SALOMON BROS MORT SEC VII INC MOR PA THR CERT SE 1997 HUD2
8-K, 1997-12-10
ASSET-BACKED SECURITIES
Previous: NEW CENTURY ASSET BACKED FL RT CERT SERS 1997-NC5, 8-K, 1997-12-10
Next: PHILIPS INTERNATIONAL REALTY CORP, S-4/A, 1997-12-10



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



                       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): November 25, 1997


                 SALOMON BROTHERS MORTGAGE SECURITIES VII, INC.

            (AS DEPOSITOR UNDER THE POOLING AND SERVICING AGREEMENT,
           DATED AS OF NOVEMBER 1, 1997, PROVIDING FOR THE ISSUANCE OF
              MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 1997-HUD2)


                 SALOMON BROTHERS MORTGAGE SECURITIES VII, INC.
      --------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)


         Delaware                    333-22559                 13-3439681
- ----------------------------      ----------------        ----------------------
(State or Other Jurisdiction        (Commission             (I.R.S. Employer
of Incorporation)                   File Number)          Identification Number)

Seven World Trade Center
New York, New York                                  10048
- -------------------------------                   ----------
(Address of Principal                             (Zip Code)
Executive Offices)

Registrant's telephone number, including area code:  (212) 783-5659
                                                     --------------



================================================================================
<PAGE>


                                       -2-


Item 2.  ACQUISITION OR DISPOSITION OF ASSETS
         ------------------------------------

Description of the Certificates and the Mortgage Pools

                  On November 25, 1997, a single series of certificates,
entitled Salomon Brothers Mortgage Securities VII, Inc., Mortgage Pass-Through
Certificates, Series 1997-HUD2 (the "Certificates"), were issued pursuant to a
pooling and servicing agreement, dated as of November 1, 1997 (the "Agreement"),
attached hereto as Exhibit 4.1, among Salomon Brothers Mortgage Securities VII,
Inc. as depositor (the "Depositor"), Wilshire Servicing Corporation as master
servicer (in such capacity, the "Master Servicer"), LaSalle National Bank as
trustee (the "Trustee") and ABN AMRO Bank N.V. as fiscal agent. The Certificates
consist of fifteen classes of certificates (the "Certificates"). The
Certificates evidence in the aggregate the entire beneficial ownership interest
in a trust fund (the "Trust Fund"), consisting primarily of a segregated pool
(the "Mortgage Pool") of residential fixed-rate and adjustable-rate, first lien
seasoned mortgage loans originated as 30-year, fully amortizing loans under the
United States Department of Housing and Urban Development's Section 203(b) or
Section 703 mortgage insurance programs (the "Mortgage Loans"). The Mortgage
Pool consists of Mortgage Loans having an aggregate unpaid principal balance of
$367,719,177 as of November 1, 1997 (the "Cut-off Date"), an aggregate Arrearage
of approximately $67,943,706 and an aggregate Legal Balance of approximately
$435,662,883. The Mortgage Loans were purchased pursuant to the Mortgage Loan
Purchase Agreement (the "Purchase Agreement"), dated November 21, 1997, between
the Depositor and Salomon Brothers Realty Corp. The Certificates were sold by
the Depositor to Salomon Brothers Inc, an affiliate of the Depositor, pursuant
to an underwriting agreement, dated November 21, 1997, between the Depositor and
Salomon.

         The Certificates have the following initial Certificate Balances and
initial Pass-Through Rates:


                          Initial Certificate
     Class                 Principal Balance              Pass-Through Rate
     -----                 -----------------              -----------------
      A-1                   $143,824,000.00                     6.59%
      A-2                    $18,410,000.00                     6.75%
      A-3                    $29,302,000.00                     6.85%
      A-4                    $62,806,000.00                     7.25%
     A-WAC                   $66,681,956.00                    Variable
      IO                    $367,525,466.74                     1.365%
      B-1                    $28,295,000.00                     7.00%


<PAGE>


                                       -3-



      B-2                    $17,413,000.00                     7.00%
      B-3                    $17,413,000.00                     7.00%
      B-4                    $11,971,000.00                     7.00%
      B-5                     $8,706,000.00                     7.00%
      B-6                    $29,385,466.74                     7.00%
      R-I                             $0.00                    Variable
     R-II                             $0.00                    Variable
     R-III                            $0.00                    Variable


                  The Certificates (except for the Class B-4, Class B-5, Class
B-6 and Residual Certificates) and the Mortgage Loans are more particularly
described in the Prospectus, dated November 21, 1997, and the Prospectus
Supplement, dated November 21, 1997, as previously filed with the Securities and
Exchange Commission pursuant to Rule 424(b). The Class B-4, Class B-5, Class B-6
and Residual Certificates have not been and will not be publicly offered by the
Depositor. Capitalized terms used but not otherwise defined herein shall have
the meanings assigned to them in the Prospectus Supplement.



<PAGE>


                                       -4-


Item 7.  FINANCIAL STATEMENTS AND EXHIBITS
         ---------------------------------

               (a)   Not applicable

               (b)   Not applicable

               (c)   Exhibits



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

            4.1               Pooling and Servicing Agreement, dated as of
                              November 1, 1997, by and among Salomon Brothers
                              Mortgage Securities VII, Inc. as Depositor,
                              Wilshire Servicing Corporation as Master Servicer,
                              LaSalle National Bank as Trustee and ABN AMRO Bank
                              N.V. as Fiscal Agent, relating to the Series
                              1997-HUD2 Certificates.



<PAGE>


                                       -5-


                                   SIGNATURES


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

Dated: November 25, 1997

                                       SALOMON BROTHERS MORTGAGE
                                       SECURITIES VII, INC.



                                       By: /s/ Susan Mills
                                            -------------------------
                                       Name:   Susan Mills
                                       Title:  Assistant Vice President




<PAGE>



                                INDEX TO EXHIBITS
                                -----------------


                                                                   Sequentially
Exhibit No.                      Description                       Numbered Page
- -----------                      -----------                       -------------

    4.1          Pooling and Servicing Agreement, dated as of           6
                 November 1, 1997, by and among Salomon       
                 Brothers Mortgage Securities VII, Inc. as    
                 Depositor, Wilshire Servicing Corporation as 
                 Master Servicer, LaSalle National Bank as    
                 Trustee and ABN AMRO Bank N.V. as Fiscal     
                 Agent as Trustee, relating to the Series     
                 1997-HUD2 Certificates.                      








                                   Exhibit 4.1


<PAGE>

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





                 SALOMON BROTHERS MORTGAGE SECURITIES VII, INC.
                                    Depositor



                         WILSHIRE SERVICING CORPORATION
                                 Master Servicer



                              LASALLE NATIONAL BANK
                                     Trustee


                                       and


                               ABN AMRO BANK N.V.
                                  Fiscal Agent



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

                         POOLING AND SERVICING AGREEMENT
                          Dated as of November 1, 1997

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




                       Mortgage Pass-Through Certificates

                                Series 1997-HUD2




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


<PAGE>


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

         SECTION                                                                                               PAGE
         -------                                                                                               ----

<S>      <C>       <C>                                                                                          <C>
ARTICLE I

         DEFINITIONS

         1.01.     Defined Terms..................................................................................5
                   401(c) Regulations.............................................................................5
                   Accrued Certificate Interest...................................................................5
                   Additional Class A-WAC Distribution Amount.....................................................6
                   Adjustment Date................................................................................6
                   Affiliate......................................................................................6
                   Agreement......................................................................................6
                   Arrearage......................................................................................6
                   Assignment.....................................................................................6
                   Available Distribution Amount..................................................................7
                   Bankruptcy Code................................................................................7
                   Basic Class A-WAC Distribution Amount..........................................................7
                   Book-Entry Certificate.........................................................................7
                   Book-Entry Custodian...........................................................................8
                   BPO     .......................................................................................8
                   Business Day...................................................................................8
                   Certificate....................................................................................8
                   Certificate Balance............................................................................8
                   Certificate Factor.............................................................................8
                   Certificate Notional Amount....................................................................9
                   Certificate Owner..............................................................................9
                   Certificate Register" and "Certificate Registrar...............................................9
                   Certificateholder" or "Holder..................................................................9
                   Class   .......................................................................................9
                   Class A-1 Certificate..........................................................................9
                   Class A-2 Certificate.........................................................................10
                   Class A-3 Certificate.........................................................................10
                   Class A-4 Certificate.........................................................................10
                   Class A-WAC Certificate.......................................................................10
                   Class B Certificate...........................................................................10
                   Class B Percentage............................................................................10
                   Class B-1 Certificate.........................................................................10
                   Class B-2 Certificate.........................................................................10
                   Class B-3 Certificate.........................................................................10
                   Class B-4 Certificate.........................................................................11
                   Class B-5 Certificate.........................................................................11
                   Class B-6 Certificate.........................................................................11
</TABLE>


                                                          i


<PAGE>


<TABLE>
<CAPTION>

         SECTION                                                                                               PAGE
         -------                                                                                               ----

<S>      <C>       <C>                                                                                          <C>
                   Class Certificate Balance.....................................................................11
                   Class IO Certificate..........................................................................11
                   Class Notional Amount.........................................................................11
                   Class R-I Certificate.........................................................................12
                   Class R-II Certificate........................................................................12
                   Class R-III Certificate.......................................................................12
                   Closing Date..................................................................................12
                   Code    ......................................................................................12
                   Collection Account............................................................................12
                   Commission....................................................................................12
                   Component.....................................................................................12
                   Component Notional Amount.....................................................................12
                   Corporate Trust Office........................................................................13
                   Custodian.....................................................................................13
                   Cut-off Date..................................................................................13
                   Cut-off Date Pool Arrearage...................................................................13
                   Cut-off Date Pool Legal Balance...............................................................13
                   Cut-off Date Pool Unpaid Principal Balance....................................................13
                   DCR     ......................................................................................13
                   Debt Service Reduction........................................................................13
                   Deficient Valuation...........................................................................13
                   Definitive Certificates.......................................................................13
                   Deleted Mortgage Loan.........................................................................14
                   Depositor.....................................................................................14
                   Depository....................................................................................14
                   Depository Institution........................................................................14
                   Depository Participant........................................................................14
                   Determination Date............................................................................14
                   Directly Operate..............................................................................14
                   Disqualified Organization.....................................................................14
                   Distribution Account..........................................................................15
                   Distribution Date.............................................................................15
                   Due Date......................................................................................15
                   Due Period....................................................................................15
                   Eligible Account..............................................................................15
                   ERISA   ......................................................................................16
                   Estate in Real Property.......................................................................16
                   Expense Account...............................................................................16
                   Extraordinary Trust Fund Expenses.............................................................16
                   FDIC    ......................................................................................16
                   FHA     ......................................................................................16
                   FHLMC   ......................................................................................16
                   Final Recovery Determination..................................................................16
</TABLE>


                                                         ii


<PAGE>


<TABLE>
<CAPTION>

         SECTION                                                                                               PAGE
         -------                                                                                               ----

<S>      <C>       <C>                                                                                          <C>
                   Fiscal Agent..................................................................................16
                   FNMA    ......................................................................................16
                   Forbearance Payment...........................................................................17
                   Forbearance Period............................................................................17
                   Gross Margin..................................................................................17
                   HUD     ......................................................................................17
                   Independent...................................................................................17
                   Independent Contractor........................................................................17
                   Index   ......................................................................................18
                   Initial Class Certificate Balance.............................................................18
                   Initial Forbearance Period Loan...............................................................18
                   Insurance Proceeds............................................................................18
                   Interest Accrual Period.......................................................................18
                   Interest Distribution Amount..................................................................18
                   Late Collections..............................................................................18
                   Legal Balance.................................................................................18
                   Liquidation Event.............................................................................18
                   Liquidation Proceeds..........................................................................19
                   Loan-to-Value Ratio...........................................................................19
                   Master Servicer...............................................................................19
                   Master Servicer Event of Default..............................................................19
                   Master Servicer Remittance Date...............................................................19
                   Maximum Mortgage Rate.........................................................................19
                   Minimum Mortgage Rate.........................................................................19
                   Modified Scheduled Payment....................................................................19
                   Moody's ......................................................................................20
                   Mortgage......................................................................................20
                   Mortgage File.................................................................................20
                   Mortgage Loan.................................................................................20
                   Mortgage Loan Purchase Agreement..............................................................20
                   Mortgage Loan Schedule........................................................................20
                   Mortgage Loan Seller..........................................................................21
                   Mortgage Note.................................................................................21
                   Mortgage Pool.................................................................................21
                   Mortgage Rate.................................................................................21
                   Mortgaged Property............................................................................22
                   Mortgagor.....................................................................................22
                   Net Mortgage Rate.............................................................................22
                   New Lease.....................................................................................22
                   Nonrecoverable Payment Advance................................................................22
                   Non-United States Person......................................................................22
                   Officers' Certificate.........................................................................22
                   Opinion of Counsel............................................................................22
</TABLE>


                                                         iii


<PAGE>


<TABLE>
<CAPTION>

         SECTION                                                                                               PAGE
         -------                                                                                               ----

<S>      <C>       <C>                                                                                          <C>
                   Original Monthly Payment......................................................................23
                   Original Mortgage Loan........................................................................23
                   Ownership Interest............................................................................23
                   P&I Certificates..............................................................................23
                   Pass-Through Rate.............................................................................23
                   Payment Advance...............................................................................25
                   Percentage Interest...........................................................................25
                   Periodic Rate Cap.............................................................................25
                   Permitted Investments.........................................................................25
                   Permitted Transferee..........................................................................26
                   Person  ......................................................................................26
                   Plan    ......................................................................................26
                   Plurality Residual Certificateholder..........................................................26
                   Prepayment Assumption.........................................................................27
                   Prepayment Interest Shortfall.................................................................27
                   Prepayment Period.............................................................................27
                   Principal Prepayment..........................................................................27
                   Purchase Price................................................................................27
                   Qualified Substitute Mortgage Loan............................................................28
                   Rating Agency or Rating Agencies..............................................................28
                   Realized Loss.................................................................................29
                   Record Date...................................................................................30
                   Regular Interest..............................................................................30
                   Relief Act....................................................................................30
                   Relief Act Interest Shortfall.................................................................30
                   REMIC   ......................................................................................30
                   REMIC I ......................................................................................30
                   REMIC I Regular Interest......................................................................30
                   REMIC I Remittance Rate.......................................................................31
                   REMIC II......................................................................................31
                   REMIC II Regular Interest.....................................................................31
                   REMIC II Regular Interest A...................................................................31
                   REMIC II Regular Interest IO..................................................................31
                   REMIC II Remittance Rate......................................................................32
                   REMIC III.....................................................................................32
                   REMIC III Certificate.........................................................................32
                   REMIC III Regular Certificate.................................................................32
                   REMIC Provisions..............................................................................32
                   Remittance Report.............................................................................32
                   Rents from Real Property......................................................................32
                   REO Account...................................................................................32
                   REO Disposition...............................................................................32
                   REO Imputed Interest..........................................................................32
</TABLE>


                                                         iv


<PAGE>


<TABLE>
<CAPTION>

         SECTION                                                                                               PAGE
         -------                                                                                               ----

<S>      <C>       <C>                                                                                          <C>
                   REO Principal Amortization....................................................................33
                   REO Property..................................................................................33
                   Request for Release...........................................................................33
                   Residential Dwelling..........................................................................33
                   Residual Arrearage Distribution Amount........................................................33
                   Residual Certificate..........................................................................33
                   Residual Interest.............................................................................33
                   Responsible Officer...........................................................................33
                   Scheduled Principal Balance...................................................................34
                   Senior P&I Certificates.......................................................................34
                   Senior Percentage.............................................................................34
                   Senior Prepayment Percentage..................................................................35
                   Senior Principal Distribution Amount..........................................................35
                   Servicing Account.............................................................................36
                   Servicing Advances............................................................................36
                   Servicing Fee.................................................................................36
                   Servicing Fee Rate............................................................................36
                   Servicing Officer.............................................................................36
                   Single Certificate............................................................................36
                   Startup Day...................................................................................37
                   Stated Principal Balance......................................................................37
                   Stayed Funds..................................................................................37
                   Subordinate Percentage........................................................................37
                   Subordinate Prepayment Percentage.............................................................38
                   Subordinate Principal Distribution Amount.....................................................38
                   Sub-Servicer..................................................................................38
                   Sub-Servicing Account.........................................................................38
                   Sub-Servicing Agreement.......................................................................38
                   Tax Returns...................................................................................38
                   Termination Price.............................................................................39
                   Transfer......................................................................................39
                   Transferee....................................................................................39
                   Transferor....................................................................................39
                   Trust Fund....................................................................................39
                   Trustee ......................................................................................39
                   Trustee's Fee.................................................................................39
                   Trustee's Fee Rate............................................................................39
                   Uncertificated Accrued Interest...............................................................39
                   Uncertificated Balance........................................................................40
                   Undistributed Arrearage.......................................................................40
                   Uninsured Cause...............................................................................40
                   United States Person..........................................................................40
                   Value   ......................................................................................41
</TABLE>


                                                          v


<PAGE>


<TABLE>
<CAPTION>

         SECTION                                                                                               PAGE
         -------                                                                                               ----

<S>      <C>       <C>                                                                                          <C>
                   Voting Rights.................................................................................41
         1.02.     Allocation of Certain Interest Shortfalls.....................................................41

ARTICLE II

         CONVEYANCE OF MORTGAGE LOANS;
         ORIGINAL ISSUANCE OF CERTIFICATES

         2.01.     Conveyance of Mortgage Loans..................................................................42
         2.02.     Acceptance of REMIC I by Trustee..............................................................44
         2.03.     Cure of Breaches; Repurchase or Substitution of Mortgage Loans................................45
         2.04.     Representations and Warranties of the Depositor...............................................47
         2.05.     Execution, Authentication and Delivery of Class R-I Certificates;
                   Creation of REMIC I Regular Interests.........................................................49
         2.06.     Conveyance of REMIC I Regular Interests;
                   Acceptance of REMIC II by Trustee.............................................................49
         2.07.     Execution, Authentication and Delivery of Class R-II Certificates.............................50
         2.08.     Conveyance of REMIC II Regular Interests;
                   Acceptance of REMIC III by Trustee............................................................50
         2.09.     Execution, Authentication and Delivery of REMIC III Certificates..............................50
         2.10.     Representations, Warranties and Covenants of the Master Servicer..............................50

ARTICLE III

         ADMINISTRATION AND SERVICING
         OF THE TRUST FUND

         3.01.     Master Servicer to Act as Master Servicer.....................................................54
         3.02.     Sub-Servicing Agreements Between Master Servicer and
                   Sub-Servicers; Enforcement of Sub-Servicing Agreements and
                   the Mortgage Loan Purchase Agreement..........................................................56
         3.03.     Successor Sub-Servicers.......................................................................57
         3.04.     Liability of the Master Servicer..............................................................57
         3.05.     No Contractual Relationship Between Sub-Servicers and
                   Trustee or Certificateholders.................................................................58
         3.06.     Assumption or Termination of Sub-Servicing Agreements by Trustee..............................58
         3.07.     Collection of Certain Mortgage Loan Payments..................................................59
         3.08.     Sub-Servicing Accounts........................................................................59
         3.09.     Collection of Taxes, Assessments and Similar Items; Servicing Accounts........................60
         3.10.     Collection Account and Distribution Account...................................................60
         3.11.     Withdrawals from the Collection Account and Distribution Account..............................63
         3.12.     Investment of Funds in the Collection Account and
                   the Distribution Account......................................................................65
</TABLE>


                                                         vi


<PAGE>


<TABLE>
<CAPTION>

         SECTION                                                                                               PAGE
         -------                                                                                               ----

<S>      <C>       <C>                                                                                          <C>
         3.13.     [intentionally omitted].......................................................................66
         3.14.     Maintenance of Hazard Insurance and Errors and Omissions and
                   Fidelity Coverage.............................................................................66
         3.15.     Enforcement of Due-On-Sale Clauses; Assumption Agreements.....................................68
         3.16.     Realization Upon Defaulted Mortgage Loans.....................................................69
         3.17.     Trustee to Cooperate; Release of Mortgage Files...............................................71
         3.18.     Servicing Compensation........................................................................72
         3.19.     Reports to the Trustee; Collection Account Statements.........................................72
         3.20.     Statement as to Compliance....................................................................73
         3.21.     Independent Public Accountants' Servicing Report..............................................73
         3.22.     Access to Certain Documentation...............................................................74
         3.23.     Title, Management and Disposition of REO Property.............................................74
         3.24.     Obligations of the Master Servicer in Respect of
                   Prepayment Interest Shortfalls................................................................77
         3.25.     Expense Account...............................................................................77
         3.26.     Obligations of the Master Servicer in Respect of Mortgage Rates
                   and Monthly Payments..........................................................................78

ARTICLE IV

         PAYMENTS TO CERTIFICATEHOLDERS

         4.01.     Distributions.................................................................................79
         4.02.     Statements to Certificateholders..............................................................86
         4.03.     Remittance Reports; Payment Advances..........................................................89
         4.04.     Allocation of Extraordinary Trust Fund Expenses and Realized Losses...........................91
         4.05.     Commission Reporting..........................................................................92
         4.06.     Compliance with Withholding Requirements......................................................93

ARTICLE V

         THE CERTIFICATES

         5.01.     The Certificates..............................................................................94
         5.02.     Registration of Transfer and Exchange of Certificates.........................................96
         5.03.     Mutilated, Destroyed, Lost or Stolen Certificates............................................102
         5.04.     Persons Deemed Owners........................................................................102
         5.05.     Certain Available Information................................................................103
</TABLE>



                                                         vii


<PAGE>


<TABLE>
<CAPTION>

         SECTION                                                                                               PAGE
         -------                                                                                               ----

<S>      <C>       <C>                                                                                          <C>
ARTICLE VI

         THE DEPOSITOR AND THE MASTER SERVICER

         6.01.     Liability of the Depositor and the Master Servicer...........................................104
         6.02.     Merger or Consolidation of the Depositor or the Master Servicer..............................104
         6.03.     Limitation on Liability of the Depositor, the Master Servicer and Others.....................104
         6.04.     Limitation on Resignation of the Master Servicer.............................................105
         6.05.     Rights of the Depositor in Respect of the Master Servicer....................................106

ARTICLE VII

         DEFAULT

         7.01.     Master Servicer Events of Default............................................................107
         7.02.     Trustee to Act; Appointment of Successor.....................................................109
         7.03.     Notification to Certificateholders...........................................................110
         7.04.     Waiver of Master Servicer Events of Default..................................................111

ARTICLE VIII

         CONCERNING THE TRUSTEE AND THE FISCAL AGENT

         8.01.     Duties of Trustee............................................................................112
         8.02.     Certain Matters Affecting the Trustee........................................................113
         8.03.     Trustee and Fiscal Agent Not Liable for Certificates or Mortgage Loans.......................114
         8.04.     Trustee and Fiscal Agent May Own Certificates................................................115
         8.05.     Trustee's Fees and Expenses..................................................................115
         8.06.     Eligibility Requirements for Trustee.........................................................115
         8.07.     Resignation and Removal of the Trustee.......................................................116
         8.08.     Successor Trustee............................................................................116
         8.09.     Merger or Consolidation of Trustee...........................................................117
         8.10.     Appointment of Co-Trustee or Separate Trustee................................................117
         8.11.     Appointment of Custodians....................................................................118
         8.12.     Appointment of Office or Agency..............................................................119
         8.13.     Representations and Warranties of the Trustee and the Fiscal Agent...........................119
         8.14.     The Fiscal Agent.............................................................................121
</TABLE>



                                                        viii


<PAGE>


<TABLE>
<CAPTION>

         SECTION                                                                                               PAGE
         -------                                                                                               ----

<S>      <C>       <C>                                                                                          <C>
ARTICLE IX

         SPECIAL FORECLOSURE PROCEDURES
         AT OPTION OF THE HOLDER OF THE MAJORITY
         IN PERCENTAGE INTEREST IN THE CLASS B-6 CERTIFICATES

         9.01.     General......................................................................................122
         9.02.     Reports and Notices..........................................................................123
         9.03.     Election to Delay Foreclosure Proceedings....................................................124
         9.04.     Election to Commence Foreclosure Proceedings.................................................126
         9.05.     Termination..................................................................................128
         9.06.     Collateral Account...........................................................................128
         9.07.     Collateral Account Permitted Investments.....................................................129
         9.08.     Grant of Security Interest...................................................................129
         9.09.     Collateral Shortfalls........................................................................130

ARTICLE X

         TERMINATION

         10.01.    Termination Upon Repurchase or Liquidation of All Mortgage Loans.............................131
         10.02.    Additional Termination Requirements..........................................................133

ARTICLE XI

         REMIC PROVISIONS

         11.01.    REMIC Administration.........................................................................134
         11.02.    Prohibited Transactions and Activities.......................................................137
         11.03.    Master Servicer and Trustee Indemnification..................................................137

ARTICLE XII

         MISCELLANEOUS PROVISIONS

         12.01.    Amendment....................................................................................139
         12.02.    Recordation of Agreement; Counterparts.......................................................140
         12.03.    Limitation on Rights of Certificateholders...................................................140
         12.04.    Governing Law................................................................................141
         12.05.    Notices......................................................................................141
         12.06.    Severability of Provisions...................................................................142
         12.07.    Notice to Rating Agencies....................................................................142
         12.08.    Article and Section References...............................................................143
</TABLE>


                                                         ix


<PAGE>



<TABLE>
<CAPTION>

                                    EXHIBITS

         <S>               <C>
         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-WAC Certificate
         Exhibit A-6       Form of Class B Certificate
         Exhibit A-7       Form of Class IO Certificate
         Exhibit A-8       Form of Class R-I Certificate
         Exhibit A-9       Form of Class R-II Certificate
         Exhibit A-10      Form of Class R-III Certificate
         Exhibit B         [Reserved]
         Exhibit C-1       Form of Trustee's Initial Certification
         Exhibit C-2       Form of Trustee's Final Certification
         Exhibit D         Form of Mortgage Loan Purchase Agreement
         Exhibit E-1       Request for Release
         Exhibit E-2       Request for Release Mortgage Loans paid in full
         Exhibit F-1       Form of Transferor Certificate
         Exhibit F-2A      Form I of Transferee Certificate
         Exhibit F-2B      Form II of Transferee Certificate
         Exhibit F-3       Form of Transfer Certificate in Connection with ERISA
         Exhibit G-1       File Layout for Master Servicer Remittance Report to Trustee
         Exhibit G-2       File Layout for Trustee Distribution Date Report to Master Servicer
         Exhibit H-1       Form of Transfer Affidavit and Agreement for Transfer of Residual
                           Certificates
         Exhibit H-2       Form of Transferor Certificate for Transfers of Residual Certificates

         Schedule 1        Mortgage Loan Schedule
         Schedule 2        Schedule of Initial Forbearance Period Loans
         Schedule 3        Schedule of Mortgage Loans with Reconstructed Mortgage Files
</TABLE>


                                        x


<PAGE>


                                       -1-

                   This Pooling and Servicing Agreement, is dated and effective
as of November 1, 1997, among Salomon Brothers Mortgage Securities VII, Inc. as
Depositor, Wilshire Servicing Corporation as Master Servicer, LaSalle National
Bank as Trustee and ABN AMRO Bank N.V.
as Fiscal Agent.

                             PRELIMINARY STATEMENT:

                   The Depositor intends to sell the Certificates, to be issued
hereunder in multiple classes, which in the aggregate will evidence the entire
beneficial ownership interest in the Trust Fund created hereunder.

                   As provided herein, the Trustee will elect to treat the
segregated pool of assets consisting of the Mortgage Loans and certain other
related assets subject to this Agreement as a REMIC for federal income tax
purposes, and such segregated pool of assets will be designated as "REMIC I."
The Class R-I Certificates will represent the sole class of "residual interests"
in REMIC I for purposes of the REMIC Provisions under federal income tax law.
REMIC I Regular Interest A will have an initial Uncertificated Balance equal to
98.36% of the Cut-off Date Pool Arrearage and will not bear interest. Each of
the other 7,520 REMIC I Regular Interests will have an initial Uncertificated
Balance equal to the Stated Principal Balance of the related Mortgage Loan as of
the Cut-off Date and shall accrue interest at the related REMIC I Remittance
Rate. Solely for purposes of satisfying Treasury regulation Section
1.860G-1(a)(4)(iii), the "latest possible maturity date" of the REMIC I Regular
Interests shall be August 25, 2034. None of the REMIC I Regular Interests will
be certificated.





<PAGE>


                                       -2-


                    As provided herein, the Trustee will elect to treat the
segregated pool of assets consisting of the REMIC I Regular Interests as a REMIC
for federal income tax purposes, and such segregated pool of assets will be
designated as "REMIC II." The Class R-II Certificates will represent the sole
class of "residual interests" in REMIC II for purposes of the REMIC Provisions
under federal income tax law. The following table irrevocably sets forth the
designation, the REMIC II Remittance Rate, the initial Uncertificated Balance
and, solely for purposes of satisfying Treasury regulation Section
1.860G-1(a)(4)(iii), the latest possible maturity date for each of the REMIC II
Regular Interests. None of the REMIC II Regular Interests will be certificated.

<TABLE>
<CAPTION>
                        Remic II                 Initial Uncertificated           Latest Possible
Designation          Remittance Rate                     Balance                 Maturity Date (3)
- -----------      -----------------------         ----------------------          -----------------

   <S>                <C>                       <C>                               <C>
   A-1                Variable(1)               $ 143,824,000.00                  August 25, 2034
   A-2                Variable(1)               $  18,410,000.00                  August 25, 2034
   A-3                Variable(1)               $  29,302,000.00                  August 25, 2034
   A-4                Variable(1)               $  62,806,000.00                  August 25, 2034
   A                  N/A(2)                    $  66,681,956.00                  August 25, 2034
   IO                 Variable(1)               N/A                               August 25, 2034
   B-1                Variable(1)               $  28,295,000.00                  August 25, 2034
   B-2                Variable(1)               $  17,413,000.00                  August 25, 2034
   B-3                Variable(1)               $  17,413,000.00                  August 25, 2034
   B-4                Variable(1)               $  11,971,000.00                  August 25, 2034
   B-5                Variable(1)               $   8,706,000.00                  August 25, 2034
   B-6                Variable(1)               $  29,385,466.74                  August 25, 2034
- ----------------------                                                               
</TABLE>

(1)  Calculated in accordance with the definition of "REMIC II Remittance Rate."
(2)  REMIC II Regular Interest A does not accrue interest.
(3)  Designated as the date ten year after the first Distribution Date following
     the stated maturity date of the Mortgage Loan with the longest remaining
     term to scheduled maturity.


                  As provided herein, the Trustee will elect to treat the
segregated pool of assets consisting of the REMIC II Regular Interests as a
REMIC for federal income tax purposes, and such segregated pool of assets will
be designated as "REMIC III." The Class R-III Certificates will evidence the
sole class of "residual interests" in REMIC III for purposes of the REMIC
Provisions under federal income tax law. The following table irrevocably sets
forth the designation, the Pass-Through Rate, the initial Class Certificate
Balance and, solely for purposes of satisfying Treasury regulation Section
1.860G-1(a)(4)(iii), the latest possible maturity date for each of the Classes
of Certificates or Components thereof representing "regular interests" in REMIC
III.





<PAGE>


                                       -3-




<TABLE>
<CAPTION>
       Class                      Pass-Through              Initial Class             Latest Possible
    Designation                       Rate               Certificate Balance          Maturity Date(4)
    -----------                       ----               -------------------          ----------------
<S>                            <C>                         <C>                        <C>
Component A1-WAC(1)                Variable(2)                 N/A(3)                 August 25, 2034
Component A2-WAC(1)                Variable(2)                 N/A(3)                 August 25, 2034
Component A3-WAC(1)                Variable(2)                 N/A(3)                 August 25, 2034
Component A4-WAC(1)                Variable(2)                 N/A(3)                 August 25, 2034
Component B1-WAC(1)                Variable(2)                 N/A(3)                 August 25, 2034
Component B2-WAC(1)                Variable(2)                 N/A(3)                 August 25, 2034
Component B3-WAC(1)                Variable(2)                 N/A(3)                 August 25, 2034
Component B4-WAC(1)                Variable(2)                 N/A(3)                 August 25, 2034
Component B5-WAC(1)                Variable(2)                 N/A(3)                 August 25, 2034
Component B6-WAC(1)                Variable(2)                 N/A(3)                 August 25, 2034
Component Arrearage(1)                 N/A                  $66,681,956.00            August 25, 2034
Class A-1                       6.590% per annum           $143,824,000.00            August 25, 2034
Class A-2                       6.750% per annum            $18,410,000.00            August 25, 2034
Class A-3                      6.850% per annum(5)          $29,302,000.00            August 25, 2034
Class A-4                      7.250% per annum(5)          $62,806,000.00            August 25, 2034
Class IO                        1.365% per annum           $367,525,466.74(6)         August 25, 2034
Class B-1                      7.000% per annum(5)          $28,295,000.00            August 25, 2034
Class B-2                      7.000% per annum(5)          $17,413,000.00            August 25, 2034
Class B-3                      7.000% per annum(5)          $17,413,000.00            August 25, 2034
Class B-4                      7.000% per annum(5)          $11,971,000.00            August 25, 2034
Class B-5                      7.000% per annum(5)           $8,706,000.00            August 25, 2034
Class B-6                      7.000% per annum(5)          $29,385,466.74            August 25, 2034
</TABLE>


- ---------------------------------
(1)  Constitutes a separate "regular interest" in REMIC III represented by the
     Class A-WAC Certificates.
(2)  Calculated in accordance with the definition of "Pass-Through Rate."
(3)  Component A1-WAC, Component A2-WAC, Component A3-WAC, Component A4-WAC,
     Component B1-WAC, Component B2- WAC, Component B3-WAC, Component B4-WAC,
     Component B5-WAC and Component B6-WAC will not have stated amounts. Rather
     each will accrue interest as provided herein on a Component Notional Amount
     equal to: (i) in the case of Component A1-WAC, the Uncertificated Balance
     of REMIC II Regular Interest A-1 outstanding from time to time; (ii) in the
     case of Component A2-WAC, the Uncertificated Balance of REMIC II Regular
     Interest A-2 outstanding from time to time; (iii) in the case of Component
     A3-WAC, the Uncertificated Balance of REMIC II Regular Interest A-3
     outstanding from time to time; (iv) in the case of Component A4-WAC, the
     Uncertificated Balance of REMIC II Regular Interest A-4 outstanding from
     time to time; (v) in the case of Component B1-WAC, the Uncertificated
     Balance of REMIC II Regular Interest B-1 outstanding from time to time;
     (vi) in the case of Component B2-WAC, the Uncertificated Balance of REMIC
     II Regular Interest B-2 outstanding from time to time; (vii) in the case of
     Component B3-WAC, the Uncertificated Balance of REMIC II Regular Interest
     B-3 outstanding from time to time; (viii) in the case of Component B4-WAC,
     the Uncertificated Balance of REMIC II Regular Interest B-4 outstanding
     from time to time; (ix) in the case of Component B5-WAC, the Uncertificated
     Balance of REMIC II Regular Interest B-5 outstanding from time to time; and
     (x) in the case of Component B6-WAC, the Uncertificated Balance of REMIC II
     Regular Interest B-6 outstanding from time to time.
(4)  Designated as the date ten years after the first Distribution Date
     following the stated maturity date of the Mortgage Loan with the longest
     remaining term to scheduled maturity.
(5)  Subject to the limitation set forth herein in the definition of
     "Pass-Through Rate."
(6)  Initial Class Notional Amount.






<PAGE>


                                       -4-

                  The aggregate Cut-off Date Pool Legal Balance of the Mortgage
Loans (less the portion of Arrearage payable as fees and expenses), the
aggregate initial Uncertificated Balance of the REMIC I Regular Interests, the
aggregate initial Uncertificated Balance of the REMIC II Regular Interests, and
the aggregate Initial Class Certificate Balance of the respective Classes of
REMIC III Regular Certificates in each case will be $434,207,422.74.

                  Capitalized terms used but not otherwise defined in this
Preliminary Statement, have the meanings assigned thereto in Article I.

                  In consideration of the mutual agreements herein contained,
the Depositor, the Master Servicer, the Trustee and the Fiscal Agent agree as
follows:





<PAGE>


                                       -5-

                                    ARTICLE I

                                   DEFINITIONS

                  SECTION 1.01. Defined Terms.

                  Whenever used in this Agreement, including, without
limitation, in the Preliminary Statement hereto, the following words and
phrases, unless the context otherwise requires, shall have the meanings
specified in this Article. Unless otherwise specified, all calculations
described herein shall be made on the basis of a 360-day year consisting of
twelve 30-day months.

                  "401(c) Regulations": The regulations to be issued by the
United States Department of Labor pursuant to Section 401(c) of ERISA by no
later than December 31, 1997 relating to which assets of an insurance company
general account constitute "plan assets" of a Plan.

                  "Accrued Certificate Interest": With respect to any Class of
P&I Certificates for any Distribution Date, one month's interest at the
Pass-Through Rate applicable to such Class of Certificates for such Distribution
Date, accrued on the related Class Certificate Balance outstanding immediately
prior to such Distribution Date. With respect to the Class IO Certificates for
any Distribution Date, one month's interest at the Pass-Through Rate applicable
to such Class of Certificates for such Distribution Date, accrued on the Class
Notional Amount thereof outstanding immediately prior to such Distribution Date.
With respect to the Class A-WAC Certificates for any Distribution Date, the
aggregate of: (i) one month's interest at the Pass-Through Rate applicable to
Component A1-WAC for such Distribution Date, accrued on the Component Notional
Amount of Component A1-WAC outstanding immediately prior to such Distribution
Date; (ii) one month's interest at the Pass-Through Rate applicable to Component
A2-WAC for such Distribution Date, accrued on the Component Notional Amount of
Component A2-WAC outstanding immediately prior to such Distribution Date; (iii)
one month's interest at the Pass-Through Rate applicable to Component A3-WAC for
such Distribution Date, accrued on the Component Notional Amount of Component
A3-WAC outstanding immediately prior to such Distribution Date; (iv) one month's
interest at the Pass-Through Rate applicable to Component A4-WAC for such
Distribution Date, accrued on the Component Notional Amount of Component A4-WAC
outstanding immediately prior to such Distribution Date; (v) one month's
interest at the Pass-Through Rate applicable to Component B1-WAC for such
Distribution Date, accrued on the Component Notional Amount of Component B1-WAC
outstanding immediately prior to such Distribution Date; (vi) one month's
interest at the Pass-Through Rate applicable to Component B2-WAC for such
Distribution Date, accrued on the Component Notional Amount of Component B2-WAC
outstanding immediately prior to such Distribution Date; (vii) one month's
interest at the Pass-Through Rate applicable to Component B3-WAC for such
Distribution Date, accrued on the Component Notional Amount of Component B3-WAC
outstanding immediately prior to such Distribution Date; (viii) one month's
interest at the Pass-Through Rate applicable to Component B4-WAC for such
Distribution Date, accrued on the Component Notional Amount of Component B4-WAC
outstanding immediately prior to such Distribution Date; (ix) one month's
interest at the Pass-Through Rate applicable to Component B5-WAC for such
Distribution Date, accrued on the




<PAGE>


                                       -6-

Component Notional Amount of Component B5-WAC outstanding immediately prior to
such Distribution Date; and (x) one month's interest at the Pass-Through Rate
applicable to Component B6-WAC for such Distribution Date, accrued on the
Component Notional Amount of Component B6-WAC outstanding immediately prior to
such Distribution Date. Accrued Certificate Interest for each Class of REMIC III
Regular Certificates shall be calculated on the basis of a 360-day year
consisting of twelve 30-day months. Accrued Certificate Interest with respect to
each Distribution Date, as to any Class of REMIC III Regular Certificates, shall
be reduced by an amount equal to the portion allocable to such Certificate
pursuant to Section 1.02 hereof of the sum of (a) the aggregate Prepayment
Interest Shortfall, if any, for such Distribution Date to the extent not covered
by payments pursuant to Section 3.24 and (b) the aggregate amount of any Relief
Act Interest Shortfall, if any, for such Distribution Date.

                  "Additional Class A-WAC Distribution Amount": With respect to
each Distribution Date, the lesser of (1) the Class Certificate Balance of the
Class A-WAC Certificates outstanding immediately prior to such Distribution Date
(net of the Basic Class A-WAC Distribution Amount for such Distribution Date),
and (2) with respect to the final liquidation of a Mortgage Loan during the
related Prepayment Period, the amount of any Arrearage remaining unpaid with
respect to such Mortgage Loan following the receipt of all related Liquidation
Proceeds plus any amounts in respect thereof remaining unpaid from previous
Distribution Dates (other than an amount equal to (A) 0.42% per annum times the
aggregate outstanding Arrearage divided by (B) 12, to the extent not paid
pursuant to the definition of "Basic Class A-WAC Distribution Amount").

                  "Adjustment Date": With respect to each adjustable-rate
Mortgage Loan, the first day of the month on which the Mortgage Rate of an
adjustable-rate Mortgage Loan changes pursuant to the related Mortgage Note. The
first Adjustment Date following the Cut-off Date as to each adjustable-rate
Mortgage Loan is set forth in the Mortgage Loan Schedule.

                  "Affiliate": With respect to any specified Person, any other
Person controlling or controlled by or under common control with such specified
Person. For the purposes of this definition, "control" when used with respect to
any specified Person means the power to direct the management and policies of
such Person, directly or indirectly, whether through the ownership of voting
securities, by contract or otherwise, and the terms "controlling" and
"controlled" have meanings correlative to the foregoing.

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

                  "Arrearage": With respect to each Mortgage Loan, the amount,
if any, of accrued but unpaid interest thereon as set forth on the Mortgage Loan
Schedule.

                  "Assignment": An assignment of Mortgage, notice of transfer or
equivalent instrument, in recordable form, which is sufficient under the laws of
the jurisdiction wherein the related Mortgaged Property is located to reflect of
record the sale of the Mortgage.





<PAGE>


                                       -7-

                  "Available Distribution Amount": With respect to any
Distribution Date, an amount equal to (1) the sum of (a) the aggregate of the
amounts on deposit in the Collection Account and Distribution Account as of the
close of business on the related Determination Date, (b) the aggregate of any
amounts received in respect of an REO Property withdrawn from any REO Account
and deposited in the Distribution Account for such Distribution Date pursuant to
Section 3.23, (c) the aggregate of any amounts deposited in the Distribution
Account by the Master Servicer in respect of Prepayment Interest Shortfalls for
such Distribution Date pursuant to Section 3.24, (d) the aggregate of any
Payment Advances made by the Master Servicer for such Distribution Date pursuant
to Section 4.03, and (e) the aggregate of any advances made by the Trustee or
the Fiscal Agent for such Distribution Date pursuant to Section 7.02, reduced
(to not less than zero) by (2) the sum of (x) the portion of the amount
described in clause (1)(a) hereof that represents (i) Modified Scheduled
Payments (or Forbearance Payments, in the case of Initial Forbearance Period
Loans prior to the expiration of the related Forbearance Periods) on the related
Mortgage Loans received from a Mortgagor on or prior to the Determination Date
but due during any Due Period subsequent to the related Due Period, (ii)
Principal Prepayments on the related Mortgage Loans received after the related
Prepayment Period (together with any interest payments received with such
Principal Prepayments to the extent they represent the payment of interest
accrued on the related Mortgage Loans during a period subsequent to the related
Prepayment Period), (iii) Liquidation Proceeds and Insurance Proceeds received
in respect of the Mortgage Loans after the related Prepayment Period, (iv)
amounts reimbursable or payable to the Depositor, the Master Servicer, the
Trustee, the Fiscal Agent, the Mortgage Loan Seller or any Sub-Servicer pursuant
to Section 3.11 or Section 3.12 or otherwise payable in respect of Extraordinary
Trust Fund Expenses, (v) Stayed Funds and (vi) amounts deposited in the
Collection Account or the Distribution Account, as the case may be, in error,
and (y) amounts reimbursable to the Trustee or the Fiscal Agent for an advance
made pursuant to Section 7.02(b) which advance the Trustee or the Fiscal Agent,
as the case may be, has determined to be nonrecoverable from the Stayed Funds in
respect of which it was made.

                  "Bankruptcy Code": The Bankruptcy Reform Act of 1978 (Title 11
of the United States Code), as amended.

                  "Basic Class A-WAC Distribution Amount": With respect to each
Distribution Date, the lesser of (1) the Class Certificate Balance of the Class
A-WAC Certificates outstanding immediately prior to such Distribution Date, and
(2) the sum of (a) all Modified Scheduled Payments (or Forbearance Payments, in
the case of Initial Forbearance Period Loans prior to the expiration of the
related Forbearance Periods) due on the Mortgage Loans during the related Due
Period, to the extent received and allocable to Arrearage (other than an amount
equal to (A) 0.42% per annum times the aggregate outstanding Arrearage divided
by (B) 12) and (b) any unscheduled net collections received on the Mortgage
Loans during the related Prepayment Period allocable to Arrearage, including
voluntary prepayments, proceeds from repurchases of Mortgage Loans, Insurance
Proceeds, condemnation proceeds and Liquidation Proceeds (other than an amount
equal to (A) 0.42% per annum times the aggregate outstanding Arrearage divided
by (B) 12, to the extent not paid pursuant to clause (a) above).





<PAGE>


                                       -8-

                  "Book-Entry Certificate": The Senior P&I Certificates, the
Class A-WAC Certificates, the Class B-1 Certificates, the Class B-2 Certificates
and the Class B-3 Certificates for so long as the Certificates of such Classes
shall be registered in the name of the Depository or its nominee.

                  "Book-Entry Custodian": The custodian appointed pursuant to
Section 5.01.

                  "BPO": With respect to each Mortgaged Property relating to a
Mortgage Loan, the drive-by valuation (I.E., the interior of the property is
generally not inspected) prepared by a real estate broker in the community in
which such Mortgaged Property is located who is independent of the Seller,
Master Servicer and their Affiliates, which valuation indicates the expected
proceeds of a sale of such Mortgaged Property on an "as is" basis based upon a
normal marketing time for similar types of Mortgaged Properties in similar
areas, and includes certain assumptions, including those as to the condition of
the interior of the applicable Mortgaged Property.

                  "Business Day": Any day other than (i) a Saturday or Sunday,
(ii) a day on which the Depository is authorized or obligated by law or
executive order to remain closed, (iii) a day on which the banking or savings
and loan institutions in the State of New York or the State of Oregon, or in the
city in which the Corporate Trust Office of the Trustee is located, are
authorized or obligated by law or executive order to be closed or (iv) a day on
which the Master Servicer, the Trustee or the Certificate Registrar is
authorized or obligated by law or executive order to be closed.

                  "Certificate": Any one of the Depositor's Mortgage
Pass-Through Certificates, Series 1997-HUD2, Class A-1, Class A-2, Class A-3,
Class A-4, Class IO, Class A-WAC, Class B-1, Class B-2, Class B-3, Class B-4,
Class B-5, Class B-6, Class R-I, Class R-II or Class R-III, issued under this
Agreement.

                  "Certificate Balance": With respect to each P&I Certificate
and Class A-WAC Certificate as of any date of determination, the Certificate
Balance of such Certificate on the Distribution Date immediately prior to such
date of determination, minus all distributions allocable to principal or
Arrearage, as applicable, made thereon and Realized Losses and Extraordinary
Trust Fund Expenses allocated thereto on the immediately preceding Distribution
Date (or, in the case of any date of determination up to and including the first
Distribution Date, the initial Certificate Balance of such Certificate, as
stated on the face thereof).

                  "Certificate Factor": With respect to any Class of REMIC III
Regular Certificates as of any Distribution Date, a fraction, expressed as a
decimal carried to seven places, the numerator of which is the Class Certificate
Balance or Class Notional Amount, as applicable, of such Class of Certificates
on such Distribution Date (after giving effect to any distributions of principal
and allocations of Realized Losses and Extraordinary Trust Fund Expenses in
reduction of the Class Principal Balance or Class Notional Amount, as
applicable, of such Class of Certificates to be made on such Distribution Date),
and the denominator of which is the Initial Class Certificate Balance or Class
Notional Amount, as applicable, of such Class of Certificates




<PAGE>


                                       -9-

as of the Closing Date. The Class A-WAC Certificates will have the above-defined
Certificate Factor with respect to its Class Certificate Balance and, in
addition, with respect to its Class Notional Amount, will have a separate
Certificate Factor which will equal, as of any Distribution Date, a fraction,
expressed as a decimal carried to seven places, the numerator of which is the
Class Notional Amount of such Class of Certificates on such Distribution Date
(after giving effect to any distributions of principal and allocations of
Realized Losses and Extraordinary Trust Fund Expenses in reduction of the Class
Notional Amount of such Class of Certificates to be made on such Distribution
Date), and the denominator of which is the initial Class Notional Amount of such
Class of Certificates as of the Closing Date.

                  "Certificate Notional Amount": The hypothetical or notional
principal amount on which a Class IO Certificate or Class A-WAC Certificate
accrues interest equal to the product of (a) the Percentage Interest evidenced
by such Certificate, multiplied by (b) the Class Notional Amount of the Class IO
Certificates or the Class A-WAC Certificates, as applicable, outstanding from
time to time.

                  "Certificate Owner": With respect to a Book-Entry Certificate,
the Person who is the beneficial owner of such Certificate as reflected on the
books of the Depository or on the books of a Depository Participant or on the
books of an indirect participating brokerage firm for which
a Depository Participant acts as agent.

                  "Certificate Register" and "Certificate Registrar": The
register maintained and the registrar appointed pursuant to Section 5.02.

                  "Certificateholder" or "Holder": The Person in whose name a
Certificate is registered in the Certificate Register, except that a
Disqualified Organization or a Non-United States Person shall not be a Holder of
a Residual Certificate for any purposes hereof and, solely for the purposes of
giving any consent pursuant to this Agreement, any Certificate registered in the
name of the Depositor or the Master Servicer or any Affiliate thereof shall be
deemed not to be outstanding and the Voting Rights to which it is entitled shall
not be taken into account in determining whether the requisite percentage of
Voting Rights necessary to effect any such consent has been obtained, except as
otherwise provided in Section 12.01. The Trustee may conclusively rely upon a
certificate of the Depositor or the Master Servicer in determining whether a
Certificate is held by an Affiliate thereof. All references herein to "Holders"
or "Certificateholders" shall reflect the rights of Certificate Owners as they
may indirectly exercise such rights through the Depository and participating
members thereof, except as otherwise specified herein; provided, however, that
the Trustee shall be required to recognize as a "Holder" or "Certificateholder"
only the Person in whose name a Certificate is registered in the Certificate
Register.

                  "Class": Collectively, all of the Certificates bearing the
same class designation.

                  "Class A-1 Certificate": Any one of the Class A-1 Certificates
executed by the Trustee, and authenticated and delivered by the Certificate
Registrar, substantially in the form




<PAGE>


                                      -10-

annexed hereto as Exhibit A-1 and evidencing a Regular Interest in REMIC III for
purposes of the REMIC Provisions.

                  "Class A-2 Certificate": Any one of the Class A-2 Certificates
executed by the Trustee, and authenticated and delivered by the Certificate
Registrar, substantially in the form annexed hereto as Exhibit A-2 and
evidencing a Regular Interest in REMIC III for purposes of the REMIC Provisions.

                  "Class A-3 Certificate": Any one of the Class A-3 Certificates
executed by the Trustee, and authenticated and delivered by the Certificate
Registrar, substantially in the form annexed hereto as Exhibit A-3 and
evidencing a Regular Interest in REMIC III for purposes of the REMIC Provisions.

                  "Class A-4 Certificate": Any one of the Class A-4 Certificates
executed by the Trustee, and authenticated and delivered by the Certificate
Registrar, substantially in the form annexed hereto as Exhibit A-4 and
evidencing a Regular Interest in REMIC III for purposes of the REMIC Provisions.

                  "Class A-WAC Certificate": Any one of the Class A-WAC
Certificates executed by the Trustee, and authenticated and delivered by the
Certificate Registrar, substantially in the form annexed hereto as Exhibit A-5
and evidencing eleven separate Regular Interests in REMIC III for purposes of
the REMIC Provisions.

                  "Class B Certificate": Any one of the Class B-1, Class B-2,
Class B-3, Class B-4, Class B-5 or Class B-6 Certificates.

                  "Class B Percentage": With respect to any Distribution Date,
the lesser of (a) 100% and (b) a fraction, expressed as a percentage, the
numerator of which is the aggregate Certificate Balance of the Class B-1
Certificates, Class B-2 Certificates, Class B-3 Certificates, Class B-4
Certificates, Class B-5 Certificates or Class B-6 Certificates, as applicable,
and the denominator of which is the sum of (i) the aggregate of the Scheduled
Principal Balance of each of the Mortgage Loans, plus (ii) the aggregate of the
Scheduled Principal Balance of each of the REO Properties, in each case before
reduction for any Realized Losses on such Distribution Date.

                  "Class B-1 Certificate": Any one of the Class B-1 Certificates
executed by the Trustee, and authenticated and delivered by the Certificate
Registrar, substantially in the form annexed hereto as Exhibit A-6 and
evidencing a Regular Interest in REMIC III for purposes of the REMIC Provisions.

                  "Class B-2 Certificate": Any one of the Class B-2 Certificates
executed by the Trustee, and authenticated and delivered by the Certificate
Registrar, substantially in the form annexed hereto as Exhibit A-6 and
evidencing a Regular Interest in REMIC III for purposes of the REMIC Provisions.





<PAGE>


                                      -11-

                  "Class B-3 Certificate": Any one of the Class B-3 Certificates
executed by the Trustee, and authenticated and delivered by the Certificate
Registrar, substantially in the form annexed hereto as Exhibit A-6 and
evidencing a Regular Interest in REMIC III for purposes of the REMIC Provisions.

                  "Class B-4 Certificate": Any one of the Class B-4 Certificates
executed by the Trustee, and authenticated and delivered by the Certificate
Registrar, substantially in the form annexed hereto as Exhibit A-6 and
evidencing a Regular Interest in REMIC III for purposes of the REMIC Provisions.

                  "Class B-5 Certificate": Any one of the Class B-5 Certificates
executed by the Trustee, and authenticated and delivered by the Certificate
Registrar, substantially in the form annexed hereto as Exhibit A-6 and
evidencing a Regular Interest in REMIC III for purposes of the REMIC Provisions.

                  "Class B-6 Certificate": Any one of the Class B-6 Certificates
executed by the Trustee, and authenticated and delivered by the Certificate
Registrar, substantially in the form annexed hereto as Exhibit A-6 and
evidencing a Regular Interest in REMIC III for purposes of the REMIC Provisions.

                  "Class Certificate Balance": The aggregate Certificate Balance
of any Class of REMIC III Regular Certificates outstanding as of any date of
determination. As of the Closing Date, the Class Certificate Balance of each
such Class of Certificates shall equal the Initial Class Certificate Balance
thereof. On each Distribution Date, the Class Certificate Balance of each such
Class of Certificates shall be reduced by the amount of any distributions of
principal made thereon on such Distribution Date pursuant to Section 4.01(a) or
Section 10.01, as applicable, and if and to the extent necessary and
appropriate, shall be further reduced on such Distribution Date as provided in
Section 4.04(a).

                  "Class IO Certificate": Any one of the Class IO Certificates
executed by the Trustee, and authenticated and delivered by the Certificate
Registrar, substantially in the form annexed hereto as Exhibit A-7 and
evidencing ten separate Regular Interests in REMIC III for purposes of the REMIC
Provisions.

                  "Class Notional Amount": With respect to the Class IO
Certificates and any Distribution Date, the aggregate Certificate Notional
Amount on which the Class IO Certificates accrue interest from time to time,
which, as of any date of determination is equal to the aggregate Certificate
Balance of the P&I Certificates. With respect to the Class A-WAC Certificates
and any Distribution Date, the aggregate Certificate Notional Amount on which
the Class A-WAC Certificates accrue interest from time to time, which, as of any
date of determination is equal to the aggregate of the Component Notional
Amounts for Component A1-WAC, Component A2-WAC, Component A3-WAC, Component
A4-WAC, Component B1-WAC, Component B2-WAC, Component B3-WAC, Component B4-WAC,
Component B5-WAC and Component B6-WAC then




<PAGE>


                                      -12-

outstanding (such interest accruing at the related Pass-Through Rate on the
applicable Component Notional Amount) as of such date of determination.

                  "Class R-I Certificate": Any one of the Certificates with a
"Class R-I" designation on the face thereof, substantially in the form of
Exhibit A-8 attached hereto, and evidencing the sole class of "residual
interests" in REMIC I for purposes of the REMIC Provisions.

                  "Class R-II Certificate": Any one of the Certificates with a
"Class R-II" designation on the face thereof, substantially in the form of
Exhibit A-9 attached hereto, and evidencing the sole class of "residual
interests" in REMIC II for purposes of the REMIC Provisions.

                  "Class R-III Certificate": Any one of the Certificates with a
"Class R-III" designation on the face thereof, substantially in the form of
Exhibit A-10 attached hereto, and evidencing the sole class of "residual
interests" in REMIC III for purposes of the REMIC Provisions.

                  "Closing Date": November 25, 1997.

                  "Code": The Internal Revenue Code of 1986.

                  "Collection Account": The account or accounts created and
maintained by the Master Servicer pursuant to Section 3.10(a), which shall be
entitled "Wilshire Servicing Corporation, as Master Servicer for LaSalle
National Bank, as Trustee, in trust for registered holders of Salomon Brothers
Mortgage Securities VII, Inc., Mortgage Pass-Through Certificates, Series
1997-HUD2." The Collection Account must be an Eligible Account.

                  "Commission": The Securities and Exchange Commission.

                  "Component": Any of the components of the partial beneficial
ownership interest evidenced by the Class A-WAC Certificates in the Trust Fund,
designated as "Component A1-WAC," "Component A2-WAC," "Component A3-WAC,"
"Component A4-WAC," "Component B1-WAC," "Component B2-WAC," "Component B3-WAC,"
"Component B4-WAC," "Component B5-WAC," "Component B6-WAC" and "Component
Arrearage," respectively, each such component constituting a separate "regular
interest" in REMIC III.

                  "Component Notional Amount": The hypothetical or notional
principal amount on which any of the Components of the Class A-WAC Certificates
(other than Component Arrearage) accrues interest equal to: (1) in the case of
Component A1-WAC, the Uncertificated Balance of REMIC II Regular Interest A-1
outstanding from time to time; (2) in the case of Component A2-WAC, the
Uncertificated Balance of REMIC II Regular Interest A-2 outstanding from time to
time; (3) in the case of Component A3-WAC, the Uncertificated Balance of REMIC
II Regular Interest A-3 outstanding from time to time; (4) in the case of
Component A4-WAC, the Uncertificated Balance of REMIC II Regular Interest A-4
outstanding from time to time; (5) in the case of Component B1-WAC, the
Uncertificated Balance of REMIC II Regular Interest B-1




<PAGE>


                                      -13-

outstanding from time to time; (6) in the case of Component B2-WAC, the
Uncertificated Balance of REMIC II Regular Interest B-2 outstanding from time to
time; (7) in the case of Component B3- WAC, the Uncertificated Balance of REMIC
II Regular Interest B-3 outstanding from time to time; (8) in the case of
Component B4-WAC, the Uncertificated Balance of REMIC II Regular Interest B-4
outstanding from time to time; (9) in the case of Component B5-WAC, the
Uncertificated Balance of REMIC II Regular Interest B-5 outstanding from time to
time; and (10) in the case of Component B6-WAC, the Uncertificated Balance of
REMIC II Regular Interest B-6 outstanding from time to time.

                  "Corporate Trust Office": The principal corporate trust office
of the Trustee at which at any particular time its corporate trust business in
connection with this Agreement shall be administered, which office at the date
of the execution of this instrument is located at 135 South LaSalle Street,
Suite 1740, Chicago, Illinois 60674-4107, Attention: Asset-Backed Securities
Trust Services Group, Salomon Brothers Mortgage Securities VII, Inc., Mortgage
Pass-Through Certificates, Series 1997-HUD2, or at such other address as the
Trustee may designate from time to time by notice to the Certificateholders, the
Depositor, the Master Servicer and the Fiscal Agent.

                  "Custodian": A Person who is at any time appointed by the
Trustee pursuant to Section 8.11 as a document custodian for the Mortgage Files,
which Person shall not be the Depositor or an Affiliate of the Depositor.

                  "Cut-off Date": With respect to each Original Mortgage Loan,
November 1, 1997. With respect to any Qualified Substitute Mortgage Loan, the
date of substitution. References herein to the "Cut-off Date," when used with
respect to more than one Mortgage Loan, shall be to the respective Cut-off Dates
for such Mortgage Loans.

                  "Cut-off Date Pool Arrearage": $67,795,282.00.

                  "Cut-off Date Pool Legal Balance": $435,320,748.74.

                  "Cut-off Date Pool Unpaid Principal Balance": $367,525,466.74.

                  "DCR": Duff & Phelps Credit Rating Co. or its successor in
interest.

                  "Debt Service Reduction": With respect to any Mortgage Loan, a
reduction in the scheduled payment for such Mortgage Loan by a court of
competent jurisdiction in a proceeding under the Bankruptcy Code, except such a
reduction resulting from a Deficient Valuation.

                  "Deficient Valuation": With respect to any Mortgage Loan, a
valuation of the related Mortgaged Property by a court of competent jurisdiction
in an amount less than the then outstanding Legal Balance of the Mortgage Loan,
which valuation results from a proceeding initiated under the Bankruptcy Code.





<PAGE>


                                      -14-

                  "Definitive Certificates": As defined in Section 5.01(b).

                  "Deleted Mortgage Loan": A Mortgage Loan replaced or to be
replaced by a Qualified Substitute Mortgage Loan.

                  "Depositor": Salomon Brothers Mortgage Securities VII, Inc., a
Delaware corporation, or its successor in interest.

                  "Depository": The Depository Trust Company, or any successor
Depository hereafter named. The nominee of the initial Depository, for purposes
of registering those Certificates that are to be Book-Entry Certificates, is
CEDE & Co. The Depository shall at all times be a "clearing corporation" as
defined in Section 8-102(3) of the Uniform Commercial Code of the State of New
York and a "clearing agency" registered pursuant to the provisions of Section
17A of the Securities Exchange Act of 1934, as amended.

                  "Depository Institution": Any depository institution or trust
company, including the Trustee, that (a) is incorporated under the laws of the
United States of America or any State thereof, (b) is subject to supervision and
examination by federal or state banking authorities and (c) has outstanding
unsecured commercial paper or other short-term unsecured debt obligations (or,
in the case of a depository institution that is the principal subsidiary of a
holding company, such holding company has unsecured commercial paper or other
short-term unsecured debt obligations) that are rated P-1 by Moody's and D-1+ by
DCR (if rated by DCR) or comparable ratings if Moody's and DCR are not the
Rating Agencies.

