8.20 of which a Responsible Officer
of the Trustee has actual knowledge.

         Section 8.22 Waiver of Past Events of Servicing Termination. Subject to
the rights of the Certificate  Insurer,  the Trustee,  the Owners and the Seller
pursuant to Section 8.20 to terminate all of the rights and  obligations  of any
Servicer under this Agreement, the Certificate Insurer or the Owners of at least
51% of the Percentage  Interests of the Class R Certificates with the consent of
the Certificate Insurer may, on behalf of all Owners of Certificates,  waive any
default by such Servicer in the performance of its obligations hereunder and its
consequences.  Upon any such waiver of a past default,  such default shall cease
to exist,  and any Event of Servicing  Termination  arising  therefrom  shall be
deemed to have been remedied for every purpose of this Agreement. No such waiver
shall extend to any  subsequent or other default or impair any right  consequent
thereon.

         Section 8.23 Assumption or Termination of Subservicing Agreement By the
Trustee. In connection with the assumption of the  responsibilities,  duties and
liabilities and of the authority,  power and rights of any Servicer hereunder by
the Trustee  pursuant to Section  8.21,  it is  understood  and agreed that such
Servicer's rights and obligations under any Subservicing Agreement then in force
between such Servicer and a subservicer  shall be assumed  simultaneously by the
Trustee  without  act or deed on part of the  Trustee;  provided,  however,  the
Trustee in its sole discretion may terminate any subservicer notwithstanding the
provisions of the related Subservicing Agreement.

         Each Servicer shall, upon the reasonable request of the Trustee, but at
the  expense of such  Servicer,  deliver to the  assuming  party  documents  and
records  relating to each  Subservicing  Agreement  and an accounting of amounts
collected and held by it and otherwise use its best reasonable  efforts (through
the execution of any documents or otherwise) to effect the orderly and efficient
transfer  of  the  Subservicing  Agreements  to the  assuming  party  and  shall
cooperate  with the  Trustee in any other  manner  reasonably  requested  by the
Trustee.

         Section  8.24 Powers and Duties of the Trustee as  Successor  Servicer.
Following the termination of any Servicer  hereunder and pending the appointment
of any other Person as successor  Servicer,  the Trustee is hereby  empowered to
perform the duties of such Servicer  hereunder;  it being expressly  understood,
however, by all parties hereto, and the Owners, that prior to any termination of
such Servicer pursuant to Section 8.21, such Servicer shall perform such duties.
Specifically,  and not in  limitation of the  foregoing,  the Trustee shall upon
termination or resignation of any Servicer,  and pending the  appointment of any
other Person as successor Servicer, have the power:

                  (i) to collect Mortgage payments;

                  (ii) to foreclose on Delinquent Mortgage Loans;

                  (iii)  to  enforce  due-on-sale  clauses  and  to  enter  into
         assumption  and  substitution  agreements  as permitted by Section 8.12
         hereof;

                  (iv)  to  deliver  instruments  of  satisfaction  pursuant  to
         Section 8.14 hereof;

                  (v) to enforce the Mortgage Loans; and


                                       97
<PAGE>

                  (vi) to make Servicing  Advances and Delinquency  Advances and
         to pay Compensating Interest.

         Section 8.25 Liability of the Servicers.  None of the Servicers nor any
of their directors,  officers,  employees or agents shall be under any liability
on any Certificate or otherwise to the Seller, the Trustee,  Certificate Insurer
or any Owner  for any  action  taken or for  refraining  from the  taking of any
action in good faith pursuant to this Agreement or for errors in judgment except
as required hereunder;  provided, however, that this provision shall not protect
any Servicer,  its directors,  officers,  employees or agents or any such Person
against any  liability  which would  otherwise be imposed by reason of negligent
action,  negligent  failure to act,  willful  misconduct in the  performance  of
duties or by reason of reckless  disregard of obligations and duties  hereunder.
Each of the Servicers and any  director,  officer,  employee or agent of each of
the  Servicers  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.  None of the  Servicers  shall be under any  obligation to appear in,
prosecute  or defend  any legal  action  that is not  incidental  to its  duties
hereunder  and which in its opinion may involve it in any expense or  liability;
provided,  however,  that each Servicer may in its discretion undertake any such
action that it may deem  necessary or desirable in respect of this Agreement and
the rights and duties of the parties  hereto and  interests of the Trustee,  the
Certificate Insurer and the Owners hereunder.  In such event, the legal expenses
and  costs  of such  action  and any  liability  resulting  therefrom  shall  be
expenses,  costs  and  liabilities  of the  Trust,  and such  Servicer  shall be
entitled to be reimbursed  therefor out of the  Principal and Interest  Account.
The  Servicers  and any  director,  officer,  employee  or  agent of each of the
Servicers shall be indemnified by the Trust and held harmless  against any loss,
liability  or expense  incurred in  connection  with any audit,  controversy  or
judicial  proceeding  relating to a governmental  taxing  authority or any legal
action  relating to this  Agreement  or the  Certificates,  other than any loss,
liability or expense  related to any specific  Mortgage  Loan or Mortgage  Loans
(except as any such loss,  liability or expense shall be otherwise  reimbursable
pursuant  to this  Agreement)  and any loss,  liability  or expense  incurred by
reason of negligent action,  negligent failure to act, willful misconduct in the
performance  of  duties  hereunder  or  by  reason  of  reckless   disregard  of
obligations and duties hereunder.

         Section 8.26  Inspections by Certificate  Insurer,  Trustee and Seller;
Errors and Omissions Insurance. (a) At any reasonable time and from time to time
(but  unless  there is a valid  reason to do so,  not more  than once  every six
months) upon prior written and reasonable notice, the Certificate  Insurer,  the
Trustee,  the Seller or any agents or  representatives  thereof  may inspect any
Servicer's  servicing  operations  and discuss the servicing  operations of such
Servicer with a responsible  officer  designated  by the related  Servicer.  The
reasonable  costs  and  expenses  incurred  by such  Servicer  or its  agents or
representatives in connection with any such examinations or discussions shall be
paid by such Servicer.

         (b)  Each  Servicer  shall  maintain,  at its own  expense,  a  blanket
fidelity bond and an errors and omissions  insurance policy, with broad coverage
with  responsible  companies that meet the  requirements of FNMA or FHLMC on all
officers,  employees or other persons  acting in any capacity with regard to the
Mortgage  Loan to handle  funds,  money,  documents  and papers  relating to the
Mortgage Loans it services. The fidelity bond and errors and omissions insurance
shall be in the form of Mortgage  Banker's  Blanket  bond and shall  protect and
insure such Servicer against losses,  including  forgery,  theft,  embezzlement,
fraud,  errors and omissions and negligent  acts of such persons.  Such fidelity
bond shall also protect and insure such  Servicer  against  losses in connection
with the failure to maintain any insurance  policies  required  pursuant to this
Agreement  and the release or  satisfaction  of a Mortgage  Loan without  having
obtained  payment in full of the indebtedness  secured thereby.  No provision of
this Section 8.26 requiring the fidelity bond and errors and omissions insurance
shall  diminish or relieve the Servicer from its duties and  obligations  as set
forth in this Agreement. The minimum coverage under any such

                                       98
<PAGE>

bond and insurance policy shall be at least equal to the  corresponding  amounts
required by FNMA in the FNMA  Servicing  Guide or by FHLMC in the FHLMC Sellers'
and Servicers'  Guide. Upon the written request of the Seller or the Certificate
Insurer,  a Servicer  shall  cause to be  delivered  to the Seller an  Officer's
Certificate as to the maintenance of the fidelity bond and insurance policy that
such fidelity bond and insurance policy are in full force and effect.

         Section  8.27  Merger,  Conversion,   Consolidation  or  Succession  to
Business of Servicer.  Any corporation  into which any Servicer may be merged or
converted or with which it may be  consolidated,  or corporation  resulting from
any merger,  conversion or consolidation to which such Servicer shall be a party
or any  corporation  succeeding to all or  substantially  all of the business of
such Servicer  shall be the successor of such  Servicer  hereunder,  without the
execution  or filing of any paper or any  further  act on the part of any of the
parties hereto provided that such corporation meets the qualifications set forth
in Section 8.21(f).

         Section 8.28 Notices of Material Events.  Upon any responsible  officer
of the  Servicer's  actual  knowledge  thereof,  such Servicer shall give prompt
notice to the  Certificate  Insurer,  the  Trustee,  the Seller,  and the Rating
Agencies of the occurrence of any of the following events:
                  (a) Any default or any fact or event which such officer  knows
results,  or which with notice or the passage of time, or both,  would result in
the  occurrence  of a default by such Servicer  under any Operative  Document or
would  constitute a material  breach of a  representation,  warranty or covenant
under any Operative Document;

         (b) The submission of any claim or the initiation of any legal process,
litigation or administrative or judicial  investigation against such Servicer of
which it has  knowledge,  in any  federal,  state or local  court or before  any
governmental  body or  agency  or  before  any  arbitration  board  or any  such
proceedings   threatened  by  any  governmental  agency,   which,  if  adversely
determined,  would  have a  material  adverse  effect  upon any such  Servicer's
ability to perform its obligations under any Operative Document;

         (c) The  commencement  of any  proceedings of which it has knowledge or
has received service of process by or against such Servicer under any applicable
bankruptcy, reorganization,  liquidation, insolvency or other similar law now or
hereafter  in  effect  or of any  proceeding  in which a  receiver,  liquidator,
trustee or other  similar  official  shall have been,  or may be,  appointed  or
requested for such Servicer; and

         (d) The receipt of notice from any agency or  governmental  body having
authority over the conduct of such Servicer's  business that such Servicer is to
cease and desist,  or to undertake  any practice,  program,  procedure or policy
employed by such  Servicer in the  conduct of the  business of any of them,  and
such cessation or undertaking  will materially and adversely  affect the conduct
of such  Servicer's  business  or its  ability  to perform  under the  Operative
Documents or  materially  and  adversely  affect the  financial  affairs of such
Servicer.

         Section 8.29 Monthly  Servicing Report and Servicing  Certificate.  (a)
Each  Servicer with respect to the Mortgage  Loans  serviced by it shall deliver
not later than the Reporting Date, a Monthly Servicing Report (which shall be by
tape  format  and,  with  respect to  certain  delinquency  information,  may be
delivered by hard copy), to the Trustee and, upon request, to the Seller and the
Certificate  Insurer. The Monthly Servicing Report shall state as to the related
Remittance Period or Prepayment  Period,  as applicable,  for the Mortgage Loans
serviced by such Servicer:

                                       99
<PAGE>

                  (i) (a) scheduled interest due (net of the Servicing Fee); (b)
         Compensating   Interest   paid;   (c)  scheduled   principal  due;  (d)
         Prepayments;  (e) Loan  Balance  of  Mortgage  Loans  repurchased;  (f)
         Substitution  Amounts;  and (g) Net  Liquidation  Proceeds  (related to
         principal);

                  (ii) The Servicing Fee withheld by the related Servicer;

                  (iii) The  principal  and interest  payments  remitted by such
         Servicer to its Principal and Interest Account(s);

                  (iv) The  scheduled  principal  and  interest  payments on the
         Mortgage  Loans that were not made by the related  Mortgagors as of the
         related Determination Date;

                  (v) The  number  and  aggregate  Loan  Balances  (computed  in
         accordance  with the terms of the Mortgage Loans) and the percentage of
         the total number of Mortgage  Loans and of the Loan Balance  which they
         represent of Delinquent Mortgage Loans, if any, (i) 30 days, (ii) 31 to
         60 days, (iii) 61 to 90 days and (iv) 91 days or more, respectively, as
         of the last day of the related  Remittance  Period (taking into account
         payments received on or prior to the related Determination Date);

                  (vi) The number and aggregate Loan Balances of Mortgage Loans,
         if any,  in  foreclosure  and the  number  and  Book  Value  of any REO
         Properties as of the related Determination Date;

                  (vii) The Loan Balances (immediately prior to being classified
         as Liquidated  Mortgage  Loans) of Liquidated  Mortgage Loans as of the
         related Determination Date;

                  (viii)  Liquidation   Proceeds  received  during  the  related
         Prepayment Period;

                  (ix) The amount of any  Liquidation  Expenses  being  deducted
         from  Liquidation  Proceeds or otherwise being charged to the Principal
         and Interest Account(s) with respect to such Monthly Remittance Date;

                  (x)   Liquidation   Expenses   incurred   during  the  related
         Prepayment  Period  which  are  not  being  deducted  from  Liquidation
         Proceeds or  otherwise  being  charged to the  Principal  and  Interest
         Account with respect to such Monthly Remittance Date;

                  (xi) Net Liquidation Proceeds as of the related  Determination
         Date;

                  (xii) The scheduled principal balance of each Mortgage Loan as
         of the first day of the related  Remittance Period and the date through
         which interest has been paid as of the related Determination Date;

                  (xiii)  The  number  and  aggregate  Loan  Balances  and  Loan
         Purchase  Prices of Mortgage  Loans  required to be repurchased by each
         Originator as of the related Subsequent Cut-Off Date;

                  (xiv) The  amount  of any  Delinquency  Advances  made by such
         Servicer  during the  related  Remittance  Period and any  unreimbursed
         Delinquency Advances as of such Monthly Remittance Date;

                                       100
<PAGE>
                  (xv) The weighted average Coupon Rates of the Mortgage Loans;

                  (xvi) Any additional  information  reasonably requested by the
         Trustee or the Certificate Insurer;

                  (xvii) The number and  aggregate  Loan  Balances  of  Mortgage
         Loans,  if any,  currently in bankruptcy  proceedings as of the related
         Determination Date and any Preference Amounts to the extent the related
         Servicer has knowledge;

                  (xviii) The amount of unreimbursed Servicing Advances; and

                  (xix) The  amount of  Compensating  Interest  paid  during the
         month by such  Servicer  and the  unreimbursed  amount of  Compensating
         Interest paid by such Servicer.

In addition to the reports and certificates described in this Section 8.29 to be
provided by such  Servicer,  information  as the Trustee and such  Servicer  may
agree upon shall be provided by such Servicer to the Trustee or such other party
as may be requested by the Trustee by electronic transmission or hard copy.

         (b) The Trustee shall, no later than the related Payment Date,  provide
to the Certificate Insurer, the Underwriters,  the Depositor, the Seller and the
Rating  Agencies a written report setting forth the  information  required under
Section  7.09(b)  hereof,  based solely on information  contained in the Monthly
Servicing Certificate.

         (c) Each Servicer with respect to the Mortgage Loans in Group II agrees
that, in addition to the reports and  certificates  described in Section 8.29(a)
hereof,  it shall upon the  reasonable  request of the Seller,  prepare  reports
detailing the Mortgage Loans serviced by it by index and in the aggregate.

         (d) The Depositor shall deliver or cause to be delivered to the Trustee
on the Startup Day in hard copy and on electronic  tape in a form  acceptable to
the Trustee (the "Tape")  detailing the information  required to be set forth on
the Schedules of Mortgage Loans as of the close of business on the Cut-Off Date.

         (e) Within two  Business  Days of receipt  thereof,  the Trustee  shall
review the Monthly Servicing Reports against the information,  as updated by the
Trustee on the basis of the current and all previous Monthly  Servicing  Reports
received by the Trustee.  Within one Business Day following a  determination  by
the Trustee that  inconsistencies  between the Monthly Servicing Report and such
information are not reconcilable, the Trustee shall notify the related Servicer,
the Seller and the Certificate Insurer of any such material  inconsistencies and
related Servicer shall rectify them.

         Section 8.30  Indemnification by the Servicer.  Each Servicer agrees to
indemnify  and hold the  Certificate  Insurer,  the Trustee,  the Seller and the
Depositor  harmless  against  any  and all  claims,  losses,  penalties,  fines,
forfeitures,  legal fees and related costs, judgments, and any other costs, fees
and expenses that the Seller,  the  Depositor,  the Trustee and the  Certificate
Insurer may sustain in any way caused by or arising out of the negligent failure
of such  Servicer,  or  Subservicer  appointed  by it, to perform its duties and
service the Mortgage  Loans in compliance  with the terms of this  Agreement and
which, in the case of the Certificate  Insurer,  the Seller,  the Trustee or the
Depositor,  materially  and adversely  affects such party.  Each Servicer  shall
immediately  notify the  Trustee,  the  Certificate  Insurer,  the  Seller,  the
Depositor  and the  Rating  Agencies  if a claim is made by a third  party  with
respect to this  Agreement,  and the  relevant  Servicer  may  assume  (with the
consent of the  Trustee)  the defense of any such claim and pay all  expenses in
connection therewith, including reasonable counsel fees, and promptly

                                       101
<PAGE>

pay,  discharge and satisfy any judgment or decree which may be entered  against
the Seller, the Trustee,  the Depositor and the Certificate Insurer. The Trustee
may, if necessary,  reimburse such Servicer from amounts otherwise distributable
on the Class B-10  Certificates  for all amounts  advanced by it pursuant to the
preceding sentence except when the claim relates directly to the failure of such
Servicer to service and  administer  the Mortgage  Loans in compliance  with the
terms of this Agreement.

         Section 8.31 Reserved.

         Section  8.32  Servicing  Standard.  Each  Servicer  shall  perform its
servicing  functions with respect to the Mortgage Loans in the best interests of
and for the  benefit of the Owners and the  Certificate  Insurer  subject to the
terms hereof.

         Section 8.33 No  Solicitation.  Each  Servicer  agrees that it will not
take any  action or permit or cause any  action to be taken by any of its agents
and  Affiliates,  or by any  independent  contractors  or  independent  mortgage
brokerage  companies on such Servicer's  behalf, to personally,  by telephone or
mail,  solicit the borrower or Mortgagor under any Mortgage Loan for any purpose
whatsoever,   including  to  refinance  a  Mortgage  Loan.  Notwithstanding  the
foregoing,  it is understood and agreed that promotions undertaken by a Servicer
or any  Affiliate  thereof  which are  directed to the general  public at large,
including,  without  limitation,  mass mailing  based on  commercially  acquired
mailing  lists,  newspaper,   radio  and  television  advertisements  shall  not
constitute solicitation under this paragraph,  nor is a Servicer prohibited from
responding to unsolicited  requests or inquiries made by a Mortgagor or an agent
of a Mortgager;  provided  further,  that the Servicer may solicit any Mortgagor
(i) for whom the Servicer has  received a request for  verification  of mortgage
from an originator of mortgage loan products  similar to the Mortgage Loans that
indicates that such Mortgagor  intends to refinance his or her Mortgage Loan and
(ii)  otherwise  in  accordance  with the  Seller's  policy,  if such  policy is
delivered to the related  Servicer in writing.  It is understood and agreed that
all rights and benefits  relating to the  solicitation of any Mortgagors and the
attendant  rights,  title and interest in and to the list of Mortgagors and data
relating to their Mortgages shall be retained by Seller.

                               END OF ARTICLE VIII

                                       102
<PAGE>

                                   ARTICLE IX

                              TERMINATION OF TRUST

         Section 9.01 Termination of Trust.

         The  Trust  created  hereunder  and  all  obligations  created  by this
Agreement  will  terminate  upon the  payment to the Owners of all  Certificates
(including the Certificate Insurer,  pursuant to its subrogation  rights),  from
amounts other than those available under the Certificate  Insurance Policies, of
all amounts held by the Trustee and required to be paid to such Owners  pursuant
to this  Agreement  upon the  later to occur of (a) the final  payment  or other
liquidation (or any advance made with respect thereto) of the last Mortgage Loan
in the Trust Estate,  (b) the disposition of all property acquired in respect of
any  Mortgage  Loan  remaining  in the Trust  Estate  and (c) at any time when a
Qualified  Liquidation  of both Mortgage Loan Groups  included  within the REMIC
Estate is effected as described below. To effect a termination of this Agreement
pursuant to clause (c) above,  the Owners of all  Certificates  then Outstanding
shall (i) unanimously  direct the Trustee on behalf of the REMIC Estate to adopt
a plan  of  complete  liquidation  for  each of the  Mortgage  Loan  Groups,  as
contemplated  by Section  860F(a)(4) of the Code and (ii) provide to the Trustee
and the Certificate  Insurer an opinion of counsel experienced in federal income
tax matters acceptable to the Certificate  Insurer and the Trustee to the effect
that each such liquidation constitutes a Qualified Liquidation,  and the Trustee
either  shall  sell the  Mortgage  Loans  and  distribute  the  proceeds  of the
liquidation of the Trust Estate,  or shall  distribute  equitably in kind all of
the assets of the Trust Estate to the remaining Owners of the Certificates  each
in accordance  with such plan, so that the  liquidation or  distribution  of the
Trust  Estate,  the  distribution  of any  proceeds of the  liquidation  and the
termination  of this  Agreement  occur no later  than the  close of the 90th day
after  the date of  adoption  of the plan of  liquidation  and such  liquidation
qualifies  as a  Qualified  Liquidation.  In no event,  however,  will the Trust
created by this  Agreement  continue  beyond the  expiration of twenty-one  (21)
years  from the  death of the last  survivor  of the  descendants  of  Joseph P.
Kennedy, the late Ambassador of the United States to the Court of Saint James's,
living on the date hereof.  The Trustee shall give written notice of termination
of the  Agreement  to each Owner and the  Certificate  Insurer in the manner set
forth in Section 11.05.

         Section 9.02 Termination Upon Option of Owners of Class R Certificates;
                      Servicer Termination.

         (a) On any Monthly  Remittance Date on or after the Clean-Up Call Date,
the Owners of a majority of the Percentage Interests  represented by the Class R
Certificates  then  outstanding  may  determine  to  purchase  and may cause the
purchase from the Trust of all (but not fewer than all)  Mortgage  Loans and all
property  theretofore  acquired in respect of any Mortgage Loan by  foreclosure,
deed in lieu of foreclosure, or otherwise then remaining in the Trust Estate (i)
on terms  agreed  upon  between the  Certificate  Insurer and such Owners of the
Class R  Certificates,  or (ii) in the absence of such an agreement,  at a price
equal to 100% of the  aggregate  Loan  Balances  of the related  Mortgage  Loans
(including  any REO Property) as of the day of purchase  minus amounts  remitted
from the Principal and Interest Account to the Certificate Account  representing
collections  of principal on the  Mortgage  Loans during the current  Remittance
Period,  plus one  month's  interest on such  amount  computed  at the  Adjusted
Pass-Through  Rate, plus in all cases all accrued and unpaid Servicing Fees plus
any unpaid  Reimbursement  Amounts plus the aggregate amount of any unreimbursed
Delinquency  Advances and Servicing Advances and Delinquency  Advances which the
Servicers  have  theretofore  failed to remit;  but in any event  such  purchase
amount  shall be  sufficient  to retire  the Class A  Certificates  in full.  In
connection with such purchase,  the related  Servicer shall remit to the Trustee
all amounts then on deposit

                                       103
<PAGE>

in the Principal and Interest  Account for deposit to the  Certificate  Account,
which  deposit  shall be  deemed to have  occurred  immediately  preceding  such
purchase.

         (b) On any Monthly  Remittance  Date on or after the Servicer  Clean-Up
Call Date, the Servicers  simultaneously may determine to purchase and may cause
the  purchase  from the Trust of all (but not fewer  than  all)  Mortgage  Loans
serviced  by the  related  Servicer  and all  property  theretofore  acquired in
respect of any Mortgage Loan by  foreclosure,  deed in lieu of  foreclosure,  or
otherwise  then  remaining  in the Trust Estate (i) on terms agreed upon between
the Certificate Insurer, the Servicers and the Owner of the Class R Certificate,
or (ii) in the  absence of such an  agreement,  at a price  equal to 100% of the
aggregate  Loan  Balances  of the  related  Mortgage  Loans  (including  any REO
Property) as of the day of purchase  minus  amounts  remitted from the Principal
and Interest  Account to the  Certificate  Account  representing  collections of
principal on the Mortgage Loans during the current Remittance  Period,  plus one
month's interest on such amount computed at the Adjusted Pass-Through Rate, plus
in all cases all accrued and unpaid  Servicing Fees plus the aggregate amount of
any  unreimbursed  Delinquency  Advances and Servicing  Advances and Delinquency
Advances which the Servicer have theretofore failed to remit. In connection with
such purchase,  the related Servicer shall remit to the Trustee all amounts then
on deposit in the Principal and Interest  Account for deposit to the Certificate
Account,  which deposit shall be deemed to have occurred  immediately  preceding
such purchase.

         If on any such  Monthly  Remittance  Date a Servicer  does not elect to
purchase  the  Mortgage  Loans  it is  servicing  and one or  more of the  other
Servicers have so elected,  the Servicer(s) having so elected may give the other
Servicer(s)  notice (not less than ten days prior to the next succeeding Monthly
Remittance  Date)  that  the  electing   Servicer(s)  will  purchase  the  other
Servicers' Mortgage Loans on such Monthly Remittance Date at the price set forth
in the preceding paragraph.  If such other Servicer does not agree in writing to
purchase the Mortgage  Loans it is  servicing  prior to the fifth day  preceding
such Monthly Remittance Date, the electing Servicer(s) may purchase all Mortgage
Loans on such Monthly Remittance Date.

         If on any such Monthly  Remittance  Date,  none of the Servicers  shall
have  elected  to  purchase  all  or its  portion  of the  Mortgage  Loans,  the
Certificate  Insurer may give the Servicers notice (not less than ten days prior
to the next succeeding  Monthly  Remittance  Date) that the Certificate  Insurer
will purchase all of the Mortgage Loans on such Monthly  Remittance  Date at the
price  set  forth  in the  second  preceding  paragraph.  If one or  more of the
Servicers do not agree in writing to purchase all of the Mortgage Loans prior to
the fifth day preceding such Monthly  Remittance  Date, the Certificate  Insurer
may purchase all of the Mortgage Loans on such Monthly Remittance Date.

         If the  electing  Servicer(s)  does not  elect to  purchase  all of the
Mortgage  Loans  and the  Certificate  Insurer  does not elect to  purchase  the
remaining Mortgage Loans, no Mortgage Loans may be purchased.

         (c) In connection  with any such  purchase,  such Owners of the Class R
Certificates or Servicers,  as applicable,  shall unanimously direct the Trustee
to adopt and the Trustee shall adopt, as to the REMIC Estate, a plan of complete
liquidation  for all of the  Mortgage  Loan  Groups as  contemplated  by Section
860F(a)(4)  of the Code and shall  provide to the  Trustee  and the  Certificate
Insurer  an  Opinion  of Counsel  experienced  in  federal  income  tax  matters
acceptable  to the  Certificate  Insurer and the Trustee to the effect that such
purchase  and  liquidation  constitutes,  as to the REMIC  Estate,  a  Qualified
Liquidation.  In  addition,  such  Owners  of the Class R  Certificates  or such
Servicer shall provide to the

                                       104
<PAGE>

Trustee  and the  Certificate  Insurer an Opinion of Counsel  acceptable  to the
Trustee  and the  Certificate  Insurer  to the  effect  that such  purchase  and
liquidation  does not  constitute  a preference  payment  pursuant to the United
States Bankruptcy Code.

         (d) Promptly following any purchase described in this Section 9.02, the
Trustee  will  release  the Files to the Owners of the Class R  Certificates  or
otherwise  upon  their  order or to the  related  Servicer,  if  applicable,  in
accordance  with Section 8.14 hereof.  Upon such  release,  the servicing of the
Mortgage Loans shall remain with the related Servicer,  subject to the servicing
provisions provided for herein.

         Section 9.03 Termination Upon Loss of REMIC Status.

         (a) Following a final  determination by the Internal Revenue Service or
by a court of  competent  jurisdiction,  in either  case from which no appeal is
taken  within the  permitted  time for such  appeal,  or if any appeal is taken,
following a final  determination of such appeal from which no further appeal can
be  taken,  to the  effect  that the  REMIC  Estate  does not and will no longer
qualify  as  a  REMIC   pursuant  to  Section  860D  of  the  Code  (the  "Final
Determination"),  at any time on or after  the date  which is 30  calendar  days
following such Final  Determination (i) the Certificate Insurer or the Owners of
a majority in Percentage Interests  represented by the Class A Certificates then
Outstanding  with the consent of the Certificate  Insurer may direct the Trustee
on behalf of the Trust to adopt a plan of complete liquidation,  as contemplated
by Section  860F(a)(4) of the Code and (ii) the  Certificate  Insurer may notify
the Trustee of the  Certificate  Insurer's  determination  to purchase  from the
Trust all (but not fewer than all) Mortgage  Loans and all property  theretofore
acquired by foreclosure, deed in lieu of foreclosure, or otherwise in respect of
any Mortgage Loan then remaining in the Trust Estate at a price equal to the sum
of (x) the greater of (i) 100% of the  aggregate  Loan  Balances of the Mortgage
Loans as of the day of purchase  minus  amounts  remitted from the Principal and
Interest  Account  representing  collections  of principal on the Mortgage Loans
during the current  Remittance  Period,  and (ii) the fair market  value of such
Mortgage Loans (disregarding accrued interest), (y) one month's interest on such
amount computed at the Adjusted  Pass-Through  Rate and (z) the aggregate amount
of  any  unreimbursed  Delinquency  Advances  and  Servicing  Advances  and  any
Delinquency Advances which the related Servicer has theretofore failed to remit.

          Upon  receipt of such  direction  from the  Certificate  Insurer,  the
Trustee shall notify the Servicers and the Owners of the Class R Certificates of
such election to liquidate or such determination to purchase, as the case may be
(the "Termination  Notice"). The Owners of a majority of the Percentage Interest
of the Class R Certificates  then  Outstanding may, within 60 days from the date
of receipt of the Termination  Notice (the "Purchase Option  Period"),  at their
option,  purchase from the Trust all (but not fewer than all) Mortgage Loans and
all property theretofore  acquired by foreclosure,  deed in lieu of foreclosure,
or otherwise in respect of any Mortgage Loan then  remaining in the Trust Estate
at a purchase  price equal to the aggregate  Loan Balances of all Mortgage Loans
as of the date of such purchase, plus (a) one month's interest on such amount at
the Adjusted  Pass-Through  Rate, (b) the aggregate  amount of any  unreimbursed
Delinquency  Advances,  Servicing  Advances and unpaid  Servicing  Fees, (c) any
Delinquency  Advances which the related Servicer has theretofore failed to remit
and (d) any  outstanding  Reimbursement  Amount.  If, during the Purchase Option
Period,  the Owners of the Class R  Certificates  have not  exercised the option
described in the immediately  preceding  paragraph,  then upon the expiration of
the Purchase Option Period (i) in the event that the Certificate  Insurer or the
Owners of the Class A Certificates  with the consent of the Certificate  Insurer
have given the Trustee the  direction  described  in clause  (a)(i)  above,  the
Trustee   shall  sell  the  Mortgage   Loans  and  reimburse  the  Servicer  for
unreimbursed  Delinquency  Advances,  Servicing  Advances and Servicing Fees and
distribute the remaining  proceeds of the liquidation of the Trust Estate,  each
in accordance with the plan of complete liquidation,

                                       105
<PAGE>

such that, if so directed, the liquidation of the Trust Estate, the distribution
of the proceeds of the  liquidation  and the termination of this Agreement occur
no later than the close of the 60th day,  or such  later day as the  Certificate
Insurer  or the  Owners  of the Class A  Certificates  with the  consent  of the
Certificate  Insurer shall permit or direct in writing,  after the expiration of
the Purchase  Option Period and (ii) in the event that the  Certificate  Insurer
has given the  Trustee  notice of the  Certificate  Insurer's  determination  to
purchase the Trust Estate described in clause (a)(ii)  preceding the Certificate
Insurer  shall,  within 60 days,  purchase all (but not fewer than all) Mortgage
Loans and all  property  theretofore  acquired by  foreclosure,  deed in lieu of
foreclosure  or otherwise in respect of any Mortgage Loan then  remaining in the
Trust Estate. In connection with such purchase,  the Servicer shall remit to the
Trustee all amounts then on deposit in the  Principal  and Interest  Account for
deposit  to the  Certificate  Account,  which  deposit  shall be  deemed to have
occurred immediately preceding such purchase.

         (b)  Following a Final  Determination,  the Owners of a majority of the
Percentage  Interest of the Class R Certificates  then Outstanding may, at their
option and upon  delivery  to the  Certificate  Insurer of an Opinion of Counsel
experienced in federal income tax matters acceptable to the Certificate  Insurer
selected  by the  Owners  of the Class R  Certificates  which  opinion  shall be
reasonably  satisfactory in form and substance to the Certificate Insurer to the
effect that the effect of the Final  Determination is to increase  substantially
the  probability  that the gross  income of the Trust will be subject to federal
taxation,  purchase from the Trust all (but not fewer than all)  Mortgage  Loans
and  all  property  theretofore  acquired  by  foreclosure,   deed  in  lieu  of
foreclosure,  or otherwise in respect of any Mortgage Loan then remaining in the
Trust Estate at a purchase  price equal to the  aggregate  Loan  Balances of all
Mortgage Loans as of the date of such purchase, plus (a) one month's interest on
such amount  computed at the Adjusted  Pass-  Through  Rate,  (b) the  aggregate
amount of unreimbursed  Delinquency  Advances,  Servicing Advances and Servicing
Fees,  (c) the  interest  portion of any  Delinquency  Advances  which a related
Servicer has theretofore  failed to remit and (d) any outstanding  Reimbursement
Amount.  In connection with such purchase,  the related  Servicer shall remit to
the Trustee all amounts then on deposit in the  Principal  and Interest  Account
for deposit to the  Certificate  Account,  which deposit shall be deemed to have
occurred  immediately  preceding such purchase.  The foregoing  opinion shall be
deemed  satisfactory  unless  the  Certificate  Insurer  gives  the  Owners of a
majority of the Percentage Interest of the Class R Certificates notice that such
opinion is not satisfactory within thirty days after receipt of such opinion. In
connection with any such purchase, such Owners shall direct the Trustee to adopt
a plan of complete liquidation as contemplated by Section 860F(a)(4) of the Code
and shall  provide to the Trustee an Opinion of Counsel  experienced  in federal
income tax  matters to the effect  that such  purchase  constitutes  a Qualified
Liquidation.

         Section 9.04      Disposition of Proceeds.

         The Trustee shall,  upon receipt  thereof,  deposit the proceeds of any
liquidation of the Trust Estate  pursuant to this Article IX to the  Certificate
Account for application as provided in Section 7.03 hereof;  provided,  however,
that any amounts  representing  unrecovered  Delinquency  Advances and Servicing
Advances  which a Servicer  determined  to be  nonrecoverable  and  unreimbursed
Delinquency  Advances and  Servicing  Advances and  Servicing  Fees  theretofore
funded by a Servicer from the  Servicer's own funds shall be paid by the Trustee
to the Servicer from the proceeds of the Trust Estate.

                                END OF ARTICLE IX

                                       106
<PAGE>
                                    ARTICLE X

                                   THE TRUSTEE

         Section 10.01 Certain Duties and Responsibilities.
                       ------------------------------------
         (a) The Trustee (i) (A) undertakes to perform such duties and only such
duties as are specifically set forth in this Agreement, and no implied covenants
or  obligations  shall be read into this  Agreement  against the Trustee and (B)
shall serve as the Trustee at all times  under this  Agreement,  and (ii) in the
absence of bad faith on its part, may conclusively  rely, as to the truth of the
statements  and  the  correctness  of  the  opinions  expressed  therein,   upon
certificates   or  opinions   furnished   pursuant  to  and  conforming  to  the
requirements  of this  Agreement;  but in the case of any such  certificates  or
opinions which by any provision hereof are specifically required to be furnished
to the Trustee,  shall be under a duty to examine the same to determine  whether
or not they conform to the requirements of this Agreement.

         (b)  Notwithstanding  the appointment of the Servicers  hereunder,  the
Trustee is hereby  empowered  to perform  the duties of the  Servicers  it being
expressly  understood,  however, that the foregoing describes a power and not an
obligation of the Trustee,  and that all parties hereto agree that, prior to any
termination of the Servicers, the Servicers and, thereafter,  the Trustee or any
other  successor  servicer shall perform such duties.  Specifically,  and not in
limitation of the foregoing,  the Trustee shall upon  termination or resignation
of the Servicers,  and pending the  appointment of any other Person as successor
Servicer have the power and duty during its performance as successor Servicer:

          (i)      to collect Mortgagor payments;

         (ii)      to foreclose on defaulted Mortgage Loans;

        (iii)      to enforce  due-on-sale  clauses and to enter into assumption
                   and  substitution  agreements  as  permitted  by Section 8.12
                   hereof;

         (iv)      to deliver  instruments of  satisfaction  pursuant to Section
                   8.14;

          (v)      to enforce the Mortgage Loans; and

         (vi)      to make  Delinquency  Advances and Servicing  Advances and to
                   pay Compensating Interest.

       (c) No  provision  of this  Agreement  shall be  construed to relieve the
Trustee from liability for its own negligent  action,  its own negligent failure
to act or its own willful misconduct, except that:

          (i)      this subsection shall not be construed to limit the effect of
                   subsection (a) of this Section;

         (ii)      the Trustee shall not be  personally  liable for any error of
                   judgment made in good faith by an Authorized Officer,  unless
                   it  shall  be  proved  that  the  Trustee  was  negligent  in
                   ascertaining the pertinent facts; and

        (iii)      the Trustee  shall not be liable  with  respect to any action
                   taken  or  omitted  to  be  taken  by  it in  good  faith  in
                   accordance with the direction of the  Certificate  Insurer or
                   of the Owners of a majority  in  Percentage  Interest  of the
                   Certificates of the affected Class or



                                       107

<PAGE>



                   Classes  and the  Certificate  Insurer  relating to the time,
                   method and place of conducting  any proceeding for any remedy
                   available to the Trustee,  or  exercising  any trust or power
                   conferred upon the Trustee,  under this Agreement relating to
                   such Certificates.

         (d) Whether or not therein  expressly so provided,  every  provision of
this  Agreement  relating  to the  conduct  or  affecting  the  liability  of or
affording  protection to the Trustee shall be subject to the  provisions of this
Section.

         (e) No provision of this Agreement  shall require the Trustee to expend
or risk  its own  funds  or  otherwise  incur  any  financial  liability  in the
performance  of any of its duties  hereunder,  or in the  exercise of any of its
rights or  powers,  if it shall  have  reasonable  grounds  for  believing  that
repayment of such funds or adequate  indemnity against such risk or liability is
not reasonably assured to it. None of the provisions contained in this Agreement
shall in any event  require the Trustee to perform,  or be  responsible  for the
manner of performance  of, any of the  obligations  of the Servicers  under this
Agreement,  except  during  such  time,  if any,  as the  Trustee  shall  be the
successor to, and be vested with the rights,  duties,  powers and privileges of,
the Servicers in accordance with the terms of this Agreement.

         (f) The permissive  right of the Trustee to take actions  enumerated in
this  Agreement  shall not be construed  as a duty and the Trustee  shall not be
answerable for other than its own negligence or willful misconduct.

         (g) The Trustee  shall be under no obligation to institute any suit, or
to take any remedial  proceeding  under this Agreement,  or to take any steps in
the execution of the trusts hereby  created or in the  enforcement of any rights
and powers hereunder until it shall be indemnified to its  satisfaction  against
any and all costs and  expenses,  outlays and counsel fees and other  reasonable
disbursements  and against all liability,  except liability which is adjudicated
to have resulted from its negligence or willful  misconduct,  in connection with
any action so taken.

         (h) Neither the Servicers,  the Seller nor the Trustee  knowingly shall
take any action that would cause the Class A Certificates  to fail to qualify as
"mortgage related  securities" within the meaning of the Securities Exchange Act
of 1934, as amended.

         Section 10.02     Removal of Trustee for Cause.
                           ----------------------------
         (a) The Trustee may be removed  pursuant to  paragraph  (b) hereof upon
the  occurrence  of any of the  following  events  (whatever the reason for such
event and  whether  it shall be  voluntary  or  involuntary  or be  effected  by
operation  of law or pursuant to any  judgment,  decree or order of any court or
any order, rule or regulation of any administrative or governmental body):

                   (1) the  Trustee  shall  fail  to  distribute  to the  Owners
         entitled hereto on any Payment Date amounts  available for distribution
         in accordance with the terms hereof (provided,  however,  that any such
         failure which is due to circumstances beyond the control of the Trustee
         shall not be a cause for removal hereunder); or

                   (2) the Trustee shall fail in the  performance of, or breach,
         any covenant or agreement of the Trustee in this  Agreement,  or if any
         representation  or warranty of the Trustee made in this Agreement or in
         any  certificate  or other  writing  delivered  pursuant  hereto  or in
         connection herewith shall prove to be incorrect in any material respect
         as of the time when the same shall



                                       108

<PAGE>



         have been made,  and such  failure or breach  shall  continue or not be
         cured for a period of 30 days after  there  shall have been  given,  by
         registered  or  certified  mail,  to the  Trustee  by the  Seller,  the
         Certificate  Insurer, or by the Owners of at least 25% of the aggregate
         Percentage  Interests  in the Trust Estate  represented  by the Class A
         Certificates or Reimbursement Amount then Outstanding, or, if there are
         no Class A Certificates or Reimbursement  Amount then  Outstanding,  by
         such Percentage  Interests  represented by the Class R Certificates,  a
         written notice specifying such failure or breach and requiring it to be
         remedied; or

                   (3) a decree  or order of a court or  agency  or  supervisory
         authority  having  jurisdiction for the appointment of a conservator or
         receiver  or  liquidator  in  any  insolvency,  readjustment  of  debt,
         marshalling of assets and  liabilities or similar  proceedings,  or for
         the winding-up or  liquidation of its affairs,  shall have been entered
         against the  Trustee,  and such decree or order shall have  remained in
         force undischarged or unstayed for a period of 60 days; or

                   (4) a conservator  or receiver or liquidator or  sequestrator
         or  custodian  of the  property  of the  Trustee  is  appointed  in any
         insolvency, readjustment of debt, marshalling of assets and liabilities
         or similar proceedings of or relating to the Trustee or relating to all
         or substantially all of its property;

                   (5) the Trustee shall become insolvent (however insolvency is
         evidenced),  generally  fail to pay its debts as they come due, file or
         consent to the filing of a petition to take advantage of any applicable
         insolvency  or  reorganization  statute,  make  an  assignment  for the
         benefit  of  its  creditors,   voluntarily   suspend   payment  of  its
         obligations,  or take  corporate  action for the  purpose of any of the
         foregoing; or

                   (6)  the   Trustee   shall  fail  to  meet  the   eligibility
         requirements set forth in Section 10.08 herein.

         The  Depositor  shall give to the  Certificate  Insurer  and the Rating
Agencies  notice of the  occurrence  of any such event of which the Depositor is
aware.

         (b) If any event  described in Paragraph (a) occurs and is  continuing,
then and in every such case (i) the  Certificate  Insurer or (ii) with the prior
written  consent (which shall not be  unreasonably  withheld) of the Certificate
Insurer,  the Depositor and the Owners of a majority of the Percentage Interests
represented by the Class A Certificates or Reimbursement  Amount or if there are
no  Class A  Certificates  or  Reimbursement  Amount  then  Outstanding  by such
majority of the Percentage  Interests  represented by the Class R  Certificates,
may,  whether or not the Trustee resigns  pursuant to Section  10.09(b)  hereof,
immediately,  concurrently with the giving of notice to the Trustee, and without
delaying the 30 days required for notice  therein,  appoint a successor  Trustee
pursuant to the terms of Section 10.09 hereof.

         (c) The  Servicers  shall not be liable for any costs  relating  to the
removal of the Trustee or the appointment of a new Trustee.

         Section 10.03     Certain Rights of the Trustee.
                           -----------------------------
         Except as otherwise provided in Section 10.01 hereof:




                                       109

<PAGE>



         (a) the Trustee may rely and shall be protected in acting or refraining
from acting upon any resolution,  certificate,  statement,  instrument, opinion,
report, notice, request, direction, consent, order, bond, note or other paper or
document  believed by it to be genuine and to have been signed or  presented  by
the proper party or parties;

         (b)  any  request  or  direction  of the  Depositor,  the  Seller,  the
Certificate  Insurer,  the Servicers or the Owners of any Class of  Certificates
mentioned herein shall, at the request of the Trustee, be in writing;

         (c) whenever in the  administration of this Agreement the Trustee shall
deem it  desirable  that a matter  be  proved or  established  prior to  taking,
suffering or omitting to take any action  hereunder,  the Trustee  (unless other
evidence be herein specifically  prescribed) may, in the absence of bad faith on
its part, request and rely upon an Officer's Certificate;

         (d) the Trustee may consult  with  counsel,  and the written  advice of
such counsel  (selected in good faith by the Trustee) shall be full and complete
authorization and protection in respect of any action taken, suffered or omitted
by it hereunder in good faith and in reasonable reliance thereon;

         (e) the Trustee  shall be under no  obligation  to exercise  any of the
rights or powers  vested in it by this  Agreement at the request or direction of
any of the Owners  pursuant to this  Agreement,  unless  such Owners  shall have
offered to the  Trustee  reasonable  security  or  indemnity  against the costs,
expenses and  liabilities  which might be incurred by it in compliance with such
request or direction;

         (f) the Trustee shall not be bound to make any  investigation  into the
facts or matters stated in any resolution,  certificate,  statement, instrument,
opinion, report, notice, request, direction, consent, order, bond, note or other
paper or  document,  but the  Trustee in its  discretion  may make such  further
inquiry or investigation into such facts or matters as it may see fit;

         (g) the Trustee may  execute any of the trusts or powers  hereunder  or
perform any duties hereunder either directly or by or through agents,  attorneys
or custodian;

         (h) the Trustee shall not be liable for any action it takes or omits to
take  in good  faith  which  it  reasonably  believes  to be  authorized  by the
Authorized  Officer  of any  Person or within  its  rights or powers  under this
Agreement other than as to validity and sufficiency of its authentication of the
Certificates;

         (i)  the  right  of  the  Trustee  to  perform  any  discretionary  act
enumerated in this  Agreement  shall not be construed as a duty, and the Trustee
shall not be answerable for other than its  negligence or willful  misconduct in
the performance of such act;

         (j) pursuant to the terms of this Agreement,  each Servicer is required
to furnish to the Trustee from time to time certain information and make various
calculations which are relevant to the performance of the Trustee's duties under
the  Agreement.  The Trustee shall be entitled to rely in good faith on any such
information and  calculations in the  performance of its duties  hereunder,  (i)
unless and until an Authorized  Officer of the Trustee has actual knowledge,  or
is advised  by any Owner of a  Certificate  (either  in  writing or orally  with
prompt   written  or  telecopies   confirmation),   that  such   information  or
calculations  is or are  incorrect,  or (ii) unless there is a manifest error in
any such information; and




                                       110

<PAGE>



         (k) the  Trustee  shall not be  required  to give any bond or surety in
respect  of the  execution  of the Trust  Estate  created  hereby or the  powers
granted hereunder.

         Section 10.04 Not Responsible for Recitals or Issuance of Certificates.
                       --------------------------------------------------------
         The  recitals  and   representations   contained   herein  and  in  the
Certificates,  except any such  recitals  and  representations  relating  to the
Trustee,  shall be taken as the  statements  of the  Depositor  and the  Trustee
assumes  no  responsibility  for  their   correctness.   The  Trustee  makes  no
representation  as to the  validity or  sufficiency  of this  Agreement,  of the
Certificates,  or any Mortgage Loan or document related thereto other than as to
validity and sufficiency of its authentication of the Certificates.  The Trustee
shall not be  accountable  for the use or application by the Depositor of any of
the  Certificates  or of the  proceeds of such  Certificates,  or for the use or
application  of any funds paid to the  Depositor,  the Seller or the Servicer in
respect of the Mortgage  Loans or deposited into or withdrawn from the Principal
and Interest  Account or the Certificate  Account by the Depositor,  the related
Servicer  or the  Seller,  and  shall  have no  responsibility  for  filing  any
financing  or  continuation  statement  in any  public  office  at any  time  or
otherwise to perfect or maintain the perfection of any security interest or lien
or to prepare or file any tax returns  (except as provided in Section  11.16) or
Securities  and  Exchange  Commission  filings  for the Trust or to record  this
Agreement. The Trustee shall not be required to take notice or be deemed to have
notice or knowledge of any default  unless an Authorized  Officer of the Trustee
shall have received  written notice thereof or an Authorized  Officer has actual
knowledge  thereof.  In the absence of receipt of such  notice,  the Trustee may
conclusively assume that no default has occurred.

         Section 10.05     May Hold Certificates.
                           ---------------------
         The  Trustee,  any Paying  Agent,  Registrar  or any other agent of the
Trust, in its individual or any other  capacity,  may become an Owner or pledgee
of  Certificates  and may otherwise  deal with the Trust with the same rights it
would have if it were not  Trustee,  any Paying  Agent,  Registrar or such other
agent.

         Section 10.06     Money Held in Trust.
                           -------------------
         Money held by the  Trustee in trust  hereunder  need not be  segregated
from other trust funds except to the extent  required herein or required by law.
The Trustee shall be under no liability for interest on any money received by it
hereunder except as otherwise agreed with the Seller and except to the extent of
income or other gain on  investments  which are deposits in or  certificates  of
deposit of the Trustee in its commercial capacity.

         Section 10.07     Compensation and Reimbursement; No Lien for Fees.
                           ------------------------------------------------
         The Trustee shall receive  compensation for fees and  reimbursement for
expenses pursuant to Section 2.05, Section  7.03(c)(ii) and Section 7.05 hereof.
The Trustee  shall have no lien on the Trust Estate for the payment of such fees
and expenses.

         Section 10.08     Corporate Trustee Required; Eligibility.
                           ----------------------------------------
         There  shall  at all  times be a  Trustee  hereunder  which  shall be a
corporation  or  association  organized and doing business under the laws of the
United States of America or of any State  authorized under such laws to exercise
corporate  trust  powers,  having a  combined  capital  and  surplus of at least
$50,000,000  subject to  supervision  or  examination  by the  United  States of
America, acceptable to the Certificate Insurer and having a deposit rating of at
least A- from Standard & Poor's (or such lower



                                       111

<PAGE>



rating as may be  acceptable  to  Standard & Poor's)  and A2 by Moody's (or such
lower rating as may be acceptable to Moody's). If such Trustee publishes reports
of condition at least  annually,  pursuant to law or to the  requirements of the
aforesaid  supervising  or  examining  authority,  then for the purposes of this
Section,  the combined  capital and surplus of such  corporation  or association
shall be deemed to be its combined  capital and surplus as set forth in its most
recent report of condition so published.  If at any time the Trustee shall cease
to be eligible in accordance with the provisions of this Section, it shall, upon
the  request of the Seller with the consent of the  Certificate  Insurer  (which
consent  shall not be  unreasonably  withheld)  or of the  Certificate  Insurer,
resign  immediately in the manner and with the effect  hereinafter  specified in
this Article X.

         Section 10.09     Resignation and Removal; Appointment of Successor.
                           -------------------------------------------------
         (a) No  resignation  or removal of the Trustee and no  appointment of a
successor  trustee  pursuant to this Article X shall become  effective until the
acceptance of appointment by the successor trustee under Section 10.10 hereof.

         (b) The Trustee,  or any trustee or trustees hereafter  appointed,  may
resign at any time by giving  written notice of resignation to the Depositor and
by mailing notice of resignation by first-class  mail,  postage prepaid,  to the
Certificate Insurer and the Owners at their addresses appearing on the Register;
provided,  that the Trustee  cannot resign solely for the failure to receive the
Trustee Fee. A copy of such notice shall be sent by the resigning Trustee to the
Rating  Agencies.  Upon receiving  notice of  resignation,  the Depositor  shall
promptly appoint a successor  trustee or trustees  acceptable to the Certificate
Insurer by written instrument, in duplicate,  executed on behalf of the Trust by
an Authorized  Officer of the Depositor,  one copy of which  instrument shall be
delivered to the Trustee so resigning and one copy to the  successor  trustee or
trustees.  If no successor  trustee shall have been  appointed and have accepted
appointment  within 30 days after the giving of such notice of resignation,  the
resigning  trustee may  petition  any court of  competent  jurisdiction  for the
appointment of a successor  trustee,  or any Owner may, on behalf of himself and
all others similarly situated,  petition any such court for the appointment of a
successor  trustee.  Such court may thereupon,  after such notice, if any, as it
may deem proper and appropriate, appoint a successor trustee.

         (c) If at any time the Trustee shall cease to be eligible under Section
10.08  hereof and shall fail to resign  after  written  request  therefor by the
Depositor  or by  the  Certificate  Insurer,  the  Certificate  Insurer  or  the
Depositor  with the written  consent of the  Certificate  Insurer may remove the
Trustee and appoint a successor trustee acceptable to the Certificate Insurer by
written  instrument,  in  duplicate,  executed  on  behalf  of the  Trust  by an
Authorized  Officer  of the  Depositor,  one copy of which  instrument  shall be
delivered to the Trustee so removed and one copy to the successor trustee.

         (d) The Owners of a majority of the Percentage Interests represented by
the Class A Certificates  with the consent of the  Certificate  Insurer,  or, if
there are no Class A Certificates or Reimbursement  Amount then Outstanding,  by
such  majority  of  the  Percentage   Interests   represented  by  the  Class  R
Certificates, may at any time remove the Trustee and appoint a successor trustee
acceptable  to the  Certificate  Insurer  by  delivering  to the  Trustee  to be
removed,  to the  successor  trustee  so  appointed,  to the  Depositor,  to the
Servicer and to the Certificate  Insurer,  copies of the record of the act taken
by the Owners, as provided for in Section 11.03 hereof.




                                       112

<PAGE>



         (e) If the Trustee fails to perform its duties in  accordance  with the
terms of this  Agreement,  or becomes  ineligible  pursuant to Section  10.08 to
serve as Trustee,  the Certificate  Insurer may remove the Trustee and appoint a
successor  trustee  by  written  instrument,   in  triplicate,   signed  by  the
Certificate Insurer duly authorized, one complete set of which instruments shall
be  delivered to the  Depositor,  one complete set to the Trustee so removed and
one complete set to the successor Trustee so appointed.

         (f) If the Trustee  shall  resign,  be removed or become  incapable  of
acting,  or if a vacancy shall occur in the office of the Trustee for any cause,
the  Seller  shall  promptly  appoint  a  successor  trustee  acceptable  to the
Certificate  Insurer.  If within  one year after  such  resignation,  removal or
incapability  or the  occurrence of such vacancy,  a successor  trustee shall be
appointed by act of the  Certificate  Insurer or the Owners of a majority of the
Percentage  Interests  represented by the Class A Certificates  then Outstanding
with the consent of the Certificate  Insurer, the successor trustee so appointed
shall  forthwith  upon its acceptance of such  appointment  become the successor
trustee and supersede the successor  trustee  appointed by the Depositor.  If no
successor  trustee  shall have been so appointed by the  Depositor or the Owners
and shall have accepted  appointment  in the manner  hereinafter  provided,  any
Owner may, on behalf of himself and all others similarly situated,  petition any
court of competent jurisdiction for the appointment of a successor trustee. Such
court may  thereupon,  after  such  notice,  if any,  as it may deem  proper and
prescribe, appoint a successor trustee.

         (g) The  Depositor  shall give  notice of any removal of the Trustee by
mailing  notice of such  event by  first-class  mail,  postage  prepaid,  to the
Certificate  Insurer, to the Rating Agencies and the Servicers and to the Owners
as their names and addresses  appear in the Register.  Each notice shall include
the name of the successor Trustee and the address of its corporate trust office.

         Section 10.10     Acceptance of Appointment by Successor Trustee.
                           ----------------------------------------------
         Every successor trustee appointed hereunder shall execute,  acknowledge
and deliver to the Depositor on behalf of the Trust, to the Certificate  Insurer
and  to  its  predecessor  Trustee  an  instrument  accepting  such  appointment
hereunder  and  stating  its  eligibility  to serve as  Trustee  hereunder,  and
thereupon the  resignation  or removal of the  predecessor  Trustee shall become
effective  and  such  successor  trustee,  without  any  further  act,  deed  or
conveyance,  shall become vested with all the rights, powers, trusts, duties and
obligations of its predecessor hereunder;  but, on request of the Depositor, the
Certificate  Insurer or the successor Trustee,  such predecessor  Trustee shall,
upon  payment of its charges  then  unpaid,  execute  and deliver an  instrument
transferring to such successor  trustee all of the rights,  powers and trusts of
the Trustee so ceasing to act,  and shall duly  assign,  transfer and deliver to
such successor trustee all property and money held by such Trustee so ceasing to
act  hereunder.  Upon request of any such  successor  trustee,  the Depositor on
behalf of the Trust  shall  execute any and all  instruments  for more fully and
certainly  vesting in and confirming to such successor  trustee all such rights,
powers and trusts.

         Upon  acceptance of appointment  by a successor  Trustee as provided in
this  Section,  the Depositor  shall mail notice  thereof by  first-class  mail,
postage  prepaid,  to the  Owners at their  last  addresses  appearing  upon the
Register. The Depositor shall send a copy of such notice to the Rating Agencies.
If the Depositor  fails to mail such notice within ten days after  acceptance of
appointment  by the successor  Trustee,  the successor  trustee shall cause such
notice to be mailed at the expense of the Trust.

         No successor trustee shall accept its appointment unless at the time of
such  acceptance  such  successor  shall be qualified  and  eligible  under this
Article X.

                                       113

<PAGE>



         Section  10.11  Merger,  Conversion,  Consolidation  or  Succession  to
                         -------------------------------------------------------
Business of the Trustee.
- -----------------------
         Any corporation or association  into which the Trustee may be merged or
converted  or  with  which  it  may  be  consolidated,  or  any  corporation  or
association resulting from any merger,  conversion or consolidation to which the
Trustee shall be a party, or any corporation or association succeeding to all or
substantially  all of the corporate trust business of the Trustee,  shall be the
successor of the Trustee hereunder, without the execution or filing of any paper
or any further act on the part of any of the parties hereto; provided,  however,
that such corporation or association  shall be otherwise  qualified and eligible
under  this  Article X. In case any  Certificates  have been  executed,  but not
delivered, by the Trustee then in office, any successor by merger, conversion or
consolidation  to  such  Trustee  may  adopt  such  execution  and  deliver  the
Certificates  so executed with the same effect as if such successor  Trustee had
itself executed such Certificates.

         Section 10.12     Reporting; Withholding.
                           -----------------------
         (a) The Trustee shall timely provide to the Owners the Internal Revenue
Service's  Form 1099 and any other  statement  required by  applicable  Treasury
regulations  as determined by the Tax Matters  Person,  and shall  withhold,  as
required by applicable law, federal, state or local taxes, if any, applicable to
distributions  to the Owners,  including  but not limited to backup  withholding
under  Section  3406 of the Code and the  withholding  tax on  distributions  to
foreign investors under Sections 1441 and 1442 of the Code.

         (b) As  required by law or upon  request of the Tax Matters  Person and
except as otherwise  specifically set forth in (a) preceding,  the Trustee shall
timely file all reports  prepared by the  Depositor  and required to be filed by
the  Trust  with  any  federal,  state or local  governmental  authority  having
jurisdiction over the Trust, including other reports that must be filed with the
Owners,  such as the Internal Revenue Service's Form 1066 and Schedule Q and the
form  required  under  Section  6050J and 6050K of the Code,  if  applicable  to
REMICs.  The Trustee shall, upon request of the Tax Matters Person,  collect any
forms or reports  from the Owners  determined  by the Tax  Matters  Person to be
required under applicable federal, state and local tax laws.

         (c) The  Depositor  covenants  and agrees that it shall  provide to the
Trustee any information  necessary to enable the Trustee to meet its obligations
under subsections (a) and (b) above.

         (d)  Except  as  otherwise  provided,  the  Depositor  shall  have  the
responsibility  for  preparation  of  all  returns,  forms,  reports  and  other
documents referred to in this Section and the Trustee's  responsibility shall be
to execute such documents.

         Section 10.13     Liability of the Trustee.
                           ------------------------
         The Trustee shall be liable in  accordance  herewith only to the extent
of the  obligations  specifically  imposed  upon and  undertaken  by the Trustee
herein.  Neither the Trustee nor any of the  directors,  officers,  employees or
agents  of the  Trustee  shall be under  any  liability  on any  Certificate  or
otherwise to the Certificate Account,  the Depositor,  the Seller, the Servicers
or any Owner  for any  action  taken or for  refraining  from the  taking of any
action in good faith pursuant to this Agreement and the Insurance Agreement,  or
for errors in judgment; provided, however, that this provision shall not protect
the Trustee,  its  directors,  officers,  employees or agents or any such Person
against any  liability  which would  otherwise be imposed by reason of negligent
action,  negligent  failure to act or willful  misconduct in the  performance of
duties or by reason of reckless  disregard of obligations and duties  hereunder.
In addition,



                                       114

<PAGE>



the Depositor and the Seller  covenant and agree to indemnify the Trustee in its
capacity as Trustee and not as successor Servicer (unless resulting from failure
of  the  related  predecessor  Servicer  to  perform  in  accordance  with  this
Agreement), from, and hold it harmless against, any and all losses, liabilities,
damages,  claims or expenses  (including  legal fees and expenses) of whatsoever
kind  arising out of or in  connection  with the  performance  of the  Trustee's
duties  hereunder other than those resulting from the negligence or bad faith of
the Trustee, and the Depositor shall pay all amounts not otherwise paid pursuant
to  Sections  2.05 and 7.06  hereof.  The  Trustee  and any  director,  officer,
employee or agent of the Trustee  may rely and shall be  protected  in acting or
refraining  from  acting  in good  faith  on any  certificate,  notice  or other
document  of any  kind  prima  facie  properly  executed  and  submitted  by the
Authorized Officer of any Person respecting any matters arising  hereunder.  The
provisions of this Section 10.13 shall survive the termination of this Agreement
and the payment of the outstanding Certificates.

         Section 10.14     Appointment of Co-Trustee or Separate Trustee .
                           ---------------------------------------------
         Notwithstanding  any other  provisions of this Agreement,  at any time,
for the purpose of meeting any legal  requirements of any  jurisdiction in which
any  part of the  Trust  Estate  or  Property  may at the time be  located,  the
Depositor and the Trustee  acting jointly shall have the power and shall execute
and  deliver all  instruments  to appoint  one or more  Persons  approved by the
Trustee  and  reasonably  acceptable  to  the  Certificate  Insurer  to  act  as
co-Trustee or co-Trustees,  jointly with the Trustee,  of all or any part of the
Trust Estate or separate  Trustee or separate  Trustees of any part of the Trust
Estate,  and to vest in such Person or  Persons,  in such  capacity  and for the
benefit of the Owners, such title to the Trust Estate, or any part thereof, and,
subject to the other  provisions  of this Section  10.14,  such powers,  duties,
obligations,  rights and trusts as the  Depositor  and the Trustee may  consider
necessary  or  desirable.  If the  Depositor  shall  not  have  joined  in  such
appointment  within 15 days  after the  receipt by it of a request so to do, the
Trustee subject to reasonable  approval of the  Certificate  Insurer alone shall
have the power to make such  appointment.  No  co-Trustee  or  separate  Trustee
hereunder  shall be  required  to meet the terms of  eligibility  as a successor
trustee  under Section  10.08 and no notice to Owner of the  appointment  of any
co-Trustee or separate Trustee shall be required under Section 10.09.

         Every separate Trustee and co-Trustee  shall, to the extent  permitted,
be appointed and act subject to the following provisions and conditions:

                   (i) All rights,  powers,  duties and obligations conferred or
         imposed  upon  the  Trustee  shall be  conferred  or  imposed  upon and
         exercised  or  performed  by the Trustee and such  separate  Trustee or
         co-Trustee  jointly (it being  understood that such separate Trustee or
         co-Trustee  is not  authorized  to act  separately  without the Trustee
         joining  in such act),  except to the extent  that under any law of any
         jurisdiction  in which any  particular  act or acts are to be performed
         (whether  as  Trustee   hereunder  or  as  successor  to  the  Servicer
         hereunder),  the Trustee shall be incompetent or unqualified to perform
         such act or acts,  in which  event  such  rights,  powers,  duties  and
         obligations  (including the holding of title to the Trust Estate or any
         portion  thereof  in any  such  jurisdiction)  shall be  exercised  and
         performed singly by such separate Trustee or co-Trustee,  but solely at
         the direction of the Trustee;

                   (ii) No co-Trustee  hereunder shall be held personally liable
         by reason of any act or omission of any other co-Trustee hereunder; and




                                       115

<PAGE>



                   (iii) The  Servicers,  and the  Certificate  Insurer  and the
         Trustee  acting  jointly may at any time accept the  resignation  of or
         remove any separate Trustee or co-Trustee.

         Any notice,  request or other  writing  given to the  Trustee  shall be
deemed to have been given to each of the then separate Trustees and co-Trustees,
as  effectively  as if given to each of them.  Every  instrument  appointing any
separate  Trustee or co-Trustee shall refer to this Agreement and the conditions
of this Section 10.14. Each separate Trustee and co-Trustee, upon its acceptance
of the trusts conferred,  shall be vested with the estates or property specified
in its instrument of appointment, either jointly with the Trustee or separately,
as may be provided  therein,  subject to all the  provisions of this  Agreement,
specifically including every provision of this Agreement relating to the conduct
of, affecting the liability of, or affording  protection to, the Trustee.  Every
such instrument  shall be filed with the Trustee and a copy thereof given to the
Servicers.

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

         Section 10.15     Appointment of Custodians.
                           -------------------------
         The Trustee may appoint one or more Custodians to hold all or a portion
of the  Trustee's  Files as agent for the Trustee,  by entering into a Custodial
Agreement  acceptable  to the  Certificate  Insurer  in the form of  Exhibit  L.
Subject to this  Article X, the Trustee  agrees to comply with the terms of each
Custodial  Agreement and to enforce the terms and provisions thereof against the
Custodian for the benefit of the Owners of the  Certificates and the Certificate
Insurer.



                                END OF ARTICLE X




                                       116

<PAGE>



                                   ARTICLE XI

                                  MISCELLANEOUS

         Section 11.01     Compliance Certificates and Opinions.
                           ------------------------------------
         Upon any  application  or request by the  Depositor,  the  Seller,  the
Certificate  Insurer or the Owners to the  Trustee to take any action  under any
provision of this Agreement,  the Depositor, the Seller, the Certificate Insurer
or the Owners,  as the case may be, shall  furnish to the Trustee a  certificate
stating that all conditions  precedent,  if any,  provided for in this Agreement
relating to the proposed action have been complied with, except that in the case
of any such  application or request as to which the furnishing of such documents
is  specifically  required by any provision of this  Agreement  relating to such
particular application or request, no additional certificate need be furnished.

         Except as otherwise  specifically  provided herein, each certificate or
opinion with respect to compliance with a condition or covenant  provided for in
this Agreement  (including one furnished  pursuant to specific  requirements  of
this Agreement relating to a particular application or request) shall include:

                   (a) a statement that each individual signing such certificate
         or opinion has read such  covenant  or  condition  and the  definitions
         herein relating thereto;

                   (b) a brief  statement  as to the  nature  and  scope  of the
         examination  or  investigation  upon which the  statements  or opinions
         contained in such certificate or opinion are based; and

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

         Section 11.02     Form of Documents Delivered to the Trustee.
                           ------------------------------------------
         In any case where  several  matters are required to be certified by, or
covered by an opinion of, any specified  Person,  it is not  necessary  that all
such  matters  be  certified  by, or covered by the  opinion  of,  only one such
Person,  or that they be so certified or covered by only one  document,  but one
such Person may certify or give an opinion  with respect to some matters and one
or more other such Persons as to other matters,  and any such Person may certify
or give an opinion as to such matters in one or several documents.

         Any certificate or opinion of an Authorized  Officer of the Trustee may
be based,  insofar as it relates to legal  matters,  upon an Opinion of Counsel,
unless such  Authorized  Officer  knows,  or in the exercise of reasonable  care
should  know,  that the  opinion  with  respect  to the  matters  upon which his
certificate or opinion is based is erroneous. Any such certificate or opinion of
an  Authorized  Officer of the  Trustee or any  Opinion of Counsel may be based,
insofar as it relates to factual  matters,  upon a certificate or opinion of, or
representations by, one or more Authorized Officers of the Depositor, the Seller
or the  Servicers,  stating  that the  information  with respect to such factual
matters is in the  possession  of the  Depositor,  the Seller or such  Servicer,
unless  such  Authorized  Officer  or  counsel  knows,  or in  the  exercise  of
reasonable care should know, that the certificate or opinion or  representations
with respect to such matters are  erroneous.  Any Opinion of Counsel may also be
based,  insofar as it relates to factual matters,  upon a certificate or opinion
of, or representations  by, an Authorized  Officer of the Trustee,  stating that
the  information  with  respect  to such  matters  is in the  possession  of the
Trustee, unless such counsel knows, or in the exercise of reasonable care should
know, that the certificate or



                                       117

<PAGE>



opinion or  representations  with  respect to such  matters are  erroneous.  Any
Opinion of Counsel  may be based on the  written  opinion of other  counsel,  in
which event such Opinion of Counsel shall be accompanied by a copy of such other
counsel's  opinion and shall include a statement to the effect that such counsel
believes that such counsel and the Trustee may reasonably  rely upon the opinion
of such other counsel.

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

         Section 11.03     Acts of Owners.
                           --------------
         (a) Any request,  demand,  authorization,  direction,  notice, consent,
waiver or other  action  provided by this  Agreement to be given or taken by the
Owners  may  be  embodied  in  and  evidenced  by one  or  more  instruments  of
substantially  similar  tenor  signed by such  Owners in person or by agent duly
appointed in writing;  and, except as herein otherwise expressly provided,  such
action shall become  effective when such instrument or instruments are delivered
to the Trustee,  and, where it is hereby expressly required, to the Seller. Such
instrument  or  instruments  (and the  action  embodied  therein  and  evidenced
thereby)  are herein  sometimes  referred to as the "act" of the Owners  signing
such instrument or instruments.  Proof of execution of any such instrument or of
a writing  appointing any such agent shall be sufficient for any purpose of this
Agreement and  conclusive in favor of the Trustee and the Trust,  if made in the
manner provided in this Section.

         (b) The  fact  and  date of the  execution  by any  Person  of any such
instrument  or  writing  may be proved  by the  affidavit  of a witness  of such
execution or by the certificate of any notary public or other officer authorized
by law to take acknowledgments of deeds,  certifying that the individual signing
such instrument or writing  acknowledged to him the execution thereof.  Whenever
such execution is by an officer of a corporation or a member of a partnership on
behalf of such  corporation or partnership,  such certificate or affidavit shall
also constitute sufficient proof of his authority.

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

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

         Section 11.04     Notices, etc. to Trustee.
                           ------------------------
         Any request, demand, authorization,  direction, notice, consent, waiver
or act of the Owners or other documents  provided or permitted by this Agreement
to be made upon,  given or furnished to, or filed with the Trustee by any Owner,
the Certificate  Insurer,  the Depositor,  the Seller and the Servicers shall be
sufficient  for every purpose  hereunder if made,  given,  furnished or filed in
writing to or with and received by the Trustee at its corporate  trust office as
set forth in Section 2.02 hereof.




                                       118

<PAGE>



         Section 11.05     Notices and Reports to Owners; Waiver of Notices.
                           ------------------------------------------------
         Where this Agreement  provides for notice to Owners of any event or the
mailing of any report to Owners,  such  notice or report  shall be  sufficiently
given  (unless  otherwise  herein  expressly  provided)  if mailed,  first-class
postage prepaid,  to each Owner affected by such event or to whom such report is
required  to be  mailed,  at the  address  of such  Owner as it  appears  on the
Register,  not later than the latest  date,  and not earlier  than the  earliest
date, prescribed for the giving of such notice or the mailing of such report. In
any case  where a notice or report  to Owners is mailed in the  manner  provided
above,  neither  the failure to mail such notice or report nor any defect in any
notice or report so mailed to any particular  Owner shall affect the sufficiency
of such notice or report with respect to other Owners,  and any notice or report
which is mailed in the manner herein provided shall be conclusively  presumed to
have been duly given or provided.  Notwithstanding the foregoing,  if a Servicer
has been  removed or  resigned  or the Trust is  terminated,  notice of any such
events shall be made by overnight courier,  registered mail or telecopy followed
by a telephone call.

         Where this Agreement provides for notice in any manner, such notice may
be waived in writing by any Person  entitled  to  receive  such  notice,  either
before or after the  event,  and such  waiver  shall be the  equivalent  of such
notice.  Waivers of notice by Owners shall be filed with the  Trustee,  but such
filing shall not be a condition precedent to the validity of any action taken in
reliance upon such waiver.

         In case,  by reason of the  suspension  of  regular  mail  service as a
result of a strike,  work stoppage or similar activity,  it shall be impractical
to mail  notice of any event to Owners  when such notice is required to be given
pursuant  to any  provision  of this  Agreement,  then any manner of giving such
notice  as  shall  be  satisfactory  to the  Trustee  shall  be  deemed  to be a
sufficient giving of such notice.

         Where this  Agreement  provides  for notice to any rating  agency  that
rated any  Certificates,  failure to give such notice shall not affect any other
rights or obligations created hereunder.

         Section 11.06     Rules by Trustee.
                           ----------------
         The Trustee may make reasonable rules for any meeting of Owners.

         Section 11.07     Successors and Assigns.
                           ---------------------
         All  covenants  and  agreements  in this  Agreement by any party hereto
shall bind its successors and assigns, whether so expressed or not.

         Section 11.08     Severability.
                           ------------
         In case any provision in this Agreement or in the Certificates shall be
invalid, illegal or unenforceable,  the validity, legality and enforceability of
the remaining provisions shall not in any way be affected or impaired thereby.

         Section 11.09     Benefits of Agreement.
                           ---------------------
         Nothing in this Agreement or in the Certificates, expressed or implied,
shall give to any Person, other than the Owners, the Certificate Insurer and the
parties  hereto  and their  successors  hereunder,  any  benefit or any legal or
equitable right, remedy or claim under this Agreement.




                                       119

<PAGE>



         Section 11.10     Legal Holidays.
                           --------------
         In any case where the date of any Monthly  Remittance Date, any Payment
Date,  any other date on which any  distribution  to any Owner is proposed to be
paid,  or any  date on  which a  notice  is  required  to be sent to any  Person
pursuant  to the terms of this  Agreement  shall  not be a  Business  Day,  then
(notwithstanding  any other  provision of the  Certificates  or this  Agreement)
payment  or mailing  need not be made on such date,  but may be made on the next
succeeding  Business  Day with the same force and effect as if made or mailed on
the nominal date of any such Monthly Remittance Date, such Payment Date, or such
other date for the  payment of any  distribution  to any Owner or the mailing of
such  notice,  as the case may be, and no interest  shall  accrue for the period
from and after any such nominal  date,  provided such payment is made in full on
such next succeeding Business Day.

         Section 11.11     Governing Law; Submission to Jurisdiction.
                           -----------------------------------------
         (a) In view of the fact  that  Owners  are  expected  to reside in many
states and outside the United States and the desire to establish  with certainty
that this  Agreement  will be  governed  by and  construed  and  interpreted  in
accordance  with the law of a state having a  well-developed  body of commercial
and financial law relevant to transactions of the type contemplated herein, this
Agreement  and  each  Certificate  shall be  construed  in  accordance  with and
governed by the laws of the State of New York  applicable to agreements made and
to be  performed  therein,  without  giving  effect  to  the  conflicts  of  law
principles thereof.

         (b) The parties hereto hereby irrevocably submit to the jurisdiction of
the United States  District Court for the Southern  District of New York and any
court in the State of New York  located in the City and County of New York,  and
any appellate court from any thereof,  in any action, suit or proceeding brought
against it or in connection with this Agreement or any of the related  documents
or the transactions  contemplated hereunder or for recognition or enforcement of
any judgment,  and the parties  hereto hereby  irrevocably  and  unconditionally
agree that all claims in respect of any such action or  proceeding  may be heard
or determined  in such New York State court or, to the extent  permitted by law,
in such federal  court.  The parties  hereto agree that a final  judgment in any
such action, suit or proceeding shall be conclusive and may be enforced in other
jurisdictions by suit on the judgment or in any other manner provided by law. To
the extent  permitted by  applicable  law, the parties  hereto  hereby waive and
agree not to assert by way of  motion,  as a defense  or  otherwise  in any such
suit, action or proceeding,  any claim that it is not personally  subject to the
jurisdiction of such courts,  that the suit,  action or proceeding is brought in
an  inconvenient  forum,  that the venue of the suit,  action or  proceeding  is
improper or that the related  documents or the subject matter thereof may not be
litigated in or by such courts.

         (c) Nothing contained in this Agreement shall limit or affect the right
of the Depositor,  the Seller, the Servicers or the Certificate Insurer or other
third-party  beneficiary hereunder,  as the case may be, to serve process in any
other manner permitted by law or to start legal  proceedings  relating to any of
the Mortgage Loans against any Mortgagor in the courts of any jurisdiction.

         Section 11.12     Counterparts.
                           -------------
         This instrument may be executed in any number of counterparts,  each of
which so executed shall be deemed to be an original,  but all such  counterparts
shall together constitute but one and the same instrument.




                                       120

<PAGE>



         Section 11.13     Usury.
                           -----
         The amount of  interest  payable or paid on any  Certificate  under the
terms of this Agreement shall be limited to an amount which shall not exceed the
maximum nonusurious rate of interest allowed by the applicable laws of the State
of New York or any  applicable  law of the  United  States  permitting  a higher
maximum  nonusurious  rate that preempts such  applicable  New York laws,  which
could  lawfully be contracted  for,  charged or received  (the  "Highest  Lawful
Rate").  In the event any  payment of interest  on any  Certificate  exceeds the
Highest Lawful Rate, the Trust stipulates that such excess amount will be deemed
to have been paid to the  Owner of such  Certificate  as a result of an error on
the part of the  Trustee  acting on behalf of the Trust and the Owner  receiving
such excess payment shall promptly,  upon discovery of such error or upon notice
thereof  from the  Trustee  on behalf of the  Trust,  refund  the amount of such
excess  or, at the  option of such  Owner,  apply the  excess to the  payment of
principal of such Certificate,  if any, remaining unpaid. In addition,  all sums
paid  or  agreed  to be  paid  to the  Trustee  for the  benefit  of  Owners  of
Certificates for the use, forbearance or detention of money shall, to the extent
permitted  by  applicable  law, be  amortized,  prorated,  allocated  and spread
throughout the full term of such Certificates.

         Section 11.14     Amendment.
                           ---------
         (a) The Trustee, the Depositor, the Seller and the Servicers may at any
time and from time to time,  and without  notice to or the consent of the Owners
but  with  the  consent  of the  Certificate  Insurer  (such  consent  not to be
unreasonably  withheld),  amend this  Agreement,  subject to the  provisions  of
Section 11.16 and 11.17 and the Trustee shall consent to such amendment, for the
purpose of (i) curing any ambiguity, typographical error, or mistake, correcting
or supplementing  any provision hereof which may be inconsistent  with any other
provision  hereof,  or to add provisions  hereto which are not inconsistent with
the provisions hereof; or (ii) upon receipt of an Opinion of Counsel experienced
in federal  income tax  matters to the effect that no  entity-level  tax will be
imposed  on the  Trust,  the REMIC  Estate or upon the  transferor  of a Class R
Certificate  as a  result  of the  ownership  of any  Class R  Certificate  by a
Disqualified  Organization,  removing the  restriction  on transfer set forth in
Section 5.08(b) hereof; or (iii) complying with the requirements of the Code and
the  regulations  proposed or  promulgated  thereunder  including any amendments
necessary to maintain REMIC status or (iv) for any other purpose,  provided that
in the case of this  clause  (iv) the Seller  delivers  to the  Trustee  and the
Certificate  Insurer an Opinion of Counsel  acceptable  to the Trustee  that (A)
such amendment will not adversely affect in any material respect the interest of
the Owners and (B) such  amendment  will not result in a withdrawal or reduction
of the  rating of the Class A  Certificates  without  regard to the  Certificate
Insurance  Policies.  This  Agreement  may also be amended by the  Trustee,  the
Depositor,  the Seller and the Servicers at any time and from time to time, with
the  prior  written  approval  of the  Certificate  Insurer  and not less than a
majority  of the  Percentage  Interest  represented  by each  affected  Class of
Certificates  then  Outstanding,  for the  purpose of adding any  provisions  or
changing in any manner or eliminating any of the provisions of this Agreement or
of modifying in any manner the rights of the Owners  hereunder.  Notwithstanding
anything  to the  contrary  herein,  no such  amendment  shall (a) change in any
manner the amount of, or change the timing of, payments which are required to be
distributed  to any Owner without the consent of the Owner of such  Certificate,
(b) reduce the aforesaid  percentages of Percentage Interests which are required
to  consent to any such  amendments,  without  the  consent of the Owners of all
Certificates of the Class or Classes  affected then  Outstanding,  (c) affect in
any the manner the terms or provisions of the  Certificate  Insurance  Policy or
(d) adversely affect the  qualification of the REMIC Estate or subject the REMIC
Estate to tax, as evidenced by an Opinion of Counsel satisfactory to the Trustee
at the expense of the party requesting such amendment.




                                       121

<PAGE>



         (b) Promptly  after the  execution of any such  amendment,  the Trustee
shall furnish  written  notification  of the substance of such amendment to each
Owner in the manner set forth in Section 11.05, and to the Rating Agencies.

         (c) The Certificate  Insurer,  the Owners and the Rating Agencies shall
be provided  with copies of any  amendments  to this  Agreement,  together  with
copies of any opinions or other documents or instruments  executed in connection
therewith.

         Section 11.15     Paying Agent; Appointment and Acceptance of Duties.
                           --------------------------------------------------
         The  Trustee is hereby  appointed  Paying  Agent.  The  Depositor  may,
subject to the  eligibility  requirements  for the  Trustee set forth in Section
10.08 hereof,  with the consent of the  Certificate  Insurer appoint one or more
other Paying Agents or successor Paying Agents.

         Each Paying Agent, immediately upon such appointment, shall signify its
acceptance of the duties and  obligations  imposed upon it by this  Agreement by
written instrument of acceptance deposited with the Trustee.

         Each such Paying Agent other than the Trustee shall execute and deliver
to the Trustee an  instrument  in which such  Paying  Agent shall agree with the
Trustee, subject to the provisions of Section 6.02, that such Paying Agent will:

                   (a) allocate all sums received for distribution to the Owners
         of Certificates of each Class for which it is acting as Paying Agent on
         each Payment Date among such Owners in the proportion  specified by the
         Trustee; and

                   (b) hold all sums held by it for the  distribution of amounts
         due with  respect to the  Certificates  in trust for the benefit of the
         Owners entitled thereto until such sums shall be paid to such Owners or
         otherwise  disposed  of as  herein  provided  and pay such sums to such
         Persons as herein provided.

         Any Paying  Agent  other than the Trustee may at any time resign and be
discharged of the duties and obligations  created by this Agreement by giving at
least sixty (60) days written  notice to the Trustee.  Any such Paying Agent may
be removed at any time by an instrument  filed with such Paying Agent and signed
by the Trustee.

         In the event of the  resignation  or removal of any Paying  Agent other
than the Trustee such Paying Agent shall pay over, assign and deliver any moneys
held by it as Paying Agent to its successor, or if there be no successor, to the
Trustee.

         Upon the  appointment,  removal or notice of  resignation of any Paying
Agent, the Trustee shall notify the Certificate  Insurer,  the Servicers and the
Owners by mailing notice thereof at their addresses appearing on the Register.

         Section 11.16     REMIC Status.
                           ------------
         (a) The parties  hereto intend that the REMIC Estate shall  constitute,
and that the affairs of the REMIC  Estate shall be conducted so as to qualify it
as a REMIC in accordance with the REMIC



                                       122

<PAGE>



Provisions.  In furtherance of such intention,  The Chase Manhattan Bank or such
other person designated  pursuant to Section 11.18 hereof shall act as agent for
the Trust and as Tax Matters  Person for the Trust and that in such  capacity it
shall: (i) prepare or cause to be prepared and filed, in a timely manner, annual
tax  returns and any other tax return  required to be filed by the REMIC  Estate
established  hereunder  using a calendar  year as the taxable year for the REMIC
Estate established  hereunder;  (ii) in the related first such tax return,  make
(or  cause to be made) an  election  satisfying  the  requirements  of the REMIC
Provisions, on behalf of the REMIC Estate for it to be treated as a REMIC; (iii)
prepare and forward,  or cause to be prepared and  forwarded,  to the Owners all
information,  reports or tax returns  required  with respect to the REMIC Estate
as, when and in the form  required  to be  provided  to the  Owners,  and to the
Internal Revenue Service and any other relevant governmental taxing authority in
accordance with the REMIC Provisions and any other applicable federal,  state or
local  laws,  including  without  limitation  information  reports  relating  to
"original  issue  discount"  as defined  in the Code  based upon the  prepayment
assumption  and  calculated  by using the "Issue  Price"  (within the meaning of
Section 1273 of the Code) of the  Certificates  of the related  Class;  (iv) not
take any action or omit to take any action that would cause the  termination  of
the REMIC status of the REMIC Estate,  except as provided under this  Agreement;
(v) represent the Trust or of the REMIC Estate in any administrative or judicial
proceedings  relating  to an  examination  or audit by any  governmental  taxing
authority,  request an  administrative  adjustment  as to a taxable  year of the
Trust  or  the  REMIC  Estate,   enter  into  settlement   agreements  with  any
governmental  taxing agency,  extend any statute of limitations  relating to any
tax item of the Trust or the REMIC  Estate,  and  otherwise act on behalf of the
Trust or the REMIC Estate  therein in relation to any tax matter  involving  the
Trust or the  REMIC  therein;  (vi)  comply  with all  statutory  or  regulatory
requirements with regard to its conduct of activities  pursuant to the foregoing
clauses of this Section  11.16,  including,  without  limitation,  providing all
notices and other  information  to the  Internal  Revenue  Service and Owners of
Class R Certificates  required of a "tax matters person"  pursuant to subtitle F
of the  Code and the  Treasury  Regulations  thereunder;  (vii)  make  available
information  necessary for the  computation of any tax imposed (A) on transferor
of  residual  interests  to  certain   Disqualified   Organizations  or  (B)  on
pass-through  entities,  any  interest  in  which  is  held  by  a  Disqualified
Organization;  and  (viii)  acquire  and hold the Tax  Matters  Person  Residual
Interest.  The obligations of The Chase Manhattan Bank or such other  designated
Tax Matters Person  pursuant to this Section 11.16 shall survive the termination
or discharge of this Agreement.

         (b) The Seller,  the Depositor,  the Trustee and each Servicer covenant
and agree for the benefit of the Owners and the Certificate  Insurer (i) to take
no action which would result in the  termination of "REMIC" status for the REMIC
Estate,  (ii) not to engage  in any  "prohibited  transaction",  as such term is
defined in Section  860F(a)(2) of the Code, and (iii) not to engage in any other
action which may result in the  imposition on the Trust of any other taxes under
the Code and the Seller in addition covenants to cause each Servicer not to take
or engage in any such  action,  to the  extent  the  Seller is aware of any such
proposed action by the Servicer.

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

         (d) Except as  otherwise  permitted  by Section  7.05(b),  no  Eligible
Investment shall be sold prior to its stated maturity (unless sold pursuant to a
plan of liquidation in accordance with Article IX hereof).

         (e) Neither the Depositor,  the Seller nor the Trustee shall enter into
any  arrangement  by which the Trustee will receive a fee or other  compensation
for  services  rendered  pursuant  to this  Agreement,  other than as  expressly
contemplated by this Agreement.




                                       123

<PAGE>



         (f)  Notwithstanding  the foregoing clauses (d) and (e), the Trustee or
the Seller may engage in any of the  transactions  prohibited  by such  clauses,
provided  that the Trustee and the  Certificate  Insurer  shall have received an
Opinion of Counsel  experienced in federal income tax matters  acceptable to the
Certificate Insurer to the effect that such transaction does not result in a tax
imposed  on the  Trust or cause a  termination  of REMIC  status  for the  REMIC
Estate;  provided,  however,  that such transaction is otherwise permitted under
this Agreement.

         (g) The  Trustee,  each of the  Servicers  and Tax Matters  Person each
agree to  indemnify  the  Trust  for any tax  imposed  on the Trust or the REMIC
Estate as a result of their own negligence.

         Section 11.17 Additional Limitation on Action and Imposition of Tax.
                       -----------------------------------------------------
          Any provision of this Agreement to the contrary  notwithstanding,  the
Trustee  shall not,  without  having  obtained  for  itself and the  Certificate
Insurer  an  Opinion  of Counsel  experienced  in  federal  income  tax  matters
acceptable to the Certificate  Insurer to the effect that such  transaction does
not  result  in a tax  imposed  on the  Trust  or the  REMIC  Estate  or cause a
termination  of REMIC  status for the REMIC  Estate,  (i) sell any assets in the
Trust Estate (except as specifically  provided in this  Agreement),  (ii) accept
any  contribution  of assets  after the  Startup Day in  violation  of the REMIC
Provisions or (iii) agree to any  modification of this Agreement.  To the extent
that sufficient  amounts cannot be so retained to pay or provide for the payment
of such tax, the Trustee is hereby  authorized  to and shall  segregate,  into a
separate  non-interest  bearing account, the net income from any such Prohibited
Transactions of the REMIC Estate and use such income,  to the extent  necessary,
to pay such tax;  provided  that,  to the extent that any such income is paid to
the  Internal  Revenue  Service,  the Trustee  shall retain an equal amount from
future amounts otherwise distributable to the Owners of Class R Certificates and
shall  distribute such retained amounts to the Owners of Class A Certificates to
the  extent  they are  fully  reimbursed  and then to the  Owners of the Class R
Certificates.   If  any  tax,   including  interest  penalties  or  assessments,
additional  amounts or additions to tax, is imposed on the Trust, such tax shall
be charged against amounts otherwise  distributable to the owners of the Class R
Certificates on a pro rata basis. The Trustee is hereby  authorized to and shall
retain  from  amounts  otherwise  distributable  to the  Owners  of the  Class R
Certificates  sufficient  funds to pay or  provide  for the  payment  of, and to
actually pay,  such tax as is legally owed by the Trust (but such  authorization
shall not  prevent  the  Trustee  from  contesting  any such tax in  appropriate
proceedings,  and withholding  payment of such tax, if permitted by law, pending
the outcome of such proceedings).

         Section 11.18     Appointment of Tax Matters Person.
                           ---------------------------------
         A Tax Matters  Person will be  appointed  for the REMIC  Estate for all
purposes of the Code and such Tax Matters  Person will  perform,  or cause to be
performed,  such  duties  and take,  or cause to be taken,  such  actions as are
required to be performed or taken by the Tax Matters  Person under the Code. The
Tax Matters  Person for the REMIC  Estate shall be The Chase  Manhattan  Bank as
long as it owns a Class R Certificate.  If The Chase Manhattan Bank does not own
a Class R Certificate,  the Tax Matters Person may be any other entity that owns
a Class R Certificate and accepts a designation  hereunder as Tax Matters person
by delivering an affidavit in the form of Exhibit I. The Seller shall notify the
Trustee  in writing of the name and  address  of  another  person who  accepts a
designation as Tax Matters Person hereunder.




                                       124

<PAGE>



         Section 11.19     The Certificate Insurer.
                           -----------------------
         Any right  conferred  to the  Certificate  Insurer  hereunder  shall be
suspended and shall run to the benefit of the Owners during the  occurrence  and
continuance  of a  Certificate  Insurer  Default.  At such  time as the  Class A
Certificates,  the Class S  Certificates  and all  Reimbursement  Amounts are no
longer Outstanding  hereunder,  the Certificate Insurer's rights hereunder shall
terminate.

         Section 11.20     Reserved.
                           --------
         Section 11.21     Third Party Rights.
                           ------------------
         The  Trustee,  the  Seller and the  Owners  agree that the  Certificate
Insurer shall be deemed a  third-party  beneficiary  of this  Agreement as if it
were a party hereto.

         Section 11.22     Attorneys' Fees.
                           ---------------
         Any party successfully asserting a claim for a breach of this Agreement
against  another  party is entitled to receive all  reasonable  attorneys'  fees
incurred by such party in asserting such claim.

         Section 11.23     Notices.
                           -------
         All notices hereunder shall be given as follows,  until any superseding
instructions are given to all other Persons listed below:

         The Trustee:             The Chase Manhattan Bank
         -----------
                                  450 West 33rd Street
                                  New York, New York  10001
                                  Attn:  Structured Finance/MBS
                                  Tel:  (212) 946-3247
                                  Fax:  (212) 946-8191

         The Depositor:           AMRESCO Residential Securities Corporation
         -------------
                                  700 North Pearl Street
                                  Suite 2400, LB #342
                                  Dallas, Texas  75201-7424
                                  Attn:  General Counsel
                                  Tel:  (214) 953-7700
                                  Fax:  (214) 953-7757

         The Seller:              AMRESCO Residential Capital Markets, Inc.
         ---------
                                  c/o AMRESCO Residential Credit Corporation
                                  3401 Centrelake Drive
                                  Suite 480
                                  Ontario, California  91761
                                  Attn:  Michael W. Trickey
                                  Tel:  (909) 605-7600
                                  Fax:  (909) 605-7619




                                       125

<PAGE>



         The Servicers:           Advanta Mortgage Corp. USA
         -------------
                                  16875 West Bernardo Drive
                                  San Diego, CA  92127
                                  Attn: Senior Vice President - Loan Servicing
                                  Tel: (619) 674-1800
                                  Fax:  (619) 674-3666

                                  Option One Mortgage Corporation
                                  2020 East First Street
                                  Suite 100
                                  Santa Ana, CA  92705
                                  Attn:  Fabiola Camperi
                                  Tel:  (714) 558-7700
                                  Fax:  (714) 558-3822

         The Certificate
           Insurer:               MBIA Insurance Corporation
         ---------------
                                  113 King Street
                                  Armonk, New York 10504
                                  Attn:     Insured Portfolio AMRESCO 
                                             Residential Securities Corporation
                                  Mortgage Loan Trust 1996-5
                                  Tel: (914) 765-3790
                                  Fax: (914) 765-3810

         Moody's:                 Moody's Investors Service
         -------
                                  99 Church Street
                                  New York, New York  10007
                                  Attn:  The Mortgage Monitoring Department
                                  Tel:  (212) 553-0300
                                  Fax:  (212) 553-4773

         Standard & Poor's:       Standard & Poor's, a division of the McGraw 
         -----------------          Hill Companies
                                  26 Broadway
                                  15th Floor
                                  New York, New York  10004
                                  Attn:  Residential Mortgage Group
                                  Tel:  (212) 208-8000
                                  Fax:  (212) 412-0224

         Fitch:                   Fitch Investors Service, L.P.
         -----
                                  One State Street Plaza
                                  New York, New York  10004

                                  Attn:  Michelle Loesch
                                  Tel:  (212) 908-0500
                                  Fax:  (212) 376-6857




                                       126

<PAGE>



         Underwriters:            Prudential Securities Incorporated
         ------------             One New York Plaza
                                  15th Floor
                                  New York, New York  10292
                                  Attn:  Sean Low
                                  Tel:  (212) 778-1492
                                  Fax:  (212) 778-7401

                                  CS First Boston
                                  55 E. 52nd St.
                                  New York, New York  10055-0186
                                  Attn:  Nita Cherry
                                  Tel:  (212) 909-2333
                                  Fax:  (212) 479-5502

                                  Goldman, Sachs & Co.
                                  85 Broad St., 28th Floor
                                  New York, New York  10004
                                  Attn:  Shymala Menon
                                  Tel:  (212) 902-3067
                                  Fax:  (212) 902-4024

                                  Morgan Stanley & Co. Incorporated
                                  1585 Broadway
                                  New York, New York  10036
                                  Attn:  Valerie Kay
                                  Tel:  (212) 761-4000
                                  Fax:  (212) 761-0782

         Owners:                  As set forth in the Register.
         ------

                                END OF ARTICLE XI



                                       127

<PAGE>




         IN WITNESS WHEREOF,  the Depositor,  the Seller,  each Servicer and the
Trustee  have  caused this  Agreement  to be duly  executed by their  respective
officers  thereunto  duly  authorized,  all as of the day and year  first  above
written.

                                   AMRESCO RESIDENTIAL SECURITIES CORPORATION,
                                   as Depositor


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


                                   AMRESCO RESIDENTIAL CAPITAL MARKETS, INC.,
                                   as Seller


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


                                   ADVANTA MORTGAGE CORP. USA
                                   as Servicer

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


                                   OPTION ONE MORTGAGE CORPORATION
                                   as Servicer

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


                                   THE CHASE MANHATTAN BANK,
                                   as Trustee

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




<PAGE>




STATE OF TEXAS                    )
                                  :  ss.:
COUNTY OF DALLAS                  )



         On the 18th day of December,  1996,  before me  personally  came Janice
M.Cott, to me known, who, being by me duly sworn, did depose and say that he/she
resides at Huntington Beach,California;  that she is a Vice President of AMRESCO
Residential Securities Corporation, a Delaware corporation;  and that she signed
her name thereto by order of the Board of Directors of said corporation.

         IN WITNESS WHEREOF, I have hereunto set my hand and affixed my official
seal the day and year in this certificate first above written.



NOTARIAL SEAL


                                      Notary Public




<PAGE>




STATE OF TEXAS                    )
                                  :  ss.:
COUNTY OF DALLAS                  )



         On the 18th day of December,  1996, before me personally came Janice M.
Cott, to me known,  who, being by me duly sworn,  did depose and say that he/she
resides at Huntington Beach, California; that she is a Vice President of AMRESCO
Residential Capital Markets,  Inc., a Delaware corporation;  and that she signed
her name thereto by order of the Board of Directors of said corporation.

         IN WITNESS WHEREOF, I have hereunto set my hand and affixed my official
seal the day and year in this certificate first above written.



NOTARIAL SEAL


                                      Notary Public




<PAGE>




STATE OF CALIFORNIA                 )
                                :  ss.:
COUNTY OF _________                 )



         On the ___ day of December, 1996, before me personally came
____________________________,  to me known,  who,  being by me duly  sworn,  did
depose    and   say    that   he    resides    at    __________________________,
____________________,     _______________________;     that     he    is     the
__________________________________  of Advanta  Mortgage  Corp.  USA, a Delaware
Corporation;  and that he signed  his name  thereto  by order of the  respective
Boards of Directors of said corporation.

         IN WITNESS WHEREOF, I have hereunto set my hand and affixed my official
seal the day and year in this certificate first above written.



NOTARIAL SEAL


                                      Notary Public




<PAGE>




STATE OF TEXAS             )
                                :  ss.:
COUNTY OF ORANGE                    )



         On the ___ day of December, 1996, before me personally came
____________________________,  to me known,  who,  being by me duly  sworn,  did
depose    and   say    that   he    resides    at    __________________________,
____________________,  _______________________;  that he is the Chief  Financial
Officer of Option One Mortgage Corporation, a _______________  corporation;  and
that he  signed  his name  thereto  by order of the Board of  Directors  of said
corporation.

         IN WITNESS WHEREOF, I have hereunto set my hand and affixed my official
seal the day and year in this certificate first above written.



NOTARIAL SEAL


                                      Notary Public




<PAGE>



STATE OF TEXAS                      )
                                    ): ss.:
COUNTY OF DALLAS                    )



         On the 18th day of December,  1996,  before me personally came Kimberly
K.  Costa,  to me known,  who,  being by me duly  sworn did  depose and say that
he/she resides at Morristown, New Jersey; that she is a Second Vice President of
The Chase Manhattan Bank, a New York banking  corporation  described in and that
executed the above  instrument as Trustee;  and that she signed her name thereto
by order of the Board of Directors of said national banking association.

         IN WITNESS WHEREOF, I have hereunto set my hand and affixed my official
seal the day and year in this certificate first above written.




NOTARIAL SEAL


                                      Notary Public






<PAGE>



                                  SCHEDULE I-A

                       SCHEDULE OF GROUP I MORTGAGE LOANS
                                 [BY ORIGINATOR]


<PAGE>



                                  SCHEDULE I-B

                       SCHEDULE OF GROUP II MORTGAGE LOANS
                                 [BY ORIGINATOR]



<PAGE>



                                   SCHEDULE II

                       SCHEDULE OF CLASS S MORTGAGE LOANS






                                                                     EXHIBIT A-1
                                                   FORM OF CLASS A-1 CERTIFICATE

         SOLELY FOR FEDERAL INCOME TAX PURPOSES,  THIS CERTIFICATE  REPRESENTS A
CLASS OF "REGULAR  INTERESTS"  IN A "REAL ESTATE  MORTGAGE  INVESTMENT  CONDUIT"
("REMIC") AS THOSE TERMS ARE DEFINED,  RESPECTIVELY, IN SECTION 860G AND 860D OF
THE INTERNAL REVENUE CODE OF 1986, AS AMENDED (THE "CODE"),  ASSUMING COMPLIANCE
WITH THE REMIC PROVISIONS OF THE CODE.
                   AMRESCO RESIDENTIAL SECURITIES CORPORATION
                           MORTGAGE LOAN TRUST 1996-5
                     MORTGAGE LOAN PASS-THROUGH CERTIFICATE
                                    CLASS A-1
                           (6.425% Pass-Through Rate)
                  Representing Certain Interests in the Group I
                           Mortgage Loans Serviced by
                           ADVANTA MORTGAGE CORP. USA
                         OPTION ONE MORTGAGE CORPORATION

                  (This  certificate  does not  represent  an interest in, or an
obligation of, nor are the  underlying  Mortgage Loans insured or guaranteed by,
AMRESCO Residential Securities Corporation, AMRESCO Residential Capital Markets,
Inc. or the  Servicers.  This  Certificate  represents  a  fractional  ownership
interest in the Mortgage Loans and certain other property held by the Trust.)