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

                  "Determination Date": With respect to each Distribution Date,
the 15th day of the calendar month in which such Distribution Date occurs or, if
such 15th day is not a Business Day, the Business Day immediately preceding such
15th day.

                  "Directly Operate": With respect to any REO Property, the
furnishing or rendering of services to the tenants thereof, the management or
operation of such REO Property, the holding of such REO Property primarily for
sale to customers, the performance of any construction work thereon or any use
of such REO Property in a trade or business conducted by the Trust Fund other
than through an Independent Contractor; provided, however, that the Trustee (or
the Master Servicer on behalf of the Trustee) shall not be considered to
Directly Operate an REO Property solely because the Trustee (or the Master
Servicer on behalf of the Trustee) establishes rental terms, chooses tenants,
enters into or renews leases, deals with taxes and insurance, or makes decisions
as to repairs or capital expenditures with respect to such REO Property.

                  "Disqualified Organization": Any of the following: (i) the
United States, any State or political subdivision thereof, any possession of the
United States, or any agency or




<PAGE>


                                      -15-

instrumentality of any of the foregoing (other than an instrumentality which is
a corporation if all of its activities are subject to tax and, except for the
FHLMC, a majority of its board of directors is not selected by such governmental
unit), (ii) any foreign government, any international organization, or any
agency or instrumentality of any of the foregoing, (iii) any organization (other
than certain farmers' cooperatives described in Section 521 of the Code) which
is exempt from the tax imposed by Chapter 1 of the Code (including the tax
imposed by Section 511 of the Code on unrelated business taxable income), (iv)
rural electric and telephone cooperatives described in Section 1381(a)(2)(C) of
the Code, (v) an "electing large partnership" and (vi) any other Person so
designated by the Trustee based upon an Opinion of Counsel that the holding of
an Ownership Interest in a Residual Certificate by such Person may cause the
Trust Fund or any Person having an Ownership Interest in any Class of
Certificates (other than such Person) to incur a liability for any federal tax
imposed under the Code that would not otherwise be imposed but for the Transfer
of an Ownership Interest in a Residual Certificate to such Person. The terms
"United States," "State" and "international organization" shall have the
meanings set forth in Section 7701 of the Code or successor provisions.

                  "Distribution Account": The trust account or accounts created
and maintained by the Trustee pursuant to Section 3.10(b) which shall be
entitled "LaSalle National Bank, as Trustee, in trust for registered holders of
Salomon Brothers Mortgage Securities VII, Inc., Mortgage Pass-Through
Certificates, Series 1997-HUD2." The Distribution Account must be an Eligible
Account.

                  "Distribution Date": The 25th day of any month, or if such
25th day is not a Business Day, the Business Day immediately following such 25th
day, commencing in December 1997.

                  "Due Date": With respect to each Distribution Date, the first
day of the calendar month in which such Distribution Date occurs, which is the
day of the month on which the Modified Scheduled Payment (or Forbearance
Payment, in the case of an Initial Forbearance Period Loan prior to the
expiration of the related Forbearance Period) is due on a Mortgage Loan,
exclusive of any days of grace.

                  "Due Period": With respect to any Distribution Date, the
period commencing on the second day of the calendar month preceding the calendar
month in which such Distribution Date occurs and ending on the related Due Date.

                  "Eligible Account": An account maintained with a federal or
state chartered depository institution (i) either the long term unsecured debt
obligations or short term unsecured debt obligations of which are rated "Aaa" or
"P-1," as applicable, by Moody's and "AAA" or "D-1+," as applicable, by DCR (if
rated by DCR) at the time of any deposit therein, or (ii) if such account is
insured by the FDIC (to the limits established by such corporation), the
uninsured deposits in which account are otherwise secured such that, as
evidenced by an Opinion of Counsel delivered to the Trustee prior to the
establishment of such account, the Certificateholders will have a claim with
respect to the funds in such account or a perfected first priority security
interest




<PAGE>


                                      -16-

against any collateral (which shall be limited to Permitted Instruments)
securing such funds that is superior to claims of any other depositors or
general creditors of the depository institution with which such account is
maintained, or (iii) a trust account or accounts maintained with a federal or
state chartered depository institution or trust company in its corporate trust
department, or (iv) such other account as may be approved in writing by each
Rating Agency. Eligible Accounts may bear interest. In the event an account
ceases to be an Eligible Account, all funds contained therein shall be withdrawn
by the Person charged with maintenance of such account and redeposited into an
Eligible Account within five Business Days of such cessation of eligibility.

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

                  "Estate in Real Property": A fee simple estate in a parcel of
land.

                  "Expense Account": The account established and maintained
pursuant to Section 3.25.

                  "Extraordinary Trust Fund Expenses": Any amounts reimbursable
to the Master Servicer or the Depositor pursuant to Section 6.03, any amounts
payable from the Distribution Account in respect of taxes pursuant to Section
11.01(h)(iii), any amounts reimbursable to the Trustee or the Fiscal Agent by
the Trust Fund pursuant to the indemnification from the Trust Fund set forth in
the second sentence of Section 8.05, and any other costs, expenses, liabilities
and losses borne by the Trust Fund (exclusive of any cost, expense, liability or
loss that is specific to a particular Mortgage Loan or REO Property and is taken
into account in calculating a Realized Loss in respect thereof) for which the
Trust Fund has not and, in the reasonable good faith judgment of the Trustee
shall not, obtain reimbursement or indemnification from any other Person.

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

                  "FHA": The Federal Housing Administration of the United States
Department of Housing and Urban Development and any successor thereto.

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

                  "Final Recovery Determination": With respect to any defaulted
Mortgage Loan or any REO Property (other than a Mortgage Loan or REO Property
purchased by the Mortgage Loan Seller, the Depositor or the Master Servicer
pursuant to or as contemplated by Section 2.03, Section 3.16(c) or Section
10.01), a determination made by the Master Servicer that all Insurance Proceeds,
Liquidation Proceeds and other payments or recoveries which the Master Servicer,
in its reasonable good faith judgment, expects to be finally recoverable in
respect thereof have been so recovered. The Master Servicer shall maintain
records, prepared by a Servicing Officer, of each Final Recovery Determination
made thereby.

                  "Fiscal Agent": ABN AMRO Bank N.V., its successor in interest,
or any successor fiscal agent appointed as herein provided.




<PAGE>


                                      -17-

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

                  "Forbearance Payment": With respect to each Initial
Forbearance Period Loan prior to the expiration of the related Forbearance
Period, the minimum monthly payment which the related Mortgagor has agreed to
pay prior to the expiration of the related Forbearance Period.

                  "Forbearance Period": With respect to each Initial Forbearance
Period Loan, the period during which the obligations of the related Mortgagor to
make Original Monthly Payments is suspended. The Forbearance Period with respect
to each Initial Forbearance Period Loan will expire on the date indicated on the
schedule of Initial Forbearance Period Loans, attached hereto as Schedule 2,
with respect to such Mortgage Loan.

                  "Gross Margin": With respect to each adjustable-rate Mortgage
Loan, the fixed percentage set forth in the related Mortgage Note that is added
to the Index on each Adjustment Date in accordance with the terms of the related
Mortgage Note used to determine the Mortgage Rate for such Mortgage Loan.

                  "HUD": The United States Department of Housing and Urban
Development and any successor thereto.

                  "Independent": When used with respect to any specified Person,
any such Person who (a) is in fact independent of the Depositor, the Master
Servicer and their respective Affiliates, (b) does not have any direct financial
interest in or any material indirect financial interest in the Depositor or the
Master Servicer or any Affiliate thereof, and (c) is not connected with the
Depositor or the Master Servicer or any Affiliate thereof as an officer,
employee, promoter, underwriter, trustee, partner, director or Person performing
similar functions; provided, however, that a Person shall not fail to be
Independent of the Depositor or the Master Servicer or any Affiliate thereof
merely because such Person is the beneficial owner of 1% or less of any class of
securities issued by the Depositor or the Master Servicer or any Affiliate
thereof, as the case may be.

                  "Independent Contractor": Either (i) any Person (other than
the Master Servicer and its Affiliates) that would be an "independent
contractor" with respect to the Trust Fund within the meaning of Section
856(d)(3) of the Code if the Trust Fund were a real estate investment trust
(except that the ownership tests set forth in that section shall be considered
to be met by any Person that owns, directly or indirectly, 35% or more of any
Class of Certificates), so long as the Trust Fund does not receive or derive any
income from such Person and provided that the relationship between such Person
and the Trust Fund is at arm's length, all within the meaning of Treasury
Regulation Section 1.856-4(b)(5), or (ii) any other Person (including the Master
Servicer) if the Trustee has received an Opinion of Counsel to the effect that
the taking of any action in respect of any REO Property by such Person, subject
to any conditions therein specified, that is otherwise herein contemplated to be
taken by an Independent Contractor will not cause such REO Property to cease to
qualify as "foreclosure property" within the meaning of Section 860G(a)(8) of
the Code (determined without regard to the exception applicable for purposes of
Section




<PAGE>


                                      -18-

860D(a) of the Code), or cause any income realized in respect of such REO
Property to fail to qualify as Rents from Real Property.

                  "Index": With respect to each adjustable-rate Mortgage Loan
and each related Adjustment Date the weekly average yield on U.S. Treasury
securities adjusted to a constant maturity of one year as published by the
Federal Reserve Board in Statistical Release H.15(519) as of a date specified in
the related Mortgage Note.

                  "Initial Class Certificate Balance": With respect to any Class
of REMIC III Regular Certificates, the initial Class Certificate Balance thereof
as of the Closing Date, in each case as specified in the Preliminary Statement.

                  "Initial Forbearance Period Loan": A Mortgage Loan that, as of
the Cut-off Date, is in a Forbearance Period, each as identified on the Mortgage
Loan schedule attached hereto as Schedule 2.

                  "Insurance Proceeds": Proceeds of any title policy, hazard
policy or other insurance policy covering a Mortgage Loan, to the extent such
proceeds are not to be applied to the restoration of the related Mortgaged
Property or released to the Mortgagor in accordance with the procedures that the
Master Servicer would follow in servicing mortgage loans held for its own
account, subject to the terms and conditions of the related Mortgage Note and
Mortgage.

                  "Interest Accrual Period": With respect to any Distribution
Date and any Certificate, the one-month period ending on the last day of the
calendar month preceding the month in which such Distribution Date occurs.

                  "Interest Distribution Amount": With respect to any
Distribution Date and any Class of REMIC III Regular Certificates, the aggregate
Accrued Certificate Interest on the Certificates of such Class for such
Distribution Date, plus the excess, if any, of the Interest Distribution Amount
for the immediately preceding Distribution Date, if any, over the aggregate
distributions of interest made with respect to such Class on such immediately
preceding Distribution Date.

                  "Late Collections": With respect to any Mortgage Loan, all
amounts received subsequent to the Determination Date immediately following any
Due Period, whether as late payments of Modified Scheduled Payments (or
Forbearance Payments, in the case of Initial Forbearance Period Loans prior to
the expiration of the related Forbearance Periods) or as Insurance Proceeds,
Liquidation Proceeds or otherwise, which represent late payments or collections
of principal and/or interest due (without regard to any acceleration of payments
under the related Mortgage and Mortgage Note) but delinquent for such Due Period
and not previously recovered.

                  "Legal Balance": With respect to each Mortgage Loan and each
REO Property, the Stated Principal Balance thereof plus any related Arrearage.




<PAGE>


                                      -19-

                  "Liquidation Event": With respect to any Mortgage Loan, any of
the following events: (i) such Mortgage Loan is paid in full; (ii) a Final
Recovery Determination is made as to such Mortgage Loan; or (iii) such Mortgage
Loan is removed from the Trust Fund by reason of its being purchased, sold or
replaced pursuant to or as contemplated by Section 2.03, Section 3.16(c) or
Section 10.01. With respect to any REO Property, either of the following events:
(i) a Final Recovery Determination is made as to such REO Property; or (ii) such
REO Property is removed from the Trust Fund by reason of its being purchased
pursuant to Section 10.01.

                  "Liquidation Proceeds": The amount (other than Insurance
Proceeds or amounts received in respect of the rental of any REO Property prior
to REO Disposition) received by the Master Servicer in connection with (i) the
taking of all or a part of a Mortgaged Property by exercise of the power of
eminent domain or condemnation, (ii) the liquidation of a defaulted Mortgage
Loan through a trustee's sale, foreclosure sale or otherwise, or (iii) the
repurchase, substitution or sale of a Mortgage Loan or an REO Property pursuant
to or as contemplated by Section 2.03, Section 3.16(c), Section 3.23 or Section
10.01.

                  "Loan-to-Value Ratio": As of any date of determination, the
fraction, expressed as a percentage, the numerator of which is the Legal Balance
of the related Mortgage Loan at such date and the denominator of which is the
Value of the related Mortgaged Property.

                  "Master Servicer": Wilshire Servicing Corporation, a Delaware
Corporation, or any successor master servicer appointed as herein provided, in
its capacity as Master Servicer hereunder.

                  "Master Servicer Event of Default": One or more of the events
described in Section 7.01.

                  "Master Servicer Remittance Date": With respect to any
Distribution Date, 3:00 p.m., New York time, on the 18th day of the calendar
month in which such Distribution Date occurs, or, if such 18th day is not a
Business Day, the Business Day immediately preceding such 18th day.

                  "Maximum Mortgage Rate": With respect to each adjustable-rate
Mortgage Loan, the percentage set forth in the related Mortgage Note as the
maximum Mortgage Rate thereunder.

                  "Minimum Mortgage Rate": With respect to each adjustable-rate
Mortgage Loan, the percentage set forth in the related Mortgage Note as the
minimum Mortgage Rate thereunder.

                  "Modified Scheduled Payment": With respect to any Mortgage
Loan, the scheduled monthly payment of principal, interest and Arrearage on such
Mortgage Loan which is payable by the related Mortgagor from time to time under
the related Mortgage Note as modified by any payment plan agreement, determined:
(a) after giving effect to (i) any Deficient Valuation and/or Debt Service
Reduction with respect to such Mortgage Loan and (ii) any reduction in the
amount of interest collectible from the related Mortgagor pursuant to the Relief
Act; (b) without giving




<PAGE>


                                      -20-

effect to any extension granted or agreed to by the Master Servicer pursuant to
Section 3.07; and (c) on the assumption that all other amounts, if any, due
under such Mortgage Loan are paid when due.

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

                  "Mortgage": The mortgage, deed of trust or other instrument
creating a first lien on, or first priority security interest in, a Mortgaged
Property securing a Mortgage Note.

                  "Mortgage File": The mortgage documents listed in Section 2.01
pertaining to a particular Mortgage Loan and any additional documents required
to be added to the Mortgage File pursuant to this Agreement.

                  "Mortgage Loan": Each mortgage loan transferred and assigned
to the Trustee pursuant to Section 2.01 or Section 2.03(d) as from time to time
held as a part of the Trust Fund, the Mortgage Loans so held being identified in
the Mortgage Loan Schedule.

                  "Mortgage Loan Purchase Agreement": The agreement between the
Mortgage Loan Seller and the Depositor, regarding the transfer of the Mortgage
Loans by the Mortgage Loan Seller to or at the direction of the Depositor,
substantially in the form of Exhibit D annexed hereto.

                  "Mortgage Loan Schedule": The list of Mortgage Loans included
in REMIC I on such date attached hereto as Schedule 1. The Mortgage Loan
Schedule shall set forth the following information with respect to each Mortgage
Loan:

            (i)   the Mortgage Loan identifying number;

           (ii)   a code indicating whether the Mortgaged Property is
                  owner-occupied;

          (iii)   the original months to maturity;

           (iv)   the stated remaining months to maturity from the Cut-off Date;

            (v)   the Loan-to-Value Ratio;

           (vi)   the Mortgage Rate in effect immediately following the Cut-off
                  Date;

          (vii)   the Mortgaged Property type;

         (viii)   the stated maturity date;

           (ix)   the amount of the principal and interest payment at
                  origination;

            (x)   the amount of the Modified Scheduled Payment due on the first
                  Due Date after the Cut-off Date;

           (xi)   [intentionally omitted];





<PAGE>


                                      -21-

          (xii)   the original principal amount of the Mortgage Loan (if
                  available);

         (xiii)   the Stated Principal Balance of the Mortgage Loan as of the
                  close of business on the Cut-off Date;

          (xiv)   the Arrearage with respect to the Mortgage Loan as of the
                  close of business on the Cut-off Date;

           (xv)   [intentionally omitted];

          (xvi)   in the case of each adjustable-rate Mortgage Loan, the Gross
                  Margin;

         (xvii)   in the case of each adjustable-rate Mortgage Loan, the Maximum
                  Mortgage Rate;

         (xviii)  in the case of each adjustable-rate Mortgage Loan, the Minimum
                  Mortgage Rate;

          (xix)   in the case of each adjustable-rate Mortgage Loan, the
                  Periodic Rate Cap;

           (xx)   in the case of each adjustable-rate Mortgage Loan, the first
                  Adjustment Date immediately following the Cut-off Date; and

          (xxi)   the Value of the Mortgaged Property.

                  The Mortgage Loan Schedule shall set forth the following
information, as of the Cut-off Date with respect to the Mortgage Loans in the
aggregate: (1) the number of Mortgage Loans; (2) the current principal balance
of the Mortgage Loans; (3) the weighted average Mortgage Rate of the Mortgage
Loans; and (4) the aggregate Arrearage on the Mortgage Loans. The Mortgage Loan
Schedule shall be amended from time to time by the Depositor in accordance with
the provisions of this Agreement. With respect to any Qualified Substitute
Mortgage Loan, Cut-off Date shall refer to the related Cut-off Date for such
Mortgage Loan, determined in accordance with the definition of Cut-off Date
herein.

                  "Mortgage Loan Seller": Salomon Brothers Realty Corp., or its
successor in interest, in its capacity as seller under the Mortgage Loan
Purchase Agreement.

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

                  "Mortgage Pool": Collectively, all of the Mortgage Loans
identified on Schedule 1 from time to time, and any REO Properties acquired in
respect thereof.

                  "Mortgage Rate": With respect to each Mortgage Loan, the
annual rate at which interest accrues on such Mortgage Loan from time to time in
accordance with the provisions of the related Mortgage Note, which rate (i) in
the case of each Mortgage Loan other than an adjustable-rate Mortgage Loan,
shall remain constant at the rate set forth in the Mortgage Loan Schedule as the
Mortgage Rate in effect immediately following the Cut-off Date and (ii) in the
case of each adjustable-rate Mortgage Loan (A) as of any date of determination
until the first Adjustment Date following the Cut-off Date shall be the rate set
forth in the Mortgage Loan Schedule as the Mortgage Rate in effect immediately
following the Cut-off Date and (B) as of any




<PAGE>


                                      -22-

date of determination thereafter shall be the rate as adjusted on the most
recent Adjustment Date, to equal the sum, rounded to the nearest 0.125% if so
provided in the Mortgage Note, of the Index, as most recently available as of a
date prior to the Adjustment Date as set forth in the related Mortgage Note,
plus the related Gross Margin; provided that the Mortgage Rate on such Mortgage
Loan on any Adjustment Date shall never be more than the lesser of (i) the sum
of the Mortgage Rate in effect immediately prior to the Adjustment Date plus the
related Periodic Rate Cap, if any, and (ii) the related Maximum Mortgage Rate,
and shall never be less than the greater of (i) the Mortgage Rate in effect
immediately prior to the Adjustment Date less the Periodic Rate Cap, if any, and
(ii) the related Minimum Mortgage Rate. With respect to each Mortgage Loan that
becomes an REO Property, as of any date of determination, the annual rate
determined in accordance with the immediately preceding sentence as of the date
such Mortgage Loan became an REO Property.

                  "Mortgaged Property": The underlying property securing a
Mortgage Loan, including any REO Property, consisting of an Estate in Real
Property improved by a Residential Dwelling.

                  "Mortgagor": The obligor on a Mortgage Note.

                  "Net Mortgage Rate": With respect to any Mortgage Loan (or the
related REO Property), as of any date of determination, a per annum rate of
interest equal to (i) the then applicable Mortgage Rate for such Mortgage Loan
(or the related REO Property) minus (ii) the sum of (x) the Servicing Fee Rate
applicable to the Stated Principal Balance of such Mortgage Loan (or the related
REO Property) and (y) the Trustee's Fee Rate.

                  "New Lease": Any lease of REO Property entered into on behalf
of the Trust Fund, including any lease renewed or extended on behalf of the
Trust Fund if the Trust Fund has the right to renegotiate the terms of such
lease.

                  "Nonrecoverable Payment Advance": Any Payment Advance
previously made or proposed to be made in respect of a Mortgage Loan or REO
Property that, in the good faith business judgment of the Master Servicer (or
the Trustee or the Fiscal Agent if either such party is required to make a
Payment Advance pursuant to the terms hereof), as evidenced by an Officers'
Certificate, will not or, in the case of a proposed Payment Advance, would not
be ultimately recoverable from related late payments, Insurance Proceeds or
Liquidation Proceeds on such Mortgage Loan or REO Property as provided herein.

                  "Non-United States Person": Any Person other than a United
States Person.

                  "Officers' Certificate": A certificate signed by the Chairman
of the Board, the Vice Chairman of the Board, the President or a vice president
(however denominated) of the Master Servicer or the Mortgage Loan Seller, as
applicable.





<PAGE>


                                      -23-

                  "Opinion of Counsel": A written opinion of counsel, who may,
without limitation, be salaried or in-house counsel for the Depositor or the
Master Servicer, in such form as is reasonably acceptable to the Trustee, except
that any opinion of counsel relating to (a) the qualification of the Trust Fund
as a REMIC or (b) compliance with the REMIC Provisions must be an opinion of
Independent counsel.

                  "Original Monthly Payment": With respect to any Mortgage Loan,
the scheduled monthly payment of principal and interest on such Mortgage Loan
which was payable by the related Mortgagor under the related Mortgage Note as
originally executed, without modification thereto during any Forbearance Period
or subsequent to any Forbearance Period.

                  "Original Mortgage Loan": Any of the Mortgage Loans included
in REMIC I as of the Closing Date.

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

                  "P&I Certificates": Any Class A-1, Class A-2, Class A-3, Class
A-4 or Class B Certificates.

                  "Pass-Through Rate": With respect to:

            (i)   Component A1-WAC, for any Distribution Date, the excess, if
                  any, of (A) the REMIC II Remittance Rate for REMIC II Regular
                  Interest A-1 for such Distribution Date over (B) the fixed
                  rate per annum specified in clause (xi) below;

           (ii)   Component A2-WAC, for any Distribution Date, the excess, if
                  any, of (A) the REMIC II Remittance Rate for REMIC II Regular
                  Interest A-2 for such Distribution Date over (B) the fixed
                  rate per annum specified in clause (xii) below;

          (iii)   Component A3-WAC, for any Distribution Date, the excess, if
                  any, of (A) the REMIC II Remittance Rate for REMIC II Regular
                  Interest A-3 for such Distribution Date over (B) the fixed
                  rate per annum specified in clause (xiii) below;

           (iv)   Component A4-WAC, for any Distribution Date, the excess, if
                  any, of (A) the REMIC II Remittance Rate for REMIC II Regular
                  Interest A-4 for such Distribution Date over (B) the rate per
                  annum specified in clause (xiv) below;

            (v)   Component B1-WAC, for any Distribution Date, the excess, if
                  any, of (A) the REMIC II Remittance Rate for REMIC II Regular
                  Interest B-1 for such Distribution Date over (B) the rate per
                  annum specified in clause (xvi) below;

           (vi)   Component B2-WAC, for any Distribution Date, the excess, if
                  any, of (A) the REMIC II Remittance Rate for REMIC II Regular
                  Interest B-2 for such Distribution Date over (B) the rate per
                  annum specified in clause (xvii) below;





<PAGE>


                                      -24-

          (vii)   Component B3-WAC, for any Distribution Date, the excess, if
                  any, of (A) the REMIC II Remittance Rate for REMIC II Regular
                  Interest B-3 for such Distribution Date over (B) the rate per
                  annum specified in clause (xviii) below;

         (viii)   Component B4-WAC, for any Distribution Date, the excess, if
                  any, of (A) the REMIC II Remittance Rate for REMIC II Regular
                  Interest B-4 for such Distribution Date over (B) the rate per
                  annum specified in clause (xix) below;

           (ix)   Component B5-WAC, for any Distribution Date, the excess, if
                  any, of (A) the REMIC II Remittance Rate for REMIC II Regular
                  Interest B-5 for such Distribution Date over (B) the rate per
                  annum specified in clause (xx) below;

            (x)   Component B6-WAC, for any Distribution Date, the excess, if
                  any, of (A) the REMIC II Remittance Rate for REMIC II Regular
                  Interest B-6 for such Distribution Date over (B) the rate per
                  annum specified in clause (xxi) below;

           (xi)   the Class A-1 Certificates, for any Distribution Date, a fixed
                  rate equal to 6.59% per annum;

          (xii)   the Class A-2 Certificates, for any Distribution Date, a fixed
                  rate equal to 6.75% per annum;

         (xiii)   the Class A-3 Certificates, for any Distribution Date, the
                  lesser of (A) a fixed rate equal to 6.85% per annum and (B)
                  the REMIC II Remittance Rate for such Distribution Date
                  payable in respect of REMIC II Regular Interest A-3;

          (xiv)   the Class A-4 Certificates, for any Distribution Date, the
                  lesser of (A) a fixed rate equal to 7.25% per annum and (B)
                  the REMIC II Remittance Rate for such Distribution Date
                  payable in respect of REMIC II Regular Interest A-4;

           (xv)   the Class IO Certificates, for any Distribution Date, a fixed
                  rate equal to 1.365% per annum;

          (xvi)   the Class B-1 Certificates, for any Distribution Date, the
                  lesser of (A) a fixed rate equal to 7.00% per annum and (B)
                  the REMIC II Remittance Rate for such Distribution Date
                  payable in respect of REMIC II Regular Interest B-1;

         (xvii)   the Class B-2 Certificates, for any Distribution Date, the
                  lesser of (A) a fixed rate equal to 7.00% per annum and (B)
                  the REMIC II Remittance Rate for such Distribution Date
                  payable in respect of REMIC II Regular Interest B-2;

         (xviii)  the Class B-3 Certificates, for any Distribution Date, the
                  lesser of (A) a fixed rate equal to 7.00% per annum and (B)
                  the REMIC II Remittance Rate for such Distribution Date
                  payable in respect of REMIC II Regular Interest B-3;

          (xix)   the Class B-4 Certificates, for any Distribution Date, the
                  lesser of (A) a fixed rate equal to 7.00% per annum and (B)
                  the REMIC II Remittance Rate for such Distribution Date
                  payable in respect of REMIC II Regular Interest B-4;

           (xx)   the Class B-5 Certificates, for any Distribution Date, the
                  lesser of (A) a fixed rate equal to 7.00% per annum and (B)
                  the REMIC II Remittance Rate for such Distribution Date
                  payable in respect of REMIC II Regular Interest B-5;




<PAGE>


                                      -25-

          (xxi)   the Class B-6 Certificates, for any Distribution Date, the
                  lesser of (A) a fixed rate equal to 7.00% per annum and (B)
                  the REMIC II Remittance Rate for such Distribution Date
                  payable in respect of REMIC II Regular Interest B-6.

                  "Payment Advance": With respect to any Mortgage Loan or REO
Property and any Distribution Date, any advance made by the Master Servicer
pursuant to Section 4.03 or by the Trustee or the Fiscal Agent pursuant to
Section 7.02.

                  "Percentage Interest": With respect to any REMIC III Regular
Certificate, the undivided percentage ownership in the Class evidenced by such
Certificate, expressed as a percentage, the numerator of which is the initial
Certificate Balance or Certificate Notional Amount, as applicable, represented
by such Certificate and the denominator of which is the aggregate initial
Certificate Balance or Certificate Notional Amount, as applicable, of all of the
Certificates of such Class. The Book-Entry Certificates are issuable only in
minimum Percentage Interests corresponding to minimum initial Certificate
Balances or Class Notional Amounts, as applicable, of $10,000 and increments of
$1.00 in excess thereof. The Class IO Certificates, the Class A-WAC Certificates
and the Class B Certificates will be issuable only in minimum Percentage
Interests corresponding to minimum initial Certificate Notional Amounts (in the
case of the Class IO Certificates) or initial Certificate Balances (in the case
of the Class A-WAC Certificates and the Class B Certificates) of $10,000 and
integral multiples of $1,000 in excess thereof, except that one Certificate of
each such Class may be issued evidencing a Percentage Interest corresponding to
either (i) the sum of an otherwise authorized denomination thereof plus the
remainder of the aggregate initial Certificate Notional Amount or Certificate
Balance, as applicable, for such class or (ii) such remainder. With respect to
any Residual Certificate, the undivided percentage ownership in such Class
evidenced by such Certificate, as set forth on the face of such Residual
Certificate. The Residual Certificates are issuable only in minimum Percentage
Interests of 25%.

                  "Periodic Rate Cap": With respect to each adjustable-rate
Mortgage Loan and any Adjustment Date therefor, the fixed percentage set forth
in the related Mortgage Note, which is the maximum amount by which the Mortgage
Rate for such Mortgage Loan may increase or decrease (without regard to the
Maximum Mortgage Rate or the Minimum Mortgage Rate) on such Adjustment Date from
the Mortgage Rate in effect immediately prior to such Adjustment Date.

                  "Permitted Investments": Any one or more of the following
obligations or securities acquired at a purchase price of not greater than par,
regardless of whether issued by the Depositor, the Master Servicer, the Trustee
or any of their respective Affiliates:

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





<PAGE>


                                      -26-

                           (ii) demand and time deposits in, certificates of
         deposit of, or bankers' acceptances issued by, any Depository
         Institution;

                           (iii) repurchase obligations with respect to any
         security described in clause (i) above entered into with a Depository
         Institution (acting as principal);

                           (iv) securities bearing interest or sold at a
         discount that are issued by any corporation incorporated under the laws
         of the United States of America or any State thereof and that are rated
         by each Rating Agency in its highest long-term unsecured rating
         category at the time of such investment or contractual commitment
         providing for such investment;

                           (v) commercial paper (including both
         non-interest-bearing discount obligations and interest-bearing
         obligations payable on demand or on a specified date not more than 30
         days after the date of acquisition thereof) that is rated by each
         Rating Agency in its highest short-term unsecured debt rating category
         at the time of such investment;

                           (vi) units of money market funds that have been rated
         "Aaa" by Moody's and "AAA" by DCR (if rated by DCR); and

                           (viii) if previously confirmed in writing to the
         Trustee, any other demand, money market or time deposit, or any other
         obligation, security or investment, as may be acceptable to the Rating
         Agencies as a permitted investment of funds backing securities having
         ratings equivalent to its highest initial rating of any Class of Senior
         P&I Certificates;

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

                  "Permitted Transferee": Any Transferee of a Residual
Certificate other than a Disqualified Organization or Non-United States Person.

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

                  "Plan": Any employee benefit plan and certain other retirement
plans and arrangements, including individual retirement accounts and annuities,
Keogh plans and bank collective investment funds and insurance company general
or separate accounts in which such plans, accounts or arrangements are invested,
that are subject to the prohibited transaction and fiduciary responsibility
provisions of ERISA and Section 4975 of the Code.




<PAGE>


                                      -27-

                  "Plurality Residual Certificateholder": As to any taxable year
of REMIC I, REMIC II or REMIC III, the Holder of Certificates evidencing the
largest Percentage Interest in the Class of Residual Certificates constituting
the sole class of "residual interests" in such REMIC.

                  "Prepayment Assumption": For purposes of determining the
accrual of original issue discount, market discount and premium, if any, on the
Certificates for federal income tax purposes, 8% CPR. The Constant Prepayment
Rate ("CPR") model assumes that the outstanding principal balance of a pool of
mortgage loans prepays at a specified constant annual rate or CPR. In generating
monthly cash flows, this rate is converted to an equivalent constant monthly
rate.

                  "Prepayment Interest Shortfall": With respect to any
Distribution Date, for each Mortgage Loan that was during the related Prepayment
Period the subject of a Principal Prepayment in full or in part that was applied
by the Master Servicer to reduce the outstanding principal balance of such loan
on a date preceding the Due Date in the succeeding Prepayment Period, an amount
equal to interest at the applicable Net Mortgage Rate on the amount of such
Principal Prepayment for the number of days commencing on the date on which the
prepayment is applied and ending on the last day of the related Prepayment
Period. The obligations of the Master Servicer in respect of any Prepayment
Interest Shortfall are set forth in Section 3.24.

                  "Prepayment Period": With respect to any Distribution Date,
the immediately preceding calendar month.

                  "Principal Prepayment": Any payment of principal and/or
Arrearage made by the Mortgagor on a Mortgage Loan which is received in advance
of its scheduled Due Date and which is not accompanied by an amount of interest
representing the full amount of scheduled interest due on any Due Date in any
month or months subsequent to the month of prepayment.

                  "Purchase Price": With respect to any Mortgage Loan or REO
Property to be purchased pursuant to or as contemplated by Section 2.03, Section
3.16(c) or Section 10.01, and as confirmed by an Officers' Certificate from the
Master Servicer to the Trustee, an amount equal to the sum of: (i) 100% of the
Legal Balance thereof as of the date of purchase (or such other price as
provided in Section 10.01); (ii) in the case of (x) a Mortgage Loan, accrued
interest on the Stated Principal Balance thereof at the applicable Net Mortgage
Rate in effect from time to time from the Due Date as to which interest was last
covered by a payment by the Mortgagor or an advance by the Master Servicer,
which payment or advance had as of the date of purchase been distributed
pursuant to Section 4.01, through the end of the calendar month in which the
purchase is to be effected, and (y) an REO Property, the sum of (1) accrued
interest on the Stated Principal Balance thereof at the applicable Net Mortgage
Rate in effect from time to time from the Due Date as to which interest was last
covered by a payment by the Mortgagor or an advance by the Master Servicer
through the end of the calendar month immediately preceding the calendar month
in which such REO Property was acquired, plus (2) REO Imputed Interest for such
REO Property for each calendar month commencing with the calendar month in which
such REO Property was acquired and ending with the calendar month in which such
purchase is to be effected, minus the total of all net rental income, Insurance
Proceeds, Liquidation Proceeds and Payment Advances




<PAGE>


                                      -28-

that had as of the date of purchase been distributed as or to cover REO Imputed
Interest pursuant to Section 4.01; (iii) any unreimbursed Servicing Advances and
Payment Advances and any unpaid Servicing Fees allocable to such Mortgage Loan
or REO Property; (iv) any amounts previously withdrawn from the Collection
Account in respect of such Mortgage Loan or REO Property pursuant to Section
3.11(a)(ix) and Section 3.16(b); (v) in the case of a Mortgage Loan required to
be purchased pursuant to Section 2.03, expenses reasonably incurred or to be
incurred by the Master Servicer or the Trustee in respect of the breach or
defect giving rise to the purchase obligation; and (vi) any Arrearage in respect
of such Mortgage Loan.

                  "Qualified Substitute Mortgage Loan": A mortgage loan
substituted for a Deleted Mortgage Loan pursuant to the terms of this Agreement
which must, on the date of such substitution, (i) have an outstanding principal
balance, after application of all scheduled payments of principal and interest
due in the month of substitution, not in excess of (and not more than $10,000
less than) the outstanding principal balance, after deduction of all scheduled
payments due as of the date of substitution, of the Deleted Mortgage Loan, (ii)
have a Mortgage Rate not less than (and not more than one percentage point in
excess of) the Mortgage Rate of the Deleted Mortgage Loan, (iii) have a Net
Mortgage Rate not less than (and not more than one percentage point in excess
of) the Net Mortgage Rate of the Deleted Mortgage Loan, (iv) have a remaining
term to maturity not greater than (and not more than one year less than) that of
the Deleted Mortgage Loan, (v) have the same Due Date as the Due Date on the
Deleted Mortgage Loan, (vi) have a Loan-to-Value Ratio as of the date of
substitution equal to or lower than the Loan-to-Value Ratio of the Deleted
Mortgage Loan as of such date, (vii) pay the same or a greater percentage of its
Original Monthly Payment, (viii) have an Arrearage, if any, not greater than the
Arrearage of the Deleted Mortgage Loan, (ix) have a Forbearance Period not
longer than that of the Deleted Mortgage Loan if such Deleted Mortgage Loan is
an Initial Forbearance Period Loan, and (x) conform to each representation and
warranty set forth in the Mortgage Loan Purchase Agreement applicable to the
Deleted Mortgage Loan, and with respect to the substitution of any adjustable
rate Mortgage Loan, such mortgage loan must, (xi) have a Maximum Mortgage Rate
not less than the Maximum Mortgage Rate on the Deleted Mortgage Loan, (xii) have
a Minimum Mortgage Rate not less than the Minimum Mortgage Rate of the Deleted
Mortgage Loan, (xiii) have a Gross Margin equal to the Gross Margin of the
Deleted Mortgage Loan, (xiv) have the same Index as the Deleted Mortgage Loan,
and (xv) have a next Adjustment Date not more than two months later than the
next Adjustment Date on the Deleted Mortgage Loan. In the event that one or more
mortgage loans are substituted for one or more Deleted Mortgage Loans, the
amounts described in clause (i) hereof shall be determined on the basis of
aggregate principal balances, the Mortgage Rates described in clauses (ii),
(iii), (xi) and (xii) hereof shall be determined on the basis of weighted
average Mortgage Rates, the terms described in clauses (iv), (xiii) and (xv)
hereof shall be determined on the basis of weighted average remaining term to
maturity, weighted average Gross Margins and weighted average next Adjustment
Dates, respectively, the Loan-to-Value Ratios described in clause (vi) hereof
shall be satisfied as to each such mortgage loan and, except to the extent
otherwise provided in this sentence, the representations and warranties
described in clause (viii) hereof must be satisfied as to each Qualified
Substitute Mortgage Loan or in the aggregate, as the case may be.





<PAGE>


                                      -29-

                  "Rating Agency or Rating Agencies": Moody's and DCR or their
successors. If such agencies or their successors are no longer in existence,
"Rating Agencies" shall be such nationally recognized statistical rating
agencies, or other comparable Persons, designated by the Depositor, notice of
which designation shall be given to the Trustee and Master Servicer.

                  "Realized Loss": With respect to each Mortgage Loan as to
which a Final Recovery Determination has been made, an amount (not less than
zero) equal to (i) the unpaid Legal Balance of such Mortgage Loan as of the
commencement of the calendar month in which the Final Recovery Determination was
made, plus (ii) accrued and unpaid interest from the Due Date as to which
interest was last paid by the Mortgagor through the end of the calendar month in
which such Final Recovery Determination was made, calculated in the case of each
calendar month during such period (A) at an annual rate equal to the annual rate
at which interest was then accruing on such Mortgage Loan and (B) on a principal
amount equal to the Stated Principal Balance of such Mortgage Loan as of the
close of business on the Distribution Date during such calendar month, plus
(iii) any amounts previously withdrawn from the Collection Account in respect of
such Mortgage Loan pursuant to Section 3.11(a)(ix) and Section 3.16(b), minus
(iv) the proceeds, if any, received in respect of such Mortgage Loan during the
calendar month in which such Final Recovery Determination was made, net of
amounts that are payable therefrom to the Master Servicer with respect to such
Mortgage Loan pursuant to Section 3.11(a)(iii).

                  With respect to any REO Property as to which a Final Recovery
Determination has been made, an amount (not less than zero) equal to (i) the
unpaid Legal Balance of the related Mortgage Loan as of the date of acquisition
of such REO Property on behalf of the Trust Fund, plus (ii) accrued and unpaid
interest from the Due Date as to which interest was last paid by the Mortgagor
in respect of the related Mortgage Loan through the end of the calendar month
immediately preceding the calendar month in which such REO Property was
acquired, calculated in the case of each calendar month during such period (A)
at an annual rate equal to the annual rate at which interest was then accruing
on the related Mortgage Loan and (B) on a principal amount equal to the Stated
Principal Balance of the related Mortgage Loan as of the close of business on
the Distribution Date during such calendar month, plus (iii) REO Imputed
Interest for such REO Property for each calendar month commencing with the
calendar month in which such REO Property was acquired and ending with the
calendar month in which such Final Recovery Determination was made, plus (iv)
any amounts previously withdrawn from the Collection Account in respect of the
related Mortgage Loan pursuant to Section 3.11(a)(ix) and Section 3.16(b), minus
(v) the aggregate of all Payment Advances made by the Master Servicer in respect
of such REO Property or the related Mortgage Loan for which the Master Servicer
has been or, in connection with such Final Recovery Determination, will be
reimbursed pursuant to Section 3.23 out of rental income, Insurance Proceeds and
Liquidation Proceeds received in respect of such REO Property, minus (vi) the
total of all net rental income, Insurance Proceeds and Liquidation Proceeds
received in respect of such REO Property that has been, or in connection with
such Final Recovery Determination, will be transferred to the Distribution
Account pursuant to Section 3.23.





<PAGE>


                                      -30-

                  With respect to each Mortgage Loan which has become the
subject of a Deficient Valuation, the difference between the principal balance
of the Mortgage Loan outstanding immediately prior to such Deficient Valuation
and the principal balance of the Mortgage Loan as reduced by the Deficient
Valuation.

                  With respect to each Mortgage Loan which has become the
subject of a Debt Service Reduction, the portion, if any, of the reduction in
each affected scheduled payment attributable to a reduction in the Mortgage Rate
imposed by a court of competent jurisdiction. Each such Realized Loss shall be
deemed to have been incurred on the Due Date for each affected Modified
Scheduled Payment (or Forbearance Payment, in the case of an Initial Forbearance
Period Loan prior to the expiration of the related Forbearance Period).

                  "Record Date": With respect to each Distribution Date other
than the first Distribution Date, the last Business Day of the month immediately
preceding the month in which such Distribution Date occurs. With respect to the
first Distribution Date, the Closing Date.

                  "Regular Interest": A "regular interest" in a REMIC within the
meaning of Section 860G(a)(1) of the Code.

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

                  "Relief Act Interest Shortfall": With respect to any
Distribution Date and any Mortgage Loan, any reduction in the amount of interest
collectible on such Mortgage Loan for the most recently ended calendar month as
a result of the application of the Relief Act.

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

                  "REMIC I": The segregated pool of assets subject hereto,
constituting the primary trust created hereby and to be administered hereunder,
with respect to which a REMIC election is to be made, consisting of: (i) such
Mortgage Loans as from time to time are subject to this Agreement, together with
the Mortgage Files relating thereto, and together with all collections thereon
and proceeds thereof, (ii) any REO Property, together with all collections
thereon and proceeds thereof, (iii) the Trustee's rights with respect to the
Mortgage Loans under all insurance policies required to be maintained pursuant
to this Agreement and any proceeds thereof, (iv) the Depositor's rights under
the Mortgage Loan Purchase Agreement (including any security interests created
thereby) and (v) the Collection Account, the Distribution Account, any REO
Account and the Expense Account and such assets that are deposited therein from
time to time and any investments thereof, together with any and all income,
proceeds and payments with respect thereto. Notwithstanding the foregoing,
however, REMIC I specifically excludes all payments and other collections of
principal and interest due on the Mortgage Loans on or before the Cut-off Date.





<PAGE>


                                      -31-

                  "REMIC I Regular Interest": The separate non-certificated
beneficial ownership interests in REMIC I issued hereunder and designated as a
"regular interest" in REMIC I. REMIC I Regular Interest A shall have an initial
Uncertificated Balance equal to 98.36% of the Cut-off Date Pool Arrearage and
shall not accrue interest. Each of the other 7,520 REMIC I Regular Interests
shall have an initial Uncertificated Balance equal to the Stated Principal
Balance of the related Mortgage Loan as of the Cut-off Date and shall accrue
interest at the related REMIC I Remittance Rate in effect from time to time. The
REMIC I Regular Interests (exclusive of REMIC I Regular Interest A) shall have
an initial aggregate Uncertificated Balance equal to the Cut-off Date Pool
Unpaid Principal Balance. Each REMIC I Regular Interest shall be entitled to
distributions of principal or Arrearage, as applicable, subject to the terms and
conditions hereof, in an aggregate amount equal to its initial Uncertificated
Balance.

                  "REMIC I Remittance Rate": With respect to each REMIC I
Regular Interest (other than the REMIC I Regular Interests related to Initial
Forbearance Period Loans and REMIC I Regular Interest A) for any Distribution
Date, the Net Mortgage Rate for the related Mortgage Loan. With respect to each
REMIC I Regular Interest related to an Initial Forbearance Period Loan, (i)
during the related Forbearance Period, a fixed rate calculated on the Closing
Date equal to (x) the Forbearance Payment for the initial Due Period divided by
the Stated Principal Balance of such Mortgage Loan as of the Cut-off Date times
12, minus (y) the sum of the Servicing Fee Rate applicable to the Stated
Principal Balance of such Mortgage Loan and the Trustee's Fee Rate, and (ii)
after the related Forbearance Period, the Net Mortgage Rate for the related
Mortgage Loan.

                  "REMIC II": The segregated pool of assets consisting of both
REMIC I Regular Interests conveyed in trust to the Trustee for the benefit of
REMIC III, as holder of the REMIC II Regular Interests, and the Holders of the
Class R-II Certificates pursuant to Section 2.06, with respect to which a
separate REMIC election is to be made.

                  "REMIC II Regular Interest": Any of the separate
non-certificated beneficial ownership interests in REMIC II issued hereunder and
designated as a "regular interest" in REMIC II. Each REMIC II Regular Interest,
other than REMIC II Regular Interest A, shall accrue interest at the related
REMIC II Remittance Rate in effect from time to time, and shall be entitled to
distributions of principal or Arrearage, as applicable, subject to the terms and
conditions hereof, in an aggregate amount equal to its initial Uncertificated
Balance as set forth in the Preliminary Statement hereto. The designations for
the respective REMIC II Regular Interests are set forth in the Preliminary
Statement hereto.

                  "REMIC II Regular Interest A": The separate non-certificated
beneficial ownership interest in REMIC II issued hereunder and designated as a
"regular interest" in REMIC II. REMIC II Regular Interest A shall have an
initial Uncertificated Balance equal to the Uncertificated Balance of REMIC I
Regular Interest A.

                  "REMIC II Regular Interest IO": The separate non-certificated
beneficial interests in REMIC II issued hereunder and designated as a "regular
interest" in REMIC II. REMIC II




<PAGE>


                                      -32-

Regular Interest IO shall not have an Uncertificated Balance and will accrue
interest at 1.365% per annum on a notional amount which as of any date of
determination is equal to the aggregate Uncertificated Balance of the REMIC I
Regular Interests (other than REMIC I Regular Interest A).

                  "REMIC II Remittance Rate": With respect to any REMIC II
Regular Interest (other than REMIC II Regular Interest A and REMIC II Regular
Interest IO) for any Distribution Date, a rate per annum equal to (i) the
weighted average, expressed as a percentage and rounded to four decimal places,
of the REMIC I Remittance Rates of the REMIC I Regular Interests (other than
REMIC I Regular Interest A) less (ii) 1.365% per annum for such Distribution
Date. With respect to REMIC II Regular Interest IO, for any Distribution Date, a
rate equal to 1.365% per annum.

                  "REMIC III": The segregated pool of assets consisting of all
of the REMIC II Regular Interests conveyed in trust to the Trustee for the
benefit of the Holders of the REMIC III Certificates pursuant to Section 2.08,
with respect to which a separate REMIC election is to be made.

                  "REMIC III Certificate": Any Class A-1, Class A-2, Class A-3,
Class A-4, Class IO, Class A-WAC, Class B-1, Class B-2, Class B-3, Class B-4,
Class B-5, Class B-6 or Class R-III Certificate.

                  "REMIC III Regular Certificate": Any REMIC III Certificate
other than a Class R-III Certificate.

                  "REMIC Provisions": Provisions of the federal income tax law
relating to real estate mortgage investment conduits, which appear at Section
860A through 860G of the Code, and related provisions, and proposed, temporary
and final regulations and published rulings, notices and announcements
promulgated thereunder, as the foregoing may be in effect from time to time.

                  "Remittance Report": A report in electronic format
substantially in the form attached hereto as Exhibit G-1 prepared by the Master
Servicer pursuant to Section 4.03 with such additions, deletions and
modifications as agreed to by the Trustee and the Master Servicer.

                  "Rents from Real Property": With respect to any REO Property,
gross income of the character described in Section 856(d) of the Code as being
included in the term "rents from real property."

                  "REO Account": The account or accounts maintained by the
Master Servicer in respect of an REO Property pursuant to Section 3.23.

                  "REO Disposition": The sale or other disposition of an REO
Property on behalf of the Trust Fund.




<PAGE>


                                      -33-

                  "REO Imputed Interest": As to any REO Property, for any
calendar month during which such REO Property was at any time part of the Trust
Fund, one month's interest at the applicable Net Mortgage Rate on the Stated
Principal Balance of such REO Property (or, in the case of the first such
calendar month, of the related Mortgage Loan if appropriate) as of the close of
business on the Distribution Date in such calendar month.

                  "REO Principal Amortization": With respect to any REO
Property, for any calendar month, the excess, if any, of (a) the aggregate of
all amounts received in respect of such REO Property during such calendar month,
whether in the form of rental income, sale proceeds (including, without
limitation, that portion of the Termination Price paid in connection with a
purchase of all of the Mortgage Loans and REO Properties pursuant to Section
10.01 that is allocable to such REO Property) or otherwise, net of any portion
of such amounts (i) payable pursuant to Section 3.23(c) in respect of the proper
operation, management and maintenance of such REO Property or (ii) payable or
reimbursable to the Master Servicer pursuant to Section 3.23(d) for unpaid
Servicing Fees in respect of the related Mortgage Loan and unreimbursed
Servicing Advances and Payment Advances in respect of such REO Property or the
related Mortgage Loan, over (b) the REO Imputed Interest in respect of such REO
Property for such calendar month.

                  "REO Property": A Mortgaged Property acquired by the Master
Servicer on behalf of the Trust Fund through foreclosure or deed-in-lieu of
foreclosure, as described in Section 3.23.

                  "Request for Release": A release signed by a Servicing
Officer, in the form of Exhibit E-1 or Exhibit E-2 attached hereto.

                  "Residential Dwelling": Any one of the following: (i) a
detached one-family dwelling, (ii) a detached two- to four-family dwelling,
(iii) a one-family dwelling unit in a FNMA eligible condominium project, or (iv)
a detached one-family dwelling in a planned unit development, none of which is a
co-operative, mobile or manufactured home (as defined in 42 United States Code,
Section 5402(6)).

                  "Residual Arrearage Distribution Amount": With respect to each
Distribution Date, the sum of (i) the aggregate amount of additional Arrearage
accrued during the related Due Period on the Initial Forbearance Period Loans
that were still in their Forbearance Periods during such Due Period and (ii) any
Residual Arrearage Distribution Amount remaining unpaid from the previous
Distribution Date. The payment of the Residual Arrearage Distribution Amount, if
any, shall be made solely from Undistributed Arrearage, if any, for such
Distribution Date.

                  "Residual Certificate": A Class R-I, Class R-II or Class R-III
Certificate.

                  "Residual Interest": The sole class of "residual interests" in
a REMIC within the meaning of Section 860G(a)(2) of the Code.





<PAGE>


                                      -34-

                  "Responsible Officer": When used with respect to the Trustee,
any officer assigned to the Asset-Backed Securities Trust Services Group (or any
successor thereto), including the President, any vice president, any assistant
vice president, the Secretary, any assistant secretary, the Treasurer, any
assistant treasurer, any trust officer or assistant trust officer, or any other
officer of the Trustee customarily performing functions similar to those
performed by any of the above designated officers and, with respect to a
particular matter, to whom such matter is referred because of such officer's
knowledge of and familiarity with the particular subject. When used with respect
to the Fiscal Agent, any officer or assistant officer thereof.

                  "Scheduled Principal Balance": With respect to any Mortgage
Loan: (a) as of the Cut-off Date, the outstanding principal balance of such
Mortgage Loan as of such date (excluding any Arrearage), net of the principal
portion of all unpaid Modified Scheduled Payments (or Forbearance Payments, in
the case of Initial Forbearance Period Loans prior to the expiration of the
related Forbearance Periods), if any, due on or before such date; (b) as of any
Due Date subsequent to the Cut-off Date up to and including the Due Date in the
calendar month in which a Liquidation Event occurs with respect to such Mortgage
Loan, the Scheduled Principal Balance of such Mortgage Loan as of the Cut-off
Date, minus the sum (excluding any amounts allocable to Arrearage) of (i) the
principal portion of each Modified Scheduled Payment (or Forbearance Payment, in
the case of an Initial Forbearance Period Loan prior to the expiration of the
related Forbearance Period) due on or before such Due Date but subsequent to the
Cut-off Date, whether or not received, (ii) all Principal Prepayments received
before such Due Date but after the Cut-off Date, (iii) the principal portion of
all Liquidation Proceeds and Insurance Proceeds received before such Due Date
but after the Cut-off Date, net of any portion thereof that represents principal
due (without regard to any acceleration of payments under the related Mortgage
and Mortgage Note) on a Due Date occurring on or before the date on which such
proceeds were received and (iv) any Realized Loss incurred with respect thereto
as a result of a Deficient Valuation occurring before such Due Date, but only to
the extent such Realized Loss represents a reduction in the portion of principal
of such Mortgage Loan not yet due (without regard to any acceleration of
payments under the related Mortgage and Mortgage Note) as of the date of such
Deficient Valuation; and (c) as of any Due Date subsequent to the occurrence of
a Liquidation Event with respect to such Mortgage Loan, zero. With respect to
any REO Property: (a) as of any Due Date subsequent to the date of its
acquisition on behalf of the Trust Fund up to and including the Due Date in the
calendar month in which a Liquidation Event occurs with respect to such REO
Property, an amount (not less than zero) equal to the Scheduled Principal
Balance of the related Mortgage Loan as of the Due Date in the calendar month in
which such REO Property was acquired, minus the aggregate amount of REO
Principal Amortization, if any, in respect of such REO Property for all
previously ended calendar months; and (b) as of any Due Date subsequent to the
occurrence of a Liquidation Event with respect to such REO Property, zero.

                  "Senior P&I Certificates": The P&I Certificates, other than
the Class B Certificates.

                  "Senior Percentage": With respect to any Distribution Date,
the lesser of (a) 100% and (b) a fraction, expressed as a percentage, the
numerator of which is the aggregate Certificate




<PAGE>


                                      -35-

Balance of the Senior P&I Certificates, and the denominator of which is the sum
of (i) the aggregate of the Scheduled Principal Balance of each of the Mortgage
Loans, plus (ii) the aggregate of the Scheduled Principal Balance of each of the
REO Properties, in each case before reduction for any Realized Losses on such
Distribution Date.

                  "Senior Prepayment Percentage": With respect to any
Distribution Date within the range indicated below, the percentage as indicated
below:

<TABLE>
<CAPTION>
                  Distribution Date                        Senior Prepayment Percentage
      ----------------------------------------  ------------------------------------------------
      <S>                                       <C>
      December 1997 through November 2002       100%
      December 2002 through November 2003       Senior Percentage, plus 70% of the Subordinate
                                                 Percentage
      December 2003 through November 2004       Senior Percentage, plus 60% of the Subordinate
                                                 Percentage
      December 2004 through November 2005       Senior Percentage, plus 40% of the Subordinate
                                                 Percentage
      December 2005 through November 2006       Senior Percentage, plus 20% of the Subordinate
                                                 Percentage
      December 2006 and thereafter              Senior Percentage;
</TABLE>

provided, however, no reduction to the Senior Prepayment Percentage described
above shall be made as of any Distribution Date unless (i) the outstanding
Stated Principal Balance of Mortgage Loans delinquent 60 days or more (including
real estate owned and Mortgage Loans in foreclosure) averaged over the last six
months does not exceed 50% of the then current Certificate Balance of the Class
B Certificates and (ii) Realized Losses on the Mortgage Loans to date are less
than the then applicable Trigger Amount. The "Trigger Amount" for any
Distribution Date occurring after the first five years will be as follows: for
any Distribution Date during the sixth year after the Closing Date, 30% of the
initial Certificate Balance of the Class B Certificates; for any Distribution
Date during the seventh year after the Closing Date, 40% of the initial
Certificate Balance of the Class B Certificates; for any Distribution Date
during the eighth year after the Closing Date, 45% of the initial Certificate
Balance of the Class B Certificates; and for any Distribution Date during the
ninth year after the Closing Date, 50% of the initial Certificate Balance of the
Class B Certificates. Notwithstanding the foregoing, upon a reduction of the
Certificate Balances of the Senior P&I Certificates to zero, the Senior
Prepayment Percentage will equal 0%. In addition, on any Distribution Date on
which the Senior Percentage exceeds the initial Senior Percentage, the Senior
Prepayment Percentage shall be 100%.

                  "Senior Principal Distribution Amount": With respect to each
Distribution Date, the lesser of (1) the aggregate Certificate Balance of the
Senior P&I Certificates outstanding immediately prior to such Distribution Date
and (2) the sum of (x) the Senior Percentage of all scheduled payments of
principal due on the Mortgage Loans during the related Due Period, whether or
not received, and of the aggregate principal portion of any unscheduled net
collections




<PAGE>


                                      -36-

(other than amounts described in clauses (y) or (z) hereof and payments
allocable to Arrearage) received on or in respect of the Mortgage Loans during
the related Prepayment Period, including proceeds from repurchases of Mortgage
Loans, insurance proceeds, condemnation proceeds and Liquidation Proceeds, (y)
the Senior Prepayment Percentage of all voluntary prepayments of principal
received on the Mortgage Loans during the related Prepayment Period (other than
the amount thereof of allocable to Arrearage) and (z) with respect to the
principal portion of any net Liquidation Proceeds received during the related
Prepayment Period in connection with the final liquidation of a Mortgage Loan
during such Prepayment Period, the lesser of the Senior Percentage of the then
Scheduled Principal Balance of such Mortgage Loan and the Senior Prepayment
Percentage of the principal portion of such net Liquidation Proceeds (other than
the amount thereof allocable to Arrearage).

                  "Servicing Account": The account or accounts created and
maintained pursuant to Section 3.09.

                  "Servicing Advances": The reasonable "out-of-pocket" costs and
expenses incurred by the Master Servicer in connection with a default,
delinquency or other unanticipated event by the Master Servicer in the
performance of its servicing obligations, including, but not limited to, the
cost of (i) the preservation, restoration and protection of a Mortgaged
Property, (ii) any enforcement or judicial proceedings, including foreclosures,
in respect of a particular Mortgage Loan, (iii) the management (including
reasonable fees in connection therewith) and liquidation of any REO Property,
and (iv) the performance of its obligations under Section 3.01, Section 3.09,
Section 3.14, Section 3.16 and Section 3.23 (in the case of Section 3.23,
including but not limited to the cost of obtaining any Opinion of Counsel of the
kind described in Section 3.23(a)). The Master Servicer shall not be required to
make any Servicing Advance in respect of a Mortgage Loan or REO Property that,
in the good faith business judgment of the Master Servicer, would not be
ultimately recoverable from related Insurance Proceeds, Late Collections or
Liquidation Proceeds on such Mortgage Loan or REO Property as provided herein.

                  "Servicing Fee": For any calendar month, the sum of (i) with
respect to each Mortgage Loan and any REO Properties during such calendar month,
an amount equal to one month's interest (or, in the event of any payment of
interest which accompanies a Principal Prepayment in full made by the Mortgagor
during such calendar month, interest for the number of days covered by such
payment of interest) on the Stated Principal Balance of such Mortgage Loan (and
any REO Properties) at the applicable Servicing Fee Rate and (ii) with respect
to the Arrearage, if any, relating to each Mortgage Loan and any REO Properties,
an amount equal to 1/12 times the applicable Servicing Fee Rate times the amount
of such Arrearage.

                  "Servicing Fee Rate": 0.52% per annum with respect to the
Stated Principal Balance of each Mortgage Loan (or related REO Property) and
0.42% per annum with respect to the Arrearage of each Mortgage Loan.

                  "Servicing Officer": Any officer of the Master Servicer
involved in, or responsible for, the administration and servicing of Mortgage
Loans, whose name and specimen signature




<PAGE>


                                      -37-

appear on a list of servicing officers furnished by the Master Servicer to the
Trustee and the Depositor on the Closing Date, as such list may from time to
time be amended.

                  "Single Certificate": With respect to any Class of
Certificates (other than the Residual Certificates), a hypothetical Certificate
of such Class evidencing a Percentage Interest for such Class corresponding to
an initial Certificate Balance or Notional Amount, as applicable, of $1,000.
With respect to the Residual Certificates, a hypothetical Certificate of such
Class evidencing a 100% Percentage Interest in such Class.

                  "Startup Day": The day designated as such pursuant to Section
11.01(c) hereof.

                  "Stated Principal Balance": With respect to any Mortgage Loan:
(a) as of any date of determination up to but not including the Distribution
Date on which the proceeds, if any, of a Liquidation Event with respect to such
Mortgage Loan would be distributed, the Scheduled Principal Balance of such
Mortgage Loan as of the Cut-off Date, as shown in the Mortgage Loan Schedule,
minus the sum (excluding any amounts allocable to Arrearage) of (i) the
principal portion of each Modified Scheduled Payment (or Forbearance Payment, in
the case of an Initial Forbearance Period Loan prior to the expiration of the
related Forbearance Period) due on a Due Date subsequent to the Cut-off Date, to
the extent received from the Mortgagor or advanced by the Master Servicer, the
Trustee or the Fiscal Agent pursuant to Section 4.03, Section 7.02 and Section
8.14, respectively, and distributed pursuant to Section 4.01 on or before such
date of determination, (ii) all Principal Prepayments received after the Cut-off
Date, to the extent distributed pursuant to Section 4.01 on or before such date
of determination, (iii) all Liquidation Proceeds and Insurance Proceeds applied
by the Master Servicer as recoveries of principal in accordance with the
provisions of Section 3.16(d), to the extent distributed pursuant to Section
4.01 on or before such date of determination, and (iv) any Realized Loss
incurred with respect thereto as a result of a Deficient Valuation made during
or prior to the Prepayment Period for the most recent Distribution Date
coinciding with or preceding such date of determination; and (b) as of any date
of determination coinciding with or subsequent to the Distribution Date on which
the proceeds, if any, of a Liquidation Event with respect to such Mortgage Loan
would be distributed, zero. With respect to any REO Property: (a) as of any date
of determination up to but not including the Distribution Date on which the
proceeds, if any, of a Liquidation Event with respect to such REO Property would
be distributed, an amount (not less than zero) equal to the Stated Principal
Balance of the related Mortgage Loan as of the date on which such REO Property
was acquired on behalf of the Trust Fund, minus the sum of (i) if such REO
Property was acquired before the Distribution Date in any calendar month, the
principal portion of the Modified Scheduled Payment (or Forbearance Payment, in
the case of an Initial Forbearance Period Loan prior to the expiration of the
related Forbearance Period) due on the Due Date in the calendar month of
acquisition, to the extent advanced by the Master Servicer, the Trustee or the
Fiscal Agent pursuant to Section 4.03 or Section 7.02 and distributed pursuant
to Section 4.01 on or before such date of determination, and (ii) the aggregate
amount of REO Principal Amortization in respect of such REO Property for all
previously ended calendar months, to the extent distributed pursuant to Section
4.01 on or before such date of determination; and (b) as of any date of




<PAGE>


                                      -38-

determination coinciding with or subsequent to the Distribution Date on which
the proceeds, if any, of a Liquidation Event with respect to such REO Property
would be distributed, zero.

                  "Stayed Funds": As defined in Section 7.02(b).

                  "Subordinate Percentage": With respect to any Distribution
Date, the lesser of (a) 100% and (b) a fraction, expressed as a percentage, the
numerator of which is the aggregate Certificate Balance of the Class B
Certificates and the denominator of which is the sum of (i) the aggregate of the
Scheduled Principal Balance of each of the Mortgage Loans, plus (ii) the
aggregate of the Scheduled Principal Balance of each of the REO Properties, in
each case before reduction for any Realized Losses on such Distribution Date.

                  "Subordinate Prepayment Percentage": With respect to any
Distribution Date, 100% minus the Senior Prepayment Percentage.

                  "Subordinate Principal Distribution Amount": For any
Distribution Date, an amount equal to the lesser of (1) the aggregate
Certificate Balance of the Class B Certificates outstanding immediately prior to
such Distribution Date and (2) the sum of (w) the Subordinate Percentage of all
scheduled payments of principal due on the Mortgage Loans during the related Due
Period, whether or not received, and of the aggregate principal portion of any
unscheduled net collections (other than amounts described in clauses (x) or (y)
hereof and payments allocable to Arrearage) received on or in respect of the
Mortgage Loans during the related Prepayment Period, including proceeds from
repurchases of Mortgage Loans, Insurance Proceeds, condemnation proceeds and
Liquidation Proceeds, (x) the Subordinate Prepayment Percentage of all voluntary
prepayments of principal received on the Mortgage Loans during the related
Prepayment Period (other than the amount thereof allocable to Arrearage), (y)
with respect to the principal portion of any net Liquidation Proceeds received
during the related Prepayment Period in connection with the final liquidation of
a Mortgage Loan during such Prepayment Period, the lesser of the Subordinate
Percentage of the then scheduled principal balance of such Mortgage Loan and the
Subordinate Prepayment Percentage of the principal portion of such net
Liquidation Proceeds (other than the amount thereof allocable to Arrearage), and
(z) in the case of any Distribution Date subsequent to the initial Distribution
Date, an amount equal to the excess, if any, of the Subordinate Principal
Distribution Amount for the immediately preceding Distribution Date, over the
aggregate distributions of principal made in respect of the Class B Certificates
on such immediately preceding Distribution Date pursuant to Section 4.01 to the
extent that any such amounts are not attributable to Realized Losses which were
allocated to the Class B Certificates pursuant to Section 4.04.

                  "Sub-Servicer": Any Person with which the Master Servicer has
entered into a Sub-Servicing Agreement and which meets the qualifications of a
Sub-Servicer pursuant to Section 3.02.

                  "Sub-Servicing Account": An account established by a
Sub-Servicer which meets the requirements set forth in Section 3.08 and is
otherwise acceptable to the Master Servicer.




<PAGE>


                                      -39-

                  "Sub-Servicing Agreement": The written contract between the
Master Servicer and a Sub-Servicer relating to servicing and administration of
certain Mortgage Loans as provided in Section 3.02.

                  "Tax Returns": The federal income tax return on Internal
Revenue Service Form 1066, U.S. Real Estate Mortgage Investment Conduit Income
Tax Return, including Schedule Q thereto, Quarterly Notice to Residual Interest
Holders of REMIC Taxable Income or Net Loss Allocation, or any successor forms,
to be filed on behalf of the Trust Fund due to its classification as a REMIC
under the REMIC Provisions, together with any and all other information reports
or returns that may be required to be furnished to the Certificateholders or
filed with the Internal Revenue Service or any other governmental taxing
authority under any applicable provisions of federal, state or local tax laws.

                  "Termination Price": As defined in Section 10.01.

                  "Transfer": Any direct or indirect transfer, sale, pledge,
hypothecation, or other form of assignment of any Ownership Interest in a
Certificate.

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

                  "Transferor": Any Person who is disposing by Transfer of any
Ownership Interest in a Certificate.

                  "Trust Fund": Collectively, all of the assets of REMIC I,
REMIC II and REMIC III.

                  "Trustee": LaSalle National Bank, its successor in interest,
or any successor trustee appointed as herein provided.

                  "Trustee's Fee": The amount payable to the Trustee on each
Distribution Date pursuant to Section 8.05 as compensation for all services
rendered by it in the execution of the trust hereby created and in the exercise
and performance of any of the powers and duties of the Trustee hereunder, which
amount shall equal one twelfth of the product of (i) the Trustee's Fee Rate,
multiplied by (ii) the aggregate Legal Balance of the Mortgage Loans and any REO
Properties as of the second preceding Due Date (or, in the case of the initial
Distribution Date, as of the Cut-off Date).

                  "Trustee's Fee Rate": 0.01325% per annum.

                  "Uncertificated Accrued Interest": With respect to each REMIC
I Regular Interest and any Distribution Date, one month's interest at the REMIC
I Remittance Rate for such Distribution Date, accrued on the Uncertificated
Balance of such REMIC I Regular Interest outstanding immediately prior to such
Distribution Date and, to the extent permitted under




<PAGE>


                                      -40-

applicable law, also on any Uncertificated Accrued Interest in respect of such
REMIC I Regular Interest from prior Distribution Dates that was not previously
deemed paid. With respect to any REMIC II Regular Interest, other than REMIC II
Regular Interest A, for any Distribution Date, one month's interest at the REMIC
II Remittance Rate applicable to such REMIC II Regular Interest for such
Distribution Date, accrued on the Uncertificated Balance of such REMIC II
Regular Interest outstanding immediately prior to such Distribution Date.
Uncertificated Accrued Interest in respect of any REMIC I Regular Interest
(other than REMIC I Regular Interest A) or any REMIC II Regular Interest (other
than REMIC II Regular Interest A) shall accrue on the basis of a 360-day year
consisting of twelve 30-day months. Uncertificated Accrued Interest with respect
to each Distribution Date, as to any REMIC I Regular Interest (other than REMIC
I Regular Interest A) and any REMIC II Regular Interest (other than REMIC II
Regular Interest A) shall be reduced as provided in Section 1.02 hereof.

                  "Uncertificated Balance": The amount of any REMIC I Regular
Interest or REMIC II Regular Interest (other than REMIC II Regular Interest IO)
outstanding as of any date of determination. As of the Closing Date, the
Uncertificated Balance of REMIC I Regular Interest A shall equal 98.36% of the
Cut-off Date Pool Arrearage, the Uncertificated Balance of each of the other
7,520 REMIC I Regular Interests shall equal the Stated Principal Balance of the
related Mortgage Loan as of the Cut-off Date, the REMIC I Regular Interests
(exclusive of REMIC I Regular Interest A) shall have an initial aggregate
Uncertificated Balance equal to the Cut-off Date Pool Unpaid Principal Balance,
and the Uncertificated Balance of each REMIC II Regular Interest shall equal the
amount set forth in the Preliminary Statement hereto as its initial
Uncertificated Balance. On each Distribution Date, the Uncertificated Balance of
each REMIC II Regular Interest shall be reduced by all distributions of
principal or Arrearage, as applicable, deemed to have been made on such REMIC II
Regular Interest on such Distribution Date pursuant to Section 4.01(h) and, if
and to the extent necessary and appropriate, shall be further reduced on such
Distribution Date as provided in Section 4.04(b). On each Distribution Date, the
Uncertificated Balance of each REMIC I Regular Interest shall be reduced by all
distributions of principal or Arrearage, as applicable, deemed to have been made
in respect of such REMIC I Regular Interest on such Distribution Date pursuant
to Section 4.01(h), and, if and to the extent necessary and appropriate, shall
be further reduced on such Distribution Date as provided in Section 4.04(c).

                  "Undistributed Arrearage": With respect to each Distribution
Date, the excess, if any, of (i) the sum of (a) all Modified Scheduled Payments
(or Forbearance Payments, in the case of Initial Forbearance Period Loans prior
to the expiration of the related Forbearance Periods) due on the Mortgage Loans
during the related Due Period, to the extent received and allocable to
Arrearage, other than the portion thereof payable as fees and expenses, and (b)
any unscheduled net collections received on the Mortgage Loans during the
related Prepayment Period allocable to Arrearage, including voluntary
prepayments, proceeds from repurchases of Mortgage Loans, insurance proceeds,
condemnation proceeds and liquidation proceeds, other than the portion thereof
payable as fees and expenses, over (ii) the Basic Class A-WAC Distribution
Amount for such Distribution Date.





<PAGE>


                                      -41-

                  "Uninsured Cause": Any cause of damage to a Mortgaged Property
such that the complete restoration of such property is not fully reimbursable by
the hazard insurance policies required to be maintained pursuant to Section
3.14.

                  "United States Person": A citizen or resident of the United
States, a corporation, partnership or other entity created or organized in, or
under the laws of, the United States or any political subdivision thereof
(except, in the case of a partnership, to the extent provided in regulations),
or an estate whose income is subject to United States federal income tax
regardless of its source, or a trust if a court within the United States is able
to exercise primary supervision over the administration of the trust and one or
more United States Persons have the authority to control all substantial
decisions of the trust. The term "United States" shall have the meaning set
forth in Section 7701 of the Code.

                  "Value": With respect to any Mortgaged Property, the value
thereof as determined by a BPO obtained by the Mortgage Loan Seller or HUD.

                  "Voting Rights": The portion of the voting rights of all of
the Certificates which is allocated to any Certificate. With respect to any date
of determination, (i) 98% of all the Voting Rights shall be allocated among the
holders of the P&I Certificates and the Class A-WAC Certificates on a PRO RATA
basis based on the then current Certificate Balances of their respective
Certificates (provided, however, that if the Class Certificate Balance of the
Class A-WAC Certificates is reduced to zero before the Class Notional Amount of
such class is reduced to zero, then 97% of all the Voting Rights shall be
allocated among holders of the P&I Certificates on a PRO RATA basis based on the
then current Certificate Balances of their respective Certificates and 1% of all
the Voting Rights shall be allocated to the holders of the Class A-WAC
Certificates), (ii) 1% of all the Voting Rights shall be allocated to the
holders of the Class IO Certificates and (iii) 1% of all the Voting Rights shall
be allocated among the holders of the Residual Certificates. The Voting Rights
allocated to each class of REMIC III Regular Certificates shall be allocated
among all holders of each such class in proportion to the outstanding
Certificate Balance (or, in the case of the Class IO Certificates and, if the
Certificate Balance of the Class A-WAC Certificates has been reduced to zero,
the Class A-WAC Certificates, the outstanding Notional Amount) of such
Certificates.

                  SECTION 1.02. Allocation of Certain Interest Shortfalls.

                  For purposes of calculating the amount of Accrued Certificate
Interest and the amount of the Interest Distribution Amount for each Class of
REMIC III Regular Certificates (and the amount of Uncertificated Accrued
Interest with respect to any REMIC I Regular Interest (other than REMIC I
Regular Interest A) or any REMIC II Regular Interest (other than REMIC II
Regular Interest A)) for any Distribution Date, the aggregate amount of any
Prepayment Interest Shortfalls (to the extent not covered by payments by the
Master Servicer pursuant to Section 3.24) and any Relief Act Interest Shortfalls
incurred in respect of the Mortgage Loans for any Distribution Date shall be
allocated among the REMIC III Regular Certificates on a PRO RATA basis based on,
and to the extent of, one month's interest at the then applicable respective
Pass-Through




<PAGE>


                                      -42-

Rate on the respective Class Certificate Balance or Class Notional Amount, as
the case may be, of each such Certificate. Notwithstanding the foregoing, on any
Distribution Date, the amount of any Prepayment Interest Shortfalls or Relief
Act Interest Shortfalls so allocated to any of the REMIC III Regular
Certificates shall be paid to the holders of such REMIC III Regular Certificates
prior to any distributions on such Distribution Date to the holders of the
Residual Certificates.




<PAGE>


                                      -43-

                                   ARTICLE II

                          CONVEYANCE OF MORTGAGE LOANS;
                        ORIGINAL ISSUANCE OF CERTIFICATES

                  SECTION 2.01. Conveyance of Mortgage Loans.

                  The Depositor, concurrently with the execution and delivery
hereof, does hereby transfer, assign, set over and otherwise convey to the
Trustee without recourse for the benefit of the Certificateholders all the
right, title and interest of the Depositor, including any security interest
therein for the benefit of the Depositor, in and to the Mortgage Loans
identified on the Mortgage Loan Schedule, the rights of the Depositor under the
Mortgage Loan Purchase Agreement, and all other assets included or to be
included in REMIC I. Such assignment includes all interest, principal and
Arrearage received by the Depositor or the Master Servicer on or with respect to
the Mortgage Loans (other than payments of principal and interest due on such
Mortgage Loans on or before the Cut-off Date).

                  In connection with such transfer and assignment, the Depositor
does hereby deliver to, and deposit with, the Trustee or a Custodian on its
behalf the following documents or instruments with respect to each Mortgage Loan
(a "Mortgage File") so transferred and assigned:

                         (i) the original Mortgage Note, endorsed in the
                  following form: "Pay to the order of LaSalle National Bank, as
                  Trustee for the registered holders of Salomon Brothers
                  Mortgage Securities VII, Inc., under the applicable Pooling
                  and Servicing Agreement, without recourse," with all prior and
                  intervening endorsements showing a complete chain of
                  endorsement from the originator to the Person so endorsing to
                  the Trustee;

                        (ii) the original Mortgage with evidence of recording
                  thereon, and the original recorded power of attorney, if the
                  Mortgage was executed pursuant to a power of attorney, with
                  evidence of recording thereon;

                       (iii) an original Assignment of the Mortgage executed in
                  the following form: "LaSalle National Bank, as Trustee for the
                  registered holders of Salomon Brothers Mortgage Securities
                  VII, Inc., under the applicable Pooling and Servicing
                  Agreement";

                        (iv) the original recorded Assignment or Assignments of
                  the Mortgage showing a complete chain of assignment from the
                  originator to the Person assigning the Mortgage to the Trustee
                  as contemplated by the immediately preceding clause (iii);

                         (v) the original or copies of each assumption,
                  modification, written assurance or substitution agreement, if
                  any; and




<PAGE>


                                      -44-

                        (vi) the original or copies of each lender's title
                  insurance policy, together with all endorsements or riders
                  which were issued with or subsequent to the issuance of such
                  policy, insuring the priority of the Mortgage as a first lien
                  on the Mortgaged Property represented therein as a fee
                  interest vested in the Mortgagor.

                  The Master Servicer shall promptly submit or cause to be
submitted for recording, at the Depositor's expense but at no expense to the
Trust Fund, the Custodian, the Trustee or the Fiscal Agent, in the appropriate
public office for real property records, each Assignment referred to in Sections
2.01(iii) and (iv) above. In the event that any such Assignment is lost or
returned unrecorded because of a defect therein, the Master Servicer shall
promptly prepare or cause to be prepared a substitute Assignment or cure or
cause to be cured such defect, as the case may be, and thereafter cause each
such Assignment to be duly recorded.

                  If any original Mortgage Note referred to in Section 2.01(i)
cannot be located, the obligations of the Depositor to deliver such documents
shall be deemed to be satisfied upon delivery to the Trustee or a Custodian on
its behalf of a photocopy of the original of such Mortgage Note, if available,
with a lost note affidavit to follow within five Business Days. If any of the
documents referred to in Sections 2.01(ii), (iii) or (iv) above has as of the
Closing Date been submitted for recording but either (x) has not been returned
from the applicable public recording office or (y) has been lost or such public
recording office has retained the original of such document, the obligations of
the Depositor to deliver such documents shall be deemed to be satisfied upon (1)
delivery to the Trustee or a Custodian on its behalf of a copy of each such
document certified by the Mortgage Loan Seller in the case of (x) above or the
applicable public recording office in the case of (y) above to be a true and
complete copy of the original that was submitted for recording and (2) if such
copy is certified by the Mortgage Loan Seller, delivery to the Trustee or a
Custodian on its behalf promptly upon receipt thereof of either the original or
a copy of such document certified by the applicable public recording office to
be a true and complete copy of the original. Notice shall be provided to the
Trustee, any Custodian and the Rating Agencies by the Mortgage Loan Seller if
delivery pursuant to clause (2) above will be made more than 180 days after the
Closing Date. The Depositor shall deliver or cause to be delivered to the
Trustee or a Custodian on its behalf promptly upon receipt thereof any other
original documents constituting a part of a Mortgage File received with respect
to any Mortgage Loan, including, but not limited to, any original documents
evidencing an assumption or modification of any Mortgage Loan.

                  All original documents relating to the Mortgage Loans that are
not delivered to the Trustee or a Custodian on its behalf are and shall be held
by or on behalf of the Mortgage Loan Seller, the Depositor or the Master
Servicer, as the case may be, in trust for the benefit of the Trustee on behalf
of the Certificateholders. In the event that any such original document is
required pursuant to the terms of this Section to be a part of a Mortgage File,
such document shall be delivered promptly to the Trustee or a Custodian on its
behalf. Any such original document delivered to or held by the Depositor that is
not required pursuant to the terms of this Section to be a part of a Mortgage
File, shall be delivered promptly to the Master Servicer.





<PAGE>


                                      -45-

                  The Depositor herewith delivers to the Trustee and the initial
Custodian an executed copy of the Mortgage Loan Purchase Agreement.

                  SECTION 2.02. Acceptance of REMIC I by Trustee.

                  Subject to the provisions of Section 2.01 and subject to any
exceptions noted on the exception report described in the next paragraph below,
the Trustee acknowledges receipt by it, or a Custodian on its behalf, of the
Mortgage Files (other than such documents described in Section 2.01(vi)) above
and all other assets included in the definition of "REMIC I" under clauses (i),
(iii), (iv) and (v) (to the extent of amounts deposited into the Distribution
Account) and declares that it holds and will hold such documents and the other
documents delivered to it constituting a Mortgage File, and all such assets and
such other assets included in the definition of "REMIC I," in trust for the
exclusive use and benefit of all present and future Certificateholders.

                  The Trustee or a Custodian on its behalf agrees, for the
benefit of the Certificateholders, to review each Mortgage File on or before the
Closing Date and to certify in substantially the form attached hereto as Exhibit
C-1 that, as to each Mortgage Loan listed in the Mortgage Loan Schedule (other
than any Mortgage Loan paid in full or any Mortgage Loan specifically identified
in the exception report annexed thereto as not being covered by such
certification), (i) the Mortgage Note included in each Mortgage File required to
be delivered to it pursuant to this Agreement is in its possession and (ii) such
Mortgage Note has been reviewed by it and appears regular on its face and
relates to such Mortgage Loan. It is herein acknowledged that, in conducting
such review, the Trustee or any Custodian on its behalf is under no duty or
obligation (i) to inspect, review or examine any such documents, instruments,
certificates or other papers to determine that they are valid, legal, genuine,
enforceable, in recordable form or appropriate for the represented purpose or
that they have actually been recorded or that they are other than what they
purport to be on their face, or (ii) to determine whether any Mortgage File
should include any of the documents specified in clauses (ii) through (vi) of
Section 2.01.

                  Prior to the first anniversary date of this Agreement the
Trustee shall deliver to the Depositor and the Master Servicer a final
certification in the form annexed hereto as Exhibit C-2 evidencing the
completeness of the Mortgage Files, with any applicable exceptions noted
thereon.

                  If while in the process of reviewing the Mortgage Files and
making or preparing, as the case may be, the certifications referred to above,
the Trustee or a Custodian on its behalf finds any document or documents
constituting a part of a Mortgage File to be missing or defective in any
material respect, at the conclusion of its review the Trustee shall so notify
(or cause a Custodian on its behalf to so notify) the Depositor and the Master
Servicer.

                  The Trustee shall, at the written request and expense of any
Certificateholder, provide a written report to such Certificateholder of all
Mortgage Files released by the Trustee or the Custodian to the Master Servicer
for servicing purposes.





<PAGE>


                                      -46-

                  SECTION 2.03. Cure of Breaches; Repurchase or Substitution of
Mortgage Loans.

                  (a) Upon discovery or receipt of notice of any materially
defective document in, or that a document is missing from, a Mortgage File, the
lack of which materially and adversely affects the value of such Mortgage Loan,
or of the breach by the Mortgage Loan Seller of any representation, warranty or
covenant under the Mortgage Loan Purchase Agreement in respect of any Mortgage
Loan which materially and adversely affects the value of such Mortgage Loan or
the interest therein of the Certificateholders, the party discovering such fact
shall promptly give written notice thereof to the other parties hereto. The
Master Servicer shall promptly notify the Mortgage Loan Seller of such defective
or missing document or breach and request that the Mortgage Loan Seller deliver
such missing document or cure such defect or breach within 60 days from the date
the Mortgage Loan Seller was notified of such defective or missing document. If
the Mortgage Loan Seller does not deliver such missing document or cure such
defect or breach in all material respects during such period, the Master
Servicer (or, in accordance with Section 3.02(b), the Trustee) shall enforce the
Mortgage Loan Seller's obligation under the Mortgage Loan Purchase Agreement (i)
with respect to any such breach that could not reasonably have been cured within
such 60 day period, if the Mortgage Loan Seller shall have commenced to cure
such breach within such 60 day period, to proceed thereafter diligently and
expeditiously to cure the same within the additional period provided under the
Mortgage Loan Purchase Agreement and (ii) with respect to any such breach
(subject to clause (i) above) or any such defective or missing document, to
repurchase such Mortgage Loan from the Trust Fund at the Purchase Price within
120 days after the date on which the Mortgage Loan Seller was notified (subject
to Section 2.03(e)) of such defective or missing document or breach, if and to
the extent that the Mortgage Loan Seller is obligated to do so under the
Mortgage Loan Purchase Agreement. The Purchase Price for the repurchased
Mortgage Loan shall be deposited in the Collection Account and the Trustee or a
Custodian on its behalf, upon receipt of written certification from the Master
Servicer of such deposit, shall release to the Mortgage Loan Seller the related
Mortgage File and shall execute and deliver such instruments of transfer or
assignment, in each case without recourse, as the Mortgage Loan Seller shall
furnish to it and as shall be necessary to vest in the Mortgage Loan Seller any
Mortgage Loan released pursuant hereto, and the Trustee shall have no further
responsibility with regard to the related Mortgage File. In lieu of repurchasing
any such Mortgage Loan as set forth above, as provided in the Mortgage Loan
Purchase Agreement, the Mortgage Loan Seller may cause such Mortgage Loan to be
removed from the Trust Fund (in which case it shall become a Deleted Mortgage
Loan) and substitute one or more Qualified Substitute Mortgage Loans in the
manner and subject to the limitations set forth in Section 2.03(d). It is
understood and agreed that the obligation of the Mortgage Loan Seller to cure or
to repurchase (or to substitute for) any Mortgage Loan as to which a document is
missing, a material defect in a constituent document exists or as to which such
a breach has occurred and is continuing shall constitute the sole remedy
respecting such omission, defect or breach available to the Trustee on behalf of
the Certificateholders.

                  (b) Within 90 days of the earlier of discovery by the
Depositor or receipt of notice by the Depositor of the breach of any
representation or warranty of the Depositor set forth




<PAGE>


                                      -47-

in Section 2.04 which materially adversely affects the interest of the
Certificateholders in any Mortgage Loan, the Depositor shall cure such breach in
all material respects.

                  (c) Within 90 days of the earlier of discovery by the Master
Servicer or receipt of notice by the Master Servicer of the breach of any
representation, warranty or covenant of the Master Servicer set forth in Section
2.10 which materially and adversely affects the interests of the
Certificateholders in any Mortgage Loan, the Master Servicer shall cure such
breach in all material respects.

                  (d) Any substitution of Qualified Substitute Mortgage Loans
for Deleted Mortgage Loans made pursuant to Section 2.03(a) by the Mortgage Loan
Seller must be effected within two years after the Startup Day for the Trust
Fund.

                  As to any Deleted Mortgage Loan for which the Mortgage Loan
Seller substitutes a Qualified Substitute Mortgage Loan or Loans, such
substitution shall be effected by the Mortgage Loan Seller delivering to the
Trustee, with respect to each such Qualified Substitute Mortgage Loan or Loans,
the Mortgage Note, the Mortgage, the Assignment to the Trustee, and such other
documents and agreements, with all necessary prior and other endorsements
thereon, as are required by Section 2.01, together with an Officers' Certificate
providing that each such Qualified Substitute Mortgage Loan satisfies the
definition thereof and specifying the Substitution Shortfall Amount (as
described below), if any, in connection with such substitution. The Trustee or a
Custodian on its behalf shall acknowledge receipt of such Qualified Substitute
Mortgage Loan or Loans and, within ten Business Days thereafter, review such
documents as specified in Section 2.02 and deliver to the Depositor and the
Master Servicer, with respect to such Qualified Substitute Mortgage Loan or
Loans, a certification substantially in the form attached hereto as Exhibit C-1,
with any applicable exceptions noted thereon. Within one year of the date of
substitution, the Trustee shall deliver to the Depositor and the Master Servicer
a certification substantially in the form of Exhibit C-2 hereto with respect to
such Qualified Substitute Mortgage Loan or Loans, with any applicable exceptions
noted thereon. Modified Scheduled Payments (or Forbearance Payments, in the case
of Initial Forbearance Period Loans prior to the expiration of the related
Forbearance Periods) due with respect to Qualified Substitute Mortgage Loans in
the month of substitution are not part of the Trust Fund and will be retained by
the Mortgage Loan Seller. For the month of substitution, distributions to
Certificateholders will reflect the Modified Scheduled Payment (or Forbearance
Payment, in the case of an Initial Forbearance Period Loan prior to the
expiration of the related Forbearance Period) due on such Deleted Mortgage Loan
on or before the Due Date in the month of substitution, and the Mortgage Loan
Seller shall thereafter be entitled to retain all amounts subsequently received
in respect of such Deleted Mortgage Loan. The Depositor shall give or cause to
be given written notice to the Certificateholders that such substitution has
taken place, shall amend the Mortgage Loan Schedule to reflect the removal of
such Deleted Mortgage Loan from the terms of this Agreement and the substitution
of the Qualified Substitute Mortgage Loan or Loans and shall deliver a copy of
such amended Mortgage Loan Schedule to the Trustee. Upon such substitution, such
Qualified Substitute Mortgage Loan or Loans shall constitute part of the
Mortgage Pool and shall be subject in all respects to the terms of this
Agreement and the Mortgage Loan Purchase Agreement, including as of the date of




<PAGE>


                                      -48-

substitution all applicable representations and warranties of the Mortgage Loan
Seller under the Mortgage Loan Purchase Agreement.

                  For any month in which the Mortgage Loan Seller substitutes
one or more Qualified Substitute Mortgage Loans for one or more Deleted Mortgage
Loans, the Master Servicer will determine the amount (the "Substitution
Shortfall Amount"), if any, by which the aggregate Purchase Price of all such
Deleted Mortgage Loans exceeds the aggregate of the Legal Balance of each such
Qualified Substitute Mortgage Loan as of the date of substitution, together with
one month's interest on the related Scheduled Principal Balance of each such
Qualified Substitute Mortgage Loan at the applicable Mortgage Rate. On the date
of such substitution, pursuant to the terms of the Mortgage Loan Purchase
Agreement, the Mortgage Loan Seller will deliver or cause to be delivered to the
Master Servicer for deposit in the Collection Account an amount equal to the
Substitution Shortfall Amount, if any, and the Trustee, upon receipt of the
related Qualified Substitute Mortgage Loan or Loans and certification by the
Master Servicer of such deposit, shall release, or cause any Custodian to
release on its behalf, to the Mortgage Loan Seller the related Mortgage File or
Files and shall execute and deliver such instruments of transfer or assignment,
in each case without recourse, as the Mortgage Loan Seller shall deliver to it
and as shall be necessary to vest therein any Deleted Mortgage Loan released
pursuant hereto.

                  In addition, pursuant to the Mortgage Loan Purchase Agreement,
the Mortgage Loan Seller shall obtain at its own expense and deliver to the
Trustee an Opinion of Counsel to the effect that such substitution will not
cause (a) any federal tax to be imposed on the Trust Fund, including without
limitation, any federal tax imposed on "prohibited transactions" under Section
860F(a)(1) of the Code or on "contributions after the startup date" under
Section 860G(d)(1) of the Code, or (b) any of REMIC I, REMIC II or REMIC III to
fail to qualify as a REMIC at any time that any Certificate is outstanding.

                  (e) Upon discovery by the Depositor, the Mortgage Loan Seller,
the Master Servicer, any Custodian or the Trustee that any Mortgage Loan does
not constitute a "qualified mortgage" within the meaning of Section 860G(a)(3)
of the Code, the party discovering such fact shall within two Business Days give
written notice thereof to the other parties hereto and the Mortgage Loan Seller.
In connection therewith, pursuant to the Mortgage Loan Purchase Agreement, the
Mortgage Loan Seller shall repurchase or, subject to the limitations set forth
in Section 2.03(d), substitute one or more Qualified Substitute Mortgage Loans
for the affected Mortgage Loan within 90 days of the earlier of discovery or
receipt of such notice with respect to such affected Mortgage Loan. Any such
repurchase or substitution shall be made in the same manner as set forth in
Section 2.03(a) and Section 2.03(d), respectively. The Trustee shall reconvey to
the Mortgage Loan Seller the Mortgage Loan to be released pursuant hereto in the
same manner, and on the same terms and conditions, as it would a Mortgage Loan
repurchased for breach of a representation or warranty.

                  SECTION 2.04. Representations and Warranties of the Depositor.





<PAGE>


                                      -49-

                  (a) The Depositor hereby represents and warrants to the
Trustee for the benefit of each of the Certificateholders, the Fiscal Agent and
the Master Servicer that as of the Closing Date or as of such other date
specifically provided herein:

                         (i) The Depositor is a corporation duly organized,
                  validly existing and in good standing under the laws of the
                  State of Delaware.

                        (ii) The execution and delivery of this Agreement by the
                  Depositor, and the performance and compliance with the terms
                  of this Agreement by the Depositor, will not violate the
                  Depositor's certificate of incorporation or by-laws 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 agreement or other instrument
                  to which it is a party or which is applicable to it or any of
                  its assets.

                       (iii) The Depositor has the full power and authority to
                  enter into and consummate all transactions contemplated by
                  this Agreement, has duly authorized the execution, delivery
                  and performance of this Agreement, and has duly executed and
                  delivered this Agreement.

                        (iv) This Agreement, assuming due authorization,
                  execution and delivery by each of the other parties hereto,
                  constitutes a valid, legal and binding obligation of the
                  Depositor, enforceable against the Depositor in accordance
                  with the terms hereof, subject to (A) applicable bankruptcy,
                  insolvency, reorganization, moratorium and other laws
                  affecting the enforcement of creditors' rights generally, and
                  (B) general principles of equity, regardless of whether such
                  enforcement is considered in a proceeding in equity or at law.

                         (v) The Depositor is not in violation of, and its
                  execution and delivery of this Agreement and its performance
                  and compliance with the terms of this Agreement will not
                  constitute a violation of, any law, any order or decree of any
                  court or arbiter, or any order, regulation or demand of any
                  federal, state or local governmental or regulatory authority,
                  which violation, in the Depositor's good faith and reasonable
                  judgment, is likely to affect materially and adversely either
                  the ability of the Depositor to perform its obligations under
                  this Agreement or the financial condition of the Depositor.

                        (vi) The transfer of the Mortgage Loans to the Trust
                  Fund as contemplated herein requires no regulatory approval,
                  other than any such approvals as have been obtained, and is
                  not subject to any bulk transfer or similar law in
                  effect in any applicable jurisdiction.

                       (vii) No litigation is pending or, to the best of the
                  Depositor's knowledge, threatened against the Depositor that,
                  if determined adversely to the Depositor,




<PAGE>


                                      -50-

                  would prohibit the Depositor from entering into this Agreement
                  or, in the Depositor's good faith and reasonable judgment, is
                  likely to materially and adversely affect either the ability
                  of the Depositor to perform its obligations under this
                  Agreement or the financial condition of the Depositor.

                      (viii) Immediately prior to the transfer of the Mortgage
                  Loans to the Trust Fund pursuant to this Agreement, (A) the
                  Depositor has marketable title to, and is the sole owner and
                  holder of, each Mortgage Loan, and (B) the Depositor has full
                  right and authority to sell, assign and transfer the Mortgage
                  Loans.

                        (ix) The Depositor is transferring the Mortgage Loans to
                  the Trust Fund free and clear of any liens, pledges, charges
                  and security interests.

                  (b) It is understood and agreed that the representations and
warranties set forth in this Section 2.04 shall survive delivery of the Mortgage
Files to the Trustee or any Custodian on its behalf and shall inure to the
benefit of the Certificateholders, the Trustee and the Fiscal Agent. Upon
discovery by any Person of a breach of any of the foregoing representations and
warranties which materially and adversely affects the value of any Mortgage Loan
or the interests therein of the Certificateholders, the Person discovering such
breach shall give prompt written notice to the other parties, and in no event
later than two Business Days from the date of such discovery. The obligation of
the Depositor set forth in Section 2.03(b) to cure breaches shall constitute the
sole remedy available to the Certificateholders or to the Trustee on their
behalf respecting a breach of the representations and warranties contained in
this Section 2.04.

                  SECTION 2.05. Execution, Authentication and Delivery of Class
                                R-I Certificates; Creation of REMIC I Regular
                                Interests.

                  The Trustee hereby acknowledges the assignment to it of the
assets included in REMIC I. Concurrently with such assignment and in exchange
therefor, the Trustee, pursuant to the written request of the Depositor executed
by an officer of the Depositor, has executed, authenticated and delivered to or
upon the order of the Depositor, the Class R-I Certificates in authorized
denominations. The interests evidenced by the Class R-I Certificates, together
with the REMIC I Regular Interests, constitute the entire beneficial ownership
of REMIC I. The rights of the Class R-I Certificateholders and REMIC II (as
holder of the REMIC I Regular Interests) to receive distributions from the
proceeds of REMIC I in respect of the Class R-I Certificates and the REMIC I
Regular Interests, respectively, and all ownership interests evidenced or
constituted by the Class R-I Certificates and the REMIC I Regular Interests,
shall be as set forth in this Agreement.

                  SECTION 2.06. Conveyance of REMIC I Regular Interests;
                                Acceptance of REMIC II by Trustee.

                  The Depositor, as of the Closing Date, and concurrently with
the execution and delivery of this Agreement, does hereby assign without
recourse all the right, title and interest of




<PAGE>


                                      -51-

the Depositor in and to the REMIC I Regular Interests to the Trustee for the
benefit of the Holders of the Class R-II Certificates and the REMIC III
Certificates. The Trustee acknowledges the assignment to it of the REMIC I
Regular Interests and declares that it holds and will hold the same in trust for
the exclusive use and benefit of all present and future Holders of the Class
R-II Certificates and the REMIC III Certificates. The rights of the Class R-II
Certificateholders and REMIC III (as holder of the REMIC II Regular Interests)
to receive distributions from the proceeds of REMIC II in respect of the Class
R-II Certificates and the REMIC II Regular Interests, respectively, and all
ownership interests evidenced or constituted by the Class R-II Certificates and
the REMIC II Regular Interests, shall be as set forth in this Agreement.

                  SECTION 2.07. Execution, Authentication and Delivery of Class
                                R-II Certificates.

                  Concurrently with the assignment to it of the REMIC I Regular
Interests and in exchange therefor, the Trustee, pursuant to the written request
of the Depositor executed by an officer of the Depositor, has executed,
authenticated and delivered to or upon the order of the Depositor, the Class
R-II Certificates in authorized denominations. The interests evidenced by the
Class R-II Certificates, together with the REMIC II Regular Interests,
constitute the entire beneficial ownership of REMIC II.

                  SECTION 2.08. Conveyance of REMIC II Regular Interests;
                                Acceptance of REMIC III by Trustee.

                  The Depositor, as of the Closing Date, and concurrently with
the execution and delivery of this Agreement, does hereby assign without
recourse all the right, title and interest of the Depositor in and to the REMIC
II Regular Interests to the Trustee for the benefit of the Holders of REMIC III
Certificates. The Trustee acknowledges the assignment to it of the REMIC II
Regular Interests and declares that it holds and will hold the same in trust for
the exclusive use and benefit of all present and future Holders of the REMIC III
Certificates.

                  SECTION 2.09. Execution, Authentication and Delivery of REMIC
                                III Certificates.

                  Concurrently with the assignment to it of the REMIC II Regular
Interests and in exchange therefor, the Trustee, pursuant to the written request
of the Depositor executed by an officer of the Depositor, has executed,
authenticated and delivered to or upon the order of the Depositor, the REMIC III
Certificates in authorized denominations evidencing the entire beneficial
ownership of REMIC III. The rights of the Holders of the respective Classes of
REMIC III Certificates to receive distributions from the proceeds of REMIC III
in respect of their REMIC III Certificates, and all ownership interests
evidenced or constituted by the respective Classes of REMIC III Certificates in
such distributions, shall be as set forth in this Agreement.

                  SECTION 2.10. Representations, Warranties and Covenants of the
                                Master Servicer.




<PAGE>


                                      -52-

                  (a) The Master Servicer hereby represents, warrants and
covenants to the Trustee, for the benefit of each of the Certificateholders, the
Fiscal Agent and the Depositor that as of the Closing Date or as of such date
specifically provided herein:

                         (i) The Master Servicer is duly organized, validly
                  existing and in good standing as a Delaware corporation under
                  the laws of the State of Delaware and is and will remain in
                  compliance with the laws of each state in which any Mortgaged
                  Property is located to the extent necessary to ensure, or to
                  cause a Sub-Servicer to ensure, the enforceability of each
                  Mortgage Loan and the servicing of the Mortgage Loans in
                  accordance with the terms of this Agreement.

                        (ii) The Master Servicer has the full power and
                  authority to conduct its business as presently conducted by it
                  and to execute, deliver and perform, and to enter into and
                  consummate, all transactions contemplated by this Agreement.
                  The Master Servicer has duly authorized the execution,
                  delivery and performance of this Agreement, has duly executed
                  and delivered this Agreement, and this Agreement, assuming due
                  authorization, execution and delivery by each of the other
                  parties hereto, constitutes a legal, valid and binding
                  obligation of the Master Servicer, enforceable against it in
                  accordance with its terms except as enforceability may be
                  limited by bankruptcy, insolvency, reorganization or similar
                  laws affecting the enforcement of creditors' rights generally
                  and by general principles of equity.

                       (iii) The execution and delivery of this Agreement by the
                  Master Servicer and the performance of and compliance with the
                  terms of this Agreement will not (a) violate the Master
                  Servicer's charter or by-laws or any law, rule, regulation,
                  order, judgment, award, administrative interpretation,
                  injunction, writ, decree or the like affecting the Master
                  Servicer or by which the Master Servicer is bound or (b)
                  result in a breach of or constitute a default under any
                  indenture or other material agreement to which the Master
                  Servicer is a party or by which the Master Servicer is bound,
                  which in the case of either clause (a) or (b) will have a
                  material adverse effect on the Master Servicer's ability to
                  perform its obligations under this Agreement.

                        (iv) The Master Servicer, or the Affiliate of the Master
                  Servicer that is sub-servicing the Mortgage Loans, is an
                  approved servicer for FNMA in good standing and is a HUD
                  approved mortgagee pursuant to Section 203 of the National
                  Housing Act. No event has occurred, including but not limited
                  to a change in insurance coverage, which would make such party
                  unable to comply with FHLMC or FNMA (as applicable) or HUD
                  eligibility requirements or which would require notification
                  to FHLMC or FNMA (as applicable) or HUD.

                         (v) The Master Servicer does not believe, nor does it
                  have any reason or cause to believe, that it cannot perform
                  each and every covenant contained in this Agreement.




<PAGE>


                                      -53-

                        (vi) With respect to each Mortgage Loan, the Master
                  Servicer is in possession of a complete Mortgage File, except
                  with respect to (a) such documents as have been delivered to
                  the Trustee or the Custodian and (b) the Mortgage Files
                  relating to the Mortgage Loans listed on Schedule 3, the
                  Mortgage Files of which are being reconstructed; provided,
                  however, that in the event that the lack of any original
                  document in any Mortgage File materially and adversely affects
                  the value of such Mortgage Loan, such event shall constitute a
                  breach of this representation with respect to such Mortgage
                  Loan and the Master Servicer shall repurchase or substitute
                  such Mortgage Loan pursuant to Section 2.03 hereof, and upon
                  such repurchase or substitution, such breach shall be deemed
                  cured with respect to such Mortgage Loan.

                       (vii) There are no actions or proceedings against or
                  investigations known to the Master Servicer before any court,
                  administrative or other tribunal that (A) might prohibit its
                  entering into this Agreement, (B) seek to prevent the
                  consummation of the transactions contemplated by this
                  Agreement or (C) might prohibit or materially and adversely
                  affect the performance by the Master Servicer of its
                  obligations under, or the validity or enforceability of, this
                  Agreement.

                      (viii) No consent, approval, authorization or order of any
                  court or governmental agency or body is required for the
                  execution, delivery and performance by the Master Servicer of,
                  or the compliance by the Master Servicer with, this Agreement
                  or the consummation of the transactions contemplated by this
                  Agreement, except for such consents, approvals, authorizations
                  or orders, if any, that have been obtained prior to the
                  Closing Date;

                        (ix) No litigation is pending or, to the best of the
                  Master Servicer's knowledge, threatened against the Master
                  Servicer which would prohibit the Master Servicer from
                  entering into this Agreement or, in the Master Servicer's good
                  faith reasonable judgment, is likely to materially and
                  adversely affect either the ability of the Master Servicer to
                  perform its obligations under this Agreement or the financial
                  condition of the Master Servicer.

                         (x) With respect to each Mortgage Loan, the Master
                  Servicer will comply in the performance of this Agreement with
                  all applicable rules and regulations of each insurer under
                  each insurance policy required under this Agreement necessary
                  to keep such policy in full force and effect.

                  (b) It is understood and agreed that the representations,
warranties and covenants set forth in this Section 2.10 shall survive delivery
of the Mortgage Files to the Trustee or any Custodian on its behalf and shall
inure to the benefit of the Trustee, the Fiscal Agent, the Depositor and the
Certificateholders. Upon discovery by any Person of a breach of any of the
foregoing representations, warranties and covenants which materially and
adversely affects the value of any Mortgage Loan or the interests therein of the
Certificateholders, the party discovering




<PAGE>


                                      -54-

such breach shall give prompt written notice (but in no event later than two
Business Days following such discovery) to the Trustee and the Fiscal Agent. The
obligation of the Master Servicer set forth in Section 2.03(c) to cure breaches
shall constitute the sole remedy available to the Certificateholders or to the
Trustee on their behalf respecting a breach of the representations, warranties
and covenants contained in this Section 2.10.




<PAGE>


                                      -55-

                                   ARTICLE III

                          ADMINISTRATION AND SERVICING
                                OF THE TRUST FUND

                  SECTION 3.01. Master Servicer to Act as Master Servicer.

                  The Master Servicer shall service and administer the Mortgage
Loans on behalf of the Trustee and in the best interests of and for the benefit
of the Certificateholders (as determined by the Master Servicer in its
reasonable judgment) in accordance with the terms of this Agreement and the
respective Mortgage Loans and, to the extent consistent with such terms, in the
same manner in which it services and administers similar mortgage loans for its
own portfolio, giving due consideration to customary and usual standards of
practice of prudent mortgage lenders and loan servicers administering similar
mortgage loans but without regard to:

                         (i) any relationship that the Master Servicer, any
                  Sub-Servicer or any Affiliate of the Master Servicer or any
                  Sub-Servicer may have with any Mortgagor;

                        (ii) the ownership of any Certificate by the Master
                  Servicer or any Affiliate of the Master Servicer;

                       (iii) the Master Servicer's obligation to make Payment
                  Advances or Servicing Advances; or

                        (iv) the Master Servicer's or any Sub-Servicer's right
                  to receive compensation for its services hereunder or with
                  respect to any particular transaction.

The Master Servicer shall follow any applicable HUD or FHA requirements and/or
regulations regarding the servicing of the Mortgage Loans, including but not
limited to any limitations on the ability to institute foreclosure proceedings
upon the occurrence of a default in the payment of the Modified Scheduled
Payments (or Forbearance Payments, in the case of Initial Forbearance Period
Loans prior to the expiration of the related Forbearance Periods); it being
understood that the foregoing shall not be construed to require the Master
Servicer to follow HUD or FHA procedures designed to maintain HUD or FHA
insurance. The Master Servicer will not foreclose on any Mortgage Loan based on
the delinquency circumstances in existence on the Closing Date. To the extent
consistent with the foregoing, the Master Servicer shall also seek to maximize
the timely and complete recovery of principal, interest and Arrearage on the
Mortgage Notes. Subject only to the above-described servicing standards and the
terms of this Agreement and of the respective Mortgage Loans, the Master
Servicer shall have full power and authority, acting alone or through
Sub-Servicers as provided in Section 3.02, 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. Without limiting the generality of the foregoing, the
Master Servicer in its own name or in the name of a Sub-Servicer is hereby
authorized and empowered by the Trustee when the Master




<PAGE>


                                      -56-

Servicer believes it appropriate in its best judgment, to execute and deliver,
on behalf of the Certificateholders and the Trustee or any of them, and upon
written notice to the Trustee, any and all instruments of satisfaction or
cancellation, or of partial or full release or discharge, and all other
comparable instruments, with respect to the Mortgage Loans and the Mortgaged
Properties and to institute foreclosure proceedings or obtain a deed-in-lieu of
foreclosure so as to convert the ownership of such properties, and to hold or
cause to be held title to such properties, on behalf of the Trustee and the
Certificateholders. The Master Servicer shall service and administer the
Mortgage Loans in accordance with applicable state and federal law and shall
provide to the Mortgagors any reports required to be provided to them thereby.
The Master Servicer shall also comply in the performance of this Agreement with
all reasonable rules and requirements of each insurer under any standard hazard
insurance policy. Subject to Section 3.17, the Trustee shall execute, at the
written request of the Master Servicer, and furnish to the Master Servicer and
any Sub-Servicer, any special or limited powers of attorney and other documents
necessary or appropriate to enable the Master Servicer or any Sub-Servicer to
carry out their servicing and administrative duties hereunder and the Trustee
shall not be liable for the actions of the Master Servicer or any Sub-Servicers
under such powers of attorney.

                  In accordance with the standards of the preceding paragraph,
the Master Servicer shall advance or cause to be advanced funds as necessary for
the purpose of effecting the timely payment of taxes and assessments on the
Mortgaged Properties, which advances shall be reimbursable in the first instance
from related collections from the Mortgagors pursuant to Section 3.09, and
further as provided in Section 3.11. Any cost incurred by the Master Servicer or
by Sub-Servicers in effecting the timely payment of taxes and assessments on a
Mortgaged Property shall not, for the purpose of calculating distributions to
Certificateholders, be added to the unpaid principal balance of the related
Mortgage Loan, notwithstanding that the terms of such Mortgage Loan so permit.

                  Notwithstanding anything in this Agreement to the contrary,
the Master Servicer may not make any future advances with respect to a Mortgage
Loan and the Master Servicer shall not (i) permit any modification with respect
to any Mortgage Loan (unless, as provided in Section 3.07, the Mortgagor is in
default with respect to the Mortgage Loan or such default is, in the judgment of
the Master Servicer, reasonably foreseeable) that would change the Mortgage
Rate, reduce or increase the principal balance (except for reductions resulting
from actual payments of principal) or change the final maturity date on such
Mortgage Loan (other than as required pursuant to HUD regulations regarding an
"Additional Extension Period") or (ii) permit any modification, waiver or
amendment of any term of any Mortgage Loan that would both (A) effect an
exchange or reissuance of such Mortgage Loan under Section 1001 of the Code (or
final, temporary or proposed Treasury regulations promulgated thereunder) and
(B) cause the Trust Fund to fail to qualify as a REMIC under the Code or the
imposition of any tax on "prohibited transactions" or "contributions after the
startup date" under the REMIC Provisions.

                  The Master Servicer may delegate its responsibilities under
this Agreement; provided, however, that no such delegation shall release the
Master Servicer from the responsibilities or liabilities arising under this
Agreement.




<PAGE>


                                      -57-

                  SECTION 3.02. Sub-Servicing Agreements Between Master Servicer
                                and Sub-Servicers; Enforcement of Sub-Servicing
                                Agreements and the Mortgage Loan Purchase
                                Agreement.

                  (a) The Master Servicer may, and until such time as each
Rating Agency confirms that the failure to do so would not result in a
withdrawal or downgrading of the ratings on the Certificates, shall, enter into
Sub-Servicing Agreements for the servicing and administration of the Mortgage
Loans; provided, however, that such agreements would not result in a withdrawal
or a downgrading by any Rating Agency of the rating on any Class of
Certificates.

                  Each Sub-Servicer shall be (i) authorized to transact business
in the state or states where the related Mortgaged Properties it is to service
are situated, if and to the extent required by applicable law to enable the
Sub-Servicer to perform its obligations hereunder and under the Sub-Servicing
Agreement, (ii) an institution approved as a mortgage loan originator by the
Federal Housing Administration or an institution the deposit accounts in which
are insured by the FDIC and (iii) at all times, a FHLMC or FNMA approved
mortgage servicer and a HUD approved mortgagee. Each Sub-Servicing Agreement
must impose on the Sub-Servicer requirements conforming to the provisions set
forth in Section 3.08 and provide for servicing of the Mortgage Loans consistent
with the terms of this Agreement. The Master Servicer will examine each
Sub-Servicing Agreement and will be familiar with the terms thereof. The terms
of any Sub-Servicing Agreement will not be inconsistent with any of the
provisions of this Agreement. The Master Servicer and the Sub-Servicers may
enter into and make amendments to the Sub-Servicing Agreements or enter into
different forms of Sub-Servicing Agreements; provided, however, that any such
amendments or different forms shall be consistent with and not violate the
provisions of this Agreement, and that no such amendment or different form shall
be made or entered into which could be reasonably expected to be materially
adverse to the interests of the Certificateholders, without the consent of the
Holders of Certificates entitled to at least 66% of the Voting Rights. Any
variation without the consent of the Holders of Certificates entitled to at
least 66% of the Voting Rights from the provisions set forth in Section 3.08
relating to insurance or priority requirements of Sub-Servicing Accounts, or
credits and charges to the Sub-Servicing Accounts or the timing and amount of
remittances by the Sub-Servicers to the Master Servicer, are conclusively deemed
to be inconsistent with this Agreement and therefore prohibited. The Master
Servicer shall deliver to the Trustee copies of all Sub-Servicing Agreements,
and any amendments or modifications thereof, promptly upon the Master Servicer's
execution and delivery of such instruments.

                  (b) As part of its servicing activities hereunder, the Master
Servicer, for the benefit of the Trustee and the Certificateholders, shall
enforce the obligations of each Sub-Servicer under the related Sub-Servicing
Agreement and of the Mortgage Loan Seller under the Mortgage Loan Purchase
Agreement, including, without limitation, any obligation to make advances in
respect of delinquent payments as required by a Sub-Servicing Agreement, or to
purchase a Mortgage Loan on account of missing or defective documentation or on
account of a breach of a representation, warranty or covenant, as described in
Section 2.03. Such enforcement, including, without limitation, the legal
prosecution of claims, termination of Sub-Servicing Agreements, and




<PAGE>


                                      -58-

the pursuit of other appropriate remedies, shall be in such form and carried out
to such an extent and at such time as the Master Servicer, in its good faith
business judgment, would require were it the owner of the related Mortgage
Loans. The Master Servicer shall pay the costs of such enforcement at its own
expense, and shall be reimbursed therefor only (i) from a general recovery
resulting from such enforcement, to the extent, if any, that such recovery
exceeds all amounts due in respect of the related Mortgage Loans, or (ii) from a
specific recovery of costs, expenses or attorneys' fees against the party
against whom such enforcement is directed. Notwithstanding the first sentence of
this Section 3.02(b), enforcement of the Mortgage Loan Purchase Agreement
against the Mortgage Loan Seller shall be effected by the Master Servicer to the
extent it is not the Mortgage Loan Seller or an Affiliate of the Mortgage Loan
Seller, and otherwise by the Trustee, in accordance with the foregoing
provisions of this paragraph; provided, however, that if such enforcement is by
the Trustee, the Trustee shall be reimbursed for the costs of such enforcement
(A) first (i) from a general recovery resulting from such enforcement, to the
extent, if any, that such recovery exceeds all amounts due in respect of the
related Mortgage Loans, or (ii) from a specific recovery of costs, expenses or
attorneys' fees against the party against whom such enforcement is directed and
(B) second, to the extent amounts described in clause (A) above are insufficient
for such reimbursement and to the extent such costs of enforcement are
reasonable, from the Trust Fund.

                  SECTION 3.03. Successor Sub-Servicers.

                  The Master Servicer shall be entitled to terminate any
Sub-Servicing Agreement and the rights and obligations of any Sub-Servicer
pursuant to any Sub-Servicing Agreement in accordance with the terms and
conditions of such Sub-Servicing Agreement. In the event of termination of any
Sub-Servicer, all servicing obligations of such Sub-Servicer shall be assumed
simultaneously by the Master Servicer without any act or deed on the part of
such Sub-Servicer or the Master Servicer (provided, however, that the Master
Servicer shall not assume such servicing obligations unless each Rating Agency
confirms to the Trustee that such assumption would not result in a withdrawal or
downgrading of the ratings on the Certificates), and the Master Servicer shall
either service directly the related Mortgage Loans or enter into a Sub-Servicing
Agreement with a successor Sub-Servicer which qualifies under Section 3.02.

                  Any Sub-Servicing Agreement shall include the provision that
such agreement may be immediately terminated by the Trustee without fee, in
accordance with the terms of this Agreement, in the event that the Master
Servicer shall, for any reason, no longer be the Master Servicer (including
termination due to a Master Servicer Event of Default).

                  SECTION 3.04. Liability of the Master Servicer.

                  Notwithstanding any Sub-Servicing Agreement, any of the
provisions of this Agreement relating to agreements or arrangements between the
Master Servicer and a Sub-Servicer or reference to actions taken through a
Sub-Servicer or otherwise, the Master Servicer shall remain obligated and
primarily liable to the Trustee and the Certificateholders for the servicing and
administering of the Mortgage Loans in accordance with the provisions of Section




<PAGE>


                                      -59-

3.01 without diminution of such obligation or liability by virtue of such
Sub-Servicing Agreements or arrangements or by virtue of indemnification from
the Sub-Servicer and to the same extent and under the same terms and conditions
as if the Master Servicer alone were servicing and administering the Mortgage
Loans. The Master Servicer shall be entitled to enter into any agreement with a
Sub-Servicer for indemnification of the Master Servicer by such Sub-Servicer and
nothing contained in this Agreement shall be deemed to limit or modify such
indemnification.

                  SECTION 3.05. No Contractual Relationship Between
                                Sub-Servicers and Trustee or Certificateholders.

                  Any Sub-Servicing Agreement that may be entered into and any
transactions or services relating to the Mortgage Loans involving a Sub-Servicer
in its capacity as such shall be deemed to be between the Sub-Servicer and the
Master Servicer alone, and the Trustee and Certificateholders shall not be
deemed parties thereto and shall have no claims, rights, obligations, duties or
liabilities with respect to the Sub-Servicer except as set forth in Section
3.06. The Master Servicer shall be solely liable for all fees owed by it to any
Sub-Servicer, irrespective of whether the Master Servicer's compensation
pursuant to this Agreement is sufficient to pay such fees.

                  SECTION 3.06. Assumption or Termination of Sub-Servicing
                                Agreements by Trustee.

                  In the event the Master Servicer shall for any reason no
longer be the master servicer (including by reason of the occurrence of a Master
Servicer Event of Default), the Trustee or its designee shall thereupon assume
all of the rights and obligations of the Master Servicer under each
Sub-Servicing Agreement that the Master Servicer may have entered into, unless
the Trustee elects to terminate any Sub-Servicing Agreement in accordance with
its terms as provided in Section 3.03. Upon such assumption, the Trustee, its
designee or the successor servicer for the Trustee appointed pursuant to Section
7.02 shall be deemed, subject to Section 3.03, to have assumed all of the Master
Servicer's interest therein and to have replaced the Master Servicer as a party
to each Sub-Servicing Agreement to the same extent as if each Sub-Servicing
Agreement had been assigned to the assuming party, except that the Master
Servicer shall not thereby be relieved of any liability or obligations under any
Sub-Servicing Agreement.

                  The Master Servicer at its expense shall, upon request of the
Trustee, deliver to the assuming party all documents and records relating to
each Sub-Servicing Agreement and the Mortgage Loans then being serviced and an
accounting of amounts collected and held by or on behalf of it, and otherwise
use its best efforts to effect the orderly and efficient transfer of the
Sub-Servicing Agreements to the assuming party.





<PAGE>


                                      -60-

                  SECTION 3.07. Collection of Certain Mortgage Loan Payments.

                  The Master Servicer shall make reasonable efforts to collect
all payments called for under the terms and provisions of the Mortgage Loans,
and shall, to the extent such procedures shall be consistent with this Agreement
and any related insurance policy, follow such collection procedures as it would
follow with respect to mortgage loans comparable to the Mortgage Loans and held
for its own account. Consistent with the foregoing and subject to Section 3.01,
the Master Servicer may in its discretion (i) waive any late payment charge or,
if applicable, any penalty interest or (ii) extend the due dates for the
Modified Scheduled Payments (or Forbearance Payments, in the case of Initial
Forbearance Period Loans prior to the expiration of the related Forbearance
Periods) due on a Mortgage Note for a period of not greater than 180 days;
provided that any extension pursuant to clause (ii) above shall not affect the
amortization schedule of any Mortgage Loan for purposes of any computation
hereunder, except as provided below. In the event of any such arrangement
pursuant to clause (ii) above, the Master Servicer shall make timely advances on
such Mortgage Loan during such extension pursuant to Section 4.03 and in
accordance with the amortization schedule of such Mortgage Loan without
modification thereof by reason of such arrangement. Notwithstanding the
foregoing, in the event that any Mortgage Loan is in default or, in the judgment
of the Master Servicer, such default is reasonably foreseeable, the Master
Servicer, consistent with the standards set forth in Section 3.01, may also
waive, modify or vary any term of such Mortgage Loan (including modifications
that would change the Mortgage Rate, forgive the payment of principal or
interest or extend the final maturity date of such Mortgage Loan), accept
payment from the related Mortgagor of an amount less than the Stated Principal
Balance in final satisfaction of such Mortgage Loan (such payment, a "Short
Pay-off"), or consent to the postponement of strict compliance with any such
term or otherwise grant indulgence to any Mortgagor if in the Master Servicer's
determination such waiver, modification, postponement or indulgence is not
materially adverse to the interests of the Certificateholders (taking into
account any estimated Realized Loss that might result absent such action).

                  SECTION 3.08. Sub-Servicing Accounts.

                  In those cases where a Sub-Servicer is servicing a Mortgage
Loan pursuant to a Sub-Servicing Agreement, the Sub-Servicer will be required to
establish and maintain one or more accounts (collectively, the "Sub-Servicing
Account"). The Sub-Servicing Account shall be an Eligible Account and shall
comply with all requirements of this Agreement relating to the Collection
Account. The Sub-Servicer will be required to deposit into the Sub-Servicing
Account no later than the first Business Day after receipt all proceeds of
Mortgage Loans received by the Sub-Servicer, less its servicing compensation to
the extent permitted by the Sub-Servicing Agreement, and to remit such proceeds
to the Master Servicer for deposit in the Collection Account not later than the
first Business Day thereafter. For purposes of this Agreement, the Master
Servicer shall be deemed to have received payments on the Mortgage Loans when
the Sub-Servicer receives such payments.





<PAGE>


                                      -61-

                  SECTION 3.09. Collection of Taxes, Assessments and Similar
                                Items; Servicing Accounts.

                  The Master Servicer shall establish and maintain one or more
accounts (the "Servicing Accounts"), into which all collections from the
Mortgagors (or related advances from Sub-Servicers) for the payment of taxes,
assessments, hazard insurance premiums and comparable items for the account of
the Mortgagors ("Escrow Payments") shall be deposited and retained. Servicing
Accounts shall be Eligible Accounts. The Master Servicer shall deposit in the
Servicing Accounts on a daily basis, and retain therein, all Escrow Payments
collected on account of the Mortgage Loans, for the purpose of effecting the
timely payment of any such items as required under the terms of this Agreement.
Withdrawals of amounts from a Servicing Account may be made only to (i) effect
timely payment of taxes, assessments, hazard insurance premiums and comparable
items; (ii) reimburse the Master Servicer (or a Sub-Servicer to the extent
provided in the related Sub-Servicing Agreement) out of related collections for
any advances made pursuant to Section 3.01 (with respect to taxes and
assessments) and Section 3.14 (with respect to hazard insurance); (iii) refund
to Mortgagors any sums as may be determined to be overages; (iv) pay interest,
if required and as described below, to Mortgagors on balances in the Servicing
Account; or (v) clear and terminate the Servicing Account at the termination of
the Master Servicer's obligations and responsibilities in respect of the
Mortgage Loans under this Agreement in accordance with Article XI. As part of
its servicing duties, the Master Servicer or Sub-Servicers shall pay to the
Mortgagors interest on funds in Servicing Accounts, to the extent required by
law or the related Mortgage Loan Documents and, to the extent that interest
earned on funds in the Servicing Accounts is insufficient, to pay such interest
from its or their own funds, without any reimbursement therefor. To the extent
such interest is not required by law or the related Mortgage Loan Documents to
be paid to the related Mortgagors, the Master Servicer may retain such interest
as additional servicing compensation.

                  SECTION 3.10. Collection Account and Distribution Account.