                  Unless  this   certificate   is  presented  by  an  authorized
representative of The Depository Trust Company, a New York corporation  ("DTC"),
to the Issuer ("AMRESCO Residential  Securities  Corporation Mortgage Loan Trust
1996-5") or its agent for registration of transfer,  exchange,  or payment,  and
any certificate  issued is registered in the name of Cede & Co. or in such other
name as is requested by an authorized  representative of DTC (and any payment is
made to Cede & Co. or to such  other  entity as is  requested  by an  authorized
representative  of DTC), ANY TRANSFER,  PLEDGE, OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  inasmuch  as the  registered  owner
hereof, Cede & Co., has an interest herein.

No:  A-1-1                                           CUSIP:            03215PAY5
                                                     ISIN:          US03215PAY51
                                                     COMMON CODE:        7214570

                                                           August 25, 2011
                           December 18, 1996               ---------------------
                           -----------------                     Final Scheduled
                                Date                             Payment Date
  $42,200,000
- ------------------------
Original Certificate Principal Balance

                                   Cede & Co.
                              ---------------------
                                Registered Owner



                                      A-1-1

<PAGE>



                  The registered Owner named above is the registered  beneficial
Owner of a fractional  interest in (a) the Mortgage Loans in Group I (other than
any principal and interest  payments due thereon on or prior to the Cut-Off Date
on any Mortgage  Loan that is current as of Cut-Off Date) listed in Schedule I-A
to the  Pooling  and  Servicing  Agreement  which the  Seller  has  caused to be
delivered to the  Depositor  and the Depositor has caused to be delivered to the
Trustee (and all substitutions  therefor as provided by Section 3.03, 3.04, 3.05
and 3.06 of the  Pooling and  Servicing  Agreement),  together  with the related
Mortgage  Loan  documents  and the  Depositor's  interest in any Property  which
secured a Mortgage  Loan but which has been acquired by  foreclosure  or deed in
lieu of  foreclosure,  and all payments  thereon and proceeds of the conversion,
voluntary or involuntary,  of the foregoing;  (b) such amounts as may be held by
the  Trustee  in the  Certificate  Account,  the  Pre-Funding  Account  and  the
Capitalized  Interest Account together with investment  earnings on such amounts
and such amounts as may be held in the name of the Trustee in the  Principal and
Interest Account,  if any,  exclusive of investment  earnings thereon (except as
otherwise provided in the Pooling and Servicing Agreement),  whether in the form
of cash,  instruments,  securities or other  properties  (including any Eligible
Investments held by the Servicer); (c) the Certificate Insurance Policies issued
under the Insurance Agreement; (d) proceeds of all the foregoing (including, but
not by way of  limitation,  all  proceeds  of  any  mortgage  insurance,  hazard
insurance  and title  insurance  policy  relating to the  Mortgage  Loans,  cash
proceeds,  accounts, accounts receivable,  notes, drafts,  acceptances,  chattel
paper,  checks,  deposit accounts,  rights to payment of any and every kind, and
other forms of obligations and  receivables  which at any time constitute all or
part  of or are  included  in the  proceeds  of any of the  foregoing);  and (e)
certain of the  Seller's  rights under the  Transfer  Agreements  that are being
assigned  to the  Trust  in the  Pooling  and  Servicing  Agreement  to pay  the
Certificates as specified in the Pooling and Servicing Agreement.

                  The Owner  hereof is  entitled to  principal  payments on each
Payment Date, as hereinafter described,  which will fully amortize such original
Certificate  Principal Balance over the period from the date of initial issuance
of the  Certificates  to the final Payment Date for the Class A-1  Certificates.
Therefore,  the actual Outstanding  principal amount of this Certificate may, on
any date  subsequent  to January 27, 1997 (the first  Payment Date) be less than
the original Certificate Principal Balance set forth above.

                  The Owner hereof is required to send this  Certificate  to the
Trustee  prior to  receiving  the final  distribution  hereon.  The  Pooling and
Servicing  Agreement (as defined below)  provides  that, in any event,  upon the
making of the final distribution due on this Certificate, this Certificate shall
be deemed cancelled for all purposes under the Pooling and Servicing Agreement.

                  NEITHER THIS CERTIFICATE NOR THE UNDERLYING MORTGAGE LOANS
ARE INSURED OR GUARANTEED BY THE FEDERAL DEPOSIT INSURANCE
CORPORATION, THE GOVERNMENT NATIONAL MORTGAGE ASSOCIATION OR ANY
OTHER GOVERNMENTAL AGENCY.

                  THE PRINCIPAL OF THIS  CERTIFICATE IS PAYABLE IN INSTALLMENTS.
THEREFORE,  THE ACTUAL  OUTSTANDING  PRINCIPAL AMOUNT OF THIS CERTIFICATE MAY ON
ANY DATE  SUBSEQUENT  TO JANUARY 27, 1997 (THE FIRST  PAYMENT DATE) BE LESS THAN
ITS ORIGINAL CERTIFICATE PRINCIPAL BALANCE.

                  THIS CERTIFICATE IS A PASS-THROUGH CERTIFICATE ONLY AND,
NOTWITHSTANDING REFERENCES HEREIN TO PRINCIPAL AND INTEREST, NO DEBT
OF ANY PERSON IS REPRESENTED HEREBY.



                                      A-1-2

<PAGE>



         This  Certificate  is one of a Class  of  duly-authorized  Certificates
designated as AMRESCO  Residential  Securities  Corporation  Mortgage Loan Trust
1996-5,  Mortgage  Loan  Pass-Through  Certificates,  Class A-1 (the  "Class A-1
Certificates")  and  issued  under and  subject  to the  terms,  provisions  and
conditions of that certain Pooling and Servicing  Agreement dated as of December
1, 1996 (the "Pooling and Servicing Agreement") by and among AMRESCO Residential
Capital  Markets,  Inc., in its capacity as the Seller (the  "Seller"),  AMRESCO
Residential   Securities   Corporation,   in  its  capacity  as  Depositor  (the
"Depositor"),  Advanta Mortgage Corp. USA, as a Servicer and Option One Mortgage
Corporation,  as a  Servicer  (collectively,  the  "Servicers")  and  The  Chase
Manhattan Bank, a New York banking  corporation,  in its capacity as the Trustee
(the  "Trustee"),  to which  Pooling and  Servicing  Agreement the Owner of this
Certificate  by virtue of acceptance  hereof  assents and by which such Owner is
bound.  Also issued under the Pooling and Servicing  Agreement are  Certificates
designated as AMRESCO  Residential  Securities  Corporation  Mortgage Loan Trust
1996-5  Mortgage  Loan Pass-  Through  Certificates,  Class A-2 (the  "Class A-2
Certificates"),  Class A-3 (the "Class A-3 Certificates"), Class A-4 (the "Class
A-4  Certificates"),  Class A-5 (the "Class A-5  Certificates"),  Class A-6 (the
"Class A-6 Certificates"),  Class A-7 (the "Class A-7 Certificates"),  Class A-8
(the "Class A-8 Certificates"), Class S (the "Class S Certificates"), Class B-10
(the "Class B-10  Certificates")  and Class R (Residual  Interest) (the "Class R
Certificates").  The Class A-1  Certificates,  the Class A-2  Certificates,  the
Class A-3 Certificates,  the Class A-4 Certificates, the Class A-5 Certificates,
the  Class  A-6  Certificates,  the  Class  A-7  Certificates  and the Class A-8
Certificates shall be together referred to as the "Class A Certificates" and the
Class A Certificates,  the Class S Certificates, the Class B-10 Certificates and
the Class R Certificates are together referred to herein as the  "Certificates."
The Class A-1  Certificates,  Class A-2  Certificates,  Class A-3  Certificates,
Class A-4 Certificates, Class A-5 Certificates, Class A-6 Certificates and Class
A-7  Certificates  are known as the "Group I  Certificates."  Terms  capitalized
herein and not otherwise  defined herein shall have the respective  meanings set
forth in the Pooling and Servicing Agreement.

         On the 25th day of each month,  or, if such day is not a Business  Day,
then the next  succeeding  Business  Day (each such day being a "Payment  Date")
commencing  January 27, 1997, the Owners of the Class A-1 Certificates as of the
close of business on the last day of the calendar  month  immediately  preceding
the calendar  month in which a Payment  Date occurs (the "Record  Date") will be
entitled  to  receive  the  Class  A-1  Distribution  Amount  relating  to  such
Certificate  on such Payment  Date.  Distributions  will be made in  immediately
available funds to Owners of Certificates having an aggregate original Class A-1
Certificate  Principal  Balance  of at least  $1,000,000  (by wire  transfer  or
otherwise)  to the account of an Owner at a domestic bank or other entity having
appropriate  facilities therefor,  if such Owner has so notified the Trustee, or
by check mailed to the address of the person  entitled  thereto as it appears on
the Register.

         Each Owner of record of a Class A-1  Certificate  will be  entitled  to
receive such Owner's Percentage Interest in the amounts due on such Payment Date
to the Owners of the Class A-1  Certificates.  The  Percentage  Interest of each
Class  A-1  Certificate  as of any  date of  determination  will be equal to the
percentage  obtained by dividing the original  Certificate  Principal Balance of
such  Class  A-1  Certificate  on the  Startup  Day by the  aggregate  Class A-1
Certificate Principal Balance on the Startup Day.

         The  Certificate  Insurer  is  required,  subject  to the  terms of the
related  Certificate  Insurance Policy to make Insured Payments available to the
Trustee on or prior to the related Payment Date for distribution to the Owners.

         Upon receipt of amounts under the related Certificate  Insurance Policy
on  behalf  of the  Owners  of the  Class  A  Certificates,  the  Trustee  shall
distribute in accordance with the Pooling and Servicing


                                      A-1-3

<PAGE>



Agreement such amounts (directly or through a Paying Agent) to the Owners of the
appropriate Class A Certificates.

         The Trustee or any duly-appointed Paying Agent will duly and punctually
pay distributions  with respect to this Certificate in accordance with the terms
hereof and the Pooling and Servicing Agreement.  Amounts properly withheld under
the Code by any Person from a  distribution  to any Owner shall be considered as
having  been paid by the  Trustee to such Owner for all  purposes of the Pooling
and Servicing Agreement.

         The Mortgage  Loans will be serviced by the  Servicers  pursuant to the
Pooling and Servicing Agreement. The Pooling and Servicing Agreement permits the
Servicer  to  enter  into  Subservicing  Agreements  with  certain  institutions
eligible for appointment as Subservicers for the servicing and administration of
certain  Mortgage  Loans.  No appointment of any  Subservicer  shall release the
Servicer from any of its obligations under the Pooling and Servicing Agreement.

         This  Certificate  does not represent a deposit or other obligation of,
or an interest in, nor are the  underlying  Mortgage Loans insured or guaranteed
by, AMRESCO  Residential  Securities  Corporation,  AMRESCO  Residential Capital
Markets,  Inc. or the Servicers or any of their  affiliates or any  governmental
agency.  This Certificate is limited in right of payment to certain  collections
and  recoveries  relating  to the  Mortgage  Loans and amounts on deposit in the
Certificate  Account and the Principal and Interest Account (except as otherwise
provided in the Pooling and Servicing  Agreement)  and payments  received by the
Trustee  pursuant  to the  related  Certificate  Insurance  Policy,  all as more
specifically set forth hereinabove and in the Pooling and Servicing Agreement.

         No Owner shall have any right to institute any proceeding,  judicial or
otherwise,  with  respect to the Pooling  and  Servicing  Agreement,  or for the
appointment of a receiver or trustee,  or for any other remedy under the Pooling
and Servicing Agreement except in compliance with the terms thereof.

         Notwithstanding  any other  provisions  in the  Pooling  and  Servicing
Agreement,  the Owner of any Certificate  shall have the right which is absolute
and unconditional to receive distributions to the extent provided in the Pooling
and Servicing  Agreement  with respect to such  Certificate or to institute suit
for the  enforcement  of any such  distribution,  and such  right  shall  not be
impaired  without the consent of such Owner. The Owner of this  Certificate,  by
its  acceptance  hereof,  agrees,  however,  that to the extent the  Certificate
Insurer  makes Insured  Payments,  either  directly or indirectly  (as by paying
through  the  Trustee  or  Paying  Agent),  to the  owners  of  such  Class  A-1
Certificates,  the Certificate  Insurer will be subrogated to the rights of such
Owners of Class A-1 Certificates with respect to such Insured Payment,  shall be
deemed to the extent of the  payments so made to be a  registered  Owner of such
Class A-1 Certificates  and shall receive all future  distributions of the Class
A-1  Distribution  Amount  until all such  Insured  Payments by the  Certificate
Insurer have been fully reimbursed.

         The Pooling  and  Servicing  Agreement  provides  that the  obligations
created  thereby will terminate upon the earlier of the payment to the Owners of
all  Certificates  from  amounts  other than those  available  under the related
Certificate  Insurance Policy of all amounts held by the Trustee and required to
be paid to such Owners pursuant to the Pooling and Servicing  Agreement upon the
later to occur of (a) the final  payment or other  liquidation  (or any  advance
made with respect  thereto) of the last Mortgage  Loan in the Trust Estate,  (b)
the  disposition  of all  property  acquired  in  respect of any  Mortgage  Loan
remaining in the Trust  Estate and (c) at any time when a Qualified  Liquidation
of both  Mortgage  Loan Groups  included  within the REMIC Estate is effected as
described below. To effect a termination of the Pooling and Servicing  Agreement
pursuant to clause (c) above,  the Owners of all  Certificates  then Outstanding
shall (i) unanimously  direct the Trustee on behalf of the REMIC to adopt a plan
of complete liquidation for


                                      A-1-4

<PAGE>



each of the Mortgage Loan Groups,  as contemplated by Section  860F(a)(4) of the
Code and (ii)  provide to the  Trustee an  opinion  of  counsel  experienced  in
federal income tax matters acceptable to the Certificate Insurer and the Trustee
to the effect that each such  liquidation  constitutes a Qualified  Liquidation,
and the Trustee shall either sell the Mortgage Loans and distribute the proceeds
of the  liquidation of the Trust, or shall  distribute  equitably in kind all of
the assets of the Trust Estate to the remaining Owners of the Certificates, each
in accordance  with such plan, so that the  liquidation or  distribution  of the
Trust  Estate,  the  distribution  of any  proceeds of the  liquidation  and the
termination of the Pooling and Servicing Agreement occur no later than the close
of the 90th day after the date of adoption of the plan of  liquidation  and such
liquidation qualifies as a Qualified Liquidation.

                  The Pooling and Servicing Agreement additionally provides that
(i) the Owners of the Class R Certificates  may, at their option,  purchase from
the Trust all remaining  Mortgage Loans and other property then constituting the
Trust Estate,  and thereby effect early retirement of the  Certificates,  on any
Monthly  Remittance  Date, on or after the Clean-Up Call Date (ii) the Servicers
may, at their  option,  purchase  from the Trust all  remaining  Mortgage  Loans
serviced by the related Servicer and any other related property remaining in the
Trust Estate (or if the Servicers fail to exercise such option,  the Certificate
Insurer may exercise  such option) and thereby  effect early  retirement  of the
Certificates on any Monthly  Remittance  Date on or after the Servicer  Clean-Up
Call Date and (iii) under certain circumstances relating to the qualification of
the REMIC as a REMIC  under  the Code the  Mortgage  Loans may be sold,  thereby
effecting the early retirement of the Certificates.

                  The Trustee shall give written  notice of  termination  of the
Pooling and Servicing Agreement to each Owner in the manner set forth therein.

                  The  Certificate  Insurer or the Owners of the majority of the
Percentage  Interests  represented  by the Class A  Certificates  with the prior
written consent of the Certificate  Insurer have the right to exercise any trust
or power set forth in Section 6.11 of the Pooling and Servicing Agreement.

                  As provided in the Pooling and Servicing Agreement and subject
to certain limitations therein set forth and referred to on the face hereof, the
transfer of this  Certificate  is  registrable in the Register upon surrender of
this  Certificate for  registration of transfer at the office  designated as the
location  of  the  Register  duly  endorsed  by,  or  accompanied  by a  written
instrument of transfer in form  satisfactory  to the Registrar duly executed by,
the Owner hereof or his attorney duly  authorized in writing,  and thereupon one
or more new Certificates of the like Class, tenor and a like Percentage Interest
will be issued to the designated transferee or transferees.

                  The Pooling and  Servicing  Agreement  permits,  with  certain
exceptions as therein  provided,  the amendment thereof and the modifications of
rights and  obligations  of the parties  provided  therein by the  Trustee,  the
Seller  and the  Servicer  at any  time and from  time to time,  with the  prior
written approval of the Certificate  Insurer and not less than a majority of the
Percentage  Interest  represented  by each affected Class of  Certificates  then
Outstanding,  and in certain other circumstances provided for in the Pooling and
Servicing  Agreement may be amended without the consent of the Owners.  Any such
consent  by the Owner at the time of the  giving  thereof,  of this  Certificate
shall be  conclusive  and binding upon such Owner and upon all future  Owners of
the Certificate and of any Certificate  issued upon the registration of Transfer
hereof or in exchange  hereof or in lieu hereof  whether or not notation of such
consent or waiver is made upon this Certificate.

                  The Trustee is required to furnish certain information on each
Payment Date to the Owner of this  Certificate,  as more fully  described in the
Pooling and Servicing Agreement.



                                      A-1-5

<PAGE>



                  The Class A-1  Certificates  are issuable  only as  registered
Certificates in minimum  denominations of $1,000 original Certificate  Principal
Balance.  As  provided in the Pooling  and  Servicing  Agreement  and subject to
certain  limitations  therein set forth, Class A-1 Certificates are exchangeable
for new Class A-1 Certificates of authorized  denominations  evidencing the same
aggregate principal amount.

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

                  The  Trustee and any agent of the Trustee may treat the Person
in whose  name  this  Certificate  is  registered  as the owner  hereof  for all
purposes,  and neither the Trustee or any such agent shall be affected by notice
to the contrary, except as may otherwise be specifically provided in the Pooling
and Servicing Agreement with respect to the Certificate Insurer.



                                      A-1-6

<PAGE>




                  IN WITNESS WHEREOF, the Trustee has caused this Certificate to
be duly executed on behalf of the Trust.


                                          THE CHASE MANHATTAN BANK
                                            as Trustee


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

Trustee Authentication
THE CHASE MANHATTAN BANK, as Trustee
By:
     -----------------------------
Name:
     -----------------------------
Title:
     -----------------------------


                                      A-1-7

<PAGE>



                             STATEMENT OF INSURANCE

                  MBIA  Insurance  Corporation  (the  "Insurer")  has  issued  a
certificate  insurance policy containing the following  provisions,  such Policy
being on file at The Chase  Manhattan  Bank, New York, New York, as trustee (the
"Trustee").

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

                                   $42,200,000
      AMRESCO Residential Securities Corporation Mortgage Loan Trust 1996-5
                             Class A-1 Certificates

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

                  The Insurer will pay any Insured  Payment that is a Preference
Amount on the second  Business  Day  following  receipt on a Business Day by the
Fiscal Agent (as described below) of (i) a certified copy of the order requiring
the return of such Preference Amount, (ii) an opinion of counsel satisfactory to
the  Insurer  that  such  order is final and not  subject  to  appeal,  (iii) an
assignment  in such form as is reasonably  required by the Insurer,  irrevocably
assigning  to the  Insurer  all rights and  claims of the Owner  relating  to or
arising  under the  Obligations  against the debtor  which made such  preference
payment or otherwise with respect to such preference  payment,  (iv) appropriate
instruments to effect the  appointment of the Insurer as agent for such Owner in
any legal proceeding related to such preference payment,  such instruments being
in a form  satisfactory  to the Insurer and (v) a Notice (as  described  below),
provided that if such  documents are received after 5:00 p.m. New York City time
on such  Business  Day,  they  will be deemed to be  received  on the  following
Business  Day.  Such  payments  shall be disbursed to the receiver or trustee in
bankruptcy  named in the final  order of the court  exercising  jurisdiction  on
behalf of the Owner and not to any Owner directly unless such Owner has returned
principal or interest  paid on the  Obligations  to such  receiver or trustee in
bankruptcy, in which case such payment shall be disbursed to such Owner.

                  The Insurer will pay any other amount payable under the Policy
no later than 12:00 noon,  New York City time,  on the later of the Payment Date
on which the  Deficiency  Amount is due or the  second  Business  Day  following
receipt in New York,  New York on a Business  Day by State Street Bank and Trust
Company,  N.A. as Fiscal  Agent for the Insurer or any  successor  fiscal  agent
appointed by the Insurer (the "Fiscal Agent") of a Notice (as described  below);
provided  that, if such Notice is received after 5:00 p.m. New York City time on
such Business  Day, it will be deemed to be received on the  following  Business
Day. If any such Notice received by the Fiscal Agent is not in proper form or is
otherwise  insufficient  for the purpose of making a claim under the Policy,  it
shall be deemed not to have


                                      A-1-8

<PAGE>



been  received  by the Fiscal  Agent for  purposes  of this  paragraph,  and the
Insurer or the Fiscal  Agent,  as the case may be, shall  promptly so advise the
Trustee and the Trustee may submit an amended Notice.

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

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

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

                  "Agreement" means the Pooling and Servicing Agreement dated as
of  December  1, 1996  among  AMRESCO  Residential  Securities  Corporation,  as
Depositor,  AMRESCO  Residential  Capital  Markets,  Inc.,  as  Seller,  Advanta
Mortgage  Corp.  USA and Option One Mortgage  Corporation,  as Servicers and The
Chase Manhattan Bank, as Trustee,  without regard to any amendment or supplement
thereto, unless the Insurer shall have consented in writing thereto.

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

                  "Class A-7 Termination Date" means November 25, 2026.

                  "Class A-8 Termination Date" means November 25, 2026.

                  "Deficiency   Amount"  means,  with  respect  to  the  Related
Mortgage Loan Group and Payment  Date,  the excess of (i) the sum of the related
Current  Interest and the then  existing  Subordination  Deficit for the Related
Mortgage  Loan Group,  if any, over (ii) the Total  Available  Funds (net of the
Premium Amount for such Related  Mortgage Loan Group) for such Related  Mortgage
Loan Group.

                  "Insured  Payment"  means,  as of any Payment  Date, an amount
equal to the sum of (i) the Deficiency  Amount plus (ii) any  Preference  Amount
then due and owing under the Policy  plus (iii) as of the Class A-7  Termination
Date and with respect to the Class A-7  Certificates,  an amount  sufficient  to
reduce the Certificate  Principal  Balance of the Class A-7 Certificates to zero
plus (iv) as of the Class A-8 Termination Date and with respect to the Class A-8
Certificates,  an amount sufficient to reduce the Certificate  Principal Balance
of the Class A-8 Certificates to zero.

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

                  "Owner" means each Owner (as defined in the Agreement) who, on
the  applicable  Payment  Date,  is entitled  under the terms of the  applicable
Obligations to payment under the Policy.



                                      A-1-9

<PAGE>



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

                  "Related Mortgage Loan Group" means Group I.

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

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

                  The  notice  address  of the Fiscal  Agent is 15th  Floor,  61
Broadway,  New York, New York 10006,  Attention:  Municipal Registrar and Paying
Agency or such other address as the Fiscal Agent shall specify to the Trustee in
writing.

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

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

                  The Policy is not  cancelable  for any reason.  The premium on
the Policy is not refundable  for any reason,  including  payment,  or provision
being made for payment, prior to the maturity of the Obligations.

                  MBIA INSURANCE CORPORATION


                                     A-1-10

<PAGE>



                                                                     EXHIBIT A-2
                                                   FORM OF CLASS A-2 CERTIFICATE

         SOLELY FOR FEDERAL INCOME TAX PURPOSES,  THIS CERTIFICATE  REPRESENTS A
CLASS OF "REGULAR  INTERESTS"  IN A "REAL ESTATE  MORTGAGE  INVESTMENT  CONDUIT"
("REMIC") AS THOSE TERMS ARE DEFINED,  RESPECTIVELY, IN SECTION 860G AND 860D OF
THE INTERNAL REVENUE CODE OF 1986, AS AMENDED (THE "CODE"),  ASSUMING COMPLIANCE
WITH THE REMIC PROVISIONS OF THE CODE.

                   AMRESCO RESIDENTIAL SECURITIES CORPORATION
                           MORTGAGE LOAN TRUST 1996-5
                     MORTGAGE LOAN PASS-THROUGH CERTIFICATE
                                    CLASS A-2
                           (6.275% Pass-Through Rate)

                  Representing Certain Interests in the Group I
                           Mortgage Loans Serviced by

                           ADVANTA MORTGAGE CORP. USA
                         OPTION ONE MORTGAGE CORPORATION

         (This  certificate  does not represent an interest in, or an obligation
of, nor are the  underlying  Mortgage  Loans insured or guaranteed  by,  AMRESCO
Residential Securities Corporation, AMRESCO Residential Capital Markets, Inc. or
the Servicers.  This Certificate  represents a fractional  ownership interest in
the Mortgage Loans and certain other property held by the Trust.)

         Unless this certificate is presented by an authorized representative of
The Depository  Trust Company,  a New York  corporation  ("DTC"),  to the Issuer
("AMRESCO Residential Securities Corporation Mortgage Loan Trust 1996-5") or its
agent for registration of transfer,  exchange,  or payment,  and any certificate
issued  is  registered  in the name of Cede & Co.  or in such  other  name as is
requested  by an  authorized  representative  of DTC (and any payment is made to
Cede  &  Co.  or  to  such  other  entity  as  is  requested  by  an  authorized
representative  of DTC), ANY TRANSFER,  PLEDGE, OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  inasmuch  as the  registered  owner
hereof, Cede & Co., has an interest herein.

No:  A-2-1                                           CUSIP:            03215PAZ2
                                                     ISIN:          US03215PAZ27
                                                     COMMON CODE:        7214618

  $29,000,000                    December 18, 1996                April 25, 2018
- ---------------------  -----------------------------------    ------------------
Original Certificate                  Date                       Final Scheduled
Principal Balance                                                   Payment Date

                                   Cede & Co.
                         ------------------------------
                                Registered Owner




                                      A-2-1

<PAGE>



         The registered Owner named above is the registered  beneficial Owner of
a  fractional  interest  in (a) the  Mortgage  Loans in Group I (other  than any
principal  and interest  payments due thereon on or prior to the Cut-Off Date on
any Mortgage  Loan that is current as of Cut-Off Date) listed in Schedule I-A to
the Pooling and Servicing  Agreement which the Seller has caused to be delivered
to the  Depositor  and the  Depositor  has caused to be delivered to the Trustee
(and all substitutions therefor as provided by Section 3.03, 3.04, 3.05 and 3.06
of the Pooling and Servicing Agreement), together with the related Mortgage Loan
documents and the Depositor's  interest in any Property which secured a Mortgage
Loan but which has been acquired by foreclosure or deed in lieu of  foreclosure,
and  all  payments  thereon  and  proceeds  of  the  conversion,   voluntary  or
involuntary, of the foregoing; (b) such amounts as may be held by the Trustee in
the Certificate  Account,  the Pre-Funding Account and the Capitalized  Interest
Account  together with  investment  earnings on such amounts and such amounts as
may be held in the name of the Trustee in the Principal and Interest Account, if
any,  exclusive of investment  earnings thereon (except as otherwise provided in
the Pooling and Servicing Agreement),  whether in the form of cash, instruments,
securities or other properties  (including any Eligible  Investments held by the
Servicer);  (c) the  Certificate  Insurance  Policies issued under the Insurance
Agreement;  (d)  proceeds  of all the  foregoing  (including,  but not by way of
limitation,  all proceeds of any mortgage insurance,  hazard insurance and title
insurance  policy  relating to the  Mortgage  Loans,  cash  proceeds,  accounts,
accounts receivable, notes, drafts, acceptances,  chattel paper, checks, deposit
accounts,  rights  to  payment  of any  and  every  kind,  and  other  forms  of
obligations and  receivables  which at any time constitute all or part of or are
included  in the  proceeds  of any of the  foregoing);  and (e)  certain  of the
Seller's  rights under the Transfer  Agreements  that are being  assigned to the
Trust  in the  Pooling  and  Servicing  Agreement  to pay  the  Certificates  as
specified in the Pooling and Servicing Agreement.

         The Owner  hereof is entitled  to  principal  payments on each  Payment
Date,  as  hereinafter  described,  which  will  fully  amortize  such  original
Certificate  Principal Balance over the period from the date of initial issuance
of the  Certificates  to the final Payment Date for the Class A-2  Certificates.
Therefore,  the actual Outstanding  principal amount of this Certificate may, on
any date  subsequent  to January 27, 1997 (the first  Payment Date) be less than
the original Certificate Principal Balance set forth above.

         The Owner  hereof is required to send this  Certificate  to the Trustee
prior to receiving  the final  distribution  hereon.  The Pooling and  Servicing
Agreement (as defined below) provides that, in any event, upon the making of the
final  distribution due on this  Certificate,  this Certificate  shall be deemed
cancelled for all purposes under the Pooling and Servicing Agreement.

         NEITHER THIS CERTIFICATE NOR THE UNDERLYING MORTGAGE LOANS ARE
INSURED OR GUARANTEED BY THE FEDERAL DEPOSIT INSURANCE CORPORATION,
THE GOVERNMENT NATIONAL MORTGAGE ASSOCIATION OR ANY OTHER
GOVERNMENTAL AGENCY.

         THE  PRINCIPAL  OF  THIS   CERTIFICATE  IS  PAYABLE  IN   INSTALLMENTS.
THEREFORE,  THE ACTUAL  OUTSTANDING  PRINCIPAL AMOUNT OF THIS CERTIFICATE MAY ON
ANY DATE  SUBSEQUENT  TO JANUARY 27, 1997 (THE FIRST  PAYMENT DATE) BE LESS THAN
ITS ORIGINAL CERTIFICATE PRINCIPAL BALANCE.

         THIS   CERTIFICATE   IS   A   PASS-THROUGH    CERTIFICATE   ONLY   AND,
NOTWITHSTANDING  REFERENCES  HEREIN TO PRINCIPAL  AND  INTEREST,  NO DEBT OF ANY
PERSON IS REPRESENTED HEREBY.



                                      A-2-2

<PAGE>



         This  Certificate  is one of a Class  of  duly-authorized  Certificates
designated as AMRESCO  Residential  Securities  Corporation  Mortgage Loan Trust
1996-5,  Mortgage  Loan  Pass-Through  Certificates,  Class A-2 (the  "Class A-2
Certificates")  and  issued  under and  subject  to the  terms,  provisions  and
conditions of that certain Pooling and Servicing  Agreement dated as of December
1, 1996 (the "Pooling and Servicing Agreement") by and among AMRESCO Residential
Capital  Markets,  Inc., in its capacity as the Seller (the  "Seller"),  AMRESCO
Residential   Securities   Corporation,   in  its  capacity  as  Depositor  (the
"Depositor"),  Advanta Mortgage Corp. USA, as a Servicer and Option One Mortgage
Corporation,  as a  Servicer  (collectively,  the  "Servicers")  and  The  Chase
Manhattan Bank, a New York banking  corporation,  in its capacity as the Trustee
(the  "Trustee"),  to which  Pooling and  Servicing  Agreement the Owner of this
Certificate  by virtue of acceptance  hereof  assents and by which such Owner is
bound.  Also issued under the Pooling and Servicing  Agreement are  Certificates
designated as AMRESCO  Residential  Securities  Corporation  Mortgage Loan Trust
1996-5  Mortgage  Loan Pass-  Through  Certificates,  Class A-1 (the  "Class A-1
Certificates"),  Class A-3 (the "Class A-3 Certificates"), Class A-4 (the "Class
A-4  Certificates"),  Class A-5 (the "Class A-5  Certificates"),  Class A-6 (the
"Class A-6 Certificates"),  Class A-7 (the "Class A-7 Certificates"),  Class A-8
(the "Class A-8 Certificates"), Class S (the "Class S Certificates"), Class B-10
(the "Class B-10  Certificates")  and Class R (Residual  Interest) (the "Class R
Certificates").  The Class A-1  Certificates,  the Class A-2  Certificates,  the
Class A-3 Certificates,  the Class A-4 Certificates, the Class A-5 Certificates,
the Class A-6  Certificates,  Class A-7  Certificates and Class A-8 Certificates
shall be  together  referred  to as the "Class A  Certificates"  and the Class A
Certificates,  Class S Certificates, the Class B-10 Certificates and the Class R
Certificates are together  referred to herein as the  "Certificates."  The Class
A-1  Certificates,  Class A-2 Certificates,  Class A-3  Certificates,  Class A-4
Certificates,  Class A-5 Certificates,  Class A-6 and Class A-7 Certificates are
known as the "Group I Certificates."  Terms capitalized herein and not otherwise
defined herein shall have the  respective  meanings set forth in the Pooling and
Servicing Agreement.

         On the 25th day of each month,  or, if such day is not a Business  Day,
then the next  succeeding  Business  Day (each such day being a "Payment  Date")
commencing  January 27, 1997, the Owners of the Class A-2 Certificates as of the
close of business on the last day of the calendar  month  immediately  preceding
the calendar  month in which a Payment  Date occurs (the "Record  Date") will be
entitled  to  receive  the  Class  A-2  Distribution  Amount  relating  to  such
Certificate  on such Payment  Date.  Distributions  will be made in  immediately
available funds to Owners of Certificates having an aggregate original Class A-2
Certificate  Principal  Balance  of at least  $1,000,000  (by wire  transfer  or
otherwise)  to the account of an Owner at a domestic bank or other entity having
appropriate  facilities therefor,  if such Owner has so notified the Trustee, or
by check mailed to the address of the person  entitled  thereto as it appears on
the Register.

         Each Owner of record of a Class A-2  Certificate  will be  entitled  to
receive such Owner's Percentage Interest in the amounts due on such Payment Date
to the Owners of the Class A-2  Certificates.  The  Percentage  Interest of each
Class  A-2  Certificate  as of any  date of  determination  will be equal to the
percentage  obtained by dividing the original  Certificate  Principal Balance of
such  Class  A-2  Certificate  on the  Startup  Day by the  aggregate  Class A-2
Certificate Principal Balance on the Startup Day.

         The  Certificate  Insurer  is  required,  subject  to the  terms of the
related  Certificate  Insurance Policy to make Insured Payments available to the
Trustee on or prior to the related Payment Date for distribution to the Owners.

         Upon receipt of amounts under the related Certificate  Insurance Policy
on  behalf  of the  Owners  of the  Class  A  Certificates,  the  Trustee  shall
distribute in accordance  with the Pooling and Servicing  Agreement such amounts
(directly or through a Paying Agent) to the Owners of the  appropriate  Class of
the Class A Certificates.


                                      A-2-3

<PAGE>




         The Trustee or any duly-appointed Paying Agent will duly and punctually
pay distributions  with respect to this Certificate in accordance with the terms
hereof and the Pooling and Servicing Agreement.  Amounts properly withheld under
the Code by any Person from a  distribution  to any Owner shall be considered as
having  been paid by the  Trustee to such Owner for all  purposes of the Pooling
and Servicing Agreement.

         The Mortgage  Loans will be serviced by the  Servicers  pursuant to the
Pooling and Servicing Agreement. The Pooling and Servicing Agreement permits the
Servicer  to  enter  into  Subservicing  Agreements  with  certain  institutions
eligible for appointment as Subservicers for the servicing and administration of
certain  Mortgage  Loans.  No appointment of any  Subservicer  shall release the
Servicer from any of its obligations under the Pooling and Servicing Agreement.

         This  Certificate  does not represent a deposit or other obligation of,
or an interest in, nor are the  underlying  Mortgage Loans insured or guaranteed
by, AMRESCO  Residential  Securities  Corporation,  AMRESCO  Residential Capital
Markets,  Inc. or the Servicers or any of their  affiliates or any  governmental
agency.  This Certificate is limited in right of payment to certain  collections
and  recoveries  relating  to the  Mortgage  Loans and amounts on deposit in the
Certificate  Account and the Principal and Interest Account (except as otherwise
provided in the Pooling and Servicing  Agreement)  and payments  received by the
Trustee  pursuant  to the  related  Certificate  Insurance  Policy,  all as more
specifically set forth hereinabove and in the Pooling and Servicing Agreement.

         No Owner shall have any right to institute any proceeding,  judicial or
otherwise,  with  respect to the Pooling  and  Servicing  Agreement,  or for the
appointment of a receiver or trustee,  or for any other remedy under the Pooling
and Servicing Agreement except in compliance with the terms thereof.

         Notwithstanding  any other  provisions  in the  Pooling  and  Servicing
Agreement,  the Owner of any Certificate  shall have the right which is absolute
and unconditional to receive distributions to the extent provided in the Pooling
and Servicing  Agreement  with respect to such  Certificate or to institute suit
for the  enforcement  of any such  distribution,  and such  right  shall  not be
impaired  without the consent of such Owner. The Owner of this  Certificate,  by
its  acceptance  hereof,  agrees,  however,  that to the extent the  Certificate
Insurer  makes Insured  Payments,  either  directly or indirectly  (as by paying
through  the  Trustee  or  Paying  Agent),  to the  owners  of  such  Class  A-2
Certificates,  the Certificate  Insurer will be subrogated to the rights of such
Owners of Class A-2 Certificates with respect to such Insured Payment,  shall be
deemed to the extent of the  payments so made to be a  registered  Owner of such
Class A-2 Certificates  and shall receive all future  distributions of the Class
A-2  Distribution  Amount  until all such  Insured  Payments by the  Certificate
Insurer have been fully reimbursed.

         The Pooling  and  Servicing  Agreement  provides  that the  obligations
created  thereby will terminate upon the earlier of the payment to the Owners of
all  Certificates  from  amounts  other than those  available  under the related
Certificate  Insurance Policy of all amounts held by the Trustee and required to
be paid to such Owners pursuant to the Pooling and Servicing  Agreement upon the
later to occur of (a) the final  payment or other  liquidation  (or any  advance
made with respect  thereto) of the last Mortgage  Loan in the Trust Estate,  (b)
the  disposition  of all  property  acquired  in  respect of any  Mortgage  Loan
remaining in the Trust  Estate and (c) at any time when a Qualified  Liquidation
of both  Mortgage  Loan Groups  included  within the REMIC Estate is effected as
described below. To effect a termination of the Pooling and Servicing  Agreement
pursuant to clause (c) above,  the Owners of all  Certificates  then Outstanding
shall (i) unanimously  direct the Trustee on behalf of the REMIC to adopt a plan
of complete liquidation for each of the Mortgage Loan Groups, as contemplated by
Section  860F(a)(4)  of the Code and (ii)  provide to the  Trustee an opinion of
counsel experienced in federal income tax matters acceptable to the


                                      A-2-4

<PAGE>



Certificate  Insurer and the  Trustee to the effect  that each such  liquidation
constitutes  a  Qualified  Liquidation,  and the Trustee  shall  either sell the
Mortgage Loans and distribute the proceeds of the  liquidation of the Trust,  or
shall distribute  equitably in kind all of the assets of the Trust Estate to the
remaining Owners of the Certificates, each in accordance with such plan, so that
the  liquidation or distribution  of the Trust Estate,  the  distribution of any
proceeds of the  liquidation  and the  termination  of the Pooling and Servicing
Agreement  occur no  later  than the  close  of the 90th day  after  the date of
adoption  of the  plan  of  liquidation  and  such  liquidation  qualifies  as a
Qualified Liquidation.

         The Pooling and Servicing Agreement  additionally provides that (i) the
Owners of the Class R Certificates may, at their option, purchase from the Trust
all remaining  Mortgage  Loans and other  property then  constituting  the Trust
Estate, and thereby effect early retirement of the Certificates,  on any Monthly
Remittance  Date, on or after the Clean-Up Call Date (ii) the Servicers  may, at
their option,  purchase from the Trust all remaining  Mortgage Loans serviced by
the related  Servicer  and any other  related  property  remaining  in the Trust
Estate (or if the  Servicers  fail to  exercise  such  option,  the  Certificate
Insurer may exercise  such option) and thereby  effect early  retirement  of the
Certificates on any Monthly  Remittance  Date on or after the Servicer  Clean-Up
Call Date and (iii) under certain circumstances relating to the qualification of
the REMIC as a REMIC  under  the Code the  Mortgage  Loans may be sold,  thereby
effecting the early retirement of the Certificates.

         The Trustee shall give written notice of termination of the Pooling and
Servicing Agreement to each Owner in the manner set forth therein.

         The Certificate Insurer or the Owners of the majority of the Percentage
Interests represented by the Class A Certificates with the prior written consent
of the  Certificate  Insurer  have the right to exercise  any trust or power set
forth in Section 6.11 of the Pooling and Servicing Agreement.

         As  provided  in the Pooling  and  Servicing  Agreement  and subject to
certain  limitations  therein set forth and referred to on the face hereof,  the
transfer of this  Certificate  is  registrable in the Register upon surrender of
this  Certificate for  registration of transfer at the office  designated as the
location  of  the  Register  duly  endorsed  by,  or  accompanied  by a  written
instrument of transfer in form  satisfactory  to the Registrar duly executed by,
the Owner hereof or his attorney duly  authorized in writing,  and thereupon one
or more new Certificates of the like Class, tenor and a like Percentage Interest
will be issued to the designated transferee or transferees.

         The Pooling and Servicing Agreement permits, with certain exceptions as
therein  provided,  the amendment  thereof and the  modifications  of rights and
obligations of the parties provided  therein by the Trustee,  the Seller and the
Servicer at any time and from time to time,  with the prior written  approval of
the Certificate  Insurer and not less than a majority of the Percentage Interest
represented  by each affected Class of  Certificates  then  Outstanding,  and in
certain other circumstances  provided for in the Pooling and Servicing Agreement
may be amended without the consent of the Owners.  Any such consent by the Owner
at the time of the giving thereof,  of this Certificate  shall be conclusive and
binding upon such Owner and upon all future Owners of the Certificate and of any
Certificate  issued  upon the  registration  of  Transfer  hereof or in exchange
hereof or in lieu hereof  whether or not  notation of such  consent or waiver is
made upon this Certificate.

         The Trustee is required to furnish certain  information on each Payment
Date to the Owner of this  Certificate,  as more fully  described in the Pooling
and Servicing Agreement.

         The Class A-2 Certificates are issuable only as registered Certificates
in minimum  denominations of $1,000 original  Certificate  Principal Balance. As
provided in the Pooling and Servicing Agreement


                                      A-2-5

<PAGE>



and subject to certain limitations therein set forth, Class A-2 Certificates are
exchangeable  for  new  Class  A-1  Certificates  of  authorized   denominations
evidencing the same aggregate principal amount.

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

         The  Trustee and any agent of the Trustee may treat the Person in whose
name this  Certificate  is registered as the owner hereof for all purposes,  and
neither  the  Trustee  or any such  agent  shall be  affected  by  notice to the
contrary,  except as may otherwise be  specifically  provided in the Pooling and
Servicing Agreement with respect to the Certificate Insurer.



                                      A-2-6

<PAGE>




         IN WITNESS WHEREOF,  the Trustee has caused this Certificate to be duly
executed on behalf of the Trust.


                                   THE CHASE MANHATTAN BANK,
                                   as Trustee


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

Trustee Authentication
THE CHASE MANHATTAN BANK, as Trustee
By:
     ------------------------------
Name:
     ------------------------------
Title:
     ------------------------------



                                      A-2-7

<PAGE>



                             STATEMENT OF INSURANCE

                  MBIA  Insurance  Corporation  (the  "Insurer")  has  issued  a
certificate  insurance policy containing the following  provisions,  such Policy
being on file at The Chase  Manhattan  Bank, New York, New York, as trustee (the
"Trustee").

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

                                   $29,000,000
      AMRESCO Residential Securities Corporation Mortgage Loan Trust 1996-5
                             Class A-2 Certificates

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

                  The Insurer will pay any Insured  Payment that is a Preference
Amount on the second  Business  Day  following  receipt on a Business Day by the
Fiscal Agent (as described below) of (i) a certified copy of the order requiring
the return of such Preference Amount, (ii) an opinion of counsel satisfactory to
the  Insurer  that  such  order is final and not  subject  to  appeal,  (iii) an
assignment  in such form as is reasonably  required by the Insurer,  irrevocably
assigning  to the  Insurer  all rights and  claims of the Owner  relating  to or
arising  under the  Obligations  against the debtor  which made such  preference
payment or otherwise with respect to such preference  payment,  (iv) appropriate
instruments to effect the  appointment of the Insurer as agent for such Owner in
any legal proceeding related to such preference payment,  such instruments being
in a form  satisfactory  to the Insurer and (v) a Notice (as  described  below),
provided that if such  documents are received after 5:00 p.m. New York City time
on such  Business  Day,  they  will be deemed to be  received  on the  following
Business  Day.  Such  payments  shall be disbursed to the receiver or trustee in
bankruptcy  named in the final  order of the court  exercising  jurisdiction  on
behalf of the Owner and not to any Owner directly unless such Owner has returned
principal or interest  paid on the  Obligations  to such  receiver or trustee in
bankruptcy, in which case such payment shall be disbursed to such Owner.

                  The Insurer will pay any other amount payable under the Policy
no later than 12:00 noon,  New York City time,  on the later of the Payment Date
on which the  Deficiency  Amount is due or the  second  Business  Day  following
receipt in New York,  New York on a Business  Day by State Street Bank and Trust
Company,  N.A. as Fiscal  Agent for the Insurer or any  successor  fiscal  agent
appointed by the Insurer (the "Fiscal Agent") of a Notice (as described  below);
provided  that, if such Notice is received after 5:00 p.m. New York City time on
such Business  Day, it will be deemed to be received on the  following  Business
Day. If any such Notice received by the Fiscal Agent is not in proper form or is
otherwise  insufficient  for the purpose of making a claim under the Policy,  it
shall be deemed not to have


                                      A-2-8

<PAGE>



been  received  by the Fiscal  Agent for  purposes  of this  paragraph,  and the
Insurer or the Fiscal  Agent,  as the case may be, shall  promptly so advise the
Trustee and the Trustee may submit an amended Notice.

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

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

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

                  "Agreement" means the Pooling and Servicing Agreement dated as
of  December  1, 1996  among  AMRESCO  Residential  Securities  Corporation,  as
Depositor,  AMRESCO  Residential  Capital  Markets,  Inc.,  as  Seller,  Advanta
Mortgage  Corp.  USA and Option One Mortgage  Corporation,  as Servicers and The
Chase Manhattan Bank, as Trustee,  without regard to any amendment or supplement
thereto, unless the Insurer shall have consented in writing thereto.

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

                  "Class A-7 Termination Date" means November 25, 2026.

                  "Class A-8 Termination Date" means November 25, 2026.

                  "Deficiency   Amount"  means,  with  respect  to  the  Related
Mortgage Loan Group and Payment  Date,  the excess of (i) the sum of the related
Current  Interest and the then  existing  Subordination  Deficit for the Related
Mortgage  Loan Group,  if any, over (ii) the Total  Available  Funds (net of the
Premium Amount for such Related  Mortgage Loan Group) for such Related  Mortgage
Loan Group.

                  "Insured  Payment"  means,  as of any Payment  Date, an amount
equal to the sum of (i) the Deficiency  Amount plus (ii) any  Preference  Amount
then due and owing under the Policy  plus (iii) as of the Class A-7  Termination
Date and with respect to the Class A-7  Certificates,  an amount  sufficient  to
reduce the Certificate  Principal  Balance of the Class A-7 Certificates to zero
plus (iv) as of the Class A-8 Termination Date and with respect to the Class A-8
Certificates,  an amount sufficient to reduce the Certificate  Principal Balance
of the Class A-8 Certificates to zero.

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

                  "Owner" means each Owner (as defined in the Agreement) who, on
the  applicable  Payment  Date,  is entitled  under the terms of the  applicable
Obligations to payment under the Certificate Insurance Policy.


                                      A-2-9

<PAGE>




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

                  "Related  Mortgage  Loan Group"  means Group I or Group II, as
the case may be.

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

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

                  The  notice  address  of the Fiscal  Agent is 15th  Floor,  61
Broadway,  New York, New York 10006,  Attention:  Municipal Registrar and Paying
Agency or such other address as the Fiscal Agent shall specify to the Trustee in
writing.

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

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

                  The Policy is not  cancelable  for any reason.  The premium on
the Policy is not refundable  for any reason,  including  payment,  or provision
being made for payment, prior to the maturity of the Obligations.

                  MBIA INSURANCE CORPORATION


                                     A-2-10

<PAGE>



                                                                     EXHIBIT A-3
                                                   FORM OF CLASS A-3 CERTIFICATE
         SOLELY FOR FEDERAL INCOME TAX PURPOSES,  THIS CERTIFICATE  REPRESENTS A
CLASS OF "REGULAR  INTERESTS"  IN A "REAL ESTATE  MORTGAGE  INVESTMENT  CONDUIT"
("REMIC") AS THOSE TERMS ARE DEFINED,  RESPECTIVELY, IN SECTION 860G AND 860D OF
THE INTERNAL REVENUE CODE OF 1986, AS AMENDED (THE "CODE"),  ASSUMING COMPLIANCE
WITH THE REMIC PROVISIONS OF THE CODE.

                   AMRESCO RESIDENTIAL SECURITIES CORPORATION
                           MORTGAGE LOAN TRUST 1996-5
                     MORTGAGE LOAN PASS-THROUGH CERTIFICATE
                                    CLASS A-3
                           (6.400% Pass-Through Rate)

                  Representing Certain Interests in the Group I
                           Mortgage Loans Serviced by

                           ADVANTA MORTGAGE CORP. USA
                         OPTION ONE MORTGAGE CORPORATION

         (This  certificate  does not represent an interest in, or an obligation
of, nor are the  underlying  Mortgage  Loans insured or guaranteed  by,  AMRESCO
Residential Securities Corporation, AMRESCO Residential Capital Markets, Inc. or
the Servicers.  This Certificate  represents a fractional  ownership interest in
the Mortgage Loans and certain other property held by the Trust.)