                  (a) On behalf of the Trust Fund, the Master Servicer shall
establish and maintain one or more trust accounts (such account or accounts, the
"Collection Account"), held in trust for the benefit of the Trustee and the
Certificateholders. On behalf of the Trust Fund, the Master Servicer shall
deposit or cause to be deposited in the Collection Account on a daily basis, as
and when received or as otherwise required hereunder, the following payments and
collections received or made by it subsequent to the Cut-off Date (other than in
respect of principal or interest on the related Mortgage Loans due on or before
the Cut-off Date), or payments (other than Principal Prepayments) received by it
on or prior to the Cut-off Date but allocable to a Due Period subsequent
thereto:

                        (i) all payments on account of principal, including
                  Principal Prepayments, on the Mortgage Loans;

                       (ii) all payments on account of interest (net of the
                  related Servicing Fee) on each Mortgage Loan;




<PAGE>


                                      -62-

                      (iii) all payments on account of Arrearage on the
                  Mortgage Loans;

                       (iv) all Insurance Proceeds and Liquidation Proceeds
                  (other than proceeds collected in respect of any particular
                  REO Property and amounts paid by the Master Servicer in
                  connection with a purchase of Mortgage Loans and REO
                  Properties pursuant to Section 10.01);

                        (v) any amounts required to be deposited pursuant to
                  Section 3.12 in connection with any losses realized on
                  Permitted Investments with respect to funds held in the
                  Collection Account;

                       (vi) any amounts required to be deposited by the Master
                  Servicer pursuant to the second paragraph of Section 3.14(a)
                  in respect of any blanket policy deductibles;

                      (vii) all proceeds of any Mortgage Loan repurchased or
                  purchased in accordance with Section 2.03 or Section 10.01;
                  and

                     (viii) all amounts required to be deposited in
                  connection with shortfalls in principal amount of Qualified
                  Substitute Mortgage Loans pursuant to Section 2.03.

                  The foregoing requirements for deposit in the Collection
Account shall be exclusive, it being understood and agreed that, without
limiting the generality of the foregoing, payments in the nature of prepayment
or late payment charges or assumption fees need not be deposited by the Master
Servicer in the Collection Account and may be retained by the Master Servicer as
additional compensation as provided in Section 3.18. In the event the Master
Servicer shall deposit in the Collection Account any amount not required to be
deposited therein, it may at any time withdraw such amount from the Collection
Account, any provision herein to the contrary notwithstanding.

                  (b) On behalf of the Trust Fund, the Trustee shall establish
and maintain one or more trust accounts (such account or accounts, the
"Distribution Account"), held in trust for the benefit of the
Certificateholders. On behalf of the Trust Fund, the Master Servicer shall
deliver to the Trustee in immediately available funds for deposit in the
Distribution Account on or before 3:00 p.m. New York time (i) on the Master
Servicer Remittance Date, that portion of the Available Distribution Amount
(calculated without regard to the references in clause (2) of the definition
thereof to amounts that may be withdrawn from the Distribution Account) for the
related Distribution Date then on deposit in the Collection Account, and (ii) on
each Business Day as of the commencement of which the balance on deposit in the
Collection Account exceeds $75,000 following any withdrawals pursuant to the
next succeeding sentence, the amount of such excess, but only if the Collection
Account constitutes an Eligible Account solely pursuant to clause (ii) of the
definition of "Eligible Account"; provided, however, that the Master Servicer in
accordance with Section 3.12(b) shall be entitled to any income or gain realized
from the investment of such funds so delivered to the Trustee for deposit in the
Distribution Account pursuant to clause (ii)




<PAGE>


                                      -63-

above for the period commencing on the date of such delivery and ending on the
Master Servicer Remittance Date.

                  (c) Funds in the Collection Account and the Distribution
Account may be invested in Permitted Investments in accordance with the
provisions set forth in Section 3.12. The Master Servicer shall give notice to
the Trustee of the location of the Collection Account maintained by it when
established and prior to any change thereof. The Trustee shall give notice to
the Master Servicer and the Depositor of the location of the Distribution
Account when established and prior to any change thereof.

                  (d) Funds held in the Collection Account at any time may be
delivered by the Master Servicer to the Trustee for deposit in an account (which
may be the Distribution Account and must satisfy the standards for the
Distribution Account as set forth in the definition thereof) and for all
purposes of this Agreement shall be deemed to be a part of the Collection
Account; provided, however, that the Trustee shall have the sole authority to
withdraw any funds held pursuant to this subsection (d). In the event the Master
Servicer shall deliver to the Trustee for deposit in the Distribution Account
any amount not required to be deposited therein, it may at any time request that
the Trustee withdraw such amount from the Distribution Account and remit to it
any such amount, any provision herein to the contrary notwithstanding. In
addition, the Master Servicer shall deliver to the Trustee from time to time for
deposit, and the Trustee shall so deposit, in the Distribution Account:

                        (i) any Payment Advances, as required pursuant to
                  Section 4.03;

                       (ii) any amounts required to be deposited pursuant to
                  Section 3.23(d) or (f) in connection with any REO Property;

                      (iii) any amounts to be paid by the Master Servicer in
                  connection with a purchase of Mortgage Loans and REO
                  Properties pursuant to Section 10.01;

                       (iv) any amounts required to be deposited pursuant to
                  Section 3.24 in connection with any Prepayment Interest
                  Shortfalls; and

                        (v) any Stayed Funds, as soon as permitted by the
                  federal bankruptcy court having jurisdiction in such matters.

                  (e) Promptly upon receipt of any Stayed Funds, whether from
the Master Servicer, a trustee in bankruptcy, or federal bankruptcy court or
other source, the Trustee shall deposit such funds in the Distribution Account,
subject to withdrawal thereof pursuant to Section 7.02(b) or as otherwise
permitted hereunder.





<PAGE>


                                      -64-

                  SECTION 3.11. Withdrawals from the Collection Account and
                                Distribution Account.

                  (a) The Master Servicer shall, from time to time, make
withdrawals from the Collection Account for any of the following purposes,
without priority, or as described in Section
4.03:

                         (i) to remit to the Trustee for deposit in the
                  Distribution Account the amounts required to be so remitted
                  pursuant to Section 3.10(b) or permitted to be so remitted
                  pursuant to the first sentence of Section 3.10(d);

                        (ii) subject to Section 3.16(d), to reimburse the Master
                  Servicer, the Trustee or the Fiscal Agent for Payment
                  Advances, but only to the extent of amounts received which
                  represent Late Collections (net of the related Servicing Fees)
                  of Modified Scheduled Payments (or Forbearance Payments, in
                  the case of Initial Forbearance Period Loans prior to the
                  expiration of the related Forbearance Periods) on Mortgage
                  Loans with respect to which such Payment Advances were made in
                  accordance with the provisions of Section 4.03 or Section
                  7.02; provided that (A) no such Payment Advances shall be
                  reimbursed to the Trustee until all Payment Advances, if any,
                  made by the Fiscal Agent have been reimbursed to the Fiscal
                  Agent and (B) no such Payment Advances shall be reimbursed to
                  the Master Servicer until all Payment Advances, if any, made
                  by the Trustee have been reimbursed to the Trustee;

                       (iii) subject to Section 3.16(d), to pay the Master
                  Servicer or any Sub-Servicer any unpaid Servicing Fees and
                  reimburse any unreimbursed Servicing Advances with respect to
                  each Mortgage Loan, but only to the extent of any Liquidation
                  Proceeds, Late Collections and Insurance Proceeds received
                  with respect to such Mortgage Loan (provided, however, that if
                  in the good faith business judgment of the Master Servicer,
                  any unreimbursed Servicing Advance will not be ultimately
                  recoverable from related Late Collections, Liquidation
                  Proceeds or Insurance Proceeds on such Mortgage Loan, then
                  withdrawal from the general funds in the Collection Account,
                  without regard to the limitation set forth above, will be
                  permitted);

                        (iv) subject to Section 3.12(b), to pay to the Master
                  Servicer as servicing compensation (in addition to the
                  Servicing Fee) on the Master Servicer Remittance Date any
                  interest income earned on funds deposited in the Collection
                  Account;

                         (v) to pay to the Master Servicer or the Mortgage Loan
                  Seller, as the case may be, with respect to each Mortgage Loan
                  that has previously been purchased or replaced pursuant to
                  Section 2.03 or Section 3.16(c) all amounts received thereon
                  subsequent to the date of purchase or substitution, as the
                  case may be;




<PAGE>


                                      -65-

                       (vi) to reimburse the Master Servicer, the Trustee or
                  the Fiscal Agent for any Payment Advance previously made which
                  the Master Servicer, the Trustee or the Fiscal Agent has
                  determined to be a Nonrecoverable Payment Advance in
                  accordance with the provisions of Section 4.03;

                      (vii) to reimburse the Master Servicer or the Depositor
                  for expenses incurred by or reimbursable to the Master
                  Servicer or the Depositor, as the case may be, pursuant to
                  Section 6.03;

                     (viii) to reimburse the Trustee for expenses reasonably
                  incurred in respect of the breach or defect giving rise to the
                  purchase obligation under Section 2.03 of this Agreement that
                  were included in the Purchase Price of the Mortgage Loan,
                  including any expenses arising out of the enforcement of the
                  purchase obligation;

                       (ix) to pay, or to reimburse the Master Servicer for
                  advances in respect of, expenses incurred in connection with
                  any Mortgage Loan pursuant to Section 3.16(b); and

                        (x) to clear and terminate the Collection Account
                  pursuant to Section 10.01.

                  The Master Servicer shall keep and maintain separate
accounting, on a Mortgage Loan by Mortgage Loan basis, for the purpose of
justifying any withdrawal from the Collection Account, to the extent held by or
on behalf of it, pursuant to subclauses (ii), (iii), (v), (vi), (viii) and (ix)
above. The Master Servicer shall provide written notification to the Trustee, on
or prior to the next succeeding Master Servicer Remittance Date, upon making any
withdrawals from the Collection Account pursuant to subclauses (vi) and (vii)
above.

                  (b) The Trustee shall, from time to time, make withdrawals
from the Distribution Account, for any of the following purposes, without
priority:

                        (i) to make distributions to Certificateholders in
                  accordance with Section 4.01;

                       (ii) to transfer to the Expense Account the Trustee's
                  Fee pursuant to Section 3.25 and Section 8.05;

                      (iii) to pay itself any interest income earned on funds
                  deposited in the Distribution Account pursuant to Section
                  3.12(c);

                       (iv) to reimburse itself pursuant to Section 7.02;

                        (v) to pay any amounts in respect of taxes pursuant to
                  Section 11.01(h)(iii); and




<PAGE>


                                      -66-

                       (vi) to clear and terminate the Distribution Account
                  pursuant to Section 10.01.

                  SECTION 3.12. Investment of Funds in the Collection Account
                                and the Distribution Account.

                  (a) The Master Servicer may direct any depository institution
maintaining the Collection Account (for purposes of this Section 3.12, an
"Investment Account"), and the Trustee, in its individual capacity, may direct
any depository institution maintaining the Distribution Account (for purposes of
this Section 3.12, also an "Investment Account"), to hold such funds uninvested
or to invest the funds in such Investment Account in one or more Permitted
Investments bearing interest or sold at a discount, and maturing, unless payable
on demand, (i) no later than the Business Day immediately preceding the date on
which such funds are required to be withdrawn from such account pursuant to this
Agreement, if a Person other than the Trustee is the obligor thereon, and (ii)
no later than the date on which such funds are required to be withdrawn from
such account pursuant to this Agreement, if the Trustee is the obligor thereon.
All such Permitted Investments shall be held to maturity, unless payable on
demand. Any investment of funds in an Investment Account shall be made in the
name of the Trustee (in its capacity as such) or in the name of a nominee of the
Trustee. The Trustee shall be entitled to sole possession (except with respect
to investment direction of funds held in the Collection Account and any income
or gain realized thereon) over each such investment, and any certificate or
other instrument evidencing any such investment shall be delivered directly to
the Trustee or its agent, together with any document of transfer necessary to
transfer title to such investment to the Trustee or its nominee. In the event
amounts on deposit in an Investment Account are at any time invested in a
Permitted Investment payable on demand, the Trustee shall:

                  (x) consistent with any notice required to be given
                      thereunder, demand that payment thereon be made on the
                      last day such Permitted Investment may otherwise mature
                      hereunder in an amount equal to the lesser of (1) all
                      amounts then payable thereunder and (2) the amount
                      required to be withdrawn on such date; and

                  (y) demand payment of all amounts due thereunder promptly upon
                      determination by a Responsible Officer of the Trustee that
                      such Permitted Investment would not constitute a Permitted
                      Investment in respect of funds thereafter on deposit in
                      the Investment Account.

                  (b) All income and gain realized from the investment of funds
deposited in the Collection Account held by or on behalf of the Master Servicer,
shall be for the benefit of the Master Servicer and shall be subject to its
withdrawal in accordance with Section 3.11(a). The Master Servicer shall deposit
in the Collection Account the amount of any loss of principal incurred in
respect of any such Permitted Investment made with funds in such accounts
immediately upon realization of such loss.





<PAGE>


                                      -67-

                  (c) All income and gain realized from the investment of funds
deposited in the Distribution Account held by or on behalf of the Trustee, shall
be for the benefit of the Trustee and shall be subject to its withdrawal at any
time. The Trustee shall deposit in the Distribution Account, the amount of any
loss of principal incurred in respect of any such Permitted Investment made with
funds in such accounts immediately upon realization of such loss.

                  (d) Except as otherwise expressly provided in this Agreement,
if any default occurs in the making of a payment due under any Permitted
Investment, or if a default occurs in any other performance required under any
Permitted Investment, the Trustee may and, subject to Section 8.01 and Section
8.02(a)(v), upon the request of the Holders of Certificates representing more
than 50% of the Voting Rights allocated to any Class of Certificates, shall take
such action as may be appropriate to enforce such payment or performance,
including the institution and prosecution of appropriate proceedings.

                  SECTION 3.13. [intentionally omitted]

                  SECTION 3.14. Maintenance of Hazard Insurance and Errors and
                                Omissions and Fidelity Coverage.

                  (a) The Master Servicer shall cause to be maintained for each
Mortgage Loan fire insurance with extended coverage on the related Mortgaged
Property in an amount which is at least equal to the lesser of the current
principal balance of such Mortgage Loan and the amount necessary to fully
compensate for any damage or loss to the improvements which are a part of such
property on a replacement cost basis, in each case in an amount not less than
such amount as is necessary to avoid the application of any coinsurance clause
contained in the related hazard insurance policy. The Master Servicer shall also
cause to be maintained fire insurance with extended coverage on each REO
Property 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, plus accrued interest at the Mortgage Rate and related
Servicing Advances. The Master Servicer will comply in the performance of this
Agreement with all reasonable rules and requirements of each insurer under any
such hazard policies. Any amounts to be collected by the Master Servicer under
any such policies (other than amounts to be applied to the restoration or repair
of the property subject to the related Mortgage or amounts to be released to the
Mortgagor in accordance with the procedures that the Master Servicer would
follow in servicing loans held for its own account, subject to the terms and
conditions of the related Mortgage and Mortgage Note) shall be deposited in the
Collection Account, subject to withdrawal pursuant to Section 3.11, if received
in respect of a Mortgage Loan, or in the REO Account, subject to withdrawal
pursuant to Section 3.23, if received in respect of an REO Property. Any cost
incurred by the Master Servicer in maintaining any such insurance shall not, for
the purpose of calculating distributions to Certificateholders, be added to the
unpaid principal balance of the related Mortgage Loan, notwithstanding that the
terms of such Mortgage Loan so permit. It is understood and agreed that no
earthquake or other additional insurance is to be required of any Mortgagor
other than pursuant to such applicable laws and regulations as shall at any time
be in force and as shall require such




<PAGE>


                                      -68-

additional insurance. If the Mortgaged Property or REO Property is at any time
in an area identified in the Federal Register by the Federal Emergency
Management Agency as having special flood hazards, the Master Servicer will
cause to be maintained a flood insurance policy in respect thereof. Such flood
insurance shall be in an amount equal to the lesser of (i) the unpaid principal
balance of the related Mortgage Loan and (ii) the maximum amount of such
insurance available for the related Mortgaged Property under the national flood
insurance program (assuming that the area in which such Mortgaged Property is
located is participating in such program).

                  In the event that the Master Servicer shall obtain and
maintain a blanket policy with an insurer having a General Policy Rating of A:X
or better in Best's Key Rating Guide or four crowns or better under Standard &
Poor's Ratings Services' syndicate stability rankings insuring against hazard
losses on all of the Mortgage Loans, it shall conclusively be deemed to have
satisfied its obligations as set forth in the first two sentences of this
Section 3.14, it being understood and agreed that such policy may contain a
deductible clause, in which case the Master Servicer shall, in the event that
there shall not have been maintained on the related Mortgaged Property or REO
Property a policy complying with the first two sentences of this Section 3.14,
and there shall have been one or more losses which would have been covered by
such policy, deposit to the Collection Account from its own funds the amount not
otherwise payable under the blanket policy because of such deductible clause. In
connection with its activities as administrator and servicer of the Mortgage
Loans, the Master Servicer agrees to prepare and present, on behalf of itself,
the Trustee and Certificateholders, claims under any such blanket policy in a
timely fashion in accordance with the terms of such policy.

                  (b) The Master Servicer shall keep in force during the term of
this Agreement a policy or policies of insurance covering errors and omissions
for failure in the performance of the Master Servicer's obligations under this
Agreement, which policy or policies shall be in such form and amount that would
meet the requirements of FHLMC or FNMA if it were the purchaser of the Mortgage
Loans, unless the Master Servicer has obtained a waiver of such requirements
from FHLMC or FNMA (as applicable). The Master Servicer shall also maintain a
fidelity bond in the form and amount that would meet the requirements of FHLMC
or FNMA, unless the Master Servicer has obtained a waiver of such requirements
from FHLMC or FNMA (as applicable). The Master Servicer shall be deemed to have
complied with this provision if an Affiliate of the Master Servicer has such
errors and omissions and fidelity bond coverage and, by the terms of such
insurance policy or fidelity bond, the coverage afforded thereunder extends to
the Master Servicer. Any such errors and omissions policy and fidelity bond
shall by its terms not be cancelable without thirty days' prior written notice
to the Trustee. The Master Servicer shall also cause each Sub-Servicer to
maintain a policy of insurance covering errors and omissions and a fidelity bond
which would meet such requirements.





<PAGE>


                                      -69-

                  SECTION 3.15. Enforcement of Due-On-Sale Clauses; Assumption
                                Agreements.

                  The Master Servicer will, to the extent it has actual
knowledge of any conveyance or prospective conveyance of any Mortgaged Property
by any Mortgagor (whether by absolute conveyance or by contract of sale, and
whether or not the Mortgagor remains or is to remain liable under the Mortgage
Note and/or the Mortgage), exercise its rights to accelerate the maturity of
such Mortgage Loan under the "due-on-sale" clause, if any, applicable thereto;
provided, however, that the Master Servicer shall not exercise any such rights
if prohibited by law from doing so. If the Master Servicer reasonably believes
it is unable under applicable law to enforce such "due-on-sale" clause, or if
any of the other conditions set forth in the proviso to the preceding sentence
apply, the Master Servicer will enter into an assumption and modification
agreement from or with the person to whom such property has been conveyed or is
proposed to be conveyed, pursuant to which such person becomes liable under the
Mortgage Note and, to the extent permitted by applicable state law, the
Mortgagor remains liable thereon. The Master Servicer is also 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 the Mortgagor and becomes liable under the Mortgage Note,
provided that no such substitution shall be effective unless such person
satisfies the underwriting criteria of the Master Servicer and has a credit risk
rating at least equal to that of the original Mortgagor. In connection with any
assumption or substitution, the Master Servicer shall apply such underwriting
standards and follow such practices and procedures as shall be normal and usual
in its general mortgage servicing activities and as it applies to other mortgage
loans owned solely by it. The Master Servicer shall not take or enter into any
assumption and modification agreement, however, unless (to the extent
practicable in the circumstances) it shall have received confirmation, in
writing, of the continued effectiveness of any applicable hazard insurance
policy. Any fee collected by the Master Servicer in respect of an assumption or
substitution of liability agreement will be retained by the Master Servicer as
additional servicing compensation. In connection with any such assumption, no
material term of the Mortgage Note (including but not limited to the related
Mortgage Rate and the amount of the Modified Scheduled Payment or Forbearance
Payment, in the case of an Initial Forbearance Period Loan prior to the
expiration of the related Forbearance Period) may be amended or modified, except
as otherwise required pursuant to the terms thereof. The Master Servicer shall
notify the Trustee that any such substitution or assumption agreement has been
completed by forwarding to the Trustee or any Custodian on its behalf the
executed original of such substitution or assumption agreement, which document
shall be added to the related Mortgage File and shall, for all purposes, be
considered a part of such Mortgage File to the same extent as all other
documents and instruments constituting a part thereof.

                  Notwithstanding the foregoing paragraph or any other provision
of this Agreement, the Master Servicer shall not be deemed to be in default,
breach or any other violation of its obligations hereunder by reason of any
assumption of a Mortgage Loan by operation of law or by the terms of the
Mortgage Note or any assumption which the Master Servicer may be restricted by
law from preventing, for any reason whatever. For purposes of this Section 3.15,
the term




<PAGE>


                                      -70-

"assumption" is deemed to also include a sale (of the Mortgaged Property)
subject to the Mortgage that is not accompanied by an assumption or substitution
of liability agreement.

                  SECTION 3.16. Realization Upon Defaulted Mortgage Loans.

                  (a) The Master Servicer shall use its best efforts, consistent
with the servicing standard set forth in Section 3.01, to foreclose upon or
otherwise comparably convert the ownership of properties securing such of the
Mortgage Loans as come into and continue in default and as to which no
satisfactory arrangements can be made for collection of delinquent payments
pursuant to Section 3.07. The Master Servicer shall be responsible for all costs
and expenses incurred by it in any such proceedings; provided, however, that
such costs and expenses will be recoverable as Servicing Advances by the Master
Servicer as contemplated in Section 3.11 and 3.23. The foregoing is subject to
the provision that, in any case in which Mortgaged Property shall have suffered
damage from an Uninsured Cause, the Master Servicer shall not be required to
expend its own funds toward the restoration of such property unless it shall
determine in its discretion that such restoration will increase the proceeds of
liquidation of the related Mortgage Loan after reimbursement to itself for such
expenses.

                  (b) Notwithstanding the foregoing provisions of this Section
3.16 or any other provision of this Agreement, with respect to any Mortgage Loan
as to which the Master Servicer has received actual notice of, or has actual
knowledge of, the presence of any toxic or hazardous substance on the related
Mortgaged Property, the Master Servicer shall not, on behalf of the Trustee,
either (i) obtain title to such Mortgaged Property as a result of or in lieu of
foreclosure or otherwise, or (ii) otherwise acquire possession of, or take any
other action, with respect to, such Mortgaged Property, if, as a result of any
such action, the Trustee or the Certificateholders would be considered to hold
title to, to be a "mortgagee-in-possession" of, or to be an "owner" or
"operator" of such Mortgaged Property within the meaning of the Comprehensive
Environmental Response, Compensation and Liability Act of 1980, as amended from
time to time, or any comparable law, unless the Master Servicer determines,
based on its reasonable judgment and a prudent report prepared by a Person who
regularly conducts environmental audits using customary industry standards,
that:

                         (1) such Mortgaged Property is in compliance with
                  applicable environmental laws or, if not, that it would be in
                  the best economic interest of the Trust Fund to take such
                  actions as are necessary to bring the Mortgaged Property into
                  compliance therewith; and

                         (2) there are no circumstances present at such
                  Mortgaged Property relating to the use, management or disposal
                  of any hazardous substances, hazardous materials, hazardous
                  wastes, or petroleum-based materials for which investigation,
                  testing, monitoring, containment, clean-up or remediation
                  could be required under any federal, state or local law or
                  regulation, or that if any such materials are present for
                  which such action could be required, that it would be in the
                  best




<PAGE>


                                      -71-

                  economic interest of the Trust Fund to take such actions with
                  respect to the affected Mortgaged Property.

                  The cost of the environmental audit report contemplated by
this Section 3.23 shall be advanced by the Master Servicer, subject to the
Master Servicer's right to be reimbursed therefor from the Collection Account as
provided in Section 3.11(a)(ix), such right of reimbursement being prior to the
rights of Certificateholders to receive any amount in the Collection Account
received in respect of the affected Mortgage Loan or other Mortgage Loans.

                  If the Master Servicer determines, as described above, that it
is in the best economic interest of the Trust Fund to take such actions as are
necessary to bring any such Mortgaged Property into compliance with applicable
environmental laws, or to take such action with respect to the containment,
clean-up or remediation of hazardous substances, hazardous materials, hazardous
wastes, or petroleum-based materials affecting any such Mortgaged Property, then
the Master Servicer shall take such action as it deems to be in the best
economic interest of such Trust Fund. The cost of any such compliance,
containment, cleanup or remediation shall be advanced by the Master Servicer,
subject to the Master Servicer's right to be reimbursed therefor from the
Collection Account as provided in Section 3.11(a)(iii) and (ix), such right of
reimbursement being prior to the rights of Certificateholders to receive any
amount in the Collection Account received in respect of the affected Mortgage
Loan or other Mortgage Loans.

                  (c) The Master Servicer may at its option purchase from the
Trust Fund any Mortgage Loan which is 90 days or more delinquent and which the
Master Servicer determines in good faith will otherwise become subject to
foreclosure proceedings (evidence of such determination to be delivered in
writing to the Trustee prior to purchase), at a price equal to the Purchase
Price. The Purchase Price for any Mortgage Loan purchased hereunder shall be
deposited in the Collection Account, and the Trustee, upon receipt of written
certification from the Master Servicer of such deposit, shall release or cause
to be released by the Custodian, to the Master Servicer the related Mortgage
File and shall execute and deliver such instruments of transfer or assignment,
in each case without recourse, as the Master Servicer shall furnish and as shall
be necessary to vest in the Master Servicer title to any Mortgage Loan released
pursuant hereto.

                  (d) Proceeds received in connection with any Final Recovery
Determination, as well as any recovery resulting from a partial collection of
Insurance Proceeds or Liquidation Proceeds, in respect of any Mortgage Loan,
will be applied in the following order of priority: FIRST, to reimburse the
Master Servicer (or any Sub-Servicer), the Trustee or the Fiscal Agent for any
related unreimbursed Servicing Advances and Payment Advances, pursuant to
Section 3.11(a)(ii) or (iii); SECOND, to accrued and unpaid interest on the
Mortgage Loan, to the date of the Final Recovery Determination, or to the Due
Date prior to the Distribution Date on which such amounts are to be distributed
if not in connection with a Final Recovery Determination; THIRD, as a recovery
of Arrearage with respect to the Mortgage Loan; and FOURTH, as a recovery of
principal of the Mortgage Loan. If the amount of the recovery so allocated to
interest is less than the full amount of accrued and unpaid interest due on such
Mortgage Loan, the amount of such recovery




<PAGE>


                                      -72-

will be allocated by the Master Servicer as follows: FIRST, to unpaid Servicing
Fees and Trustee's Fees; and SECOND, to the balance of the interest then due and
owing. The portion of the recovery so allocated to unpaid Servicing Fees shall
be reimbursed to the Master Servicer or any Sub-Servicer pursuant to Section
3.11(a)(iii). The portion of the recovery allocated to interest (net of unpaid
Servicing Fees and Trustee's Fees) and the portion of the recovery allocated to
principal of the Mortgage Loan shall be applied as follows: FIRST, to reimburse
the Master Servicer, the Trustee or Fiscal Agent, as applicable, for any related
unreimbursed Payment Advances in accordance with Section 3.11(a)(ii), and
SECOND, as part of the amounts to be transferred to the Distribution Account in
accordance with Section 3.10(b). Nothing in this Section 3.16(d) shall affect
the right or priorities of the Holders of the Class A-WAC Certificates to the
Basic Class A-WAC Distribution Amount and Additional Class A-WAC Distribution
Amount prior to distributions of principal to the Holders of the Class B
Certificates.

                  SECTION 3.17. Trustee to Cooperate; Release of Mortgage Files.

                  Upon the payment in full of any Mortgage Loan, or the receipt
by the Master Servicer of a notification that payment in full shall be escrowed
in a manner customary for such purposes, the Master Servicer will immediately
notify the Trustee by a certification in the form of Exhibit E-2 (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 Collection Account pursuant to Section 3.10 have been or will
be so deposited) of a Servicing Officer and shall request delivery to it of the
Mortgage File. Upon receipt of such certification and request, the Trustee shall
promptly release or cause the related Custodian to release the related Mortgage
File to the Master Servicer. No expenses incurred in connection with any
instrument of satisfaction or deed of reconveyance shall be chargeable to the
Collection Account or the Distribution Account.

                  From time to time and as appropriate for the servicing or
foreclosure of any Mortgage Loan, including, for this purpose, collection under
any insurance policy relating to the Mortgage Loans, the Trustee or the
Custodian, upon request of the Master Servicer and delivery to the Trustee of a
Request for Release in the form of Exhibit E-1, shall release the related
Mortgage File to the Master Servicer, and the Trustee shall, at the direction of
the Master Servicer, execute such documents as shall be necessary to the
prosecution of any such proceedings. Such Request for Release shall obligate the
Master Servicer to return each and every document previously requested from the
Mortgage File to the Trustee or any related Custodian on its behalf when the
need therefor by the Master Servicer no longer exists, unless the Mortgage Loan
has been liquidated and the Liquidation Proceeds relating to the Mortgage Loan
have been deposited in the Collection Account or the Mortgage 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 Mortgaged Property either
judicially or non-judicially, and the Master Servicer has delivered to the
Trustee a certificate of a Servicing Officer certifying as to the name and
address of the Person to which such Mortgage File or such document was delivered
and the purpose or purposes of such delivery. Upon receipt of a certificate of a
Servicing Officer stating that such Mortgage Loan was liquidated and that all




<PAGE>


                                      -73-

amounts received or to be received in connection with such liquidation which are
required to be deposited into the Collection Account have been so deposited, or
that such Mortgage Loan has become an REO Property, a copy of the Request for
Release shall be released by the Trustee or the Custodian on its behalf to the
Master Servicer.

                  Upon written certification of a Servicing Officer, the Trustee
shall execute and deliver to the Master Servicer any court pleadings, requests
for trustee's sale or other documents necessary to the foreclosure or trustee's
sale in respect of a Mortgaged Property or to any legal action brought to obtain
judgment against any Mortgagor on the Mortgage Note or Mortgage or to obtain a
deficiency judgment, or to enforce any other remedies or rights provided by the
Mortgage Note or Mortgage or otherwise available at law or in equity. Each such
certification shall include a request that such pleadings or documents be
executed by the Trustee and a statement as to the reason such documents or
pleadings are required and that the execution and delivery thereof by the
Trustee will not invalidate or otherwise affect the lien of the Mortgage, except
for the termination of such a lien upon completion of the foreclosure or
trustee's sale.

                  SECTION 3.18. Servicing Compensation.

                  As compensation for the activities of the Master Servicer
hereunder, the Master Servicer shall be entitled to the Servicing Fee with
respect to each Mortgage Loan payable solely from payments of interest (in the
case of the Servicing Fee with respect to the Stated Principal Balance of each
Mortgage Loan or related REO Property) and Arrearage (in the case of the
Servicing Fee with respect to the Arrearage of each Mortgage Loan) in respect of
such Mortgage Loan subject to Section 3.24. In addition, the Master Servicer
shall be entitled to recover unpaid Servicing Fees out of Insurance Proceeds,
Late Collections or Liquidation Proceeds to the extent permitted by Section
3.11(a)(iii) and out of amounts derived from the operation and sale of an REO
Property to the extent permitted by Section 3.23. The right to receive the
Servicing Fee may not be transferred in whole or in part except in connection
with the transfer of all of the Master Servicer's responsibilities and
obligations under this Agreement.

                  Additional servicing compensation in the form of prepayment
charges, assumption fees, late payment charges or otherwise shall be retained by
the Master Servicer (subject to Section 3.24) only to the extent such fees or
charges are received by the Master Servicer. The Master Servicer shall also be
entitled pursuant to Section 3.11(a)(iv) to withdraw from the Collection Account
and pursuant to Section 3.23(b) to withdraw from any REO Account, as additional
servicing compensation, interest or other income earned on deposits therein,
subject to Section 3.12 and Section 3.24. The Master Servicer shall be required
to pay all expenses incurred by it in connection with its servicing activities
hereunder (including premiums for the insurance required by Section 3.14, to the
extent such premiums are not paid by the related Mortgagors or by a Sub-Servicer
and servicing compensation of each Sub-Servicer) and shall not be entitled to
reimbursement therefor except as specifically provided herein.





<PAGE>


                                      -74-

                  SECTION 3.19. Reports to the Trustee; Collection Account
                                Statements.

                  Not later than fifteen days after each Distribution Date, the
Master Servicer shall forward to the Trustee and the Depositor a statement
prepared by the Master Servicer setting forth the status of the Collection
Account as of the close of business on such Distribution Date and showing, for
the period covered by such statement, the aggregate amount of deposits into and
withdrawals from the Collection Account of each category of deposit specified in
Section 3.10(a) and each category of withdrawal specified in Section 3.11(a).
Such statement shall also include information as to the aggregate of the
outstanding principal balances of all of the Mortgage Loans as of the last day
of the calendar month immediately preceding such Distribution Date. Copies of
such statement shall be provided by the Trustee to any Certificateholder and to
any Person identified to the Trustee as a prospective transferee of a
Certificate, upon request at the expense of the requesting party, provided such
statement is delivered by the Master Servicer to the Trustee.

                  SECTION 3.20. Statement as to Compliance.

                  The Master Servicer will deliver to the Trustee and the
Depositor not later than April 30 of each year an Officers' Certificate stating,
as to each signatory thereof, that (i) a review of the activities of the Master
Servicer during the preceding year and of performance under this Agreement has
been made under such officers' supervision and (ii) to the best of such
officers' knowledge, based on such review, the Master Servicer has fulfilled all
of its obligations under this Agreement throughout such year, or, if there has
been a default in the fulfillment of any such obligation, specifying each such
default known to such officer and the nature and status thereof. Copies of any
such statement shall be provided by the Trustee to any Certificateholder and to
any Person identified to the Trustee as a prospective transferee of a
Certificate, upon request at the expense of the requesting party, provided such
statement is delivered by the Master Servicer to the Trustee.

                  SECTION 3.21. Independent Public Accountants' Servicing
                                Report.

                  Not later than 120 days following the end of each fiscal year
of the Master Servicer, the Master Servicer, at its expense, shall cause a
nationally recognized firm of independent certified public accountants to
furnish to the Master Servicer a report to the effect that, on the basis of an
examination by such firm conducted substantially in compliance with either the
Uniform Single Attestation Program for Mortgage Bankers established by the
Mortgage Bankers Association of America or the Audit Program for Mortgages
serviced for FHLMC, the servicing by or on behalf of the Master Servicer of
mortgage loans under agreements substantially similar to each other (including
this Agreement) was conducted in compliance with the terms of such agreements
except for any significant exceptions or errors in records that, in the opinion
of the firm, the Audit Program for Mortgages serviced for FHLMC or the Uniform
Single Attestation Program for Mortgage Bankers requires it to report with
respect to the servicing of residential mortgage loans during the most recently
completed fiscal year and (ii) on the basis of an examination conducted by such
firm in accordance with standards established by the American Institute of
Certified Public Accountants, such representation is fairly stated in all
material




<PAGE>


                                      -75-

respects, subject to such exceptions and other qualifications that may be
appropriate. In rendering its report such firm may rely, as to matters relating
to the direct servicing of residential mortgage loans by Sub-Servicers, upon
comparable reports of firms of independent certified public accountants rendered
on the basis of examinations conducted in accordance with the same standards
(rendered within one year of such report) with respect to those Sub-Servicers.
Immediately upon receipt of such report, the Master Servicer shall furnish a
copy of such report to the Trustee and each Rating Agency. Copies of such
statement shall be provided by the Trustee to any Certificateholder upon request
at the expense of the requesting party, provided that such statement is
delivered by the Master Servicer to the Trustee.

                  SECTION 3.22. Access to Certain Documentation.

                  The Master Servicer shall provide to the Office of Thrift
Supervision, the FDIC, and any other federal or state banking or insurance
regulatory authority that may exercise authority over any Certificateholder,
access to the documentation regarding the Mortgage Loans required by applicable
laws and regulations. Such access shall be afforded without charge, but only
upon reasonable request and during normal business hours at the offices of the
Master Servicer designated by it. In addition, access to the documentation
regarding the Mortgage Loans will be provided to any Certificateholder, the
Trustee and to any Person identified to the Master Servicer as a prospective
transferee of a Certificate, upon reasonable request during normal business
hours at the offices of the Master Servicer designated by it at the expense of
the Person requesting such access.

                  SECTION 3.23. Title, Management and Disposition of REO
                                Property.

                  (a) The deed or certificate of sale of any REO Property shall
be taken in the name of the Trustee, or its nominee, on behalf of the
Certificateholders. The Master Servicer, on behalf of the Trust Fund, shall
either sell any REO Property within two years after the Trust Fund acquires
ownership of such REO Property for purposes of Section 860G(a)(8) of the Code or
request from the Internal Revenue Service, more than 60 days before the day on
which the two-year grace period would otherwise expire, an extension of the
two-year grace period, unless the Master Servicer shall have delivered to the
Trustee an Opinion of Counsel, addressed to the Trustee and the Master Servicer,
to the effect that the holding by the Trust Fund of such REO Property subsequent
to two years after its acquisition will not result in the imposition on the
Trust Fund of taxes on "prohibited transactions" thereof, as defined in Section
860F of the Code, or cause the Trust Fund to fail to qualify as a REMIC under
Federal law at any time that any Certificates are outstanding. The Master
Servicer shall manage, acquire, conserve, protect and operate each REO Property
for the Certificateholders solely for the purpose of its prompt disposition and
sale in a manner which does not cause such REO Property to fail to qualify as
"foreclosure property" within the meaning of Section 860G(a)(8) of the Code or
result in the receipt by the Trust Fund 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.





<PAGE>


                                      -76-

                  (b) The Master Servicer shall segregate and hold all funds
collected and received in connection with the operation of any REO Property
separate and apart from its own funds and general assets and shall establish and
maintain with respect to REO Properties an account held in trust for the Trustee
for the benefit of the Certificateholders (the "REO Account"), which shall be an
Eligible Account. The Master Servicer shall be permitted to allow the Collection
Account to serve as the REO Account, subject to separate ledgers for each REO
Property. The Master Servicer shall be entitled to retain or withdraw any
interest income paid on funds deposited in the REO Account.

                  (c) The Master Servicer shall have full power and authority,
subject only to the specific requirements and prohibitions of this Agreement, to
do any and all things in connection with any REO Property as are consistent with
the manner in which the Master Servicer manages and operates similar property
owned by the Master Servicer or any of its Affiliates, all on such terms and for
such period as the Master Servicer deems to be in the best interests of
Certificateholders. In connection therewith, the Master Servicer shall deposit,
or cause to be deposited, on a daily basis in the REO Account all revenues
received by it with respect to an REO Property and shall withdraw therefrom
funds necessary for the proper operation, management and maintenance of such REO
Property including, without limitation:

                           (i) all insurance premiums due and payable in respect
                  of such REO Property;

                          (ii) all real estate taxes and assessments in respect
                  of such REO Property that may result in the imposition of a
                  lien thereon; and

                         (iii) all costs and expenses necessary to maintain
                  such REO Property.

To the extent that amounts on deposit in the REO Account with respect to an REO
Property are insufficient for the purposes set forth in clauses (i) through
(iii) above with respect to such REO Property, the Master Servicer shall advance
from its own funds as a Servicing Advance such amount as is necessary for such
purposes if, but only if, the Master Servicer would make such advances if the
Master Servicer owned the REO Property and if in the Master Servicer's judgment,
the payment of such amounts will be recoverable from the rental or sale of the
REO Property.

                  Notwithstanding the foregoing, the Master Servicer shall not:

                           (i) permit the Trust Fund to enter into, renew or
                  extend any New Lease with respect to any REO Property, if the
                  New Lease by its terms will give rise to any income that does
                  not constitute Rents from Real Property;

                          (ii) permit any amount to be received or accrued
                  under any New Lease other than amounts that will constitute
                  Rents from Real Property;





<PAGE>


                                      -77-

                         (iii) authorize or permit any construction on any REO
                  Property, other than the completion of a building or other
                  improvement thereon, and then only if more than ten percent of
                  the construction of such building or other improvement was
                  completed before default on the related Mortgage Loan became
                  imminent, all within the meaning of Section 856(e)(4)(B) of
                  the Code; or

                          (iv) allow any Person to Directly Operate any REO
                  Property on any date more than 90 days after its date of
                  acquisition by the Trust Fund;

unless, in any such case, the Master Servicer has obtained an Opinion of
Counsel, provided to the Trustee, to the effect that such action will not cause
such REO Property to fail to qualify as "foreclosure property" within the
meaning of Section 860G(a)(8) of the Code at any time that it is held by the
Trust Fund, in which case the Master Servicer may take such actions as are
specified in such Opinion of Counsel.

                  The Master Servicer may contract with any Independent
Contractor for the operation and management of any REO Property, provided that:

                           (i) the terms and conditions of any such contract
                  shall not be inconsistent herewith;

                          (ii) any such contract shall require, or shall be
                  administered to require, that the Independent Contractor pay
                  all costs and expenses incurred in connection with the
                  operation and management of such REO Property, including those
                  listed above and remit all related revenues (net of such costs
                  and expenses) to the Master Servicer as soon as practicable,
                  but in no event later than thirty days following the receipt
                  thereof by such Independent Contractor;

                         (iii) none of the provisions of this Section 3.23(c)
                  relating to any such contract or to actions taken through any
                  such Independent Contractor shall be deemed to relieve the
                  Master Servicer of any of its duties and obligations to the
                  Trustee on behalf of the Certificateholders with respect to
                  the operation and management of any such REO Property; and

                          (iv) the Master Servicer shall be obligated with
                  respect thereto to the same extent as if it alone were
                  performing all duties and obligations in connection with the
                  operation and management of such REO Property.

The Master Servicer shall be entitled to enter into any agreement with any
Independent Contractor performing services for it related to its duties and
obligations hereunder for indemnification of the Master Servicer by such
Independent Contractor, and nothing in this Agreement shall be deemed to limit
or modify such indemnification. The Master Servicer shall be solely liable for
all fees owed by it to any such Independent Contractor, irrespective of whether
the Master Servicer's compensation pursuant to Section 3.18 is sufficient to pay
such fees.




<PAGE>


                                      -78-

                  (d) In addition to the withdrawals permitted under Section
3.23(c), the Master Servicer may from time to time make withdrawals from the REO
Account for any REO Property: (i) to pay itself or any Sub-Servicer unpaid
Servicing Fees in respect of the related Mortgage Loan; and (ii) to reimburse
itself or any Sub-Servicer for unreimbursed Servicing Advances and Payment
Advances made in respect of such REO Property or the related Mortgage Loan. On
the Master Servicer Remittance Date, the Master Servicer shall withdraw from
each REO Account maintained by it and deposit into the Distribution Account in
accordance with Section 3.10(d)(ii), for distribution on the related
Distribution Date in accordance with Section 4.01, the income from the related
REO Property received during the prior calendar month, net of any withdrawals
made pursuant to Section 3.23(c) or this Section 3.23(d).

                  (e) Subject to the time constraints set forth in Section
3.23(a), each REO Disposition shall be carried out by the Master Servicer at
such price and upon such terms and conditions as the Master Servicer shall deem
necessary or advisable, as shall be normal and usual in its general servicing
activities.

                  (f) The proceeds from the REO Disposition, net of (i) any
amount required by law to be remitted to the Mortgagor under the related
Mortgage Loan, (ii) any payment or reimbursement to the Master Servicer or any
Sub-Servicer as provided above and (iii) brokers' commissions and closing costs
customary for the locale of the related REO Property, shall be deposited in the
Distribution Account in accordance with Section 3.10(d)(ii) on the Master
Servicer Remittance Date in the month following the receipt thereof for
distribution on the related Distribution Date in accordance with Section 4.01.
Any REO Disposition shall be for cash only (unless changes in the REMIC
Provisions made subsequent to the Startup Day allow a sale for other
consideration).

                  (g) The Master Servicer shall file information returns with
respect to the receipt of mortgage interest received in a trade or business,
reports of foreclosures and abandonments of any Mortgaged Property and
cancellation of indebtedness income with respect to any Mortgaged Property as
required by Sections 6050H, 6050J and 6050P of the Code, respectively. Such
reports shall be in form and substance sufficient to meet the reporting
requirements imposed by such Sections 6050H, 6050J and 6050P of the Code.

                  SECTION 3.24. Obligations of the Master Servicer in Respect of
                                Prepayment Interest Shortfalls.

                  The Master Servicer shall deliver to the Trustee for deposit
into the Distribution Account on or before 3:00 p.m. New York time on the Master
Servicer Remittance Date from its own funds an amount equal to the lesser of (i)
the aggregate of the Prepayment Interest Shortfalls for the related Distribution
Date resulting solely from Principal Prepayments during the related Prepayment
Period and (ii) the total amount of its servicing compensation for the most
recently ended calendar month. Any amounts paid by the Master Servicer pursuant
to this Section 3.24 shall not be reimbursed by the Trust Fund.





<PAGE>


                                      -79-

                  SECTION 3.25. Expense Account.

                  (a) The Trustee shall establish and maintain in its name, for
the benefit of the Trustee in trust for the Certificateholders, the Expense
Account. The Expense Account shall be an Eligible Account, and funds on deposit
therein shall be held separate and apart from, and shall not be commingled with,
any other moneys, including, without limitation, other moneys of the Trustee
held pursuant to this Agreement.

                  (b) On the Business Day immediately preceding each
Distribution Date, the Trustee shall withdraw from the Distribution Account and
deposit into the Expense Account an amount equal to the Trustee's Fee for such
Distribution Date.

                  (c) The Trustee shall make withdrawals from the Expense
Account to pay the Trustee's Fee on each Distribution Date by 10:00 a.m. New
York City time.

                  (d) Funds in the Expense Account may not be invested.

                  (e) Upon termination of the Trust Fund in accordance with
Section 10.01, any amounts, if any, remaining in the Expense Account following
the payment of all unpaid Trustee's Fees shall be released to the Master
Servicer as additional servicing compensation.

                  SECTION 3.26. Obligations of the Master Servicer in Respect of
                                Mortgage Rates and Monthly Payments.

                  In the event that a shortfall in any collection on or
liability with respect to any Mortgage Loan results from or is attributable to
adjustments to Mortgage Rates, Modified Scheduled Payments (or Forbearance
Payments, in the case of Initial Forbearance Period Loans prior to the
expiration of the related Forbearance Periods) or Stated Principal Balances that
were made by the Master Servicer in a manner not consistent with the terms of
the related Mortgage Note and this Agreement, the Master Servicer, upon
discovery or receipt of notice thereof, immediately shall deliver to the Trustee
for deposit in the Distribution Account from its own funds the amount of any
such shortfall and shall indemnify and hold harmless the Trust Fund, the
Trustee, the Fiscal Agent, the Depositor and any successor master servicer in
respect of any such liability. Such indemnities shall survive the termination or
discharge of this Agreement.





<PAGE>


                                      -80-

                                   ARTICLE IV

                         PAYMENTS TO CERTIFICATEHOLDERS

                  SECTION 4.01. Distributions.

                  (a) On each Distribution Date, the Trustee shall withdraw from
the Distribution Account an amount equal to the Available Distribution Amount
and distribute to the Certificateholders the following amounts by 10:00 a.m. New
York City time, in the following
order of priority:

i                         (i) to pay interest to the holders of the Senior P&I
                  Certificates, the Class IO Certificates and the Class A-WAC
                  Certificates, PRO RATA based on entitlement, up to an amount
                  equal to the Interest Distribution Amount in respect of each
                  such Class of Certificates for such Distribution Date;

                          (ii) to pay interest to the holders of the Class B-1
                  Certificates up to an amount equal to the Interest
                  Distribution Amount in respect of each such Class of
                  Certificates for such Distribution Date;

                         (iii) to pay interest to the holders of the Class B-2
                  Certificates up to an amount equal to the Interest
                  Distribution Amount in respect of each such Class of
                  Certificates for such Distribution Date;

                          (iv) to pay interest to the holders of the Class B-3
                  Certificates up to an amount equal to the Interest
                  Distribution Amount in respect of each such Class of
                  Certificates for such Distribution Date;

                           (v) to pay interest to the holders of the Class B-4
                  Certificates up to an amount equal to the Interest
                  Distribution Amount in respect of each such Class of
                  Certificates for such Distribution Date;

                          (vi) to pay interest to the holders of the Class B-5
                  Certificates up to an amount equal to the Interest
                  Distribution Amount in respect of each such Class of
                  Certificates for such Distribution Date;

                         (vii) to pay interest to the holders of the Class B-6
                  Certificates up to an amount equal to the Interest
                  Distribution Amount in respect of each such Class of
                  Certificates for such Distribution Date;

                        (viii) to pay principal to the holders of the Senior
                  P&I Certificates as provided below in Section 4.01(b)(i), up
                  to an amount equal to the Senior Principal Distribution
                  Amount, and to pay Arrearage to the holders of the Class A-WAC
                  Certificates, up to an amount equal to the Basic Class A-WAC
                  Distribution




<PAGE>


                                      -81-

                  Amount, provided that if the then remaining Available
                  Distribution Amount is less than the sum of the Senior
                  Principal Distribution Amount and the Basic Class A-WAC
                  Distribution Amount, distributions pursuant to this clause (2)
                  will be allocated among the holders of the Senior P&I
                  Certificates and the holders of the Class A-WAC Certificates
                  on a PRO RATA basis in accordance with their respective
                  entitlements;

                          (ix) to pay to the holders of the Class R-III
                  Certificates, up to an amount equal to the Residual Arrearage
                  Distribution Amount, if any, for such Distribution Date,
                  payable solely from Undistributed Arrearage, if any, for such
                  Distribution Date;

                           (x) to pay to the holders of the Class A-WAC
                  Certificates, up to an amount equal to the Additional Class
                  A-WAC Distribution Amount;

                          (xi) to the holders of the Class B Certificates, an
                  aggregate amount equal to the Subordinate Principal
                  Distribution Amount for such Distribution Date (applied to
                  reduce the Class Certificate Balances of such Certificates),
                  allocable among the Classes of Class B Certificates PRO RATA
                  in accordance with the respective amounts payable as to each
                  such Class pursuant to the priorities and amounts set forth in
                  Section 4.01(b)(ii); and

                         (xii) to reimburse the holders of the REMIC III
                  Regular Certificates for any amount previously allocated
                  thereto pursuant to Section 4.04 hereof, in the following
                  order: first, to the Senior P&I Certificates and Class A-WAC
                  Certificates on a PRO RATA basis based on the amounts so
                  previously allocated thereto; second, to the Class B-1
                  Certificates, Class B-2 Certificates, Class B-3 Certificates,
                  Class B-4 Certificates, Class B-5 Certificates and Class B-6
                  Certificates in that order.

                  All references above to the Class Certificate Balance of any
Class of Certificates shall be to the Class Certificate Balance of such Class
immediately prior to the relevant Distribution Date, before reduction thereof by
any Realized Losses and Extraordinary Trust Fund Expenses, in each case to be
allocated to such Class of Certificates on such Distribution Date pursuant to
Section 4.04.

                  (b)(i) On each Distribution Date, the aggregate distributions
of principal made on such date in respect of the Senior P&I Certificates
pursuant to Section 4.01(a)(viii) above shall be applied among the various
Classes thereof in the following order of priority:

                                    FIRST, to the Class A-1 Certificates until
                           the Certificate Balance thereof is reduced to zero;

                                    SECOND, to the Class A-2 Certificates until
                           the Certificate Balance thereof is reduced to zero;




<PAGE>


                                      -82-

                                    THIRD, to the Class A-3 Certificates until
                           the Certificate Balance thereof is reduced to zero;
                           and

                                    FOURTH, to the Class A-4 Certificates until
                           the Certificate Balance thereof is reduced to zero.

                  (ii) On each Distribution Date, the aggregate distributions of
principal made on such date in respect of the Class B Certificates pursuant to
Section 4.01(a)(x) above shall be applied among the various Classes thereof, in
an order of priority from the Class of Class B Certificates with the lowest
numerical class designation to the Class of Class B Certificates with the
highest numerical class designation, in each case to the extent of remaining
available funds up to the amount allocable to such Class for such Distribution
Date and in each case until the Class Certificate Balance of each such Class is
reduced to zero, in an amount with respect to each such Class equal to the sum
of (A) the related Class B Percentage of the amounts described in clause (w) of
the definition of Subordinate Principal Distribution Amount, (B) the portion of
the amounts described in clauses (x) and (y) of the definition of Subordinate
Principal Distribution Amount allocable to the such Class pursuant to Section
4.01(b)(iii) below and (C) the excess, if any, of the amount required to be
distributed to such Class pursuant to this Section 4.01(b)(ii) for the
immediately preceding Distribution Date, over the aggregate distributions of
principal made in respect of such Class of Certificates on such immediately
preceding Distribution Date pursuant to Section 4.01 to the extent that any such
excess is not attributable to Realized Losses which were allocated to Class B
Certificates with a lower priority pursuant to Section 4.04.

                  (iii) On any Distribution Date, the portion of (a) all net
Liquidation Proceeds and Insurance Proceeds with respect to any Mortgage Loans
the subject of a Final Recovery Determination in the related Prepayment Period
and (b) all Principal Prepayments received in respect of the Mortgage Loans in
the related Prepayment Period, allocable to principal and not included in the
Senior Principal Distribution Amount, will be allocated on a PRO RATA basis
among the following Classes of Class B Certificates (each, an "Eligible Class")
in proportion to the respective outstanding Class Certificate Balances thereof:
(i) the Class B-1 Certificates, (ii) the Class B-2 Certificates, if on such
Distribution Date the aggregate percentage interest in the Trust Fund evidenced
by the Class B-2 Certificates, the Class B-3 Certificates, the Class B-4
Certificates, the Class B-5 Certificates and the Class B-6 Certificates equals
or exceeds 19.50% before giving effect to distributions on such Distribution
Date, (iii) the Class B-3 Certificates, if on such Distribution Date the
aggregate percentage interest in the Trust Fund evidenced by the Class B-3
Certificates, the Class B-4 Certificates, the Class B-5 Certificates and the
Class B-6 Certificates equals or exceeds 15.50% before giving effect to
distributions on such Distribution Date, (iv) the Class B-4 Certificates, if on
such Distribution Date the aggregate percentage interest in the Trust Fund
evidenced by the Class B-4 Certificates, the Class B-5 Certificates and the
Class B-6 Certificates equals or exceeds 11.50% before giving effect to
distributions on such Distribution Date, (v) the Class B-5 Certificates, if on
such Distribution Date the aggregate percentage interest in the Trust Fund
evidenced by the Class B-5 Certificates and the Class B-6 Certificates equals or
exceeds 8.75% before giving effect to distributions on such Distribution Date
and (vi) the Class B-6 Certificates, if on such Distribution Date the aggregate
percentage




<PAGE>


                                      -83-

interest in the Trust Fund evidenced by the Class B-6 Certificates equals or
exceeds 6.75% before giving effect to distributions on such Distribution Date.
Notwithstanding the foregoing, if the application of the foregoing on any
Distribution Date as provided in Section 4.01 would result in a distribution in
respect of principal to any Class or Classes of Class B Certificates in an
amount greater than the remaining Class Certificate Balance thereof (any such
Class, a "Maturing Class") then: (a) the amount to be allocated to each Maturing
Class shall be reduced to a level that, when applied as described above, would
exactly reduce the Class Certificate Balance of such Class to zero and (b) the
total amount of the reductions pursuant to clause (a) above in the amount to be
allocated to the Maturing Class or Classes shall be allocated among the
remaining Eligible Classes on a PRO RATA basis in proportion to the respective
outstanding Class Certificate Balances thereof prior to the allocation thereto
of any of the amounts described in the preceding sentence.

                  (c) [Reserved].

                  (d) All distributions made with respect to each Class of
Certificates on each Distribution Date shall be allocated PRO RATA among the
outstanding Certificates in such Class based on their respective Percentage
Interests. Payments in respect of each Class of Certificates on each
Distribution Date will be made to the Holders of the respective Class of record
on the related Record Date (except as otherwise provided in Section 4.01(f) or
Section 10.01 respecting the final distribution on such Class), based on the
aggregate Percentage Interest represented by their respective Certificates, and
shall be made by wire transfer of immediately available funds to the account of
any such Holder at a bank or other entity having appropriate facilities
therefor, if such Holder shall have so notified the Trustee in writing at least
five Business Days prior to the Record Date immediately prior to such
Distribution Date and is the registered owner of Certificates having an initial
aggregate Certificate Balance that is in excess of the lesser of (i) $5,000,000
or (ii) two-thirds of the initial Certificate Balance (or, in the case of the
Class R Certificates, a 66% Percentage Interest) of such Class of Certificates,
or otherwise by check mailed by first class mail to the address of such Holder
appearing in the Certificate Register. The final distribution on each
Certificate will be made in like manner, but only upon presentment and surrender
of such Certificate at the Corporate Trust Office or such other location
specified in the notice to Certificateholders of such final distribution.

                  Each distribution with respect to a Book-Entry Certificate
shall be paid to the Depository, as Holder thereof, and the Depository shall be
responsible for crediting the amount of such distribution to the accounts of its
Depository Participants in accordance with its normal procedures. Each
Depository Participant shall be responsible for disbursing such distribution to
the Certificate Owners that it represents and to each indirect participating
brokerage firm (a "brokerage firm" or "indirect participating firm") for which
it acts as agent. Each brokerage firm shall be responsible for disbursing funds
to the Certificate Owners that it represents. None of the Trustee, the
Certificate Registrar, the Depositor or the Master Servicer shall have any
responsibility therefor except as otherwise provided by this Agreement or
applicable law.

                  (e) The rights of the Certificateholders to receive
distributions in respect of the Certificates, and all interests of the
Certificateholders in such distributions, shall be as set forth




<PAGE>


                                      -84-

in this Agreement. Neither the Holders of any Class of Certificates nor the
Trustee nor the Master Servicer shall in any way be responsible or liable to the
Holders of any other Class of Certificates in respect of amounts properly
previously distributed on the Certificates.

                  (f) Except as otherwise provided in Section 10.01, whenever
the Trustee expects that the final distribution with respect to any Class of
Certificates will be made on the next Distribution Date, the Trustee shall, no
later than five (5) days after the related Determination Date, mail to each
Holder on such date of such Class of Certificates a notice to the effect that:

                  (i) the Trustee expects that the final distribution with
         respect to such Class of Certificates will be made on such Distribution
         Date but only upon presentation and surrender of such Certificates at
         the office of the Trustee therein specified, and

                 (ii) no interest shall accrue on such Certificates from and
         after the end of the related Interest Accrual Period.

Any funds not distributed to any Holder or Holders of Certificates of such Class
on such Distribution Date because of the failure of such Holder or Holders to
tender their Certificates shall, on such date, be set aside and held in trust
and credited to the account of the appropriate non-tendering Holder or Holders.
If any Certificates as to which notice has been given pursuant to this Section
4.01(f) shall not have been surrendered for cancellation within six months after
the time specified in such notice, the Trustee shall mail a second notice to the
remaining non-tendering Certificateholders to surrender their Certificates for
cancellation in order to receive the final distribution with respect thereto. If
within one year after the second notice all such Certificates shall not have
been surrendered for cancellation, the Trustee shall, directly or through an
agent, contact the remaining non-tendering Certificateholders concerning
surrender of their Certificates in the manner reasonably specified to the
Trustee by the Master Servicer in writing. The costs and expenses of maintaining
the funds in trust and of contacting such Certificateholders shall be paid out
of the assets remaining in the Trust Fund. If within one year after the second
notice any such Certificates shall not have been surrendered for cancellation,
the Master Servicer shall continue to hold any remaining funds for the benefit
of the non-tendering Certificateholders, and such Certificateholders shall
thereafter look solely to the Master Servicer for payment thereof. No interest
shall accrue or be payable to any Certificateholder on any amount held in trust
by the Master Servicer as a result of such Certificateholder's failure to
surrender its Certificate(s) for final payment thereof in accordance with this
Section 4.01(f).