         Unless this certificate is presented by an authorized representative of
The Depository  Trust Company,  a New York  corporation  ("DTC"),  to the Issuer
("AMRESCO Residential Securities Corporation Mortgage Loan Trust 1996-5") or its
agent for registration of transfer,  exchange,  or payment,  and any certificate
issued  is  registered  in the name of Cede & Co.  or in such  other  name as is
requested  by an  authorized  representative  of DTC (and any payment is made to
Cede  &  Co.  or  to  such  other  entity  as  is  requested  by  an  authorized
representative  of DTC), ANY TRANSFER,  PLEDGE, OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  inasmuch  as the  registered  owner
hereof, Cede & Co., has an interest herein.

No:  A-3-1                                              CUSIP:         03215PBA6
                                                        ISIN:       US03215PBA66
                                                        COMMON CODE:     7214626

 $16,500,000                      December 18, 1996         October 25, 2020
- ----------------------  ---------------------------------  ---------------------
Original Certificate                   Date                      Final Scheduled
Principal Balance                                                   Payment Date

                                   Cede & Co.
                              -----------------------
                                Registered Owner




                                      A-3-1

<PAGE>



         The registered Owner named above is the registered  beneficial Owner of
a  fractional  interest  in (a) the  Mortgage  Loans in Group I (other  than any
principal  and interest  payments due thereon on or prior to the Cut-Off Date on
any Mortgage  Loan that is current as of Cut-Off Date) listed in Schedule I-A to
the Pooling and Servicing  Agreement which the Seller has caused to be delivered
to the  Depositor  and the  Depositor  has caused to be delivered to the Trustee
(and all substitutions therefor as provided by Section 3.03, 3.04, 3.05 and 3.06
of the Pooling and Servicing Agreement), together with the related Mortgage Loan
documents and the Depositor's  interest in any Property which secured a Mortgage
Loan but which has been acquired by foreclosure or deed in lieu of  foreclosure,
and  all  payments  thereon  and  proceeds  of  the  conversion,   voluntary  or
involuntary, of the foregoing; (b) such amounts as may be held by the Trustee in
the Certificate  Account,  the Pre-Funding Account and the Capitalized  Interest
Account  together with  investment  earnings on such amounts and such amounts as
may be held in the name of the Trustee in the Principal and Interest Account, if
any,  exclusive of investment  earnings thereon (except as otherwise provided in
the Pooling and Servicing Agreement),  whether in the form of cash, instruments,
securities or other properties  (including any Eligible  Investments held by the
Servicer);  (c) the  Certificate  Insurance  Policies issued under the Insurance
Agreement;  (d)  proceeds  of all the  foregoing  (including,  but not by way of
limitation,  all proceeds of any mortgage insurance,  hazard insurance and title
insurance  policy  relating to the  Mortgage  Loans,  cash  proceeds,  accounts,
accounts receivable, notes, drafts, acceptances,  chattel paper, checks, deposit
accounts,  rights  to  payment  of any  and  every  kind,  and  other  forms  of
obligations and  receivables  which at any time constitute all or part of or are
included  in the  proceeds  of any of the  foregoing);  and (e)  certain  of the
Seller's  rights under the Transfer  Agreements  that are being  assigned to the
Trust  in the  Pooling  and  Servicing  Agreement  to pay  the  Certificates  as
specified in the Pooling and Servicing Agreement.

         The Owner  hereof is entitled  to  principal  payments on each  Payment
Date,  as  hereinafter  described,  which  will  fully  amortize  such  original
Certificate  Principal Balance over the period from the date of initial issuance
of the  Certificates  to the final Payment Date for the Class A-3  Certificates.
Therefore,  the actual Outstanding  principal amount of this Certificate may, on
any date  subsequent  to January 27, 1997 (the first  Payment Date) be less than
the original Certificate Principal Balance set forth above.

         The Owner  hereof is required to send this  Certificate  to the Trustee
prior to receiving  the final  distribution  hereon.  The Pooling and  Servicing
Agreement (as defined below) provides that, in any event, upon the making of the
final  distribution due on this  Certificate,  this Certificate  shall be deemed
cancelled for all purposes under the Pooling and Servicing Agreement.

         NEITHER THIS CERTIFICATE NOR THE UNDERLYING  MORTGAGE LOANS ARE INSURED
OR GUARANTEED  BY THE FEDERAL  DEPOSIT  INSURANCE  CORPORATION,  THE  GOVERNMENT
NATIONAL MORTGAGE ASSOCIATION OR ANY OTHER GOVERNMENTAL AGENCY.

         THE  PRINCIPAL  OF  THIS   CERTIFICATE  IS  PAYABLE  IN   INSTALLMENTS.
THEREFORE,  THE ACTUAL  OUTSTANDING  PRINCIPAL AMOUNT OF THIS CERTIFICATE MAY ON
ANY DATE  SUBSEQUENT  TO JANUARY 27, 1997 (THE FIRST  PAYMENT DATE) BE LESS THAN
ITS ORIGINAL CERTIFICATE PRINCIPAL BALANCE.

         THIS   CERTIFICATE   IS   A   PASS-THROUGH    CERTIFICATE   ONLY   AND,
NOTWITHSTANDING  REFERENCES  HEREIN TO PRINCIPAL  AND  INTEREST,  NO DEBT OF ANY
PERSON IS REPRESENTED HEREBY.



                                      A-3-2

<PAGE>




         This  Certificate  is one of a Class  of  duly-authorized  Certificates
designated as AMRESCO  Residential  Securities  Corporation  Mortgage Loan Trust
1996-5,  Mortgage  Loan  Pass-Through  Certificates,  Class A-3 (the  "Class A-3
Certificates")  and  issued  under and  subject  to the  terms,  provisions  and
conditions of that certain Pooling and Servicing  Agreement dated as of December
1, 1996 (the "Pooling and Servicing Agreement") by and among AMRESCO Residential
Capital  Markets,  Inc., in its capacity as the Seller (the  "Seller"),  AMRESCO
Residential   Securities   Corporation,   in  its  capacity  as  Depositor  (the
"Depositor"),  Advanta Mortgage Corp. USA, as a Servicer and Option One Mortgage
Corporation,  as a  Servicer  (collectively,  the  "Servicers")  and  The  Chase
Manhattan Bank, a New York banking  corporation,  in its capacity as the Trustee
(the  "Trustee"),  to which  Pooling and  Servicing  Agreement the Owner of this
Certificate  by virtue of acceptance  hereof  assents and by which such Owner is
bound.  Also issued under the Pooling and Servicing  Agreement are  Certificates
designated as AMRESCO  Residential  Securities  Corporation  Mortgage Loan Trust
1996-5  Mortgage  Loan Pass-  Through  Certificates,  Class A-1 (the  "Class A-1
Certificates"),  Class A-2 (the "Class A-2 Certificates"), Class A-4 (the "Class
A-4  Certificates"),  Class A-5 (the "Class A-5  Certificates"),  Class A-6 (the
"Class A-6 Certificates"),  Class A-7 (the "Class A-7 Certificates"),  Class A-8
(the "Class A-8 Certificates"), Class S (the "Class S Certificates"), Class B-10
(the "Class B-10  Certificates")  and Class R (Residual  Interest) (the "Class R
Certificates").  The Class A-1  Certificates,  the Class A-2  Certificates,  the
Class A-3 Certificates,  the Class A-4 Certificates, the Class A-5 Certificates,
the  Class  A-6  Certificates,  the  Class  A-7  Certificates  and the Class A-8
Certificates shall be together referred to as the "Class A Certificates" and the
Class A Certificates,  the Class S Certificates, the Class B-10 Certificates and
the Class R Certificates are together referred to herein as the  "Certificates."
The Class A-1  Certificates,  Class A-2  Certificates,  Class A-3  Certificates,
Class A-4 Certificates, Class A-5 Certificates, Class A-6 Certificates and Class
A-7  Certificates  are known as the "Group I  Certificates."  Terms  capitalized
herein and not otherwise  defined herein shall have the respective  meanings set
forth in the Pooling and Servicing Agreement.

         On the 25th day of each month,  or, if such day is not a Business  Day,
then the next  succeeding  Business  Day (each such day being a "Payment  Date")
commencing  January 27, 1997, the Owners of the Class A-3 Certificates as of the
close of business on the last day of the calendar  month  immediately  preceding
the calendar  month in which a Payment  Date occurs (the "Record  Date") will be
entitled  to  receive  the  Class  A-3  Distribution  Amount  relating  to  such
Certificate  on such Payment  Date.  Distributions  will be made in  immediately
available funds to Owners of Certificates having an aggregate original Class A-3
Certificate  Principal  Balance  of at least  $1,000,000  (by wire  transfer  or
otherwise)  to the account of an Owner at a domestic bank or other entity having
appropriate  facilities therefor,  if such Owner has so notified the Trustee, or
by check mailed to the address of the person  entitled  thereto as it appears on
the Register.

         Each Owner of record of a Class A-3  Certificate  will be  entitled  to
receive such Owner's Percentage Interest in the amounts due on such Payment Date
to the Owners of the Class A-3  Certificates.  The  Percentage  Interest of each
Class  A-3  Certificate  as of any  date of  determination  will be equal to the
percentage  obtained by dividing the original  Certificate  Principal Balance of
such  Class  A-3  Certificate  on the  Startup  Day by the  aggregate  Class A-3
Certificate Principal Balance on the Startup Day.

         The  Certificate  Insurer  is  required,  subject  to the  terms of the
related  Certificate  Insurance Policy to make Insured Payments available to the
Trustee on or prior to the related Payment Date for distribution to the Owners.

         Upon  receipt  of  amounts  under the  related  Policy on behalf of the
Owners of the Class A Certificates,  the Trustee shall  distribute in accordance
with the Pooling and Servicing Agreement such


                                      A-3-3

<PAGE>



amounts  (directly or through a Paying  Agent) to the Owners of the  appropriate
Class of the Class A Certificates.

         The Trustee or any duly-appointed Paying Agent will duly and punctually
pay distributions  with respect to this Certificate in accordance with the terms
hereof and the Pooling and Servicing Agreement.  Amounts properly withheld under
the Code by any Person from a  distribution  to any Owner shall be considered as
having  been paid by the  Trustee to such Owner for all  purposes of the Pooling
and Servicing Agreement.

         The Mortgage  Loans will be serviced by the  Servicers  pursuant to the
Pooling and Servicing Agreement. The Pooling and Servicing Agreement permits the
Servicer  to  enter  into  Subservicing  Agreements  with  certain  institutions
eligible for appointment as Subservicers for the servicing and administration of
certain  Mortgage  Loans.  No appointment of any  Subservicer  shall release the
Servicer from any of its obligations under the Pooling and Servicing Agreement.

         This  Certificate  does not represent a deposit or other obligation of,
or an interest in, nor are the  underlying  Mortgage Loans insured or guaranteed
by, AMRESCO  Residential  Securities  Corporation,  AMRESCO  Residential Capital
Markets,  Inc. or the Servicers or any of their  affiliates or any  governmental
agency.  This Certificate is limited in right of payment to certain  collections
and  recoveries  relating  to the  Mortgage  Loans and amounts on deposit in the
Certificate  Account and the Principal and Interest Account (except as otherwise
provided in the Pooling and Servicing  Agreement)  and payments  received by the
Trustee  pursuant  to the  related  Certificate  Insurance  Policy,  all as more
specifically set forth hereinabove and in the Pooling and Servicing Agreement.

         No Owner shall have any right to institute any proceeding,  judicial or
otherwise,  with  respect to the Pooling  and  Servicing  Agreement,  or for the
appointment of a receiver or trustee,  or for any other remedy under the Pooling
and Servicing Agreement except in compliance with the terms thereof.

         Notwithstanding  any other  provisions  in the  Pooling  and  Servicing
Agreement,  the Owner of any Certificate  shall have the right which is absolute
and unconditional to receive distributions to the extent provided in the Pooling
and Servicing  Agreement  with respect to such  Certificate or to institute suit
for the  enforcement  of any such  distribution,  and such  right  shall  not be
impaired  without the consent of such Owner. The Owner of this  Certificate,  by
its  acceptance  hereof,  agrees,  however,  that to the extent the  Certificate
Insurer  makes Insured  Payments,  either  directly or indirectly  (as by paying
through  the  Trustee  or  Paying  Agent),  to the  owners  of  such  Class  A-3
Certificates,  the Certificate  Insurer will be subrogated to the rights of such
Owners of Class A-3 Certificates with respect to such Insured Payment,  shall be
deemed to the extent of the  payments so made to be a  registered  Owner of such
Class A-3 Certificates  and shall receive all future  distributions of the Class
A-3  Distribution  Amount  until all such  Insured  Payments by the  Certificate
Insurer have been fully reimbursed.

         The Pooling  and  Servicing  Agreement  provides  that the  obligations
created  thereby will terminate upon the earlier of the payment to the Owners of
all  Certificates  from  amounts  other than those  available  under the related
Certificate  Insurance Policy of all amounts held by the Trustee and required to
be paid to such Owners pursuant to the Pooling and Servicing  Agreement upon the
later to occur of (a) the final  payment or other  liquidation  (or any  advance
made with respect  thereto) of the last Mortgage  Loan in the Trust Estate,  (b)
the  disposition  of all  property  acquired  in  respect of any  Mortgage  Loan
remaining in the Trust  Estate and (c) at any time when a Qualified  Liquidation
of both  Mortgage  Loan Groups  included  within the REMIC Estate is effected as
described below. To effect a termination of the Pooling and Servicing  Agreement
pursuant to clause (c) above,  the Owners of all  Certificates  then Outstanding
shall (i) unanimously  direct the Trustee on behalf of the REMIC to adopt a plan
of complete liquidation for


                                      A-3-4

<PAGE>



each of the Mortgage Loan Groups,  as contemplated by Section  860F(a)(4) of the
Code and (ii)  provide to the  Trustee an  opinion  of  counsel  experienced  in
federal income tax matters acceptable to the Certificate Insurer and the Trustee
to the effect that each such  liquidation  constitutes a Qualified  Liquidation,
and the Trustee shall either sell the Mortgage Loans and distribute the proceeds
of the  liquidation of the Trust, or shall  distribute  equitably in kind all of
the assets of the Trust Estate to the remaining Owners of the Certificates, each
in accordance  with such plan, so that the  liquidation or  distribution  of the
Trust  Estate,  the  distribution  of any  proceeds of the  liquidation  and the
termination of the Pooling and Servicing Agreement occur no later than the close
of the 90th day after the date of adoption of the plan of  liquidation  and such
liquidation qualifies as a Qualified Liquidation.

         The Pooling and Servicing Agreement  additionally provides that (i) the
Owners of the Class R Certificates may, at their option, purchase from the Trust
all remaining  Mortgage  Loans and other  property then  constituting  the Trust
Estate, and thereby effect early retirement of the Certificates,  on any Monthly
Remittance  Date, on or after the Clean-Up Call Date (ii) the Servicers  may, at
their option,  purchase from the Trust all remaining  Mortgage Loans serviced by
the related  Servicer  and any other  related  property  remaining  in the Trust
Estate (or if the  Servicers  fail to  exercise  such  option,  the  Certificate
Insurer may exercise  such option) and thereby  effect early  retirement  of the
Certificates on any Monthly  Remittance  Date on or after the Servicer  Clean-Up
Call Date and (iii) under certain circumstances relating to the qualification of
the REMIC as a REMIC  under  the Code the  Mortgage  Loans may be sold,  thereby
effecting the early retirement of the Certificates.

         The Trustee shall give written notice of termination of the Pooling and
Servicing Agreement to each Owner in the manner set forth therein.

         The Certificate Insurer or the Owners of the majority of the Percentage
Interests represented by the Class A Certificates with the prior written consent
of the  Certificate  Insurer  have the right to exercise  any trust or power set
forth in Section 6.11 of the Pooling and Servicing Agreement.

         As  provided  in the Pooling  and  Servicing  Agreement  and subject to
certain  limitations  therein set forth and referred to on the face hereof,  the
transfer of this  Certificate  is  registrable in the Register upon surrender of
this  Certificate for  registration of transfer at the office  designated as the
location  of  the  Register  duly  endorsed  by,  or  accompanied  by a  written
instrument of transfer in form  satisfactory  to the Registrar duly executed by,
the Owner hereof or his attorney duly  authorized in writing,  and thereupon one
or more new Certificates of the like Class, tenor and a like Percentage Interest
will be issued to the designated transferee or transferees.

         The Pooling and Servicing Agreement permits, with certain exceptions as
therein  provided,  the amendment  thereof and the  modifications  of rights and
obligations of the parties provided  therein by the Trustee,  the Seller and the
Servicer at any time and from time to time,  with the prior written  approval of
the Certificate  Insurer and not less than a majority of the Percentage Interest
represented  by each affected Class of  Certificates  then  Outstanding,  and in
certain other circumstances  provided for in the Pooling and Servicing Agreement
may be amended without the consent of the Owners.  Any such consent by the Owner
at the time of the giving thereof,  of this Certificate  shall be conclusive and
binding upon such Owner and upon all future Owners of the Certificate and of any
Certificate  issued  upon the  registration  of  Transfer  hereof or in exchange
hereof or in lieu hereof  whether or not  notation of such  consent or waiver is
made upon this Certificate.

         The Trustee is required to furnish certain  information on each Payment
Date to the Owner of this  Certificate,  as more fully  described in the Pooling
and Servicing Agreement.



                                      A-3-5

<PAGE>



         The Class A-3 Certificates are issuable only as registered Certificates
in minimum  denominations of $1,000 original  Certificate  Principal Balance. As
provided  in  the  Pooling  and  Servicing  Agreement  and  subject  to  certain
limitations  therein set forth,  Class A-3 Certificates are exchangeable for new
Class A-3 Certificates of authorized denominations evidencing the same aggregate
principal amount.

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

         The  Trustee and any agent of the Trustee may treat the Person in whose
name this  Certificate  is registered as the owner hereof for all purposes,  and
neither  the  Trustee  or any such  agent  shall be  affected  by  notice to the
contrary,  except as may otherwise be  specifically  provided in the Pooling and
Servicing Agreement with respect to the Certificate Insurer.



                                      A-3-6

<PAGE>




         IN WITNESS WHEREOF,  the Trustee has caused this Certificate to be duly
executed on behalf of the Trust.


                                        THE CHASE MANHATTAN BANK,
                                        as Trustee


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


Trustee Authentication
THE CHASE MANHATTAN BANK, as Trustee
By:
     -------------------------
Name:
     -------------------------
Title:
     -------------------------


                                      A-3-7

<PAGE>



                             STATEMENT OF INSURANCE

                  MBIA  Insurance  Corporation  (the  "Insurer")  has  issued  a
certificate  insurance policy containing the following  provisions,  such Policy
being on file at The Chase  Manhattan  Bank, New York, New York, as trustee (the
"Trustee").

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

                                   $16,500,000
      AMRESCO Residential Securities Corporation Mortgage Loan Trust 1996-5
                             Class A-3 Certificates

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

                  The Insurer will pay any Insured  Payment that is a Preference
Amount on the second  Business  Day  following  receipt on a Business Day by the
Fiscal Agent (as described below) of (i) a certified copy of the order requiring
the return of such Preference Amount, (ii) an opinion of counsel satisfactory to
the  Insurer  that  such  order is final and not  subject  to  appeal,  (iii) an
assignment  in such form as is reasonably  required by the Insurer,  irrevocably
assigning  to the  Insurer  all rights and  claims of the Owner  relating  to or
arising  under the  Obligations  against the debtor  which made such  preference
payment or otherwise with respect to such preference  payment,  (iv) appropriate
instruments to effect the  appointment of the Insurer as agent for such Owner in
any legal proceeding related to such preference payment,  such instruments being
in a form  satisfactory  to the Insurer and (v) a Notice (as  described  below),
provided that if such  documents are received after 5:00 p.m. New York City time
on such  Business  Day,  they  will be deemed to be  received  on the  following
Business  Day.  Such  payments  shall be disbursed to the receiver or trustee in
bankruptcy  named in the final  order of the court  exercising  jurisdiction  on
behalf of the Owner and not to any Owner directly unless such Owner has returned
principal or interest  paid on the  Obligations  to such  receiver or trustee in
bankruptcy, in which case such payment shall be disbursed to such Owner.

                  The Insurer will pay any other amount payable under the Policy
no later than 12:00 noon,  New York City time,  on the later of the Payment Date
on which the  Deficiency  Amount is due or the  second  Business  Day  following
receipt in New York,  New York on a Business  Day by State Street Bank and Trust
Company,  N.A. as Fiscal  Agent for the Insurer or any  successor  fiscal  agent
appointed by the Insurer (the "Fiscal Agent") of a Notice (as described  below);
provided  that, if such Notice is received after 5:00 p.m. New York City time on
such Business  Day, it will be deemed to be received on the  following  Business
Day. If any such Notice received by the Fiscal Agent is not in proper form or is
otherwise  insufficient  for the purpose of making a claim under the Policy,  it
shall be deemed not to have


                                      A-3-8

<PAGE>



been  received  by the Fiscal  Agent for  purposes  of this  paragraph,  and the
Insurer or the Fiscal  Agent,  as the case may be, shall  promptly so advise the
Trustee and the Trustee may submit an amended Notice.

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

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

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

                  "Agreement" means the Pooling and Servicing Agreement dated as
of  December  1, 1996  among  AMRESCO  Residential  Securities  Corporation,  as
Depositor,  AMRESCO  Residential  Capital  Markets,  Inc.,  as  Seller,  Advanta
Mortgage  Corp.  USA and Option One Mortgage  Corporation,  as Servicers and The
Chase Manhattan Bank, as Trustee,  without regard to any amendment or supplement
thereto, unless the Insurer shall have consented in writing thereto.

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

                  "Class A-7 Termination Date" means November 25, 2026.

                  "Class A-8 Termination Date" means November 25, 2026.

                  "Deficiency   Amount"  means,  with  respect  to  the  Related
Mortgage Loan Group and Payment  Date,  the excess of (i) the sum of the related
Current  Interest and the then  existing  Subordination  Deficit for the Related
Mortgage  Loan Group,  if any, over (ii) the Total  Available  Funds (net of the
Premium Amount for such Related  Mortgage Loan Group) for such Related  Mortgage
Loan Group.

                  "Insured  Payment"  means,  as of any Payment  Date, an amount
equal to the sum of (i) the Deficiency  Amount plus (ii) any  Preference  Amount
then due and owing under the Policy  plus (iii) as of the Class A-7  Termination
Date and with respect to the Class A-7  Certificates,  an amount  sufficient  to
reduce the Certificate  Principal  Balance of the Class A-7 Certificates to zero
plus (iv) as of the Class A-8 Termination Date and with respect to the Class A-8
Certificates,  an amount sufficient to reduce the Certificate  Principal Balance
of the Class A-8 Certificates to zero.

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

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



                                      A-3-9

<PAGE>



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

                  "Related Mortgage Loan Group" means Group I.

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

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

                  The  notice  address  of the Fiscal  Agent is 15th  Floor,  61
Broadway,  New York, New York 10006,  Attention:  Municipal Registrar and Paying
Agency or such other address as the Fiscal Agent shall specify to the Trustee in
writing.

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

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

                  The Policy is not  cancelable  for any reason.  The premium on
the Policy is not refundable  for any reason,  including  payment,  or provision
being made for payment, prior to the maturity of the Obligations.

                  MBIA INSURANCE CORPORATION


                                     A-3-10

<PAGE>



                                                                     EXHIBIT A-4
                                                   FORM OF CLASS A-4 CERTIFICATE

         SOLELY FOR FEDERAL INCOME TAX PURPOSES,  THIS CERTIFICATE  REPRESENTS A
CLASS OF "REGULAR  INTERESTS"  IN A "REAL ESTATE  MORTGAGE  INVESTMENT  CONDUIT"
("REMIC") AS THOSE TERMS ARE DEFINED,  RESPECTIVELY, IN SECTION 860G AND 860D OF
THE INTERNAL REVENUE CODE OF 1986, AS AMENDED (THE "CODE"),  ASSUMING COMPLIANCE
WITH THE REMIC PROVISIONS OF THE CODE.

                   AMRESCO RESIDENTIAL SECURITIES CORPORATION
                           MORTGAGE LOAN TRUST 1996-5
                     MORTGAGE LOAN PASS-THROUGH CERTIFICATE
                                    CLASS A-4
                           (6.575% Pass-Through Rate)

                  Representing Certain Interests in the Group I
                           Mortgage Loans Serviced by

                           ADVANTA MORTGAGE CORP. USA
                         OPTION ONE MORTGAGE CORPORATION

         (This  certificate  does not represent an interest in, or an obligation
of, nor are the  underlying  Mortgage  Loans insured or guaranteed  by,  AMRESCO
Residential Securities Corporation, AMRESCO Residential Capital Markets, Inc. or
the Servicers.  This Certificate  represents a fractional  ownership interest in
the Mortgage Loans and certain other property held by the Trust.)

         Unless this certificate is presented by an authorized representative of
The Depository  Trust Company,  a New York  corporation  ("DTC"),  to the Issuer
("AMRESCO Residential Securities Corporation Mortgage Loan Trust 1996-5") or its
agent for registration of transfer,  exchange,  or payment,  and any certificate
issued  is  registered  in the name of Cede & Co.  or in such  other  name as is
requested  by an  authorized  representative  of DTC (and any payment is made to
Cede  &  Co.  or  to  such  other  entity  as  is  requested  by  an  authorized
representative  of DTC), ANY TRANSFER,  PLEDGE, OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  inasmuch  as the  registered  owner
hereof, Cede & Co., has an interest herein.

No:  A-4-1                                           CUSIP:            03215PBB4
                                                     ISIN:          US03215PBB40
                                                     COMMON CODE:        7214642

   $17,000,000                  December 18, 1996          September 25, 2022
- ---------------------    ----------------------------      ---------------------
Original Certificate                 Date                        Final Scheduled
Principal Balance                                                   Payment Date

                                  Cede & Co.
                         -----------------------------
                               Registered Owner




                                      A-4-1

<PAGE>



         The registered Owner named above is the registered  beneficial Owner of
a  fractional  interest  in (a) the  Mortgage  Loans in Group I (other  than any
principal  and interest  payments due thereon on or prior to the Cut-Off Date on
any Mortgage  Loan that is current as of Cut-Off Date) listed in Schedule I-A to
the Pooling and Servicing  Agreement which the Seller has caused to be delivered
to the  Depositor  and the  Depositor  has caused to be delivered to the Trustee
(and all substitutions therefor as provided by Section 3.03, 3.04, 3.05 and 3.06
of the Pooling and Servicing Agreement), together with the related Mortgage Loan
documents and the Depositor's  interest in any Property which secured a Mortgage
Loan but which has been acquired by foreclosure or deed in lieu of  foreclosure,
and  all  payments  thereon  and  proceeds  of  the  conversion,   voluntary  or
involuntary, of the foregoing; (b) such amounts as may be held by the Trustee in
the Certificate  Account,  the Pre-Funding Account and the Capitalized  Interest
Account  together with  investment  earnings on such amounts and such amounts as
may be held in the name of the Trustee in the Principal and Interest Account, if
any,  exclusive of investment  earnings thereon (except as otherwise provided in
the Pooling and Servicing Agreement),  whether in the form of cash, instruments,
securities or other properties  (including any Eligible  Investments held by the
Servicer);  (c) the  Certificate  Insurance  Policies issued under the Insurance
Agreement;  (d)  proceeds  of all the  foregoing  (including,  but not by way of
limitation,  all proceeds of any mortgage insurance,  hazard insurance and title
insurance  policy  relating to the  Mortgage  Loans,  cash  proceeds,  accounts,
accounts receivable, notes, drafts, acceptances,  chattel paper, checks, deposit
accounts,  rights  to  payment  of any  and  every  kind,  and  other  forms  of
obligations and  receivables  which at any time constitute all or part of or are
included  in the  proceeds  of any of the  foregoing);  and (e)  certain  of the
Seller's  rights under the Transfer  Agreements  that are being  assigned to the
Trust  in the  Pooling  and  Servicing  Agreement  to pay  the  Certificates  as
specified in the Pooling and Servicing Agreement.

         The Owner  hereof is entitled  to  principal  payments on each  Payment
Date,  as  hereinafter  described,  which  will  fully  amortize  such  original
Certificate  Principal Balance over the period from the date of initial issuance
of the  Certificates  to the final Payment Date for the Class A-4  Certificates.
Therefore,  the actual Outstanding  principal amount of this Certificate may, on
any date  subsequent  to January 27, 1997 (the first  Payment Date) be less than
the original Certificate Principal Balance set forth above.

         The Owner  hereof is required to send this  Certificate  to the Trustee
prior to receiving  the final  distribution  hereon.  The Pooling and  Servicing
Agreement (as defined below) provides that, in any event, upon the making of the
final  distribution due on this  Certificate,  this Certificate  shall be deemed
cancelled for all purposes under the Pooling and Servicing Agreement.

         NEITHER THIS CERTIFICATE NOR THE UNDERLYING  MORTGAGE LOANS ARE INSURED
OR GUARANTEED  BY THE FEDERAL  DEPOSIT  INSURANCE  CORPORATION,  THE  GOVERNMENT
NATIONAL MORTGAGE ASSOCIATION OR ANY OTHER GOVERNMENTAL AGENCY.

         THE  PRINCIPAL  OF  THIS   CERTIFICATE  IS  PAYABLE  IN   INSTALLMENTS.
THEREFORE,  THE ACTUAL  OUTSTANDING  PRINCIPAL AMOUNT OF THIS CERTIFICATE MAY ON
ANY DATE  SUBSEQUENT  TO JANUARY 27, 1997 (THE FIRST  PAYMENT DATE) BE LESS THAN
ITS ORIGINAL CERTIFICATE PRINCIPAL BALANCE.

         THIS   CERTIFICATE   IS   A   PASS-THROUGH    CERTIFICATE   ONLY   AND,
NOTWITHSTANDING  REFERENCES  HEREIN TO PRINCIPAL  AND  INTEREST,  NO DEBT OF ANY
PERSON IS REPRESENTED HEREBY.



                                      A-4-2

<PAGE>



         This  Certificate  is one of a Class  of  duly-authorized  Certificates
designated as AMRESCO  Residential  Securities  Corporation  Mortgage Loan Trust
1996-5,  Mortgage  Loan  Pass-Through  Certificates,  Class A-4 (the  "Class A-4
Certificates")  and  issued  under and  subject  to the  terms,  provisions  and
conditions of that certain Pooling and Servicing  Agreement dated as of December
1, 1996 (the "Pooling and Servicing Agreement") by and among AMRESCO Residential
Capital  Markets,  Inc., in its capacity as the Seller (the  "Seller"),  AMRESCO
Residential   Securities   Corporation,   in  its  capacity  as  Depositor  (the
"Depositor"),  Advanta Mortgage Corp. USA, as a Servicer and Option One Mortgage
Corporation,  as a  Servicer  (collectively,  the  "Servicers")  and  The  Chase
Manhattan Bank, a New York banking  corporation,  in its capacity as the Trustee
(the  "Trustee"),  to which  Pooling and  Servicing  Agreement the Owner of this
Certificate  by virtue of acceptance  hereof  assents and by which such Owner is
bound.  Also issued under the Pooling and Servicing  Agreement are  Certificates
designated as AMRESCO  Residential  Securities  Corporation  Mortgage Loan Trust
1996-5  Mortgage  Loan Pass-  Through  Certificates,  Class A-1 (the  "Class A-1
Certificates"),  Class A-2 (the "Class A-2 Certificates"), Class A-3 (the "Class
A-3  Certificates"),  Class A-5 (the "Class A-5  Certificates"),  Class A-6 (the
"Class A-6 Certificates"),  Class A-7 (the "Class A-7 Certificates"),  Class A-8
(the "Class A-8 Certificates"), the Class S (the "Class S Certificates"),  Class
B-10 (the "Class B-10 Certificates") and Class R (Residual Interest) (the "Class
R Certificates").  The Class A-1 Certificates,  the Class A-2 Certificates,  the
Class A-3 Certificates,  the Class A-4 Certificates, the Class A-5 Certificates,
the  Class  A-6  Certificates,  the  Class  A-7  Certificates  and the Class A-8
Certificates shall be together referred to as the "Class A Certificates" and the
Class A Certificates,  the Class S Certificates, the Class B-10 Certificates and
the Class R Certificates are together referred to herein as the  "Certificates."
The Class A-1  Certificates,  Class A-2  Certificates,  Class A-3  Certificates,
Class A-4 Certificates, Class A-5 Certificates, Class A-6 Certificates and Class
A-7  Certificates  are known as the "Group I  Certificates."  Terms  capitalized
herein and not otherwise  defined herein shall have the respective  meanings set
forth in the Pooling and Servicing Agreement.

         On the 25th day of each month,  or, if such day is not a Business  Day,
then the next  succeeding  Business  Day (each such day being a "Payment  Date")
commencing  January 27, 1997, the Owners of the Class A-4 Certificates as of the
close of business on the last day of the calendar  month  immediately  preceding
the calendar  month in which a Payment  Date occurs (the "Record  Date") will be
entitled  to  receive  the  Class  A-4  Distribution  Amount  relating  to  such
Certificate  on such Payment  Date.  Distributions  will be made in  immediately
available funds to Owners of Certificates having an aggregate original Class A-4
Certificate  Principal  Balance  of at least  $1,000,000  (by wire  transfer  or
otherwise)  to the account of an Owner at a domestic bank or other entity having
appropriate  facilities therefor,  if such Owner has so notified the Trustee, or
by check mailed to the address of the person  entitled  thereto as it appears on
the Register.

         Each Owner of record of a Class A-4  Certificate  will be  entitled  to
receive such Owner's Percentage Interest in the amounts due on such Payment Date
to the Owners of the Class A-4  Certificates.  The  Percentage  Interest of each
Class  A-4  Certificate  as of any  date of  determination  will be equal to the
percentage  obtained by dividing the original  Certificate  Principal Balance of
such  Class  A-4  Certificate  on the  Startup  Day by the  aggregate  Class A-4
Certificate Principal Balance on the Startup Day.

         The  Certificate  Insurer  is  required,  subject  to the  terms of the
related  Certificate  Insurance Policy to make Insured Payments available to the
Trustee on or prior to the related Payment Date for distribution to the Owners.

         Upon  receipt  of  amounts  under the  related  Policy on behalf of the
Owners of the Class A Certificates,  the Trustee shall  distribute in accordance
with the Pooling and Servicing Agreement such


                                      A-4-3

<PAGE>



amounts  (directly or through a Paying  Agent) to the Owners of the  appropriate
Class of the Class A Certificates.

         The Trustee or any duly-appointed Paying Agent will duly and punctually
pay distributions  with respect to this Certificate in accordance with the terms
hereof and the Pooling and Servicing Agreement.  Amounts properly withheld under
the Code by any Person from a  distribution  to any Owner shall be considered as
having  been paid by the  Trustee to such Owner for all  purposes of the Pooling
and Servicing Agreement.

         The Mortgage  Loans will be serviced by the  Servicers  pursuant to the
Pooling and Servicing Agreement. The Pooling and Servicing Agreement permits the
Servicer  to  enter  into  Subservicing  Agreements  with  certain  institutions
eligible for appointment as Subservicers for the servicing and administration of
certain  Mortgage  Loans.  No appointment of any  Subservicer  shall release the
Servicer from any of its obligations under the Pooling and Servicing Agreement.

         This  Certificate  does not represent a deposit or other obligation of,
or an interest in, nor are the  underlying  Mortgage Loans insured or guaranteed
by, AMRESCO  Residential  Securities  Corporation,  AMRESCO  Residential Capital
Markets,  Inc. or the Servicers or any of their  affiliates or any  governmental
agency.  This Certificate is limited in right of payment to certain  collections
and  recoveries  relating  to the  Mortgage  Loans and amounts on deposit in the
Certificate  Account and the Principal and Interest Account (except as otherwise
provided in the Pooling and Servicing  Agreement)  and payments  received by the
Trustee  pursuant  to the  related  Certificate  Insurance  Policy,  all as more
specifically set forth hereinabove and in the Pooling and Servicing Agreement.

         No Owner shall have any right to institute any proceeding,  judicial or
otherwise,  with  respect to the Pooling  and  Servicing  Agreement,  or for the
appointment of a receiver or trustee,  or for any other remedy under the Pooling
and Servicing Agreement except in compliance with the terms thereof.

         Notwithstanding  any other  provisions  in the  Pooling  and  Servicing
Agreement,  the Owner of any Certificate  shall have the right which is absolute
and unconditional to receive distributions to the extent provided in the Pooling
and Servicing  Agreement  with respect to such  Certificate or to institute suit
for the  enforcement  of any such  distribution,  and such  right  shall  not be
impaired  without the consent of such Owner. The Owner of this  Certificate,  by
its  acceptance  hereof,  agrees,  however,  that to the extent the  Certificate
Insurer  makes Insured  Payments,  either  directly or indirectly  (as by paying
through  the  Trustee  or  Paying  Agent),  to the  owners  of  such  Class  A-4
Certificates,  the Certificate  Insurer will be subrogated to the rights of such
Owners of Class A-4 Certificates with respect to such Insured Payment,  shall be
deemed to the extent of the  payments so made to be a  registered  Owner of such
Class A-4 Certificates  and shall receive all future  distributions of the Class
A-4  Distribution  Amount  until all such  Insured  Payments by the  Certificate
Insurer have been fully reimbursed.

         The Pooling  and  Servicing  Agreement  provides  that the  obligations
created  thereby will terminate upon the earlier of the payment to the Owners of
all  Certificates  from  amounts  other than those  available  under the related
Certificate  Insurance Policy of all amounts held by the Trustee and required to
be paid to such Owners pursuant to the Pooling and Servicing  Agreement upon the
later to occur of (a) the final  payment or other  liquidation  (or any  advance
made with respect  thereto) of the last Mortgage  Loan in the Trust Estate,  (b)
the  disposition  of all  property  acquired  in  respect of any  Mortgage  Loan
remaining in the Trust  Estate and (c) at any time when a Qualified  Liquidation
of both  Mortgage  Loan Groups  included  within the REMIC Estate is effected as
described below. To effect a termination of the Pooling and Servicing  Agreement
pursuant to clause (c) above,  the Owners of all  Certificates  then Outstanding
shall (i) unanimously  direct the Trustee on behalf of the REMIC to adopt a plan
of complete liquidation for


                                      A-4-4

<PAGE>



each of the Mortgage Loan Groups,  as contemplated by Section  860F(a)(4) of the
Code and (ii)  provide to the  Trustee an  opinion  of  counsel  experienced  in
federal income tax matters acceptable to the Certificate Insurer and the Trustee
to the effect that each such  liquidation  constitutes a Qualified  Liquidation,
and the Trustee shall either sell the Mortgage Loans and distribute the proceeds
of the  liquidation of the Trust, or shall  distribute  equitably in kind all of
the assets of the Trust Estate to the remaining Owners of the Certificates, each
in accordance  with such plan, so that the  liquidation or  distribution  of the
Trust  Estate,  the  distribution  of any  proceeds of the  liquidation  and the
termination of the Pooling and Servicing Agreement occur no later than the close
of the 90th day after the date of adoption of the plan of  liquidation  and such
liquidation qualifies as a Qualified Liquidation.

         The Pooling and Servicing Agreement  additionally provides that (i) the
Owners of the Class R Certificates may, at their option, purchase from the Trust
all remaining  Mortgage  Loans and other  property then  constituting  the Trust
Estate, and thereby effect early retirement of the Certificates,  on any Monthly
Remittance  Date, on or after the Clean-Up Call Date (ii) the Servicers  may, at
their option,  purchase from the Trust all remaining  Mortgage Loans serviced by
the related  Servicer  and any other  related  property  remaining  in the Trust
Estate (or if the  Servicers  fail to  exercise  such  option,  the  Certificate
Insurer may exercise  such option) and thereby  effect early  retirement  of the
Certificates on any Monthly  Remittance  Date on or after the Servicer  Clean-Up
Call Date and (iii) under certain circumstances relating to the qualification of
the REMIC as a REMIC  under  the Code the  Mortgage  Loans may be sold,  thereby
effecting the early retirement of the Certificates.

         The Trustee shall give written notice of termination of the Pooling and
Servicing Agreement to each Owner in the manner set forth therein.

         The Certificate Insurer or the Owners of the majority of the Percentage
Interests represented by the Class A Certificates with the prior written consent
of the  Certificate  Insurer  have the right to exercise  any trust or power set
forth in Section 6.11 of the Pooling and Servicing Agreement.

         As  provided  in the Pooling  and  Servicing  Agreement  and subject to
certain  limitations  therein set forth and referred to on the face hereof,  the
transfer of this  Certificate  is  registrable in the Register upon surrender of
this  Certificate for  registration of transfer at the office  designated as the
location  of  the  Register  duly  endorsed  by,  or  accompanied  by a  written
instrument of transfer in form  satisfactory  to the Registrar duly executed by,
the Owner hereof or his attorney duly  authorized in writing,  and thereupon one
or more new Certificates of the like Class, tenor and a like Percentage Interest
will be issued to the designated transferee or transferees.

         The Pooling and Servicing Agreement permits, with certain exceptions as
therein  provided,  the amendment  thereof and the  modifications  of rights and
obligations of the parties provided  therein by the Trustee,  the Seller and the
Servicer at any time and from time to time,  with the prior written  approval of
the Certificate  Insurer and not less than a majority of the Percentage Interest
represented  by each affected Class of  Certificates  then  Outstanding,  and in
certain other circumstances  provided for in the Pooling and Servicing Agreement
may be amended without the consent of the Owners.  Any such consent by the Owner
at the time of the giving thereof,  of this Certificate  shall be conclusive and
binding upon such Owner and upon all future Owners of the Certificate and of any
Certificate  issued  upon the  registration  of  Transfer  hereof or in exchange
hereof or in lieu hereof  whether or not  notation of such  consent or waiver is
made upon this Certificate.

         The Trustee is required to furnish certain  information on each Payment
Date to the Owner of this  Certificate,  as more fully  described in the Pooling
and Servicing Agreement.



                                      A-4-5

<PAGE>



         The Class A-4 Certificates are issuable only as registered Certificates
in minimum  denominations of $1,000 original  Certificate  Principal Balance. As
provided  in  the  Pooling  and  Servicing  Agreement  and  subject  to  certain
limitations  therein set forth,  Class A-4 Certificates are exchangeable for new
Class A-4 Certificates of authorized denominations evidencing the same aggregate
principal amount.

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

         The  Trustee and any agent of the Trustee may treat the Person in whose
name this  Certificate  is registered as the owner hereof for all purposes,  and
neither  the  Trustee  or any such  agent  shall be  affected  by  notice to the
contrary,  except as may otherwise be  specifically  provided in the Pooling and
Servicing Agreement with respect to the Certificate Insurer.



                                      A-4-6

<PAGE>




         IN WITNESS WHEREOF,  the Trustee has caused this Certificate to be duly
executed on behalf of the Trust.


                                             THE CHASE MANHATTAN BANK,
                                             as Trustee


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

Trustee Authentication
THE CHASE MANHATTAN BANK, as Trustee
By:
     -----------------------------
Name:
     -----------------------------
Title:
     -----------------------------


                                      A-4-7

<PAGE>



                             STATEMENT OF INSURANCE

                  MBIA  Insurance  Corporation  (the  "Insurer")  has  issued  a
certificate  insurance policy containing the following  provisions,  such Policy
being on file at The Chase  Manhattan  Bank, New York, New York, as trustee (the
"Trustee").

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

                                   $17,000,000
      AMRESCO Residential Securities Corporation Mortgage Loan Trust 1996-5
                             Class A-4 Certificates

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

                  The Insurer will pay any Insured  Payment that is a Preference
Amount on the second  Business  Day  following  receipt on a Business Day by the
Fiscal Agent (as described below) of (i) a certified copy of the order requiring
the return of such Preference Amount, (ii) an opinion of counsel satisfactory to
the  Insurer  that  such  order is final and not  subject  to  appeal,  (iii) an
assignment  in such form as is reasonably  required by the Insurer,  irrevocably
assigning  to the  Insurer  all rights and  claims of the Owner  relating  to or
arising  under the  Obligations  against the debtor  which made such  preference
payment or otherwise with respect to such preference  payment,  (iv) appropriate
instruments to effect the  appointment of the Insurer as agent for such Owner in
any legal proceeding related to such preference payment,  such instruments being
in a form  satisfactory  to the Insurer and (v) a Notice (as  described  below),
provided that if such  documents are received after 5:00 p.m. New York City time
on such  Business  Day,  they  will be deemed to be  received  on the  following
Business  Day.  Such  payments  shall be disbursed to the receiver or trustee in
bankruptcy  named in the final  order of the court  exercising  jurisdiction  on
behalf of the Owner and not to any Owner directly unless such Owner has returned
principal or interest  paid on the  Obligations  to such  receiver or trustee in
bankruptcy, in which case such payment shall be disbursed to such Owner.

                  The Insurer will pay any other amount payable under the Policy
no later than 12:00 noon,  New York City time,  on the later of the Payment Date
on which the  Deficiency  Amount is due or the  second  Business  Day  following
receipt in New York,  New York on a Business  Day by State Street Bank and Trust
Company,  N.A. as Fiscal  Agent for the Insurer or any  successor  fiscal  agent
appointed by the Insurer (the "Fiscal Agent") of a Notice (as described  below);
provided  that, if such Notice is received after 5:00 p.m. New York City time on
such Business  Day, it will be deemed to be received on the  following  Business
Day. If any such Notice received by the Fiscal Agent is not in proper form or is
otherwise  insufficient  for the purpose of making a claim under the Policy,  it
shall be deemed not to have


                                      A-4-8

<PAGE>



been  received  by the Fiscal  Agent for  purposes  of this  paragraph,  and the
Insurer or the Fiscal  Agent,  as the case may be, shall  promptly so advise the
Trustee and the Trustee may submit an amended Notice.

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

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

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

                  "Agreement" means the Pooling and Servicing Agreement dated as
of  December  1, 1996  among  AMRESCO  Residential  Securities  Corporation,  as
Depositor,  AMRESCO  Residential  Capital  Markets,  Inc.,  as  Seller,  Advanta
Mortgage  Corp.  USA and Option One Mortgage  Corporation,  as Servicers and The
Chase Manhattan Bank, as Trustee,  without regard to any amendment or supplement
thereto, unless the Insurer shall have consented in writing thereto.

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

                  "Class A-7 Termination Date" means November 25, 2026.

                  "Class A-8 Termination Date" means November 25, 2026.

                  "Deficiency   Amount"  means,  with  respect  to  the  Related
Mortgage Loan Group and Payment  Date,  the excess of (i) the sum of the related
Current  Interest and the then  existing  Subordination  Deficit for the Related
Mortgage  Loan Group,  if any, over (ii) the Total  Available  Funds (net of the
Premium Amount for such Related  Mortgage Loan Group) for such Related  Mortgage
Loan Group.

                  "Insured  Payment"  means,  as of any Payment  Date, an amount
equal to the sum of (i) the Deficiency  Amount plus (ii) any  Preference  Amount
then due and owing under the Policy  plus (iii) as of the Class A-7  Termination
Date and with respect to the Class A-7  Certificates,  an amount  sufficient  to
reduce the Certificate  Principal  Balance of the Class A-7 Certificates to zero
plus (iv) as of the Class A-8 Termination Date and with respect to the Class A-8
Certificates,  an amount sufficient to reduce the Certificate  Principal Balance
of the Class A-8 Certificates to zero.

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

                  "Owner" means each Owner (as defined in the Agreement) who, on
the  applicable  Payment  Date,  is entitled  under the terms of the  applicable
Obligations to payment thereunder under the Certificate Insurance Policy.


                                      A-4-9

<PAGE>




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

                  "Related Mortgage Loan Group" means Group I.

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

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

                  The  notice  address  of the Fiscal  Agent is 15th  Floor,  61
Broadway,  New York, New York 10006,  Attention:  Municipal Registrar and Paying
Agency or such other address as the Fiscal Agent shall specify to the Trustee in
writing.

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

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

                  The Policy is not  cancelable  for any reason.  The premium on
the Policy is not refundable  for any reason,  including  payment,  or provision
being made for payment, prior to the maturity of the Obligations.

                  MBIA INSURANCE CORPORATION


                                     A-4-10

<PAGE>



                                                                     EXHIBIT A-5
                                                   FORM OF CLASS A-5 CERTIFICATE

         SOLELY FOR FEDERAL INCOME TAX PURPOSES,  THIS CERTIFICATE  REPRESENTS A
CLASS OF "REGULAR  INTERESTS"  IN A "REAL ESTATE  MORTGAGE  INVESTMENT  CONDUIT"
("REMIC") AS THOSE TERMS ARE DEFINED,  RESPECTIVELY, IN SECTION 860G AND 860D OF
THE INTERNAL REVENUE CODE OF 1986, AS AMENDED (THE "CODE"),  ASSUMING COMPLIANCE
WITH THE REMIC PROVISIONS OF THE CODE.

                   AMRESCO RESIDENTIAL SECURITIES CORPORATION
                           MORTGAGE LOAN TRUST 1996-5
                     MORTGAGE LOAN PASS-THROUGH CERTIFICATE
                                    CLASS A-5
                           (6.700% Pass-Through Rate)

                  Representing Certain Interests in the Group I
                           Mortgage Loans Serviced by

                           ADVANTA MORTGAGE CORP. USA
                         OPTION ONE MORTGAGE CORPORATION

         (This  certificate  does not represent an interest in, or an obligation
of, nor are the  underlying  Mortgage  Loans insured or guaranteed  by,  AMRESCO
Residential Securities Corporation, AMRESCO Residential Capital Markets, Inc. or
the Servicers.  This Certificate  represents a fractional  ownership interest in
the Mortgage Loans and certain other property held by the Trust.)

         Unless this certificate is presented by an authorized representative of
The Depository  Trust Company,  a New York  corporation  ("DTC"),  to the Issuer
("AMRESCO Residential Securities Corporation Mortgage Loan Trust 1996-5") or its
agent for registration of transfer,  exchange,  or payment,  and any certificate
issued  is  registered  in the name of Cede & Co.  or in such  other  name as is
requested  by an  authorized  representative  of DTC (and any payment is made to
Cede  &  Co.  or  to  such  other  entity  as  is  requested  by  an  authorized
representative  of DTC), ANY TRANSFER,  PLEDGE, OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  inasmuch  as the  registered  owner
hereof, Cede & Co., has an interest herein.