                  (g) All distributions made in respect of the Class A-1
Certificates on each Distribution Date pursuant to Section 4.01(a) or 10.01
shall be deemed to have first been distributed from REMIC II to REMIC III in
respect of REMIC II Regular Interest A-1; all distributions made in respect of
the Class A-2 Certificates on each Distribution Date pursuant to Section 4.01(a)
or 10.01 shall be deemed to have first been distributed from REMIC II to REMIC
III in respect of REMIC II Regular Interest A-2; all distributions made in
respect of the Class A-3 Certificates on each Distribution Date pursuant to
Section 4.01(a) or 10.01 shall be deemed to have first been distributed from
REMIC II to REMIC III in respect of REMIC II Regular Interest




<PAGE>


                                      -85-

A-3; all distributions made in respect of the Class A-4 Certificates on each
Distribution Date pursuant to Section 4.01(a) or 10.01 shall be deemed to have
first been distributed from REMIC II to REMIC III in respect of REMIC II Regular
Interest A-4; all distributions made in respect of the Class B-1 Certificates on
each Distribution Date pursuant to Section 4.01(a) or 10.01 shall be deemed to
have first been distributed from REMIC II to REMIC III in respect of REMIC II
Regular Interest B-1; all distributions made in respect of the Class B-2
Certificates on each Distribution Date pursuant to Section 4.01(a) or 10.01
shall be deemed to have first been distributed from REMIC II to REMIC III in
respect of REMIC II Regular Interest B-2; all distributions made in respect of
the Class B-3 Certificates on each Distribution Date pursuant to Section 4.01(a)
or 10.01 shall be deemed to have first been distributed from REMIC II to REMIC
III in respect of REMIC II Regular Interest B-3; all distributions made in
respect of the Class B-4 Certificates on each Distribution Date pursuant to
Section 4.01(a) or 10.01 shall be deemed to have first been distributed from
REMIC II to REMIC III in respect of REMIC II Regular Interest B-4; all
distributions made in respect of the Class B-5 Certificates on each Distribution
Date pursuant to Section 4.01(a) or 10.01 shall be deemed to have first been
distributed from REMIC II to REMIC III in respect of REMIC II Regular Interest
B-5; all distributions made in respect of the Class B-6 Certificates on each
Distribution Date pursuant to Section 4.01(a) or 10.01 shall be deemed to have
first been distributed from REMIC II to REMIC III in respect of REMIC II Regular
Interest B-6; all distributions made in respect of the Class A-WAC Certificates
on each Distribution Date pursuant to Section 4.01(a) or 10.01, and allocable to
Component A1-WAC, shall be deemed to have first been distributed from REMIC II
to REMIC III in respect of REMIC II Regular Interest A-1; all distributions made
in respect of the Class A-WAC Certificates on each Distribution Date pursuant to
Section 4.01(a) or 10.01, and allocable to Component A2-WAC, shall be deemed to
have first been distributed from REMIC II to REMIC III in respect of REMIC II
Regular Interest A-2; all distributions made in respect of the Class A-WAC
Certificates on each Distribution Date pursuant to Section 4.01(a) or 10.01, and
allocable to Component A3-WAC, shall be deemed to have first been distributed
from REMIC II to REMIC III in respect of REMIC II Regular Interest A-3; all
distributions made in respect of the Class A-WAC Certificates on each
Distribution Date pursuant to Section 4.01(a) or 10.01, and allocable to
Component A4-WAC, shall be deemed to have first been distributed from REMIC II
to REMIC III in respect of REMIC II Regular Interest A-4; all distributions made
in respect of the Class A-WAC Certificates on each Distribution Date pursuant to
Section 4.01(a) or 10.01, and allocable to Component Arrearage, shall be deemed
to have first been distributed from REMIC II to REMIC III in respect of REMIC II
Regular Interest A; all distributions made in respect of the Class A-WAC
Certificates on each Distribution Date pursuant to Section 4.01(a) or 10.01, and
allocable to Component B1-WAC, shall be deemed to have first been distributed
from REMIC II to REMIC III in respect of REMIC II Regular Interest B-1; all
distributions made in respect of the Class A-WAC Certificates on each
Distribution Date pursuant to Section 4.01(a) or 10.01, and allocable to
Component B2-WAC, shall be deemed to have first been distributed from REMIC II
to REMIC III in respect of REMIC II Regular Interest B-2; all distributions made
in respect of the Class A-WAC Certificates on each Distribution Date pursuant to
Section 4.01(a) or 10.01, and allocable to Component B3-WAC, shall be deemed to
have first been distributed from REMIC II to REMIC III in respect of REMIC II
Regular Interest B-3; all distributions made in respect of the Class A-WAC
Certificates on each Distribution Date pursuant to Section 4.01(a) or 10.01, and
allocable to Component B4-WAC,




<PAGE>


                                      -86-

shall be deemed to have first been distributed from REMIC II to REMIC III in
respect of REMIC II Regular Interest B-4; all distributions made in respect of
the Class A-WAC Certificates on each Distribution Date pursuant to Section
4.01(a) or 10.01, and allocable to Component B5-WAC, shall be deemed to have
first been distributed from REMIC II to REMIC III in respect of REMIC II Regular
Interest B-5; all distributions made in respect of the Class A-WAC Certificates
on each Distribution Date pursuant to Section 4.01(a) or 10.01, and allocable to
Component B6-WAC, shall be deemed to have first been distributed from REMIC II
to REMIC III in respect of REMIC II Regular Interest B-6; a portion of the
distributions made in respect of the Class IO Certificates on each Distribution
Date pursuant to Section 4.01(a) or 10.01 shall be deemed to have first been
distributed from REMIC II to REMIC III in respect of REMIC II Regular Interest
A-1; a portion of the distributions made in respect of the Class IO Certificates
on each Distribution Date pursuant to Section 4.01(a) or 10.01 shall be deemed
to have first been distributed from REMIC II to REMIC III in respect of REMIC II
Regular Interest A-2; a portion of the distributions made in respect of the
Class IO Certificates on each Distribution Date pursuant to Section 4.01(a) or
10.01 shall be deemed to have first been distributed from REMIC II to REMIC III
in respect of REMIC II Regular Interest A-3; a portion of the distributions made
in respect of the Class IO Certificates on each Distribution Date pursuant to
Section 4.01(a) or 10.01 shall be deemed to have first been distributed from
REMIC II to REMIC III in respect of REMIC II Regular Interest A-4; a portion of
the distributions made in respect of the Class IO Certificates on each
Distribution Date pursuant to Section 4.01(a) or 10.01 shall be deemed to have
first been distributed from REMIC II to REMIC III in respect of REMIC II Regular
Interest B-1; a portion of the distributions made in respect of the Class IO
Certificates on each Distribution Date pursuant to Section 4.01(a) or 10.01
shall be deemed to have first been distributed from REMIC II to REMIC III in
respect of REMIC II Regular Interest B-2; a portion of the distributions made in
respect of the Class IO Certificates on each Distribution Date pursuant to
Section 4.01(a) or 10.01 shall be deemed to have first been distributed from
REMIC II to REMIC III in respect of REMIC II Regular Interest B-3; a portion of
the distributions made in respect of the Class IO Certificates on each
Distribution Date pursuant to Section 4.01(a) or 10.01 shall be deemed to have
first been distributed from REMIC II to REMIC III in respect of REMIC II Regular
Interest B-4; a portion of the distributions made in respect of the Class IO
Certificates on each Distribution Date pursuant to Section 4.01(a) or 10.01
shall be deemed to have first been distributed from REMIC II to REMIC III in
respect of REMIC II Regular Interest B-5; and a portion of the distributions
made in respect of the Class IO Certificates on each Distribution Date pursuant
to Section 4.01(a) or 10.01 shall be deemed to have first been distributed from
REMIC II to REMIC III in respect of REMIC II Regular Interest B-6. In each such
case, if such distribution on any such Class of REMIC III Certificates was a
distribution of interest, of principal and/or of Arrearage, the corresponding
distribution deemed to be made on a REMIC II Regular Interest pursuant to the
preceding sentence shall be deemed also to be a distribution of interest, of
principal and/or of Arrearage. The actual distributions made by the Trustee on
each Distribution Date in respect of the REMIC III Certificates pursuant to
Sections 4.01(a) and/or 10.01 shall be deemed to have been so made from the
amounts deemed distributed in respect of the REMIC II Regular Interests on such
Distribution Date pursuant to this Section 4.01(h). Notwithstanding the deemed
distributions on the REMIC II Regular Interests described in this Section
4.01(h), actual distributions of funds from the Distribution Account shall be
made only in accordance with Section 4.01(a) or Section 10.01, as applicable.




<PAGE>


                                      -87-

                  (h) On each Distribution Date, the portion of the Available
Distribution Amount for such date distributed in respect of the Class R-II
Certificates and the REMIC III Certificates pursuant to Section 4.01(a) or 10.01
shall be deemed to have first been distributed from REMIC I to REMIC II in
respect of the REMIC I Regular Interests, for the following purposes and in the
following order of priority, in each case to the extent of the remaining portion
of such funds:

                           (i) to pay interest in respect of the REMIC I Regular
                  Interests, in an amount equal to all Uncertificated Accrued
                  Interest in respect of REMIC I Regular Interests for such
                  Distribution Date and, to the extent not previously deemed
                  distributed, for all prior Distribution Dates; and

                          (ii) to pay principal and Arrearage in respect of the
                  REMIC I Regular Interests, in an amount equal to, and PRO RATA
                  in accordance with, as to each REMIC I Regular Interest, the
                  entitlements of the Class A-WAC Certificates and of the P&I
                  Certificates for such Distribution Date.

                  SECTION 4.02. Statements to Certificateholders.

                  On each Distribution Date, the Trustee shall prepare and
forward by mail to each Holder of the Regular Certificates a statement as to the
distributions made on such Distribution Date setting forth:

                           (i) the amount of the distribution made on such
                  Distribution Date to the Holders of Certificates of each such
                  Class allocable to principal and Arrearage, including
                  distributions of the Residual Arrearage Distribution Amount to
                  the Class R-III Certificates;

                          (ii) the amount of the distribution made on such
                  Distribution Date to the Holders of Certificates of each such
                  Class allocable to interest;

                         (iii) the aggregate amount of compensation received
                  by the Master Servicer and the Trustee during the related Due
                  Period and such other customary information as the Trustee
                  deems necessary or desirable, or which a Certificateholder
                  reasonably requests, to enable Certificateholders to prepare
                  their tax returns;

                          (iv) the aggregate amount of Payment Advances for
                  such Distribution Date, the aggregate amount of Payment
                  Advances reimbursed during the calendar month preceding such
                  Distribution Date and the aggregate amount of unreimbursed
                  Payment Advances at the close of business on such Distribution
                  Date;

                           (v) (a) the aggregate Stated Principal Balance of the
                  Mortgage Loans and any REO Properties, (b) the aggregate
                  amount of Arrearage and (c) the




<PAGE>


                                      -88-

                  Undistributed Arrearage, in each case, at the close of
                  business on such Distribution Date and the end of the
                  immediately preceding calendar month;

                          (vi) the number, aggregate Legal Balance, weighted
                  average remaining term to original maturity and weighted
                  average Mortgage Rate of the Mortgage Loans as of the related
                  Due Date;

                         (vii) the number, aggregate Stated Principal Balance,
                  and aggregate amount of Arrearage of Mortgage Loans (a)
                  delinquent one payment, (b) delinquent two payments, (c)
                  delinquent three or more payments, (d) as to which foreclosure
                  proceedings have been commenced and (e) with respect to which
                  related Mortgagor has filed for protection under applicable
                  bankruptcy laws, with respect to whom bankruptcy proceedings
                  are pending or with respect to whom bankruptcy protection is
                  in force (it being understood that for purposes of calculating
                  the information described in clauses (a), (b), and (c) above,
                  a Mortgage Loan is delinquent one payment if payment on such
                  Mortgage Loan is one calendar month past due on a contractual
                  basis, a Mortgage Loan is delinquent two payments if payment
                  on such Mortgage Loan is two calendar months past due on a
                  contractual basis and a Mortgage Loan is delinquent three
                  payments if payment on such Mortgage Loan is three calendar
                  months past due on a contractual basis), and the number,
                  aggregate Stated Principal Balance and aggregate amount of
                  Arrearage of Mortgage Loans solely with respect to the
                  information described in clause (e) above;

                        (viii) with respect to any Mortgage Loan purchased by
                  the Master Servicer pursuant to Section 3.16(c), the loan
                  number of such Mortgage Loan, the Stated Principal Balance of
                  such Mortgage Loan and the amount of Arrearage with respect to
                  such Mortgage Loan;

                          (ix) with respect to any Mortgage Loan that became an
                  REO Property during the preceding calendar month, the loan
                  number of such Mortgage Loan, the Stated Principal Balance of
                  such Mortgage Loan and the amount of Arrearage of such
                  Mortgage Loan as of the date it became an REO Property;

                           (x) with respect to any Mortgage Loan that was an REO
                  Property as of the last day of the preceding calendar month,
                  the loan number of such Mortgage Loan, the Stated Principal
                  Balance of such Mortgage Loan and the amount of Arrearage of
                  such Mortgage Loan as of the last day of such calendar month;

                          (xi) with respect to any REO Property liquidated
                  during the preceding calendar month, the loan number of such
                  Mortgage Loan, the Stated Principal Balance of such Mortgage
                  Loan, the amount of Arrearage of such Mortgage Loan and the
                  amount of Realized Losses incurred with respect to such
                  Mortgage Loan as of the date it became a liquidated REO
                  Property;





<PAGE>


                                      -89-

                         (xii) the aggregate amount of Principal Prepayments
                  and actual collections of Arrearage made during the related
                  Prepayment Period;

                        (xiii) the aggregate amount of Realized Losses
                  incurred during the related Prepayment Period and since the
                  Closing Date;

                         (xiv) the aggregate amount of Extraordinary Trust
                  Fund Expenses withdrawn from the Collection Account or the
                  Distribution Account for such Distribution Date and since the
                  Closing Date;

                          (xv) the aggregate Certificate Balance of each such
                  Class of Certificates and the aggregate Certificate Notional
                  Amount of the Class IO Certificates and the Class A-WAC
                  Certificates, after giving effect to the distributions, and
                  allocations of Realized Losses and Extraordinary Trust Fund
                  Expenses, made on such Distribution Date, separately
                  identifying any reduction thereof due to allocations of
                  Realized Losses and Extraordinary Trust Fund Expenses;

                         (xvi) the Certificate Factor for each such Class of
                  Certificates applicable to such Distribution Date;

                        (xvii) the Interest Distribution Amount in respect of
                  each such Class of Certificates for such Distribution Date and
                  the respective portions thereof, if any, remaining unpaid
                  following the distributions made in respect of such
                  Certificates on such Distribution Date;

                       (xviii) the aggregate amount of any Prepayment
                  Interest Shortfalls for such Distribution Date, to the extent
                  not covered by payments by the Master Servicer pursuant to
                  Section 3.24;

                         (xix) the aggregate amount of Relief Act Interest
                  Shortfalls for such Distribution Date;

                          (xx) the Pass-Through Rates applicable to the Class
                  A-WAC Certificates for such Distribution Date and the
                  immediately succeeding Distribution Date;

                         (xxi) to the extent the Trustee using reasonable
                  efforts can determine and provide, the Constant Prepayment
                  Rate (A) for the calendar month preceding such Distribution
                  Date and (B) from the Cut-off Date through the calendar month
                  preceding such Distribution Date; and

                        (xxii) to the extent the Trustee using reasonable
                  efforts can determine and provide, Arrearage Repayment
                  Percentage (A) for the calendar month preceding such
                  Distribution Date and (B) from the Cut-off Date through the
                  calendar month preceding such Distribution Date.




<PAGE>


                                      -90-

                  In the case of information furnished pursuant to subclauses
(i) through (iii) above, the amounts shall be expressed as a dollar amount per
Single Certificate of the relevant Class.

                  Within a reasonable period of time after the end of each
calendar year, the Trustee shall furnish to each Person who at any time during
the calendar year was a Holder of a Regular Certificate a statement containing
the information set forth in subclauses (i) through (iii) above, aggregated for
such calendar year or applicable portion thereof during which such person was a
Certificateholder. Such obligation of the Trustee shall be deemed to have been
satisfied to the extent that substantially comparable information shall be
provided by the Trustee pursuant to any requirements of the Code as from time to
time are in force.

                  On each Distribution Date, the Trustee shall forward to the
Depositor, to each Holder of a Residual Certificate and to the Master Servicer,
a copy of the reports forwarded to the Regular Certificateholders on such
Distribution Date and a statement setting forth the amounts, if any, actually
distributed with respect to the Residual Certificates, respectively, on such
Distribution Date.

                  Within a reasonable period of time after the end of each
calendar year, the Trustee shall furnish to each Person who at any time during
the calendar year was a Holder of a Residual Certificate a statement setting
forth the amount, if any, actually distributed with respect to the Residual
Certificates, as appropriate, aggregated for such calendar year or applicable
portion thereof during which such Person was a Certificateholder.

                  The Trustee shall, upon request, furnish to each
Certificateholder, during the term of this Agreement, such periodic, special, or
other reports or information, whether or not provided for herein, as shall be
reasonable with respect to the Certificateholder, or otherwise with respect to
the purposes of this Agreement, all such reports or information to be provided
at the expense of the Certificateholder in accordance with such reasonable and
explicit instructions and directions as the Certificateholder may provide. For
purposes of this Section 4.02, the Trustee's duties are limited to the extent
that the Trustee receives timely reports as required from the Master Servicer.

                  On each Distribution Date, the Trustee shall provide Bloomberg
Financial Markets, L.P. ("Bloomberg") cusip level factors for each Class of
Certificates as of such Distribution Date using a format and media mutually
acceptable to the Trustee and Bloomberg.

                  SECTION 4.03. Remittance Reports; Payment Advances.

                  (a) On the first Business Day following each Determination
Date, the Master Servicer shall deliver to the Trustee by electronic format (or
by such other means as the Master Servicer and the Trustee may agree from time
to time) a Remittance Report with respect to the related Distribution Date in
the file layout attached hereto as Exhibit G-1 with such changes as shall be
agreed to between the Master Servicer and the Trustee. On the same date, the
Master Servicer shall forward to the Trustee by overnight mail or modem a
computer readable magnetic tape or electronic file containing the information
set forth in such Remittance Report with respect




<PAGE>


                                      -91-

to the related Distribution Date. Not later than the close of business Portland,
Oregon time on the third Business Day after the Determination Date, the Trustee
shall deliver or cause to be delivered to the Master Servicer the Distribution
Date report, in the file layout attached hereto as Exhibit G-2 in an electronic
format reasonably specified by the Master Servicer, with such changes as shall
be agreed to between the Master Servicer and the Trustee, which for purposes of
this Section 4.03 shall also contain the following information: (i) the amount
of Payment Advances to be made by the Master Servicer in respect of the related
Distribution Date, the aggregate amount of Payment Advances outstanding after
giving effect to such Payment Advances, and the aggregate amount of
Nonrecoverable Payment Advances in respect of such Distribution Date and (ii)
such other information with respect to the Mortgage Loans as the Trustee may
reasonably require to perform the calculations necessary to make the
distributions contemplated by Section 4.01 and to prepare the statements to
Certificateholders contemplated by Section 4.02. The Trustee shall not be
responsible to recompute, recalculate or verify any information provided to it
by the Master Servicer and shall be entitled to rely conclusively on any such
information provided by the Master Servicer reasonably believed by it to be
genuine and to have been signed or presented by the Master Servicer.

                  (b) The amount of Payment Advances to be made by the Master
Servicer for any Distribution Date shall equal, subject to Section 4.03(d), the
sum of (i) with respect to the Initial Forbearance Period Loans prior to the
expiration of the related Forbearance Periods, the aggregate amount of
Forbearance Payments, net of the related Servicing Fee, due on the related Due
Date in respect of such Initial Forbearance Period Loans, which Forbearance
Payments were delinquent as of the close of business on the related
Determination Date; (ii) the aggregate amount of Modified Scheduled Payments
(with each interest portion thereof net of the related Servicing Fee), other
than any portion thereof representing Arrearage, due on the related Due Date in
respect of the Mortgage Loans, which Modified Scheduled Payments were delinquent
as of the close of business on the related Determination Date and (iii) with
respect to each REO Property, an amount equal to the excess, if any, of the
Modified Scheduled Payment (or Forbearance Payment, in the case of an Initial
Forbearance Period Loan prior to the expiration of the related Forbearance
Period) in effect immediately prior to foreclosure, other than any portion
thereof representing Arrearage, over the net income from such REO Property
transferred to the Distribution Account pursuant to Section 3.23 for
distribution on such Distribution Date; provided, however, the Master Servicer
shall make a Payment Advance in respect of Arrearage in an amount equal to the
Modified Scheduled Payment (or Forbearance Payment, in the case of an Initial
Forbearance Period Loan prior to the expiration of the related Forbearance
Period) to be applied to the Certificate Balance of the Class A-WAC Certificates
after the Stated Principal Balances of a Mortgage Loan equals zero.

                  On or before 3:00 p.m. New York time on the Master Servicer
Remittance Date, the Master Servicer shall remit in immediately available funds
to the Trustee for deposit in the Distribution Account an amount equal to the
aggregate amount of Payment Advances, if any, to be made in respect of the
Mortgage Loans and REO Properties for the related Distribution Date either (i)
from its own funds or (ii) from the Collection Account, to the extent of funds
held therein for future distribution (in which case it will cause to be made an
appropriate entry in the records




<PAGE>


                                      -92-

of Collection Account that amounts held for future distribution have been, as
permitted by this Section 4.03, used by the Master Servicer in discharge of any
such Payment Advance) or (iii) in the form of any combination of (i) and (ii)
aggregating the total amount of Payment Advances to be made by the Master
Servicer with respect to the Mortgage Loans and REO Properties. Any amounts held
for future distribution and so used shall be appropriately reflected in the
Master Servicer's records and replaced by the Master Servicer by deposit in the
Collection Account on or before any future Master Servicer Remittance Date to
the extent that the Available Distribution Amount for the related Distribution
Date (determined without regard to Payment Advances to be made on the Master
Servicer Remittance Date) shall be less than the total amount that would be
distributed to the Classes of Certificateholders pursuant to Section 4.01 on
such Distribution Date if such amounts held for future distributions had not
been so used to make Payment Advances. The Trustee will provide, pursuant to
Section 7.02, notice to the Master Servicer by facsimile by the close of
business on any Master Servicer Remittance Date in the event that the amount
remitted by the Master Servicer to the Trustee on such date is less than the
Payment Advances required to be made by the Master Servicer for the related
Distribution Date.

                  (c) The obligation of the Master Servicer to make such Payment
Advances is mandatory, notwithstanding any other provision of this Agreement but
subject to (d) below, and, with respect to any Mortgage Loan or REO Property,
shall continue until a Final Recovery Determination in connection therewith or
the removal thereof from the Trust Fund pursuant to any applicable provision of
this Agreement, except as otherwise provided in this Section.

                  (d) Notwithstanding anything herein to the contrary, no
Payment Advance shall be required to be made hereunder by the Master Servicer if
such Payment Advance would, if made, constitute a Nonrecoverable Payment
Advance. The determination by the Master Servicer that it has made a
Nonrecoverable Payment Advance or that any proposed Payment Advance, if made,
would constitute a Nonrecoverable Payment Advance, shall be evidenced by an
Officers' Certificate of the Master Servicer delivered to the Depositor, the
Trustee and the Fiscal Agent.

                  SECTION 4.04. Allocation of Extraordinary Trust Fund Expenses
                                and Realized Losses.

                  (a) Prior to each Determination Date, the Master Servicer
shall determine as to each Mortgage Loan and REO Property: (i) the total amount
of Realized Losses, if any, incurred in connection with any Final Recovery
Determination made during the related Prepayment Period; and (ii) the respective
portion of such Realized Losses allocable to interest and allocable to
principal. Prior to each Determination Date, the Master Servicer shall also
determine as to each Mortgage Loan: (i) the total amount of Realized Losses, if
any, incurred in connection with any Deficient Valuation made during the related
Prepayment Period; and (ii) the total amount of Realized Losses, if any,
incurred in connection with any Debt Service Reduction in respect of scheduled
payments due during the related Due Period. The information described in the two
preceding sentences that is to be supplied by the Master Servicer shall be
evidenced by an Officers' Certificate delivered to the Trustee by the Master
Servicer prior to the Determination Date immediately following the end of (i) in
the case of Bankruptcy Losses allocable to interest,




<PAGE>


                                      -93-

the Due Period during which any such Realized Loss was incurred, and (ii) in the
case of all other Realized Losses, the Prepayment Period during which any such
Realized Loss was incurred.

                  (b) All Realized Losses on the Mortgage Loans and all
Extraordinary Trust Fund Expenses shall be allocated on each Distribution Date
as follows: first, to the Class B-6 Certificates; second, to the Class B-5
Certificates; third, to the Class B-4 Certificates; fourth, to the Class B-3
Certificates; fifth, to the Class B-2 Certificates; sixth, to the Class B-1
Certificates, in each case, until the Certificate Balance thereof has been
reduced to zero; and seventh, upon the reduction of the Certificate Balances of
the Class B Certificates to zero, to the Senior P&I Certificates and Class A-WAC
Certificates on a PRO RATA basis.

                  Any such allocation of Realized Losses to a Class of
Certificates on any Distribution Date shall be made by reducing the Class
Certificate Balance thereof by the amount so allocated. As used herein, an
allocation of a Realized Loss on a "PRO RATA basis" among two or more specified
Classes of Certificates means an allocation on a PRO RATA basis, among the
various Classes so specified, to each such Class of Certificates on the basis of
their then outstanding Class Certificate Balances prior to giving effect to
distributions to be made on such Distribution Date. All Realized Losses and all
other losses allocated to a Class of Certificates hereunder will be allocated
among the Certificates of such Class in proportion to the Percentage Interests
evidenced thereby.

                  (c) On each Distribution Date, prior to the distributions
deemed to be made in respect of the REMIC II Regular Interests on such date
pursuant to Section 4.01(g), the Trustee shall, with respect to any Realized
Losses or Extraordinary Trust Fund Expenses allocated to any Class of
Certificates, allocate such Realized Losses or Extraordinary Trust Fund Expenses
to the REMIC II Regular Interest bearing the same alphanumeric designation as
such Class by reducing the Uncertificated Balance of such REMIC II Regular
Interest. All such reductions shall be deemed to be an allocation of Realized
Losses and Extraordinary Trust Fund Expenses.

                  (d) On each Distribution Date, prior to the distributions
deemed to be made in respect of the REMIC I Regular Interests on such date
pursuant to Section 4.01(i), the Trustee shall (i) with respect to any Realized
Losses or Extraordinary Trust Fund Expenses allocated to REMIC II Regular
Interest A, allocate such Realized Losses or Extraordinary Trust Fund Expenses
to REMIC I Regular Interest A by reducing the Uncertificated Balance of such
REMIC I Regular Interest and (ii) with respect to any Realized Losses or
Extraordinary Trust Fund Expenses allocated to any REMIC II Regular Interest
other than REMIC II Regular Interest A, allocate such Realized Losses or
Extraordinary Trust Fund Expenses to among the REMIC I Regular Interest (other
than REMIC I Regular Interest A) by reducing the Uncertificated Balances of the
REMIC I Regular Interests on a PRO RATA basis. All such reductions shall be
deemed to be an allocation of Realized Losses and Extraordinary Trust Fund
Expenses.

                  SECTION 4.05. Commission Reporting.





<PAGE>


                                      -94-

                  Within 15 days after each Distribution Date, the Trustee shall
file with the Commission via the Electronic Data Gathering and Retrieval System,
a Form 8-K with a copy of the statement to Certificateholders for such
Distribution Date as an exhibit thereto. Prior to January 30, 1998, the Trustee
shall file a Form 15 Suspension Notification with respect to the Trust Fund, if
applicable and unless otherwise instructed by the Depositor. Prior to March 30,
1998, the Trustee shall file a Form 10-K, in substance conforming to industry
standards, with respect to the Trust Fund. The Depositor hereby grants to the
Trustee a limited power of attorney to execute and file each such document on
behalf of the Depositor. Such power of attorney shall continue until the earlier
of (i) receipt by the Trustee from the Depositor of written termination of such
power of attorney and (ii) the termination of the Trust Fund. At least three
Business Days prior to filing any Form 8-K or Form 10-K pursuant to this Section
4.05, the Trustee shall deliver a copy of such Form 8-K or Form 10-K, as the
case may be, to the Depositor.

                  SECTION 4.06. Compliance with Withholding Requirements.

                  Notwithstanding any other provision of this Agreement, the
Trustee shall comply with all federal withholding requirements respecting
payments to Certificateholders of interest or original issue discount that the
Trustee reasonably believes are applicable under the Code. The consent of
Certificateholders shall not be required for such withholding. In the event the
Trustee does withhold any amount from interest or original issue discount
payments or advances thereof to any Certificateholder pursuant to federal
withholding requirements, the Trustee shall indicate the amount withheld to such
Certificateholders.








<PAGE>


                                      -95-

                                    ARTICLE V

                                THE CERTIFICATES

                  SECTION 5.01. The Certificates.

                  (a) The Certificates in the aggregate will represent the
entire beneficial ownership interest in the Mortgage Loans and all other assets
included in the Trust Fund. As of the Closing Date, the aggregate Certificate
Balance of the P&I Certificates will equal the Cut-off Date Pool Unpaid
Principal Balance, and the aggregate Certificate Balance of the Class A-WAC
Certificates will equal $66,681,956.00 of the Cut-off Date Pool Arrearage.

                  The Certificates will be substantially in the forms annexed
hereto as Exhibits A-1 through A-10. The Certificates of each Class will be
issuable in registered form only, in denominations of authorized Percentage
Interests as described in the definition thereof. Each Certificate will share
ratably in all rights of the related Class.

                  Upon original issue, the Certificates shall be executed and
delivered by the Trustee and the Trustee shall cause the Certificates to be
authenticated by the Certificate Registrar to or upon the order of the
Depositor. The Certificates shall be executed and attested by manual or
facsimile signature on behalf of the Trustee by an authorized signatory.
Certificates bearing the manual or facsimile signatures of individuals who were
at any time the proper officers of the Trustee shall bind the Trustee,
notwithstanding that such individuals or any of them have ceased to hold such
offices prior to the authentication and delivery of such Certificates or did not
hold such offices at the date of such Certificates. No Certificate shall be
entitled to any benefit under this Agreement or be valid for any purpose, unless
there appears on such Certificate a certificate of authentication substantially
in the form provided herein executed by the Certificate Registrar by manual
signature, and such certificate of authentication shall be conclusive evidence,
and the only evidence, that such Certificate has been duly authenticated and
delivered hereunder. All Certificates shall be dated the date of their
authentication.

                  (b) The Senior P&I Certificates shall initially be issued as
Certificates held by the Book-Entry Custodian or, if appointed to hold such
Certificates as provided below, the Depository and registered in the name of the
Depository or its nominee and, except as provided below, registration of such
Certificates may not be transferred by the Trustee except to another Depository
that agrees to hold such Certificates for the respective Certificate Owners with
Ownership Interests therein. Certificate Owners shall hold their respective
Ownership Interests in and to such Certificates through the book-entry
facilities of the Depository and, except as provided below, shall not be
entitled to definitive, fully registered Certificates ("Definitive
Certificates") in respect of such Ownership Interests. All transfers by
Certificate Owners of their respective Ownership Interests in the Book-Entry
Certificates shall be made in accordance with the procedures established by the
Depository Participant or brokerage firm representing such Certificate Owner.
Each Depository Participant shall only transfer the Ownership Interests in the
Book-Entry Certificates of Certificate Owners it represents or of brokerage
firms for which it acts




<PAGE>


                                      -96-

as agent in accordance with the Depository's normal procedures. The Trustee is
hereby initially appointed as the Book-Entry Custodian and hereby agrees to act
as such in accordance herewith and in accordance with the agreement that it has
with the Depository authorizing it to act as such. The Book-Entry Custodian may,
and, if it is no longer qualified to act as such, the Book-Entry Custodian
shall, appoint, by a written instrument delivered to the Depositor, the Master
Servicer and, if the Trustee is not the Book-Entry Custodian, the Trustee, any
other transfer agent (including the Depository or any successor Depository) to
act as Book-Entry Custodian under such conditions as the predecessor Book-Entry
Custodian and the Depository or any successor Depository may prescribe, provided
that the predecessor Book-Entry Custodian shall not be relieved of any of its
duties or responsibilities by reason of any such appointment of other than the
Depository. If the Trustee resigns or is removed in accordance with the terms
hereof, the successor trustee or, if it so elects, the Depository shall
immediately succeed to its predecessor's duties as Book-Entry Custodian. The
Depositor shall have the right to inspect, and to obtain copies of, any
Certificates held as Book-Entry Certificates by the Book-Entry Custodian.

                  The Trustee, the Fiscal Agent, the Master Servicer and the
Depositor may for all purposes (including the making of payments due on the
respective Classes of Book-Entry Certificates) deal with the Depository as the
authorized representative of the Certificate Owners with respect to the
respective Classes of Book-Entry Certificates for the purposes of exercising the
rights of Certificateholders hereunder. The rights of Certificate Owners with
respect to the respective Classes of Book-Entry Certificates shall be limited to
those established by law and agreements between such Certificate Owners and the
Depository Participants and brokerage firms representing such Certificate
Owners. Multiple requests and directions from, and votes of, the Depository as
Holder of any Class of Book-Entry Certificates with respect to any particular
matter shall not be deemed inconsistent if they are made with respect to
different Certificate Owners. The Trustee may establish a reasonable record date
in connection with solicitations of consents from or voting by
Certificateholders and shall give notice to the Depository of such record date.

                  If (i)(A) the Depositor advises the Trustee in writing that
the Depository is no longer willing or able to properly discharge its
responsibilities as Depository, and (B) the Depositor is unable to locate a
qualified successor, (ii) the Depositor at its option advises the Trustee in
writing that it elects to terminate the book-entry system through the Depository
or (iii) after the occurrence of a Master Servicer Event of Default, Certificate
Owners representing in the aggregate not less than 51% of the Ownership
Interests of each of the Classes of the Book-Entry Certificates advise the
Trustee through the Depository, in writing, that the continuation of a
book-entry system through the Depository is no longer in the best interests of
the Certificate Owners, the Trustee shall notify all Certificate Owners, through
the Depository, of the occurrence of any such event and of the availability of
Definitive Certificates to Certificate Owners requesting the same. Upon
surrender to the Trustee of the Book-Entry Certificates by the Book-Entry
Custodian or the Depository, as applicable, and the delivery of registration
instructions from the Depository for registration of transfer (which surrender
and delivery the Trustee shall use reasonable efforts to cause to occur), the
Trustee shall issue the Definitive Certificates. Such Definitive Certificates
will be issued in minimum denominations of $10,000, except that any beneficial
ownership that was represented by a Book-Entry Certificate in an amount less
than $10,000 immediately prior to




<PAGE>


                                      -97-

the issuance of a Definitive Certificate shall be issued in a minimum
denomination equal to the amount represented by such Book-Entry Certificate.
None of the Depositor, the Master Servicer or the Trustee shall be liable for
any delay in the delivery of such instructions and may conclusively rely on, and
shall be protected in relying on, such instructions. Upon the issuance of
Definitive Certificates all references herein to obligations imposed upon or to
be performed by the Depository shall be deemed to be imposed upon and performed
by the Trustee, to the extent applicable with respect to such Definitive
Certificates, and the Trustee shall recognize the Holders of the Definitive
Certificates as Certificateholders hereunder.

                  SECTION 5.02. Registration of Transfer and Exchange of
                                Certificates.

                  (a) The Trustee shall cause to be kept at one of the offices
or agencies to be appointed by the Trustee in accordance with the provisions of
Section 8.12 a Certificate Register for the Certificates in which, subject to
such reasonable regulations as it may prescribe, the Trustee shall provide for
the registration of Certificates and of transfers and exchanges of Certificates
as herein provided. The Trustee will initially serve as Certificate Registrar
for the purpose of registering, transferring and exchanging Certificates as
herein provided. The Certificate Registrar may appoint, by a written instrument
delivered to the Master Servicer and the Depositor, any other bank or trust
company to act as Certificate Registrar under such conditions as the predecessor
Certificate Registrar may prescribe, provided that the predecessor Certificate
Registrar shall not be relieved of any of its duties or responsibilities
hereunder by reason of such appointment. If the Trustee shall at any time not be
the Certificate Registrar, the Trustee shall have and maintain the right to
inspect the Certificate Register or to obtain a copy thereof at all reasonable
times, and to rely conclusively upon a certificate of the Certificate Registrar
as to the information set forth in the Certificate Register.

                  (b) No transfer of any Class B-4, Class B-5, Class B-6 or
Residual Certificate or interest therein shall be made unless that transfer is
made pursuant to an effective registration statement under the Securities Act of
1933, as amended (the "Securities Act"), and effective registration or
qualification under applicable state securities laws, or is made in a
transaction that does not require such registration or qualification. If a
transfer of any Definitive Certificate is to be made without registration under
the Securities Act (other than in connection with the initial issuance thereof
or a transfer thereof by the Depositor or one of its Affiliates), then the
Certificate Registrar shall refuse to register such transfer unless it receives
(and upon receipt, may conclusively rely upon) either: (i) a certificate from
such Certificateholder substantially in the form attached as Exhibit F-1 hereto
or such other certification reasonably acceptable to the Trustee and a
certificate from such Certificateholder's prospective transferee substantially
in the form attached as Exhibit F-2A or Exhibit F-2B hereto or such other
certification reasonably acceptable to the Trustee; or (ii) an Opinion of
Counsel satisfactory to the Trustee to the effect that such transfer may be made
without registration under the Securities Act (which Opinion of Counsel shall
not be an expense of the Trust Fund or of the Depositor, the Master Servicer,
the Trustee or the Certificate Registrar in their respective capacities as
such), together with the written certification(s) as to the facts surrounding
such transfer from the Certificateholder desiring to effect such transfer and/or
such Certificateholder's prospective transferee on which such Opinion




<PAGE>


                                      -98-

of Counsel is based. None of the Depositor, the Trustee or the Certificate
Registrar is obligated to register or qualify any Class of Certificates under
the Securities Act or any other securities law or to take any action not
otherwise required under this Agreement to permit the transfer of any
Certificate or interest therein without registration or qualification. Any
Certificateholder or Certificate Owner desiring to effect such a transfer shall,
and does hereby agree to, indemnify the Depositor, the Trustee and the
Certificate Registrar against any liability that may result if the transfer is
not so exempt or is not made in accordance with such federal and state laws.

                  (c) In the case of any Senior Certificate (other than any
Class IO Certificate) or any Class B-1, Class B-2 or Class B-3 Certificate, any
Person acting, directly or indirectly, on behalf of any Plan subject to ERISA or
Section 4975 of the Code (or comparable provisions of any subsequent enactments)
or any Person acquiring such Certificates with "Plan Assets" of a Plan within
the meaning of the Department of Labor regulation promulgated at 29 C.F.R. ss.
2510.3-101 shall be deemed to have represented one of the following: (i) the
purchase of such Certificates is permissible under applicable law, will not
constitute or result in any non-exempt prohibited transaction under ERISA or
Section 4975 of the Code and will not subject the Depositor, the Master
Servicer, the Trustee, the Fiscal Agent or the Trust Fund to any obligation in
addition to those undertaken in the Agreement; (ii) the purchase of such
Certificates by or on behalf of such Plan is permissible under applicable law,
will not constitute or result in a non-exempt prohibited transaction under ERISA
or Section 4975 of the Code, will not subject the Depositor, the Trustee, the
Fiscal Agent, the Master Servicer or the Trust Fund to any obligation in
addition to those undertaken in the Agreement and the following conditions are
met: (a) the source of funds used to purchase such Certificates is an "insurance
company general account" (as such term is defined in Prohibited Transaction
Class Exemption ("PTCE") 95-60), (b) the conditions set forth in PTCE 95-60 have
been satisfied and will continue to be satisfied and (c) there is no Plan with
respect to which the amount of such general account's reserves and liabilities
for contracts held by or on behalf of such Plan and all other Plans maintained
by the same employer (or any "affiliate" thereof, as defined in PTCE 95-60) or
by the same employee organization exceed 10% of the total of all reserves and
liabilities of such general account (as determined under PTCE 95-60) as of the
date of the acquisition of such Certificates; (iii) the purchase of such
Certificates by or on behalf of such Plan is permissible under applicable law,
will not constitute or result in a non-exempt prohibited transaction under ERISA
or Section 4975 of the Code, will not subject the Depositor, the Trustee, the
Fiscal Agent, the Master Servicer or the Trust Fund to any obligation in
addition to those undertaken in the Agreement and the following conditions are
met: (a) the purchaser is an "investment fund" described in PTCE 84-14, (b) the
conditions set forth in PTCE 84-14 have been satisfied and will continue to be
satisfied and (c) the purchase and holding of Certificates by or on behalf of
the purchaser are exempt under PTCE 84-14; or (iv) the purchase of such
Certificates by or on behalf of such Plan is permissible under applicable law,
will not constitute or result in a non-exempt prohibited transaction under ERISA
or Section 4975 of the Code, will not subject the Depositor, the Trustee, the
Fiscal Agent, the Master Servicer or the Trust Fund to any obligation in
addition to those undertaken in the Agreement and the following conditions are
met: (a) the investment is being made by an insurance company, insurance service
or insurance organization (an "Insurer") qualified to do business in the
applicable state; and (b) the Insurer has issued to the Plan a "guaranteed
benefit policy" within the meaning of Section 401(b)(2) of ERISA




<PAGE>


                                      -99-

such that the assets of the Plan are deemed to include such policy but are not
deemed to include any assets of such Insurer pursuant to Section 401(b)(2) of
ERISA.

         In the case of any Class IO, Class B-4, Class B-5, Class B-6 or
Residual Certificate presented for registration in the name of any Plan subject
to ERISA or Section 4975 of the Code (or comparable provisions of any subsequent
enactments), any Person acting, directly or indirectly, on behalf of any such
Plan or any Person acquiring such Certificates with "Plan Assets" of a Plan
shall provide the Depositor, the Trustee, the Fiscal Agent, the Master Servicer
and the Trust Fund with either: (i) an Opinion of Counsel acceptable to and in
form and substance satisfactory to the Depositor, the Trustee, the Fiscal Agent,
the Master Servicer and the Trust Fund to the effect that the purchase of such
Certificates is permissible under applicable law, will not constitute or result
in any prohibited transaction under ERISA or Section 4975 of the Code and will
not subject the Depositor, the Trustee, the Fiscal Agent, the Master Servicer or
the Trust Fund to any obligation or liability (including obligations or
liabilities under ERISA or Section 4975 of the Code) in addition to those
undertaken in this Agreement, which Opinion of Counsel shall not be an expense
of the Depositor, the Trustee, the Fiscal Agent, the Master Servicer or the
Trust Fund or (ii) in lieu of such Opinion of Counsel, a certification in the
form of Exhibit F-3 to this Agreement, which provides that the purchase of such
Certificates by or on behalf of such Plan is permissible under applicable law,
will not constitute or result in a non-exempt prohibited transaction under ERISA
or Section 4975 of the Code, will not subject the Depositor, the Trustee, the
Fiscal Agent, the Master Servicer or the Trust Fund to any obligation or
liability (including obligations or liabilities under ERISA or Section 4975 of
the Code) in addition to those undertaken in this Agreement and one of the
following is met: (a) the source of funds used to purchase such Certificates is
an "insurance company general account" (as such term is defined in Prohibited
Transaction Class Exemption ("PTCE") 95-60), the conditions set forth in PTCE
95-60 have been satisfied and will continue to be satisfied and there is no Plan
with respect to which the amount of such general account's reserves and
liabilities for contracts held by or on behalf of such Plan and all other Plans
maintained by the same employer (or any "affiliate" thereof, as defined in PTCE
95-60) or by the same employee organization exceed 10% of the total of all
reserves and liabilities of such general account (as determined under PTCE
95-60) as of the date of the acquisition of such Certificates; (b) the purchaser
is an "investment fund" described in PTCE 84-14, the conditions set forth in
PTCE 84-14 have been satisfied and will continue to be satisfied and the
purchase and holding of such Certificates by or on behalf of the purchaser are
exempt under PTCE 84-14; or (c) the investment is being made by an insurance
company, insurance service or insurance organization (an "Insurer") qualified to
do business in the applicable state and the Insurer has issued to the Plan a
"guaranteed benefit policy" within the meaning of Section 401(b)(2) of ERISA
such that the assets of the Plan are deemed to include such policy but are not
deemed to include any assets of such Insurer pursuant to Section 401(b)(2) of
ERISA. The Depositor, the Trustee, the Fiscal Agent, the Master Servicer and the
Trust Fund may rely upon such certification without further inquiry or
investigation.

                  (d) (i) Each Person who has or who acquires any Ownership
Interest in a Residual Certificate shall be deemed by the acceptance or
acquisition of such Ownership Interest to have agreed to be bound by the
following provisions and to have irrevocably authorized the




<PAGE>


                                      -100-

Trustee or its designee under clause (iii)(A) below to deliver payments to a
Person other than such Person and to negotiate the terms of any mandatory sale
under clause (iii)(B) below and to execute all instruments of Transfer and to do
all other things necessary in connection with any such sale. The rights of each
Person acquiring any Ownership Interest in a Residual Certificate are expressly
subject to the following provisions:

                                    (A) Each Person holding or acquiring any
                           Ownership Interest in a Residual Certificate shall be
                           a Permitted Transferee and shall promptly notify the
                           Trustee of any change or impending change in its
                           status as a Permitted Transferee.

                                    (B) In connection with any proposed Transfer
                           of any Ownership Interest in a Residual Certificate,
                           the Trustee shall require delivery to it, and shall
                           not register the Transfer of any Residual Certificate
                           until its receipt of, an affidavit and agreement (a
                           "Transfer Affidavit and Agreement," in the form
                           attached hereto as Exhibit H-1) from the proposed
                           Transferee, in form and substance satisfactory to the
                           Trustee, representing and warranting, among other
                           things, that such Transferee is a Permitted
                           Transferee, that it is not acquiring its Ownership
                           Interest in the Residual Certificate that is the
                           subject of the proposed Transfer as a nominee,
                           trustee or agent for any Person that is not a
                           Permitted Transferee, that for so long as it retains
                           its Ownership Interest in a Residual Certificate, it
                           will endeavor to remain a Permitted Transferee, and
                           that it has reviewed the provisions of this Section
                           5.02(d) and agrees to be bound by them.

                                    (C) Notwithstanding the delivery of a
                           Transfer Affidavit and Agreement by a proposed
                           Transferee under clause (B) above, if a Responsible
                           Officer of the Trustee who is assigned to this
                           transaction has actual knowledge that the proposed
                           Transferee is not a Permitted Transferee, no Transfer
                           of an Ownership Interest in a Residual Certificate to
                           such proposed Transferee shall be effected.

                                    (D) Each Person holding or acquiring any
                           Ownership Interest in a Residual Certificate shall
                           agree (x) to require a Transfer Affidavit and
                           Agreement (in the form attached hereto as Exhibit
                           H-1) from any other Person to whom such Person
                           attempts to transfer its Ownership Interest in a
                           Residual Certificate and (y) not to transfer its
                           Ownership Interest unless it provides a Transferor
                           Affidavit (in the form attached hereto as Exhibit
                           H-2) to the Trustee stating that, among other things,
                           it has no actual knowledge that such other Person is
                           not a Permitted Transferee.

                                    (E) Each Person holding or acquiring an
                           Ownership Interest in a Residual Certificate, by
                           purchasing an Ownership Interest in such Certificate,
                           agrees to give the Trustee written notice that it is
                           a "pass-


                                     -101-
<PAGE>


                           through interest holder" within the meaning of
                           temporary Treasury regulation Section
                           1.67-3T(a)(2)(i)(A) immediately upon acquiring an
                           Ownership Interest in a Residual Certificate, if it
                           is, or is holding an Ownership Interest in a Residual
                           Certificate on behalf of, a "pass-through interest
                           holder."

                        (ii) The Trustee will register the Transfer of any
                  Residual Certificate only if it shall have received the
                  Transfer Affidavit and Agreement and all of such other
                  documents as shall have been reasonably required by the
                  Trustee as a condition to such registration. In addition, no
                  Transfer of a Residual Certificate shall be made unless the
                  Trustee shall have received a representation letter from the
                  Transferee of such Certificate to the effect that such
                  Transferee is a Permitted Transferee.

                       (iii) (A) If any purported Transferee shall become a
                  Holder of a Residual Certificate in violation of the
                  provisions of this Section 5.02(d), then the last preceding
                  Permitted Transferee shall be restored, to the extent
                  permitted by law, to all rights as holder thereof retroactive
                  to the date of registration of such Transfer of such Residual
                  Certificate. The Trustee shall be under no liability to any
                  Person for any registration of Transfer of a Residual
                  Certificate that is in fact not permitted by this Section
                  5.02(d) or for making any payments due on such Certificate to
                  the holder thereof or for taking any other action with respect
                  to such holder under the provisions of this Agreement.

                             (B) If any purported Transferee shall become a 
                  holder of a Residual Certificate in violation of the
                  restrictions in this Section 5.02(d) and to the extent that
                  the retroactive restoration of the rights of the holder of
                  such Residual Certificate as described in clause (iii)(A)
                  above shall be invalid, illegal or unenforceable, then the
                  Trustee shall have the right (but not the obligation), without
                  notice to the holder or any prior holder of such Residual
                  Certificate, to sell such Residual Certificate to a purchaser
                  selected by the Trustee on such terms as the Trustee may
                  choose. Such purported Transferee shall promptly endorse and
                  deliver each Residual Certificate in accordance with the
                  instructions of the Trustee. The proceeds of such sale, net of
                  the commissions (which may include commissions payable to the
                  Trustee or its Affiliates), expenses and taxes due, if any,
                  will be remitted by the Trustee to such purported Transferee.
                  The terms and conditions of any sale under this clause
                  (iii)(B) shall be determined in the sole discretion of the
                  Trustee, and the Trustee shall not be liable to any Person
                  having an Ownership Interest in a Residual Certificate as a
                  result of its exercise of such discretion.

                        (iv) The Trustee shall make available to the Internal
                  Revenue Service and those Persons specified by the REMIC
                  Provisions all information necessary to compute any tax
                  imposed (A) as a result of the Transfer of an Ownership
                  Interest in a Residual Certificate to any Person who is a
                  Disqualified Organization,




<PAGE>


                                      -102-

                  including the information described in Treasury regulations
                  sections 1.860D-1(b)(5) and 1.860E-2(a)(5)with respect to the
                  "excess inclusions" of such Residual Certificate and (B) as a
                  result of any regulated investment company, real estate
                  investment trust, common trust fund, partnership, trust,
                  estate or organization described in Section 1381 of the Code
                  that holds an Ownership Interest in a Residual Certificate
                  having as among its record holders at any time any Person
                  which is a Disqualified Organization. Reasonable compensation
                  for providing such information may be accepted by the Trustee.

                         (v) The provisions of this Section 5.02(d) set forth
                  prior to this subsection (v) may be modified, added to or
                  eliminated, provided that there shall have been delivered to
                  the Trustee at the expense of the party seeking to modify, add
                  to or eliminate any such provision the following:

                                    (A) written notification from each Rating
                           Agency to the effect that the modification, addition
                           to or elimination of such provisions will not cause
                           such Rating Agency to downgrade its then-current
                           ratings of any Class of Certificates; and

                                    (B) an Opinion of Counsel, in form and
                           substance satisfactory to the Trustee, to the effect
                           that such modification of, addition to or elimination
                           of such provisions will not cause the Trust Fund to
                           cease to qualify as a REMIC and will not cause the
                           Trust Fund to be subject to an entity-level tax
                           caused by the Transfer of any Residual Certificate to
                           a Person that is not a Permitted Transferee or a
                           Person other than the prospective transferee to be
                           subject to a REMIC-tax caused by the Transfer of a
                           Residual Certificate to a Person that is not a
                           Permitted Transferee.

                  (e) The Class IO, the Class A-WAC, the Class B and the
Residual Certificates shall initially be issued in, and shall remain in,
physical, definitive form.

                  (f) Subject to the preceding subsections, upon surrender for
registration of transfer of any Certificate at any office or agency of the
Trustee maintained for such purpose pursuant to Section 8.12, the Trustee shall
execute and the Certificate Registrar shall authenticate and deliver, in the
name of the designated Transferee or Transferees, one or more new Certificates
of the same Class of a like aggregate Percentage Interest.

                  (g) At the option of the Holder thereof, any Certificate may
be exchanged for other Certificates of the same Class with authorized
denominations and a like aggregate Percentage Interest, upon surrender of such
Certificate to be exchanged at any office or agency of the Trustee maintained
for such purpose pursuant to Section 8.12. Whenever any Certificates are so
surrendered for exchange the Trustee shall execute and cause the Certificate
Registrar to authenticate and deliver the Certificates which the
Certificateholder making the exchange is entitled to receive. Every Certificate
presented or surrendered for transfer or exchange shall (if




<PAGE>


                                      -103-

so required by the Trustee) be duly endorsed by, or be accompanied by a written
instrument of transfer in the form satisfactory to the Trustee and the
Certificate Registrar duly executed by, the Holder thereof or his attorney duly
authorized in writing.

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

                  (i) All Certificates surrendered for transfer and exchange
shall be canceled and destroyed by the Certificate Registrar in accordance with
its customary procedures.

                  (j) The Trustee will cause the Certificate Registrar (unless
the Trustee is acting as Certificate Registrar) to provide notice to the Trustee
of each transfer of a Certificate and to provide the Trustee with an updated
copy of the Certificate Register on the first Business Day in
January and June of each year, commencing January 1998.

                  SECTION 5.03. Mutilated, Destroyed, Lost or Stolen
                                Certificates.

                  If (i) any mutilated Certificate is surrendered to the Trustee
or the Certificate Registrar, or the Trustee and the Certificate Registrar
receive evidence to their satisfaction of the destruction, loss or theft of any
Certificate, and (ii) there is delivered to the Trustee and the Certificate
Registrar such security or indemnity as may be required by them to save each of
them harmless, then, in the absence of actual knowledge by the Trustee or the
Certificate Registrar that such Certificate has been acquired by a bona fide
purchaser, the Trustee shall execute and deliver, in exchange for or in lieu of
any such mutilated, destroyed, lost or stolen Certificate, a new Certificate of
the same Class and of like denomination and Percentage Interest. Upon the
issuance of any new Certificate under this Section, the Trustee may require the
payment of a sum sufficient to cover any tax or other governmental charge that
may be imposed in relation thereto and any other expenses (including the fees
and expenses of the Certificate Registrar) connected therewith. Any replacement
Certificate issued pursuant to this Section shall constitute complete and
indefeasible evidence of ownership in the applicable REMIC created hereunder, as
if originally issued, whether or not the lost, stolen or destroyed Certificate
shall be found at any time.

                  SECTION 5.04. Persons Deemed Owners.

                  The Depositor, the Master Servicer, the Trustee, the Fiscal
Agent, the Certificate Registrar and any agent of any of them may treat the
Person in whose name any Certificate is registered as the owner of such
Certificate for the purpose of receiving distributions pursuant to Section 4.01
and for all other purposes whatsoever, and none of the Depositor, the Master
Servicer, the Trustee, the Fiscal Agent, the Certificate Registrar or any agent
of any of them shall be affected by notice to the contrary.





<PAGE>


                                      -104-

                  SECTION 5.05. Certain Available Information.

                  On or prior to the date of the first sale of any Certificate
to an Independent third party, the Depositor shall provide to the Trustee 10
copies of any private placement memorandum or other disclosure document used by
the Depositor in connection with the offer and sale of the Certificates. In
addition, if any such private placement memorandum or disclosure document is
revised, amended or supplemented at any time following the delivery thereof to
the Trustee, the Depositor promptly shall inform the Trustee of such event and
shall deliver to the Trustee 10 copies of the private placement memorandum or
disclosure document, as revised, amended or supplemented. The Trustee shall
maintain at its Corporate Trust Office and shall make available free of charge
during normal business hours for review by any Holder of a Certificate or any
Person identified to the Trustee as a prospective transferee of a Certificate,
originals or copies of the following items: (i) in the case of a Holder or
prospective transferee of a Certificate, the private placement memorandum or
other disclosure document relating to the Certificates, in the form most
recently provided to the Trustee; and (ii) in all cases, (A) this Agreement and
any amendments hereof entered into pursuant to Section 12.01, (B) all monthly
statements required to be delivered to Certificateholders pursuant to Section
4.02 since the Closing Date, and all other notices, reports, statements and
written communications delivered to the Certificateholders pursuant to this
Agreement since the Closing Date, (C) all certifications delivered by a
Responsible Officer of the Trustee since the Closing Date pursuant to Section
11.01(i), (D) any and all Officers' Certificates delivered to the Trustee by the
Master Servicer since the Closing Date to evidence the Master Servicer's
determination that any Payment Advance was, or if made, would be a
Nonrecoverable Payment Advance and (E) any and all Officers' Certificates
delivered to the Trustee by the Master Servicer since the Closing Date pursuant
to Section 4.04(a). Copies and mailing of any and all of the foregoing items
will be available from the Trustee upon request at the expense of the person
requesting the same.




<PAGE>


                                      -105-

                                   ARTICLE VI

                      THE DEPOSITOR AND THE MASTER SERVICER

                  SECTION 6.01. Liability of the Depositor and the Master
                                Servicer.

                  The Depositor and the Master Servicer each shall be liable in
accordance herewith only to the extent of the obligations specifically imposed
by this Agreement and undertaken hereunder by the Depositor and the Master
Servicer herein.

                  SECTION 6.02. Merger or Consolidation of the Depositor or the
                                Master Servicer.

                  Subject to the following paragraph, the Depositor will keep in
full effect its existence, rights and franchises as a corporation under the laws
of the jurisdiction of its incorporation. Subject to the following paragraph,
the Master Servicer will keep in full effect its existence, rights and
franchises as a corporation under the laws of the jurisdiction of its
incorporation, and the Master Servicer, or the Affiliate of the Master Servicer
that is sub-servicing the Mortgage Loans, will keep in full effect its
qualification as an approved conventional servicer for FHLMC or FNMA, and its
qualifications as a HUD approved mortgagee, in good standing. The Depositor and
the Master Servicer each will obtain and preserve its qualification to do
business as a foreign corporation in each jurisdiction in which such
qualification is or shall be necessary to protect the validity and
enforceability of this Agreement, the Certificates or any of the Mortgage Loans
and to perform its respective duties under this Agreement.

                  The Depositor or the Master Servicer may be merged or
consolidated with or into any Person, or transfer all or substantially all of
its assets to any Person, in which case any Person resulting from any merger or
consolidation to which the Depositor or the Master Servicer shall be a party, or
any Person succeeding to the business of the Depositor or the Master Servicer,
shall be the successor of the Depositor or the Master Servicer, as the case may
be, hereunder, without the execution or filing of any paper or any further act
on the part of any of the parties hereto, anything herein to the contrary
notwithstanding; provided, however, that the successor or surviving Person to
the Master Servicer shall be qualified to service mortgage loans on behalf of
FHLMC or FNMA and shall be qualified as a HUD approved mortgagee; and provided
further that the Rating Agencies' ratings of the Certificates of any Class in
effect immediately prior to such merger or consolidation will not be qualified,
reduced or withdrawn as a result thereof (as evidenced by a letter to such
effect from the Rating Agencies).

                  SECTION 6.03. Limitation on Liability of the Depositor, the
                                Master Servicer and Others.

                  None of the Depositor, the Master Servicer or any of the
directors, officers, employees or agents of the Depositor or the Master Servicer
shall be under any liability to the Trust Fund or the Certificateholders for any
action taken or for refraining from the taking of any




<PAGE>


                                      -106-

action in good faith pursuant to this Agreement, or for errors in judgment;
provided, however, that this provision shall not protect the Depositor, the
Master Servicer or any such person against any breach of warranties,
representations or covenants made herein, or against any specific liability
imposed on the Master Servicer pursuant hereto, or against any liability which
would otherwise be imposed by reason of willful misfeasance, bad faith or
negligence in the performance of duties or by reason of reckless disregard of
obligations and duties hereunder. The Depositor, the Master Servicer and any
director, officer, employee or agent of the Depositor or the Master Servicer may
rely in good faith on any document of any kind which, PRIMA FACIE, is properly
executed and submitted by any Person respecting any matters arising hereunder.
The Depositor, the Master Servicer and any director, officer, employee or agent
of the Depositor or the Master Servicer shall be indemnified and held harmless
by the Trust Fund against any loss, liability or expense incurred in connection
with any legal action relating to this Agreement or the Certificates, other than
any loss, liability or expense related to any specific Mortgage Loan or Mortgage
Loans (except as any such loss, liability or expense shall be otherwise
reimbursable pursuant to this Agreement) or related to the Depositor's or Master
Servicer's obligations under this Agreement or any loss, liability or expense
incurred by reason of willful misfeasance, bad faith or negligence in the
performance of duties hereunder or by reason of reckless disregard of
obligations and duties hereunder. Neither the Depositor nor the Master Servicer
shall be under any obligation to appear in, prosecute or defend any legal action
unless such action is incidental to its respective duties under this Agreement
and, in its opinion, does not involve it in any expense or liability; provided,
however, that each of the Depositor and the Master Servicer may in its
discretion undertake any such action which it may deem necessary or desirable
with respect to this Agreement and the rights and duties of the parties hereto
and the interests of the Certificateholders hereunder. In such event, unless the
Depositor or the Master Servicer acts without the consent of Holders of
Certificates entitled to at least 51% of the Voting Rights, the reasonable legal
expenses and costs of such action and any liability resulting therefrom (except
any loss, liability or expense incurred by reason of willful misfeasance, bad
faith or negligence in the performance of duties hereunder or by reason of
reckless disregard of obligations and duties hereunder) shall be expenses, costs
and liabilities of the Trust Fund, and the Depositor and the Master Servicer
shall be entitled to be reimbursed therefor from the Collection Account as and
to the extent provided in Section 3.11, any such right of reimbursement being
prior to the rights of the Certificateholders to receive any amount in the
Collection Account.

                  SECTION 6.04. Limitation on Resignation of the Master
                                Servicer.

                  The Master Servicer shall not resign from the obligations and
duties hereby imposed on it except upon determination that its duties hereunder
are no longer permissible under applicable law. Any such determination pursuant
to the preceding sentence permitting the resignation of the Master Servicer
shall be evidenced by an Opinion of Counsel to such effect obtained at the
expense of the Master Servicer and delivered to the Trustee. No resignation of
the Master Servicer shall become effective until the Trustee or a successor
servicer shall have assumed the Master Servicer's responsibilities, duties,
liabilities (other than those liabilities arising prior to the appointment of
such successor) and obligations under this Agreement.





<PAGE>


                                      -107-

                  Except as expressly provided herein, the Master Servicer shall
not assign or transfer any of its rights, benefits or privileges hereunder to
any other Person, or delegate to or subcontract with, or authorize or appoint
any other Person to perform any of the duties, covenants or obligations to be
performed by the Master Servicer hereunder. If, pursuant to any provision
hereof, the duties of the Master Servicer are transferred to a successor master
servicer, the entire amount of the Servicing Fee and other compensation payable
to the Master Servicer pursuant hereto shall thereafter be payable to such
successor master servicer.

                  SECTION 6.05. Rights of the Depositor in Respect of the Master
                                Servicer.

                  The Master Servicer shall afford the Depositor and the
Trustee, upon reasonable notice, during normal business hours, access to all
records maintained by the Master Servicer in respect of its rights and
obligations hereunder and access to officers of the Master Servicer responsible
for such obligations. Upon request, the Master Servicer shall furnish to the
Depositor and the Trustee its most recent financial statements and such other
information relating to its capacity to perform its obligations under this
Agreement it possesses. To the extent such information is not otherwise
available to the public, the Depositor and the Trustee shall not disseminate any
information obtained pursuant to the preceding two sentences without the Master
Servicer's written consent, except as required pursuant to this Agreement or to
the extent that it is appropriate to do so (i) in working with legal counsel,
auditors, taxing authorities or other governmental agencies or (ii) pursuant to
any law, rule, regulation, order, judgment, writ, injunction or decree of any
court or governmental authority having jurisdiction over the Depositor, the
Trustee or the Trust Fund, and in either case, the Depositor or the Trustee, as
the case may be, shall use its best efforts to assure the confidentiality of any
such disseminated non-public information. The Depositor may, but is not
obligated to, enforce the obligations of the Master Servicer under this
Agreement and may, but is not obligated to, perform, or cause a designee to
perform, any defaulted obligation of the Master Servicer under this Agreement or
exercise the rights of the Master Servicer under this Agreement; provided that
the Master Servicer shall not be relieved of any of its obligations under this
Agreement by virtue of such performance by the Depositor or its designee. The
Depositor shall not have any responsibility or liability for any action or
failure to act by the Master Servicer and is not obligated to supervise the
performance of the Master Servicer under this Agreement or otherwise.




<PAGE>


                                      -108-

                                   ARTICLE VII

                                     DEFAULT

                  SECTION 7.01. Master Servicer Events of Default.