No:  A-5-1                                            CUSIP:            3215PBC2
                                                      ISIN:         US03215PBC23
                                                      COMMON CODE:       7214685

  $15,000,000                      December 18, 1996            March 25, 2024
- -----------------------  --------------------------------       ----------------
Original Certificate                    Date                     Final Scheduled
Principal Balance                                                   Payment Date

                                     Cede & Co.
                              -------------------------
                                  Registered Owner




                                      A-5-1

<PAGE>



         The registered Owner named above is the registered  beneficial Owner of
a  fractional  interest  in (a) the  Mortgage  Loans in Group I (other  than any
principal  and interest  payments due thereon on or prior to the Cut-Off Date on
any Mortgage  Loan that is current as of Cut-Off Date) listed in Schedule I-A to
the Pooling and Servicing  Agreement which the Seller has caused to be delivered
to the  Depositor  and the  Depositor  has caused to be delivered to the Trustee
(and all substitutions therefor as provided by Section 3.03, 3.04, 3.05 and 3.06
of the Pooling and Servicing Agreement), together with the related Mortgage Loan
documents and the Depositor's  interest in any Property which secured a Mortgage
Loan but which has been acquired by foreclosure or deed in lieu of  foreclosure,
and  all  payments  thereon  and  proceeds  of  the  conversion,   voluntary  or
involuntary, of the foregoing; (b) such amounts as may be held by the Trustee in
the Certificate  Account,  the Pre-Funding Account and the Capitalized  Interest
Account  together with  investment  earnings on such amounts and such amounts as
may be held in the name of the Trustee in the Principal and Interest Account, if
any,  exclusive of investment  earnings thereon (except as otherwise provided in
the Pooling and Servicing Agreement),  whether in the form of cash, instruments,
securities or other properties  (including any Eligible  Investments held by the
Servicer);  (c) the  Certificate  Insurance  Policies issued under the Insurance
Agreement;  (d)  proceeds  of all the  foregoing  (including,  but not by way of
limitation,  all proceeds of any mortgage insurance,  hazard insurance and title
insurance  policy  relating to the  Mortgage  Loans,  cash  proceeds,  accounts,
accounts receivable, notes, drafts, acceptances,  chattel paper, checks, deposit
accounts,  rights  to  payment  of any  and  every  kind,  and  other  forms  of
obligations and  receivables  which at any time constitute all or part of or are
included  in the  proceeds  of any of the  foregoing);  and (e)  certain  of the
Seller's  rights under the Transfer  Agreements  that are being  assigned to the
Trust  in the  Pooling  and  Servicing  Agreement  to pay  the  Certificates  as
specified in the Pooling and Servicing Agreement.

         The Owner  hereof is entitled  to  principal  payments on each  Payment
Date,  as  hereinafter  described,  which  will  fully  amortize  such  original
Certificate  Principal Balance over the period from the date of initial issuance
of the  Certificates  to the final Payment Date for the Class A-5  Certificates.
Therefore,  the actual Outstanding  principal amount of this Certificate may, on
any date  subsequent  to January 27, 1997 (the first  Payment Date) be less than
the original Certificate Principal Balance set forth above.

         The Owner  hereof is required to send this  Certificate  to the Trustee
prior to receiving  the final  distribution  hereon.  The Pooling and  Servicing
Agreement (as defined below) provides that, in any event, upon the making of the
final  distribution due on this  Certificate,  this Certificate  shall be deemed
cancelled for all purposes under the Pooling and Servicing Agreement.

         NEITHER THIS CERTIFICATE NOR THE UNDERLYING  MORTGAGE LOANS ARE INSURED
OR GUARANTEED  BY THE FEDERAL  DEPOSIT  INSURANCE  CORPORATION,  THE  GOVERNMENT
NATIONAL MORTGAGE ASSOCIATION OR ANY OTHER GOVERNMENTAL AGENCY.

         THE  PRINCIPAL  OF  THIS   CERTIFICATE  IS  PAYABLE  IN   INSTALLMENTS.
THEREFORE,  THE ACTUAL  OUTSTANDING  PRINCIPAL AMOUNT OF THIS CERTIFICATE MAY ON
ANY DATE  SUBSEQUENT  TO JANUARY 27, 1997 (THE FIRST  PAYMENT DATE) BE LESS THAN
ITS ORIGINAL CERTIFICATE PRINCIPAL BALANCE.

         THIS   CERTIFICATE   IS   A   PASS-THROUGH    CERTIFICATE   ONLY   AND,
NOTWITHSTANDING  REFERENCES  HEREIN TO PRINCIPAL  AND  INTEREST,  NO DEBT OF ANY
PERSON IS REPRESENTED HEREBY.



                                      A-5-2

<PAGE>



         This  Certificate  is one of a Class  of  duly-authorized  Certificates
designated as AMRESCO  Residential  Securities  Corporation  Mortgage Loan Trust
1996-5,  Mortgage  Loan  Pass-Through  Certificates,  Class A-5 (the  "Class A-5
Certificates")  and  issued  under and  subject  to the  terms,  provisions  and
conditions of that certain Pooling and Servicing  Agreement dated as of December
1, 1996 (the "Pooling and Servicing Agreement") by and among AMRESCO Residential
Capital  Markets,  Inc., in its capacity as the Seller (the  "Seller"),  AMRESCO
Residential   Securities   Corporation,   in  its  capacity  as  Depositor  (the
"Depositor"),  Advanta Mortgage Corp. USA, as a Servicer and Option One Mortgage
Corporation,  as a  Servicer  (collectively,  the  "Servicers")  and  The  Chase
Manhattan Bank, a New York banking  corporation,  in its capacity as the Trustee
(the  "Trustee"),  to which  Pooling and  Servicing  Agreement the Owner of this
Certificate  by virtue of acceptance  hereof  assents and by which such Owner is
bound.  Also issued under the Pooling and Servicing  Agreement are  Certificates
designated as AMRESCO  Residential  Securities  Corporation  Mortgage Loan Trust
1996-5  Mortgage  Loan Pass-  Through  Certificates,  Class A-1 (the  "Class A-1
Certificates"),  Class A-2 (the "Class A-2 Certificates"), Class A-3 (the "Class
A-3  Certificates"),  Class A-4 (the "Class A-4  Certificates"),  Class A-6 (the
"Class A-6 Certificates"),  Class A-7 (the "Class A-7 Certificates"),  Class A-8
(the "Class A-8 Certificate"), Class S (the "Class S Certificates"),  Class B-10
(the "Class B-10  Certificates")  and Class R (Residual  Interest) (the "Class R
Certificates").  The Class A-1  Certificates,  the Class A-2  Certificates,  the
Class A-3 Certificates,  the Class A-4 Certificates, the Class A-5 Certificates,
the  Class  A-6  Certificates,  the  Class  A-7  Certificates  and the Class A-8
Certificates shall be together referred to as the "Class A Certificates" and the
Class A Certificates,  the Class S Certificates, the Class B-10 Certificates and
the Class R Certificates are together referred to herein as the  "Certificates."
The Class A-1  Certificates,  Class A-2  Certificates,  Class A-3  Certificates,
Class A-4 Certificates, Class A-5 Certificates, Class A-6 Certificates and Class
A-7  Certificates  are known as the "Group I  Certificates."  Terms  capitalized
herein and not otherwise  defined herein shall have the respective  meanings set
forth in the Pooling and Servicing Agreement.

         On the 25th day of each month,  or, if such day is not a Business  Day,
then the next  succeeding  Business  Day (each such day being a "Payment  Date")
commencing  January 27, 1997, the Owners of the Class A-5 Certificates as of the
close of business on the last day of the calendar  month  immediately  preceding
the calendar  month in which a Payment  Date occurs (the "Record  Date") will be
entitled  to  receive  the  Class  A-5  Distribution  Amount  relating  to  such
Certificate  on such Payment  Date.  Distributions  will be made in  immediately
available funds to Owners of Certificates having an aggregate original Class A-5
Certificate  Principal  Balance  of at least  $1,000,000  (by wire  transfer  or
otherwise)  to the account of an Owner at a domestic bank or other entity having
appropriate  facilities therefor,  if such Owner has so notified the Trustee, or
by check mailed to the address of the person  entitled  thereto as it appears on
the Register.

         Each Owner of record of a Class A-5  Certificate  will be  entitled  to
receive such Owner's Percentage Interest in the amounts due on such Payment Date
to the Owners of the Class A-5  Certificates.  The  Percentage  Interest of each
Class  A-5  Certificate  as of any  date of  determination  will be equal to the
percentage  obtained by dividing the original  Certificate  Principal Balance of
such  Class  A-5  Certificate  on the  Startup  Day by the  aggregate  Class A-5
Certificate Principal Balance on the Startup Day.

         The  Certificate  Insurer  is  required,  subject  to the  terms of the
related  Certificate  Insurance Policy to make Insured Payments available to the
Trustee on or prior to the related Payment Date for distribution to the Owners.

         Upon  receipt  of  amounts  under the  related  Policy on behalf of the
Owners of the Class A Certificates,  the Trustee shall  distribute in accordance
with the Pooling and Servicing Agreement such


                                      A-5-3

<PAGE>



amounts  (directly or through a Paying  Agent) to the Owners of the  appropriate
Class of the Class A Certificates.

         The Trustee or any duly-appointed Paying Agent will duly and punctually
pay distributions  with respect to this Certificate in accordance with the terms
hereof and the Pooling and Servicing Agreement.  Amounts properly withheld under
the Code by any Person from a  distribution  to any Owner shall be considered as
having  been paid by the  Trustee to such Owner for all  purposes of the Pooling
and Servicing Agreement.

         The Mortgage  Loans will be serviced by the  Servicers  pursuant to the
Pooling and Servicing Agreement. The Pooling and Servicing Agreement permits the
Servicer  to  enter  into  Subservicing  Agreements  with  certain  institutions
eligible for appointment as Subservicers for the servicing and administration of
certain  Mortgage  Loans.  No appointment of any  Subservicer  shall release the
Servicer from any of its obligations under the Pooling and Servicing Agreement.

         This  Certificate  does not represent a deposit or other obligation of,
or an interest in, nor are the  underlying  Mortgage Loans insured or guaranteed
by, AMRESCO  Residential  Securities  Corporation,  AMRESCO  Residential Capital
Markets,  Inc. or the Servicers or any of their  affiliates or any  governmental
agency.  This Certificate is limited in right of payment to certain  collections
and  recoveries  relating  to the  Mortgage  Loans and amounts on deposit in the
Certificate  Account and the Principal and Interest Account (except as otherwise
provided in the Pooling and Servicing  Agreement)  and payments  received by the
Trustee  pursuant  to the  related  Certificate  Insurance  Policy,  all as more
specifically set forth hereinabove and in the Pooling and Servicing Agreement.

         No Owner shall have any right to institute any proceeding,  judicial or
otherwise,  with  respect to the Pooling  and  Servicing  Agreement,  or for the
appointment of a receiver or trustee,  or for any other remedy under the Pooling
and Servicing Agreement except in compliance with the terms thereof.

         Notwithstanding  any other  provisions  in the  Pooling  and  Servicing
Agreement,  the Owner of any Certificate  shall have the right which is absolute
and unconditional to receive distributions to the extent provided in the Pooling
and Servicing  Agreement  with respect to such  Certificate or to institute suit
for the  enforcement  of any such  distribution,  and such  right  shall  not be
impaired  without the consent of such Owner. The Owner of this  Certificate,  by
its  acceptance  hereof,  agrees,  however,  that to the extent the  Certificate
Insurer  makes Insured  Payments,  either  directly or indirectly  (as by paying
through  the  Trustee  or  Paying  Agent),  to the  owners  of  such  Class  A-5
Certificates,  the Certificate  Insurer will be subrogated to the rights of such
Owners of Class A-5 Certificates with respect to such Insured Payment,  shall be
deemed to the extent of the  payments so made to be a  registered  Owner of such
Class A-5 Certificates  and shall receive all future  distributions of the Class
A-5  Distribution  Amount  until all such  Insured  Payments by the  Certificate
Insurer have been fully reimbursed.

         The Pooling  and  Servicing  Agreement  provides  that the  obligations
created  thereby will terminate upon the earlier of the payment to the Owners of
all  Certificates  from  amounts  other than those  available  under the related
Certificate  Insurance Policy of all amounts held by the Trustee and required to
be paid to such Owners pursuant to the Pooling and Servicing  Agreement upon the
later to occur of (a) the final  payment or other  liquidation  (or any  advance
made with respect  thereto) of the last Mortgage  Loan in the Trust Estate,  (b)
the  disposition  of all  property  acquired  in  respect of any  Mortgage  Loan
remaining in the Trust  Estate and (c) at any time when a Qualified  Liquidation
of both  Mortgage  Loan Groups  included  within the REMIC Estate is effected as
described below. To effect a termination of the Pooling and Servicing  Agreement
pursuant to clause (c) above,  the Owners of all  Certificates  then Outstanding
shall (i) unanimously  direct the Trustee on behalf of the REMIC to adopt a plan
of complete liquidation for


                                      A-5-4

<PAGE>



each of the Mortgage Loan Groups,  as contemplated by Section  860F(a)(4) of the
Code and (ii)  provide to the  Trustee an  opinion  of  counsel  experienced  in
federal income tax matters acceptable to the Certificate Insurer and the Trustee
to the effect that each such  liquidation  constitutes a Qualified  Liquidation,
and the Trustee shall either sell the Mortgage Loans and distribute the proceeds
of the  liquidation of the Trust, or shall  distribute  equitably in kind all of
the assets of the Trust Estate to the remaining Owners of the Certificates, each
in accordance  with such plan, so that the  liquidation or  distribution  of the
Trust  Estate,  the  distribution  of any  proceeds of the  liquidation  and the
termination of the Pooling and Servicing Agreement occur no later than the close
of the 90th day after the date of adoption of the plan of  liquidation  and such
liquidation qualifies as a Qualified Liquidation.

         The Pooling and Servicing Agreement  additionally provides that (i) the
Owners of the Class R Certificates may, at their option, purchase from the Trust
all remaining  Mortgage  Loans and other  property then  constituting  the Trust
Estate, and thereby effect early retirement of the Certificates,  on any Monthly
Remittance  Date, on or after the Clean-Up Call Date (ii) the Servicers  may, at
their option,  purchase from the Trust all remaining  Mortgage Loans serviced by
the related  Servicer  and any other  related  property  remaining  in the Trust
Estate (or if the  Servicers  fail to  exercise  such  option,  the  Certificate
Insurer may exercise  such option) and thereby  effect early  retirement  of the
Certificates on any Monthly  Remittance  Date on or after the Servicer  Clean-Up
Call Date and (iii) under certain circumstances relating to the qualification of
the REMIC as a REMIC  under  the Code the  Mortgage  Loans may be sold,  thereby
effecting the early retirement of the Certificates.

         The Trustee shall give written notice of termination of the Pooling and
Servicing Agreement to each Owner in the manner set forth therein.

         The Certificate Insurer or the Owners of the majority of the Percentage
Interests represented by the Class A Certificates with the prior written consent
of the  Certificate  Insurer  have the right to exercise  any trust or power set
forth in Section 6.11 of the Pooling and Servicing Agreement.

         As  provided  in the Pooling  and  Servicing  Agreement  and subject to
certain  limitations  therein set forth and referred to on the face hereof,  the
transfer of this  Certificate  is  registrable in the Register upon surrender of
this  Certificate for  registration of transfer at the office  designated as the
location  of  the  Register  duly  endorsed  by,  or  accompanied  by a  written
instrument of transfer in form  satisfactory  to the Registrar duly executed by,
the Owner hereof or his attorney duly  authorized in writing,  and thereupon one
or more new Certificates of the like Class, tenor and a like Percentage Interest
will be issued to the designated transferee or transferees.

         The Pooling and Servicing Agreement permits, with certain exceptions as
therein  provided,  the amendment  thereof and the  modifications  of rights and
obligations of the parties provided  therein by the Trustee,  the Seller and the
Servicer at any time and from time to time,  with the prior written  approval of
the Certificate  Insurer and not less than a majority of the Percentage Interest
represented  by each affected Class of  Certificates  then  Outstanding,  and in
certain other circumstances  provided for in the Pooling and Servicing Agreement
may be amended without the consent of the Owners.  Any such consent by the Owner
at the time of the giving thereof,  of this Certificate  shall be conclusive and
binding upon such Owner and upon all future Owners of the Certificate and of any
Certificate  issued  upon the  registration  of  Transfer  hereof or in exchange
hereof or in lieu hereof  whether or not  notation of such  consent or waiver is
made upon this Certificate.

         The Trustee is required to furnish certain  information on each Payment
Date to the Owner of this  Certificate,  as more fully  described in the Pooling
and Servicing Agreement.



                                      A-5-5

<PAGE>



         The Class A-5 Certificates are issuable only as registered Certificates
in minimum  denominations of $1,000 original  Certificate  Principal Balance. As
provided  in  the  Pooling  and  Servicing  Agreement  and  subject  to  certain
limitations  therein set forth,  Class A-5 Certificates are exchangeable for new
Class A-5 Certificates of authorized denominations evidencing the same aggregate
principal amount.

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

         The  Trustee and any agent of the Trustee may treat the Person in whose
name this  Certificate  is registered as the owner hereof for all purposes,  and
neither  the  Trustee  or any such  agent  shall be  affected  by  notice to the
contrary,  except as may otherwise be  specifically  provided in the Pooling and
Servicing Agreement with respect to the Certificate Insurer.



                                      A-5-6

<PAGE>




         IN WITNESS WHEREOF,  the Trustee has caused this Certificate to be duly
executed on behalf of the Trust.


                                             THE CHASE MANHATTAN BANK,
                                             as Trustee


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

Trustee Authentication
THE CHASE MANHATTAN BANK, as Trustee
By:
     ------------------------------
Name:
     ------------------------------
Title:
     ------------------------------



                                      A-5-7

<PAGE>



                             STATEMENT OF INSURANCE

                  MBIA  Insurance  Corporation  (the  "Insurer")  has  issued  a
certificate  insurance policy containing the following  provisions,  such Policy
being on file at The Chase  Manhattan  Bank, New York, New York, as trustee (the
"Trustee").

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

                                   $15,000,000
      AMRESCO Residential Securities Corporation Mortgage Loan Trust 1996-5
                             Class A-5 Certificates

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

                  The Insurer will pay any Insured  Payment that is a Preference
Amount on the second  Business  Day  following  receipt on a Business Day by the
Fiscal Agent (as described below) of (i) a certified copy of the order requiring
the return of such Preference Amount, (ii) an opinion of counsel satisfactory to
the  Insurer  that  such  order is final and not  subject  to  appeal,  (iii) an
assignment  in such form as is reasonably  required by the Insurer,  irrevocably
assigning  to the  Insurer  all rights and  claims of the Owner  relating  to or
arising  under the  Obligations  against the debtor  which made such  preference
payment or otherwise with respect to such preference  payment,  (iv) appropriate
instruments to effect the  appointment of the Insurer as agent for such Owner in
any legal proceeding related to such preference payment,  such instruments being
in a form  satisfactory  to the Insurer and (v) a Notice (as  described  below),
provided that if such  documents are received after 5:00 p.m. New York City time
on such  Business  Day,  they  will be deemed to be  received  on the  following
Business  Day.  Such  payments  shall be disbursed to the receiver or trustee in
bankruptcy  named in the final  order of the court  exercising  jurisdiction  on
behalf of the Owner and not to any Owner directly unless such Owner has returned
principal or interest  paid on the  Obligations  to such  receiver or trustee in
bankruptcy, in which case such payment shall be disbursed to such Owner.

                  The Insurer will pay any other amount payable under the Policy
no later than 12:00 noon,  New York City time,  on the later of the Payment Date
on which the  Deficiency  Amount is due or the  second  Business  Day  following
receipt in New York,  New York on a Business  Day by State Street Bank and Trust
Company,  N.A. as Fiscal  Agent for the Insurer or any  successor  fiscal  agent
appointed by the Insurer (the "Fiscal Agent") of a Notice (as described  below);
provided  that, if such Notice is received after 5:00 p.m. New York City time on
such Business  Day, it will be deemed to be received on the  following  Business
Day. If any such Notice received by the Fiscal Agent is not in proper form or is
otherwise  insufficient  for the purpose of making a claim under the Policy,  it
shall be deemed not to have


                                      A-5-8

<PAGE>



been  received  by the Fiscal  Agent for  purposes  of this  paragraph,  and the
Insurer or the Fiscal  Agent,  as the case may be, shall  promptly so advise the
Trustee and the Trustee may submit an amended Notice.

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

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

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

                  "Agreement" means the Pooling and Servicing Agreement dated as
of  December  1, 1996  among  AMRESCO  Residential  Securities  Corporation,  as
Depositor,  AMRESCO  Residential  Capital  Markets,  Inc.,  as  Seller,  Advanta
Mortgage  Corp.  USA and Option One Mortgage  Corporation,  as Servicers and The
Chase Manhattan Bank, as Trustee,  without regard to any amendment or supplement
thereto, unless the Insurer shall have consented in writing thereto.

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

                  "Class A-7 Termination Date" means November 25, 2026.

                  "Class A-8 Termination Date" means November 25, 2026.

                  "Deficiency   Amount"  means,  with  respect  to  the  Related
Mortgage Loan Group and Payment  Date,  the excess of (i) the sum of the related
Current  Interest and the then  existing  Subordination  Deficit for the Related
Mortgage  Loan Group,  if any, over (ii) the Total  Available  Funds (net of the
Premium Amount for such Related  Mortgage Loan Group) for such Related  Mortgage
Loan Group.

                  "Insured  Payment"  means,  as of any Payment  Date, an amount
equal to the sum of (i) the Deficiency  Amount plus (ii) any  Preference  Amount
then due and owing under the Policy  plus (iii) as of the Class A-7  Termination
Date and with respect to the Class A-7  Certificates,  an amount  sufficient  to
reduce the Certificate  Principal  Balance of the Class A-7 Certificates to zero
plus (iv) as of the Class A-8 Termination Date and with respect to the Class A-8
Certificates,  an amount sufficient to reduce the Certificate  Principal Balance
of the Class A-8 Certificates to zero.

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

                  "Owner" means each Owner (as defined in the Agreement) who, on
the  applicable  Payment  Date,  is entitled  under the terms of the  applicable
Obligations to payment thereunder under the Certificate Insurance Policy.


                                      A-5-9

<PAGE>




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

                  "Related Mortgage Loan Group" means Group I.

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

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

                  The  notice  address  of the Fiscal  Agent is 15th  Floor,  61
Broadway,  New York, New York 10006,  Attention:  Municipal Registrar and Paying
Agency or such other address as the Fiscal Agent shall specify to the Trustee in
writing.

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

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

                  The Policy is not  cancelable  for any reason.  The premium on
the Policy is not refundable  for any reason,  including  payment,  or provision
being made for payment, prior to the maturity of the Obligations.

                  MBIA INSURANCE CORPORATION


                                     A-5-10

<PAGE>



                                                                     EXHIBIT A-6
                                                   FORM OF CLASS A-6 CERTIFICATE

         SOLELY FOR FEDERAL INCOME TAX PURPOSES,  THIS CERTIFICATE  REPRESENTS A
CLASS OF "REGULAR  INTERESTS"  IN A "REAL ESTATE  MORTGAGE  INVESTMENT  CONDUIT"
("REMIC") AS THOSE TERMS ARE DEFINED,  RESPECTIVELY, IN SECTION 860G AND 860D OF
THE INTERNAL REVENUE CODE OF 1986, AS AMENDED (THE "CODE"),  ASSUMING COMPLIANCE
WITH THE REMIC PROVISIONS OF THE CODE.

                   AMRESCO RESIDENTIAL SECURITIES CORPORATION
                           MORTGAGE LOAN TRUST 1996-5
                     MORTGAGE LOAN PASS-THROUGH CERTIFICATE
                                    CLASS A-6
                           (6.925% Pass-Through Rate)

                  Representing Certain Interests in the Group I
                           Mortgage Loans Serviced by

                           ADVANTA MORTGAGE CORP. USA
                         OPTION ONE MORTGAGE CORPORATION

         (This  certificate  does not represent an interest in, or an obligation
of, nor are the  underlying  Mortgage  Loans insured or guaranteed  by,  AMRESCO
Residential Securities Corporation, AMRESCO Residential Capital Markets, Inc. or
the Servicers.  This Certificate  represents a fractional  ownership interest in
the Mortgage Loans and certain other property held by the Trust.)

         Unless this certificate is presented by an authorized representative of
The Depository  Trust Company,  a New York  corporation  ("DTC"),  to the Issuer
("AMRESCO Residential Securities Corporation Mortgage Loan Trust 1996-5") or its
agent for registration of transfer,  exchange,  or payment,  and any certificate
issued  is  registered  in the name of Cede & Co.  or in such  other  name as is
requested  by an  authorized  representative  of DTC (and any payment is made to
Cede  &  Co.  or  to  such  other  entity  as  is  requested  by  an  authorized
representative  of DTC), ANY TRANSFER,  PLEDGE, OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  inasmuch  as the  registered  owner
hereof, Cede & Co., has an interest herein.

No:  A-6-1                                           CUSIP:            03215PBD0
                                                     ISIN:          US03215PBD06
                                                     COMMON CODE:        7214693

  $15,900,000                    December 18, 1996               June 25, 2025
- ----------------------- ------------------------------    ----------------------
Original Certificate                  Date                       Final Scheduled
Principal Balance                                                   Payment Date

                                   Cede & Co.
                         -----------------------------
                                Registered Owner




                                      A-6-1

<PAGE>



         The registered Owner named above is the registered  beneficial Owner of
a  fractional  interest  in (a) the  Mortgage  Loans in Group I (other  than any
principal  and interest  payments due thereon on or prior to the Cut-Off Date on
any Mortgage  Loan that is current as of Cut-Off Date) listed in Schedule I-A to
the Pooling and Servicing  Agreement which the Seller has caused to be delivered
to the  Depositor  and the  Depositor  has caused to be delivered to the Trustee
(and all substitutions therefor as provided by Section 3.03, 3.04, 3.05 and 3.06
of the Pooling and Servicing Agreement), together with the related Mortgage Loan
documents and the Depositor's  interest in any Property which secured a Mortgage
Loan but which has been acquired by foreclosure or deed in lieu of  foreclosure,
and  all  payments  thereon  and  proceeds  of  the  conversion,   voluntary  or
involuntary, of the foregoing; (b) such amounts as may be held by the Trustee in
the Certificate  Account,  the Pre-Funding Account and the Capitalized  Interest
Account  together with  investment  earnings on such amounts and such amounts as
may be held in the name of the Trustee in the Principal and Interest Account, if
any,  exclusive of investment  earnings thereon (except as otherwise provided in
the Pooling and Servicing Agreement),  whether in the form of cash, instruments,
securities or other properties  (including any Eligible  Investments held by the
Servicer);  (c) the  Certificate  Insurance  Policies issued under the Insurance
Agreement;  (d)  proceeds  of all the  foregoing  (including,  but not by way of
limitation,  all proceeds of any mortgage insurance,  hazard insurance and title
insurance  policy  relating to the  Mortgage  Loans,  cash  proceeds,  accounts,
accounts receivable, notes, drafts, acceptances,  chattel paper, checks, deposit
accounts,  rights  to  payment  of any  and  every  kind,  and  other  forms  of
obligations and  receivables  which at any time constitute all or part of or are
included  in the  proceeds  of any of the  foregoing);  and (e)  certain  of the
Seller's  rights under the Transfer  Agreements  that are being  assigned to the
Trust  in the  Pooling  and  Servicing  Agreement  to pay  the  Certificates  as
specified in the Pooling and Servicing Agreement.

         The Owner  hereof is entitled  to  principal  payments on each  Payment
Date,  as  hereinafter  described,  which  will  fully  amortize  such  original
Certificate  Principal Balance over the period from the date of initial issuance
of the  Certificates  to the final Payment Date for the Class A-6  Certificates.
Therefore,  the actual Outstanding  principal amount of this Certificate may, on
any date  subsequent  to January 27, 1997 (the first  Payment Date) be less than
the original Certificate Principal Balance set forth above.

         The Owner  hereof is required to send this  Certificate  to the Trustee
prior to receiving  the final  distribution  hereon.  The Pooling and  Servicing
Agreement (as defined below) provides that, in any event, upon the making of the
final  distribution due on this  Certificate,  this Certificate  shall be deemed
cancelled for all purposes under the Pooling and Servicing Agreement.

         NEITHER THIS CERTIFICATE NOR THE UNDERLYING  MORTGAGE LOANS ARE INSURED
OR GUARANTEED  BY THE FEDERAL  DEPOSIT  INSURANCE  CORPORATION,  THE  GOVERNMENT
NATIONAL MORTGAGE ASSOCIATION OR ANY OTHER GOVERNMENTAL AGENCY.

         THE  PRINCIPAL  OF  THIS   CERTIFICATE  IS  PAYABLE  IN   INSTALLMENTS.
THEREFORE,  THE ACTUAL  OUTSTANDING  PRINCIPAL AMOUNT OF THIS CERTIFICATE MAY ON
ANY DATE  SUBSEQUENT  TO JANUARY 27, 1997 (THE FIRST  PAYMENT DATE) BE LESS THAN
ITS ORIGINAL CERTIFICATE PRINCIPAL BALANCE.

         THIS   CERTIFICATE   IS   A   PASS-THROUGH    CERTIFICATE   ONLY   AND,
NOTWITHSTANDING  REFERENCES  HEREIN TO PRINCIPAL  AND  INTEREST,  NO DEBT OF ANY
PERSON IS REPRESENTED HEREBY.



                                      A-6-2

<PAGE>



         This  Certificate  is one of a Class  of  duly-authorized  Certificates
designated as AMRESCO  Residential  Securities  Corporation  Mortgage Loan Trust
1996-5,  Mortgage  Loan  Pass-Through  Certificates,  Class A-6 (the  "Class A-6
Certificates")  and  issued  under and  subject  to the  terms,  provisions  and
conditions of that certain Pooling and Servicing  Agreement dated as of December
1, 1996 (the "Pooling and Servicing Agreement") by and among AMRESCO Residential
Capital  Markets,  Inc., in its capacity as the Seller (the  "Seller"),  AMRESCO
Residential   Securities   Corporation,   in  its  capacity  as  Depositor  (the
"Depositor"),  Advanta Mortgage Corp. USA, as a Servicer and Option One Mortgage
Corporation,  as a  Servicer  (collectively,  the  "Servicers")  and  The  Chase
Manhattan Bank, a New York banking  corporation,  in its capacity as the Trustee
(the  "Trustee"),  to which  Pooling and  Servicing  Agreement the Owner of this
Certificate  by virtue of acceptance  hereof  assents and by which such Owner is
bound.  Also issued under the Pooling and Servicing  Agreement are  Certificates
designated as AMRESCO  Residential  Securities  Corporation  Mortgage Loan Trust
1996-5  Mortgage  Loan Pass-  Through  Certificates,  Class A-1 (the  "Class A-1
Certificates"),  Class A-2 (the "Class A-2 Certificates"), Class A-3 (the "Class
A-3  Certificates"),  Class A-4 (the "Class A-4  Certificates"),  Class A-5 (the
"Class A-5 Certificates"),  Class A-7 (the "Class A-7 Certificates"),  Class A-8
(the "Class A-8 Certificate"), Class S (the "Class S Certificates"),  Class B-10
(the "Class B-10  Certificates")  and Class R (Residual  Interest) (the "Class R
Certificates").  The Class A-1  Certificates,  the Class A-2  Certificates,  the
Class A-3 Certificates,  the Class A-4 Certificates, the Class A-5 Certificates,
the  Class  A-6  Certificates,  the  Class  A-7  Certificates  and the Class A-8
Certificates shall be together referred to as the "Class A Certificates" and the
Class A Certificates,  the Class S Certificates, the Class B-10 Certificates and
the Class R Certificates are together referred to herein as the  "Certificates."
The Class A-1  Certificates,  Class A-2  Certificates,  Class A-3  Certificates,
Class A-4 Certificates, Class A-5 Certificates, Class A-6 Certificates and Class
A-7  Certificates  are known as the "Group I  Certificates."  Terms  capitalized
herein and not otherwise  defined herein shall have the respective  meanings set
forth in the Pooling and Servicing Agreement.

         On the 25th day of each month,  or, if such day is not a Business  Day,
then the next  succeeding  Business  Day (each such day being a "Payment  Date")
commencing  January 27, 1997, the Owners of the Class A-6 Certificates as of the
close of business on the last day of the calendar  month  immediately  preceding
the calendar  month in which a Payment  Date occurs (the "Record  Date") will be
entitled  to  receive  the  Class  A-6  Distribution  Amount  relating  to  such
Certificate  on such Payment  Date.  Distributions  will be made in  immediately
available funds to Owners of Certificates having an aggregate original Class A-6
Certificate  Principal  Balance  of at least  $1,000,000  (by wire  transfer  or
otherwise)  to the account of an Owner at a domestic bank or other entity having
appropriate  facilities therefor,  if such Owner has so notified the Trustee, or
by check mailed to the address of the person  entitled  thereto as it appears on
the Register.

         Each Owner of record of a Class A-6  Certificate  will be  entitled  to
receive such Owner's Percentage Interest in the amounts due on such Payment Date
to the Owners of the Class A-6  Certificates.  The  Percentage  Interest of each
Class  A-6  Certificate  as of any  date of  determination  will be equal to the
percentage  obtained by dividing the original  Certificate  Principal Balance of
such  Class  A-6  Certificate  on the  Startup  Day by the  aggregate  Class A-6
Certificate Principal Balance on the Startup Day.

         The  Certificate  Insurer  is  required,  subject  to the  terms of the
related  Certificate  Insurance Policy to make Insured Payments available to the
Trustee on or prior to the related Payment Date for distribution to the Owners.

         Upon  receipt  of  amounts  under the  related  Policy on behalf of the
Owners of the Class A Certificates,  the Trustee shall  distribute in accordance
with the Pooling and Servicing Agreement such


                                      A-6-3

<PAGE>



amounts  (directly or through a Paying  Agent) to the Owners of the  appropriate
Class of the Class A Certificates.

         The Trustee or any duly-appointed Paying Agent will duly and punctually
pay distributions  with respect to this Certificate in accordance with the terms
hereof and the Pooling and Servicing Agreement.  Amounts properly withheld under
the Code by any Person from a  distribution  to any Owner shall be considered as
having  been paid by the  Trustee to such Owner for all  purposes of the Pooling
and Servicing Agreement.

         The Mortgage  Loans will be serviced by the  Servicers  pursuant to the
Pooling and Servicing Agreement. The Pooling and Servicing Agreement permits the
Servicer  to  enter  into  Subservicing  Agreements  with  certain  institutions
eligible for appointment as Subservicers for the servicing and administration of
certain  Mortgage  Loans.  No appointment of any  Subservicer  shall release the
Servicer from any of its obligations under the Pooling and Servicing Agreement.

         This  Certificate  does not represent a deposit or other obligation of,
or an interest in, nor are the  underlying  Mortgage Loans insured or guaranteed
by, AMRESCO  Residential  Securities  Corporation,  AMRESCO  Residential Capital
Markets,  Inc. or the Servicers or any of their  affiliates or any  governmental
agency.  This Certificate is limited in right of payment to certain  collections
and  recoveries  relating  to the  Mortgage  Loans and amounts on deposit in the
Certificate  Account and the Principal and Interest Account (except as otherwise
provided in the Pooling and Servicing  Agreement)  and payments  received by the
Trustee  pursuant  to the  related  Certificate  Insurance  Policy,  all as more
specifically set forth hereinabove and in the Pooling and Servicing Agreement.

         No Owner shall have any right to institute any proceeding,  judicial or
otherwise,  with  respect to the Pooling  and  Servicing  Agreement,  or for the
appointment of a receiver or trustee,  or for any other remedy under the Pooling
and Servicing Agreement except in compliance with the terms thereof.

         Notwithstanding  any other  provisions  in the  Pooling  and  Servicing
Agreement,  the Owner of any Certificate  shall have the right which is absolute
and unconditional to receive distributions to the extent provided in the Pooling
and Servicing  Agreement  with respect to such  Certificate or to institute suit
for the  enforcement  of any such  distribution,  and such  right  shall  not be
impaired  without the consent of such Owner. The Owner of this  Certificate,  by
its  acceptance  hereof,  agrees,  however,  that to the extent the  Certificate
Insurer  makes Insured  Payments,  either  directly or indirectly  (as by paying
through  the  Trustee  or  Paying  Agent),  to the  owners  of  such  Class  A-6
Certificates,  the Certificate  Insurer will be subrogated to the rights of such
Owners of Class A-6 Certificates with respect to such Insured Payment,  shall be
deemed to the extent of the  payments so made to be a  registered  Owner of such
Class A-6 Certificates  and shall receive all future  distributions of the Class
A-6  Distribution  Amount  until all such  Insured  Payments by the  Certificate
Insurer have been fully reimbursed.

         The Pooling  and  Servicing  Agreement  provides  that the  obligations
created  thereby will terminate upon the earlier of the payment to the Owners of
all  Certificates  from  amounts  other than those  available  under the related
Certificate  Insurance Policy of all amounts held by the Trustee and required to
be paid to such Owners pursuant to the Pooling and Servicing  Agreement upon the
later to occur of (a) the final  payment or other  liquidation  (or any  advance
made with respect  thereto) of the last Mortgage  Loan in the Trust Estate,  (b)
the  disposition  of all  property  acquired  in  respect of any  Mortgage  Loan
remaining in the Trust  Estate and (c) at any time when a Qualified  Liquidation
of both  Mortgage  Loan Groups  included  within the REMIC Estate is effected as
described below. To effect a termination of the Pooling and Servicing  Agreement
pursuant to clause (c) above,  the Owners of all  Certificates  then Outstanding
shall (i) unanimously  direct the Trustee on behalf of the REMIC to adopt a plan
of complete liquidation for


                                      A-6-4

<PAGE>



each of the Mortgage Loan Groups,  as contemplated by Section  860F(a)(4) of the
Code and (ii)  provide to the  Trustee an  opinion  of  counsel  experienced  in
federal income tax matters acceptable to the Certificate Insurer and the Trustee
to the effect that each such  liquidation  constitutes a Qualified  Liquidation,
and the Trustee shall either sell the Mortgage Loans and distribute the proceeds
of the  liquidation of the Trust, or shall  distribute  equitably in kind all of
the assets of the Trust Estate to the remaining Owners of the Certificates, each
in accordance  with such plan, so that the  liquidation or  distribution  of the
Trust  Estate,  the  distribution  of any  proceeds of the  liquidation  and the
termination of the Pooling and Servicing Agreement occur no later than the close
of the 90th day after the date of adoption of the plan of  liquidation  and such
liquidation qualifies as a Qualified Liquidation.

         The Pooling and Servicing Agreement  additionally provides that (i) the
Owners of the Class R Certificates may, at their option, purchase from the Trust
all remaining  Mortgage  Loans and other  property then  constituting  the Trust
Estate, and thereby effect early retirement of the Certificates,  on any Monthly
Remittance  Date, on or after the Clean-Up Call Date (ii) the Servicers  may, at
their option,  purchase from the Trust all remaining  Mortgage Loans serviced by
the related  Servicer  and any other  related  property  remaining  in the Trust
Estate (or if the  Servicers  fail to  exercise  such  option,  the  Certificate
Insurer may exercise  such option) and thereby  effect early  retirement  of the
Certificates on any Monthly  Remittance  Date on or after the Servicer  Clean-Up
Call Date and (iii) under certain circumstances relating to the qualification of
the REMIC as a REMIC  under  the Code the  Mortgage  Loans may be sold,  thereby
effecting the early retirement of the Certificates.

         The Trustee shall give written notice of termination of the Pooling and
Servicing Agreement to each Owner in the manner set forth therein.

         The Certificate Insurer or the Owners of the majority of the Percentage
Interests represented by the Class A Certificates with the prior written consent
of the  Certificate  Insurer  have the right to exercise  any trust or power set
forth in Section 6.11 of the Pooling and Servicing Agreement.

         As  provided  in the Pooling  and  Servicing  Agreement  and subject to
certain  limitations  therein set forth and referred to on the face hereof,  the
transfer of this  Certificate  is  registrable in the Register upon surrender of
this  Certificate for  registration of transfer at the office  designated as the
location  of  the  Register  duly  endorsed  by,  or  accompanied  by a  written
instrument of transfer in form  satisfactory  to the Registrar duly executed by,
the Owner hereof or his attorney duly  authorized in writing,  and thereupon one
or more new Certificates of the like Class, tenor and a like Percentage Interest
will be issued to the designated transferee or transferees.

         The Pooling and Servicing Agreement permits, with certain exceptions as
therein  provided,  the amendment  thereof and the  modifications  of rights and
obligations of the parties provided  therein by the Trustee,  the Seller and the
Servicer at any time and from time to time,  with the prior written  approval of
the Certificate  Insurer and not less than a majority of the Percentage Interest
represented  by each affected Class of  Certificates  then  Outstanding,  and in
certain other circumstances  provided for in the Pooling and Servicing Agreement
may be amended without the consent of the Owners.  Any such consent by the Owner
at the time of the giving thereof,  of this Certificate  shall be conclusive and
binding upon such Owner and upon all future Owners of the Certificate and of any
Certificate  issued  upon the  registration  of  Transfer  hereof or in exchange
hereof or in lieu hereof  whether or not  notation of such  consent or waiver is
made upon this Certificate.

         The Trustee is required to furnish certain  information on each Payment
Date to the Owner of this  Certificate,  as more fully  described in the Pooling
and Servicing Agreement.



                                      A-6-5

<PAGE>



         The Class A-6 Certificates are issuable only as registered Certificates
in minimum  denominations of $1,000 original  Certificate  Principal Balance. As
provided  in  the  Pooling  and  Servicing  Agreement  and  subject  to  certain
limitations  therein set forth,  Class A-6 Certificates are exchangeable for new
Class A-5 Certificates of authorized denominations evidencing the same aggregate
principal amount.

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

         The  Trustee and any agent of the Trustee may treat the Person in whose
name this  Certificate  is registered as the owner hereof for all purposes,  and
neither  the  Trustee  or any such  agent  shall be  affected  by  notice to the
contrary,  except as may otherwise be  specifically  provided in the Pooling and
Servicing Agreement with respect to the Certificate Insurer.



                                      A-6-6

<PAGE>




         IN WITNESS WHEREOF,  the Trustee has caused this Certificate to be duly
executed on behalf of the Trust.


                                             THE CHASE MANHATTAN BANK,
                                             as Trustee


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

Trustee Authentication
THE CHASE MANHATTAN BANK, as Trustee
By:
     -------------------------------
Name:
     -------------------------------
Title:
     -------------------------------



                                      A-6-7

<PAGE>



                             STATEMENT OF INSURANCE

                  MBIA  Insurance  Corporation  (the  "Insurer")  has  issued  a
certificate  insurance policy containing the following  provisions,  such Policy
being on file at The Chase  Manhattan  Bank, New York, New York, as trustee (the
"Trustee").

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

                                   $15,900,000
      AMRESCO Residential Securities Corporation Mortgage Loan Trust 1996-5
                             Class A-6 Certificates

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

                  The Insurer will pay any Insured  Payment that is a Preference
Amount on the second  Business  Day  following  receipt on a Business Day by the
Fiscal Agent (as described below) of (i) a certified copy of the order requiring
the return of such Preference Amount, (ii) an opinion of counsel satisfactory to
the  Insurer  that  such  order is final and not  subject  to  appeal,  (iii) an
assignment  in such form as is reasonably  required by the Insurer,  irrevocably
assigning  to the  Insurer  all rights and  claims of the Owner  relating  to or
arising  under the  Obligations  against the debtor  which made such  preference
payment or otherwise with respect to such preference  payment,  (iv) appropriate
instruments to effect the  appointment of the Insurer as agent for such Owner in
any legal proceeding related to such preference payment,  such instruments being
in a form  satisfactory  to the Insurer and (v) a Notice (as  described  below),
provided that if such  documents are received after 5:00 p.m. New York City time
on such  Business  Day,  they  will be deemed to be  received  on the  following
Business  Day.  Such  payments  shall be disbursed to the receiver or trustee in
bankruptcy  named in the final  order of the court  exercising  jurisdiction  on
behalf of the Owner and not to any Owner directly unless such Owner has returned
principal or interest  paid on the  Obligations  to such  receiver or trustee in
bankruptcy, in which case such payment shall be disbursed to such Owner.

                  The Insurer will pay any other amount payable under the Policy
no later than 12:00 noon,  New York City time,  on the later of the Payment Date
on which the  Deficiency  Amount is due or the  second  Business  Day  following
receipt in New York,  New York on a Business  Day by State Street Bank and Trust
Company,  N.A. as Fiscal  Agent for the Insurer or any  successor  fiscal  agent
appointed by the Insurer (the "Fiscal Agent") of a Notice (as described  below);
provided  that, if such Notice is received after 5:00 p.m. New York City time on
such Business  Day, it will be deemed to be received on the  following  Business
Day. If any such Notice received by the Fiscal Agent is not in proper form or is
otherwise  insufficient  for the purpose of making a claim under the Policy,  it
shall be deemed not to have


                                      A-6-8

<PAGE>



been  received  by the Fiscal  Agent for  purposes  of this  paragraph,  and the
Insurer or the Fiscal  Agent,  as the case may be, shall  promptly so advise the
Trustee and the Trustee may submit an amended Notice.

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

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

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

                  "Agreement" means the Pooling and Servicing Agreement dated as
of  December  1, 1996  among  AMRESCO  Residential  Securities  Corporation,  as
Depositor,  AMRESCO  Residential  Capital  Markets,  Inc.,  as  Seller,  Advanta
Mortgage  Corp.  USA and Option One Mortgage  Corporation,  as Servicers and The
Chase Manhattan Bank, as Trustee,  without regard to any amendment or supplement
thereto, unless the Insurer shall have consented in writing thereto.

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

                  "Class A-7 Termination Date" means November 25, 2026.

                  "Class A-8 Termination Date" means November 25, 2026.

                  "Deficiency   Amount"  means,  with  respect  to  the  Related
Mortgage Loan Group and Payment  Date,  the excess of (i) the sum of the related
Current  Interest and the then  existing  Subordination  Deficit for the Related
Mortgage  Loan Group,  if any, over (ii) the Total  Available  Funds (net of the
Premium Amount for such Related  Mortgage Loan Group) for such Related  Mortgage
Loan Group.

                  "Insured  Payment"  means,  as of any Payment  Date, an amount
equal to the sum of (i) the Deficiency  Amount plus (ii) any  Preference  Amount
then due and owing under the Policy  plus (iii) as of the Class A-7  Termination
Date and with respect to the Class A-7  Certificates,  an amount  sufficient  to
reduce the Certificate  Principal  Balance of the Class A-7 Certificates to zero
plus (iv) as of the Class A-8 Termination Date and with respect to the Class A-8
Certificates,  an amount sufficient to reduce the Certificate  Principal Balance
of the Class A-8 Certificates to zero.

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

                  "Owner" means each Owner (as defined in the Agreement) who, on
the  applicable  Payment  Date,  is entitled  under the terms of the  applicable
Obligations to payment thereunder under the Certificate Insurance Policy.


                                      A-6-9

<PAGE>




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

                  "Related Mortgage Loan Group" means Group I.

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

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

                  The  notice  address  of the Fiscal  Agent is 15th  Floor,  61
Broadway,  New York, New York 10006,  Attention:  Municipal Registrar and Paying
Agency or such other address as the Fiscal Agent shall specify to the Trustee in
writing.

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

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

                  The Policy is not  cancelable  for any reason.  The premium on
the Policy is not refundable  for any reason,  including  payment,  or provision
being made for payment, prior to the maturity of the Obligations.

                  MBIA INSURANCE CORPORATION


                                     A-6-10

<PAGE>



                                                                     EXHIBIT A-7
                                                   FORM OF CLASS A-7 CERTIFICATE

         SOLELY FOR FEDERAL INCOME TAX PURPOSES,  THIS CERTIFICATE  REPRESENTS A
CLASS OF "REGULAR  INTERESTS"  IN A "REAL ESTATE  MORTGAGE  INVESTMENT  CONDUIT"
("REMIC") AS THOSE TERMS ARE DEFINED,  RESPECTIVELY, IN SECTION 860G AND 860D OF
THE INTERNAL REVENUE CODE OF 1986, AS AMENDED (THE "CODE"),  ASSUMING COMPLIANCE
WITH THE REMIC PROVISIONS OF THE CODE.

                   AMRESCO RESIDENTIAL SECURITIES CORPORATION
                           MORTGAGE LOAN TRUST 1996-5
                     MORTGAGE LOAN PASS-THROUGH CERTIFICATE
                                    CLASS A-7
                           (7.075% Pass-Through Rate)*

                  Representing Certain Interests in the Group I
                           Mortgage Loans Serviced by

                           ADVANTA MORTGAGE CORP. USA
                         OPTION ONE MORTGAGE CORPORATION

         (This  certificate  does not represent an interest in, or an obligation
of, nor are the  underlying  Mortgage  Loans insured or guaranteed  by,  AMRESCO
Residential Securities Corporation, AMRESCO Residential Capital Markets, Inc. or
the Servicers.  This Certificate  represents a fractional  ownership interest in
the Mortgage Loans and certain other property held by the Trust.)

         Unless this certificate is presented by an authorized representative of
The Depository  Trust Company,  a New York  corporation  ("DTC"),  to the Issuer
("AMRESCO Residential Securities Corporation Mortgage Loan Trust 1996-5") or its
agent for registration of transfer,  exchange,  or payment,  and any certificate
issued  is  registered  in the name of Cede & Co.  or in such  other  name as is
requested  by an  authorized  representative  of DTC (and any payment is made to
Cede  &  Co.  or  to  such  other  entity  as  is  requested  by  an  authorized
representative  of DTC), ANY TRANSFER,  PLEDGE, OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  inasmuch  as the  registered  owner
hereof, Cede & Co., has an interest herein.
- ------------------------

*  Subject to certain limitations


No:  A-7-1                                           CUSIP:            03215PBE8
                                                     ISIN:            03215PBE88
                                                     COMMON CODE:        7214707

  $14,400,000                 December 18, 1996              November 25, 2026
- ---------------------  ---------------------------------- ----------------------
Original Certificate               Date                          Final Scheduled
Principal Balance                                                   Payment Date

                                Cede & Co.
                         -----------------------------
                             Registered Owner



                                      A-7-1

<PAGE>



         The registered Owner named above is the registered  beneficial Owner of
a  fractional  interest  in (a) the  Mortgage  Loans in Group I (other  than any
principal  and interest  payments due thereon on or prior to the Cut-Off Date on
any Mortgage  Loan that is current as of Cut-Off Date) listed in Schedule I-A to
the Pooling and Servicing  Agreement which the Seller has caused to be delivered
to the  Depositor  and the  Depositor  has caused to be delivered to the Trustee
(and all substitutions therefor as provided by Section 3.03, 3.04, 3.05 and 3.06
of the Pooling and Servicing Agreement), together with the related Mortgage Loan
documents and the Depositor's  interest in any Property which secured a Mortgage
Loan but which has been acquired by foreclosure or deed in lieu of  foreclosure,
and  all  payments  thereon  and  proceeds  of  the  conversion,   voluntary  or
involuntary, of the foregoing; (b) such amounts as may be held by the Trustee in
the Certificate  Account,  the Pre-Funding Account and the Capitalized  Interest
Account  together with  investment  earnings on such amounts and such amounts as
may be held in the name of the Trustee in the Principal and Interest Account, if
any,  exclusive of investment  earnings thereon (except as otherwise provided in
the Pooling and Servicing Agreement),  whether in the form of cash, instruments,
securities or other properties  (including any Eligible  Investments held by the
Servicer);  (c) the  Certificate  Insurance  Policies issued under the Insurance
Agreement;  (d)  proceeds  of all the  foregoing  (including,  but not by way of
limitation,  all proceeds of any mortgage insurance,  hazard insurance and title
insurance  policy  relating to the  Mortgage  Loans,  cash  proceeds,  accounts,
accounts receivable, notes, drafts, acceptances,  chattel paper, checks, deposit
accounts,  rights  to  payment  of any  and  every  kind,  and  other  forms  of
obligations and  receivables  which at any time constitute all or part of or are
included  in the  proceeds  of any of the  foregoing);  and (e)  certain  of the
Seller's  rights under the Transfer  Agreements  that are being  assigned to the
Trust  in the  Pooling  and  Servicing  Agreement  to pay  the  Certificates  as
specified in the Pooling and Servicing Agreement.

         The Owner  hereof is entitled  to  principal  payments on each  Payment
Date,  as  hereinafter  described,  which  will  fully  amortize  such  original
Certificate  Principal Balance over the period from the date of initial issuance
of the  Certificates  to the final Payment Date for the Class A-7  Certificates.
Therefore,  the actual Outstanding  principal amount of this Certificate may, on
any date  subsequent  to January 27, 1997 (the first  Payment Date) be less than
the original Certificate Principal Balance set forth above.

         The Owner  hereof is required to send this  Certificate  to the Trustee
prior to receiving  the final  distribution  hereon.  The Pooling and  Servicing
Agreement (as defined below) provides that, in any event, upon the making of the
final  distribution due on this  Certificate,  this Certificate  shall be deemed
cancelled for all purposes under the Pooling and Servicing Agreement.

         NEITHER THIS CERTIFICATE NOR THE UNDERLYING  MORTGAGE LOANS ARE INSURED
OR GUARANTEED  BY THE FEDERAL  DEPOSIT  INSURANCE  CORPORATION,  THE  GOVERNMENT
NATIONAL MORTGAGE ASSOCIATION OR ANY OTHER GOVERNMENTAL AGENCY.

         THE  PRINCIPAL  OF  THIS   CERTIFICATE  IS  PAYABLE  IN   INSTALLMENTS.
THEREFORE,  THE ACTUAL  OUTSTANDING  PRINCIPAL AMOUNT OF THIS CERTIFICATE MAY ON
ANY DATE  SUBSEQUENT  TO JANUARY 27, 1997 (THE FIRST  PAYMENT DATE) BE LESS THAN
ITS ORIGINAL CERTIFICATE PRINCIPAL BALANCE.

         THIS   CERTIFICATE   IS   A   PASS-THROUGH    CERTIFICATE   ONLY   AND,
NOTWITHSTANDING  REFERENCES  HEREIN TO PRINCIPAL  AND  INTEREST,  NO DEBT OF ANY
PERSON IS REPRESENTED HEREBY.



                                      A-7-2

<PAGE>



         This  Certificate  is one of a Class  of  duly-authorized  Certificates
designated as AMRESCO  Residential  Securities  Corporation  Mortgage Loan Trust
1996-5,  Mortgage  Loan  Pass-Through  Certificates,  Class A-7 (the  "Class A-7
Certificates")  and  issued  under and  subject  to the  terms,  provisions  and
conditions of that certain Pooling and Servicing  Agreement dated as of December
1, 1996 (the "Pooling and Servicing Agreement") by and among AMRESCO Residential
Capital  Markets,  Inc., in its capacity as the Seller (the  "Seller"),  AMRESCO
Residential   Securities   Corporation,   in  its  capacity  as  Depositor  (the
"Depositor"),  Advanta Mortgage Corp. USA, as a Servicer and Option One Mortgage
Corporation,  as a  Servicer  (collectively,  the  "Servicers")  and  The  Chase
Manhattan Bank, a New York banking  corporation,  in its capacity as the Trustee
(the  "Trustee"),  to which  Pooling and  Servicing  Agreement the Owner of this
Certificate  by virtue of acceptance  hereof  assents and by which such Owner is
bound.  Also issued under the Pooling and Servicing  Agreement are  Certificates
designated as AMRESCO  Residential  Securities  Corporation  Mortgage Loan Trust
1996-5  Mortgage  Loan Pass-  Through  Certificates,  Class A-1 (the  "Class A-1
Certificates"),  Class A-2 (the "Class A-2 Certificates"), Class A-3 (the "Class
A-3  Certificates"),  Class A-4 (the "Class A-4  Certificates"),  Class A-5 (the
"Class A-5 Certificates"),  Class A-6 (the "Class A-6 Certificates"),  Class A-8
(the "Class A-8 Certificate"), Class S (the "Class S Certificates"),  Class B-10
(the "Class B-10  Certificates")  and Class R (Residual  Interest) (the "Class R
Certificates").  The Class A-1  Certificates,  the Class A-2  Certificates,  the
Class A-3 Certificates,  the Class A-4 Certificates, the Class A-5 Certificates,
the  Class  A-6  Certificates,  the  Class  A-7  Certificates  and the Class A-8
Certificates shall be together referred to as the "Class A Certificates" and the
Class A Certificates,  the Class S Certificates, the Class B-10 Certificates and
the Class R Certificates are together referred to herein as the  "Certificates."
The Class A-1  Certificates,  Class A-2  Certificates,  Class A-3  Certificates,
Class A-4 Certificates, Class A-5 Certificates, Class A-6 Certificates and Class
A-7  Certificates  are known as the "Group I  Certificates."  Terms  capitalized
herein and not otherwise  defined herein shall have the respective  meanings set
forth in the Pooling and Servicing Agreement.

         On the 25th day of each month,  or, if such day is not a Business  Day,
then the next  succeeding  Business  Day (each such day being a "Payment  Date")
commencing  January 27, 1997, the Owners of the Class A-7 Certificates as of the
close of business on the last day of the calendar  month  immediately  preceding
the calendar  month in which a Payment  Date occurs (the "Record  Date") will be
entitled  to  receive  the  Class  A-7  Distribution  Amount  relating  to  such
Certificate  on such Payment  Date.  Distributions  will be made in  immediately
available funds to Owners of Certificates having an aggregate original Class A-7
Certificate  Principal  Balance  of at least  $1,000,000  (by wire  transfer  or
otherwise)  to the account of an Owner at a domestic bank or other entity having
appropriate  facilities therefor,  if such Owner has so notified the Trustee, or
by check mailed to the address of the person  entitled  thereto as it appears on
the Register.

         Each Owner of record of a Class A-7  Certificate  will be  entitled  to
receive such Owner's Percentage Interest in the amounts due on such Payment Date
to the Owners of the Class A-7  Certificates.  The  Percentage  Interest of each
Class  A-7  Certificate  as of any  date of  determination  will be equal to the
percentage  obtained by dividing the original  Certificate  Principal Balance of
such  Class  A-7  Certificate  on the  Startup  Day by the  aggregate  Class A-7
Certificate Principal Balance on the Startup Day.

         "Class A-7  Pass-Through  Rate":  On any  Payment  Date or prior to the
Clean-Up  Call  Date,  the  lesser of (i)  7.075% per annum and (ii) the Group I
Available  Fund Cap Rate for such  Payment  Date and on any Payment  Date in any
month following the month in which the Clean-Up Call Date occurs,  the lesser of
(i)  7.575%  per  annum and (ii) the  Group I  Available  Fund Cap Rate for such
Payment Date.



                                      A-7-3

<PAGE>



         The  Certificate  Insurer  is  required,  subject  to the  terms of the
related  Certificate  Insurance Policy to make Insured Payments available to the
Trustee on or prior to the related Payment Date for distribution to the Owners.

         Upon  receipt  of  amounts  under the  related  Policy on behalf of the
Owners of the Class A Certificates,  the Trustee shall  distribute in accordance
with the Pooling and  Servicing  Agreement  such amounts  (directly or through a
Paying Agent) to the Owners of the appropriate Class of the Class A Certificates
or Class S Certificates.

         The Trustee or any duly-appointed Paying Agent will duly and punctually
pay distributions  with respect to this Certificate in accordance with the terms
hereof and the Pooling and Servicing Agreement.  Amounts properly withheld under
the Code by any Person from a  distribution  to any Owner shall be considered as
having  been paid by the  Trustee to such Owner for all  purposes of the Pooling
and Servicing Agreement.

         The Mortgage  Loans will be serviced by the  Servicers  pursuant to the
Pooling and Servicing Agreement. The Pooling and Servicing Agreement permits the
Servicer  to  enter  into  Subservicing  Agreements  with  certain  institutions
eligible for appointment as Subservicers for the servicing and administration of
certain  Mortgage  Loans.  No appointment of any  Subservicer  shall release the
Servicer from any of its obligations under the Pooling and Servicing Agreement.

         This  Certificate  does not represent a deposit or other obligation of,
or an interest in, nor are the  underlying  Mortgage Loans insured or guaranteed
by, AMRESCO  Residential  Securities  Corporation,  AMRESCO  Residential Capital
Markets,  Inc. or the Servicers or any of their  affiliates or any  governmental
agency.  This Certificate is limited in right of payment to certain  collections
and  recoveries  relating  to the  Mortgage  Loans and amounts on deposit in the
Certificate  Account and the Principal and Interest Account (except as otherwise
provided in the Pooling and Servicing  Agreement)  and payments  received by the
Trustee  pursuant  to the  related  Certificate  Insurance  Policy,  all as more
specifically set forth hereinabove and in the Pooling and Servicing Agreement.

         No Owner shall have any right to institute any proceeding,  judicial or
otherwise,  with  respect to the Pooling  and  Servicing  Agreement,  or for the
appointment of a receiver or trustee,  or for any other remedy under the Pooling
and Servicing Agreement except in compliance with the terms thereof.

         Notwithstanding  any other  provisions  in the  Pooling  and  Servicing
Agreement,  the Owner of any Certificate  shall have the right which is absolute
and unconditional to receive distributions to the extent provided in the Pooling
and Servicing  Agreement  with respect to such  Certificate or to institute suit
for the  enforcement  of any such  distribution,  and such  right  shall  not be
impaired  without the consent of such Owner. The Owner of this  Certificate,  by
its  acceptance  hereof,  agrees,  however,  that to the extent the  Certificate
Insurer  makes Insured  Payments,  either  directly or indirectly  (as by paying
through  the  Trustee  or  Paying  Agent),  to the  owners  of  such  Class  A-7
Certificates,  the Certificate  Insurer will be subrogated to the rights of such
Owners of Class A-7 Certificates with respect to such Insured Payment,  shall be
deemed to the extent of the  payments so made to be a  registered  Owner of such
Class A-7 Certificates  and shall receive all future  distributions of the Class
A-7  Distribution  Amount  until all such  Insured  Payments by the  Certificate
Insurer have been fully reimbursed.

         The Pooling  and  Servicing  Agreement  provides  that the  obligations
created  thereby will terminate upon the earlier of the payment to the Owners of
all  Certificates  from  amounts  other than those  available  under the related
Certificate  Insurance Policy of all amounts held by the Trustee and required to
be paid to such Owners pursuant to the Pooling and Servicing  Agreement upon the
later to occur of (a) the final


                                      A-7-4

<PAGE>



payment or other  liquidation (or any advance made with respect  thereto) of the
last  Mortgage  Loan in the Trust Estate,  (b) the  disposition  of all property
acquired in respect of any Mortgage  Loan  remaining in the Trust Estate and (c)
at any time when a Qualified  Liquidation of both Mortgage Loan Groups  included
within the REMIC Estate is effected as described  below. To effect a termination
of the Pooling and Servicing  Agreement pursuant to clause (c) above, the Owners
of all Certificates then Outstanding shall (i) unanimously direct the Trustee on
behalf  of the  REMIC to adopt a plan of  complete  liquidation  for each of the
Mortgage Loan Groups, as contemplated by Section 860F(a)(4) of the Code and (ii)
provide to the Trustee an opinion of counsel  experienced  in federal income tax
matters acceptable to the Certificate Insurer and the Trustee to the effect that
each such liquidation constitutes a Qualified Liquidation, and the Trustee shall
either sell the Mortgage Loans and distribute the proceeds of the liquidation of
the Trust, or shall distribute  equitably in kind all of the assets of the Trust
Estate to the remaining Owners of the Certificates, each in accordance with such
plan,  so  that  the  liquidation  or  distribution  of the  Trust  Estate,  the
distribution  of any  proceeds of the  liquidation  and the  termination  of the
Pooling and  Servicing  Agreement  occur no later than the close of the 90th day
after  the date of  adoption  of the plan of  liquidation  and such  liquidation
qualifies as a Qualified Liquidation.

         The Pooling and Servicing Agreement  additionally provides that (i) the
Owners of the Class R Certificates may, at their option, purchase from the Trust
all remaining  Mortgage  Loans and other  property then  constituting  the Trust
Estate, and thereby effect early retirement of the Certificates,  on any Monthly
Remittance  Date, on or after the Clean-Up Call Date (ii) the Servicers  may, at
their option,  purchase from the Trust all remaining  Mortgage Loans serviced by
the related  Servicer  and any other  related  property  remaining  in the Trust
Estate (or if the  Servicers  fail to  exercise  such  option,  the  Certificate
Insurer may exercise  such option) and thereby  effect early  retirement  of the
Certificates on any Monthly  Remittance  Date on or after the Servicer  Clean-Up
Call Date and (iii) under certain circumstances relating to the qualification of
the REMIC as a REMIC  under  the Code the  Mortgage  Loans may be sold,  thereby
effecting the early retirement of the Certificates.

         The Trustee shall give written notice of termination of the Pooling and
Servicing Agreement to each Owner in the manner set forth therein.

         The Certificate Insurer or the Owners of the majority of the Percentage
Interests represented by the Class A Certificates with the prior written consent
of the  Certificate  Insurer  have the right to exercise  any trust or power set
forth in Section 6.11 of the Pooling and Servicing Agreement.

         As  provided  in the Pooling  and  Servicing  Agreement  and subject to
certain  limitations  therein set forth and referred to on the face hereof,  the
transfer of this  Certificate  is  registrable in the Register upon surrender of
this  Certificate for  registration of transfer at the office  designated as the
location  of  the  Register  duly  endorsed  by,  or  accompanied  by a  written
instrument of transfer in form  satisfactory  to the Registrar duly executed by,
the Owner hereof or his attorney duly  authorized in writing,  and thereupon one
or more new Certificates of the like Class, tenor and a like Percentage Interest
will be issued to the designated transferee or transferees.

         The Pooling and Servicing Agreement permits, with certain exceptions as
therein  provided,  the amendment  thereof and the  modifications  of rights and
obligations of the parties provided  therein by the Trustee,  the Seller and the
Servicer at any time and from time to time,  with the prior written  approval of
the Certificate  Insurer and not less than a majority of the Percentage Interest
represented  by each affected Class of  Certificates  then  Outstanding,  and in
certain other circumstances  provided for in the Pooling and Servicing Agreement
may be amended without the consent of the Owners.  Any such consent by the Owner
at the time of the giving thereof,  of this Certificate  shall be conclusive and
binding upon such Owner and upon all future Owners of the Certificate and of any
Certificate issued upon the


                                      A-7-5

<PAGE>



registration  of Transfer hereof or in exchange hereof or in lieu hereof whether
or not notation of such consent or waiver is made upon this Certificate.

         The Trustee is required to furnish certain  information on each Payment
Date to the Owner of this  Certificate,  as more fully  described in the Pooling
and Servicing Agreement.

         The Class A-7 Certificates are issuable only as registered Certificates
in minimum  denominations of $1,000 original  Certificate  Principal Balance. As
provided  in  the  Pooling  and  Servicing  Agreement  and  subject  to  certain
limitations  therein set forth,  Class A-7 Certificates are exchangeable for new
Class A-5 Certificates of authorized denominations evidencing the same aggregate
principal amount.

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

         The  Trustee and any agent of the Trustee may treat the Person in whose
name this  Certificate  is registered as the owner hereof for all purposes,  and
neither  the  Trustee  or any such  agent  shall be  affected  by  notice to the
contrary,  except as may otherwise be  specifically  provided in the Pooling and
Servicing Agreement with respect to the Certificate Insurer.



                                      A-7-6

<PAGE>




         IN WITNESS WHEREOF,  the Trustee has caused this Certificate to be duly
executed on behalf of the Trust.


                                             THE CHASE MANHATTAN BANK,
                                             as Trustee


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

Trustee Authentication
THE CHASE MANHATTAN BANK, as Trustee
By:
     -----------------------------
Name:
     -----------------------------
Title:
     -----------------------------



                                      A-7-7

<PAGE>



                             STATEMENT OF INSURANCE

                  MBIA  Insurance  Corporation  (the  "Insurer")  has  issued  a
certificate  insurance policy containing the following  provisions,  such Policy
being on file at The Chase  Manhattan  Bank, New York, New York, as trustee (the
"Trustee").

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

                                   $14,400,000
      AMRESCO Residential Securities Corporation Mortgage Loan Trust 1996-5
                             Class A-7 Certificates

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

                  The Insurer will pay any Insured  Payment that is a Preference
Amount on the second  Business  Day  following  receipt on a Business Day by the
Fiscal Agent (as described below) of (i) a certified copy of the order requiring
the return of such Preference Amount, (ii) an opinion of counsel satisfactory to
the  Insurer  that  such  order is final and not  subject  to  appeal,  (iii) an
assignment  in such form as is reasonably  required by the Insurer,  irrevocably
assigning  to the  Insurer  all rights and  claims of the Owner  relating  to or
arising  under the  Obligations  against the debtor  which made such  preference
payment or otherwise with respect to such preference  payment,  (iv) appropriate
instruments to effect the  appointment of the Insurer as agent for such Owner in
any legal proceeding related to such preference payment,  such instruments being
in a form  satisfactory  to the Insurer and (v) a Notice (as  described  below),
provided that if such  documents are received after 5:00 p.m. New York City time
on such  Business  Day,  they  will be deemed to be  received  on the  following
Business  Day.  Such  payments  shall be disbursed to the receiver or trustee in
bankruptcy  named in the final  order of the court  exercising  jurisdiction  on
behalf of the Owner and not to any Owner directly unless such Owner has returned
principal or interest  paid on the  Obligations  to such  receiver or trustee in
bankruptcy, in which case such payment shall be disbursed to such Owner.

                  The Insurer will pay any other amount payable under the Policy
no later than 12:00 noon,  New York City time,  on the later of the Payment Date
on which the  Deficiency  Amount is due or the  second  Business  Day  following
receipt in New York,  New York on a Business  Day by State Street Bank and Trust
Company,  N.A. as Fiscal  Agent for the Insurer or any  successor  fiscal  agent
appointed by the Insurer (the "Fiscal Agent") of a Notice (as described  below);
provided  that, if such Notice is received after 5:00 p.m. New York City time on
such Business  Day, it will be deemed to be received on the  following  Business
Day. If any such Notice received by the Fiscal Agent is not in proper form or is
otherwise  insufficient  for the purpose of making a claim under the Policy,  it
shall be deemed not to have


                                      A-7-8

<PAGE>



been  received  by the Fiscal  Agent for  purposes  of this  paragraph,  and the
Insurer or the Fiscal  Agent,  as the case may be, shall  promptly so advise the
Trustee and the Trustee may submit an amended Notice.

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

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

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

                  "Agreement" means the Pooling and Servicing Agreement dated as
of  December  1, 1996  among  AMRESCO  Residential  Securities  Corporation,  as
Depositor,  AMRESCO  Residential  Capital  Markets,  Inc.,  as  Seller,  Advanta
Mortgage  Corp.  USA and Option One Mortgage  Corporation,  as Servicers and The
Chase Manhattan Bank, as Trustee,  without regard to any amendment or supplement
thereto, unless the Insurer shall have consented in writing thereto.

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

                  "Class A-7 Termination Date" means November 25, 2026.

                  "Class A-8 Termination Date" means November 25, 2026.

                  "Deficiency   Amount"  means,  with  respect  to  the  Related
Mortgage Loan Group and Payment  Date,  the excess of (i) the sum of the related
Current  Interest and the then  existing  Subordination  Deficit for the Related
Mortgage  Loan Group,  if any, over (ii) the Total  Available  Funds (net of the
Premium Amount for such Related  Mortgage Loan Group) for such Related  Mortgage
Loan Group.

                  "Insured  Payment"  means,  as of any Payment  Date, an amount
equal to the sum of (i) the Deficiency  Amount plus (ii) any  Preference  Amount
then due and owing under the Policy  plus (iii) as of the Class A-7  Termination
Date and with respect to the Class A-7  Certificates,  an amount  sufficient  to
reduce the Certificate  Principal  Balance of the Class A-7 Certificates to zero
plus (iv) as of the Class A-8 Termination Date and with respect to the Class A-8
Certificates,  an amount sufficient to reduce the Certificate  Principal Balance
of the Class A-8 Certificates to zero.

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

                  "Owner" means each Owner (as defined in the Agreement) who, on
the  applicable  Payment  Date,  is entitled  under the terms of the  applicable
Obligations to payment thereunder under the Certificate Insurance Policy.


                                      A-7-9

<PAGE>




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

                  "Related Mortgage Loan Group" means Group I.

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

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

                  The  notice  address  of the Fiscal  Agent is 15th  Floor,  61
Broadway,  New York, New York 10006,  Attention:  Municipal Registrar and Paying
Agency or such other address as the Fiscal Agent shall specify to the Trustee in
writing.

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

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

                  The Policy is not  cancelable  for any reason.  The premium on
the Policy is not refundable  for any reason,  including  payment,  or provision
being made for payment, prior to the maturity of the Obligations.

                  MBIA INSURANCE CORPORATION


                                     A-7-10

<PAGE>



                                                                     EXHIBIT A-8
                                                   FORM OF CLASS A-8 CERTIFICATE

                  SOLELY FOR  FEDERAL  INCOME  TAX  PURPOSES,  THIS  CERTIFICATE
REPRESENTS A CLASS OF "REGULAR  INTERESTS" IN A "REAL ESTATE MORTGAGE INVESTMENT
CONDUIT" ("REMIC") AS THOSE TERMS ARE DEFINED, RESPECTIVELY, IN SECTION 860G AND
860D OF THE INTERNAL  REVENUE CODE OF 1986,  AS AMENDED (THE  "CODE"),  ASSUMING
COMPLIANCE WITH THE REMIC PROVISIONS OF THE CODE.
                   AMRESCO RESIDENTIAL SECURITIES CORPORATION
                           MORTGAGE LOAN TRUST 1996-5
                     MORTGAGE LOAN PASS-THROUGH CERTIFICATE
                                    CLASS A-8
                         (Adjustable Pass-Through Rate)
                 Representing Certain Interests in the Group II
                           Mortgage Loans Serviced by
                           ADVANTA MORTGAGE CORP. USA
                         OPTION ONE MORTGAGE CORPORATION
                  (This  certificate  does not  represent  an interest in, or an
obligation of, nor are the  underlying  Mortgage Loans insured or guaranteed by,
AMRESCO Residential Securities Corporation, AMRESCO Residential Capital Markets,
Inc. or the  Servicers.  This  Certificate  represents  a  fractional  ownership
interest in the Mortgage Loans and certain other property held by the Trust.)

                  Unless  this   certificate   is  presented  by  an  authorized
representative of The Depository Trust Company, a New York corporation  ("DTC"),
to the Issuer ("AMRESCO Residential  Securities  Corporation Mortgage Loan Trust
1996-5") or its agent for registration of transfer,  exchange,  or payment,  and
any certificate  issued is registered in the name of Cede & Co. or in such other
name as is requested by an authorized  representative of DTC (and any payment is
made to Cede & Co. or to such  other  entity as is  requested  by an  authorized
representative  of DTC), ANY TRANSFER,  PLEDGE, OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  inasmuch  as the  registered  owner
hereof, Cede & Co., has an interest herein.

No:  A-8-1                                            USIP:            03215PBF5
                                                      SIN:          US03215PBF53
                                                      COMMON CODE:       7214715

                                                            November 25, 2026
                                                           ---------------------
                                 December 18, 1996               Final Scheduled
                              ----------------------               Payment Date 
                                      Date                          
    $200,000,000
- ---------------------
Original Certificate
Principal Balance                    Cede & Co.
                              ------------------------
                                Registered Owner

    $550,000,000
- ---------------------
Total Certificate
Principal Balance



                                      A-8-1

<PAGE>



                  The registered Owner named above is the registered  beneficial
Owner of a fractional interest in (a) the Mortgage Loans in Group II (other than
any principal and interest  payments due thereon on or prior to the Cut-Off Date
on any Mortgage  Loan that is current as of Cut-Off Date) listed in Schedule I-B
to the  Pooling  and  Servicing  Agreement  which the  Seller  has  caused to be
delivered to the  Depositor  and the Depositor has caused to be delivered to the
Trustee (and all substitutions  therefor as provided by Section 3.03, 3.04, 3.05
and 3.06 of the  Pooling and  Servicing  Agreement),  together  with the related
Mortgage  Loan  documents  and the  Depositor's  interest in any Property  which
secured a Mortgage  Loan but which has been acquired by  foreclosure  or deed in
lieu of  foreclosure,  and all payments  thereon and proceeds of the conversion,
voluntary or involuntary,  of the foregoing;  (b) such amounts as may be held by
the  Trustee  in the  Certificate  Account,  the  Pre-Funding  Account  and  the
Capitalized  Interest Account together with investment  earnings on such amounts
and such amounts as may be held in the name of the Trustee in the  Principal and
Interest Account,  if any,  exclusive of investment  earnings thereon (except as
otherwise provided in the Pooling and Servicing Agreement),  whether in the form
of cash,  instruments,  securities or other  properties  (including any Eligible
Investments held by the Servicer);  (c) the Certificate  Insurance Policy issued
under the Insurance Agreement; (d) proceeds of all the foregoing (including, but
not by way of  limitation,  all  proceeds  of  any  mortgage  insurance,  hazard
insurance  and title  insurance  policy  relating to the  Mortgage  Loans,  cash
proceeds,  accounts, accounts receivable,  notes, drafts,  acceptances,  chattel
paper,  checks,  deposit accounts,  rights to payment of any and every kind, and
other forms of obligations and  receivables  which at any time constitute all or
part  of or are  included  in the  proceeds  of any of the  foregoing);  and (e)
certain of the  Seller's  rights under the  Transfer  Agreements  that are being
assigned  to the  Trust  in the  Pooling  and  Servicing  Agreement  to pay  the
Certificates as specified in the Pooling and Servicing Agreement.

                  The Owner  hereof is  entitled to  principal  payments on each
Payment Date, as hereinafter described,  which will fully amortize such original
Certificate  Principal Balance over the period from the date of initial issuance
of the  Certificates  to the final Payment Date for the Class A-8  Certificates.
Therefore,  the actual Outstanding  principal amount of this Certificate may, on
any date  subsequent  to January 27, 1997 (the first  Payment Date) be less than
the original Certificate Principal Balance set forth above.

                  The Owner hereof is required to send this  Certificate  to the
Trustee  prior to  receiving  the final  distribution  hereon.  The  Pooling and
Servicing  Agreement (as defined below)  provides  that, in any event,  upon the
making of the final distribution due on this Certificate, this Certificate shall
be deemed cancelled for all purposes under the Pooling and Servicing Agreement.

         NEITHER THIS CERTIFICATE NOR THE UNDERLYING  MORTGAGE LOANS ARE INSURED
OR GUARANTEED  BY THE FEDERAL  DEPOSIT  INSURANCE  CORPORATION,  THE  GOVERNMENT
NATIONAL MORTGAGE ASSOCIATION OR ANY OTHER GOVERNMENTAL AGENCY.

                  THE PRINCIPAL OF THIS  CERTIFICATE IS PAYABLE IN INSTALLMENTS.
THEREFORE,  THE ACTUAL  OUTSTANDING  PRINCIPAL AMOUNT OF THIS CERTIFICATE MAY ON
ANY DATE  SUBSEQUENT  TO JANUARY 27, 1997 (THE FIRST  PAYMENT DATE) BE LESS THAN
ITS ORIGINAL CERTIFICATE PRINCIPAL BALANCE.

         THIS   CERTIFICATE   IS   A   PASS-THROUGH    CERTIFICATE   ONLY   AND,
NOTWITHSTANDING  REFERENCES  HEREIN TO PRINCIPAL  AND  INTEREST,  NO DEBT OF ANY
PERSON IS REPRESENTED HEREBY.



                                      A-8-2

<PAGE>



         This  Certificate  is one of a Class  of  duly-authorized  Certificates
designated as AMRESCO  Residential  Securities  Corporation  Mortgage Loan Trust
1996-5,  Mortgage  Loan  Pass-Through  Certificates,  Class A-8 (the  "Class A-8
Certificates"  or the "Group II  Certificates")  and issued under and subject to
the terms,  provisions  and  conditions  of that certain  Pooling and  Servicing
Agreement  dated as of December 1, 1996 (the "Pooling and Servicing  Agreement")
by and among AMRESCO Residential  Capital Markets,  Inc., in its capacity as the
Seller  (the  "Seller"),  AMRESCO  Residential  Securities  Corporation,  in its
capacity as  Depositor  (the  "Depositor"),  Advanta  Mortgage  Corp.  USA, as a
Servicer and Option One Mortgage Corporation,  as a Servicer (collectively,  the
"Servicers")  and The Chase Manhattan Bank, a New York banking  corporation,  in
its  capacity as the Trustee (the  "Trustee"),  to which  Pooling and  Servicing
Agreement the Owner of this  Certificate by virtue of acceptance  hereof assents
and by which such Owner is bound.  Also issued  under the Pooling and  Servicing
Agreement  are  Certificates   designated  as  AMRESCO  Residential   Securities
Corporation Mortgage Loan Trust 1996-5 Mortgage Loan Pass-Through  Certificates,
Class  A-1  (the   "Class  A-1   Certificates"),   Class  A-2  (the  "Class  A-2
Certificates"),  Class A-3 (the "Class A-3 Certificates"), Class A-4 (the "Class
A-4  Certificates"),  Class A-5 (the "Class A-5  Certificates"),  Class A-6 (the
"Class A-6  Certificates"),  Class A-7 (the "Class A-7  Certificates"),  Class S
(the "Class S  Certificates"),  Class B-10 (the "Class B-10  Certificates")  and
Class R  (Residual  Interest)  (the  "Class  R  Certificates").  The  Class  A-1
Certificates,  the Class A-2 Certificates, the Class A-3 Certificates, the Class
A-4 Certificates,  the Class A-5 Certificates,  the Class A-6 Certificates,  the
Class A-7 Certificates and the Class A-8 Certificates shall be together referred
to as the  "Class A  Certificates"  and the  Class A  Certificates,  the Class S
Certificates,  the Class  B-10  Certificates  and the Class R  Certificates  are
together referred to herein as the  "Certificates."  The Class A-1 Certificates,
Class A-2 Certificates,  Class A-3 Certificates,  Class A-4 Certificates,  Class
A-5 Certificates,  Class A-6  Certificates,  Class A-7 Certificates are known as
the "Group I Certificates."  Terms capitalized  herein and not otherwise defined
herein shall have the respective meanings set forth in the Pooling and Servicing
Agreement.

         On the 25th day of each month,  or, if such day is not a Business  Day,
then the next  succeeding  Business  Day (each such day being a "Payment  Date")
commencing  January 27, 1997, the Owners of the Class A-8 Certificates as of the
close of  business  on the day  immediately  preceding  such  Payment  Date (the
"Record  Date") will be entitled  to receive the Class A-8  Distribution  Amount
relating to such Certificate on such Payment Date. Distributions will be made in
immediately  available  funds to Owners  of  Certificates  having  an  aggregate
original Class A-8 Certificate Principal Balance of at least $1,000,000 (by wire
transfer or  otherwise)  to the account of an Owner at a domestic  bank or other
entity having appropriate facilities therefor, if such Owner has so notified the
Trustee,  or by check mailed to the address of the person entitled thereto as it
appears on the Register.

         Each Owner of record of a Class A-8  Certificate  will be  entitled  to
receive such Owner's Percentage Interest in the amounts due on such Payment Date
to the Owners of the Class A-8  Certificates.  The  Percentage  Interest of each
Class  A-8  Certificate  as of any  date of  determination  will be equal to the
percentage  obtained by dividing the original  Certificate  Principal Balance of
such  Class  A-8  Certificate  on the  Startup  Day by the  aggregate  Class A-8
Certificate Principal Balance on the Startup Day.

         "Class A-8 Pass-Through  Rate": For the initial Payment Date,  5.7875%.
Thereafter,  for any Payment Date in any month up to and  including the month in
which the Clean-Up  Call Date  occurs,  the lesser of (i)  One-Month  LIBOR plus
0.225% per annum and (ii) the Group II Available Funds Cap Rate for such Payment
Date;  and for any Payment  Date in any month  following  the month in which the
CleanUp  Call Date  occurs,  the lesser of (i)  One-Month  LIBOR plus 0.450% per
annum and (ii) the Group II Available Funds Cap Rate for such Payment Date.



                                      A-8-3

<PAGE>



         The  Certificate  Insurer  is  required,  subject  to the  terms of the
related  Certificate  Insurance Policy to make Insured Payments available to the
Trustee on or prior to the related Payment Date for distribution to the Owners.

         Upon  receipt  of  amounts  under the  related  Policy on behalf of the
Owners of the Class A-8 Certificates, the Trustee shall distribute in accordance
with the Pooling and  Servicing  Agreement  such amounts  (directly or through a
Paying  Agent)  to  the  Owners  of  the  Class  A-8  Certificates  or  Class  S
Certificates.

         The Trustee or any duly-appointed Paying Agent will duly and punctually
pay distributions  with respect to this Certificate in accordance with the terms
hereof and the Pooling and Servicing Agreement.  Amounts properly withheld under
the Code by any Person from a  distribution  to any Owner shall be considered as
having  been paid by the  Trustee to such Owner for all  purposes of the Pooling
and Servicing Agreement.

         The Mortgage  Loans will be serviced by the  Servicers  pursuant to the
Pooling and Servicing Agreement. The Pooling and Servicing Agreement permits the
Servicer  to  enter  into  Subservicing  Agreements  with  certain  institutions
eligible for appointment as Subservicers for the servicing and administration of
certain  Mortgage  Loans.  No appointment of any  Subservicer  shall release the
Servicer from any of its obligations under the Pooling and Servicing Agreement.

         This  Certificate  does not represent a deposit or other obligation of,
or an interest in, nor are the  underlying  Mortgage Loans insured or guaranteed
by, AMRESCO  Residential  Securities  Corporation,  AMRESCO  Residential Capital
Markets,  Inc. or the Servicers or any of their  affiliates or any  governmental
agency.  This Certificate is limited in right of payment to certain  collections
and  recoveries  relating  to the  Mortgage  Loans and amounts on deposit in the
Certificate  Account and the Principal and Interest Account (except as otherwise
provided in the Pooling and Servicing  Agreement)  and payments  received by the
Trustee  pursuant  to the  related  Certificate  Insurance  Policy,  all as more
specifically set forth hereinabove and in the Pooling and Servicing Agreement.

         No Owner shall have any right to institute any proceeding,  judicial or
otherwise,  with  respect to the Pooling  and  Servicing  Agreement,  or for the
appointment of a receiver or trustee,  or for any other remedy under the Pooling
and Servicing Agreement except in compliance with the terms thereof.

         Notwithstanding  any other  provisions  in the  Pooling  and  Servicing
Agreement,  the Owner of any Certificate  shall have the right which is absolute
and unconditional to receive distributions to the extent provided in the Pooling
and Servicing  Agreement  with respect to such  Certificate or to institute suit
for the  enforcement  of any such  distribution,  and such  right  shall  not be
impaired  without the consent of such Owner. The Owner of this  Certificate,  by
its  acceptance  hereof,  agrees,  however,  that to the extent the  Certificate
Insurer  makes Insured  Payments,  either  directly or indirectly  (as by paying
through  the  Trustee  or  Paying  Agent),  to the  owners  of  such  Class  A-8
Certificates,  the Certificate  Insurer will be subrogated to the rights of such
Owners of Class A-8 Certificates with respect to such Insured Payment,  shall be
deemed to the extent of the  payments so made to be a  registered  Owner of such
Class A-8 Certificates  and shall receive all future  distributions of the Class
A-8  Distribution  Amount  until all such  Insured  Payments by the  Certificate
Insurer have been fully reimbursed.

         The Pooling  and  Servicing  Agreement  provides  that the  obligations
created  thereby will terminate upon the earlier of the payment to the Owners of
all  Certificates  from  amounts  other than those  available  under the related
Certificate  Insurance Policy of all amounts held by the Trustee and required to
be paid to such Owners pursuant to the Pooling and Servicing  Agreement upon the
later to occur of (a) the final


                                      A-8-4

<PAGE>



payment or other  liquidation (or any advance made with respect  thereto) of the
last  Mortgage  Loan in the Trust Estate,  (b) the  disposition  of all property
acquired in respect of any Mortgage  Loan  remaining in the Trust Estate and (c)
at any time when a Qualified  Liquidation of both Mortgage Loan Groups  included
within the REMIC Estate is effected as described  below. To effect a termination
of the Pooling and Servicing  Agreement pursuant to clause (c) above, the Owners
of all Certificates then Outstanding shall (i) unanimously direct the Trustee on
behalf  of the  REMIC to adopt a plan of  complete  liquidation  for each of the
Mortgage Loan Groups, as contemplated by Section 860F(a)(4) of the Code and (ii)
provide to the Trustee an opinion of counsel  experienced  in federal income tax
matters acceptable to the Certificate Insurer and the Trustee to the effect that
each such liquidation constitutes a Qualified Liquidation, and the Trustee shall
either sell the Mortgage Loans and distribute the proceeds of the liquidation of
the Trust, or shall distribute  equitably in kind all of the assets of the Trust
Estate to the remaining Owners of the Certificates, each in accordance with such
plan,  so  that  the  liquidation  or  distribution  of the  Trust  Estate,  the
distribution  of any  proceeds of the  liquidation  and the  termination  of the
Pooling and  Servicing  Agreement  occur no later than the close of the 90th day
after  the date of  adoption  of the plan of  liquidation  and such  liquidation
qualifies as a Qualified Liquidation.

                  The Pooling and Servicing Agreement additionally provides that
(i) the Owners of the Class R Certificates  may, at their option,  purchase from
the Trust all remaining  Mortgage Loans and other property then constituting the
Trust Estate,  and thereby effect early retirement of the  Certificates,  on any
Monthly  Remittance  Date, on or after the Clean-Up Call Date (ii) the Servicers
may, at their  option,  purchase  from the Trust all  remaining  Mortgage  Loans
serviced by the related Servicer and any other related property remaining in the
Trust Estate (or if the Servicers fail to exercise such option,  the Certificate
Insurer may exercise  such option) and thereby  effect early  retirement  of the
Certificates on any Monthly  Remittance  Date on or after the Servicer  Clean-Up
Call Date and (iii) under certain circumstances relating to the qualification of
the REMIC as a REMIC  under  the Code the  Mortgage  Loans may be sold,  thereby
effecting the early retirement of the Certificates.

                  The Trustee shall give written  notice of  termination  of the
Pooling and Servicing Agreement to each Owner in the manner set forth therein.

                  The  Certificate  Insurer or the Owners of the majority of the
Percentage  Interests  represented  by the Class A  Certificates  with the prior
written consent of the Certificate  Insurer have the right to exercise any trust
or power set forth in Section 6.11 of the Pooling and Servicing Agreement.

                  As provided in the Pooling and Servicing Agreement and subject
to certain limitations therein set forth and referred to on the face hereof, the
transfer of this  Certificate  is  registrable in the Register upon surrender of
this  Certificate for  registration of transfer at the office  designated as the
location  of  the  Register  duly  endorsed  by,  or  accompanied  by a  written
instrument of transfer in form  satisfactory  to the Registrar duly executed by,
the Owner hereof or his attorney duly  authorized in writing,  and thereupon one
or more new Certificates of the like Class, tenor and a like Percentage Interest
will be issued to the designated transferee or transferees.

                  The Pooling and  Servicing  Agreement  permits,  with  certain
exceptions as therein  provided,  the amendment thereof and the modifications of
rights and  obligations  of the parties  provided  therein by the  Trustee,  the
Seller  and the  Servicer  at any  time and from  time to time,  with the  prior
written approval of the Certificate  Insurer and not less than a majority of the
Percentage  Interest  represented  by each affected Class of  Certificates  then
Outstanding,  and in certain other circumstances provided for in the Pooling and
Servicing  Agreement may be amended without the consent of the Owners.  Any such
consent  by the Owner at the time of the  giving  thereof,  of this  Certificate
shall be  conclusive  and binding upon such Owner and upon all future  Owners of
the Certificate and of any Certificate issued


                                      A-8-5

<PAGE>



upon the registration of Transfer hereof or in exchange hereof or in lieu hereof
whether or not notation of such consent or waiver is made upon this Certificate.

                  The Trustee is required to furnish certain information on each
Payment Date to the Owner of this  Certificate,  as more fully  described in the
Pooling and Servicing Agreement.

                  The Class A-8  Certificates  are issuable  only as  registered
Certificates in minimum  denominations of $1,000 original Certificate  Principal
Balance.  As  provided in the Pooling  and  Servicing  Agreement  and subject to
certain  limitations  therein set forth, Class A-8 Certificates are exchangeable
for new Class A-8 Certificates of authorized  denominations  evidencing the same
aggregate principal amount.

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

                  The  Trustee and any agent of the Trustee may treat the Person
in whose  name  this  Certificate  is  registered  as the owner  hereof  for all
purposes,  and neither the Trustee or any such agent shall be affected by notice
to the contrary, except as may otherwise be specifically provided in the Pooling
and Servicing Agreement with respect to the Certificate Insurer.



                                      A-8-6

<PAGE>




                  IN WITNESS WHEREOF, the Trustee has caused this Certificate to
be duly executed on behalf of the Trust.


                                   THE CHASE MANHATTAN BANK
                                   as Trustee


                                   By:
                                        -------------------------------
                                   Name:
                                        -------------------------------
                                   Title:
                                        -------------------------------
Trustee Authentication
THE CHASE MANHATTAN BANK, as Trustee
By:
     ------------------------
Name:
     ------------------------
Title:
     ------------------------


                                      A-8-7

<PAGE>



                             STATEMENT OF INSURANCE

                  MBIA  Insurance  Corporation  (the  "Insurer")  has  issued  a
certificate  insurance policy containing the following  provisions,  such Policy
being on file at The Chase  Manhattan  Bank, New York, New York, as trustee (the
"Trustee").

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

                                  $550,000,000
      AMRESCO Residential Securities Corporation Mortgage Loan Trust 1996-5
                     Class A-8 Adjustable Rate Certificates

                  Notwithstanding the foregoing  paragraph,  the Policy does not
cover shortfalls,  if any, attributable to the liability of the Trust, the REMIC
or the Trustee for withholding  taxes, if any (including  interest and penalties
in respect of any such  liability).  Insured Payments do not include the payment
on the Obligations of any Available Funds Cap Carry-Forward Amount.

                  The Insurer will pay any Insured  Payment that is a Preference
Amount on the second  Business  Day  following  receipt on a Business Day by the
Fiscal Agent (as described below) of (i) a certified copy of the order requiring
the return of such Preference Amount, (ii) an opinion of counsel satisfactory to
the  Insurer  that  such  order is final and not  subject  to  appeal,  (iii) an
assignment  in such form as is reasonably  required by the Insurer,  irrevocably
assigning  to the  Insurer  all rights and  claims of the Owner  relating  to or
arising  under the  Obligations  against the debtor  which made such  preference
payment or otherwise with respect to such preference  payment,  (iv) appropriate
instruments to effect the  appointment of the Insurer as agent for such Owner in
any legal proceeding related to such preference payment,  such instruments being
in a form  satisfactory  to the Insurer and (v) a Notice (as  described  below),
provided that if such  documents are received after 5:00 p.m. New York City time
on such  Business  Day,  they  will be deemed to be  received  on the  following
Business  Day.  Such  payments  shall be disbursed to the receiver or trustee in
bankruptcy  named in the final  order of the court  exercising  jurisdiction  on
behalf of the Owner and not to any Owner directly unless such Owner has returned
principal or interest  paid on the  Obligations  to such  receiver or trustee in
bankruptcy, in which case such payment shall be disbursed to such Owner.

                  The Insurer will pay any other amount payable under the Policy
no later than 12:00 noon,  New York City time,  on the later of the Payment Date
on which the  Deficiency  Amount is due or the  second  Business  Day  following
receipt in New York,  New York on a Business  Day by State Street Bank and Trust
Company,  N.A. as Fiscal  Agent for the Insurer or any  successor  fiscal  agent
appointed by the Insurer (the "Fiscal Agent") of a Notice (as described  below);
provided  that, if such Notice is received after 5:00 p.m. New York City time on
such Business  Day, it will be deemed to be received on the  following  Business
Day. If any such Notice received by the Fiscal Agent is not in proper form or is


                                      A-8-8

<PAGE>



otherwise  insufficient  for the purpose of making a claim under the Policy,  it
shall be deemed not to have been  received by the Fiscal  Agent for  purposes of
this  paragraph,  and the Insurer or the Fiscal Agent, as the case may be, shall
promptly so advise the Trustee and the Trustee may submit an amended Notice.

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

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

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

                  "Agreement" means the Pooling and Servicing Agreement dated as
of  December  1, 1996  among  AMRESCO  Residential  Securities  Corporation,  as
Depositor,  AMRESCO  Residential  Capital  Markets,  Inc.,  as  Seller,  Advanta
Mortgage  Corp.  USA and Option One Mortgage  Corporation,  as Servicers and The
Chase Manhattan Bank, as Trustee,  without regard to any amendment or supplement
thereto, unless the Insurer shall have consented in writing thereto.

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

                  "Class A-7 Termination Date" means November 25, 2026.

                  "Class A-8 Termination Date" means November 25, 2026.

                  "Deficiency   Amount"  means,  with  respect  to  the  Related
Mortgage Loan Group and Payment  Date,  the excess of (i) the sum of the related
Current  Interest and the then  existing  Subordination  Deficit for the Related
Mortgage  Loan Group,  if any, over (ii) the Total  Available  Funds (net of the
Premium  Amount for such Related  Mortgage  Loan Group) for such  Mortgage  Loan
Group.

                  "Insured  Payment"  means,  as of any Payment  Date, an amount
equal to the sum of (i) the Deficiency  Amount plus (ii) any  Preference  Amount
then due and owing under the Policy  plus (iii) as of the Class A-7  Termination
Date and with respect to the Class A-7  Certificates,  an amount  sufficient  to
reduce the Certificate  Principal  Balance of the Class A-7 Certificates to zero
plus (iv) as of the Class A-8 Termination Date and with respect to the Class A-8
Certificates,  an amount sufficient to reduce the Certificate  Principal Balance
of the Class A-8 Certificates to zero.

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



                                      A-8-9

<PAGE>



                  "Owner" means each Owner (as defined in the Agreement) who, on
the  applicable  Payment  Date,  is entitled  under the terms of the  applicable
Obligations to payment thereunder under the Policy.

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

                  "Related Mortgage Loan Group" means Group II.

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

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

                  The  notice  address  of the Fiscal  Agent is 15th  Floor,  61
Broadway,  New York, New York 10006,  Attention:  Municipal Registrar and Paying
Agency or such other address as the Fiscal Agent shall specify to the Trustee in
writing.

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

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

                  The Policy is not  cancelable  for any reason.  The premium on
the Policy is not refundable  for any reason,  including  payment,  or provision
being made for payment, prior to the maturity of the Obligations.

                  MBIA INSURANCE CORPORATION



                                     A-8-10

<PAGE>



                                                                     EXHIBIT B-1
                                                     FORM OF CLASS S CERTIFICATE

                   AMRESCO Residential Securities Corporation
                    Mortgage Loan Trust 1996-5 MORTGAGE LOAN
                            PASS-THROUGH CERTIFICATE
                        INTEREST-ONLY CLASS S CERTIFICATE

              Representing Certain Interests Relating to a Pool of
       Mortgage Loans formed by AMRESCO Residential Securities Corporation
                                 and Serviced by

                           ADVANTA MORTGAGE CORP. USA
                         OPTION ONE MORTGAGE CORPORATION
                                  as Servicers

         This  certificate  does not  represent an interest in, or an obligation
of, nor are the  underlying  Mortgage  Loans insured or guaranteed  by,  AMRESCO
Residential Securities Corporation, AMRESCO Residential Capital Markets, Inc. or
the Servicers.  This certificate  represents a fractional  ownership interest in
the  Mortgage  Loans as described  herein,  moneys in certain  Accounts  created
pursuant  to the Pooling  and  Servicing  Agreement  and  certain  other  rights
relating  thereto  and is payable  only from  amounts  received  by the  Trustee
relating to the Mortgage Loans held by the Trust.