                  "Master Servicer Event of Default," wherever used herein,
means any one of the following events:

                         (i) any failure by the Master Servicer to remit to the
                  Trustee for distribution to the Certificateholders any payment
                  (other than a Payment Advance required to be made from its own
                  funds on any Master Servicer Remittance Date pursuant to
                  Section 4.03) required to be made under the terms of the
                  Certificates and this Agreement which continues unremedied for
                  a period of one Business Day after the date upon which written
                  notice of such failure (provided that the Depositor and the
                  Trustee hereby agree to give prompt written notice upon its
                  discovery of any such failure), requiring the same to be
                  remedied, shall have been given to the Master Servicer by the
                  Depositor or the Trustee (in which case, such notice shall be
                  provided by facsimile), or to the Master Servicer, the
                  Depositor and the Trustee by the Holders of Certificates
                  entitled to at least 25% of the Voting Rights; or

                        (ii) any failure on the part of the Master Servicer duly
                  to observe or perform in any material respect any other of the
                  covenants or agreements on the part of the Master Servicer
                  contained in the Certificates or in this Agreement which
                  continues unremedied for a period of 30 days after the earlier
                  of (i) the date on which written notice of such failure,
                  requiring the same to be remedied, shall have been given to
                  the Master Servicer by the Depositor or the Trustee, or to the
                  Master Servicer, the Depositor and the Trustee by the Holders
                  of Certificates entitled to at least 25% of the Voting Rights
                  and (ii) actual knowledge of such failure by a Servicing
                  Officer of the Master Servicer; or

                       (iii) a decree or order of a court or agency or
                  supervisory authority having jurisdiction in the premises in
                  an involuntary case under any present or future federal or
                  state bankruptcy, insolvency or similar law or the appointment
                  of a conservator or receiver or liquidator in any insolvency,
                  readjustment of debt, marshalling of assets and liabilities or
                  similar proceeding, or for the winding-up or liquidation of
                  its affairs, shall have been entered against the Master
                  Servicer and such decree or order shall have remained in force
                  undischarged or unstayed for a period of 90 days; or

                        (iv) the Master Servicer shall consent to the
                  appointment of a conservator or receiver or liquidator in any
                  insolvency, readjustment of debt, marshalling of assets and
                  liabilities or similar proceedings of or relating to it or of
                  or relating to all or substantially all of its property; or




<PAGE>


                                      -109-

                         (v) the Master Servicer shall admit in writing its
                  inability to pay its debts generally as they become due, file
                  a petition to take advantage of any applicable insolvency or
                  reorganization statute, make an assignment for the benefit of
                  its creditors, or voluntarily suspend payment of its
                  obligations; or

                        (vi) any failure of the Master Servicer to make any
                  Payment Advance on any Master Servicer Remittance Date
                  required to be made from its own funds pursuant to Section
                  4.03 which continues unremedied until 12:00 noon New York time
                  on the Business Day immediately following the Master Servicer
                  Remittance Date.

If a Master Servicer Event of Default described in clauses (i) through (v) of
this Section shall occur, then, and in each and every such case, so long as such
Master Servicer Event of Default shall not have been remedied, the Depositor or
the Trustee may, and at the written direction of the Holders of Certificates
entitled to at least 51% of Voting Rights, the Trustee shall, by notice in
writing to the Master Servicer (and to the Depositor if given by the Trustee and
to the Trustee if given by the Depositor), terminate all of the rights and
obligations of the Master Servicer in its capacity as Master Servicer under this
Agreement, to the extent permitted by law, and in and to the Mortgage Loans and
the proceeds thereof. If a Master Servicer Event of Default described in clause
(vi) hereof shall occur, the Trustee shall, by notice in writing to the Master
Servicer and the Depositor, terminate all of the rights and obligations of the
Master Servicer in its capacity as Master Servicer under this Agreement and in
and to the Mortgage Loans and the proceeds thereof. On or after the receipt by
the Master Servicer of such written notice, all authority and power of the
Master Servicer under this Agreement, whether with respect to the Certificates
(other than as a Holder of any Certificate) or the Mortgage Loans or otherwise,
shall pass to and be vested in the Trustee pursuant to and under this Section,
and, without limitation, the Trustee is hereby authorized and empowered, as
attorney-in-fact or otherwise, to execute and deliver, on behalf of and at the
expense of the Master Servicer, any and all documents and other instruments and
to do or accomplish all other acts or things necessary or appropriate to effect
the purposes of such notice of termination, whether to complete the transfer and
endorsement or assignment of the Mortgage Loans and related documents, or
otherwise. The Master Servicer agrees promptly (and in any event no later than
ten Business Days subsequent to such notice) to provide the Trustee with all
documents and records requested by it to enable it to assume the Master
Servicer's functions under this Agreement, and to cooperate with the Trustee in
effecting the termination of the Master Servicer's responsibilities and rights
under this Agreement, including, without limitation, the transfer within one
Business Day to the Trustee for administration by it of all cash amounts which
at the time shall be or should have been credited by the Master Servicer to the
Collection Account held by or on behalf of the Master Servicer, the Distribution
Account or any REO Account or Servicing Account held by or on behalf of the
Master Servicer or thereafter be received with respect to the Mortgage Loans or
any REO Property serviced by the Master Servicer (provided, however, that the
Master Servicer shall continue to be entitled to receive all amounts accrued or
owing to it under this Agreement on or prior to the date of such termination,
whether in respect of Payment Advances or otherwise, and shall continue to be
entitled to the benefits of Section 6.03 notwithstanding any such termination).
For purposes of this Section 7.01, the Trustee shall not




<PAGE>


                                      -110-

be deemed to have knowledge of a Master Servicer Event of Default unless a
Responsible Officer of the Trustee assigned to and working in the Trustee's
Asset-Backed Securities Trust Services Group has actual knowledge thereof or
unless written notice of any event which is in fact such a Master Servicer Event
of Default is received by the Trustee and such notice references the
Certificates, the Trust Fund or this Agreement.

                  SECTION 7.02. Trustee to Act; Appointment of Successor.

                  (a) On and after the time the Master Servicer receives a
notice of termination, the Trustee shall be the successor in all respects to the
Master Servicer in its capacity as Master Servicer under this Agreement and the
transactions set forth or provided for herein and shall be subject to all the
responsibilities, duties and liabilities relating thereto and arising thereafter
placed on the Master Servicer (except for any representations or warranties of
the Master Servicer under this Agreement, the responsibilities, duties and
liabilities contained in Section 2.03(c) and its obligation to deposit amounts
in respect of losses pursuant to Section 3.12) by the terms and provisions
hereof including, without limitation, the Master Servicer's obligations to make
Payment Advances pursuant to Section 4.03; provided, however, that if the
Trustee is prohibited by law or regulation from obligating itself to make
advances regarding delinquent mortgage loans, then the Trustee shall not be
obligated to make Payment Advances pursuant to Section 4.03; and provided
further, that any failure to perform such duties or responsibilities caused by
the Master Servicer's failure to provide information required by Section 7.01
shall not be considered a default by the Trustee as successor to the Master
Servicer hereunder. As compensation therefor, the Trustee shall be entitled to
the Servicing Fees and all funds relating to the Mortgage Loans to which the
Master Servicer would have been entitled if it had continued to act hereunder.
If the Trustee fails to make any Payment Advance required to be made on any
Distribution Date, the Fiscal Agent pursuant to Section 8.14 shall make such
Payment Advance not later than 11:00 a.m., New York City time, on such
Distribution Date and, thereby, the Trustee shall not be in default under this
Agreement. Notwithstanding the above, the Trustee may, if it shall be unwilling
to so act, or shall, if it is unable to so act or if it is prohibited by law
from making advances regarding delinquent mortgage loans or if the Holders of
Certificates entitled to at least 51% of the Voting Rights so request in writing
to the Trustee, promptly appoint, or petition a court of competent jurisdiction
to appoint, an established mortgage loan servicing institution having a net
worth of not less than $15,000,000 and whose appointment, as confirmed in
writing by each Rating Agency, will not result in a downgrade, qualification or
withdrawal of the ratings of such Rating Agency on any Class of Certificates, as
the successor to the Master Servicer under this Agreement in the assumption of
all or any part of the responsibilities, duties or liabilities of the Master
Servicer under this Agreement. No appointment of a successor to the Master
Servicer under this Agreement shall be effective until the assumption by the
successor of all of the Master Servicer's responsibilities, duties and
liabilities hereunder. In connection with such appointment and assumption
described herein, the Trustee may make such arrangements for the compensation of
such successor out of payments on Mortgage Loans as it and such successor shall
agree; provided, however, that no such compensation shall be in excess of that
permitted the Master Servicer as such hereunder. The Depositor, the Trustee and
such successor shall take such action, consistent with this Agreement, as shall
be necessary to effectuate any such succession. Pending appointment




<PAGE>


                                      -111-

of a successor to the Master Servicer under this Agreement, the Trustee shall
act in such capacity as hereinabove provided.

                  (b) If the Master Servicer fails to remit to the Trustee for
distribution to the Certificateholders any payment required to be made under the
terms of the Certificates and this Agreement (for purposes of this Section
7.02(b), a "Remittance") because the Master Servicer is the subject of a
proceeding under the federal Bankruptcy Code and the making of such Remittance
is prohibited by Section 362 of the federal Bankruptcy Code, the Trustee shall
upon notice of such prohibition, regardless of whether it has received a notice
of termination under Section 7.01, advance the amount of such Remittance by
depositing such amount in the Distribution Account on the related Distribution
Date. The Trustee shall be obligated to make such advance only if (i) such
advance, in the good faith judgment of the Trustee, can reasonably be expected
to be ultimately recoverable from funds which are in the custody of the Master
Servicer, a trustee in bankruptcy or a federal bankruptcy court and should have
been the subject of such Remittance absent such prohibition (the "Stayed Funds")
and (ii) the Trustee is not prohibited by law from making such advance or
obligating itself to do so. Upon remittance of the Stayed Funds to the Trustee
or the deposit thereof in the Distribution Account by the Master Servicer, a
trustee in bankruptcy or a federal bankruptcy court, the Trustee may recover the
amount so advanced, without interest, by withdrawing such amount from the
Distribution Account; however, nothing in this Agreement shall be deemed to
affect the Trustee's rights to recover from the Master Servicer's own funds
interest on the amount of any such advance. If the Trustee at any time makes an
advance under this Subsection which it later determines in its good faith
judgment will not be ultimately recoverable from the Stayed Funds with respect
to which such advance was made, the Trustee shall be entitled to reimburse
itself for such advance, without interest, by withdrawing from the Distribution
Account or the Collection Account, out of amounts on deposit therein, an amount
equal to the portion of such advance attributable to the Stayed Funds.

                  SECTION 7.03. Notification to Certificateholders.

                  (a) Upon any termination of the Master Servicer pursuant to
Section 7.01 above or any appointment of a successor to the Master Servicer
pursuant to Section 7.02 above, the Trustee shall give prompt written notice
thereof to Certificateholders at their respective addresses
appearing in the Certificate Register.

                  (b) Not later than the later of 60 days after the occurrence
of any event, which constitutes or which, with notice or lapse of time or both,
would constitute a Master Servicer Event of Default or five days after a
Responsible Officer of the Trustee becomes aware of the occurrence of such an
event, the Trustee shall transmit by mail to all Holders of Certificates notice
of each such occurrence, unless such default or Master Servicer Event of Default
shall have been cured or waived.





<PAGE>


                                      -112-

                  SECTION 7.04. Waiver of Master Servicer Events of Default.

                  The Holders representing at least 66% of the Voting Rights
evidenced by all Classes of Certificates affected by any default or Master
Servicer Event of Default hereunder may waive such default or Master Servicer
Event of Default; PROVIDED, HOWEVER, that a default or Master Servicer Event of
Default under clause (i) or (vi) of Section 7.01 may be waived only by all of
the Holders of the Regular Certificates; provided, further, that a Master
Servicer Event of Default may be waived only during the ten (10) Business Days
following the receipt by the Trustee of written notice of an Event of Default.
Upon any such waiver of a default or Master Servicer Event of Default, such
default or Master Servicer Event of Default shall cease to exist and shall be
deemed to have been remedied for every purpose hereunder. No such waiver shall
extend to any subsequent or other default or Master Servicer Event of Default or
impair any right consequent thereon except to the extent expressly so waived.




<PAGE>


                                      -113-

                                  ARTICLE VIII

                   CONCERNING THE TRUSTEE AND THE FISCAL AGENT

                  SECTION 8.01. Duties of Trustee.

                  The Trustee, prior to the occurrence of a Master Servicer
Event of Default and after the curing of all Master Servicer Events of Default
which may have occurred, undertakes to perform such duties and only such duties
as are specifically set forth in this Agreement. During a Master Servicer Event
of Default, the Trustee shall exercise such of the rights and powers vested in
it by this Agreement, and use the same degree of care and skill in their
exercise as a prudent person would exercise or use under the circumstances in
the conduct of such person's own affairs. Any permissive right of the Trustee
enumerated in this Agreement shall not be construed as a duty.

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

                  No provision of this Agreement shall be construed to relieve
the Trustee from liability for its own negligent action, its own negligent
failure to act or its own misconduct; provided, however, that:

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

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





<PAGE>


                                      -114-

                       (iii) The Trustee shall not be personally liable with
                  respect to any action taken, suffered or omitted to be taken
                  by it in good faith in accordance with the direction of
                  Holders of Certificates entitled to at least 25% of the Voting
                  Rights 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.

                  SECTION 8.02. Certain Matters Affecting the Trustee.

                  (a) Except as otherwise provided in Section 8.01:

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

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

                       (iii) The Trustee and the Fiscal Agent shall be under no
                  obligation to exercise any of the trusts or powers vested in
                  it by this Agreement or to institute, conduct or defend any
                  litigation hereunder or in relation hereto at the request,
                  order or direction of any of the Certificateholders, pursuant
                  to the provisions of this Agreement, unless such
                  Certificateholders shall have offered to the Trustee and the
                  Fiscal Agent reasonable security or indemnity against the
                  costs, expenses and liabilities which may be incurred therein
                  or thereby; nothing contained herein shall, however, relieve
                  the Trustee or the Fiscal Agent of the obligation, upon the
                  occurrence of a Master Servicer Event of Default (which has
                  not been cured or waived), to exercise such of the rights and
                  powers vested in it by this Agreement, and to use the same
                  degree of care and skill in their exercise as a prudent person
                  would exercise or use under the circumstances in the conduct
                  of such person's own affairs;

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

                         (v) Prior to the occurrence of a Master Servicer Event
                  of Default hereunder and after the curing of all Master
                  Servicer Events of Default which may have occurred, the
                  Trustee shall not be bound to make any investigation into the




<PAGE>


                                      -115-

                  facts or matters stated in any resolution, certificate,
                  statement, instrument, opinion, report, notice, request,
                  consent, order, approval, bond or other paper or document,
                  unless requested in writing to do so by Holders of
                  Certificates entitled to at least 25% of the Voting Rights;
                  provided, however, that if the payment within a reasonable
                  time to the Trustee of the costs, expenses or liabilities
                  likely to be incurred by it in the making of such
                  investigation is, in the opinion of the Trustee, not
                  reasonably assured to the Trustee by such Certificateholders,
                  the Trustee may require reasonable indemnity against such
                  expense, or liability from such Certificateholders as a
                  condition to taking any such action;

                        (vi) The Trustee may execute any of the trusts or
                  powers hereunder or perform any duties hereunder either
                  directly or by or through agents or attorneys; and

                       (vii) Neither the Trustee nor the Fiscal Agent shall be
                  personally liable for any loss resulting from the investment
                  of funds held in the Collection Account at the direction of
                  the Master Servicer pursuant to Section 3.12.

                  (b) All rights of action under this Agreement or under any of
the Certificates, enforceable by the Trustee, may be enforced by it without the
possession of any of the Certificates, or the production thereof at the trial or
other proceeding relating thereto, and any such suit, action or proceeding
instituted by the Trustee shall be brought in its name for the benefit of all
the Holders of such Certificates, subject to the provisions of this Agreement.

                  SECTION 8.03. Trustee and Fiscal Agent Not Liable for
                                Certificates or Mortgage Loans.

                  The recitals contained herein and in the Certificates (other
than the signature of the Trustee, the authentication of the Certificate
Registrar on the Certificates, the acknowledgments of the Trustee contained in
Article II and the representations and warranties of the Trustee and the Fiscal
Agent in Section 8.13) shall be taken as the statements of the Depositor, and
the Trustee and the Fiscal Agent assume no responsibility for their correctness.
The Trustee and the Fiscal Agent make no representations or warranties as to the
validity or sufficiency of this Agreement (other than as specifically set forth
in Section 8.13) or of the Certificates (other than the signature of the Trustee
and authentication of the Certificate Registrar on the Certificates) or of any
Mortgage Loan or related document. Neither the Trustee nor the Fiscal Agent
shall 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 or the Master Servicer in respect
of the Mortgage Loans or deposited in or withdrawn from the Collection Account
by the Master Servicer, other than any funds held by or on behalf of the Trustee
in accordance with Section 3.10.





<PAGE>


                                      -116-

                  SECTION 8.04. Trustee and Fiscal Agent May Own Certificates.

                  The Trustee or the Fiscal Agent in its individual capacity or
any other capacity may become the owner or pledgee of Certificates with the same
rights it would have if it were not Trustee or Fiscal Agent.

                  SECTION 8.05. Trustee's Fees and Expenses.

                  The Trustee pursuant to Section 3.25 shall withdraw the
Trustee's Fees on each Distribution Date from the Expense Account. The Trustee
and the Fiscal Agent and any director, officer, employee, attorney or agent of
the Trustee and the Fiscal Agent shall be indemnified by the Trust Fund and held
harmless against any loss, liability or expense (not including expenses and
disbursements incurred or made by the Trustee or the Fiscal Agent, including the
compensation and the expenses and disbursements of its agents and counsel, in
the ordinary course of the Trustee's and Fiscal Agent's performance in
accordance with the provisions of this Agreement) incurred by the Trustee or the
Fiscal Agent arising out of or in connection with the acceptance or
administration of its obligations and duties under this Agreement (including,
without limitation, the performance of its duties under Sections 7.01 and 7.02
hereof), other than any loss, liability or expense (i) resulting from the Master
Servicer's actions or omissions in connection with this Agreement and the
Mortgage Loans, (ii) that constitutes a specific liability of the Trustee or the
Fiscal Agent pursuant to Section 11.01(d) or (iii) any loss, liability or
expense incurred by reason of willful misfeasance, bad faith or negligence in
the performance of duties hereunder or by reason of reckless disregard of
obligations and duties hereunder or as a result of a breach of the Trustee's or
the Fiscal Agent's obligations under Article XII hereof. The Master Servicer
agrees to indemnify the Trustee and the Fiscal Agent and any director, officer,
employee, attorney or agent of the Trustee and the Fiscal Agent from, and hold
them harmless against, any loss, liability or expense arising in respect of such
Master Servicer's acts or omissions in connection with this Agreement and the
Mortgage Loans serviced by such Master Servicer. Such indemnity shall survive
the termination or discharge of this Agreement and the resignation or removal of
the Trustee or the Fiscal Agent. Any payment hereunder made by the Master
Servicer to the Trustee or the Fiscal Agent shall be from the Master Servicer's
own funds, without reimbursement from the Trust Fund therefor.

                  SECTION 8.06. Eligibility Requirements for Trustee.

                  The Trustee hereunder shall at all times be a corporation or
an association (other than the Depositor, the Mortgage Loan Seller, the Master
Servicer or any Affiliate of the foregoing) organized and doing business under
the laws of any state or the United States of America, authorized under such
laws to exercise corporate trust powers, having a combined capital and surplus
of at least $50,000,000 and subject to supervision or examination by federal or
state authority. If such corporation or association publishes reports of
conditions 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




<PAGE>


                                      -117-

conditions so published. In case at any time the Trustee shall cease to be
eligible in accordance with the provisions of this Section, the Trustee shall
resign immediately in the manner and with the effect specified in Section 8.07.

                  SECTION 8.07. Resignation and Removal of the Trustee.

                  The Trustee may at any time resign and be discharged from the
trust hereby created by giving written notice thereof to the Depositor, the
Master Servicer and the Certificateholders. Upon receiving such notice of
resignation, the Depositor shall promptly appoint a successor trustee by written
instrument, in duplicate, which instrument shall be delivered to the resigning
Trustee and to the successor trustee. A copy of such instrument shall be
delivered to the Certificateholders and the Master Servicer by the Depositor. If
no successor trustee shall have been so appointed and have accepted appointment
within 30 days after the giving of such notice of resignation, the resigning
Trustee may petition any court of competent jurisdiction for the appointment of
a successor trustee.

                  If at any time the Trustee shall cease to be eligible in
accordance with the provisions of Section 8.06 and shall fail to resign after
written request therefor by the Depositor, or if at any time the Trustee shall
become incapable of acting, or shall be adjudged bankrupt or insolvent, or a
receiver of the Trustee or of its property shall be appointed, or any public
officer shall take charge or control of the Trustee or of its property or
affairs for the purpose of rehabilitation, conservation or liquidation, then the
Depositor may remove the Trustee and appoint a successor trustee by written
instrument, in duplicate, which instrument shall be delivered to the Trustee so
removed and to the successor trustee. A copy of such instrument shall be
delivered to the Certificateholders and the Master Servicer by the Depositor.

                  Holders of Certificates entitled to at least 51% of the Voting
Rights may at any time remove the Trustee and appoint a successor trustee by
written instrument or instruments, in triplicate, signed by such Holders or
their attorneys-in-fact 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 so appointed. A copy of such instrument
shall be delivered to the Certificateholders and the Master Servicer by the
Depositor.

                  Any resignation or removal of the Trustee and appointment of a
successor trustee pursuant to any of the provisions of this Section shall not
become effective until acceptance of appointment by the successor trustee as
provided in Section 8.08.

                  SECTION 8.08. Successor Trustee.

                  Any successor trustee appointed as provided in Section 8.07
shall execute, acknowledge and deliver to the Depositor and to its predecessor
trustee an instrument accepting such appointment 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 fully vested with all the rights, powers, duties and obligations of its
predecessor




<PAGE>


                                      -118-

hereunder, with the like effect as if originally named as trustee herein. The
predecessor trustee shall deliver to the successor trustee all Mortgage Files
and related documents and statements, as well as all moneys, held by it
hereunder, and the Depositor and the predecessor trustee shall execute and
deliver such instruments and do such other things as may reasonably be required
for more fully and certainly vesting and confirming in the successor trustee all
such rights, powers, duties and obligations.

                  No successor trustee shall accept appointment as provided in
this Section unless at the time of such acceptance such successor trustee shall
be eligible under the provisions of Section 8.06 and the appointment of such
successor trustee shall not result in a downgrading of any Class of Certificates
by either Rating Agency, as evidenced by a letter from each Rating Agency to
such effect.

                  Upon acceptance of appointment by a successor trustee as
provided in this Section, the Depositor shall mail notice of the succession of
such trustee hereunder to the Holders of Certificates at their addresses as
shown in the Certificate Register. If the Depositor fails to mail such notice
within 10 days after acceptance of appointment by the successor trustee, the
successor trustee shall cause such notice to be mailed at the expense of the
Depositor.

                  SECTION 8.09. Merger or Consolidation of 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 the
business of the Trustee, shall be the successor of the Trustee hereunder,
provided such corporation or association shall be eligible under the provisions
of Section 8.06, 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 8.10. Appointment of Co-Trustee or Separate Trustee.

                  Notwithstanding any other provisions hereof, at any time, for
the purpose of meeting any legal requirements of any jurisdiction in which any
part of the Trust Fund or property securing the same may at the time be located,
the Master Servicer and the Trustee acting jointly shall have the power and
shall execute and deliver all instruments to appoint one or more Persons
approved by the Trustee to act as co-trustee or co-trustees, jointly with the
Trustee, or separate trustee or separate trustees, of all or any part of the
Trust Fund, and to vest in such Person or Persons, in such capacity, such title
to the Trust Fund, or any part thereof, and, subject to the other provisions of
this Section 8.10, such powers, duties, obligations, rights and trusts as the
Master Servicer and the Trustee may consider necessary or desirable. If the
Master Servicer shall not have joined in such appointment within 15 days after
the receipt by it of a request so to do, or in case a Master Servicer Event of
Default shall have occurred and be continuing, the Trustee 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 8.06




<PAGE>


                                      -119-

hereunder and no notice to Holders of Certificates of the appointment of
co-trustee(s) or separate trustee(s) shall be required under Section 8.08
hereof.

                  In the case of any appointment of a co-trustee or separate
trustee pursuant to this Section 8.10 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, except to the extent that under any law of any jurisdiction in which
any particular act or acts are to be performed by the Trustee (whether as
Trustee hereunder or as successor to a defaulting Master Servicer hereunder),
the Trustee shall be incompetent or unqualified to perform such act or acts, in
which event such rights, powers, duties and obligations (including the holding
of title to the Trust Fund or any portion thereof in any such jurisdiction)
shall be exercised and performed by such separate trustee or co-trustee at the
direction of the Trustee.

                  Any notice, request or other writing given to the Trustee
shall be deemed to have been given to each of the then separate trustees and
co-trustees, as effectively as if given to each of them. Every instrument
appointing any separate trustee or co-trustee shall refer to this Agreement and
the conditions of this Article VIII. Each separate trustee and co-trustee, upon
its acceptance of the trust 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.

                  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 8.11. Appointment of Custodians.

                  The Trustee may appoint one or more Custodians to hold all or
a portion of the Mortgage Files as agent for the Trustee, and the expense of any
such Custodian shall be paid by the Trustee. Each Custodian shall be a
depository institution supervised and regulated by a federal or state banking
authority, shall have combined capital and surplus of at least $10,000,000,
shall be qualified to do business in the jurisdiction in which it holds any
Mortgage File and shall not be the Depositor or any Affiliate of the Depositor.
The Master Servicer shall not have any duty to verify that any such Custodian is
qualified to act as such in accordance with the preceding sentence. Each
Custodian shall be subject to the same obligations, standard of care, protection
and indemnities as would be imposed on, or would protect, the Trustee hereunder
in connection with the retention of Mortgage Files directly by the Trustee. The
appointment of one or more




<PAGE>


                                      -120-

Custodians shall not relieve the Trustee from any of its obligations hereunder,
and the Trustee shall remain responsible for all acts and omissions of any
Custodian.

                  SECTION 8.12. Appointment of Office or Agency.

                  The Trustee will appoint an office or agency in the City of
New York where the Certificates may be surrendered for registration of transfer
or exchange, and presented for final distribution, and where notices and demands
to or upon the Trustee in respect of the Certificates and this Agreement may be
served.

                  SECTION 8.13. Representations and Warranties of the Trustee
                                and the Fiscal Agent.

         (a) The Trustee hereby represents and warrants to the Master Servicer
and the Depositor, as of the Closing Date, that:

                  (i) The Trustee is a banking corporation duly organized,
         validly existing and in good standing under the laws of governing its
         creation and existence;

                  (ii) The execution and delivery of this Agreement by the
         Trustee, and the performance and compliance with the terms of this
         Agreement by the Trustee, will not violate the Trustee's charter 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 agreement or other instrument to which it is a
         party or which is applicable to it or any of its assets;

                  (iii) The Trustee has the full power and authority to enter
         into and consummate all transactions contemplated by this Agreement,
         has duly authorized the execution, delivery and performance of this
         Agreement, and has duly executed and delivered this Agreement;

                  (iv) This Agreement, assuming due authorization, execution and
         delivery by the Master Servicer and the Depositor, constitutes a valid,
         legal and binding obligation of the Trustee, enforceable against the
         Trustee in accordance with the terms hereof, subject to (A) applicable
         bankruptcy, insolvency, receivership, reorganization, moratorium and
         other laws affecting the enforcement of creditors' rights generally,
         and (B) general principles of equity, regardless of whether such
         enforcement is considered in a proceeding in equity or at law;

                  (v) The Trustee is not in violation of, and its execution and
         delivery of this Agreement and its performance and compliance with the
         terms of this Agreement will not constitute a violation of, any law,
         any order or decree of any court or arbiter, or any order, regulation
         or demand of any federal, state or local governmental or regulatory
         authority, which violation, in the Trustee's good faith and reasonable
         judgment, is likely to affect




<PAGE>


                                      -121-

         materially and adversely either the ability of the Trustee to perform
         its obligations under this Agreement or the financial condition of the
         Trustee;

                  (vi) No litigation is pending or, to the actual knowledge of
         the Trustee's Asset-Backed Securities Trust Services Group, threatened
         against the Trustee which would prohibit the Trustee from entering into
         this Agreement or, in the Trustee's good faith reasonable judgment, is
         likely to materially and adversely affect either the ability of the
         Trustee to perform its obligations under this Agreement or the
         financial condition of the Trustee.

         (b) The Fiscal Agent hereby represents and warrants to the Master
Servicer and the Depositor, as of the Closing Date, that:

         (i) The Fiscal Agent is a foreign banking corporation duly organized,
         validly existing and in good standing under the laws governing its
         creation and existence and has full corporate power and authority to
         own its property, to carry on its business as presently conducted, and
         to enter into and perform its obligations under this Agreement;

         (ii) The execution and delivery by the Fiscal Agent of this Agreement
         have been duly authorized by all necessary corporate action on the part
         of the Fiscal Agent; neither the execution and delivery of this
         Agreement, nor the consummation of the transactions contemplated in
         this Agreement, nor compliance with the provisions of this Agreement,
         will conflict with or result in a breach of, or constitute a default
         under, (i) any of the provisions of any law, governmental rule,
         regulation, judgement, decrees or order binding on the Fiscal Agent or
         its properties that would materially and adversely affect the Fiscal
         Agent's ability to perform its obligations under this Agreement, (ii)
         the organizational documents of the Fiscal Agent, or (iii) the terms of
         any material agreement or instrument to which the Fiscal Agent is a
         party or by which it is bound; the Fiscal Agent is not in default with
         respect to any order or decree of any court or any order, regulation or
         demand of any Federal, state, municipal or other governmental agency,
         which default would materially and adversely affects its performance
         under this Agreement;

         (iii) The execution, delivery and performance by the Fiscal Agent of
         this Agreement and the consummation of the transactions contemplated by
         this Agreement do not require the consent, approval, authorization or
         order of, the giving notice to, or the registration with, any state,
         federal or other governmental authority or agency, except such as has
         been obtained, given, effected or taken prior to the date hereof;

         (iv) This Agreement has been duly executed and delivered by the Fiscal
         Agent and, assuming due authorization, execution and delivery by the
         other parties hereto, constitutes a valid and binding obligation of the
         Fiscal Agent, enforceable against the Fiscal Agent in accordance with
         its terms, subject, as to enforcement of remedies, to applicable
         bankruptcy, reorganization, insolvency, moratorium and other similar
         laws affecting creditors' rights generally as from time to time in
         effect, and to general principles of equity




<PAGE>


                                      -122-

         (regardless of whether such enforceability is considered in a
         proceeding in equity or at law); and

         (v) There are no actions, suits or proceedings pending or, to the
         actual knowledge of the Trustee's Asset-Backed Securities Trust
         Services Group (on behalf of the Fiscal Agent), threatened, against the
         Fiscal Agent that, either in any one instance or in the aggregate,
         would draw into question the validity of this Agreement, or which would
         be likely to impair materially the ability of the Fiscal Agent to
         perform under the terms of this Agreement.

                  SECTION 8.14. The Fiscal Agent.

                  (a) To the extent that the Trustee is required, pursuant to
the terms of this Agreement, to make any Payment Advance, whether as successor
Master Servicer or otherwise, and has failed to do so in accordance with the
terms hereof, the Fiscal Agent shall make such Payment Advance when and as
required by the terms of this Agreement on behalf the Trustee as if the Fiscal
Agent were the Trustee hereunder. To the extent that the Fiscal Agent makes a
Payment Advance pursuant to this Section 8.14, the obligations of the Trustee
under this Agreement in respect of such Payment Advance shall be satisfied.
Notwithstanding anything contained in this Agreement to the contrary, the Fiscal
Agent shall be entitled to all limitations on liability, rights of reimbursement
and indemnities that the Trustee is entitled to hereunder as if it were the
Trustee.

                  (b) All fees and expenses of the Fiscal Agent incurred by the
Fiscal Agent in connection with the transactions contemplated by this Agreement
shall be borne by the Trustee, and the neither the Trustee nor the Fiscal Agent
shall be entitled to reimbursement therefor from any of the Trust Fund, the
Depositor or the Master Servicer.

                  (c) The obligations of the initial Fiscal Agent set forth in
this Section 8.14 shall exist for so long as the initial Trustee shall act as
Trustee hereunder. The obligations of the initial Fiscal Agent set forth in this
Section 8.14 shall cease to exist to the extent that the initial Trustee is no
longer acting as Trustee hereunder. The responsibility for appointing a
successor Fiscal Agent shall belong to the successor Trustee insofar as such
appointment is necessary for such successor Trustee to satisfy the eligibility
requirements of Section 8.06.





<PAGE>


                                      -123-

                                   ARTICLE IX

                         SPECIAL FORECLOSURE PROCEDURES
                     AT OPTION OF THE HOLDER OF THE MAJORITY
              IN PERCENTAGE INTEREST IN THE CLASS B-6 CERTIFICATES

                  SECTION 9.01. General.

                  (a) The terms and provisions of this Article IX shall become
operative only upon the express written consent of the Master Servicer, with
written notice of such consent delivered to the Trustee, and then only for so
long as the specific Class B-6 Certificateholder to whom consent was granted
remains the Holder of a majority in Percentage Interest in the Class B-6
Certificates. In the event of any conflict between the terms and conditions of
this Article IX and the first paragraph of Section 3.16(a), this Article IX
shall control.

                  (b) Whenever used in this Article IX, the following words and
phrases, unless the context otherwise requires, shall have the following
meanings:

                  AFFIRMATION: A written statement signed by the Holder of a
majority in Percentage Interest in the Class B-6 Certificates, as applicable,
and sent to the Master Servicer certifying such Holder's Percentage Interest in
the Class B-6 Certificates, and affirming the terms of Section 9.08.

                  COLLATERAL ACCOUNT: The fund established and maintained
pursuant to Section 9.06 hereof.

                  COMMENCEMENT OF FORECLOSURE: The first official action
required under local law in order to commence foreclosure proceedings or to
schedule a trustee's sale under a deed of trust, including (i) in the case of a
mortgage or deed to secure debt, any filing or service of process necessary to
commence an action to foreclose or (ii) in the case of a deed of trust, the
posting, publishing, filing or delivery of a notice of sale, but not including
in either case any notice of default, notice of intent to foreclose or sell or
any other action prerequisite to the actions specified in (i) or (ii) above.

                  CURRENT APPRAISAL: With respect to any Subject Mortgage Loan
as to which the Directing Holder has made an Election to Delay Foreclosure or an
Election to Foreclose, an appraisal of such Mortgage Loan, based on an appraisal
of the related Mortgaged Property obtained by the Directing Holder at its
expense from an appraiser acceptable to the Master Servicer as nearly
contemporaneously as practicable to the time of the Directing Holder's election,
prepared based on the Master Servicer's customary requirements for such
appraisals, and which appraisal shall take into account estimated liquidation
expenses and carrying costs.

                  DIRECTING HOLDER: The Holder of a majority in Percentage
Interest of the most subordinate outstanding Class of the Class B-6 Certificates
from the time that such Holder




<PAGE>


                                      -124-

provides the Affirmation to the Master Servicer and until such time as such
Holder is no longer a Holder of a majority in Percentage Interest in the Class
B-6 Certificates.

                  ELECTION TO DELAY FORECLOSURE: Any election by the Directing
Holder to delay the Commencement of Foreclosure, made in accordance with Section
9.03(b).

                  ELECTION TO FORECLOSE: Any election by the Directing Holder to
proceed with the Commencement of Foreclosure, made in accordance with Section
9.04(a).

                  FAIR MARKET VALUE: With respect to a Subject Mortgage Loan,
the fair market value of the related Mortgaged Property as determined pursuant
to the Current Appraisal.

                  REQUIRED COLLATERAL ACCOUNT BALANCE: As of any date of
determination, an amount equal to the aggregate of all amounts previously
required to be deposited in the Collateral Account pursuant to Section 9.03(d)
(after adjustment for all withdrawals and deposits pursuant to Section 9.03(e))
and Section 9.04(b) (after adjustment for all withdrawals and deposits pursuant
to Section 9.04(c)), reduced by all withdrawals therefrom pursuant to Section
9.03(g) and Section 9.04(d).

                  SUBJECT MORTGAGE LOAN: Any Mortgage Loan that comes into and
continues in default and as to which no satisfactory arrangements can be made
for collection of delinquent payments pursuant to Section 3.07.

                  UPDATED CURRENT APPRAISAL: With respect to any Subject
Mortgage Loan as to which the Directing Holder has made an Election to Delay
Foreclosure and as to which no amount has been realized on such Subject Mortgage
Loan within six months from the time the Subject Mortgage Loan becomes
delinquent, an appraisal of such Mortgage Loan, based on an appraisal of the
related Mortgaged Property obtained by the Directing Holder at its expense from
an appraiser acceptable to the Master Servicer as nearly contemporaneously as
practicable to the time which the Directing Holder is obligated to purchase such
Subject Mortgage Loan pursuant to Section 9.03(g), prepared based on the Master
Servicer's customary requirements for such appraisals, and which appraisal shall
take into account estimated liquidation expenses and carrying costs.

                  (c) All capitalized terms not otherwise defined in this
Article IX shall have the meanings assigned elsewhere in this Agreement.

                  SECTION 9.02. Reports and Notices.

                  (a) In connection with the performance of its duties under
this Agreement relating to the realization upon defaulted Mortgage Loans, the
Master Servicer shall provide to the Directing Holder the following notices and
reports:

                  (i) Upon reasonable request of the Directing Holder, with
         respect to any Mortgage Loan listed as at least 30 days delinquent in
         the statement provided to




<PAGE>


                                      -125-

         Certificateholders pursuant to Section 4.02 of this Agreement, the
         Master Servicer shall provide such information as it may have in its
         possession or may reasonably obtain, the reasonable out of pocket
         expenses of the Master Servicer in providing such information to be
         paid promptly by the Directing Holder, upon receipt of an invoice from
         the Master
         Servicer.

                  (ii) Prior to the Commencement of Foreclosure in connection
         with any Subject Mortgage Loan, the Master Servicer shall provide the
         Directing Holder with a notice of such proposed and imminent
         foreclosure, stating the loan number and the aggregate amount owing
         under such Mortgage Loan.

                  (b) If requested by the Directing Holder, the Master Servicer
shall make its servicing personnel available (during its normal business hours)
to respond to reasonable inquiries by the Directing Holder in connection with
any Subject Mortgage Loan identified in a report or notice under subsection
(a)(i) or (a)(ii) above which has been given to the Directing Holder; provided,
that (1) the Master Servicer shall only be required to provide information that
is readily accessible to its servicing personnel and is non-confidential and (2)
the Master Servicer shall not be required to provide any written information
under this subsection.

                  (c) The Remittance Reports prepared by the Master Servicer
pursuant to Section 4.03, and the statements to Certificateholders prepared by
the Trustee pursuant to Section 4.02, shall each include the following
additional information: (i) the number and aggregate unpaid principal balance of
Mortgage Loans as to which an Election to Delay Foreclosure has been made and
(ii) the number and aggregate unpaid principal balance of Mortgage Loans as to
which an Election to Foreclose has been made.

                  SECTION 9.03. Election to Delay Foreclosure Proceedings.

                  (a) In the event that the Master Servicer does not receive
written notice of the Directing Holder's election pursuant to subsection (b)
below within 24 hours of transmission of the notice provided by the Master
Servicer under Section 9.02(a)(ii), the Master Servicer shall proceed with the
Commencement of Foreclosure in respect of such Subject Mortgage Loan in
accordance with its normal foreclosure policies without additional notice to the
Directing Holder. Any foreclosure that has been initiated may be discontinued if
the Subject Mortgage Loan has been brought current (including the payment to the
Collateral Account of all related Payment Advances and Servicing Advances) or if
a refinancing or prepayment occurs pursuant to which the Subject Mortgage Loan
is brought current (including the payment of all related Payment Advances and
Servicing Advances), without notice to the Directing Holder.

                  (b) In connection with any Subject Mortgage Loan with respect
to which a notice under Section 9.02(a)(ii) has been given to the Directing
Holder, the Directing Holder may elect, for reasonable cause as determined by
the Directing Holder, to instruct the Master Servicer to delay Commencement of
Foreclosure until such time as the Directing Holder determines that the Master
Servicer may proceed with Commencement of Foreclosure. Such election must be




<PAGE>


                                      -126-

evidenced by written notice received by the Master Servicer within 24 hours of
transmission of the notice provided by the Master Servicer under Section
9.02(a)(ii), except that such 24 hour period shall be extended for a reasonable
period, not to exceed four Business Days if the Directing Holder requests
additional information related to such foreclosure or such Subject Mortgage
Loan, to permit the review of such additional information.

                  (c) With respect to any Subject Mortgage Loan as to which the
Directing Holder has made an Election to Delay Foreclosure, the Directing Holder
shall obtain a Current Appraisal as soon as practicable, and shall provide the
Master Servicer with a copy of such Current Appraisal. With respect to any
Subject Mortgage Loan as to which the Directing Holder has made an Election to
Delay Foreclosure and as to which no amount has been realized on such Subject
Mortgage Loan within six months from the time the Subject Mortgage Loan becomes
delinquent, the Directing Holder shall obtain an Updated Current Appraisal and
shall provide the Master Servicer with a copy of such Updated Current Appraisal.

                  (d) Within two Business Days of making any Election to Delay
Foreclosure, the Directing Holder shall remit to the Master Servicer, for
deposit in the Collateral Account, an amount, as calculated by the Master
Servicer, equal to the sum of (1) 125% of the Fair Market Value determined
pursuant to the Current Appraisal referred to in subsection (c) above (or, if
such Current Appraisal has not yet been obtained, the Master Servicer's estimate
thereof, in which case the required deposit under this subsection shall be
adjusted upon obtaining such Current Appraisal) and (2) three months' interest
on the Subject Mortgage Loan at the applicable Mortgage Rate. If any Election to
Delay Foreclosure extends for a period in excess of three months (such excess
period being referred to herein as the "Excess Period"), the Directing Holder
shall remit by wire transfer in advance to the Master Servicer for deposit in
the Collateral Account the amount of each additional month's interest, as
calculated by the Master Servicer, equal to interest on the Mortgage Loan at the
applicable Mortgage Rate for the Excess Period. Nothing contained in this
Article IX shall alter the Master Servicer's obligation to make Payment Advances
pursuant to Section 4.03.

                  (e) With respect to any Subject Mortgage Loan as to which the
Directing Holder has made an Election to Delay Foreclosure, the Master Servicer
may withdraw from the Collateral Account from time to time amounts necessary to
reimburse the Master Servicer for all Payment Advances and Servicing Advances
thereafter made by the Master Servicer in accordance with this Agreement. To the
extent that the amount of any Servicing Advance is determined by the Master
Servicer based on estimated costs, and the actual costs are subsequently
determined to be higher than the estimate, the Master Servicer may withdraw the
additional amount from the Collateral Account and if the actual costs are
determined to be lower than such estimate, the Master Servicer shall deposit the
amount of such difference into the Collateral Account. In the event that the
Subject Mortgage Loan is brought current by the Mortgagor and the foreclosure
action is discontinued, the amounts so withdrawn from the Collateral Account by
the Master Servicer as reimbursement for Payment Advances and Servicing Advances
shall be redeposited therein by the Master Servicer and the Master Servicer
shall be reimbursed as otherwise provided in this Agreement. Except as provided
in the two preceding sentences, amounts withdrawn from the Collateral Account to
cover Payment Advances and Servicing Advances shall not be redeposited




<PAGE>


                                      -127-

therein or otherwise reimbursed to the Directing Holder; however, the Master
Servicer waives any right to reimbursement for such amounts under any other
provision of this Agreement. If and when any such Subject Mortgage Loan is
brought current by the Mortgagor (including the payment to the Collateral
Account of all related Payment Advances and Servicing Advances), all amounts
remaining in the Collateral Account in respect of such Subject Mortgage Loan
(after adjustment for all withdrawals and deposits pursuant to this subsection)
shall be released to the Directing Holder.

                  (f) With respect to any Subject Mortgage Loan as to which the
Directing Holder has made an Election to Delay Foreclosure, the Master Servicer
shall continue to service the Subject Mortgage Loan in accordance with the terms
of this Agreement (other than the delay in Commencement of Foreclosure as
provided herein). If and when the Directing Holder shall notify the Master
Servicer that it believes that it is appropriate to do so, the Master Servicer
shall proceed with the Commencement of Foreclosure.

                  (g) Upon the occurrence of a liquidation of a defaulted
Mortgage Loan or the disposition of a REO Property with respect to any Subject
Mortgage Loan, in either case as to which the Directing Holder made an Election
to Delay Foreclosure, the Master Servicer shall calculate the amount, if any, by
which the Fair Market Value determined pursuant to the Current Appraisal
obtained under subsection (c) above exceeds the Liquidation Proceeds for the
related Mortgage Loan or REO Property, and the Master Servicer shall withdraw
the amount of such excess from the Collateral Account, shall remit the same to
the Collection Account and in its capacity as Master Servicer shall apply such
amount as additional Liquidation Proceeds pursuant to this Agreement. If the
Liquidation Proceeds for such Mortgage Loan or REO Property exceeds the Fair
Market Value determined pursuant to the Current Appraisal obtained under
subsection (c) above, the Master Servicer shall deposit immediately such excess
into the Collection Account as additional Liquidation Proceeds pursuant to this
Agreement. After making any such withdrawal as provided in this subsection (g),
all amounts remaining in the Collateral Account in respect of such Subject
Mortgage Loan (after adjustment for all withdrawals and deposits pursuant to
subsection (e)) shall be released to the Directing Holder. If within six months
of the time the Subject Mortgage Loan becomes delinquent, no amount has been
realized on the Subject Mortgage Loan, the Directing Holder shall purchase the
Mortgage Loan from the Trust Fund at a purchase price equal to the greater of
(i) the Fair Market Value shown on the Current Appraisal determined pursuant to
subsection (c) above or (ii) the Fair Market Value shown on the Updated Current
Appraisal determined pursuant to subsection (c) above. The Master Servicer shall
first apply amounts on deposit in the Collateral Account towards such purchase
price. Any shortfall shall be paid by the Directing Holder and any excess will
be returned to it. The Master Servicer shall remit the amount of such purchase
price to the Collection Account.

                  SECTION 9.04. Election to Commence Foreclosure Proceedings.

                  (a) In connection with any Subject Mortgage Loan identified
under Section 9.02(a)(i), the Directing Holder may elect, for reasonable cause
as determined by the Directing




<PAGE>


                                      -128-

Holder, to instruct the Master Servicer to proceed with Commencement of
Foreclosure as soon as practicable.

                  (b) Within two Business Days of making any Election to
Foreclose, the Directing Holder shall remit to the Master Servicer, for deposit
in the Collateral Account, an amount, as calculated by the Master Servicer,
equal to the sum of (1) 125% of the Stated Principal Balance of the Subject
Mortgage Loan and (2) three months' interest on the Subject Mortgage Loan at the
applicable Mortgage Rate. If and when any such Subject Mortgage Loan is brought
current (including the payment to the Collateral Account of all related Payment
Advances and Servicing Advances) by the Mortgagor, all amounts in the Collateral
Account in respect of such Subject Mortgage Loan shall be released to the
Directing Holder.

                  (c) With respect to any Subject Mortgage Loan as to which the
Directing Holder has made an Election to Foreclose, the Master Servicer shall
continue to service such Subject Mortgage Loan in accordance with the terms of
this Agreement (other than to proceed with the Commencement of Foreclosure as
provided herein). In connection therewith, the Master Servicer shall have the
same rights to make withdrawals for related Payment Advances and Servicing
Advances from the Collateral Account as are provided under Section 9.03(e), and
the Master Servicer shall make reimbursements thereto to the limited extent
provided under such subsection. The Master Servicer shall not be required to
proceed with the Commencement of Foreclosure if (i) the same is stayed as a
result of the Mortgagor's bankruptcy or is otherwise barred by applicable law,
or to the extent that all legal conditions precedent thereto have not yet been
complied with or (ii) the Master Servicer reasonably determines that such
foreclosure might result in liability to the Master Servicer, unless the
Directing Holder provides, at such time, a general indemnity to the Master
Servicer with respect to any such liability or (iii) the Master Servicer
believes there is a breach of representations or warranties which may result in
a repurchase or substitution of such Mortgage Loan or (iv) the Master Servicer
reasonably believes the Mortgaged Property may be contaminated with or affected
by hazardous wastes or hazardous substances. Any foreclosure that has been
initiated may be discontinued if the Subject Mortgage Loan has been brought
current (including the payment to the Collateral Account of all related Payment
Advances and Servicing Advances) or if a refinancing or prepayment occurs
pursuant to which the Subject Mortgage Loan is brought current (including the
payment to the Collateral Account of all related Payment Advances and Servicing
Advances), without notice to the Directing Holder. If and when any such Subject
Mortgage Loan is brought current by the Mortgagor (including the payment to the
Collateral Account of all related Payment Advances and Servicing Advances), all
amounts remaining in the Collateral Account in respect of such Subject Mortgage
Loan (after adjustment for all withdrawals and deposits pursuant to this
subsection) shall be released to the Directing Holder.

                  (d) Upon the occurrence of a liquidation of a defaulted
Mortgage Loan or the disposition of a REO Property, in either case with respect
to any Subject Mortgage Loan as to which the Directing Holder made an Election
to Foreclose and as to which the Master Servicer proceeded with the Commencement
of Foreclosure in accordance with subsection (c) above, the Master Servicer
shall calculate the amount, if any, by which the Stated Principal Balance of
such




<PAGE>


                                      -129-

Subject Mortgage Loan exceeds the Liquidation Proceeds for the related Mortgage
Loan or REO Property, and the Master Servicer shall withdraw the amount of such
excess from the Collateral Account, shall remit the same to the Collection
Account and in its capacity as Master Servicer shall apply such amount as
additional Liquidation Proceeds pursuant to this Agreement. After making any
such withdrawal or deposit as provided in this subsection (d), all amounts
remaining in the Collateral Account in respect of such Subject Mortgage Loan
shall be released to the Directing Holder.

                  SECTION 9.05. Termination.

                  With respect to all Subject Mortgage Loans included in the
Trust Fund, the Directing Holder's rights to make any Election to Delay
Foreclosure or any Election to Foreclose and the Master Servicer's obligations
under Section 9.02 shall terminate upon the earliest of (i) such time as the
Certificate Balance of the Class B-6 Certificates, as applicable, have been
reduced to zero, (ii) the termination of this Agreement or (iii) such time as
the Directing Holder ceases to be a Holder of a majority in Percentage Interest
of the Class B-6 Certificates. Except as set forth above, this Article IX of
this Agreement and the respective rights, obligations and responsibilities of
the Directing Holder and the Master Servicer hereunder shall terminate and be of
no further force and effect upon the final liquidation of the last Subject
Mortgage Loan as to which the Directing Holder made any Election to Delay
Foreclosure or any Election to Foreclose and the withdrawal of all remaining
amounts in the Collateral Account as provided herein.

                  SECTION 9.06. Collateral Account.

                  Upon receipt from the Directing Holder of the initial amount
required to be deposited in the Collateral Account pursuant to Section 9.03(d)
or Section 9.04(b), the Master Servicer shall establish and maintain as a
separate Eligible Account (the "Collateral Account"), entitled "Wilshire
Servicing Corporation, as Master Servicer, for LaSalle National Bank, as
Trustee, in trust for registered Holders of Salomon Brothers Mortgage Securities
VII, Inc., Mortgage Pass-Through Certificates, Series 1997-HUD2." Amounts in the
Collateral Account shall continue to be the property of the Directing Holder,
subject to the first priority security interest granted hereunder for the
benefit of the Certificateholders, until withdrawn from the Collateral Account
pursuant to Section 9.03 or Section 9.04 hereof.

                  Upon the termination of this Article IX of this Agreement
pursuant to Section 9.05 hereof, the Master Servicer shall distribute to the
Directing Holder all amounts remaining in the Collateral Account together with
any investment earnings thereon.

                  The Collateral Account shall not be an asset of the Trust Fund
and, for federal income tax purposes, shall be owned by the Directing Holder.

                  For purposes of determining whether a Payment Advance
constitutes a Nonrecoverable Payment Advance, Liquidation Proceeds shall be
deemed to include any amounts




<PAGE>


                                      -130-

ultimately recoverable from the Collateral Account or, to the extent of any
shortfall described in Section 9.09, from the Directing Holder.

                  SECTION 9.07. Collateral Account Permitted Investments.

                  The Master Servicer shall, at the written direction of the
Directing Holder, invest the funds in the Collateral Account in Permitted
Investments. Such direction shall not be changed more frequently than quarterly.
In the absence of any direction, the Master Servicer shall invest funds in the
Collateral Account in accordance with the definition of Permitted Investments
herein in its discretion.

                  All income and gain realized from any investment as well as
any interest earned on deposits in the Collateral Account (net of any losses on
such investments) and any payments of principal made in respect of any Permitted
Investment shall be deposited in the Collateral Account upon receipt. All costs
associated with the purchase and sale of Collateral Account Permitted
Investments shall be borne by the Directing Holder. The Directing Holder shall
deposit in the Collateral Account the amount of any loss incurred in respect of
any such Permitted Investments made with funds in such Collateral Account
immediately upon realization of such loss. The Master Servicer shall
periodically (but not more frequently than monthly) distribute to the Directing
Holder upon request an amount of cash, to the extent cash is available therefor
in the Collateral Account, equal to the amount by which the balance of the
Collateral Account, after giving effect to all other distributions to be made
from the Collateral Account on such date, exceeds the Required Collateral
Account Balance. Any amounts so distributed shall be released from the lien and
security interest created pursuant of Section 9.08 of this Agreement.

                  SECTION 9.08. Grant of Security Interest.

                  The Directing Holder hereby grants to the Master Servicer for
the benefit of the Certificateholders a security interest in and lien on all of
the Directing Holder's right, title and interest, whether now owned or hereafter
acquired, in and to: (1) the Collateral Account, (2) all amounts deposited in
the Collateral Account and Permitted Investments in which such amounts are
invested (and the distributions and proceeds of such investments) and (3) all
cash and non-cash proceeds of any of the foregoing, including proceeds of the
voluntary or involuntary conversion thereof (all of the foregoing collectively,
the "Collateral").

                  The Directing Holder hereby acknowledges the lien on and
security interest in the Collateral for the benefit of the Certificateholders.
The Directing Holder shall take all actions requested by the Master Servicer as
may be reasonably necessary to perfect the security interest created under this
Section 9.08 of this Agreement in the Collateral and cause it to be prior to all
other security interests and liens, including the execution and delivery to the
Master Servicer for filing of appropriate financing statements in accordance
with applicable law. Upon receipt of duly filed financing statements, the Master
Servicer shall file appropriate continuation statements, or appoint an agent on
its behalf to file such statements, in accordance with applicable law.





<PAGE>


                                      -131-

                  SECTION 9.09. Collateral Shortfalls.

                  In the event that amounts on deposit in the Collateral Account
at any time are insufficient to cover any withdrawals therefrom that the Master
Servicer is then entitled to make hereunder, the Directing Holder shall be
obligated to pay such amounts to the Master Servicer immediately upon demand.
Such obligation shall constitute a general obligation of the Directing Holder.






<PAGE>


                                      -132-

                                    ARTICLE X

                                   TERMINATION

                  SECTION 10.01. Termination Upon Repurchase or Liquidation of
                                 All Mortgage Loans.

                  Subject to Section 10.02, the respective obligations and
responsibilities under this Agreement of the Depositor, the Master Servicer, the
Fiscal Agent and the Trustee (other than the obligations of the Master Servicer
to the Trustee pursuant to Section 8.05 and of the Master Servicer to provide
for and the Trustee to make payments to Certificateholders as hereafter set
forth) shall terminate upon payment to the Certificateholders and the deposit of
all amounts held by or on behalf of the Trustee and required hereunder to be so
paid or deposited on the Distribution Date coinciding with or following the
earlier to occur of (i) the purchase by the Master Servicer of all Mortgage
Loans and each REO Property remaining in the Trust Fund at a price equal to the
greater of (A) the aggregate Purchase Price of all the Mortgage Loans included
in the Trust Fund, plus the appraised value of each REO Property, if any,
included in the Trust Fund, such appraisal to be conducted by an appraiser
mutually agreed upon by such Holder and the Trustee in their reasonable
discretion and (B) the aggregate fair market value of all of the assets of the
Trust Fund (as determined by the Master Servicer and the Trustee, as of the
close of business on the third Business Day next preceding the date upon which
notice of any such termination is furnished to Certificateholders pursuant to
the third paragraph of this Section 10.01) and (ii) the final payment or other
liquidation (or any advance with respect thereto) of the last Mortgage Loan or
REO Property remaining in the Trust Fund; provided, however, that in no event
shall the trust created hereby continue beyond the expiration of 21 years from
the death of the last survivor of the descendants of Joseph P. Kennedy, the late
ambassador of the United States to the Court of St. James, living on the date
hereof.

                  The Master Servicer shall have the right to purchase all of
the Mortgage Loans and each REO Property remaining in the Trust Fund pursuant to
clause (i) of the preceding paragraph no later than the Determination Date in
the month immediately preceding the Distribution Date on which the Certificates
will be retired; provided, however, that the Master Servicer may elect to
purchase all of the Mortgage Loans and each REO Property remaining in the Trust
Fund pursuant to clause (i) above only if the aggregate Legal Balance of the
Mortgage Loans and each REO Property remaining in the Trust Fund after taking
into account all payments made in respect thereof through the last day of the
month preceding such date is less than 5% of the aggregate Legal Balance of the
Mortgage Loans as of the Cut-off Date.

                  Notice of any termination shall be given promptly by the
Trustee by letter to Certificateholders mailed (a) in the event such notice is
given in connection with the purchase of the Mortgage Loans and each REO
Property by the Master Servicer, not earlier than the 15th day and not later
than the 25th day of the month next preceding the month of the final
distribution on the Certificates or (b) otherwise during the month of such final
distribution on or before the Determination Date in such month, in each case
specifying (i) the Distribution Date upon which




<PAGE>


                                      -133-

the Trust Fund will terminate and the final payment of the Certificates will be
made upon presentation and surrender of Certificates at the office of the
Trustee therein designated, (ii) the amount of any such final payment, (iii)
that no interest shall accrue in respect of the Certificates from and after the
Interest Accrual Period relating to the final Distribution Date therefor and
(iv) that the Record Date otherwise applicable to such Distribution Date is not
applicable, payments being made only upon presentation and surrender of the
Certificates at the office of the Trustee. The Trustee shall give such notice to
the Certificate Registrar at the time such notice is given to
Certificateholders. In the event such notice is given in connection with the
purchase of all of the Mortgage Loans and each REO Property remaining in the
Trust Fund by the Master Servicer, the Master Servicer shall deliver to the
Trustee for deposit in the Distribution Account not later than the last Business
Day of the month next preceding the month of the final distribution on the
Certificates an amount in immediately available funds equal to the
above-described purchase price. Upon certification to the Trustee by a Servicing
Officer of the making of such final deposit, the Trustee shall promptly release
to the Master Servicer the Mortgage Files for the remaining Mortgage Loans, and
the Trustee shall execute all assignments, endorsements and other instruments
necessary to effectuate such transfer.

                  Upon presentation of the Certificates by the
Certificateholders on the final Distribution Date, the Trustee shall distribute
to each Certificateholder so presenting and surrendering its Certificates the
amount otherwise distributable on such Distribution Date in accordance with
Section 4.01 in respect of the Certificates so presented and surrendered. Any
funds not distributed to any Holder or Holders of Certificates being retired on
such Distribution Date because of the failure of such Holder or Holders to
tender their Certificates shall, on such date, be set aside and held in trust
and credited to the account of the appropriate non-tendering Holder or Holders.
If any Certificates as to which notice has been given pursuant to this Section
10.01 shall not have been surrendered for cancellation within six months after
the time specified in such notice, the Trustee shall mail a second notice to the
remaining non-tendering Certificateholders to surrender their Certificates for
cancellation in order to receive the final distribution with respect thereto. If
within one year after the second notice all such Certificates shall not have
been surrendered for cancellation, the Trustee shall, directly or through an
agent, contact the remaining related non-tendering Certificateholders concerning
surrender of their Certificates in the manner reasonably specified to the
Trustee by the Master Servicer in writing. The costs and expenses of maintaining
the funds in trust and of contacting such Certificateholders shall be paid out
of the assets remaining in the trust funds. If within two years after the second
notice any such Certificates shall not have been surrendered for cancellation,
the Trustee shall pay to the Master Servicer all amounts distributable to the
Holders thereof and the Master Servicer shall thereafter hold such amounts for
the benefit of such Holders. No interest shall accrue or be payable to any
Certificateholder on any amount held in trust or by the Master Servicer as a
result of such Certificateholder's failure to surrender its Certificate(s) for
final payment thereof in accordance with this Section 10.01.

                  Immediately following the deposit of funds in trust hereunder
in respect of the Certificates, the Trust Fund shall terminate.





<PAGE>


                                      -134-

                  SECTION 10.02. Additional Termination Requirements.

                  (a) In the event that the Master Servicer purchases all the
Mortgage Loans and each REO Property or the final payment on or other
liquidation of the last Mortgage Loan or REO Property remaining in the Trust
Fund pursuant to Section 10.01, the Trust Fund shall be terminated in accordance
with the following additional requirements:

                           (i) The Trustee shall specify the first day in the
                  90-day liquidation period in a statement attached to the Trust
                  Fund's final Tax Return pursuant to Treasury regulation
                  Section 1.860F-1 and shall satisfy all requirements of a
                  qualified liquidation under Section 860F of the Code and any
                  regulations thereunder, as evidenced by an Opinion of Counsel
                  obtained at the expense of the Master Servicer or the
                  Depositor, as applicable;

                          (ii) During such 90-day liquidation period, and at or
                  prior to the time of making of the final payment on the
                  Certificates, the Trustee shall sell all of the assets of the
                  Trust Fund to the Master Servicer for cash; and

                         (iii) At the time of the making of the final payment
                  on the Certificates, the Trustee shall distribute or credit,
                  or cause to be distributed or credited, to the Holders of the
                  applicable Residual Certificates all cash on hand in the Trust
                  Fund (other than cash retained to meet claims), and the Trust
                  Fund shall terminate at that time.

                  (b) At the expense of the requesting party (or, if the Trust
Fund is being terminated as a result of the occurrence of the event described in
clause (ii) of the first paragraph of Section 10.01, at the expense of the
Trustee without the right of reimbursement from the Trust Fund), the Master
Servicer shall prepare the documentation required in connection with the
adoption of a plan of liquidation of a Trust Fund pursuant to this Section
10.02.

                  (c) By their acceptance of Certificates, the Holders thereof
hereby agree to authorize the Trustee to specify the 90-day liquidation period
for the Trust Fund, which authorization shall be binding upon all successor
Certificateholders.




<PAGE>


                                      -135-

                                   ARTICLE XI

                                REMIC PROVISIONS

                  SECTION 11.01. REMIC Administration.

                  (a) The Trustee shall elect to treat each of REMIC I, REMIC II
and REMIC III as a REMIC under the Code and, if necessary, under applicable
state law. Each such election will be made on Form 1066 or other appropriate
federal tax or information return or any appropriate state return for the
taxable year ending on the last day of the calendar year in which the
Certificates are issued.