No.:  S-1


 December 18, 1996
- --------------------------
      Date


     100%                                              November 25, 2026
- --------------------------                             -----------------------
Percentage Interest                                         Final Scheduled
                                                          Distribution Date

                    AMRESCO Residential Capital Markets, Inc.
               -------------------------------------------------------
                                Registered Owner

Trustee Authentication

The Chase Manhattan Bank,
  as Trustee


By:  _____________________

Name:  ___________________

Title:  ____________________

Date of Authentication:  _________________________


                                       S-1

<PAGE>



         The registered Owner named above is the registered  beneficial Owner of
a fractional  interest in (a) the Mortgage  Loans (other than any  principal and
interest  payments  due thereon on or prior to the Cut-Off  Date on any Mortgage
Loan that is current as of Cut-Off  Date)  listed in  Schedule II to the Pooling
and  Servicing  Agreement  which the Seller has  caused to be  delivered  to the
Depositor  and the  Depositor has caused to be delivered to the Trustee (and all
substitutions  therefor as provided by Section 3.03,  3.04, 3.05 and 3.06 of the
Pooling  and  Servicing  Agreement),  together  with the related  Mortgage  Loan
documents and the Depositor's  interest in any Property which secured a Mortgage
Loan but which has been acquired by foreclosure or deed in lieu of  foreclosure,
and  all  payments  thereon  and  proceeds  of  the  conversion,   voluntary  or
involuntary, of the foregoing; (b) such amounts as may be held by the Trustee in
the Certificate  Account,  the Pre-Funding Account and the Capitalized  Interest
Account  together with  investment  earnings on such amounts and such amounts as
may be held in the name of the Trustee in the Principal and Interest Account, if
any,  exclusive of investment  earnings thereon (except as otherwise provided in
the Pooling and Servicing Agreement),  whether in the form of cash, instruments,
securities or other properties  (including any Eligible  Investments held by the
Servicer);  (c) the  Certificate  Insurance  Policies issued under the Insurance
Agreement;  (d)  proceeds  of all the  foregoing  (including,  but not by way of
limitation,  all proceeds of any mortgage insurance,  hazard insurance and title
insurance  policies  relating to the Mortgage  Loans,  cash proceeds,  accounts,
accounts receivable, notes, drafts, acceptances,  chattel paper, checks, deposit
accounts,  rights  to  payment  of any  and  every  kind,  and  other  forms  of
obligations and  receivables  which at any time constitute all or part of or are
included  in the  proceeds  of any of the  foregoing);  and (e)  certain  of the
Seller's  rights under the Transfer  Agreements  that are being  assigned to the
Trust  in the  Pooling  and  Servicing  Agreement  to pay  the  Certificates  as
specified in the Pooling and Servicing Agreement.

         The Owner  hereof is required to send this  Certificate  to the Trustee
prior to receiving  the final  distribution  hereon.  The Pooling and  Servicing
Agreement provides that, in any event, upon the making of the final distribution
due on this  Certificate,  this  Certificate  shall be deemed  cancelled for all
purposes under the Pooling and Servicing Agreement.

         THIS  CERTIFICATE  HAS NOT  BEEN  REGISTERED  OR  QUALIFIED  UNDER  THE
SECURITIES  ACT OF 1933 (THE  "SECURITIES  ACT") OR THE  SECURITIES  LAWS OF ANY
STATE. ANY RESALE,  TRANSFER OR OTHER  DISPOSITION OF THIS  CERTIFICATE  WITHOUT
SUCH  REGISTRATION OR QUALIFICATION MAY BE MADE ONLY IN A TRANSACTION WHICH DOES
NOT REQUIRE  SUCH  REGISTRATION  OR  QUALIFICATION  AND IN  ACCORDANCE  WITH THE
PROVISIONS  OF SECTION 5.08 OF THE POOLING AND SERVICING  AGREEMENT  REFERRED TO
HEREIN.

         SOLELY FOR FEDERAL INCOME TAX PURPOSES,  THIS CERTIFICATE  REPRESENTS A
"REGULAR INTEREST" IN A "REAL ESTATE MORTGAGE  INVESTMENT  CONDUIT" ("REMIC") AS
THOSE TERMS ARE DEFINED,  RESPECTIVELY, IN SECTION 860G AND 860D OF THE INTERNAL
REVENUE CODE OF 1986,  AS AMENDED (THE  "CODE"),  ASSUMING  COMPLIANCE  WITH THE
REMIC PROVISIONS OF THE CODE.

         THIS   CERTIFICATE   IS   A   PASS-THROUGH    CERTIFICATE   ONLY   AND,
NOTWITHSTANDING  REFERENCES  HEREIN TO PRINCIPAL  AND  INTEREST,  NO DEBT OF ANY
PERSON IS REPRESENTED HEREBY.

         NEITHER THIS CERTIFICATE NOR THE UNDERLYING  MORTGAGE LOANS ARE INSURED
OR GUARANTEED  BY THE FEDERAL  DEPOSIT  INSURANCE  CORPORATION,  THE  GOVERNMENT
NATIONAL MORTGAGE ASSOCIATION OR ANY OTHER GOVERNMENTAL AGENCY.


                                       S-3

<PAGE>




         THIS  CERTIFICATE  IS AN INTEREST ONLY  CERTIFICATE  THE HOLDER OF THIS
CERTIFICATE  SHALL NOT BE ENTITLED TO ANY DISTRIBUTION OF PRINCIPAL WITH RESPECT
TO THE MORTGAGE LOANS.

         This  Certificate  is one of a Class  of  duly-authorized  Certificates
designated as AMRESCO  Residential  Securities  Corporation  Mortgage Loan Trust
1996-5,  Mortgage  Loan  Pass-Through  Certificates,   Class  S  (the  "Class  S
Certificates")  and  issued  under and  subject  to the  terms,  provisions  and
conditions of that certain Pooling and Servicing  Agreement dated as of December
1, 1996 (the "Pooling and Servicing Agreement") by and among AMRESCO Residential
Capital  Markets,  Inc., in its capacity as the Seller (the  "Seller"),  AMRESCO
Residential  Securities  Corporation,   in  its  capacity  as  Depositor,   (the
"Depositor"),  Advanta Mortgage Corp. USA, as a Servicer and Option One Mortgage
Corporation,  as a  Servicer  (collectively,  the  "Servicers")  and  The  Chase
Manhattan Bank, a New York banking  corporation,  in its capacity as the Trustee
(the  "Trustee"),  to which  Pooling and  Servicing  Agreement the Owner of this
Certificate  by virtue of acceptance  hereof  assents and by which such Owner is
bound.  Also issued under the Pooling and Servicing  Agreement are  Certificates
designated as AMRESCO  Residential  Securities  Corporation  Mortgage Loan Trust
1996-5  Mortgage  Loan Pass-  Through  Certificates,  Class A-1 (the  "Class A-1
Certificates"),  Class A-2 (the "Class A-2 Certificates"), Class A-3 (the "Class
A-3  Certificates"),  Class A-4 (the "Class A-4  Certificates"),  Class A-5 (the
"Class A-5 Certificates"),  Class A-6 (the "Class A-6 Certificates"),  Class A-7
(the "Class A-7 Certificates"),  Class A-8 (the "Class A-8 Certificates"), Class
B-10 (the "Class B-10 Certificates") and Class R (Residual Interest) (the "Class
R Certificates").  The Class A-1 Certificates,  the Class A-2 Certificates,  the
Class A-3 Certificates,  the Class A-4 Certificates, the Class A-5 Certificates,
the  Class  A-6  Certificates,  the Class  A-7  Certificates  shall be  together
referred  to  as  "Group  I  Certificates"  and  together  with  the  Class  A-8
Certificates,  "Class A Certificates" and the Class A Certificates,  the Class S
Certificates,  the Class  B-10  Certificates  and the Class R  Certificates  are
together referred to herein as the "Certificates."  Terms capitalized herein and
not otherwise defined herein shall have the respective meanings set forth in the
Pooling and Servicing Agreement.

         Terms  capitalized  herein and not otherwise  defined herein shall have
the respective meanings set forth in the Pooling and Servicing Agreement.

         On the 25th day of each month,  or, if such day is not a Business  Day,
then the next  succeeding  Business  Day (each such day being a "Payment  Date")
commencing  January 27, 1997, the Owners of the Class S  Certificates  as of the
close of business on the last  business  day of the calendar  month  immediately
preceding  the  calendar  month in which such  Payment  Date occurs (the "Record
Date") will be entitled to receive the Class S  Distribution  Amount (as defined
in  the  Pooling  and  Servicing  Agreement)  relating  to  such  Payment  Date.
Distributions  will be made in immediately  available  funds to such Owners,  by
wire  transfer or  otherwise,  to the account of an Owner at a domestic  bank or
other  entity  having  appropriate  facilities  therefor,  if such  Owner has so
notified the Trustee at least 5 business days prior to the related  record date,
or by check mailed to the address of the person  entitled  thereto as it appears
on the Register.

         Each  Owner of  record of a Class S  Certificate  will be  entitled  to
receive such Owner's Percentage Interest in the amounts due on such Payment Date
to the Owners of the Class S Certificates. The Percentage Interest of each Class
S Certificate  as of any date of  determination  will be equal to the percentage
interest set forth on such Class S Certificate.

         "Class S  Distribution  Amount":  With respect to any Payment Date, the
sum of (a) the product of (x) the outstanding Loan Balance of each Mortgage Loan
listed  on  Schedule  II as of such  Payment  Date  and (y)  one-twelfth  of the
difference between the Aggregate Servicing Fee Rate and the Servicing


                                       S-4

<PAGE>



Fee Rate for such Mortgage Loan, (b) any unpaid  Preference  Amount, if any, for
the Class S Certificates  and (c) the Class S Carry Forward Amount,  if any. The
Class S Distribution Amount shall be calculated on a loan by loan basis.

         The  Certificate  Insurer  is  required,  subject  to the  terms of the
Certificate  Insurance Policy to make Insured Payments  available to the Trustee
on or prior to the related Payment Date for distribution to the Owners.

         Upon receipt of amounts under the related Certificate  Insurance Policy
on behalf of the Owners of the Class A Certificates or Class S Certificates, the
Trustee shall distribute in accordance with the Pooling and Servicing  Agreement
such  amounts  (directly  or  through  a  Paying  Agent)  to the  Owners  of the
appropriate Class A Certificates or Class S Certificates.

         The Trustee or any duly appointed Paying Agent will duly and punctually
pay distributions  with respect to this Certificate in accordance with the terms
hereof and the Pooling and Servicing Agreement.  Amounts properly withheld under
the Code or  applicable to any Holder shall be considered as having been paid by
the  Trustee  to such  Owner  for all  purposes  of the  Pooling  and  Servicing
Agreement.

         The Mortgage  Loans will be serviced by the  Servicers  pursuant to the
Pooling and Servicing Agreement. The Pooling and Servicing Agreement permits the
Servicer  to  enter  into  Subservicing  Agreements  with  certain  institutions
eligible for appointment as Subservicers for the servicing and administration of
certain  Mortgage  Loans.  No appointment of any  Subservicer  shall release the
Servicer from any of its obligations under the Pooling and Servicing Agreement.

         This  Certificate  does not represent a deposit or other obligation of,
or an interest in, nor are the  underlying  Mortgage Loans insured or guaranteed
by, the  AMRESCO  Residential  Securities  Corporation  or  AMRESCO  Residential
Capital  Markets,  Inc.  or  the  Servicers  or any of  their  subsidiaries  and
affiliates or any governmental  agency.  This Certificate is limited in right of
payment to certain collections and recoveries relating to the Mortgage Loans and
amounts on deposit in the Accounts (except as otherwise  provided in the Pooling
and Servicing  Agreement) and payments  received by the Trustee pursuant to this
Certificate  Insurance Policies,  all as more specifically set forth hereinabove
and in the Pooling and Servicing Agreement.

         No Owner shall have any right to institute any proceeding,  judicial or
otherwise,  with  respect to the Pooling  and  Servicing  Agreement,  or for the
appointment of a receiver or trustee,  or for any other remedy under the Pooling
and Servicing Agreement except in compliance with the terms hereof.

         Notwithstanding  any other  provisions  in the  Pooling  and  Servicing
Agreement,  the Owner of any Certificate  shall have the right which is absolute
and unconditional to receive distributions to the extent provided in the Pooling
and Servicing  Agreement  with respect to such  Certificate or to institute suit
for the  enforcement  of any such  distribution,  and such  right  shall  not be
impaired  without the consent of such Owner. The Owner of this  Certificate,  by
its  acceptance  hereof,  agrees,  however,  that to the extent the  Certificate
Insurer  makes Insured  Payments,  either  directly or indirectly  (as by paying
through  the  Trustee  or  Paying  Agent),   to  the  Owners  of  such  Class  S
Certificates,  the Certificate  Insurer will be subrogated to the rights of such
Owners of Class S Certificates  with respect to such Insured  Payment,  shall be
deemed to the extent of the  payments so made to be a  registered  Owner of such
Class S Certificates  and shall receive all future  distributions of the Class S
Distribution  Amount until all such Insured Payments by the Certificate  Insurer
have been fully reimbursed.



                                       S-5

<PAGE>



         The Pooling  and  Servicing  Agreement  provides  that the  obligations
created  thereby will terminate upon the earlier of the payment to the Owners of
all Certificates from amounts other than those available under the Policy of all
amounts held by the Trustee and  required to be paid to such Owners  pursuant to
the Pooling  and  Servicing  Agreement  upon the later to occur of (a) the final
payment or other  liquidation (or any advance made with respect  thereto) of the
last  Mortgage  Loan in the Trust Estate,  (b) the  disposition  of all property
acquired in respect of any Mortgage  Loan  remaining in the Trust Estate and (c)
at any time when a Qualified  Liquidation of both Mortgage Loan Groups  included
within the REMIC Estate is effected as described  below. To effect a termination
of the Pooling and Servicing  Agreement pursuant to clause (c) above, the Owners
of all Certificates then Outstanding shall (i) unanimously direct the Trustee on
behalf  of the  REMIC to adopt a plan of  complete  liquidation  for each of the
Mortgage Loan Groups, as contemplated by Section 860F(a)(4) of the Code and (ii)
provide to the Trustee an opinion of counsel  experienced  in federal income tax
matters acceptable to the Certificate Insurer and the Trustee to the effect that
each such liquidation constitutes a Qualified Liquidation, and the Trustee shall
either sell the Mortgage Loans and distribute the proceeds of the liquidation of
the Trust, or shall distribute  equitably in kind all of the assets of the Trust
Estate to the remaining Owners of the Certificates, each in accordance with such
plan,  so  that  the  liquidation  or  distribution  of the  Trust  Estate,  the
distribution  of any  proceeds of the  liquidation  and the  termination  of the
Pooling and  Servicing  Agreement  occur no later than the close of the 90th day
after  the date of  adoption  of the plan of  liquidation  and such  liquidation
qualifies as a Qualified Liquidation.

         The Pooling and Servicing Agreement  additionally provides that (i) the
Owners of the Class R Certificates may, at their option, purchase from the Trust
all remaining  Mortgage  Loans and other  property then  constituting  the Trust
Estate, and thereby effect early retirement of the Certificates,  on any Monthly
Remittance  Date, on or after the Clean-Up Call Date (ii) the Servicers  may, at
their option,  purchase from the Trust all remaining  Mortgage Loans serviced by
the related  Servicer  and any other  related  property  remaining  in the Trust
Estate (or if the  Servicers  fail to  exercise  such  option,  the  Certificate
Insurer may exercise  such option) and thereby  effect early  retirement  of the
Certificates on any Monthly  Remittance  Date on or after the Servicer  Clean-Up
Call Date and if such  option is not  exercised,  the  Certificate  Insurer  may
exercise  such  option and (iii)  under  certain  circumstances  relating to the
qualification  of the REMIC as a REMIC under the Code the Mortgage  Loans may be
sold, thereby effecting the early retirement of the Certificates.

         The Trustee shall give written notice of termination of the Pooling and
Servicing Agreement to each Owner in the manner set forth therein.

         The  Certificate  Insurer or the Owners of a majority of the Percentage
Interests  represented by the Class A  Certificates  then  outstanding  with the
prior written consent of the Certificate  Insurer have the right to exercise any
trust or power set forth in Section 6.11 of the Pooling and Servicing Agreement.

         As  provided  in the Pooling  and  Servicing  Agreement  and subject to
certain  limitations  therein set forth and referred to on the face hereof,  the
transfer of this  Certificate  is  registrable in the Register upon surrender of
this  Certificate for  registration of transfer at the office  designated as the
location  of  the  Register  duly  endorsed  by,  or  accompanied  by a  written
instrument of transfer in form  satisfactory  to the Registrar duly executed by,
the Owner hereof or his attorney duly  authorized in writing,  and thereupon one
or more new Certificates of the like Class, tenor and a like Percentage Interest
will be issued to the designated transferee or transferees.

         The Pooling and Servicing Agreement permits, with certain exceptions as
therein  provided,  the amendment  thereof and the  modifications  of rights and
obligations of the parties provided  therein by the Trustee,  the Seller and the
Servicer at any time and from time to time, with the prior written approval


                                       S-6

<PAGE>



of the  Certificate  Insurer  and of each  Account  Party  and not  less  than a
majority  of the  Percentage  Interest  represented  by each  affected  Class of
Certificates then Outstanding,  and in certain other circumstances  provided for
in the Pooling and Servicing Agreement may be amended without the consent of the
Owners. Any such consent by the Owner at the time of the giving thereof, of this
Certificate  shall be conclusive and binding upon such Owner and upon all future
Owners of the Certificate and of any Certificate issued upon the registration of
Transfer  hereof or in exchange hereof or in lieu hereof whether or not notation
of such consent or waiver is made upon this Certificate.

         The Trustee is required to furnish certain  information on each Payment
Date to the Owner of this  Certificate,  as more fully  described in the Pooling
and Servicing Agreement.

         The Class S Certificates  are issuable only as registered  Certificates
in minimum percentage interests of all interests in the Class S Certificates. As
provided  in  the  Pooling  and  Servicing  Agreement  and  subject  to  certain
limitations  therein set forth,  Class S Certificates  are  exchangeable for new
Class S Certificates of the same percentage interest as the Class S Certificates
exchanged.

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

         The  Trustee and any agent of the Trustee may treat the Person in whose
name this  Certificate  is registered as the owner hereof for all purposes,  and
neither  the  Trustee  or any such  agent  shall be  affected  by  notice to the
contrary,  except as may otherwise be  specifically  provided in the Pooling and
Servicing Agreement with respect to the Certificate Insurer.



                                       S-7

<PAGE>




         IN WITNESS WHEREOF,  the Trustee has caused this Certificate to be duly
executed on behalf of the Trust.

                                           THE CHASE MANHATTAN BANK,
                                           as Trustee


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








                                       S-8

<PAGE>



                                                                     EXHIBIT B-2
                                                     FORM OF CLASS R CERTIFICATE

         SOLELY FOR FEDERAL INCOME TAX PURPOSES,  THIS CERTIFICATE  REPRESENTS A
CLASS OF "RESIDUAL  INTERESTS" IN A "REAL ESTATE  MORTGAGE  INVESTMENT  CONDUIT"
("REMIC") AS THOSE TERMS ARE DEFINED,  RESPECTIVELY, IN SECTION 860G AND 860D OF
THE INTERNAL REVENUE CODE OF 1986, AS AMENDED (THE "CODE"),  ASSUMING COMPLIANCE
WITH THE REMIC PROVISIONS OF THE CODE.

         THIS  CERTIFICATE HAS NOT BEEN  REGISTERED  UNDER THE SECURITIES ACT OF
1933, AS AMENDED (THE "ACT"). ANY RESALE OR TRANSFER OF THIS CERTIFICATE WITHOUT
REGISTRATION THEREOF UNDER THE ACT MAY BE MADE ONLY IN A TRANSACTION EXEMPT FROM
THE  REGISTRATION  REQUIREMENTS OF THE ACT AND IN ACCORDANCE WITH THE PROVISIONS
OF SECTION 5.08 OF THE POOLING AND SERVICING AGREEMENT REFERRED TO HEREIN.

         TRANSFER OF THIS CLASS R CERTIFICATE  IS RESTRICTED AS SET FORTH IN THE
POOLING AND SERVICING AGREEMENT.  NO TRANSFER OF THIS CLASS R CERTIFICATE MAY BE
MADE TO A "DISQUALIFIED  ORGANIZATION"  AS DEFINED IN SECTION  860E(e)(5) OF THE
INTERNAL  REVENUE CODE OF 1986, AS AMENDED (THE "CODE").  SUCH TERM INCLUDES THE
UNITED  STATES,  ANY  STATE  OR  POLITICAL   SUBDIVISION  THEREOF,  ANY  FOREIGN
GOVERNMENT, ANY INTERNATIONAL ORGANIZATION, ANY AGENCY OR INSTRUMENTALITY OF ANY
OF THE FOREGOING (OTHER THAN CERTAIN TAXABLE INSTRUMENTALITIES), ANY COOPERATIVE
ORGANIZATION  FURNISHING  ELECTRIC  ENERGY OR  PROVIDING  TELEPHONE  SERVICE  TO
PERSONS IN RURAL AREAS, OR ANY ORGANIZATION (OTHER THAN A FARMER'S  COOPERATIVE)
THAT IS EXEMPT FROM FEDERAL  INCOME TAX UNLESS SUCH  ORGANIZATION  IS SUBJECT TO
THE TAX ON UNRELATED  BUSINESS  INCOME.  NO TRANSFER OF THIS CLASS R CERTIFICATE
WILL BE REGISTERED BY THE CERTIFICATE  REGISTRAR UNLESS THE PROPOSED  TRANSFEREE
HAS  DELIVERED AN AFFIDAVIT  AFFIRMING,  AMONG OTHER  THINGS,  THAT THE PROPOSED
TRANSFEREE IS NOT A DISQUALIFIED  ORGANIZATION  AND IS NOT ACQUIRING THE CLASS R
CERTIFICATE FOR THE ACCOUNT OF A DISQUALIFIED  ORGANIZATION.  A COPY OF THE FORM
OF AFFIDAVIT REQUIRED OF EACH PROPOSED  TRANSFEREE IS ON FILE AND AVAILABLE FROM
THE TRUSTEE.

         A TRANSFER IN VIOLATION OF THE APPLICABLE RESTRICTIONS MAY GIVE RISE TO
A SUBSTANTIAL TAX UPON THE TRANSFEROR OR, IN CERTAIN CASES, UPON AN AGENT ACTING
FOR THE  TRANSFEREE.  A PASS-THROUGH  ENTITY THAT HOLDS THIS CLASS R CERTIFICATE
AND THAT HAS A DISQUALIFIED  ORGANIZATION  AS A RECORD OWNER IN ANY TAXABLE YEAR
GENERALLY  WILL BE SUBJECT  TO A TAX FOR EACH SUCH YEAR EQUAL TO THE  PRODUCT OF
(A) THE  AMOUNT  OF  EXCESS  INCLUSIONS  WITH  RESPECT  TO THE  PORTION  OF THIS
CERTIFICATE  OWNED  THROUGH  SUCH  PASS-THROUGH   ENTITY  BY  SUCH  DISQUALIFIED
ORGANIZATION, AND (B) THE HIGHEST MARGINAL FEDERAL TAX RATE ON CORPORATIONS. FOR
PURPOSES OF THE PRECEDING  SENTENCE,  THE TERM  "PASS-THROUGH"  ENTITY  INCLUDES
REGULATED  INVESTMENT  COMPANIES,  REAL ESTATE INVESTMENT  TRUSTS,  COMMON TRUST
FUNDS, PARTNERSHIPS, TRUSTS, ESTATES, COOPERATIVES TO WHICH PART I OF SUBCHAPTER
1T OF THE CODE APPLIES AND, EXCEPT AS PROVIDED IN REGULATIONS, NOMINEES.


                                      B-2-1

<PAGE>




         NEITHER THIS CERTIFICATE NOR THE UNDERLYING  MORTGAGE LOANS ARE INSURED
OR GUARANTEED  BY THE FEDERAL  DEPOSIT  INSURANCE  CORPORATION,  THE  GOVERNMENT
NATIONAL MORTGAGE ASSOCIATION OR ANY OTHER GOVERNMENTAL AGENCY.


                   AMRESCO RESIDENTIAL SECURITIES CORPORATION
                           MORTGAGE LOAN TRUST 1996-5
                     MORTGAGE LOAN PASS-THROUGH CERTIFICATE
                                     CLASS R
                               (Residual Interest)

              Representing Certain Interests Relating to a Pool of
               Conventional Mortgage Loans Originated or Purchased
                                 and Serviced by

                           ADVANTA MORTGAGE CORP. USA
                         OPTION ONE MORTGAGE CORPORATION

         (This  certificate  does not represent an interest in, or an obligation
of, nor are the  underlying  Mortgage  Loans insured or guaranteed  by,  AMRESCO
Residential Securities Corporation, AMRESCO Residential Capital Markets, Inc. or
the  Servicers.  This  Certificate  represents a fractional  residual  ownership
interest in the Trust Estate.)

No:  R - 1                         December 18, 1996
                               -----------------------------
                                         Date
Percentage Interest     99.999 %                          November 25, 2026
                     ----------                      ---------------------------
                                                    Final Scheduled Payment Date

                    AMRESCO Residential Capital Markets, Inc.
                    ----------------------------------------
                                Registered Owner

        The registered Owner named above is the registered beneficial Owner of a
fractional  interest in (a) the  Mortgage  Loans (other than any  principal  and
interest  payments  due thereon on or prior to the Cut-Off  Date on any Mortgage
Loan that is current as of Cut-Off  Date)  listed in Schedule I-A and I-B to the
Pooling and Servicing  Agreement  which the Seller has caused to be delivered to
the  Depositor  and the Depositor has caused to be delivered to the Trustee (and
all  substitutions  therefor as provided by Section 3.03, 3.04, 3.05 and 3.06 of
the Pooling and Servicing  Agreement),  together with the related  Mortgage Loan
documents and the Depositor's  interest in any Property which secured a Mortgage
Loan but which has been acquired by foreclosure or deed in lieu of  foreclosure,
and  all  payments  thereon  and  proceeds  of  the  conversion,   voluntary  or
involuntary, of the foregoing; (b) such amounts as may be held by the Trustee in
the Certificate  Account,  the Pre-Funding Account and the Capitalized  Interest
Account  together with  investment  earnings on such amounts and such amounts as
may be held in the name of the Trustee in the Principal and Interest Account, if
any,  exclusive of investment  earnings thereon (except as otherwise provided in
the Pooling and Servicing Agreement),  whether in the form of cash, instruments,
securities or other properties  (including any Eligible  Investments held by the
Servicer);  (c) the  Certificate  Insurance  Policies issued under the Insurance
Agreement;  (d)  proceeds  of all the  foregoing  (including,  but not by way of
limitation,  all proceeds of any mortgage insurance,  hazard insurance and title
insurance  policy  relating to the  Mortgage  Loans,  cash  proceeds,  accounts,
accounts receivable, notes, drafts, acceptances,  chattel paper, checks, deposit
accounts, rights to payment of any and every kind, and other


                                      B-2-2

<PAGE>



forms of obligations and receivables which at any time constitute all or part of
or are included in the proceeds of any of the foregoing); and (e) certain of the
Seller's  rights under the Transfer  Agreements  that are being  assigned to the
Trust  in the  Pooling  and  Servicing  Agreement  to pay  the  Certificates  as
specified in the Pooling and Servicing Agreement.

         THIS   CERTIFICATE   IS   A   PASS-THROUGH    CERTIFICATE   ONLY   AND,
NOTWITHSTANDING  REFERENCES  HEREIN TO PRINCIPAL  AND  INTEREST,  NO DEBT OF ANY
PERSON IS REPRESENTED HEREBY.

Trustee Authentication

THE CHASE MANHATTAN BANK, as Trustee


By:
     ----------------------------------
Name:
     ----------------------------------
Title:
     ----------------------------------
Date of Authentication:
                         ------------------------------


                                      B-2-3

<PAGE>



         This  Certificate  is one of a Class  of  duly-authorized  Certificates
designated as AMRESCO  Residential  Securities  Corporation  Mortgage Loan Trust
1996-5,  Mortgage  Loan  Pass-Through  Certificates,   Class  R  (the  "Class  R
Certificates")  and  issued  under and  subject  to the  terms,  provisions  and
conditions of that certain Pooling and Servicing  Agreement dated as of December
1, 1996 (the "Pooling and Servicing Agreement") by and among AMRESCO Residential
Capital  Markets,  Inc., in its capacity as the Seller (the  "Seller"),  AMRESCO
Residential  Securities  Corporation,   in  its  capacity  as  Depositor,   (the
"Depositor"),  Advanta Mortgage Corp. USA, as a Servicer and Option One Mortgage
Corporation,  as a  Servicer  (collectively,  the  "Servicers")  and  The  Chase
Manhattan Bank, a New York banking  corporation,  in its capacity as the Trustee
(the  "Trustee"),  to which  Pooling and  Servicing  Agreement the Owner of this
Certificate  by virtue of acceptance  hereof  assents and by which such Owner is
bound.  Also issued under the Pooling and Servicing  Agreement are  Certificates
designated as AMRESCO  Residential  Securities  Corporation  Mortgage Loan Trust
1996-5  Mortgage  Loan Pass-  Through  Certificates,  Class A-1 (the  "Class A-1
Certificates"),  Class A-2 (the "Class A-2 Certificates"), Class A-3 (the "Class
A-3  Certificates"),  Class A-4 (the "Class A-4  Certificates"),  Class A-5 (the
"Class A-5 Certificates"),  Class A-6 (the "Class A-6 Certificates"),  Class A-7
(the "Class A-7 Certificates"),  Class A-8 (the "Class A-8 Certificates"), Class
S (the "Class S Certificates")  and Class B-10 (the "Class B-10  Certificates").
The  Class  A-1  Certificates,   the  Class  A-2  Certificates,  the  Class  A-3
Certificates,  the Class A-4 Certificates, the Class A-5 Certificates, the Class
A-6  Certificates,  the Class A-7  Certificates  and the Class A-8  Certificates
shall be  together  referred  to as the "Class A  Certificates"  and the Class A
Certificates,  the Class S  Certificates,  the Class B-10  Certificates  and the
Class R Certificates are together referred to herein as the  "Certificates." The
Class A-1 Certificates,  the Class A-2 Certificates, the Class A-3 Certificates,
the  Class  A-4  Certificates,   the  Class  A-5  Certificates,  the  Class  A-6
Certificates  and  the  Class  A-7  Certificates  are  known  as  the  "Group  I
Certificates."  Terms capitalized  herein and not otherwise defined herein shall
have the respective meanings set forth in the Pooling and Servicing Agreement.

         On the 25th day of each month,  or, if such day is not a Business  Day,
then the next  succeeding  Business  Day (each such day being a "Payment  Date")
commencing January 27, 1997, each Owner of a Class R Certificate as of the close
of business on the last day of the  calendar  month  immediately  preceding  the
calendar  month in which a Payment  Date  occurs  (the  "Record  Date")  will be
entitled to receive the Residual Net Monthly  Excess  Cashflow  relating to such
Certificate  on such Payment  Date.  Distributions  will be made in  immediately
available funds to Owners of Class R Certificates having an aggregate Percentage
Interest of at least 10% (by wire  transfer or  otherwise)  to the account of an
Owner at a domestic bank or other entity having appropriate facilities therefor,
if such Owner has so notified the Trustee,  or by check mailed to the address of
the person entitled thereto as it appears on the Register.

         The Trustee or any duly-appointed Paying Agent will duly and punctually
pay distributions  with respect to this Certificate in accordance with the terms
hereof and the Pooling and Servicing Agreement.  Amounts properly withheld under
the Code by any Person from a  distribution  to any Owner shall be considered as
having  been paid by the  Trustee to such Owner for all  purposes of the Pooling
and Servicing Agreement.

         The Mortgage  Loans will be serviced by the  Servicers  pursuant to the
Pooling and Servicing Agreement. The Pooling and Servicing Agreement permits the
Servicer  to  enter  into  Subservicing  Agreements  with  certain  institutions
eligible for appointment as Subservicers for the servicing and administration of
certain  Mortgage  Loans.  No appointment of any  Subservicer  shall release the
Servicer from any of its obligations under the Pooling and Servicing Agreement.

         This  Certificate  does not represent a deposit or other obligation of,
or an interest in, nor are the  underlying  Mortgage Loans insured or guaranteed
by, AMRESCO Residential Securities Corporation,


                                      B-2-4

<PAGE>



AMRESCO  Residential  Capital  Markets,  Inc. or the  Servicers  or any of their
affiliates or any governmental  agency.  This Certificate is limited in right of
payment to certain collections and recoveries relating to the Mortgage Loans and
amounts on deposit in the  Certificate  Account and the  Principal  and Interest
Account  (except as otherwise  provided in the Pooling and Servicing  Agreement)
and  payments  received by the Trustee  pursuant  to the  Certificate  Insurance
Policies,  all as more specifically set forth hereinabove and in the Pooling and
Servicing Agreement.

         No Owner shall have any right to institute any proceeding,  judicial or
otherwise,  with  respect to the Pooling  and  Servicing  Agreement,  or for the
appointment of a receiver or trustee,  or for any other remedy under the Pooling
and Servicing Agreement except in compliance with the terms thereof.

         Notwithstanding  any other  provisions  in the  Pooling  and  Servicing
Agreement,  the Owner of any Certificate  shall have the right which is absolute
and unconditional to receive distributions to the extent provided in the Pooling
and Servicing  Agreement  with respect to such  Certificate or to institute suit
for the  enforcement  of any such  distribution,  and such  right  shall  not be
impaired without the consent of such Owner.

         The Pooling  and  Servicing  Agreement  provides  that the  obligations
created  thereby will terminate upon the earlier of the payment to the Owners of
all  Certificates  from amounts other than those available under the Certificate
Insurance Policies of all amounts held by the Trustee and required to be paid to
such Owners  pursuant to the Pooling and Servicing  Agreement  upon the later to
occur of (a) the final  payment or other  liquidation  (or any advance made with
respect  thereto)  of the  last  Mortgage  Loan  in the  Trust  Estate,  (b) the
disposition  of all property  acquired in respect of any Mortgage Loan remaining
in the Trust  Estate and (c) at any time when a  Qualified  Liquidation  of both
Mortgage Loan Groups  included  within the REMIC Estate is effected as described
below. To effect a termination of the Pooling and Servicing  Agreement  pursuant
to clause (c) above, the Owners of all Certificates  then Outstanding  shall (i)
unanimously  direct  the  Trustee  on  behalf  of the  REMIC  to adopt a plan of
complete  liquidation  for each of the Mortgage Loan Groups,  as contemplated by
Section  860F(a)(4)  of the Code and (ii)  provide to the  Trustee an opinion of
counsel  experienced in federal income tax matters acceptable to the Certificate
Insurer and the Trustee to the effect that each such  liquidation  constitutes a
Qualified Liquidation,  and the Trustee shall either sell the Mortgage Loans and
distribute  the proceeds of the  liquidation of the Trust,  or shall  distribute
equitably in kind all of the assets of the Trust Estate to the remaining  Owners
of the Certificates,  each in accordance with such plan, so that the liquidation
or  distribution  of the Trust Estate,  the  distribution of any proceeds of the
liquidation and the termination of the Pooling and Servicing  Agreement occur no
later than the close of the 90th day after the date of  adoption  of the plan of
liquidation and such liquidation qualifies as a Qualified Liquidation.

         The Pooling and Servicing Agreement  additionally provides that (i) the
Owners of the Class R Certificates may, at their option, purchase from the Trust
all remaining  Mortgage  Loans and other  property then  constituting  the Trust
Estate, and thereby effect early retirement of the Certificates,  on any Monthly
Remittance  Date, on or after the Clean-Up Call Date (ii) the Servicers  may, at
their option,  purchase from the Trust all remaining  Mortgage Loans serviced by
the related  Servicer  and any other  related  property  remaining  in the Trust
Estate (or if the  Servicers  fail to  exercise  such  option,  the  Certificate
Insurer may exercise  such option) and thereby  effect early  retirement  of the
Certificates on any Monthly  Remittance  Date on or after the Servicer  Clean-Up
Call Date and if such  option is not  exercised,  the  Certificate  Insurer  may
exercise  such  option and (iii)  under  certain  circumstances  relating to the
qualification  of the REMIC as a REMIC under the Code the Mortgage  Loans may be
sold, thereby effecting the early retirement of the Certificates.



                                      B-2-5

<PAGE>



         The Trustee shall give written notice of termination of the Pooling and
Servicing Agreement to each Owner in the manner set forth therein.

         The  Certificate  Insurer or the Owners of a majority of the Percentage
Interests  represented by the Class A Certificates,  Class B-10 Certificates and
the Class R Certificates, then outstanding with the prior written consent of the
Certificate  Insurer  have the right to exercise any trust or power set forth in
Section 6.11 of the Pooling and Servicing Agreement.

         As  provided  in the Pooling  and  Servicing  Agreement  and subject to
certain  limitations  therein set forth and referred to on the face hereof,  the
transfer of this  Certificate  is  registrable in the Register upon surrender of
this  Certificate for  registration of transfer at the office  designated as the
location  of  the  Register  duly  endorsed  by,  or  accompanied  by a  written
instrument of transfer in form  satisfactory  to the Registrar duly executed by,
the Owner hereof or his attorney duly  authorized in writing,  and thereupon one
or  more  new  Certificates  of the  like  Class,  tenor  and a  like  aggregate
fractional  undivided  interest  in the REMIC  will be issued to the  designated
transferee or transferees.

         The Pooling and Servicing Agreement permits, with certain exceptions as
therein  provided,  the amendment  thereof and the  modifications  of rights and
obligations of the parties provided  therein by the Trustee,  the Seller and the
Servicer at any time and from time to time,  with the prior written  approval of
the Certificate  Insurer and not less than a majority of the Percentage Interest
represented  by each affected Class of  Certificates  then  Outstanding,  and in
certain other circumstances  provided for in the Pooling and Servicing Agreement
may be amended without the consent of the Owners.  Any such consent by the Owner
at the time of the giving thereof,  of this Certificate  shall be conclusive and
binding upon such Owner and upon all future Owners of the Certificate and of any
Certificate  issued  upon the  registration  of  Transfer  hereof or in exchange
hereof or in lieu hereof  whether or not  notation of such  consent or waiver is
made upon this Certificate.

         The Trustee is required to furnish certain  information on each Payment
Date to the Owner of this  Certificate,  as more fully  described in the Pooling
and Servicing Agreement.

         The Class R Certificates are issuable only as registered  Certificates.
As  provided  in the  Pooling  and  Servicing  Agreement  and subject to certain
limitations  therein set forth,  Class R Certificates  are  exchangeable for new
Class R  Certificates  evidencing  the same  Percentage  Interest as the Class R
Certificates exchanged.

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

         The  Trustee and any agent of the Trustee may treat the Person in whose
name this  Certificate  is registered as the owner hereof for all purposes,  and
neither  the  Trustee  or any such  agent  shall be  affected  by  notice to the
contrary,  except as may otherwise be  specifically  provided in the Pooling and
Servicing Agreement with respect to the Certificate Insurer.



                                      B-2-6

<PAGE>




         IN WITNESS WHEREOF,  the Trustee has caused this Certificate to be duly
executed on behalf of the Trust.

                                         THE CHASE MANHATTAN BANK,
                                         as Trustee


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


                                      B-2-7

<PAGE>



                       [STATEMENT OF INSURANCE TO FOLLOW]



                                      B-2-8
<PAGE>




                                                                    EXHIBIT B-10
                                                  FORM OF CLASS B-10 CERTIFICATE

                   AMRESCO Residential Securities Corporation
                    Mortgage Loan Trust 1996-5 MORTGAGE LOAN
                            PASS-THROUGH CERTIFICATE
                      INTEREST-ONLY CLASS B-10 CERTIFICATE

              Representing Certain Interests Relating to a Pool of
       Mortgage Loans formed by AMRESCO Residential Securities Corporation
                                 and Serviced by

                           ADVANTA MORTGAGE CORP. USA
                         OPTION ONE MORTGAGE CORPORATION
                                  as Servicers

         This  certificate  does not  represent an interest in, or an obligation
of, nor are the  underlying  Mortgage  Loans insured or guaranteed  by,  AMRESCO
Residential Securities Corporation, AMRESCO Residential Capital Markets, Inc. or
the Servicers.  This certificate  represents a fractional  ownership interest in
the  Mortgage  Loans as described  herein,  moneys in certain  Accounts  created
pursuant  to the Pooling  and  Servicing  Agreement  and  certain  other  rights
relating  thereto  and is payable  only from  amounts  received  by the  Trustee
relating to the Mortgage Loans held by the Trust.

No.:  B-1O-1


                                December 18, 1996
                              ----------------------
                                      Date


     100%                                            November 25, 2026
- ----------------------                       -----------------------------------
Percentage Interest                                         Final Scheduled
                                                          Distribution Date

                    AMRESCO Residential Capital Markets, Inc.
                    ----------------------------------------
                                Registered Owner

Trustee Authentication

The Chase Manhattan Bank,
  as Trustee


By:  _____________________

Name:  ___________________

Title:  ____________________

Date of Authentication:  _________________________


                                     B-10-1

<PAGE>



         The registered Owner named above is the registered  beneficial Owner of
a fractional  interest in (a) the Mortgage  Loans (other than any  principal and
interest  payments  due thereon on or prior to the Cut-Off  Date on any Mortgage
Loan that is current as of Cut-Off  Date)  listed in Schedule I-A and I-B to the
Pooling and Servicing  Agreement  which the Seller has caused to be delivered to
the  Depositor  and the Depositor has caused to be delivered to the Trustee (and
all  substitutions  therefor as provided by Section 3.03, 3.04, 3.05 and 3.06 of
the Pooling and Servicing  Agreement),  together with the related  Mortgage Loan
documents and the Depositor's  interest in any Property which secured a Mortgage
Loan but which has been acquired by foreclosure or deed in lieu of  foreclosure,
and  all  payments  thereon  and  proceeds  of  the  conversion,   voluntary  or
involuntary, of the foregoing; (b) such amounts as may be held by the Trustee in
the Certificate  Account,  the Pre-Funding Account and the Capitalized  Interest
Account  together with  investment  earnings on such amounts and such amounts as
may be held in the name of the Trustee in the Principal and Interest Account, if
any,  exclusive of investment  earnings thereon (except as otherwise provided in
the Pooling and Servicing Agreement),  whether in the form of cash, instruments,
securities or other properties  (including any Eligible  Investments held by the
Servicer);  (c) the Policy issued under the Insurance Agreement; (d) proceeds of
all the foregoing (including,  but not by way of limitation, all proceeds of any
mortgage  insurance,  hazard insurance and title insurance  policies relating to
the Mortgage Loans, cash proceeds, accounts, accounts receivable, notes, drafts,
acceptances,  chattel paper, checks, deposit accounts,  rights to payment of any
and every kind, and other forms of obligations and receivables which at any time
constitute  all  or  part  of or are  included  in  the  proceeds  of any of the
foregoing); and (e) certain of the Seller's rights under the Transfer Agreements
that are being  assigned to the Trust in the Pooling and Servicing  Agreement to
pay the Certificates as specified in the Pooling and Servicing Agreement.

         The Owner  hereof is required to send this  Certificate  to the Trustee
prior to receiving  the final  distribution  hereon.  The Pooling and  Servicing
Agreement provides that, in any event, upon the making of the final distribution
due on this  Certificate,  this  Certificate  shall be deemed  cancelled for all
purposes under the Pooling and Servicing Agreement.

         THIS  CERTIFICATE IS  SUBORDINATE  TO THE CLASS A CERTIFICATES  OF THIS
SERIES TO THE EXTENT DESCRIBED IN THE POOLING AND SERVICING  AGREEMENT  REFERRED
TO HEREIN.

         THIS  CERTIFICATE  HAS NOT  BEEN  REGISTERED  OR  QUALIFIED  UNDER  THE
SECURITIES  ACT OF 1933 (THE  "SECURITIES  ACT") OR THE  SECURITIES  LAWS OF ANY
STATE. ANY RESALE,  TRANSFER OR OTHER  DISPOSITION OF THIS  CERTIFICATE  WITHOUT
SUCH  REGISTRATION OR QUALIFICATION MAY BE MADE ONLY IN A TRANSACTION WHICH DOES
NOT REQUIRE  SUCH  REGISTRATION  OR  QUALIFICATION  AND IN  ACCORDANCE  WITH THE
PROVISIONS  OF SECTION 5.08 OF THE POOLING AND SERVICING  AGREEMENT  REFERRED TO
HEREIN.

         SOLELY FOR FEDERAL INCOME TAX PURPOSES,  THIS CERTIFICATE  REPRESENTS A
"REGULAR INTEREST" IN A "REAL ESTATE MORTGAGE  INVESTMENT  CONDUIT" ("REMIC") AS
THOSE TERMS ARE DEFINED,  RESPECTIVELY, IN SECTION 860G AND 860D OF THE INTERNAL
REVENUE CODE OF 1986,  AS AMENDED (THE  "CODE"),  ASSUMING  COMPLIANCE  WITH THE
REMIC PROVISIONS OF THE CODE.

         THIS   CERTIFICATE   IS   A   PASS-THROUGH    CERTIFICATE   ONLY   AND,
NOTWITHSTANDING  REFERENCES  HEREIN TO PRINCIPAL  AND  INTEREST,  NO DEBT OF ANY
PERSON IS REPRESENTED HEREBY.



                                     B-10-2

<PAGE>



         NEITHER THIS CERTIFICATE NOR THE UNDERLYING  MORTGAGE LOANS ARE INSURED
OR GUARANTEED  BY THE FEDERAL  DEPOSIT  INSURANCE  CORPORATION,  THE  GOVERNMENT
NATIONAL MORTGAGE ASSOCIATION OR ANY OTHER GOVERNMENTAL AGENCY.

         THIS  CERTIFICATE  IS AN INTEREST ONLY  CERTIFICATE  THE HOLDER OF THIS
CERTIFICATE SHALL NOT BE ENTITLED TO ANY DISTRIBUTION OF PRINCIPAL WITH
RESPECT TO THE MORTGAGE LOANS.

         This  Certificate  is one of a Class  of  duly-authorized  Certificates
designated as AMRESCO  Residential  Securities  Corporation  Mortgage Loan Trust
1996-5,  Mortgage Loan  Pass-Through  Certificates,  Class B-10 (the "Class B-10
Certificates")  and  issued  under and  subject  to the  terms,  provisions  and
conditions of that certain Pooling and Servicing  Agreement dated as of December
1, 1996 (the "Pooling and Servicing Agreement") by and among AMRESCO Residential
Capital  Markets,  Inc., in its capacity as the Seller (the  "Seller"),  AMRESCO
Residential  Securities  Corporation,   in  its  capacity  as  Depositor,   (the
"Depositor"),  Advanta Mortgage Corp. USA, as a Servicer and Option One Mortgage
Corporation,  as a  Servicer  (collectively,  the  "Servicers")  and  The  Chase
Manhattan Bank, a New York banking  corporation,  in its capacity as the Trustee
(the  "Trustee"),  to which  Pooling and  Servicing  Agreement the Owner of this
Certificate  by virtue of acceptance  hereof  assents and by which such Owner is
bound.  Also issued under the Pooling and Servicing  Agreement are  Certificates
designated as AMRESCO  Residential  Securities  Corporation  Mortgage Loan Trust
1996-5  Mortgage  Loan Pass-  Through  Certificates,  Class A-1 (the  "Class A-1
Certificates"),  Class A-2 (the "Class A-2 Certificates"), Class A-3 (the "Class
A-3  Certificates"),  Class A-4 (the "Class A-4  Certificates"),  Class A-5 (the
"Class A-5 Certificates"),  Class A-6 (the "Class A-6 Certificates"),  Class A-7
(the "Class A-7 Certificates"),  Class A-8 (the "Class A-8 Certificates"), Class
S (the "Class S  Certificates")  and Class R (Residual  Interest)  (the "Class R
Certificates").  The Class A-1  Certificates,  the Class A-2  Certificates,  the
Class A-3 Certificates,  the Class A-4 Certificates, the Class A-5 Certificates,
the Class A-6  Certificates  and the Class A-7  Certificates  shall be  together
referred  to  as  "Group  I  Certificates"  and  together  with  the  Class  A-8
Certificates,  "Class A Certificates" and the Class A Certificates,  the Class S
Certificates,  the Class  B-1O  Certificates  and the Class R  Certificates  are
together referred to herein as the "Certificates."  Terms capitalized herein and
not otherwise defined herein shall have the respective meanings set forth in the
Pooling and Servicing Agreement.

         Terms  capitalized  herein and not otherwise  defined herein shall have
the respective meanings set forth in the Pooling and Servicing Agreement.

         On the 25th day of each month,  or, if such day is not a Business  Day,
then the next  succeeding  Business  Day (each such day being a "Payment  Date")
commencing January 27, 1997, the Owners of the Class B-10 Certificates as of the
close of business on the last  business  day of the calendar  month  immediately
preceding  the  calendar  month in which such  Payment  Date occurs (the "Record
Date")  will be  entitled  to  receive  the Class B-10  Distribution  Amount (as
defined in the Pooling and Servicing  Agreement)  relating to such Payment Date.
Distributions  will be made in immediately  available  funds to such Owners,  by
wire  transfer or  otherwise,  to the account of an Owner at a domestic  bank or
other  entity  having  appropriate  facilities  therefor,  if such  Owner has so
notified the Trustee at least 5 business days prior to the related  record date,
or by check mailed to the address of the person  entitled  thereto as it appears
on the Register.

         Each Owner of record of a Class B-1O  Certificate  will be  entitled to
receive such Owner's Percentage Interest in the amounts due on such Payment Date
to the Owners of the Class B-1O


                                     B-10-3

<PAGE>



Certificates.  The Percentage  Interest of each Class B-10 Certificate as of any
date of determination will be equal to the percentage interest set forth on such
Class B-10 Certificate.

         The Trustee or any duly appointed Paying Agent will duly and punctually
pay distributions  with respect to this Certificate in accordance with the terms
hereof and the Pooling and Servicing Agreement.  Amounts properly withheld under
the Code or  applicable to any Holder shall be considered as having been paid by
the  Trustee  to such  Owner  for all  purposes  of the  Pooling  and  Servicing
Agreement.

         The Mortgage  Loans will be serviced by the  Servicers  pursuant to the
Pooling and Servicing Agreement. The Pooling and Servicing Agreement permits the
Servicer  to  enter  into  Subservicing  Agreements  with  certain  institutions
eligible for appointment as Subservicers for the servicing and administration of
certain  Mortgage  Loans.  No appointment of any  Subservicer  shall release the
Servicer from any of its obligations under the Pooling and Servicing Agreement.

         This  Certificate  does not represent a deposit or other obligation of,
or an interest in, nor are the  underlying  Mortgage Loans insured or guaranteed
by, the  AMRESCO  Residential  Securities  Corporation  or  AMRESCO  Residential
Capital  Markets,  Inc.  or  the  Servicers  or any of  their  subsidiaries  and
affiliates or any governmental  agency.  This Certificate is limited in right of
payment to certain collections and recoveries relating to the Mortgage Loans and
amounts on deposit in the Accounts (except as otherwise  provided in the Pooling
and Servicing Agreement),  all as more specifically set forth hereinabove and in
the Pooling and Servicing Agreement.

         No Owner shall have any right to institute any proceeding,  judicial or
otherwise,  with  respect to the Pooling  and  Servicing  Agreement,  or for the
appointment of a receiver or trustee,  or for any other remedy under the Pooling
and Servicing Agreement except in compliance with the terms hereof.