                  (b) The REMIC I Regular Interests are hereby designated as
"regular interests" (within the meaning of Section 860G(a)(1) of the Code), and
the Class R-I Certificates are hereby designated as the single class of
"residual interests" (within the meaning of Section 860G(a)(2) of the Code), in
REMIC I. The REMIC II Regular Interests are hereby designated as "regular
interests" (within the meaning of Section 860G(a)(1) of the Code), and the Class
R-II Certificates are hereby designated as the single class of "residual
interests" (within the meaning of Section 860G(a)(2) of the Code), in REMIC II.
The Class A-1, Class A-2, Class A-3, Class A-4, Class IO, Class B-1, Class B-2,
Class B-3, Class B-4, Class B-5 and Class B-6 Certificates, together with
Component A1-WAC, Component A2-WAC, Component A3-WAC, Component A4-WAC,
Component Arrearage, Component B1-WAC, Component B2-WAC, Component B3-WAC,
Component B4-WAC, Component B5-WAC and Component B6-WAC are hereby designated as
"regular interests" (within the meaning of Section 860G(a)(1) of the Code), and
the Class R-III Certificates are hereby designated as the single class of
"residual interests" (within the meaning of Section 860G(a)(2) of the Code), in
REMIC III. Neither the Master Servicer or the Trustee shall, to the extent
within the control of such Person, create or permit the creation of any other
"interests" in REMIC I, REMIC II or REMIC III (within the meaning of Treasury
regulation Section 1.860D-1(b)(1)).

                  (c) The Closing Date is hereby designated as the "Startup Day"
of each of REMIC I, REMIC II and REMIC III within the meaning of Section
860G(a)(9) of the Code.

                  (d) The Depositor shall pay out of its own funds, without any
right of reimbursement, any and all expenses relating to any tax audit of the
Trust Fund (including, but not limited to, any costs and expenses incurred by
the Trustee, any professional fees or any administrative or judicial proceedings
with respect to the Trust Fund that involve the Internal Revenue Service or
state tax authorities), other than the expense of obtaining any tax related
Opinion of Counsel except as specified herein. The Trustee, as agent for the tax
matters person of each of REMIC I, REMIC II and REMIC III, shall (i) act on
behalf of each of REMIC I, REMIC II and REMIC III in relation to any tax matter
or controversy involving any of REMIC I, REMIC II or REMIC III and (ii)
represent each of REMIC I, REMIC II and REMIC III in any administrative or
judicial proceeding relating to an examination or audit by any governmental
taxing authority with respect thereto. The Plurality Residual Certificateholders
as to the applicable




<PAGE>


                                      -136-

tax year shall be designated, in the manner provided under Treasury regulations
section 1.860F-4(d) and temporary Treasury regulations section
301.6231(a)(7)-IT, as the tax matters person of each of REMIC I, REMIC II and
REMIC III. By their acceptance thereof, the holder of the Plurality Residual
Certificateholders as to the applicable tax year hereby agrees to irrevocably
appoint the Trustee or an Affiliate as its agent to perform all of the duties of
the tax matters person for each of REMIC I, REMIC II and REMIC III.

                  (e) The Trustee shall prepare, sign and file all of the Tax
Returns in respect of the REMICs created hereunder. The expenses of preparing
and filing such returns shall be borne by the Trustee without any right of
reimbursement therefor. The Master Servicer shall provide on a timely basis to
the Trustee or its designee such information with respect to the assets of the
Trust Fund as is in its possession and reasonably required by the Trustee to
enable it to perform its obligations under this Article.

                  (f) The Trustee shall perform on behalf of each of REMIC I,
REMIC II and REMIC III all reporting and other tax compliance duties that are
the responsibility of such REMIC under the Code, the REMIC Provisions or other
compliance guidance issued by the Internal Revenue Service or any state or local
taxing authority. Among its other duties, as required by the Code, the REMIC
Provisions or other such compliance guidance, the Trustee shall provide (i) to
any Transferor of a Residual Certificate such information as is necessary for
the application of any tax relating to the transfer of a Residual Certificate to
any Person who is not a Permitted Transferee, (ii) to the Certificateholders
such information or reports as are required by the Code or the REMIC Provisions
including reports relating to interest, original issue discount and market
discount or premium (using the Prepayment Assumption as required) and (iii) to
the Internal Revenue Service the name, title, address and telephone number of
the person who will serve as the representative of each of REMIC I, REMIC II and
REMIC III. The Master Servicer shall provide on a timely basis to the Trustee
such information with respect to the assets of each of REMIC I, REMIC II and
REMIC III, including, without limitation, the Mortgage Loans, as is in its
possession and reasonably required by the Trustee to enable it to perform its
obligations under this subsection. In addition, the Depositor shall provide or
cause to be provided to the Trustee, within ten (10) days after the Closing
Date, all information or data that the Trustee reasonably determines to be
relevant for tax purposes as to the valuations and issue prices of the
Certificates, including, without limitation, the price, yield, prepayment
assumption and projected cash flow of the Certificates.

                  (g) The Trustee shall take such action as are reasonably
within the Trustee's control and the scope of its duties more specifically set
forth herein as shall be necessary to create or maintain the status of the
REMICs created hereunder as REMICs under the REMIC Provisions (and the Master
Servicer shall assist it, to the extent reasonably requested by it). The Trustee
shall not knowingly or intentionally take any action, cause any of REMIC I,
REMIC II or REMIC III to take any action or fail to take (or fail to cause to be
taken) any action that, under the REMIC Provisions, if taken or not taken, as
the case may be, could (i) endanger the status of any of REMIC I, REMIC II or
REMIC III as a REMIC or (ii) result in the imposition of a tax upon any of REMIC
I, REMIC II or REMIC III (including but not limited to the tax on prohibited




<PAGE>


                                      -137-

transactions as defined in Section 860F(a)(2) of the Code and the tax on
contributions to a REMIC set forth in Section 860G(d) of the Code) (either such
event, an "Adverse REMIC Event") unless the Trustee has received an Opinion of
Counsel, addressed to the Trustee (at the expense of the party seeking to take
such action but in no event at the expense of the Trustee) to the effect that
the contemplated action will not, with respect to the REMICs created hereunder,
endanger such status or result in the imposition of such a tax, nor shall the
Master Servicer take or fail to take any action (whether or not authorized
hereunder) as to which the Trustee has advised it in writing that it has
received an Opinion of Counsel to the effect that an Adverse REMIC Event could
occur with respect to such action. In addition, prior to taking any action with
respect to any of REMIC I, REMIC II or REMIC III or the assets of any of REMIC
I, REMIC II or REMIC III, or causing any of REMIC I, REMIC II or REMIC III to
take any action, which is not expressly permitted under the terms of this
Agreement, the Master Servicer will consult with the Trustee or its designee, in
writing, with respect to whether such action could cause an Adverse REMIC Event
to occur with respect to any of REMIC I, REMIC II or REMIC III, and the Master
Servicer shall not take any such action or cause any of REMIC I, REMIC II or
REMIC III to take any such action as to which the Trustee has advised it in
writing that an Adverse REMIC Event could occur. The Trustee may consult with
counsel to make such written advice, and the cost of same shall be borne by the
party seeking to take the action not permitted by this Agreement, but in no
event shall such cost be an expense of the Trustee. At all times as may be
required by the Code, the Trustee shall not cause any of the assets of the
REMICs created hereunder to fail to be "qualified mortgages" as defined in
Section 860G(a)(3) of the Code or "permitted investments" as defined in Section
860G(a)(5) of the Code.

                  (h) In the event that any tax is imposed on "prohibited
transactions" of the REMICs created hereunder as defined in Section 860F(a)(2)
of the Code, on the "net income from foreclosure property" of the REMICs as
defined in Section 860G(c) of the Code, on any contributions to the REMICs after
the Startup Day therefor pursuant to Section 860G(d) of the Code, or any other
tax is imposed by the Code or any applicable provisions of state or local tax
laws, such tax shall be charged (i) to the Trustee pursuant to Section 11.03
hereof, if such tax arises out of or results from a breach by the Trustee of any
of its obligations under this Article XI, (ii) to the Master Servicer pursuant
to Section 11.03 hereof, if such tax arises out of or results from a breach by
the Master Servicer of any of its obligations under Article III or this Article
XI, or otherwise (iii) against amounts on deposit in the Distribution Account
and shall be paid by withdrawal therefrom.

                  (i) On or before April 15 of each calendar year, commencing
April 15, 1998, the Trustee shall deliver to the Master Servicer and each Rating
Agency a Certificate from a Responsible Officer of the Trustee stating the
Trustee's compliance with this Article XI.

                  (j) The Trustee and the Master Servicer shall, for federal
income tax purposes, maintain books and records with respect to each of REMIC I,
REMIC II and REMIC III on a calendar year and on an accrual basis.





<PAGE>


                                      -138-

                  (k) Following the Startup Day, the Trustee shall not accept
any contributions of assets to any of REMIC I, REMIC II or REMIC III other than
in connection with any Qualified Substitute Mortgage Loan delivered in
accordance with Section 2.03 unless it shall have received an Opinion of Counsel
to the effect that the inclusion of such assets in the REMICs will not cause any
of REMIC I, REMIC II or REMIC III to fail to qualify as a REMIC at any time that
any Certificates are outstanding or subject any of REMIC I, REMIC II or REMIC
III to any tax under the REMIC Provisions or other applicable provisions of
federal, state and local law or ordinances.

                  (l) Neither the Trustee nor the Master Servicer shall enter
into any arrangement by which any of REMIC I, REMIC II or REMIC III will receive
a fee or other compensation for services nor permit any of REMIC I, REMIC II or
REMIC III to receive any income from assets other than "qualified mortgages" as
defined in Section 860G(a)(3) of the Code or "permitted
investments" as defined in Section 860G(a)(5) of the Code.

                  SECTION 11.02. Prohibited Transactions and Activities.

                  None of the Depositor, the Master Servicer or the Trustee
shall sell, dispose of or substitute for any of the Mortgage Loans (except in
connection with (i) the foreclosure of a Mortgage Loan, including but not
limited to, the acquisition or sale of a Mortgaged Property acquired by deed in
lieu of foreclosure, (ii) the bankruptcy of any of REMIC I, REMIC II or REMIC
III (iii) the termination of any of REMIC I, REMIC II or REMIC III pursuant to
Article X of this Agreement, (iv) a substitution pursuant to Article II of this
Agreement or (v) a purchase of Mortgage Loans pursuant to Article II or III of
this Agreement), nor acquire any assets for any of REMIC I, REMIC II or REMIC
III (other than REO Property acquired in respect of a defaulted Mortgage Loan),
nor sell or dispose of any investments in the Collection Account or the
Distribution Account for gain, nor accept any contributions to any of REMIC I,
REMIC II or REMIC III after the Closing Date (other than a Qualified Substitute
Mortgage Loan delivered in accordance with Section 2.03), unless it has received
an Opinion of Counsel, addressed to the Trustee (at the expense of the party
seeking to cause such sale, disposition, substitution, acquisition or
contribution but in no event at the expense of the Trustee) that such sale,
disposition, substitution, acquisition or contribution will not (a) affect
adversely the status of any of REMIC I, REMIC II or REMIC III as a REMIC or (b)
cause any of REMIC I, REMIC II or REMIC III to be subject to a tax on
"prohibited transactions" or "contributions" pursuant to the REMIC Provisions.

                  SECTION 11.03. Master Servicer and Trustee Indemnification.

                  (a) The Trustee agrees to indemnify the Trust Fund, the
Depositor and the Master Servicer for any taxes and costs including, without
limitation, any reasonable attorneys fees imposed on or incurred by the Trust
Fund, the Depositor or the Master Servicer, as a result of a
breach of the Trustee's covenants set forth in this Article XI.

                  (b) The Master Servicer agrees to indemnify the Trust Fund,
the Depositor, the Fiscal Agent and the Trustee for any taxes and costs
including, without limitation, any reasonable




<PAGE>


                                      -139-

attorneys' fees imposed on or incurred by the Trust Fund, the Depositor, the
Fiscal Agent or the Trustee, as a result of a breach of the Master Servicer's
covenants set forth in Article III or this Article XI.




<PAGE>


                                      -140-


                                   ARTICLE XII

                            MISCELLANEOUS PROVISIONS

                  SECTION 12.01. Amendment.

                  This Agreement may be amended from time to time by the parties
hereto without the consent of any of the Certificateholders, (i) to cure any
ambiguity or defect, (ii) to correct, modify or supplement any provisions herein
(including to give effect to the expectations of Certificateholders), or (iii)
to make any other provisions with respect to matters or questions arising under
this Agreement which shall not be inconsistent with the provisions of this
Agreement, provided that such action shall not, as evidenced by an Opinion of
Counsel delivered to the Trustee, adversely affect in any material respect the
interests of any Certificateholder. No amendment shall be deemed to adversely
affect in any material respect the interests of any Certificateholder who shall
have consented thereto, and no Opinion of Counsel shall be required to address
the effect of any such amendment on any such consenting Certificateholder.

                  This Agreement may also be amended from time to time by the
Depositor, the Master Servicer and the Trustee with the consent of Holders of
Certificates entitled to at least 66% of the Voting Rights for the purpose of
adding any provisions to or changing in any manner or eliminating any of the
provisions of this Agreement or of modifying in any manner the rights of the
Holders of Certificates; provided, however, that no such amendment shall (i)
reduce in any manner the amount of, or delay the timing of, payments received on
Mortgage Loans which are required to be distributed on any Certificate without
the consent of the Holder of such Certificate, (ii) adversely affect in any
material respect the interests of the Holders of any Class of Certificates in a
manner other than as described in (i), without the consent of the Holders of
Certificates of such Class evidencing at least 66% of the Voting Rights
allocated to such Class, or (iii) modify the consents required by the
immediately preceding clauses (i) and (ii) without the consent of the Holders of
all Certificates then outstanding. Notwithstanding any other provision of this
Agreement, for purposes of the giving or withholding of consents pursuant to
this Section 12.01, Certificates registered in the name of the Depositor or the
Master Servicer or any Affiliate thereof shall be entitled to Voting Rights with
respect to matters affecting such Certificates.

                  Notwithstanding any contrary provision of this Agreement, the
Trustee shall not consent to any amendment to this Agreement unless it shall
have first received an Opinion of Counsel to the effect that such amendment will
not result in the imposition of any tax on the Trust Fund pursuant to the REMIC
Provisions or cause the Trust Fund to fail to qualify as a REMIC at any time
that any Certificates are outstanding.

                  Promptly after the execution of any such amendment the Trustee
shall furnish a copy of such amendment to each Certificateholder.





<PAGE>


                                      -141-

                  It shall not be necessary for the consent of
Certificateholders under this Section 12.01 to approve the particular form of
any proposed amendment, but it shall be sufficient if such consent shall approve
the substance thereof. The manner of obtaining such consents and of evidencing
the authorization of the execution thereof by Certificateholders shall be
subject to such reasonable regulations as the Trustee may prescribe.

                  The cost of any Opinion of Counsel to be delivered pursuant to
this Section 12.01 shall be borne by the Person seeking the related amendment,
but in no event shall such Opinion of Counsel be an expense of the Trustee.

                  The Trustee may, but shall not be obligated to enter into any
amendment pursuant to this Section that affects its rights, duties and
immunities under this Agreement or otherwise.

                  SECTION 12.02. Recordation of Agreement; Counterparts.

                  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 Master Servicer servicing the larger aggregate principal amount
of Mortgage Loans and at the expense of the Certificateholders, but only upon
direction of the Trustee accompanied by an Opinion of Counsel (at the expense of
the Trust Fund) to the effect that such recordation materially and beneficially
affects the interests of the Certificateholders.

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

                  SECTION 12.03. Limitation on Rights of Certificateholders.

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

                  No Certificateholder shall have any right to vote (except as
expressly provided for herein) or in any manner otherwise control the operation
and management of the Trust Fund, or the obligations of the parties hereto, nor
shall anything herein set forth, or contained in the terms of any of the
Certificates, be construed so as to constitute the Certificateholders from time
to time as partners or members of an association; nor shall any
Certificateholder be under any liability to any third person by reason of any
action taken by the parties to this Agreement pursuant to any provision hereof.




<PAGE>


                                      -142-

                  No Certificateholder shall have any right by virtue of any
provision of this Agreement to institute any suit, action or proceeding in
equity or at law upon or under or with respect to this Agreement, unless such
Holder previously shall have given to the Trustee a written notice of default
and of the continuance thereof, as hereinbefore provided, and unless also the
Holders of Certificates entitled to at least 25% of the Voting Rights shall have
made written request upon the Trustee to institute such action, suit or
proceeding in its own name as Trustee hereunder and shall have offered to the
Trustee such reasonable indemnity as it may require against the costs, expenses
and liabilities to be incurred therein or thereby, and the Trustee, for 15 days
after its receipt of such notice, request and offer of indemnity, shall have
neglected or refused to institute any such action, suit or proceeding. It is
understood and intended, and expressly covenanted by each Certificateholder with
every other Certificateholder and the Trustee, that no one or more Holders of
Certificates shall have any right in any manner whatsoever by virtue of any
provision of this Agreement to affect, disturb or prejudice the rights of the
Holders of any other of such Certificates, or to obtain or seek to obtain
priority over or preference to any other such Holder, or to enforce any right
under this Agreement, except in the manner herein provided and for the equal,
ratable and common benefit of all Certificateholders. For the protection and
enforcement of the provisions of this Section, each and every Certificateholder
and the Trustee shall be entitled to such relief as can be given either at law
or in equity.

                  SECTION 12.04. Governing Law.

                  This Agreement shall be construed in accordance with the laws
of the State of New York and the obligations, rights and remedies of the parties
hereunder shall be determined in accordance with such laws.

                  SECTION 12.05. Notices.

                  All directions, demands and notices hereunder shall be in
writing and shall be deemed to have been duly given when received if personally
delivered at or mailed by first class mail, postage prepaid, or by express
delivery service or delivered in any other manner specified herein, to (a) in
the case of the Depositor, Seven World Trade Center, New York, New York 10048,
Attention: Mortgage Finance Group (facsimile number (212) 783-3895), or such
other address or facsimile number as may hereafter be furnished to the other
parties hereto in writing by the Depositor, (b) in the case of the Master
Servicer, 1776 South West Madison Street, Portland, Oregon 97205, Attention: Mr.
Robert Rosen (facsimile number: (503) 233-8799), or such other address or
facsimile number as may hereafter be furnished to the other parties hereto in
writing by the Master Servicer and (c) in the case of the Trustee, 135 South
LaSalle Street, Suite 1740, Chicago, Illinois 60674-4107, Attention:
Asset-Backed Securities Trust Services Group, Salomon Brothers Mortgage
Securities VII, Inc., Mortgage Pass-Through Certificates, Series 1997-HUD2
(facsimile number (312) 443-2236), or such other address or facsimile number as
may hereafter be furnished to the other parties hereto in writing by the
Trustee. Any notice required or permitted to be given to a Certificateholder
shall be given by first class mail, postage prepaid, at the address of such
Holder as shown in the Certificate Register. Any notice so mailed within the
time prescribed in this Agreement shall be conclusively presumed to have been
duly




<PAGE>


                                      -143-

given when mailed, whether or not the Certificateholder receives such notice. A
copy of any notice required to be telecopied hereunder also shall be mailed to
the appropriate party in the manner set forth above.

                  SECTION 12.06. Severability of Provisions.

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

                  SECTION 12.07. Notice to Rating Agencies.

                  The Trustee shall use its best efforts promptly to provide
notice to the Rating Agencies with respect to each of the following of which it
has actual knowledge:

                  1.       Any material change or amendment to this Agreement;

                  2.       The occurrence of any Master Servicer Event of
                           Default that has not been cured or waived;

                  3.       The resignation or termination of the Master Servicer
                           or the Trustee;

                  4.       The repurchase or substitution of Mortgage Loans
                           pursuant to or as contemplated by Section 2.03;

                  5.       The final payment to the Holders of any Class of
                           Certificates;

                  6.       Any change in the location of the Collection Account
                           or the Distribution Account; and

                  7.       Any event that would result in the inability of the
                           Trustee to make advances regarding delinquent
                           Mortgage Loans.

                  In addition, the Trustee shall promptly furnish to each Rating
Agency copies of each report to Certificateholders described in Section 4.02 and
the Master Servicer shall promptly furnish to each Rating Agency copies of the
following:

                  1.       Each annual statement as to compliance described in
                           Section 3.20; and

                  2.       Each annual independent public accountants' servicing
                           report described in Section 3.21.




<PAGE>


                                      -144-

                  Any such notice pursuant to this Section 12.07 shall be in
writing and shall be deemed to have been duly given if personally delivered at
or mailed by first class mail, postage prepaid, or by express delivery service
to Moody's Investors Service, Inc., 99 Church Street, New York, New York 10007,
and to Duff & Phelps Credit Rating Company, 55 East Monroe Street, 38th Floor,
Chicago, Illinois 60603, Attention: RMBS Monitoring, or such other addresses as
the Rating Agencies may designate in writing to the parties hereto.

                  SECTION 12.08. Article and Section References.

                  All article and section references used in this Agreement,
unless otherwise provided, are to articles and sections in this Agreement.




<PAGE>



                  IN WITNESS WHEREOF, the Depositor, the Master Servicer, the
Trustee and the Fiscal Agent have caused their names to be signed hereto by
their respective officers thereunto duly authorized, in each case as of the day
and year first above written.


                                  SALOMON BROTHERS MORTGAGE
                                  SECURITIES VII, INC.,
                                  as Depositor


                                  By: /s/ Susan Mills
                                     --------------------------------
                                  Name:   Susan Mills
                                  Title:  Assistant Vice President



                                  WILSHIRE SERVICING CORPORATION,
                                  as Master Servicer


                                  By: /s/ Robert Rosen
                                     --------------------------------
                                  Name:   Robert Rosen
                                  Title:  Senior Vice President



                                  LASALLE NATIONAL BANK,
                                  as Trustee


                                  By: /s/ Narayanan Kutty
                                     --------------------------------
                                  Name:   Narayanan Kutty
                                  Title:  Trust Officer



                                  ABN AMRO BANK N.V.,
                                  as Fiscal Agent


                                  By: /s/ Irene Pazik
                                     --------------------------------
                                  Name:   Irene Pazik
                                  Title:  Vice President





<PAGE>




STATE OF NEW YORK  )
                   ) ss.:
COUNTY OF NEW YORK )



                  On the ___ day of November 1997, before me, a notary public in
and for said State, personally appeared Susan Mills, known to me to be an
Assistant Vice President of Salomon Brothers Mortgage Securities VII, Inc., one
of the parties that executed the within instrument, and also known to me to be
the person who executed it on behalf of said party, and acknowledged to me that
such party executed the within instrument.

                  IN WITNESS WHEREOF, I have hereunto set my hand and affixed my
official seal the day and year in this certificate first above written.




                                        ________________________________________
                                                     Notary Public

[Notarial Seal]



<PAGE>




STATE OF OREGON             )
                            ) ss.:
COUNTY OF _________________ )



                  On the ___ day of November 1997, before me, a notary public in
and for said State, personally appeared ____________________, known to me to be
a _______________ of Wilshire Servicing Corporation, one of the corporations
that executed the within instrument, and also known to me to be the person who
executed it on behalf of said corporation, and acknowledged to me that such
corporation executed the within instrument.

                  IN WITNESS WHEREOF, I have hereunto set my hand and affixed my
official seal the day and year in this certificate first above written.





                                        ________________________________________
                                                     Notary Public

[Notarial Seal]



<PAGE>




STATE OF ILLINOIS        )
                         ) ss.:
COUNTY OF COOK           )



                  On the ___ day of November 1997, before me, a notary public in
and for said State, personally appeared Michael B. Evans, known to me to be a
First Vice President of LaSalle National Bank, one of the corporations that
executed the within instrument, and also known to me to be the person who
executed it on behalf of said corporation, and acknowledged to me that such
corporation executed the within instrument.

                  IN WITNESS WHEREOF, I have hereunto set my hand and affixed my
official seal the day and year in this certificate first above written.





                                        ________________________________________
                                                     Notary Public

[Notarial Seal]



<PAGE>



STATE OF                 )
                         ) ss.:
COUNTY OF                )



                  On the ___ day of October 1997, before me, a notary public in
and for said State, personally appeared ________________________________, known
to me to be a _________________________ of ABN AMRO BANK N.V., one of the
corporations that executed the within instrument, and also known to me to be the
person who executed it on behalf of said corporation, and acknowledged to me
that such corporation executed the within instrument.

                  IN WITNESS WHEREOF, I have hereunto set my hand and affixed my
official seal the day and year in this certificate first above written.





                                        ________________________________________
                                                     Notary Public

[Notarial Seal]



<PAGE>


                                   EXHIBIT A-1

                          FORM OF CLASS A-1 CERTIFICATE

                  CLASS A-1 MORTGAGE PASS-THROUGH CERTIFICATE,
                                SERIES 1997-HUD2

evidencing a beneficial  ownership  interest in a trust fund (the "Trust  Fund")
consisting  primarily of a pool of  residential  mortgage  loans (the  "Mortgage
Loans"), such pool being formed and sold by

                 SALOMON BROTHERS MORTGAGE SECURITIES VII, INC.

Pass-Through                           Class Certificate Balance
Rate: 6.59% per annum                  of the Class A-1 Certificates as of the
                                       Closing Date: $143,824,000

Cut-off Date: November 1, 1997         Initial Certificate Balance
                                       of this Class A-1 Certificate
Closing Date: November 25, 1997
   as of the Closing Date:             $143,824,000

First Distribution Date:
December 26, 1997                      Fiscal Agent:
                                       ABN AMRO Bank N.V.

Master Servicer:
Wilshire Servicing Corporation         CUSIP: 79548K XJ 2


Trustee:                               Certificate No. 1
LaSalle National Bank


<PAGE>
UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY TRUST CORPORATION,  A NEW YORK CORPORATION ("DTC"), TO THE TRUSTEE OR
ANY AGENT THEREOF 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.

THIS  CERTIFICATE  MAY  NOT  BE  PURCHASED  BY OR  PLEDGED,  SOLD  OR  OTHERWISE
TRANSFERRED  TO ANY  PERSON  THAT IS AN  EMPLOYEE  BENEFIT  PLAN  SUBJECT TO THE
FIDUCIARY  RESPONSIBILITY  PROVISIONS OF THE EMPLOYEE RETIREMENT INCOME SECURITY
ACT OF 1974, AS AMENDED ("ERISA"),  OR SECTION 4975 OF THE INTERNAL REVENUE CODE
OF 1986,  AS AMENDED (THE  "CODE"),  OR ANY PERSON  ACTING ON BEHALF OF ANY SUCH
PLAN OR USING THE ASSETS OF SUCH PLAN TO ACQUIRE THIS  CERTIFICATE,  UNLESS SUCH
TRANSFER IS MADE IN ACCORDANCE WITH SECTION 5.02 OF THE AGREEMENT.

THIS  CERTIFICATE  DOES NOT  REPRESENT AN  OBLIGATION  OF OR INTEREST IN SALOMON
BROTHERS MORTGAGE SECURITIES VII, INC., WILSHIRE SERVICING CORPORATION,  LASALLE
NATIONAL BANK, ABN AMRO BANK N.V. OR ANY OF THEIR RESPECTIVE AFFILIATES. NEITHER
THIS  CERTIFICATE NOR ANY OF THE UNDERLYING  MORTGAGE LOANS IS GUARANTEED BY ANY
AGENCY OR INSTRUMENTALITY OF THE UNITED STATES OR ANY OTHER PERSON.

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

DISTRIBUTIONS IN REDUCTION OF THE CERTIFICATE BALANCE OF THIS CERTIFICATE MAY BE
MADE MONTHLY AS SET FORTH IN THE AGREEMENT  REFERRED TO HEREIN. IN ADDITION,  IF
THE AGGREGATE CERTIFICATE BALANCE OF THE CLASS B CERTIFICATES OF THE SAME SERIES
IS REDUCED TO ZERO, THE CERTIFICATE  BALANCE OF THIS  CERTIFICATE MAY BE REDUCED
BY CERTAIN LOSSES AND EXPENSES EXPERIENCED BY THE TRUST FUND AS SET FORTH IN THE
AGREEMENT REFERRED TO HEREIN.  ACCORDINGLY,  THE OUTSTANDING CERTIFICATE BALANCE
HEREOF AT ANY TIME MAY BE LESS THAN THE AMOUNT SHOWN ABOVE.

                  This certifies that Cede & Company is the registered  owner of
the Percentage  Interest  evidenced by this Class A-1  Certificate  (obtained by
dividing the principal amount of this


<PAGE>


                                       -3-

Class A-1 Certificate (its "Certificate  Balance") as of the Closing Date by the
aggregate  principal  amount  of all the Class A-1  Certificates  (their  "Class
Certificate  Balance")  as of the  Closing  Date)  in  that  certain  beneficial
ownership interest evidenced by all the Class A-1 Certificates in the Trust Fund
created pursuant to a Pooling and Servicing  Agreement,  dated as of the Cut-off
Date  specified  above  (the  "Agreement"),   among  Salomon  Brothers  Mortgage
Securities VII, Inc. (the "Depositor",  which term includes any successor entity
under the Agreement),  Wilshire  Servicing  Corporation (the "Master  Servicer",
which term includes any successor entity under the Agreement),  LaSalle National
Bank  (the  "Trustee",  which  term  includes  any  successor  entity  under the
Agreement) and ABN AMRO Bank N.V. (the "Fiscal  Agent",  which term includes any
successor  entity under the  Agreement),  a summary of certain of the  pertinent
provisions of which is set forth  hereafter.  To the extent not defined  herein,
capitalized  terms  have  the  respective  meanings  assigned  to  them  in  the
Agreement.  This  Certificate  is issued  under  and is  subject  to the  terms,
provisions  and conditions of the  Agreement,  to which  Agreement the Holder of
this  Certificate by virtue of the  acceptance  hereof assents and by which such
Holder is bound.

                  Pursuant to the terms of the Agreement,  distributions will be
made on the 26th day of each month or, if such 26th day is not a  Business  Day,
the Business Day immediately following (each, a "Distribution Date"), commencing
on the first Distribution Date specified above, to the Person in whose name this
Certificate  is  registered at the close of business on the last Business Day of
the month immediately  preceding the month of such distribution,  or in the case
of the first  Distribution  Date, on the Closing Date (the "Record Date"), in an
amount  equal  to the  product  of the  Percentage  Interest  evidenced  by this
Certificate  and the amount required to be distributed to all the Holders of the
Class A-1  Certificates  on the  applicable  Distribution  Date  pursuant to the
Agreement.  All  distributions  made  under  the  Agreement  on  the  Class  A-1
Certificates  will be made  by the  Trustee  by  wire  transfer  of  immediately
available funds to the account of the Person entitled thereto at a bank or other
entity having appropriate facilities therefor, if such  Certificateholder  shall
have  provided the Trustee with wiring  instructions  no less than five Business
Days prior to the related Record Date (which wiring  instructions  may be in the
form of a standing order applicable to all subsequent  distributions) and is the
registered owner of Certificates having an initial aggregate Certificate Balance
that is in excess of the  lesser of (i)  $5,000,000  or (ii)  two-thirds  of the
initial Certificate Balance of such Class of Certificates, or otherwise by check
mailed by first  class  mail to the  address  of such  Holder  appearing  in the
Certificate Register.  Notwithstanding the foregoing,  the final distribution on
this Certificate (determined without regard to any possible future reimbursement
of any Realized Loss or Additional  Trust Fund Expense  previously  allocated to
this  Certificate)  will be made in like manner,  but only upon presentation and
surrender of this  Certificate  at the offices of the  Certificate  Registrar or
such other  location  specified in the notice to the Holder hereof of such final
distribution.  Notwithstanding anything herein to the contrary, no distributions
will be made with respect to a Certificate  that has previously been surrendered
as  contemplated  by the  preceding  sentence or, with limited  exception,  that
should have been surrendered as contemplated by the preceding sentence.


<PAGE>


                                       -4-

                  The  Certificates  are  limited  in right of  distribution  to
certain  collections and recoveries  respecting the Mortgage Loans,  all as more
specifically  set  forth  herein  and  in  the  Agreement.  As  provided  in the
Agreement,  withdrawals from the Distribution Account and the Collection Account
may be made from time to time for purposes  other than,  and, in certain  cases,
prior to,  distributions  to  Certificateholders,  such  purposes  including the
reimbursement  of advances made, or certain expenses  incurred,  with respect to
the Mortgage Loans and the payment of interest on such advances and expenses.

                  Any   distribution  to  the  Holder  of  this  Certificate  in
reduction of the  Certificate  Balance  hereof is binding on such Holder and all
future Holders of this Certificate and any Certificate  issued upon the transfer
hereof or in exchange  herefor or in lieu hereof whether or not notation of such
distribution is made upon this Certificate.

                  The Class A-1  Certificates  are issuable in fully  registered
certificated form only without coupons in minimum denominations specified in the
Agreement.  As provided  in the  Agreement  and  subject to certain  limitations
therein set forth,  Class A-1  Certificates  are exchange able for new Class A-1
Certificates   in  authorized   denominations   evidencing  the  same  aggregate
Percentage Interest, as requested by the Holder surrendering the same.

                  No transfer of this  Certificate or any interest therein shall
be made  (A) to any  employee  benefit  plan or  other  retirement  arrangement,
including  individual  retirement  accounts  and  annuities,   Keogh  plans  and
collective  investment funds and separate accounts in which such plans, accounts
or arrangements are invested,  including, without limitation,  insurance company
general accounts,  that is subject to ERISA or the Code (each, a "Plan"), or (B)
to any Person who is directly  or  indirectly  purchasing  such  Certificate  or
interest  therein on behalf of, as named  fiduciary  of, as trustee  of, or with
assets of a Plan,  unless such transfer is made in accordance  with Section 5.02
of the Agreement.

                  No service  charge  will be imposed  for any  registration  or
exchange of Class A-1 Certificates, but the Trustee or the Certificate Registrar
may require  payment of a sum sufficient to cover any tax or other  governmental
charge that may be imposed in connection  with any transfer or exchange of Class
A-1 Certificates.

                  The  Depositor,   the  Master  Servicer,   the  Trustee,   the
Certificate  Registrar,  the Fiscal  Agent and any agent of the  Depositor,  the
Master Servicer,  the Trustee, the Certificate Registrar or the Fiscal Agent may
treat the  Person in whose  name this  Certificate  is  registered  as the owner
hereof for all purposes,  and none of the Depositor,  the Master  Servicer,  the
Trustee, the Certificate Registrar,  the Fiscal Agent or any such agent shall be
affected by notice to the contrary.

                  The  Agreement   permits,   with  certain  exceptions  therein
provided,  the  amendment  thereof  and  the  modification  of  the  rights  and
obligations of the Depositor,  the Master  Servicer,  the Trustee and the Fiscal
Agent and the rights of the  Certificateholders  under the Agreement at any time
by the  Depositor,  the Master  Servicer and the Trustee with the consent of the
Holders


<PAGE>


                                       -5-

of Certificates  entitled to at least 66% of the Voting Rights  allocated to the
affected  Classes.  Any such consent by the Holder of this Certificate  shall be
conclusive  and  binding  on such  Holder  and upon all  future  Holders of this
Certificate  and of any  Certificate  issued  upon  the  transfer  hereof  or in
exchange  herefor or in lieu hereof  whether or not  notation of such consent is
made upon this Certificate. The Agreement also permits the amendment thereof, in
certain limited circumstances, including any amendment necessary to maintain the
status of REMIC I, REMIC II or REMIC III as a REMIC,  without the consent of the
Holders of any of the Certificates.

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

                  The registered Holder hereof, by its acceptance hereof, agrees
that it will look solely to the Trust Fund (to the extent of its rights therein)
for distributions hereunder.

                  This  Certificate  shall be construed in  accordance  with the
internal laws of the State of New York  applicable to agreements  made and to be
performed in said State, and the obligations,  rights and remedies of the Holder
hereof shall be determined in accordance with such laws.


<PAGE>


                  IN WITNESS WHEREOF, the Trustee has caused this Certificate to
be duly executed.

                                         LASALLE NATIONAL BANK,
                                         as Trustee
                                     
                                     
                                     
                                         By:_________________________________
                                                    Authorized Officer
                                  






                          CERTIFICATE OF AUTHENTICATION

                  This is one of the Class A-1  Certificates  referred to in the
within-mentioned Agreement.

Dated:  November 25, 1997

                                         LASALLE NATIONAL BANK,
                                         as Certificate Registrar



                                         By:_________________________________
                                                     Authorized Officer


<PAGE>


                                   ASSIGNMENT

                  FOR VALUE RECEIVED, the undersigned hereby sell(s), assign(s)
and transfer(s) unto

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

(please print or typewrite name and address including postal zip code of
assignee)

the  beneficial  ownership  interest in the Trust Fund  evidenced  by the within
Mortgage Pass- Through  Certificate and hereby  authorize(s) the registration of
transfer of such interest to assignee on the  Certificate  Register of the Trust
Fund.

                  I (we) further direct the Certificate Registrar to issue a new
Mortgage Pass-Through Certificate of a like Percentage Interest and Class to the
above named assignee and deliver such Mortgage  Pass-Through  Certificate to the
following address:

- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
Dated:

                                        -------------------------------
                                        Signature by or on behalf of Assignor

                                        -------------------------------
                                        Signature Guaranteed


                            DISTRIBUTION INSTRUCTIONS


     The Assignee should include the following for purposes of distribution:

     Distributions shall, if permitted, be made by wire transfer or otherwise,
in immediately available funds, to_____________________________________________
- -------------------------------------------------------------------------------
- ------------------------------------------------------------------for the
account of_______________________________________________________________.

     Distributions made by check (such check to be made payable to
____________________) and all applicable statements and notices should be mailed
to ________________________________________________________________.

     This information is provided by ___________________________, the Assignee
named above, or ____________________________________, as its agent.


<PAGE>


                                   EXHIBIT A-2

                          FORM OF CLASS A-2 CERTIFICATE

                  CLASS A-2 MORTGAGE PASS-THROUGH CERTIFICATE,
                                SERIES 1997-HUD2

evidencing a beneficial  ownership  interest in a trust fund (the "Trust  Fund")
consisting  primarily of a pool of  residential  mortgage  loans (the  "Mortgage
Loans"), such pool being formed and sold by

                 SALOMON BROTHERS MORTGAGE SECURITIES VII, INC.

Pass-Through                            Class Certificate Balance
Rate: 6.75% per annum                   of the Class A-2 Certificates as of the
                                        Closing Date: $18,410,000

Cut-off Date: November 1, 1997          Initial Certificate Balance
                                        of this Class A-2 Certificate
Closing Date: November 25, 1997
         as of the Closing Date:        $18,410,000

First Distribution Date:
December 26, 1997                       Fiscal Agent:
                                        ABN AMRO Bank N.V.
Master Servicer:
Wilshire Servicing Corporation          CUSIP: 79548K XK 9

Trustee:                                Certificate No. 1
LaSalle National Bank


<PAGE>


                                       -2-

UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY TRUST CORPORATION,  A NEW YORK CORPORATION ("DTC"), TO THE TRUSTEE OR
ANY AGENT THEREOF 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.

THIS  CERTIFICATE  MAY  NOT  BE  PURCHASED  BY OR  PLEDGED,  SOLD  OR  OTHERWISE
TRANSFERRED  TO ANY  PERSON  THAT IS AN  EMPLOYEE  BENEFIT  PLAN  SUBJECT TO THE
FIDUCIARY  RESPONSIBILITY  PROVISIONS OF THE EMPLOYEE RETIREMENT INCOME SECURITY
ACT OF 1974, AS AMENDED ("ERISA"),  OR SECTION 4975 OF THE INTERNAL REVENUE CODE
OF 1986,  AS AMENDED (THE  "CODE"),  OR ANY PERSON  ACTING ON BEHALF OF ANY SUCH
PLAN OR USING THE ASSETS OF SUCH PLAN TO ACQUIRE THIS  CERTIFICATE,  UNLESS SUCH
TRANSFER IS MADE IN ACCORDANCE WITH SECTION 5.02 OF THE AGREEMENT.

THIS  CERTIFICATE  DOES NOT  REPRESENT AN  OBLIGATION  OF OR INTEREST IN SALOMON
BROTHERS MORTGAGE SECURITIES VII, INC., WILSHIRE SERVICING CORPORATION,  LASALLE
NATIONAL BANK, ABN AMRO BANK N.V. OR ANY OF THEIR RESPECTIVE AFFILIATES. NEITHER
THIS  CERTIFICATE NOR ANY OF THE UNDERLYING  MORTGAGE LOANS IS GUARANTEED BY ANY
AGENCY OR INSTRUMENTALITY OF THE UNITED STATES OR ANY OTHER PERSON.

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

DISTRIBUTIONS IN REDUCTION OF THE CERTIFICATE BALANCE OF THIS CERTIFICATE MAY BE
MADE MONTHLY AS SET FORTH IN THE AGREEMENT  REFERRED TO HEREIN. IN ADDITION,  IF
THE AGGREGATE CERTIFICATE BALANCE OF THE CLASS B CERTIFICATES OF THE SAME SERIES
IS REDUCED TO ZERO, THE CERTIFICATE  BALANCE OF THIS  CERTIFICATE MAY BE REDUCED
BY CERTAIN LOSSES AND EXPENSES EXPERIENCED BY THE TRUST FUND AS SET FORTH IN THE
AGREEMENT REFERRED TO HEREIN.  ACCORDINGLY,  THE OUTSTANDING CERTIFICATE BALANCE
HEREOF AT ANY TIME MAY BE LESS THAN THE AMOUNT SHOWN ABOVE.


<PAGE>


                                       -3-

                  This certifies that Cede & Company is the registered  owner of
the Percentage  Interest  evidenced by this Class A-2  Certificate  (obtained by
dividing the principal  amount of this Class A-2 Certificate  (its  "Certificate
Balance") as of the Closing Date by the  aggregate  principal  amount of all the
Class A-2  Certificates  (their "Class  Certificate  Balance") as of the Closing
Date) in that certain  beneficial  ownership interest evidenced by all the Class
A-2  Certificates in the Trust Fund created  pursuant to a Pooling and Servicing
Agreement, dated as of the Cut-off Date specified above (the "Agreement"), among
Salomon  Brothers  Mortgage  Securities VII, Inc. (the  "Depositor",  which term
includes  any  successor  entity  under  the  Agreement),   Wilshire   Servicing
Corporation  (the "Master  Servicer",  which terms include any successor  entity
under the Agreement),  LaSalle National Bank (the "Trustee", which term includes
any successor  entity under the  Agreement)  and ABN AMRO Bank N.V. (the "Fiscal
Agent", which term includes any successor entity under the Agreement), a summary
of certain of the pertinent  provisions of which is set forth hereafter.  To the
extent  not  defined  herein,  capitalized  terms have the  respective  meanings
assigned  to them in the  Agreement.  This  Certificate  is issued  under and is
subject to the terms,  provisions  and  conditions  of the  Agreement,  to which
Agreement  the Holder of this  Certificate  by virtue of the  acceptance  hereof
assents and by which such Holder is bound.

                  Pursuant to the terms of the Agreement,  distributions will be
made on the 26th day of each month or, if such 26th day is not a  Business  Day,
the Business Day immediately following (each, a "Distribution Date"), commencing
on the first Distribution Date specified above, to the Person in whose name this
Certificate  is  registered at the close of business on the last Business Day of
the month immediately  preceding the month of such distribution,  or in the case
of the first  Distribution  Date, on the Closing Date (the "Record Date"), in an
amount  equal  to the  product  of the  Percentage  Interest  evidenced  by this
Certificate  and the amount required to be distributed to all the Holders of the
Class A-2  Certificates  on the  applicable  Distribution  Date  pursuant to the
Agreement.  All  distributions  made  under  the  Agreement  on  the  Class  A-2
Certificates  will be made  by the  Trustee  by  wire  transfer  of  immediately
available funds to the account of the Person entitled thereto at a bank or other
entity having appropriate facilities therefor, if such  Certificateholder  shall
have  provided the Trustee with wiring  instructions  no less than five Business
Days prior to the related Record Date (which wiring  instructions  may be in the
form of a standing order applicable to all subsequent  distributions) and is the
registered owner of Certificates having an initial aggregate Certificate Balance
that is in excess of the  lesser of (i)  $5,000,000  or (ii)  two-thirds  of the
initial Certificate Balance of such Class of Certificates, or otherwise by check
mailed by first  class  mail to the  address  of such  Holder  appearing  in the
Certificate Register.  Notwithstanding the foregoing,  the final distribution on
this Certificate (determined without regard to any possible future reimbursement
of any Realized Loss or Additional  Trust Fund Expense  previously  allocated to
this  Certificate)  will be made in like manner,  but only upon presentation and
surrender of this  Certificate  at the offices of the  Certificate  Registrar or
such other  location  specified in the notice to the Holder hereof of such final
distribution.  Notwithstanding anything herein to the contrary, no distributions
will be made with respect to a Certificate  that has previously been surrendered
as  contemplated  by the  preceding  sentence or, with limited  exception,  that
should have been surrendered as contemplated by the preceding sentence.


<PAGE>


                                       -4-

                  The  Certificates  are  limited  in right of  distribution  to
certain  collections and recoveries  respecting the Mortgage Loans,  all as more
specifically  set  forth  herein  and  in  the  Agreement.  As  provided  in the
Agreement,  withdrawals from the Distribution Account and the Collection Account
may be made from time to time for purposes  other than,  and, in certain  cases,
prior to,  distributions  to  Certificateholders,  such  purposes  including the
reimbursement  of advances made, or certain expenses  incurred,  with respect to
the Mortgage Loans and the payment of interest on such advances and expenses.

                  Any   distribution  to  the  Holder  of  this  Certificate  in
reduction of the  Certificate  Balance  hereof is binding on such Holder and all
future Holders of this Certificate and any Certificate  issued upon the transfer
hereof or in exchange  herefor or in lieu hereof whether or not notation of such
distribution is made upon this Certificate.

                  The Class A-2  Certificates  are issuable in fully  registered
certificated form only without coupons in minimum denominations specified in the
Agreement.  As provided  in the  Agreement  and  subject to certain  limitations
therein set forth,  Class A-2  Certificates  are exchange able for new Class A-2
Certificates   in  authorized   denominations   evidencing  the  same  aggregate
Percentage Interest, as requested by the Holder surrendering the same.

                  No transfer of this  Certificate or any interest therein shall
be made  (A) to any  employee  benefit  plan or  other  retirement  arrangement,
including  individual  retirement  accounts  and  annuities,   Keogh  plans  and
collective  investment funds and separate accounts in which such plans, accounts
or arrangements are invested,  including, without limitation,  insurance company
general accounts,  that is subject to ERISA or the Code (each, a "Plan"), or (B)
to any Person who is directly  or  indirectly  purchasing  such  Certificate  or
interest  therein on behalf of, as named  fiduciary  of, as trustee  of, or with
assets of a Plan,  unless such transfer is made in accordance  with Section 5.02
of the Agreement.

                  No service  charge  will be imposed  for any  registration  or
exchange of Class A-2 Certificates, but the Trustee or the Certificate Registrar
may require  payment of a sum sufficient to cover any tax or other  governmental
charge that may be imposed in connection  with any transfer or exchange of Class
A-2 Certificates.

                  The  Depositor,   the  Master  Servicer,   the  Trustee,   the
Certificate  Registrar,  the Fiscal  Agent and any agent of the  Depositor,  the
Master Servicer,  the Trustee, the Certificate Registrar or the Fiscal Agent may
treat the  Person in whose  name this  Certificate  is  registered  as the owner
hereof for all purposes,  and none of the Depositor,  the Master  Servicer,  the
Trustee, the Certificate Registrar,  the Fiscal Agent or any such agent shall be
affected by notice to the contrary.

                  The  Agreement   permits,   with  certain  exceptions  therein
provided,  the  amendment  thereof  and  the  modification  of  the  rights  and
obligations of the Depositor,  the Master  Servicer,  the Trustee and the Fiscal
Agent and the rights of the  Certificateholders  under the Agreement at any time
by the  Depositor,  the Master  Servicer and the Trustee with the consent of the
Holders


<PAGE>


                                       -5-

of Certificates  entitled to at least 66% of the Voting Rights  allocated to the
affected  Classes.  Any such consent by the Holder of this Certificate  shall be
conclusive  and  binding  on such  Holder  and upon all  future  Holders of this
Certificate  and of any  Certificate  issued  upon  the  transfer  hereof  or in
exchange  herefor or in lieu hereof  whether or not  notation of such consent is
made upon this Certificate. The Agreement also permits the amendment thereof, in
certain limited circumstances, including any amendment necessary to maintain the
status of REMIC I, REMIC II or REMIC III as a REMIC,  without the consent of the
Holders of any of the Certificates.

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

                  The registered Holder hereof, by its acceptance hereof, agrees
that it will look solely to the Trust Fund (to the extent of its rights therein)
for distributions hereunder.

                  This  Certificate  shall be construed in  accordance  with the
internal laws of the State of New York  applicable to agreements  made and to be
performed in said State, and the obligations,  rights and remedies of the Holder
hereof shall be determined in accordance with such laws.


<PAGE>


                  IN WITNESS WHEREOF, the Trustee has caused this Certificate to
be duly executed.

                                         LASALLE NATIONAL BANK,
                                         as Trustee



                                         By:_________________________________
                                                     Authorized Officer





                          CERTIFICATE OF AUTHENTICATION

                  This is one of the Class A-2  Certificates  referred to in the
within-mentioned Agreement.

Dated:  November 25, 1997

                                          LASALLE NATIONAL BANK,
                                          as Certificate Registrar



                                          By:_________________________________
                                                       Authorized Officer


<PAGE>


                                   ASSIGNMENT

                  FOR VALUE RECEIVED, the undersigned hereby sell(s), assign(s)
and transfer(s) unto

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

(please  print  or  typewrite  name and  address  including  postal  zip code of
assignee)

the  beneficial  ownership  interest in the Trust Fund  evidenced  by the within
Mortgage Pass- Through  Certificate and hereby  authorize(s) the registration of
transfer of such interest to assignee on the  Certificate  Register of the Trust
Fund.

                  I (we) further direct the Certificate Registrar to issue a new
Mortgage Pass-Through Certificate of a like Percentage Interest and Class to the
above named assignee and deliver such Mortgage  Pass-Through  Certificate to the
following address:

- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
Dated:

                                           -------------------------------
                                           Signature by or on behalf of Assignor

                                           -------------------------------
                                           Signature Guaranteed


                            DISTRIBUTION INSTRUCTIONS


     The Assignee should include the following for purposes of distribution:

     Distributions shall, if permitted, be made by wire transfer or otherwise,
in immediately available funds, to____________________________________________
______________________________________________________________________________
_________________________________________________________________ for the
account of__________________________________________
_________________________________________________________________________.

         Distributions  made  by  check  (such  check  to  be  made  payable  to
____________________) and all applicable statements and notices should be mailed
to _____________________________
- -------------------------------------------------------------------.

         This  information  is  provided  by  ___________________________,   the
Assignee named above, or ____________________________________, as its agent.


<PAGE>


                                   EXHIBIT A-3

                          FORM OF CLASS A-3 CERTIFICATE

                  CLASS A-3 MORTGAGE PASS-THROUGH CERTIFICATE,
                                SERIES 1997-HUD2

evidencing a beneficial  ownership  interest in a trust fund (the "Trust  Fund")
consisting  primarily of a pool of  residential  mortgage  loans (the  "Mortgage
Loans"), such pool being formed and sold by

                 SALOMON BROTHERS MORTGAGE SECURITIES VII, INC.

Pass-Through                           Class Certificate Balance
Rate: 6.85% per annum                  of the Class A-3 Certificates as of the
                                       Closing Date: $29,302,000

Cut-off Date: November 1, 1997         Initial Certificate Balance
                                       of this Class A-3 Certificate
Closing Date: November 25, 1997
      as of the Closing Date:          $29,302,000

First Distribution Date:
December 26, 1997                      Fiscal Agent:
                                       ABN AMRO Bank N.V.

Master Servicer:
Wilshire Servicing Corporation         CUSIP: 79548K XL 7


Trustee:                               Certificate No. 1
LaSalle National Bank


<PAGE>


                                       -2-

UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY TRUST CORPORATION,  A NEW YORK CORPORATION ("DTC"), TO THE TRUSTEE OR
ANY AGENT THEREOF 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 IN AS MUCH AS THE  REGISTERED  OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.

THIS  CERTIFICATE  MAY  NOT  BE  PURCHASED  BY OR  PLEDGED,  SOLD  OR  OTHERWISE
TRANSFERRED  TO ANY  PERSON  THAT IS AN  EMPLOYEE  BENEFIT  PLAN  SUBJECT TO THE
FIDUCIARY  RESPONSIBILITY  PROVISIONS OF THE EMPLOYEE RETIREMENT INCOME SECURITY
ACT OF 1974, AS AMENDED ("ERISA"),  OR SECTION 4975 OF THE INTERNAL REVENUE CODE
OF 1986,  AS AMENDED (THE  "CODE"),  OR ANY PERSON  ACTING ON BEHALF OF ANY SUCH
PLAN OR USING THE ASSETS OF SUCH PLAN TO ACQUIRE THIS  CERTIFICATE,  UNLESS SUCH
TRANSFER IS MADE IN ACCORDANCE WITH SECTION 5.02 OF THE AGREEMENT.

THIS  CERTIFICATE  DOES NOT  REPRESENT AN  OBLIGATION  OF OR INTEREST IN SALOMON
BROTHERS MORTGAGE SECURITIES VII, INC., WILSHIRE SERVICING CORPORATION,  LASALLE
NATIONAL BANK, ABN AMRO BANK N.V. OR ANY OF THEIR RESPECTIVE AFFILIATES. NEITHER
THIS  CERTIFICATE NOR ANY OF THE UNDERLYING  MORTGAGE LOANS IS GUARANTEED BY ANY
AGENCY OR INSTRUMENTALITY OF THE UNITED STATES OR ANY OTHER PERSON.

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

DISTRIBUTIONS IN REDUCTION OF THE CERTIFICATE BALANCE OF THIS CERTIFICATE MAY BE
MADE MONTHLY AS SET FORTH IN THE AGREEMENT  REFERRED TO HEREIN. IN ADDITION,  IF
THE AGGREGATE CERTIFICATE BALANCE OF THE CLASS B CERTIFICATES OF THE SAME SERIES
IS REDUCED TO ZERO, THE CERTIFICATE  BALANCE OF THIS  CERTIFICATE MAY BE REDUCED
BY CERTAIN LOSSES AND EXPENSES EXPERIENCED BY THE TRUST FUND AS SET FORTH IN THE
AGREEMENT REFERRED TO HEREIN.  ACCORDINGLY,  THE OUTSTANDING CERTIFICATE BALANCE
HEREOF AT ANY TIME MAY BE LESS THAN THE AMOUNT SHOWN ABOVE.


<PAGE>


                                       -3-

                  This certifies that Cede & Company is the registered  owner of
the Percentage  Interest  evidenced by this Class A-3  Certificate  (obtained by
dividing the principal  amount of this Class A-3 Certificate  (its  "Certificate
Balance") as of the Closing Date by the  aggregate  principal  amount of all the
Class A-3  Certificates  (their "Class  Certificate  Balance") as of the Closing
Date) in that certain  beneficial  ownership interest evidenced by all the Class
A-3  Certificates in the Trust Fund created  pursuant to a Pooling and Servicing
Agreement, dated as of the Cut-off Date specified above (the "Agreement"), among
Salomon  Brothers  Mortgage  Securities VII, Inc. (the  "Depositor",  which term
includes  any  successor  entity  under  the  Agreement),   Wilshire   Servicing
Corporation  (the "Master  Servicer",  which term includes any successor  entity
under the Agreement),  LaSalle National Bank (the "Trustee", which term includes
any successor  entity under the  Agreement)  and ABN AMRO Bank N.V. (the "Fiscal
Agent", which term includes any successor entity under the Agreement), a summary
of certain of the pertinent  provisions of which is set forth hereafter.  To the
extent  not  defined  herein,  capitalized  terms have the  respective  meanings
assigned  to them in the  Agreement.  This  Certificate  is issued  under and is
subject to the terms,  provisions  and  conditions  of the  Agreement,  to which
Agreement  the Holder of this  Certificate  by virtue of the  acceptance  hereof
assents and by which such Holder is bound.

                  Pursuant to the terms of the Agreement,  distributions will be
made on the 26th day of each month or, if such 26th day is not a  Business  Day,
the Business Day immediately following (each, a "Distribution Date"), commencing
on the first Distribution Date specified above, to the Person in whose name this
Certificate  is  registered at the close of business on the last Business Day of
the month immediately  preceding the month of such distribution,  or in the case
of the first  Distribution  Date, on the Closing Date (the "Record Date"), in an
amount  equal  to the  product  of the  Percentage  Interest  evidenced  by this
Certificate  and the amount required to be distributed to all the Holders of the
Class A-3  Certificates  on the  applicable  Distribution  Date  pursuant to the
Agreement.  All  distributions  made  under  the  Agreement  on  the  Class  A-3
Certificates  will be made  by the  Trustee  by  wire  transfer  of  immediately
available funds to the account of the Person entitled thereto at a bank or other
entity having appropriate facilities therefor, if such  Certificateholder  shall
have  provided the Trustee with wiring  instructions  no less than five Business
Days prior to the related Record Date (which wiring  instructions  may be in the
form of a standing order applicable to all subsequent  distributions) and is the
registered owner of Certificates having an initial aggregate Certificate Balance
that is in excess of the  lesser of (i)  $5,000,000  or (ii)  two-thirds  of the
initial Certificate Balance of such Class of Certificates, or otherwise by check
mailed by first  class  mail to the  address  of such  Holder  appearing  in the
Certificate Register.  Notwithstanding the foregoing,  the final distribution on
this Certificate (determined without regard to any possible future reimbursement
of any Realized Loss or Additional  Trust Fund Expense  previously  allocated to
this  Certificate)  will be made in like manner,  but only upon presentation and
surrender of this  Certificate  at the offices of the  Certificate  Registrar or
such other  location  specified in the notice to the Holder hereof of such final
distribution.  Notwithstanding anything herein to the contrary, no distributions
will be made with respect to a Certificate  that has previously been surrendered
as  contemplated  by the  preceding  sentence or, with limited  exception,  that
should have been surrendered as contemplated by the preceding sentence.


<PAGE>


                                       -4-

                  The  Certificates  are  limited  in right of  distribution  to
certain  collections and recoveries  respecting the Mortgage Loans,  all as more
specifically  set  forth  herein  and  in  the  Agreement.  As  provided  in the
Agreement,  withdrawals from the Distribution Account and the Collection Account
may be made from time to time for purposes  other than,  and, in certain  cases,
prior to,  distributions  to  Certificateholders,  such  purposes  including the
reimbursement  of advances made, or certain expenses  incurred,  with respect to
the Mortgage Loans and the payment of interest on such advances and expenses.

                  Any   distribution  to  the  Holder  of  this  Certificate  in
reduction of the  Certificate  Balance  hereof is binding on such Holder and all
future Holders of this Certificate and any Certificate  issued upon the transfer
hereof or in exchange  herefor or in lieu hereof whether or not notation of such
distribution is made upon this Certificate.

                  The Class A-3  Certificates  are issuable in fully  registered
certificated form only without coupons in minimum denominations specified in the
Agreement.  As provided  in the  Agreement  and  subject to certain  limitations
therein set forth,  Class A-3  Certificates  are exchange able for new Class A-3
Certificates   in  authorized   denominations   evidencing  the  same  aggregate
Percentage Interest, as requested by the Holder surrendering the same.

                  No transfer of this  Certificate or any interest therein shall
be made  (A) to any  employee  benefit  plan or  other  retirement  arrangement,
including  individual  retirement  accounts  and  annuities,   Keogh  plans  and
collective  investment funds and separate accounts in which such plans, accounts
or arrangements are invested,  including, without limitation,  insurance company
general accounts,  that is subject to ERISA or the Code (each, a "Plan"), or (B)
to any Person who is directly  or  indirectly  purchasing  such  Certificate  or
interest  therein on behalf of, as named  fiduciary  of, as trustee  of, or with
assets of a Plan,  unless such transfer is made in accordance  with Section 5.02
of the Agreement.

                  No service  charge  will be imposed  for any  registration  or
exchange of Class A-3 Certificates, but the Trustee or the Certificate Registrar
may require  payment of a sum sufficient to cover any tax or other  governmental
charge that may be imposed in connection  with any transfer or exchange of Class
A-3 Certificates.

                  The  Depositor,   the  Master  Servicer,   the  Trustee,   the
Certificate  Registrar,  the Fiscal  Agent and any agent of the  Depositor,  the
Master Servicer,  the Trustee, the Certificate Registrar or the Fiscal Agent may
treat the  Person in whose  name this  Certificate  is  registered  as the owner
hereof for all purposes,  and none of the Depositor,  the Master  Servicer,  the
Trustee, the Certificate Registrar,  the Fiscal Agent or any such agent shall be
affected by notice to the contrary.

                  The  Agreement   permits,   with  certain  exceptions  therein
provided,  the  amendment  thereof  and  the  modification  of  the  rights  and
obligations of the Depositor,  the Master  Servicer,  the Trustee and the Fiscal
Agent and the rights of the  Certificateholders  under the Agreement at any time
by the  Depositor,  the Master  Servicer and the Trustee with the consent of the
Holders


<PAGE>


                                       -5-

of Certificates  entitled to at least 66% of the Voting Rights  allocated to the
affected  Classes.  Any such consent by the Holder of this Certificate  shall be
conclusive  and  binding  on such  Holder  and upon all  future  Holders of this
Certificate  and of any  Certificate  issued  upon  the  transfer  hereof  or in
exchange  herefor or in lieu hereof  whether or not  notation of such consent is
made upon this Certificate. The Agreement also permits the amendment thereof, in
certain limited circumstances, including any amendment necessary to maintain the
status of REMIC I, REMIC II or REMIC III as a REMIC,  without the consent of the
Holders of any of the Certificates.

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

                  The registered Holder hereof, by its acceptance hereof, agrees
that it will look solely to the Trust Fund (to the extent of its rights therein)
for distributions hereunder.

                  This  Certificate  shall be construed in  accordance  with the
internal laws of the State of New York  applicable to agreements  made and to be
performed in said State, and the obligations,  rights and remedies of the Holder
hereof shall be determined in accordance with such laws.


<PAGE>


                  IN WITNESS WHEREOF, the Trustee has caused this Certificate to
be duly executed.

                                         LASALLE NATIONAL BANK,
                                         as Trustee



                                         By:_________________________________
                                                   Authorized Officer






                          CERTIFICATE OF AUTHENTICATION

                  This is one of the Class A-3  Certificates  referred to in the
within-mentioned Agreement.