         Notwithstanding  any other  provisions  in the  Pooling  and  Servicing
Agreement,  the Owner of any Certificate  shall have the right which is absolute
and unconditional to receive distributions to the extent provided in the Pooling
and Servicing  Agreement  with respect to such  Certificate or to institute suit
for the  enforcement  of any such  distribution,  and such  right  shall  not be
impaired without the consent of such Owner.

         The Pooling  and  Servicing  Agreement  provides  that the  obligations
created  thereby will terminate upon the earlier of the payment to the Owners of
all Certificates from amounts other than those available under the Policy of all
amounts held by the Trustee and  required to be paid to such Owners  pursuant to
the Pooling  and  Servicing  Agreement  upon the later to occur of (a) the final
payment or other  liquidation (or any advance made with respect  thereto) of the
last  Mortgage  Loan in the Trust Estate,  (b) the  disposition  of all property
acquired in respect of any Mortgage  Loan  remaining in the Trust Estate and (c)
at any time when a Qualified  Liquidation of both Mortgage Loan Groups  included
within the REMIC Estate is effected as described  below. To effect a termination
of the Pooling and Servicing  Agreement pursuant to clause (c) above, the Owners
of all Certificates then Outstanding shall (i) unanimously direct the Trustee on
behalf  of the  REMIC to adopt a plan of  complete  liquidation  for each of the
Mortgage Loan Groups, as contemplated by Section 860F(a)(4) of the Code and (ii)
provide to the Trustee an opinion of counsel  experienced  in federal income tax
matters acceptable to the Certificate Insurer and the Trustee to the effect that
each such liquidation constitutes a Qualified Liquidation, and the Trustee shall
either sell the Mortgage Loans and distribute the proceeds of the liquidation of
the Trust, or shall distribute  equitably in kind all of the assets of the Trust
Estate to the remaining Owners of the Certificates, each in accordance with such
plan,  so  that  the  liquidation  or  distribution  of the  Trust  Estate,  the
distribution  of any  proceeds of the  liquidation  and the  termination  of the
Pooling and Servicing


                                     B-10-4

<PAGE>



Agreement  occur no  later  than the  close  of the 90th day  after  the date of
adoption  of the  plan  of  liquidation  and  such  liquidation  qualifies  as a
Qualified Liquidation.

         The Pooling and Servicing Agreement  additionally provides that (i) the
Owners of the Class R Certificates may, at their option, purchase from the Trust
all remaining  Mortgage  Loans and other  property then  constituting  the Trust
Estate, and thereby effect early retirement of the Certificates,  on any Monthly
Remittance  Date, on or after the Clean-Up Call Date (ii) the Servicers  may, at
their option,  purchase from the Trust all remaining  Mortgage Loans serviced by
the related  Servicer  and any other  related  property  remaining  in the Trust
Estate (or if the  Servicers  fail to  exercise  such  option,  the  Certificate
Insurer may exercise  such option) and thereby  effect early  retirement  of the
Certificates on any Monthly  Remittance  Date on or after the Servicer  Clean-Up
Call Date and if such  option is not  exercised,  the  Certificate  Insurer  may
exercise  such  option and (iii)  under  certain  circumstances  relating to the
qualification  of the REMIC as a REMIC under the Code the Mortgage  Loans may be
sold, thereby effecting the early retirement of the Certificates.

         The Trustee shall give written notice of termination of the Pooling and
Servicing Agreement to each Owner in the manner set forth therein.

         The  Certificate  Insurer or the Owners of a majority of the Percentage
Interests  represented by the Class A  Certificates  then  outstanding  with the
prior written consent of the Certificate  Insurer have the right to exercise any
trust or power set forth in Section 6.11 of the Pooling and Servicing Agreement.

         As  provided  in the Pooling  and  Servicing  Agreement  and subject to
certain  limitations  therein set forth and referred to on the face hereof,  the
transfer of this  Certificate  is  registrable in the Register upon surrender of
this  Certificate for  registration of transfer at the office  designated as the
location  of  the  Register  duly  endorsed  by,  or  accompanied  by a  written
instrument of transfer in form  satisfactory  to the Registrar duly executed by,
the Owner hereof or his attorney duly  authorized in writing,  and thereupon one
or more new Certificates of the like Class, tenor and a like Percentage Interest
will be issued to the designated transferee or transferees.

         The Pooling and Servicing Agreement permits, with certain exceptions as
therein  provided,  the amendment  thereof and the  modifications  of rights and
obligations of the parties provided  therein by the Trustee,  the Seller and the
Servicer at any time and from time to time,  with the prior written  approval of
the  Certificate  Insurer and of each Account Party and not less than a majority
of the Percentage  Interest  represented by each affected Class of  Certificates
then Outstanding, and in certain other circumstances provided for in the Pooling
and Servicing  Agreement may be amended  without the consent of the Owners.  Any
such consent by the Owner at the time of the giving thereof, of this Certificate
shall be  conclusive  and binding upon such Owner and upon all future  Owners of
the Certificate and of any Certificate  issued upon the registration of Transfer
hereof or in exchange  hereof or in lieu hereof  whether or not notation of such
consent or waiver is made upon this Certificate.

         The Trustee is required to furnish certain  information on each Payment
Date to the Owner of this  Certificate,  as more fully  described in the Pooling
and Servicing Agreement.

         The  Class  B-10   Certificates   are  issuable   only  as   registered
Certificates in minimum percentage  interests of all interests in the Class B-10
Certificates.  As provided in the Pooling and Servicing Agreement and subject to
certain  limitations therein set forth, Class B-10 Certificates are exchangeable
for new Class B-10  Certificates  of the same  percentage  interest as the Class
B-10 Certificates exchanged.



                                     B-10-5

<PAGE>



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

         The  Trustee and any agent of the Trustee may treat the Person in whose
name this  Certificate  is registered as the owner hereof for all purposes,  and
neither  the  Trustee  or any such  agent  shall be  affected  by  notice to the
contrary,  except as may otherwise be  specifically  provided in the Pooling and
Servicing Agreement with respect to the Certificate Insurer.



                                     B-10-6

<PAGE>




         IN WITNESS WHEREOF,  the Trustee has caused this Certificate to be duly
executed on behalf of the Trust.

                                           THE CHASE MANHATTAN BANK,
                                           as Trustee


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





                                     B-10-7

<PAGE>



                                                                       EXHIBIT C
                                           FORM OF SUBSEQUENT TRANSFER AGREEMENT

         AMRESCO  Residential  Securities  Corporation  (the  "Depositor"),   as
Depositor,  AMRESCO Residential Capital Markets, Inc., as Seller (the "Seller"),
as Seller, and AMRESCO Residential  Securities  Corporation  Mortgage Loan Trust
1996-5, as Purchaser,  pursuant to the Pooling and Servicing  Agreement dated as
of December 1, 1996 among the Seller, the Depositor, Advanta Mortgage Corp. USA,
as a Servicer and Option One Mortgage  Corporation,  as a Servicer and The Chase
Manhattan  Bank,  as Trustee (the  "Pooling and  Servicing  Agreement"),  hereby
confirm  their  understanding  with respect to the sale by the Depositor and the
purchase by the  Purchaser of those  Mortgage  Loans (the  "Subsequent  Mortgage
Loans") listed on the attached Schedule of Mortgage Loans for deposit to Group I
or Group II as designated in the Schedule of Mortgage Loans.

         Conveyance of Subsequent  Mortgage  Loans. As of  _____________,  199__
(the "Subsequent  CutOff Date"),  the Seller does hereby  irrevocably  transfer,
assign,  setover and otherwise  convey to the  Depositor and the Depositor  does
hereby  irrevocably  transfer,  assign,  set over and  otherwise  convey  to the
Purchaser, without recourse (except as otherwise explicitly provided for herein)
all right,  title and interest in and to any and all benefits  accruing from the
Subsequent  Mortgage  Loans  (other than any  principal  and  interest  payments
received thereon on or prior to the Subsequent Cut-Off Date) which are delivered
to the Trustee herewith (and all substitutions  therefor as provided by Sections
3.03, 3.04, 3.05 and 3.06 of the Pooling and Servicing Agreement), together with
the related Subsequent  Mortgage Loan documents and the interest in any Property
which  secured  a  Subsequent  Mortgage  Loan but  which  has been  acquired  by
foreclosure  or deed  in lieu of  foreclosure,  and  all  payments  thereon  and
proceeds of the  conversion,  voluntary or  involuntary,  of the foregoing;  and
proceeds of all the  foregoing  (including,  but not by way of  limitation,  all
proceeds of any mortgage insurance,  hazard insurance and title insurance policy
relating to the Subsequent  Mortgage Loans,  cash proceeds,  accounts,  accounts
receivable, notes, drafts, acceptances, chattel paper, checks, deposit accounts,
rights to payment of any and every  kind,  and other  forms of  obligations  and
receivables  which at any time  constitute all or part of or are included in the
proceeds of any of the  foregoing).  The  Depositor  shall  deliver the original
Mortgage or mortgage  assignment  with evidence of recording  thereon (except as
otherwise  provided by the Pooling and Servicing  Agreement)  and other required
documentation  in accordance  with the terms set forth in Sections 3.05 and 3.07
of the Pooling and Servicing Agreement.

         The costs  relating to the delivery of the documents  specified in this
Subsequent  Transfer Agreement and the Pooling and Servicing  Agreement shall be
borne by the Depositor.

         Additional terms of the sale are attached hereto as Attachment A.

         The Depositor  hereby  affirms the  representations  and warranties set
forth in the Pooling and  Servicing  Agreement  that relate to the Depositor and
the  Subsequent  Mortgage  Loans as of the date  hereof.  The  Depositor  hereby
delivers  notice and confirms that each of the  conditions  set forth in Section
3.08(b) to the Pooling and  Servicing  Agreement  are  satisfied  as of the date
hereof.

         All terms and  conditions  of the Pooling and  Servicing  Agreement are
hereby ratified,  confirmed and incorporated herein,  provided that in the event
of any conflict the  provisions  of this  Subsequent  Transfer  Agreement  shall
control over the conflicting provisions of the Pooling and Servicing Agreement.



                                       C-1

<PAGE>




         Terms  capitalized  herein  and not  defined  herein  shall  have their
respective meanings as set forth in the Pooling and Servicing Agreement.


                        AMRESCO RESIDENTIAL SECURITIES CORPORATION
                        as Depositor



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


                        AMRESCO RESIDENTIAL CAPITAL MARKETS, INC.
                        as Seller


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


                        THE CHASE MANHATTAN BANK, as Trustee for
                        AMRESCO Residential Securities Corporation Mortgage Loan
                        Trust 1996-5



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


Dated:
     --------------------------------




                                       C-2

<PAGE>



                                                                       EXHIBIT D

                     FORM OF CERTIFICATE RE: MORTGAGE LOANS
                       PREPAID IN FULL AFTER CUT-OFF DATE


                          CERTIFICATE RE: PREPAID LOANS


         I,  __________________________,  _______________ of AMRESCO Residential
Capital  Markets,  Inc.,  hereby  certify  that between the Cut-Off Date and the
Startup Day, the following Schedule of Mortgage Loans have been prepaid in full.
Capitalized terms not defined herein shall have the meanings ascribed thereto in
the Pooling and Servicing  Agreement  dated as of December 1, 1996 among AMRESCO
Residential Securities  Corporation,  as Depositor,  AMRESCO Residential Capital
Markets,  Inc., as Seller,  Advanta  Mortgage Corp., USA and Option One Mortgage
Corporation, as the Servicers and The Chase Manhattan Bank, as Trustee).


   Account                        Original         Current           Date Paid
    Number         Name             Amount          Balance             Off
    ------         ----             ------          -------             ---





Dated: December __, 1996


                                             AMRESCO RESIDENTIAL MORTGAGE
                                             CORPORATION

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



                                       D-1

<PAGE>



                                                                       EXHIBIT E

                                                     FORM OF CUSTODIAN'S RECEIPT



                     CUSTODIAN'S ACKNOWLEDGEMENT OF RECEIPT

         Bankers  Trust  Company  of  California,   N.A.,  a  national   banking
association,  in its capacity as custodian (the "Custodian")  under that certain
Custodial  Agreement  dated as of December 1, 1996 (the  "Custodial  Agreement")
among  AMRESCO  Residential  Securities  Corporation,   as  Depositor,   AMRESCO
Residential  Capital Markets,  Inc., as Seller (the "Seller"),  Advanta Mortgage
Corp. USA and Option One Mortgage Corporation, as Servicers, The Chase Manhattan
Bank, as Trustee and the  Custodian,  hereby  acknowledges  receipt  (subject to
review as required by Section  2.3(c) of the  Custodial  Agreement) of the items
delivered  to it by the Seller and the  Depositor  with  respect to the Mortgage
Loans pursuant to Section 2.3 of the Custodial Agreement.

         The Schedule of Mortgage Loans for the Initial  Mortgage Loans in Group
I and Group II is attached to this Receipt.

         The Custodian  hereby  additionally  acknowledges  that it shall review
such items as  required  by Section  2.3 of the  Custodial  Agreement  and shall
otherwise  comply  with  Section  2.3 of the  Custodial  Agreement  as  required
thereby.

                            BANKERS TRUST OF CALIFORNIA, N.A., as
                              Custodian



                            By:
                              -----------------------------------
                            Title:
                                   ------------------------------
Dated:  December __, 1996




                                        E

<PAGE>



                                                                       EXHIBIT F

                                                      FORM OF POOL CERTIFICATION

                               POOL CERTIFICATION

         WHEREAS,  the  undersigned  is an  Authorized  Officer of Bankers Trust
Company of  California,  N.A.,  a national  banking  association,  acting in its
capacity as custodian (the "Custodian") of a certain pool of mortgage loans (the
"Pool")  heretofore  conveyed in trust to The Chase  Manhattan  Bank, as trustee
(the  "Trustee"),  pursuant  to that  certain  Custodial  Agreement  dated as of
December  1, 1996 (the  "Custodial  Agreement")  among  the  Custodian,  AMRESCO
Residential Securities  Corporation,  as Depositor,  AMRESCO Residential Capital
Markets,  Inc., as Seller (the "Seller"),  Advanta Mortgage Corp. USA and Option
One Mortgage Corporation, as Servicers, and the Trustee; and

         WHEREAS,  the Custodian is required,  pursuant to Section 2.3(c) of the
Custodial Agreement,  to review the Mortgage Files relating to the Pool within a
specified  period following the Startup Day and to notify the Seller promptly of
any defects with respect to the Pool,  and the Seller is required to remedy such
defects or take certain other action,  all as set forth in Section 2.3(b) of the
Custodial Agreement; and

         WHEREAS,  Section  2.3(c)  of  the  Custodial  Agreement  requires  the
Custodian to deliver this Pool  Certification  upon the  satisfaction of certain
conditions set forth therein.

         NOW,  THEREFORE,  the Custodian hereby certifies that it has determined
that all required  documents (or certified copies of documents listed in Section
2.3(b) of the  Custodial  Agreement)  other than  Mortgage  Loan paid in full or
otherwise  specified on the Exception  Report attached hereto have been executed
or received,  and that such documents relate to the Mortgage Loans identified in
the  Schedules of Mortgage  Loans  pursuant to Section  2.3(b) of the  Custodial
Agreement  or,  in the event  that such  documents  have not been  executed  and
received or do not so relate to such Mortgage Loans,  any remedial action by the
Seller pursuant to Section 2.3(b) of the Custodial Agreement has been completed.
The  Custodian  makes no  certification  hereby,  however,  with  respect to any
intervening assignments or assumption and modification agreements.

                                    BANKERS TRUST COMPANY OF CALIFORNIA,
                                        N.A.



                                    By:
                                        -----------------------------------
                                    Title:
                                             ------------------------------
Dated: December 18, 1996





                                        F

<PAGE>



                                                                       EXHIBIT G

                                                          FORM OF DELIVERY ORDER

                                 DELIVERY ORDER



The Chase Manhattan Bank, as Trustee
450 West 33rd Street
New York, New York  10001

Attention:  Corporate Trustee Department

Dear Sirs:

         Pursuant to Section 4.01 of the Pooling and Servicing Agreement,  dated
as of December 1, 1996 (the  "Pooling and  Servicing  Agreement")  among AMRESCO
Residential Securities  Corporation,  as Depositor,  AMRESCO Residential Capital
Markets,  Inc., as Seller,  Advanta  Mortgage  Corp. USA and Option One Mortgage
Corporation,  as  Servicers,  and The Chase  Manhattan  Bank, a New York banking
corporation, as Trustee (the "Trustee"), the Depositor HEREBY CERTIFIES that all
conditions  precedent  to the  issuance  of the AMRESCO  Residential  Securities
Corporation Mortgage Loan Trust 1996-5, Mortgage Loan Pass-Through  Certificate,
Class A,  Class  S,  Class  B-10 and  Class R (the  "Certificates"),  HAVE  BEEN
SATISFIED, and HEREBY REQUESTS YOU TO AUTHENTICATE AND DELIVER said Certificates
in accordance with Schedule 1 attached hereto,  and to RELEASE said Certificates
to the owners thereof, or otherwise upon their order.

                                     Very truly yours,

                                     AMRESCO RESIDENTIAL SECURITIES CORPORATION,



                                     By:
                                        ------------------------------------
                                     Title:
                                             -------------------------------
Dated: December __, 1996




                                       G-1

<PAGE>



                                                                       EXHIBIT H


                                   [RESERVED]






                                       H-1

<PAGE>



                                                                       EXHIBIT I

                                FORM OF CLASS R TAX MATTERS TRANSFER CERTIFICATE

                          AFFIDAVIT PURSUANT TO SECTION
                         860E(e) OF THE INTERNAL REVENUE
                            CODE OF 1986, AS AMENDED

STATE OF                   )
                           ) ss:
COUNTY OF                  )

         [NAME OF OFFICER], being first duly sworn, deposes and says:

         1.  That  he  is  [Title  of  Officer]  of  [Name  of  Investor]   (the
"Investor"),  a [savings institution]  [corporation] duly organized and existing
under the laws of [the  State of ] [the  United  States],  on behalf of which he
makes this affidavit.

         2. That (i) the Investor is not a "disqualified  organization" and will
not be a "disqualified organization" as of [date of transfer] (For this purpose,
a "disqualified  organization"  means the United States,  any state or political
subdivision thereof, any foreign government, any international organization, any
agency or  instrumentality  of any of the foregoing  (other than certain taxable
instrumentalities),  any cooperative  organization furnishing electric energy or
providing  telephone  service  to persons in rural  areas,  or any  organization
(other  than a farmers'  cooperative)  that is exempt  from  federal  income tax
unless such organization is subject to the tax on unrelated  business  income.);
(ii)  it is  not  acquiring  the  Class  R  Certificate  for  the  account  of a
disqualified organization; (iii) it consents to any amendment of the Pooling and
Servicing  Agreement that shall be deemed  necessary by the Trustee (upon advice
of counsel) to  constitute a reasonable  arrangement  to ensure that the Class R
Certificates  will  not  be  owned  directly  or  indirectly  by a  disqualified
organization;  and (iv) it will not transfer such Class R Certificate unless (a)
it has received from the transferee an affidavit in substantially  the same form
as this affidavit  containing these same four  representations and (b) as of the
time of the transfer,  it does not have actual  knowledge that such affidavit is
false.

         IN WITNESS  WHEREOF,  the  Investor  has caused this  instrument  to be
executed on its behalf,  pursuant to authority of its Board of Directors, by its
[Title of Officer] and its corporate seal to be hereunto  attached,  attested by
its [Assistant] Secretary, this day of , .

                                            [NAME OF INVESTOR]

                                            By:
                                                  ---------------------------
                                            [Name of Officer]
                                            [Title of Officer]



                                       I-1

<PAGE>




[Corporate Seal]

Attest:


[Assistant] Secretary

         Personally appeared before me the above-named [Name of Officer],  known
or proved to be the same person who executed the foregoing  instrument and to be
the [Title of Officer] of the Investor,  and acknowledged to me that he executed
the same as his free act and deed and the free act and deed of the Investor.

         Subscribed and sworn before me this       day of               ,      .
                                             -----        -------------   ----



NOTARY PUBLIC

COUNTY OF

STATE OF

         My commission expires the     day of                  ,      .
                                   ---        ----------------   ----


                                       I-2

<PAGE>



                                                                       EXHIBIT J

                                                                  FORM OF NOTICE


TO:      [_________________________________]


RE:      AMRESCO Residential Securities Corporation Mortgage Loan Trust 1996-5
         Mortgage Loan Pass-Through Certificate, Class A
         Policy No.

Determination Date:

Payment Date:


We refer to that certain Pooling and Servicing  Agreement by and between AMRESCO
Residential Capital Markets,  Inc., as Seller,  AMRESCO  Residential  Securities
Corporation,  as  Depositor,  and  Advanta  Mortgage  Corp.  USA and  Option One
Mortgage  Corporation,  as Servicers,  The Chase Manhattan Bank, as Trustee (the
"Trustee"), relating to AMRESCO Residential Securities Corporation Mortgage Loan
Trust  1996-5  and dated as of  December  1,  1996;  all  capitalized  terms not
otherwise defined herein shall have the same respective meanings as set forth in
such Pooling and Servicing Agreement.

An Insured  Payment,  as defined in the  Pooling  and  Servicing  Agreement,  is
required  to be paid  and,  pursuant  to  Section  7.08(b)  of the  Pooling  and
Servicing Agreement, this statement constitutes a claim for such Insured Payment
in the amount of $ under the Policy.

THE CHASE MANHATTAN BANK, as Trustee



By:
     ------------------------------
Name:
     ------------------------------
Title:
     ------------------------------
Telephone Number:
                    ---------------




                                       J-1

<PAGE>



                                                                       EXHIBIT L

                                                     FORM OF CUSTODIAL AGREEMENT

                               CUSTODIAL AGREEMENT

THIS  CUSTODIAL  AGREEMENT (as amended and  supplemented  from time to time, the
"Agreement"),  dated as of  December  1, 1996 by and  among The Chase  Manhattan
Bank, not  individually,  but solely as Trustee  (including its successors under
the Pooling and Servicing  Agreement  defined  below,  the  "Trustee"),  AMRESCO
Residential   Capital  Markets,   Inc.  (the  "Seller"),   Option  One  Mortgage
Corporation  as a  Servicer  and  Advanta  Mortgage  Corp.  USA  as  a  Servicer
(including  their   successors  under  the  Pooling  and  Servicing   Agreement,
collectively, the "Servicers"),  AMRESCO Residential Securities Corporation (the
"Depositor")  and Bankers Trust Company of California,  N.A.  (together with any
successor in interest or any successor appointed hereunder, the "Custodian").

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

WHEREAS,  the Seller, the Servicers,  the Trustee and the Depositor have entered
into a Pooling and Servicing  Agreement dated as of December 1, 1996 relating to
the  issuance  of  AMRESCO  Residential  Securities  Corporation  Mortgage  Loan
Pass-Through Certificates,  Series 1996-5 (as amended and supplemented from time
to time, the "Pooling and Servicing Agreement"); and

WHEREAS,  the  Custodian  has  agreed  to act as agent for the  Trustee  for the
purposes  of  receiving  and holding  certain  documents  and other  instruments
delivered by the Depositor,  the Seller and the Servicers  under the Pooling and
Servicing  Agreement,  all upon the  terms and  conditions  and  subject  to the
limitations hereinafter set forth;

NOW,  THEREFORE,  in  consideration of the premises and the mutual covenants and
agreements  hereinafter set forth, the Trustee,  the Seller, the Servicers,  the
Depositor and the Custodian hereby agree as follows:

ARTICLE I  Definitions

         Capitalized  terms used in this  Agreement and not defined herein shall
have the  meanings  assigned  in the  Pooling and  Servicing  Agreement,  unless
otherwise required by the context herein.

ARTICLE II  Custody of Mortgage Documents

Section 2.1.         Custodian to Act as Agent; Acceptance of Custodial Files.

         The  Custodian,  as the duly  appointed  agent of the Trustee for these
purposes,  acknowledges receipt of the Notes, the Mortgages, the assignments and
other  documents  relating to the  Mortgage  Loans  identified  on the  schedule
attached  hereto and  delivered to it and  declares  that it holds and will hold
such Notes, Mortgages, assignments and other documents and any similar documents
received by the Custodian  subsequent to the date hereof (the "Custodial Files")
as agent for the Trustee,  in trust,  for the use and benefit of all present and
future  Owners  of  the  Certificates   and  MBIA  Insurance   Corporation  (the
"Certificate Insurer").




<PAGE>



Section 2.2.               Recordation of Assignments.

         If any Custodial  File includes one or more  assignments to the Trustee
of Notes and related Mortgages that have not been recorded, each such assignment
shall be delivered  by the  Custodian to the Seller for the purpose of recording
it in the  appropriate  public  office for real  property  records  (unless  the
Originator  is Option  One,  in which  case  Option  One  shall so  submit  such
assignments),  and the Seller or Option One, as applicable, at no expense to the
Custodian,  shall promptly cause to be recorded in the appropriate public office
for real property  records each such  assignment  and, upon receipt thereof from
such public office, shall return each such assignment to the Custodian.

Section 2.3.               Review of Custodial Files.

         (a) The Custodian agrees,  for the benefit the Certificate  Insurer and
the Owners of the Certificates,  to review, in accordance with the provisions of
Section 2.3(b) hereof each Custodial  File. If in performing the review required
by this Section 2.3 the Custodian finds any document or documents constituting a
part of a  Custodial  File to be  missing  or  defective,  the  Custodian  shall
promptly so notify the Seller, the Servicers, the Depositor, the Trustee and the
Certificate Insurer.

         (b) In  connection  with the  transfer  and  assignment  of the Initial
Mortgage  Loans and prior to each  Subsequent  Transfer Date with respect to the
Qualified Replacement Mortgage or Subsequent Mortgage Loan, the Depositor agrees
to:

                  (i) deliver  without  recourse to the Custodian,  on behalf of
         the Trustee,  on the Startup Day with respect to each Initial  Mortgage
         Loan or on each Subsequent  Transfer Date with respect to the Qualified
         Replacement  Mortgage or Subsequent  Mortgage  Loans,  (A) the original
         Notes  endorsed  in  blank  or to the  order  of the  Trustee,  (B) the
         original title insurance policy or any one of an original title binder,
         an original preliminary title report or an original title commitment or
         a copy of any of the  foregoing  certified  by the  issuer of the title
         insurance policy, or the attorney's  opinion of title, (C) originals or
         certified  copies of all intervening  recorded  assignments,  showing a
         complete chain of title from  origination to the Trustee,  if any, with
         evidence  of  recording  thereon,  (D)  originals  of  all  assumption,
         modification,  written assurance or substitution agreements, if any and
         (E) either:  (1) the  original  Mortgage,  with  evidence of  recording
         thereon,  (2) a certified  copy if such original  Mortgage has not been
         returned  by the  applicable  recording  office,  or (3) a copy  of the
         Mortgage  certified by the public  recording  office in those instances
         where the original recorded Mortgage has been lost;

                  (ii) cause the  Custodian  on behalf  Trustee,  within 60 days
         following the Startup Day with respect to the Initial Mortgage Loans or
         on  each  Subsequent  Transfer  Date  with  respect  to  the  Qualified
         Replacement  Mortgages  or  Subsequent  Mortgage  Loans to complete the
         assignments of the Mortgages to "The Chase  Manhattan  Bank, as Trustee
         of  AMRESCO  Residential  Securities  Corporation  Mortgage  Loan Trust
         1996-5 under the Pooling and Servicing  Agreement  dated as of December
         1, 1996" to be submitted to the Seller for recording in the appropriate
         jurisdictions  (unless  the  Originator  is Option  One,  in which case
         Option  One shall so  submit  such  assignments  for  recording  in the
         appropriate jurisdictions); provided, however, that the Depositor shall
         not be required to cause the Trustee to complete  and cause the related
         Originator (if the Originator is Option One) or the Seller to record an
         assignment  for any  Mortgage  with  respect to a  Property  located in
         California or with respect to which the original recording  information
         is lacking;

                  (iii) if not  delivered on the Startup Day,  deliver the title
         insurance  policy or title  searches,  the original  Mortgages and such
         recorded assignments, together with originals or duly


                                       L-2

<PAGE>



         certified copies of any and all prior assignments,  to the Custodian on
         behalf  of the  Trustee  within  15  days  of  receipt  thereof  by the
         Depositor  (but in any event,  with respect to any Mortgage as to which
         original   recording   information  has  been  made  available  to  the
         Depositor,  within one year after the Startup  Day with  respect to the
         Initial Mortgage Loans or on each Subsequent Transfer Date with respect
         to the Qualified  Replacement  Mortgages or Subsequent Mortgage Loans);
         and

                  (iv) furnish to the Trustee and the Certificate Insurer at the
         Depositor's expense, an opinion of counsel with respect to the sale and
         perfection of the  Subsequent  Mortgage  Loans  delivered to the Trust,
         corporate  and  enforceability  matters and an opinion of counsel as to
         the  tax  consequences  to  the  Trust,  if  any,  resulting  from  the
         conveyance of  Subsequent  Mortgage  Loans,  each in form and substance
         satisfactory to the Trustee and the Certificate Insurer.

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

         Copies of all Mortgage  assignments received by the Custodian on behalf
of the Trustee shall be kept in the related File.

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

         (c) The  Trustee  agrees  to  execute  and  deliver  and to  cause  the
Custodian to execute and deliver on the Startup Day an acknowledgment of receipt
of the items  delivered by the Seller or the  Depositor in the form  attached as
Exhibit E to the Pooling and Servicing Agreement, and declares that it will hold
such documents and any amendments,  replacement or supplements  thereto, as well
as any other  assets  included in the  definition  of Trust Estate and which are
delivered to the Trustee, as Trustee in trust upon and subject to the conditions
set forth herein for the benefit of the Owners and the Certificate  Insurer. The
Trustee,  and the Custodian on behalf of the Trustee  agree,  for the benefit of
the Owners and the  Certificate  Insurer,  to review  such items  within 45 days
after the Startup Day (or,  with  respect to any  document  delivered  after the
Startup  Day,  within 45 days of  receipt  and with  respect  to any  Subsequent
Mortgage  Loan or  Qualified  Replacement  Mortgage,  within  45 days  after the
Subsequent  Transfer  Date) and to deliver to the  Depositor,  the  Seller,  the
related  Servicer  and the  Certificate  Insurer  a  certification  in the  form
attached to the Pooling and  Servicing  Agreement  as Exhibit F thereto (a "Pool
Certification")  to the effect  that,  as to each  Mortgage  Loan  listed in the
Schedule of Mortgage  Loans  (other than any  Mortgage  Loan paid in full or any
Mortgage Loan specifically  identified in such Pool Certification as not covered
by such Pool  Certification),  (i) all documents  required to be delivered to it
pursuant to Section 3.05(b)(i) of the Pooling and Servicing Agreement are in its
possession,  (ii)  such  documents  have been  reviewed  by it and have not been
mutilated,  damaged or torn and relate to such  Mortgage Loan and (iii) based on
its  examination  and only as to the foregoing  documents,  the  information set
forth on items (1),  (3) and (4) of the  Schedule of Mortgage  Loans  accurately
reflects  the  information  set forth in the File.  Neither  the Trustee nor the
Custodian  shall  have any  responsibility  for  reviewing  any File  except  as
expressly provided in subsection 3.06(a) of the Pooling and Servicing Agreement.
Without  limiting the effect of the preceding  sentence,  in reviewing any File,
neither  the  Trustee  nor the  Custodian  shall  have  any  responsibility  for
determining  whether any document is valid and binding,  whether the text of any
assignment  is in  proper  form  (except  to  determine  if the  Trustee  is the
assignee),  whether any document (other than the  assignments) has been recorded
in accordance with the requirements of any applicable  jurisdiction or whether a
blanket assignment is permitted in any applicable


                                       L-3

<PAGE>



jurisdiction,  but shall only be required to  determine  whether a document  has
been  executed,  that it  appears  to be  what it  purports  to be,  and,  where
applicable,  that it  purports  to be  recorded.  Neither  the  Trustee  nor the
Custodian  shall be under any duty or obligation  to inspect,  review or examine
any such documents, instruments,  certificates or other papers to determine that
they are genuine,  enforceable,  or appropriate for the  represented  purpose or
that they are other than what they purport to be on their face, nor shall either
the  Trustee  or the  Custodian  be under  any duty to  determine  independently
whether there are any  intervening  assignments  or  assumption or  modification
agreements with respect to any Mortgage Loan.

Section 2.4.               Custodian to Cooperate; Release of Custodial Files.

         Upon the payment in full of any Mortgage Loan, or the receipt by either
Servicer  of a  notification  that  payment in full will be escrowed in a manner
customary  for  such  purposes,  such  Servicer  shall  immediately  notify  the
Custodian by a certification  (which  certification shall include a statement to
the effect that all amounts  received or to be received in connection  with such
payment which are required to be deposited in the Principal and Interest Account
pursuant to Section 8.8 of the Pooling and Servicing Agreement have been or will
be so deposited) of an officer of the Servicer and shall request  delivery to it
of the Custodial File. The Custodian agrees,  upon receipt of such certification
and request,  promptly to release the related  Custodial  File to such  Servicer
within three days.

         From time to time as is appropriate for the servicing or foreclosure of
any Mortgage Loan, each Servicer shall deliver to the Custodian a certificate of
an officer of the related  Servicer  requesting  that  possession  of all or any
document  constituting  part of the Custodial  File be released to such Servicer
and  certifying as to the reason for such release and that such release will not
invalidate any insurance coverage provided in respect of the Mortgage Loan. With
such certificate,  the related Servicer shall deliver to the Custodian a receipt
signed by an officer of the Servicer on behalf of the Servicer, and within three
days of receipt of the foregoing, the Custodian shall deliver the Custodial File
or such document to such Servicer and the Servicer shall hold the Custodial File
or such  document  in trust for the benefit of the  Certificate  Insurer and the
Owners of the Certificates. The related Servicer shall cause each Custodial File
or any  document  therein so released to be returned to the  Custodian  when the
need  therefor by such Servicer no longer  exists,  unless (i) the Mortgage Loan
has been liquidated and the Liquidation  Proceeds  relating to the Mortgage Loan
have been deposited in the Principal and Interest Account to the extent required
by the  Pooling  and  Servicing  Agreement  or (ii) the  Custodial  File or such
document  has been  delivered to an  attorney,  or to a public  trustee or other
public official as required by law, for purposes of initiating or pursuing legal
action  or  other  proceedings  for  the  foreclosure  of  the  Property  either
judicially or non-judicially, and such Servicer has delivered to the Custodian a
certificate of an officer of the Servicer  certifying as to the name and address
of the Person to which such  Custodial  File or such document were delivered and
the purpose or purposes of such  delivery.  The  Custodian  shall  deliver  such
receipt with respect thereto to the related Servicer upon receipt of notice from
such  Servicer that it has  deposited  the related  Liquidation  Proceeds in the
Principal  and  Interest  Account  to the extent  required  by the  Pooling  and
Servicing Agreement.

Section 2.5.               Assumption Agreements.

         In the event that any assumption agreement or substitution of liability
agreement  is entered  into with  respect to any  Mortgage  Loan subject to this
Agreement  in  accordance  with the  terms and  provisions  of the  Pooling  and
Servicing  Agreement,  the related  Servicer  shall notify the Custodian and the
Certificate  Insurer that such  assumption  or  substitution  agreement has been
completed  by  forwarding  to the  Custodian  and the  Certificate  Insurer  the
original of such assumption or substitution agreement, which copy shall


                                       L-4

<PAGE>



be  added  to the  related  Custodial  File  and,  for all  purposes,  shall  be
considered  a part of  such  Custodial  File to the  same  extent  as all  other
documents and instruments constituting parts thereof.

ARTICLE III  Concerning the Custodian

Section 3.1.               Custodian a Bailee and Agent of the Trustee.

         With respect to each Note,  Mortgage and other  documents  constituting
each  Custodial  File which are  delivered to the  Custodian,  the  Custodian is
exclusively  the bailee and agent of the Trustee,  holds such  documents for the
benefit  of the  Owners of the  Certificates  and the  Certificate  Insurer  and
undertakes to perform such duties and only such duties as are  specifically  set
forth in this  Agreement.  Except upon compliance with the provisions of Section
2.4 of this Agreement,  no Note, Mortgage or other document  constituting a part
of a  Custodial  File shall be  delivered  by the  Custodian  to a  Servicer  or
otherwise released from the possession of the Custodian.

Section 3.2.               Indemnification.

         Neither the Custodian  nor any of its  directors,  officers,  agents or
employees,  shall be liable for any action taken or omitted to be taken by it or
them  hereunder  or in  connection  herewith in good faith and believed by it or
them to be within the  purview of this  Custodial  Agreement,  except for its or
their own  negligence,  lack of good  faith or willful  misconduct.  In no event
shall the  Custodian or its  directors,  officers,  agents and employees be held
liable for any special,  indirect or  consequential  damages  resulting from any
action  taken or omitted to be taken by it or them  hereunder  or in  connection
herewith even if advised of the possibility of such damages.

         The  Seller  agrees  to  indemnify  and  hold  the  Custodian  and  its
directors,   officers,  agents  and  employees  harmless  against  any  and  all
liabilities, obligations, losses, damages, penalties, actions, judgments, suits,
costs,  expenses or  disbursements of any kind or nature  whatsoever,  including
reasonable  attorney's  fees,  that may be imposed  on,  incurred by or asserted
against  it or them in any way  relating  to or  arising  out of this  Custodial
Agreement or any action taken or not taken by it or them  hereunder  unless such
liabilities, obligations, losses, damages, penalties, actions, judgments, suits,
costs,  expenses or  disbursements  were imposed  upon,  incurred by or asserted
against the Custodian  because of the breach by the Custodian of its obligations
hereunder, which breach was caused by negligence,  lack of good faith or willful
misconduct  on the  part of the  Custodian  or any of its  directors,  officers,
agents or employees. The foregoing indemnification shall survive any termination
of this Custodial  Agreement and the resignation or termination of the Custodian
hereunder.

Section 3.3                Reliance of Custodian.

         In the absence of bad faith on the part of the Custodian, the Custodian
may conclusively  rely, as to the truth of the statements and the correctness of
the opinions expressed  therein,  upon any request,  instructions,  certificate,
opinion or other document furnished to the Custodian, reasonably believed by the
Custodian to be genuine and to have been signed or presented by the proper party
or parties and conforming to the requirements of this Agreement; but in the case
of any loan  document or other  request,  instruction,  document or  certificate
which by any provision  hereof is  specifically  required to be furnished to the
Custodian,  the Custodian shall be under a duty to examine the same to determine
whether or not it conforms to the requirements of this Agreement.



                                       L-5

<PAGE>



Section 3.4.               Custodian May Own Certificates.

         The Custodian in its  individual  or any other  capacity may become the
owner or pledgee of  Certificates  with the same rights it would have if it were
not Custodian.

Section 3.5.               Custodian's Fees and Expenses.

         The Seller  covenants and agrees to pay to the  Custodian  from time to
time, and the Custodian shall be entitled to,  reasonable  compensation  for all
services rendered by it in the exercise and performance of any of the powers and
duties  hereunder of the  Custodian,  and the Seller will pay or  reimburse  the
Custodian  upon its  request  for all  reasonable  expenses,  disbursements  and
advances  incurred  or made  by the  Custodian  in  accordance  with  any of the
provisions of this  Agreement  (including the  reasonable  compensation  and the
expenses and  disbursements  of its counsel and of all persons not  regularly in
its employ), except any such expense,  disbursement or advance as may arise from
its negligence or bad faith.

Section 3.6.               Custodian May Resign; Trustee May Remove Custodian.

         The Custodian may, with the consent of the Certificate Insurer,  resign
from the obligations  and duties hereby imposed upon it as such  obligations and
duties  relate to its acting as Custodian  of the Mortgage  Loans upon giving 60
days written notice to the Trustee.  Upon receiving such notice of  resignation,
the Trustee  shall  either take custody of the  Custodial  Files itself and give
prompt  notice  thereof  to  the  Seller,  the  Servicers,  the  Depositor,  the
Certificate  Insurer and the Custodian or promptly appoint a successor Custodian
acceptable to the Certificate Insurer by written instrument,  in duplicate,  one
copy of which instrument  shall be delivered to the resigning  Custodian and one
copy to the successor Custodian.  If the Trustee shall not have taken custody of
the Custodial Files and no successor  Custodian shall have been so appointed and
have accepted  resignation,  the  resigning  Custodian may petition any court of
competent jurisdiction for the appointment of a successor Custodian.

         The Trustee may, with the consent of the Certificate  Insurer, or shall
at the direction of the  Certificate  Insurer,  remove the Custodian at any time
for cause,  or otherwise  the Trustee may remove the  Custodian at any time upon
giving 60 days written  notice.  In such event,  the Trustee shall  appoint,  or
petition a court of competent  jurisdiction  to appoint,  a successor  Custodian
hereunder.  Any successor Custodian shall be a depository institution subject to
supervision or examination by federal or state  authority,  shall be approved by
the  Certificate  Insurer  and shall be able to satisfy  the other  requirements
contained in Section 3.8.

         Any  resignation  or  removal of the  Custodian  and  appointment  of a
successor  Custodian pursuant to any of the provisions of this Section 3.6 shall
become effective upon acceptance of appointment by the successor Custodian.  The
Trustee shall give prompt notice to the  Depositor,  the Seller,  the Servicers,
the  Certificate  Insurer and the Custodian of the  appointment of any successor
Custodian.  No  successor  Custodian  shall  have been  appointed  and  accepted
appointment  by the Trustee  without the prior  approval of the  Depositor,  the
Seller, the Servicers, the Certificate Insurer, and the Custodian.

Section 3.7.               Merger or Consolidation of Custodian.

         Any Person into which the  Custodian may be merged or converted or with
which  it  may be  consolidated,  or  any  Person  resulting  from  any  merger,
conversion  or  consolidation  to which the Custodian  shall be a party,  or any
Person succeeding to the business of the Custodian, shall be the


                                       L-6

<PAGE>



successor of the  Custodian  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 3.8.               Representations of the Custodian.

         The Custodian  hereby  represents  that it is a depository  institution
subject to supervision or  examination  by a federal or state  authority,  has a
combined  capital and surplus of at least  $50,000,000  and is  qualified  to do
business in the jurisdiction in which it will hold any Custodian File.

ARTICLE IV  Miscellaneous Provisions

Section 4.1.               Notices.

         All notices,  requests,  consents and demands and other  communications
required  under this  Agreement or pursuant to any other  instrument or document
delivered  hereunder shall be in writing and shall be deemed given when properly
delivered,  at the addresses  specified  below (unless changed by the particular
party whose address is stated herein by similar notice in writing):

         The Trustee:               The Chase Manhattan Bank
         -----------
                                    450 West 33rd Street
                                    New York, New York  10001
                                    Attn:  Structured Finance/MBS
                                    Tel:  (212) 946-3247
                                    Fax:  (212) 946-8191

         The Depositor:             AMRESCO Residential Securities Corporation
         -------------
                                    700 North Pearl Street
                                    Suite 2400, LB #342
                                    Dallas, Texas  75201-7424
                                    Attn:  General Counsel
                                    Tel:  (214) 953-7700
                                    Fax:  (214) 953-7757

         The Seller:                AMRESCO Residential Capital Markets, Inc.
         ----------
                                    c/o AMRESCO Residential Credit Corporation
                                    3401 Centrelake Drive
                                    Suite 480
                                    Ontario, California  91761
                                    Attn:  Michael W. Trickey
                                    Tel:  (909) 605-7600
                                    Fax:  (909) 605-7619

         The Servicers:             Advanta Mortgage Corp. USA
         -------------
                                    16875 West Bernardo Drive
                                    San Diego, CA  92127
                                    Attn: Senior Vice President - Loan Servicing
                                    Tel: (619) 674-1800
                                    Fax:  619) 674-3666



                                       L-7

<PAGE>



         The Servicers: (cont.)     Option One Mortgage Corporation
         ---------------------
                                    2020 East First Street
                                    Suite 100
                                    Santa Ana, CA  92705
                                    Attn:  Fabiola Camperi
                                    Tel:  (714) 558-7700
                                    Fax:  (714) 558-3822

         The Custodian:             Bankers Trust Company of California, N.A.
         -------------
                                    3 Park Plaza, 16th Floor
                                    Irvine, CA  92614
                                    Attn:  AMRESCO Residential Securities 
                                             Corporation 96-5 Custodian
                                    Tel:  (714) 253-7575
                                    Fax:  (714) 253-7577

         The Certificate
           Insurer:                 MBIA Insurance Corporation
         ---------------
                                    113 King Street
                                    Armonk, New York 10504
                                    Attn:   Insured Portfolio AMRESCO 
                                              Residential Securities Corporation
                                            Mortgage Loan Trust 1996-5
                                    Tel:  (914) 765-3790
                                    Fax:  (914) 765-3810

Section 4.2.               Amendments.

         No  modification  or amendment of or supplement to this Agreement shall
be  valid  or  effective  unless  the  same  is in  writing  and  signed  by the
Certificate  Insurer  and all  parties  hereto,  and  neither  the  Seller,  the
Servicers,  the Depositor nor the Trustee shall enter into any amendment  hereof
except as permitted by the Pooling and  Servicing  Agreement.  The Trustee shall
give prompt  notice to the  Custodian  of any  amendment  or  supplement  to the
Pooling and Servicing  Agreement and furnish the Custodian  with written  copies
thereof.

Section 4.3.               Governing Law.

         This  Agreement  shall be deemed a contract  made under the laws of the
State of [California] and shall be construed and enforced in accordance with and
governed by the laws of the State of [California].

Section 4.4.               Recordation of Agreement.

         To the extent permitted by applicable law, this Agreement is subject to
recordation in all appropriate  public offices for real property  records in all
the  counties  or other  comparable  jurisdictions  in  which  any or all of the
properties  subject to the Mortgages are situated,  and in any other appropriate
public  recording  office or elsewhere,  such  recordation to be effected by the
Servicers  and at their  expense  on  direction  by the  Trustee,  but only upon
direction  accompanied  by an  opinion  of  counsel  to  the  effect  that  such
recordation  materially and beneficially  affects the interests of the Owners of
the Certificates.

         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


                                       L-8

<PAGE>




counterparts  shall be deemed to be an  original,  and such  counterparts  shall
constitute but one and the same instrument.

Section 4.5.               Severability of Provisions.

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



                                       L-9

<PAGE>





IN WITNESS  WHEREOF,  this  Agreement  is  executed  as of the date first  above
written.

THE CHASE MANHATTAN BANK,
as Trustee



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


AMRESCO RESIDENTIAL CAPITAL
MARKETS, INC., as Seller



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


OPTION ONE MORTGAGE
CORPORATION,
as a Servicer



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



ADVANTA MORTGAGE CORP. USA,
as a Servicer



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


AMRESCO RESIDENTIAL SECURITIES
CORPORATION, as Depositor



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


BANKERS TRUST COMPANY OF
CALIFORNIA, N.A. , as Custodian



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

<PAGE>

STATE OF                   )
                           ): ss.:
COUNTY OF                  )



         On  the  ___  day  of  December,   1996,   before  me  personally  came
______________, to me known, who, being by me duly sworn did depose and say that
he/she resides at ____________________; that he/she is a ____________________ of
The Chase Manhattan Bank, a New York banking  corporation  described in and that
executed the above  instrument as Trustee;  and that he/she signed  his/her name
thereto by order of the Board of Directors of said banking corporation.

         IN WITNESS WHEREOF, I have hereunto set my hand and affixed my official
seal the day and year in this certificate first above written.




NOTARIAL SEAL


                                                     Notary Public




<PAGE>



STATE OF                   )
                           :  ss.:
COUNTY OF                  )



         On  the  ___  day  of  December,   1996,   before  me  personally  came
__________________, to me known, who, being by me duly sworn, did depose and say
that he/she  resides at  ________________,  _____________________________;  that
he/she is a ____________________ of AMRESCO Residential Capital Markets, Inc., a
Delaware Corporation;  and that he signed his name thereto by order of the Board
of Directors of said corporation.

         IN WITNESS WHEREOF, I have hereunto set my hand and affixed my official
seal the day and year in this certificate first above written.



NOTARIAL SEAL


                                                     Notary Public






<PAGE>



STATE OF                   )
                           :  ss.:
COUNTY OF                  )



         On the ___ day of December, 1996, before me personally came ___________
____________________________,  to me known,  who,  being by me duly  sworn,  did
depose   and   say   that   he/she   resides   at    __________________________,
____________________,    _______________________;    that    he/she    is    the
____________________  of Option  One  Mortgage  Corporation,  a  _______________
corporation;  and that he  signed  his  name  thereto  by order of the  Board of
Directors of said corporation.

         IN WITNESS WHEREOF, I have hereunto set my hand and affixed my official
seal the day and year in this certificate first above written.



NOTARIAL SEAL


                                                     Notary Public





<PAGE>



STATE OF                   )
                           :  ss.:
COUNTY OF                  )



         On the ___ day of December, 1996, before me personally came____________
____________________________,  to me known,  who,  being by me duly  sworn,  did
depose   and   say   that   he/she   resides   at    __________________________,
____________________,     _______________________;     that     he    is     the
__________________________________  of Advanta  Mortgage  Corp.  USA, a Delaware
Corporation;  and that he/she signed his name thereto by order of the respective
Boards of Directors of said corporation.

         IN WITNESS WHEREOF, I have hereunto set my hand and affixed my official
seal the day and year in this certificate first above written.



NOTARIAL SEAL


                                                     Notary Public





<PAGE>



STATE OF                   )
                           :  ss.:
COUNTY OF                  )



         On  the  ___  day  of  December,   1996,   before  me  personally  came
__________________, to me known, who, being by me duly sworn, did depose and say
that he/she  resides at  ________________,  _____________________________;  that
he/she is a ____________________  of AMRESCO Residential Securities Corporation,
a  Delaware  Corporation;  and that he signed  his name  thereto by order of the
Board of Directors of said corporation.

         IN WITNESS WHEREOF, I have hereunto set my hand and affixed my official
seal the day and year in this certificate first above written.



NOTARIAL SEAL


                                                     Notary Public





<PAGE>


STATE OF                   )
                           :  ss.:

COUNTY OF                  )



         On  the  ___  day  of  December,   1996,   before  me  personally  came
__________________, to me known, who, being by me duly sworn, did depose and say
that he/she  resides at  ________________,  _____________________________;  that
he/she is a ____________________ of Bankers Trust Company of California,  N.A, a
national  banking  association;  and that he signed his name thereto by order of
the Board of Directors of said national banking association.

         IN WITNESS WHEREOF, I have hereunto set my hand and affixed my official
seal the day and year in this certificate first above written.



NOTARIAL SEAL


                                                     Notary Public






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