Dated:  November 25, 1997

                                         LASALLE NATIONAL BANK,
                                         as Certificate Registrar



                                         By:_________________________________
                                                           Authorized Officer


<PAGE>


                                   ASSIGNMENT

                  FOR VALUE RECEIVED, the undersigned hereby sell(s), assign(s)
and transfer(s) unto

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

(please  print  or  typewrite  name and  address  including  postal  zip code of
assignee)

the  beneficial  ownership  interest in the Trust Fund  evidenced  by the within
Mortgage Pass- Through  Certificate and hereby  authorize(s) the registration of
transfer of such interest to assignee on the  Certificate  Register of the Trust
Fund.

                  I (we) further direct the Certificate Registrar to issue a new
Mortgage Pass-Through Certificate of a like Percentage Interest and Class to the
above named assignee and deliver such Mortgage  Pass-Through  Certificate to the
following address:


Dated:

                                           --------------------------------
                                           Signature by or on behalf of Assignor

                                           --------------------------------
                                           Signature Guaranteed


                            DISTRIBUTION INSTRUCTIONS


         The Assignee should include the following for purposes of distribution:

         Distributions shall, if permitted, be made by wire transfer or
otherwise, in immediately available funds, to
_______________________________________________________________
_________________________________________________________________ for the
account of
_________________________________________________________________________.

         Distributions  made  by  check  (such  check  to  be  made  payable  to
____________________) and all applicable statements and notices should be mailed
to ________________________________________________________________.

         This  information  is  provided  by  ___________________________,   the
Assignee named above, or ____________________________________, as its agent.


<PAGE>


                                   EXHIBIT A-4

                          FORM OF CLASS A-4 CERTIFICATE

                  CLASS A-4 MORTGAGE PASS-THROUGH CERTIFICATE,
                                SERIES 1997-HUD2

evidencing a beneficial  ownership  interest in a trust fund (the "Trust  Fund")
consisting  primarily of a pool of  residential  mortgage  loans (the  "Mortgage
Loans"), such pool being formed and sold by

                 SALOMON BROTHERS MORTGAGE SECURITIES VII, INC.

Initial Pass-Through                    Class Certificate Balance
Rate: 7.25% per annum                   of the Class A-4 Certificates as of the
                                        Closing Date: $62,806,000

Cut-off Date: November 1, 1997          Initial Certificate Balance
                                        of this Class A-4 Certificate
Closing Date: November 25, 1997
      as of the Closing Date:           $62,806,000

First Distribution Date:
December 26, 1997                       Fiscal Agent:
                                        ABN AMRO Bank N.V.

Master Servicer:
Wilshire Servicing Corporation          CUSIP: 79548K XM 5


Trustee:                                Certificate No. 1
LaSalle National Bank


<PAGE>


                                       -2-

UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY TRUST CORPORATION,  A NEW YORK CORPORATION ("DTC"), TO THE TRUSTEE OR
ANY AGENT THEREOF 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.

THIS  CERTIFICATE  MAY  NOT  BE  PURCHASED  BY OR  PLEDGED,  SOLD  OR  OTHERWISE
TRANSFERRED  TO ANY  PERSON  THAT IS AN  EMPLOYEE  BENEFIT  PLAN  SUBJECT TO THE
FIDUCIARY  RESPONSIBILITY  PROVISIONS OF THE EMPLOYEE RETIREMENT INCOME SECURITY
ACT OF 1974, AS AMENDED ("ERISA"),  OR SECTION 4975 OF THE INTERNAL REVENUE CODE
OF 1986,  AS AMENDED (THE  "CODE"),  OR ANY PERSON  ACTING ON BEHALF OF ANY SUCH
PLAN OR USING THE ASSETS OF SUCH PLAN TO ACQUIRE THIS  CERTIFICATE,  UNLESS SUCH
TRANSFER IS MADE IN ACCORDANCE WITH SECTION 5.02 OF THE AGREEMENT.

THIS  CERTIFICATE  DOES NOT  REPRESENT AN  OBLIGATION  OF OR INTEREST IN SALOMON
BROTHERS MORTGAGE SECURITIES VII, INC., WILSHIRE SERVICING CORPORATION,  LASALLE
NATIONAL BANK, ABN AMRO BANK N.V. OR ANY OF THEIR RESPECTIVE AFFILIATES. NEITHER
THIS  CERTIFICATE NOR ANY OF THE UNDERLYING  MORTGAGE LOANS IS GUARANTEED BY ANY
AGENCY OR INSTRUMENTALITY OF THE UNITED STATES OR ANY OTHER PERSON.

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

DISTRIBUTIONS IN REDUCTION OF THE CERTIFICATE BALANCE OF THIS CERTIFICATE MAY BE
MADE MONTHLY AS SET FORTH IN THE AGREEMENT  REFERRED TO HEREIN. IN ADDITION,  IF
THE AGGREGATE CERTIFICATE BALANCE OF THE CLASS B CERTIFICATES OF THE SAME SERIES
IS REDUCED TO ZERO, THE CERTIFICATE  BALANCE OF THIS  CERTIFICATE MAY BE REDUCED
BY CERTAIN LOSSES AND EXPENSES EXPERIENCED BY THE TRUST FUND AS SET FORTH IN THE
AGREEMENT REFERRED TO HEREIN.  ACCORDINGLY,  THE OUTSTANDING CERTIFICATE BALANCE
HEREOF AT ANY TIME MAY BE LESS THAN THE AMOUNT SHOWN ABOVE.


<PAGE>


                                       -3-

                  This certifies that Cede & Company is the registered  owner of
the Percentage  Interest  evidenced by this Class A-4  Certificate  (obtained by
dividing the principal  amount of this Class A-4 Certificate  (its  "Certificate
Balance") as of the Closing Date by the  aggregate  principal  amount of all the
Class A-4  Certificates  (their "Class  Certificate  Balance") as of the Closing
Date) in that certain  beneficial  ownership interest evidenced by all the Class
A-4  Certificates in the Trust Fund created  pursuant to a Pooling and Servicing
Agreement, dated as of the Cut-off Date specified above (the "Agreement"), among
Salomon  Brothers  Mortgage  Securities VII, Inc. (the  "Depositor",  which term
includes  any  successor  entity  under  the  Agreement),   Wilshire   Servicing
Corporation  (the "Master  Servicer",  which term includes any successor  entity
under the Agreement),  LaSalle National Bank (the "Trustee", which term includes
any successor  entity under the  Agreement)  and ABN AMRO Bank N.V. (the "Fiscal
Agent", which term includes any successor entity under the Agreement), a summary
of certain of the pertinent  provisions of which is set forth hereafter.  To the
extent  not  defined  herein,  capitalized  terms have the  respective  meanings
assigned  to them in the  Agreement.  This  Certificate  is issued  under and is
subject to the terms,  provisions  and  conditions  of the  Agreement,  to which
Agreement  the Holder of this  Certificate  by virtue of the  acceptance  hereof
assents and by which such Holder is bound.

                  Pursuant to the terms of the Agreement,  distributions will be
made on the 26th day of each month or, if such 26th day is not a  Business  Day,
the Business Day immediately following (each, a "Distribution Date"), commencing
on the first Distribution Date specified above, to the Person in whose name this
Certificate  is  registered at the close of business on the last Business Day of
the month immediately  preceding the month of such distribution,  or in the case
of the first  Distribution  Date, on the Closing Date (the "Record Date"), in an
amount  equal  to the  product  of the  Percentage  Interest  evidenced  by this
Certificate  and the amount required to be distributed to all the Holders of the
Class A-4  Certificates  on the  applicable  Distribution  Date  pursuant to the
Agreement.  All  distributions  made  under  the  Agreement  on  the  Class  A-4
Certificates  will be made  by the  Trustee  by  wire  transfer  of  immediately
available funds to the account of the Person entitled thereto at a bank or other
entity having appropriate facilities therefor, if such  Certificateholder  shall
have  provided the Trustee with wiring  instructions  no less than five Business
Days prior to the related Record Date (which wiring  instructions  may be in the
form of a standing order applicable to all subsequent  distributions) and is the
registered owner of Certificates having an initial aggregate Certificate Balance
that is in excess of the  lesser of (i)  $5,000,000  or (ii)  two-thirds  of the
initial Certificate Balance of such Class of Certificates, or otherwise by check
mailed by first  class  mail to the  address  of such  Holder  appearing  in the
Certificate Register.  Notwithstanding the foregoing,  the final distribution on
this Certificate (determined without regard to any possible future reimbursement
of any Realized Loss or Additional  Trust Fund Expense  previously  allocated to
this  Certificate)  will be made in like manner,  but only upon presentation and
surrender of this  Certificate  at the offices of the  Certificate  Registrar or
such other  location  specified in the notice to the Holder hereof of such final
distribution.  Notwithstanding anything herein to the contrary, no distributions
will be made with respect to a Certificate  that has previously been surrendered
as  contemplated  by the  preceding  sentence or, with limited  exception,  that
should have been surrendered as contemplated by the preceding sentence.


<PAGE>


                                       -4-

                  The  Certificates  are  limited  in right of  distribution  to
certain  collections and recoveries  respecting the Mortgage Loans,  all as more
specifically  set  forth  herein  and  in  the  Agreement.  As  provided  in the
Agreement,  withdrawals from the Distribution Account and the Collection Account
may be made from time to time for purposes  other than,  and, in certain  cases,
prior to,  distributions  to  Certificateholders,  such  purposes  including the
reimbursement  of advances made, or certain expenses  incurred,  with respect to
the Mortgage Loans and the payment of interest on such advances and expenses.

                  Any   distribution  to  the  Holder  of  this  Certificate  in
reduction of the  Certificate  Balance  hereof is binding on such Holder and all
future Holders of this Certificate and any Certificate  issued upon the transfer
hereof or in exchange  herefor or in lieu hereof whether or not notation of such
distribution is made upon this Certificate.

                  The Class A-4  Certificates  are issuable in fully  registered
certificated form only without coupons in minimum denominations specified in the
Agreement.  As provided  in the  Agreement  and  subject to certain  limitations
therein set forth,  Class A-4  Certificates  are exchange able for new Class A-4
Certificates   in  authorized   denominations   evidencing  the  same  aggregate
Percentage Interest, as requested by the Holder surrendering the same.

                  No transfer of this  Certificate or any interest therein shall
be made  (A) to any  employee  benefit  plan or  other  retirement  arrangement,
including  individual  retirement  accounts  and  annuities,   Keogh  plans  and
collective  investment funds and separate accounts in which such plans, accounts
or arrangements are invested,  including, without limitation,  insurance company
general accounts,  that is subject to ERISA or the Code (each, a "Plan"), or (B)
to any Person who is directly  or  indirectly  purchasing  such  Certificate  or
interest  therein on behalf of, as named  fiduciary  of, as trustee  of, or with
assets of a Plan,  unless such transfer is made in accordance  with Section 5.02
of the Agreement.

                  No service  charge  will be imposed  for any  registration  or
exchange of Class A-4 Certificates, but the Trustee or the Certificate Registrar
may require  payment of a sum sufficient to cover any tax or other  governmental
charge that may be imposed in connection  with any transfer or exchange of Class
A-4 Certificates.

                  The  Depositor,   the  Master  Servicer,   the  Trustee,   the
Certificate  Registrar,  the Fiscal  Agent and any agent of the  Depositor,  the
Master Servicer,  the Trustee, the Certificate Registrar or the Fiscal Agent may
treat the  Person in whose  name this  Certificate  is  registered  as the owner
hereof for all purposes,  and none of the Depositor,  the Master  Servicer,  the
Trustee, the Certificate Registrar,  the Fiscal Agent or any such agent shall be
affected by notice to the contrary.

                  The  Agreement   permits,   with  certain  exceptions  therein
provided,  the  amendment  thereof  and  the  modification  of  the  rights  and
obligations of the Depositor,  the Master  Servicer,  the Trustee and the Fiscal
Agent and the rights of the  Certificateholders  under the Agreement at any time
by the  Depositor,  the Master  Servicer and the Trustee with the consent of the
Holders


<PAGE>


                                       -5-

of Certificates  entitled to at least 66% of the Voting Rights  allocated to the
affected  Classes.  Any such consent by the Holder of this Certificate  shall be
conclusive  and  binding  on such  Holder  and upon all  future  Holders of this
Certificate  and of any  Certificate  issued  upon  the  transfer  hereof  or in
exchange  herefor or in lieu hereof  whether or not  notation of such consent is
made upon this Certificate. The Agreement also permits the amendment thereof, in
certain limited circumstances, including any amendment necessary to maintain the
status of REMIC I, REMIC II or REMIC III as a REMIC,  without the consent of the
Holders of any of the Certificates.

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

                  The registered Holder hereof, by its acceptance hereof, agrees
that it will look solely to the Trust Fund (to the extent of its rights therein)
for distributions hereunder.

                  This  Certificate  shall be construed in  accordance  with the
internal laws of the State of New York  applicable to agreements  made and to be
performed in said State, and the obligations,  rights and remedies of the Holder
hereof shall be determined in accordance with such laws.


<PAGE>


                  IN WITNESS WHEREOF, the Trustee has caused this Certificate to
be duly executed.

                                         LASALLE NATIONAL BANK,
                                         as Trustee



                                         By:_________________________________
                                                           Authorized Officer







                          CERTIFICATE OF AUTHENTICATION

                  This is one of the Class A-4  Certificates  referred to in the
within-mentioned Agreement.

Dated:  November 25, 1997

                                         LASALLE NATIONAL BANK,
                                         as Certificate Registrar



                                         By:_________________________________
                                                           Authorized Officer


<PAGE>


                                   ASSIGNMENT

         FOR VALUE  RECEIVED,  the  undersigned  hereby  sell(s),  assign(s) and
transfer(s) unto
- --------------------------------------------------------------
- --------------------------------------------------------------
- --------------------------------------------------------------

(please  print  or  typewrite  name and  address  including  postal  zip code of
assignee)

the  beneficial  ownership  interest in the Trust Fund  evidenced  by the within
Mortgage Pass- Through  Certificate and hereby  authorize(s) the registration of
transfer of such interest to assignee on the  Certificate  Register of the Trust
Fund.

                  I (we) further direct the Certificate Registrar to issue a new
Mortgage Pass-Through Certificate of a like Percentage Interest and Class to the
above named assignee and deliver such Mortgage  Pass-Through  Certificate to the
following address:


Dated:

                                           -------------------------------
                                           Signature by or on behalf of Assignor

                                           -------------------------------
                                           Signature Guaranteed


                            DISTRIBUTION INSTRUCTIONS


         The Assignee should include the following for purposes of distribution:

         Distributions shall, if permitted, be made by wire transfer or
otherwise, in immediately available funds, to
_______________________________________________________________
_________________________________________________________________ for the
account of
_________________________________________________________________________.

         Distributions  made  by  check  (such  check  to  be  made  payable  to
____________________) and all applicable statements and notices should be mailed
to ________________________________________________________________.

         This  information  is  provided  by  ___________________________,   the
Assignee named above, or ____________________________________, as its agent.


<PAGE>


                                   EXHIBIT A-5

                         FORM OF CLASS A-WAC CERTIFICATE

                 CLASS A-WAC MORTGAGE PASS-THROUGH CERTIFICATE,
                                SERIES 1997-HUD2

evidencing a beneficial  ownership  interest in a trust fund (the "Trust  Fund")
consisting  primarily of a pool of  residential  mortgage  loans (the  "Mortgage
Loans"), such pool being formed and sold by

                 SALOMON BROTHERS MORTGAGE SECURITIES VII, INC.

Pass-Through                             Class Certificate Balance
Rate: Variable                           of the Class A-WAC Certificates as of
                                         the Closing Date: $66,681,956
Cut-off Date: November 1, 1997
                                         Class Notional Amount of
                                         the Class A-WAC Certificates
Closing Date: November 25, 1997
      as of the Closing Date:            $367,719,177

First Distribution Date:
December 26, 1997                        Initial Certificate Balance
                                         of this Class A-WAC Certificate
Master Servicer:                         as of the Closing Date:
Wilshire Servicing Corporation
                                         $66,681,356

Trustee:                                 Certificate Notional Amount
LaSalle National Bank                    of this Class A-WAC Certificate
                                         as of the Closing Date:
Fiscal Agent:                            $367,719,177
ABN AMRO Bank N.V.

                                         CUSIP:79548K XP 8


                                         Certificate No. 1


<PAGE>


                                       -2-

UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY TRUST CORPORATION,  A NEW YORK CORPORATION ("DTC"), TO THE TRUSTEE OR
ANY AGENT THEREOF 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.

THIS  CERTIFICATE  MAY  NOT  BE  PURCHASED  BY OR  PLEDGED,  SOLD  OR  OTHERWISE
TRANSFERRED  TO ANY  PERSON  THAT IS AN  EMPLOYEE  BENEFIT  PLAN  SUBJECT TO THE
FIDUCIARY  RESPONSIBILITY  PROVISIONS OF THE EMPLOYEE RETIREMENT INCOME SECURITY
ACT OF 1974, AS AMENDED ("ERISA"),  OR SECTION 4975 OF THE INTERNAL REVENUE CODE
OF 1986,  AS AMENDED (THE  "CODE"),  OR ANY PERSON  ACTING ON BEHALF OF ANY SUCH
PLAN OR USING THE ASSETS OF SUCH PLAN TO ACQUIRE THIS  CERTIFICATE,  UNLESS SUCH
TRANSFER IS MADE IN ACCORDANCE WITH SECTION 5.02 OF THE AGREEMENT.

THIS  CERTIFICATE  DOES NOT  REPRESENT AN  OBLIGATION  OF OR INTEREST IN SALOMON
BROTHERS MORTGAGE SECURITIES VII, INC., WILSHIRE SERVICING CORPORATION,  LASALLE
NATIONAL BANK, ABN AMRO BANK N.V. OR ANY OF THEIR RESPECTIVE AFFILIATES. NEITHER
THIS  CERTIFICATE NOR ANY OF THE UNDERLYING  MORTGAGE LOANS IS GUARANTEED BY ANY
AGENCY OR INSTRUMENTALITY OF THE UNITED STATES OR ANY OTHER PERSON.

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

THE FOLLOWING  INFORMATION  IS PROVIDED  SOLELY FOR THE PURPOSES OF APPLYING THE
U.S.   FEDERAL  INCOME  TAX  ORIGINAL  ISSUE  DISCOUNT  ("OID")  RULES  TO  THIS
CERTIFICATE.  THE ISSUE DATE OF THIS CERTIFICATE IS NOVEMBER 25, 1997.  ASSUMING
THAT  THE  MORTGAGE  LOANS  ARE NOT  SUBJECT  TO ANY  VOLUNTARY  OR  INVOLUNTARY
PREPAYMENT, THIS CERTIFICATE HAS BEEN ISSUED WITH NO MORE THAN $24,230.87 OF OID
PER $100,000 OF INITIAL  CERTIFICATE  NOTIONAL AMOUNT,  THE YIELD TO MATURITY IS
6.72% PER  ANNUM,  AND THE AMOUNT OF OID  ATTRIBUTABLE  TO THE  INITIAL  ACCRUAL
PERIOD IS NO MORE THAN  $560.89  PER  $100,000 OF INITIAL  CERTIFICATE  NOTIONAL
AMOUNT, COMPUTED UNDER THE EXACT


<PAGE>


                                       -3-

METHOD. NO REPRESENTATION IS MADE THAT THE MORTGAGE LOANS WILL NOT PREPAY OR, IF
THEY DO, THAT THEY WILL PREPAY AT ANY PARTICULAR RATE.

DISTRIBUTIONS IN REDUCTION OF THE CERTIFICATE BALANCE OF THIS CERTIFICATE MAY BE
MADE MONTHLY AS SET FORTH IN THE AGREEMENT  REFERRED TO HEREIN. IN ADDITION,  IF
THE AGGREGATE CERTIFICATE BALANCE OF THE CLASS B CERTIFICATES OF THE SAME SERIES
IS REDUCED TO ZERO, THE CERTIFICATE  BALANCE OF THIS  CERTIFICATE MAY BE REDUCED
BY CERTAIN LOSSES AND EXPENSES EXPERIENCED BY THE TRUST FUND AS SET FORTH IN THE
AGREEMENT REFERRED TO HEREIN.  ACCORDINGLY,  THE OUTSTANDING CERTIFICATE BALANCE
HEREOF AT ANY TIME MAY BE LESS THAN THE AMOUNT SHOWN ABOVE.


                  This certifies that Cede & Company is the registered  owner of
the Percentage  Interest evidenced by this Class A-WAC Certificate  (obtained by
dividing the principal amount of this Class A-WAC  Certificate (its "Certificate
Balance") as of the Closing Date by the  aggregate  principal  amount of all the
Class A-WAC Certificates  (their "Class Certificate  Balance") as of the Closing
Date) in that certain  beneficial  ownership interest evidenced by all the Class
A-WAC Certificates in the Trust Fund created pursuant to a Pooling and Servicing
Agreement, dated as of the Cut-off Date specified above (the "Agreement"), among
Salomon  Brothers  Mortgage  Securities VII, Inc. (the  "Depositor",  which term
includes  any  successor  entity  under  the  Agreement),   Wilshire   Servicing
Corporation  (the "Master  Servicer",  which term includes any successor  entity
under the Agreement),  LaSalle National Bank (the "Trustee", which term includes
any successor  entity under the  Agreement)  and ABN AMRO Bank N.V. (the "Fiscal
Agent", which term includes any successor entity under the Agreement), a summary
of certain of the pertinent  provisions of which is set forth hereafter.  To the
extent  not  defined  herein,  capitalized  terms have the  respective  meanings
assigned  to them in the  Agreement.  This  Certificate  is issued  under and is
subject to the terms,  provisions  and  conditions  of the  Agreement,  to which
Agreement  the Holder of this  Certificate  by virtue of the  acceptance  hereof
assents and by which such Holder is bound.

                  Pursuant to the terms of the Agreement,  distributions will be
made on the 26th day of each month or, if such 26th day is not a  Business  Day,
the Business Day immediately following (each, a "Distribution Date"), commencing
on the first Distribution Date specified above, to the Person in whose name this
Certificate  is  registered at the close of business on the last Business Day of
the month immediately  preceding the month of such distribution,  or in the case
of the first  Distribution  Date, on the Closing Date (the "Record Date"), in an
amount  equal  to the  product  of the  Percentage  Interest  evidenced  by this
Certificate  and the amount required to be distributed to all the Holders of the
Class A-WAC  Certificates  on the applicable  Distribution  Date pursuant to the
Agreement.  All  distributions  made  under the  Agreement  on the  Class  A-WAC
Certificates  will be made  by the  Trustee  by  wire  transfer  of  immediately
available funds to the account of the Person entitled thereto at a bank or other
entity having appropriate facilities therefor, if such


<PAGE>


                                       -4-

Certificateholder  shall have provided the Trustee with wiring  instructions  no
less than five  Business  Days prior to the related  Record  Date (which  wiring
instructions may be in the form of a standing order applicable to all subsequent
distributions)  and is the registered  owner of  Certificates  having an initial
aggregate  Certificate Balance that is in excess of the lesser of (i) $5,000,000
or  (ii)  two-thirds  of the  initial  Certificate  Balance  of  such  Class  of
Certificates, or otherwise by check mailed by first class mail to the address of
such  Holder  appearing  in  the  Certificate   Register.   Notwithstanding  the
foregoing, the final distribution on this Certificate (determined without regard
to any possible future  reimbursement  of any Realized Loss or Additional  Trust
Fund  Expense  previously  allocated to this  Certificate)  will be made in like
manner,  but only upon  presentation  and surrender of this  Certificate  at the
offices of the  Certificate  Registrar or such other  location  specified in the
notice to the Holder hereof of such final distribution. Notwithstanding anything
herein  to the  contrary,  no  distributions  will be  made  with  respect  to a
Certificate  that  has  previously  been  surrendered  as  contemplated  by  the
preceding sentence or, with limited exception, that should have been surrendered
as contemplated by the preceding sentence.

                  The  Certificates  are  limited  in right of  distribution  to
certain  collections and recoveries  respecting the Mortgage Loans,  all as more
specifically  set  forth  herein  and  in  the  Agreement.  As  provided  in the
Agreement,  withdrawals from the Distribution Account and the Collection Account
may be made from time to time for purposes  other than,  and, in certain  cases,
prior to,  distributions  to  Certificateholders,  such  purposes  including the
reimbursement  of advances made, or certain expenses  incurred,  with respect to
the Mortgage Loans and the payment of interest on such advances and expenses.

                  Any   distribution  to  the  Holder  of  this  Certificate  in
reduction of the  Certificate  Balance  hereof is binding on such Holder and all
future Holders of this Certificate and any Certificate  issued upon the transfer
hereof or in exchange  herefor or in lieu hereof whether or not notation of such
distribution is made upon this Certificate.

                  The Class A-WAC  Certificates are issuable in fully registered
certificated form only without coupons in minimum denominations specified in the
Agreement.  As provided  in the  Agreement  and  subject to certain  limitations
therein set forth, Class A-WAC Certificates are exchangeable for new Class A-WAC
Certificates   in  authorized   denominations   evidencing  the  same  aggregate
Percentage Interest, as requested by the Holder surrendering the same.

                  As   provided  in  the   Agreement   and  subject  to  certain
limitations  therein set forth,  the transfer of this Certificate is registrable
in the Certificate  Register upon surrender of this Certificate for registration
of transfer at the offices of the  Certificate  Registrar,  duly endorsed by, or
accompanied by a written  instrument of transfer in the form satisfactory to the
Certificate  Registrar  duly executed by, the Holder hereof or his attorney duly
authorized in writing, and thereupon one or more new Class A-WAC Certificates in
authorized  denominations evidencing the same aggregate Percentage Interest will
be issued to the designated transferee or transferees.


<PAGE>


                                       -5-

                  No transfer of this  Certificate or any interest therein shall
be made  (A) to any  employee  benefit  plan or  other  retirement  arrangement,
including  individual  retirement  accounts  and  annuities,   Keogh  plans  and
collective  investment funds and separate accounts in which such plans, accounts
or arrangements are invested,  including, without limitation,  insurance company
general accounts,  that is subject to ERISA or the Code (each, a "Plan"), or (B)
to any Person who is directly  or  indirectly  purchasing  such  Certificate  or
interest  therein on behalf of, as named  fiduciary  of, as trustee  of, or with
assets of a Plan,  unless such transfer is made in accordance  with Section 5.02
of the Agreement.

                  No service  charge  will be imposed  for any  registration  or
exchange  of Class  A- WAC  Certificates,  but the  Trustee  or the  Certificate
Registrar  may  require  payment of a sum  sufficient  to cover any tax or other
governmental  charge  that may be imposed in  connection  with any  transfer  or
exchange of Class A-WAC Certificates.

                  The  Depositor,   the  Master  Servicer,   the  Trustee,   the
Certificate  Registrar,  the Fiscal  Agent and any agent of the  Depositor,  the
Master Servicer,  the Trustee, the Certificate Registrar or the Fiscal Agent may
treat the  Person in whose  name this  Certificate  is  registered  as the owner
hereof for all purposes,  and none of the Depositor,  the Master  Servicer,  the
Trustee, the Certificate Registrar,  the Fiscal Agent or any such agent shall be
affected by notice to the contrary.

                  The  Agreement   permits,   with  certain  exceptions  therein
provided,  the  amendment  thereof  and  the  modification  of  the  rights  and
obligations of the Depositor,  the Master  Servicer,  the Trustee and the Fiscal
Agent and the rights of the  Certificateholders  under the Agreement at any time
by the  Depositor,  the Master  Servicer and the Trustee with the consent of the
Holders of Certificates  entitled to at least 66% of the Voting Rights allocated
to the  affected  Classes.  Any such  consent by the Holder of this  Certificate
shall be  conclusive  and binding on such Holder and upon all future  Holders of
this  Certificate and of any  Certificate  issued upon the transfer hereof or in
exchange  herefor or in lieu hereof  whether or not  notation of such consent is
made upon this Certificate. The Agreement also permits the amendment thereof, in
certain limited circumstances, including any amendment necessary to maintain the
status of REMIC I, REMIC II or REMIC III as a REMIC,  without the consent of the
Holders of any of the Certificates.

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

                  The registered Holder hereof, by its acceptance hereof, agrees
that it will look solely to the Trust Fund (to the extent of its rights therein)
for distributions hereunder.

                  This  Certificate  shall be construed in  accordance  with the
internal laws of the State of New York  applicable to agreements  made and to be
performed in said State, and the obligations,  rights and remedies of the Holder
hereof shall be determined in accordance with such laws.


<PAGE>


                  IN WITNESS WHEREOF, the Trustee has caused this Certificate to
be duly executed.

                                         LASALLE NATIONAL BANK,
                                         as Trustee



                                         By:_________________________________
                                                           Authorized Officer







                          CERTIFICATE OF AUTHENTICATION

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

Dated:  November 25, 1997

                                         LASALLE NATIONAL BANK,
                                         as Certificate Registrar



                                         By:_________________________________
                                                       Authorized Officer


<PAGE>


                                   ASSIGNMENT

         FOR VALUE  RECEIVED,  the  undersigned  hereby  sell(s),  assign(s) and
transfer(s) unto

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

(please  print  or  typewrite  name and  address  including  postal  zip code of
assignee)

the  beneficial  ownership  interest in the Trust Fund  evidenced  by the within
Mortgage Pass- Through  Certificate and hereby  authorize(s) the registration of
transfer of such interest to assignee on the  Certificate  Register of the Trust
Fund.

                  I (we) further direct the Certificate Registrar to issue a new
Mortgage Pass-Through Certificate of a like Percentage Interest and Class to the
above named assignee and deliver such Mortgage  Pass-Through  Certificate to the
following address:


Dated:

                                          -------------------------------
                                          Signature by or on behalf of Assignor

                                          -------------------------------
                                          Signature Guaranteed


                            DISTRIBUTION INSTRUCTIONS


         The Assignee should include the following for purposes of distribution:

         Distributions  shall,  if  permitted,  be  made  by  wire  transfer  or
otherwise,        in        immediately        available        funds,        to
_______________________________________________________________
_________________________________________________________________     for    the
account                                                                       of
_________________________________________________________________________.

         Distributions  made  by  check  (such  check  to  be  made  payable  to
____________________) and all applicable statements and notices should be mailed
to ________________________________________________________________.

         This  information  is  provided  by  ___________________________,   the
Assignee named above, or ____________________________________, as its agent.


<PAGE>


                                      -1-

                                   EXHIBIT A-6

                          FORM OF CLASS B-1 CERTIFICATE

                  CLASS B-1 MORTGAGE PASS-THROUGH CERTIFICATE,
                                SERIES 1997-HUD2

evidencing a beneficial  ownership  interest in a trust fund (the "Trust  Fund")
consisting  primarily of a pool of  residential  mortgage  loans (the  "Mortgage
Loans"), such pool being formed and sold by

                 SALOMON BROTHERS MORTGAGE SECURITIES VII, INC.

Initial Pass-Through                 Class Certificate Balance of the Class B-
Rate: 7.00% per annum                1 Certificates as of
                                     the Closing Date:
                                     $28,295,000

Cut-off Date: November 1, 1997       Initial Certificate Balance of the Class
                                      B-1 Certificate
Closing Date: November 25, 1997
      as of the Closing Date:        $28,295,000

First Distribution Date:
December 26, 1997
                                     Fiscal Agent:
                                     ABN AMRO Bank N.V.
Master Servicer:
Wilshire Servicing Corporation       CUSIP: 79548K XQ 6


Trustee:                             Certificate No. 1
LaSalle National Bank


<PAGE>


                                       -2-

UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY TRUST CORPORATION,  A NEW YORK CORPORATION ("DTC"), TO THE TRUSTEE OR
ANY AGENT THEREOF FOR REGISTRATION OF TRANSFER,  EXCHANGE,  OR PAYMENT,  AND ANY
CERTIFICATE  ISSUED IS REGISTERED IN THE NAME OF CEDE & COMPANY OR IN SUCH OTHER
NAME AS IS REQUESTED BY AN AUTHORIZED  REPRESENTATIVE OF DTC (AND ANY PAYMENT IS
MADE TO CEDE & CO. OR TO SUCH  OTHER  ENTITY AS IS  REQUESTED  BY AN  AUTHORIZED
REPRESENTATIVE  OF DTC),  ANY TRANSFER,  PLEDGE OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  INASMUCH  AS THE  REGISTERED  OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.

THE  CERTIFICATES  EVIDENCED  HEREBY HAVE NOT BEEN  REGISTERED  UNDER THE UNITED
STATES  SECURITIES  ACT OF 1933,  AS  AMENDED  (THE  "SECURITIES  ACT"),  OR THE
SECURITIES LAWS OF ANY STATE OF THE UNITED STATES AND MAY NOT BE OFFERED,  SOLD,
PLEDGED  OR  OTHERWISE  TRANSFERRED  EXCEPT  (A) (1) TO A PERSON  WHO THE SELLER
REASONABLY  BELIEVES IS A QUALIFIED  INSTITUTIONAL  BUYER  WITHIN THE MEANING OF
RULE 144A UNDER THE  SECURITIES  ACT  PURCHASING  FOR ITS OWN ACCOUNT OR FOR THE
ACCOUNT  OF A  QUALIFIED  INSTITUTIONAL  BUYER  IN  A  TRANSACTION  MEETING  THE
REQUIREMENTS OF RULE 144A, (2) PURSUANT TO AN EXEMPTION FROM REGISTRATION  UNDER
THE SECURITIES ACT PROVIDED BY RULE 144 THEREUNDER (IF  AVAILABLE),  OR (3) TO A
PERSON  WHO THE  SELLER  REASONABLY  BELIEVES  IS AN  INSTITUTIONAL  "ACCREDITED
INVESTOR" (WITHIN THE MEANING OF RULE 501(a)(1), (2), (3) OR (7) OF REGULATION D
OF THE  SECURITIES ACT AND ANY ENTITY IN WHICH ALL THE EQUITY OWNERS COME WITHIN
SUCH  PARAGRAPHS) AND (B) IN ACCORDANCE  WITH ALL APPLICABLE  SECURITIES LAWS OF
THE STATES OF THE UNITED STATES.

THIS  CERTIFICATE  MAY  NOT  BE  PURCHASED  BY OR  PLEDGED,  SOLD  OR  OTHERWISE
TRANSFERRED  TO ANY  PERSON  THAT IS AN  EMPLOYEE  BENEFIT  PLAN  SUBJECT TO THE
FIDUCIARY  RESPONSIBILITY  PROVISIONS OF THE EMPLOYEE RETIREMENT INCOME SECURITY
ACT OF 1974, AS AMENDED ("ERISA"),  OR SECTION 4975 OF THE INTERNAL REVENUE CODE
OF 1986,  AS AMENDED (THE  "CODE"),  OR ANY PERSON  ACTING ON BEHALF OF ANY SUCH
PLAN OR USING THE ASSETS OF SUCH PLAN TO ACQUIRE THIS  CERTIFICATE,  UNLESS SUCH
TRANSFER IS MADE IN ACCORDANCE WITH SECTION 5.02 OF THE AGREEMENT.

THIS  CERTIFICATE  DOES NOT  REPRESENT AN  OBLIGATION  OF OR INTEREST IN SALOMON
BROTHERS MORTGAGE SECURITIES VII, INC., WILSHIRE SERVICING CORPORATION,  LASALLE
NATIONAL BANK, ABN AMRO BANK N.V. OR ANY OF THEIR RESPECTIVE AFFILIATES. NEITHER
THIS  CERTIFICATE NOR ANY OF THE UNDERLYING  MORTGAGE LOANS IS GUARANTEED BY ANY
AGENCY OR INSTRUMENTALITY OF THE UNITED STATES OR ANY OTHER PERSON.


<PAGE>


THIS CERTIFICATE IS SUBORDINATE TO THE SENIOR CERTIFICATES OF THE SAME SERIES TO
THE EXTENT DESCRIBED IN THE AGREEMENT REFERRED TO HEREIN.

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

DISTRIBUTIONS IN REDUCTION OF THE CERTIFICATE BALANCE OF THIS CERTIFICATE MAY BE
MADE MONTHLY AS SET FORTH IN THE AGREEMENT  REFERRED TO HEREIN. IN ADDITION,  IF
THE  AGGREGATE  CERTIFICATE  BALANCE  OF THE CLASS B  CERTIFICATES  WITH  HIGHER
NUMERICAL  DESIGNATIONS  OF THE SAME SERIES IS REDUCED TO ZERO, THE  CERTIFICATE
BALANCE  OF THIS  CERTIFICATE  MAY BE REDUCED  BY  CERTAIN  LOSSES AND  EXPENSES
EXPERIENCED BY THE TRUST FUND AS SET FORTH IN THE AGREEMENT  REFERRED TO HEREIN.
ACCORDINGLY,  THE OUTSTANDING CERTIFICATE BALANCE HEREOF AT ANY TIME MAY BE LESS
THAN THE AMOUNT SHOWN ABOVE.


<PAGE>


                  This certifies that Cede & Company is the registered  owner of
the Percentage  Interest  evidenced by this Class B-1  Certificate  (obtained by
dividing the principal  amount of this Class B-1 Certificate  (its  "Certificate
Balance") as of the Closing Date by the  aggregate  principal  amount of all the
Class B-1 Certificates (their "Class Principal Balance") as of the Closing Date)
in that certain  beneficial  ownership  interest  evidenced by all the Class B-1
Certificates  in the Trust Fund  created  pursuant  to a Pooling  and  Servicing
Agreement, dated as of the Cut-off Date specified above (the "Agreement"), among
Salomon  Brothers  Mortgage  Securities VII, Inc. (the  "Depositor",  which term
includes  any  successor  entity  under  the  Agreement),   Wilshire   Servicing
Corporation  (the "Master  Servicer",  which term includes any successor  entity
under the Agreement),  LaSalle National Bank (the "Trustee", which term includes
any successor  entity under the  Agreement)  and ABN AMRO Bank N.V. (the "Fiscal
Agent", which term includes any successor entity under the Agreement), a summary
of certain of the pertinent  provisions of which is set forth hereafter.  To the
extent  not  defined  herein,  capitalized  terms have the  respective  meanings
assigned  to them in the  Agreement.  This  Certificate  is issued  under and is
subject to the terms,  provisions  and  conditions  of the  Agreement,  to which
Agreement  the Holder of this  Certificate  by virtue of the  acceptance  hereof
assents and by which such Holder is bound.

                  Pursuant to the terms of the Agreement,  distributions will be
made on the 26th day of each month or, if such 26th day is not a  Business  Day,
the Business Day immediately following (each, a "Distribution Date"), commencing
on the first Distribution Date specified above, to the Person in whose name this
Certificate  is  registered at the close of business on the last Business Day of
the month  immediately  preceding the month of such distribution (or in the case
of the first  Distribution Date, on the Closing Date) (the "Record Date"), in an
amount  equal  to the  product  of the  Percentage  Interest  evidenced  by this
Certificate  and the amount required to be distributed to all the Holders of the
Class B-1  Certificates  on the  applicable  Distribution  Date  pursuant to the
Agreement.  All  distributions  made  under  the  Agreement  on  the  Class  B-1
Certificates  will be made  by the  Trustee  by  wire  transfer  of  immediately
available funds to the account of the Person entitled thereto at a bank or other
entity having appropriate facilities therefor, if such  Certificateholder  shall
have  provided the Trustee with wiring  instructions  no less than five Business
Days prior to the related Record Date (which wiring  instructions  may be in the
form of a standing order applicable to all subsequent  distributions) and is the
registered owner of Certificates having an initial aggregate Certificate Balance
that is in excess of the  lesser of (i)  $5,000,000  or (ii)  two-thirds  of the
initial Certificate Balance of such Class of Certificates, or otherwise by check
mailed by first  class  mail to the  address  of such  Holder  appearing  in the
Certificate Register.  Notwithstanding the foregoing,  the final distribution on
this Certificate (determined without regard to any possible future reimbursement
of any Realized Loss or Additional  Trust Fund Expense  previously  allocated to
this  Certificate)  will be made in like manner,  but only upon presentation and
surrender of this  Certificate  at the offices of the  Certificate  Registrar or
such other  location  specified in the notice to the Holder hereof of such final
distribution.  Notwithstanding anything herein to the contrary, no distributions
will be made with respect to a Certificate  that has previously been surrendered
as  contemplated  by the  preceding  sentence or, with limited  exception,  that
should have been surrendered as contemplated by the preceding sentence.

                  The  Certificates  are  limited  in right of  distribution  to
certain  collections and recoveries  respecting the Mortgage Loans,  all as more
specifically set forth herein and in the


<PAGE>


Agreement.  As  provided in the  Agreement,  withdrawals  from the  Distribution
Account and the  Collection  Account may be made from time to time for  purposes
other   than,   and,   in   certain   cases,   prior   to,    distributions   to
Certificateholders,  such purposes including the reimbursement of advances made,
or certain expenses incurred, with respect to the Mortgage Loans and the payment
of interest on such advances and expenses.

                  Any   distribution  to  the  Holder  of  this  Certificate  in
reduction of the  Certificate  Balance  hereof is binding on such Holder and all
future Holders of this Certificate and any Certificate  issued upon the transfer
hereof or in exchange  herefor or in lieu hereof whether or not notation of such
distribution is made upon this Certificate.

                  The Class B-1  Certificates  are issuable in fully  registered
form only without coupons in minimum  denominations  specified in the Agreement.
As provided in the  Agreement  and  subject to certain  limitations  therein set
forth, Class B-1 Certificates are exchangeable for new Class B-1 Certificates in
authorized  denominations  evidencing the same aggregate Percentage Interest, as
requested by the Holder surrendering the same.

                  No  transfer,  sale,  pledge  or  other  disposition  of  this
Certificate or interest therein shall be made unless that transfer, sale, pledge
or other  disposition  is  exempt  from the  registration  and/or  qualification
requirements of the Securities Act and any applicable  state securities laws, or
is  otherwise  made  in  accordance  with  the  Securities  Act and  such  state
securities laws. Furthermore,  no transfer, sale, pledge or other disposition of
any interest in this  Certificate  may be made by a Certificate  Owner except in
reliance on (i) Rule 144A under the Securities Act to a Qualified  Institutional
Buyer that is a acquiring  such  interest for its own account or for the account
of  another  Qualified  Institutional  Buyer  or  (ii)  Rule  501(a)  under  the
Securities Act to an institutional  "accredited investor" (within the meaning of
Rule 501(a)(1), (2), (3) or (7) under the Securities Act and any entity in which
all the equity  owners  come  within  such  paragraphs).  If a transfer  of this
Certificate is to be made without  registration  under the Securities Act (other
than in connection with the initial  issuance  thereof or a transfer  thereof by
the Depositor or one of its  Affiliates),  then the Certificate  Registrar shall
refuse to register  such  transfer  unless it receives  (and upon  receipt,  may
conclusively  rely upon) either:  (i) a certificate  from the  Certificateholder
desiring to effect such transfer  substantially  in the form attached as Exhibit
F-1 to the Agreement and a certificate from such Certificateholder's prospective
Transferee  substantially  in the form  attached  either as  Exhibit  F-2A or as
Exhibit F-2B to the Agreement; or (ii) an Opinion of Counsel satisfactory to the
Trustee to the effect that such transfer may be made without  registration under
the  Securities  Act (which  Opinion  of Counsel  shall not be an expense of the
Trust Fund or of the Depositor,  the Master  Servicer,  the Trustee,  the Fiscal
Agent or the  Certificate  Registrar in their  respective  capacities  as such),
together  with the written  certification(s)  as to the facts  surrounding  such
transfer from the Certificateholder desiring to effect such transfer and/or such
Certificateholder's  prospective  Transferee on which such Opinion of Counsel is
based.  None of the  Depositor,  the  Trustee or the  Certificate  Registrar  is
obligated to register or qualify the Class of Certificates specified on the face
hereof  under  the  Securities  Act or any other  securities  law or to take any
action not otherwise required under the Agreement to permit the transfer of such
Certificate or interest  therein  without  registration  or  qualification.  Any
Certificateholder  or  Certificate  Owner  desiring to effect a transfer of this
Certificate or interests therein shall, and does hereby agree to indemnify,  the
Depositor, the Trustee, the Fiscal Agent, the Master Servicer and


<PAGE>


the Certificate  Registrar 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.

                  No transfer of this  Certificate or any interest therein shall
be made  (A) to any  employee  benefit  plan or  other  retirement  arrangement,
including  individual  retirement  accounts  and  annuities,   Keogh  plans  and
collective  investment funds and separate accounts in which such plans, accounts
or arrangements are invested,  including, without limitation,  insurance company
general accounts,  that is subject to ERISA or the Code (each, a "Plan"), or (B)
to any Person who is directly  or  indirectly  purchasing  such  Certificate  or
interest  therein on behalf of, as named  fiduciary  of, as trustee  of, or with
assets of a Plan,  unless such transfer is made in accordance  with Section 5.02
of the Agreement.

                  As   provided  in  the   Agreement   and  subject  to  certain
limitations  therein set forth,  the transfer of this Certificate is registrable
in the Certificate  Register upon surrender of this Certificate for registration
of transfer at the offices of the  Certificate  Registrar,  duly endorsed by, or
accompanied by a written  instrument of transfer in the form satisfactory to the
Certificate  Registrar  duly executed by, the Holder hereof or his attorney duly
authorized in writing,  and thereupon one or more new Class B-1  Certificates in
authorized  denominations evidencing the same aggregate Percentage Interest will
be issued to the designated transferee or transferees.

                  No service  charge  will be imposed  for any  registration  or
exchange of Class B-1 Certificates, but the Trustee or the Certificate Registrar
may require  payment of a sum sufficient to cover any tax or other  governmental
charge that may be imposed in connection  with any transfer or exchange of Class
B-1 Certificates.

                  The  Depositor,   the  Master  Servicer,   the  Trustee,   the
Certificate  Registrar,  the Fiscal  Agent and any agent of the  Depositor,  the
Master Servicer,  the Trustee, the Certificate Registrar or the Fiscal Agent may
treat the  Person in whose  name this  Certificate  is  registered  as the owner
hereof for all purposes,  and none of the Depositor,  the Master  Servicer,  the
Trustee, the Certificate Registrar,  the Fiscal Agent or any such agent shall be
affected by notice to the contrary.

                  The  Agreement   permits,   with  certain  exceptions  therein
provided,  the  amendment  thereof  and  the  modification  of  the  rights  and
obligations of the Depositor,  the Master  Servicer,  the Trustee and the Fiscal
Agent and the rights of the  Certificateholders  under the Agreement at any time
by the  Depositor,  the Master  Servicer and the Trustee with the consent of the
Holders of Certificates  entitled to at least 66% of the Voting Rights allocated
to the  affected  Classes.  Any such  consent by the Holder of this  Certificate
shall be  conclusive  and binding on such Holder and upon all future  Holders of
this  Certificate and of any  Certificate  issued upon the transfer hereof or in
exchange  herefor or in lieu hereof  whether or not  notation of such consent is
made upon this Certificate. The Agreement also permits the amendment thereof, in
certain limited circumstances, including any amendment necessary to maintain the
status of REMIC I, REMIC II or REMIC III as a REMIC,  without the consent of the
Holders of any of the Certificates.


<PAGE>


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

                  The registered Holder hereof, by its acceptance hereof, agrees
that it will look solely to the Trust Fund (to the extent of its rights therein)
for distributions hereunder.

                  This  Certificate  shall be construed in  accordance  with the
internal laws of the State of New York  applicable to agreements  made and to be
performed in said State, and the obligations,  rights and remedies of the Holder
hereof shall be determined in accordance with such laws.


<PAGE>


                  IN WITNESS WHEREOF, the Trustee has caused this Certificate to
be duly executed.

                                         LASALLE NATIONAL BANK,
                                         as Trustee



                                         By:_________________________________
                                                   Authorized Officer






                          CERTIFICATE OF AUTHENTICATION

                  This is one of the Class B-1  Certificates  referred to in the
within-mentioned Agreement.

Dated:  November 25, 1997

                                          LASALLE NATIONAL BANK,
                                          as Certificate Registrar



                                          By:_________________________________
                                                            Authorized Officer


<PAGE>


                                   ASSIGNMENT

                  FOR VALUE RECEIVED, the undersigned hereby sell(s),  assign(s)
and transfer(s) unto

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

(please  print  or  typewrite  name and  address  including  postal  zip code of
assignee)

the  beneficial  ownership  interest in the Trust Fund  evidenced  by the within
Mortgage Pass- Through  Certificate and hereby  authorize(s) the registration of
transfer of such interest to assignee on the  Certificate  Register of the Trust
Fund.

                  I (we) further direct the Certificate Registrar to issue a new
Mortgage Pass-Through Certificate of a like Percentage Interest and Class to the
above named assignee and deliver such Mortgage  Pass-Through  Certificate to the
following address:


Dated:

                                          -------------------------------------
                                          Signature by or on behalf of Assignor

                                          -------------------------------------
                                            Signature Guaranteed


                            DISTRIBUTION INSTRUCTIONS


         The Assignee should include the following for purposes of distribution:

         Distributions shall, if permitted, be made by wire transfer or
otherwise, in immediately available funds, to
_______________________________________________________________
_________________________________________________________________ for the
account of
_________________________________________________________________________.

         Distributions  made  by  check  (such  check  to  be  made  payable  to
____________________) and all applicable statements and notices should be mailed
to ________________________________________________________________.

         This  information  is  provided  by  ___________________________,   the
Assignee named above, or ____________________________________, as its agent.


<PAGE>


                                   EXHIBIT A-7

                          FORM OF CLASS B-2 CERTIFICATE

                  CLASS B-2 MORTGAGE PASS-THROUGH CERTIFICATE,
                                SERIES 1997-HUD2

evidencing a beneficial  ownership  interest in a trust fund (the "Trust  Fund")
consisting  primarily of a pool of  residential  mortgage  loans (the  "Mortgage
Loans"), such pool being formed and sold by

                 SALOMON BROTHERS MORTGAGE SECURITIES VII, INC.

Initial Pass-Through                  Class Certificate Balance of the Class 
Rate: 7.00% per annum                 B-2 Certificates as of
                                      the Closing Date:
                                      $17,413,000

Cut-off Date: November 1, 1997        Initial Certificate Balance of the Class
                                      B-2 Certificate
Closing Date: November 25, 1997
      as of the Closing Date:         $17,413,000

First Distribution Date:
December 26, 1997
                                      Fiscal Agent:
                                      ABN AMRO Bank N.V.
Master Servicer:
Wilshire Servicing Corporation        CUSIP: 79548K XR 4


Trustee:                              Certificate No. 1
LaSalle National Bank


<PAGE>


UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY TRUST CORPORATION,  A NEW YORK CORPORATION ("DTC"), TO THE TRUSTEE OR
ANY AGENT THEREOF FOR REGISTRATION OF TRANSFER,  EXCHANGE,  OR PAYMENT,  AND ANY
CERTIFICATE  ISSUED IS  REGISTERED IN THE NAME OFCEDE & COMPANY OR IN SUCH OTHER
NAME AS IS REQUESTED BY AN AUTHORIZED  REPRESENTATIVE OF DTC (AND ANY PAYMENT IS
MADE TO CEDE & CO. OR TO SUCH  OTHER  ENTITY AS IS  REQUESTED  BY AN  AUTHORIZED
REPRESENTATIVE  OF DTC),  ANY TRANSFER,  PLEDGE OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  INASMUCH  AS THE  REGISTERED  OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.

THE  CERTIFICATES  EVIDENCED  HEREBY HAVE NOT BEEN  REGISTERED  UNDER THE UNITED
STATES  SECURITIES  ACT OF 1933,  AS  AMENDED  (THE  "SECURITIES  ACT"),  OR THE
SECURITIES LAWS OF ANY STATE OF THE UNITED STATES AND MAY NOT BE OFFERED,  SOLD,
PLEDGED  OR  OTHERWISE  TRANSFERRED  EXCEPT  (A) (1) TO A PERSON  WHO THE SELLER
REASONABLY  BELIEVES IS A QUALIFIED  INSTITUTIONAL  BUYER  WITHIN THE MEANING OF
RULE 144A UNDER THE  SECURITIES  ACT  PURCHASING  FOR ITS OWN ACCOUNT OR FOR THE
ACCOUNT  OF A  QUALIFIED  INSTITUTIONAL  BUYER  IN  A  TRANSACTION  MEETING  THE
REQUIREMENTS OF RULE 144A, (2) PURSUANT TO AN EXEMPTION FROM REGISTRATION  UNDER
THE SECURITIES ACT PROVIDED BY RULE 144 THEREUNDER (IF  AVAILABLE),  OR (3) TO A
PERSON  WHO THE  SELLER  REASONABLY  BELIEVES  IS AN  INSTITUTIONAL  "ACCREDITED
INVESTOR" (WITHIN THE MEANING OF RULE 501(a)(1), (2), (3) OR (7) OF REGULATION D
OF THE  SECURITIES ACT AND ANY ENTITY IN WHICH ALL THE EQUITY OWNERS COME WITHIN
SUCH  PARAGRAPHS) AND (B) IN ACCORDANCE  WITH ALL APPLICABLE  SECURITIES LAWS OF
THE STATES OF THE UNITED STATES.

THIS  CERTIFICATE  MAY  NOT  BE  PURCHASED  BY OR  PLEDGED,  SOLD  OR  OTHERWISE
TRANSFERRED  TO ANY  PERSON  THAT IS AN  EMPLOYEE  BENEFIT  PLAN  SUBJECT TO THE
FIDUCIARY  RESPONSIBILITY  PROVISIONS OF THE EMPLOYEE RETIREMENT INCOME SECURITY
ACT OF 1974, AS AMENDED ("ERISA"),  OR SECTION 4975 OF THE INTERNAL REVENUE CODE
OF 1986,  AS AMENDED (THE  "CODE"),  OR ANY PERSON  ACTING ON BEHALF OF ANY SUCH
PLAN OR USING THE ASSETS OF SUCH PLAN TO ACQUIRE THIS  CERTIFICATE,  UNLESS SUCH
TRANSFER IS MADE IN ACCORDANCE WITH SECTION 5.02 OF THE AGREEMENT.

THIS  CERTIFICATE  DOES NOT  REPRESENT AN  OBLIGATION  OF OR INTEREST IN SALOMON
BROTHERS MORTGAGE SECURITIES VII, INC., WILSHIRE SERVICING CORPORATION,  LASALLE
NATIONAL BANK, ABN AMRO BANK N.V. OR ANY OF THEIR RESPECTIVE AFFILIATES. NEITHER
THIS  CERTIFICATE NOR ANY OF THE UNDERLYING  MORTGAGE LOANS IS GUARANTEED BY ANY
AGENCY OR INSTRUMENTALITY OF THE UNITED STATES OR ANY OTHER PERSON.


<PAGE>


THIS CERTIFICATE IS SUBORDINATE TO THE SENIOR CERTIFICATES OF THE SAME SERIES TO
THE EXTENT DESCRIBED IN THE AGREEMENT REFERRED TO HEREIN.

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

DISTRIBUTIONS IN REDUCTION OF THE CERTIFICATE BALANCE OF THIS CERTIFICATE MAY BE
MADE MONTHLY AS SET FORTH IN THE AGREEMENT  REFERRED TO HEREIN. IN ADDITION,  IF
THE  AGGREGATE  CERTIFICATE  BALANCE  OF THE CLASS B  CERTIFICATES  WITH  HIGHER
NUMERICAL  DESIGNATIONS  OF THE SAME SERIES IS REDUCED TO ZERO, THE  CERTIFICATE
BALANCE  OF THIS  CERTIFICATE  MAY BE REDUCED  BY  CERTAIN  LOSSES AND  EXPENSES
EXPERIENCED BY THE TRUST FUND AS SET FORTH IN THE AGREEMENT  REFERRED TO HEREIN.
ACCORDINGLY,  THE OUTSTANDING CERTIFICATE BALANCE HEREOF AT ANY TIME MAY BE LESS
THAN THE AMOUNT SHOWN ABOVE.


<PAGE>


                  This certifies that Cede & Company is the registered  owner of
the Percentage  Interest  evidenced by this Class B-2  Certificate  (obtained by
dividing the principal  amount of this Class B-2 Certificate  (its  "Certificate
Balance") as of the Closing Date by the  aggregate  principal  amount of all the
Class B-2 Certificates (their "Class Principal Balance") as of the Closing Date)
in that certain  beneficial  ownership  interest  evidenced by all the Class B-2
Certificates  in the Trust Fund  created  pursuant  to a Pooling  and  Servicing
Agreement, dated as of the Cut-off Date specified above (the "Agreement"), among
Salomon  Brothers  Mortgage  Securities VII, Inc. (the  "Depositor",  which term
includes  any  successor  entity  under  the  Agreement),   Wilshire   Servicing
Corporation  (the "Master  Servicer",  which term includes any successor  entity
under the Agreement),  LaSalle National Bank (the "Trustee", which term includes
any successor  entity under the  Agreement)  and ABN AMRO Bank N.V. (the "Fiscal
Agent", which term includes any successor entity under the Agreement), a summary
of certain of the pertinent  provisions of which is set forth hereafter.  To the
extent  not  defined  herein,  capitalized  terms have the  respective  meanings
assigned  to them in the  Agreement.  This  Certificate  is issued  under and is
subject to the terms,  provisions  and  conditions  of the  Agreement,  to which
Agreement  the Holder of this  Certificate  by virtue of the  acceptance  hereof
assents and by which such Holder is bound.

                  Pursuant to the terms of the Agreement,  distributions will be
made on the 26th day of each month or, if such 26th day is not a  Business  Day,
the Business Day immediately following (each, a "Distribution Date"), commencing
on the first Distribution Date specified above, to the Person in whose name this
Certificate  is  registered at the close of business on the last Business Day of
the month  immediately  preceding the month of such distribution (or in the case
of the first  Distribution Date, on the Closing Date) (the "Record Date"), in an
amount  equal  to the  product  of the  Percentage  Interest  evidenced  by this
Certificate  and the amount required to be distributed to all the Holders of the
Class B-2  Certificates  on the  applicable  Distribution  Date  pursuant to the
Agreement.  All  distributions  made  under  the  Agreement  on  the  Class  B-2
Certificates  will be made  by the  Trustee  by  wire  transfer  of  immediately
available funds to the account of the Person entitled thereto at a bank or other
entity having appropriate facilities therefor, if such  Certificateholder  shall
have  provided the Trustee with wiring  instructions  no less than five Business
Days prior to the related Record Date (which wiring  instructions  may be in the
form of a standing order applicable to all subsequent  distributions) and is the
registered owner of Certificates having an initial aggregate Certificate Balance
that is in excess of the  lesser of (i)  $5,000,000  or (ii)  two-thirds  of the
initial Certificate Balance of such Class of Certificates, or otherwise by check
mailed by first  class  mail to the  address  of such  Holder  appearing  in the
Certificate Register.  Notwithstanding the foregoing,  the final distribution on
this Certificate (determined without regard to any possible future reimbursement
of any Realized Loss or Additional  Trust Fund Expense  previously  allocated to
this  Certificate)  will be made in like manner,  but only upon presentation and
surrender of this  Certificate  at the offices of the  Certificate  Registrar or
such other  location  specified in the notice to the Holder hereof of such final
distribution.  Notwithstanding anything herein to the contrary, no distributions
will be made with respect to a Certificate  that has previously been surrendered
as  contemplated  by the  preceding  sentence or, with limited  exception,  that
should have been surrendered as contemplated by the preceding sentence.

                  The  Certificates  are  limited  in right of  distribution  to
certain  collections and recoveries  respecting the Mortgage Loans,  all as more
specifically set forth herein and in the


<PAGE>


Agreement.  As  provided in the  Agreement,  withdrawals  from the  Distribution
Account and the  Collection  Account may be made from time to time for  purposes
other   than,   and,   in   certain   cases,   prior   to,    distributions   to
Certificateholders,  such purposes including the reimbursement of advances made,
or certain expenses incurred, with respect to the Mortgage Loans and the payment
of interest on such advances and expenses.

                  Any   distribution  to  the  Holder  of  this  Certificate  in
reduction of the  Certificate  Balance  hereof is binding on such Holder and all
future Holders of this Certificate and any Certificate  issued upon the transfer
hereof or in exchange  herefor or in lieu hereof whether or not notation of such
distribution is made upon this Certificate.

                  The Class B-2  Certificates  are issuable in fully  registered
form only without coupons in minimum  denominations  specified in the Agreement.
As provided in the  Agreement  and  subject to certain  limitations  therein set
forth, Class B-2 Certificates are exchangeable for new Class B-2 Certificates in
authorized  denominations  evidencing the same aggregate Percentage Interest, as
requested by the Holder surrendering the same.

                  No  transfer,  sale,  pledge  or  other  disposition  of  this
Certificate or interest therein shall be made unless that transfer, sale, pledge
or other  disposition  is  exempt  from the  registration  and/or  qualification
requirements of the Securities Act and any applicable  state securities laws, or
is  otherwise  made  in  accordance  with  the  Securities  Act and  such  state
securities laws. Furthermore,  no transfer, sale, pledge or other disposition of
any interest in this  Certificate  may be made by a Certificate  Owner except in
reliance on (i) Rule 144A under the Securities Act to a Qualified  Institutional
Buyer that is a acquiring  such  interest for its own account or for the account
of  another  Qualified  Institutional  Buyer  or  (ii)  Rule  501(a)  under  the
Securities Act to an institutional  "accredited investor" (within the meaning of
Rule 501(a)(1), (2), (3) or (7) under the Securities Act and any entity in which
all the equity  owners  come  within  such  paragraphs).  If a transfer  of this
Certificate is to be made without  registration  under the Securities Act (other
than in connection with the initial  issuance  thereof or a transfer  thereof by
the Depositor or one of its  Affiliates),  then the Certificate  Registrar shall
refuse to register  such  transfer  unless it receives  (and upon  receipt,  may
conclusively  rely upon) either:  (i) a certificate  from the  Certificateholder
desiring to effect such transfer  substantially  in the form attached as Exhibit
F-1 to the Agreement and a certificate from such Certificateholder's prospective
Transferee  substantially  in the form  attached  either as  Exhibit  F-2A or as
Exhibit F-2B to the Agreement; or (ii) an Opinion of Counsel satisfactory to the
Trustee to the effect that such transfer may be made without  registration under
the  Securities  Act (which  Opinion  of Counsel  shall not be an expense of the
Trust Fund or of the Depositor,  the Master  Servicer,  the Trustee,  the Fiscal
Agent or the  Certificate  Registrar in their  respective  capacities  as such),
together  with the written  certification(s)  as to the facts  surrounding  such
transfer from the Certificateholder desiring to effect such transfer and/or such
Certificateholder's  prospective  Transferee on which such Opinion of Counsel is
based.  None of the  Depositor,  the  Trustee or the  Certificate  Registrar  is
obligated to register or qualify the Class of Certificates specified on the face
hereof  under  the  Securities  Act or any other  securities  law or to take any
action not otherwise required under the Agreement to permit the transfer of such
Certificate or interest  therein  without  registration  or  qualification.  Any
Certificateholder  or  Certificate  Owner  desiring to effect a transfer of this
Certificate or interests therein shall, and does hereby agree to indemnify,  the
Depositor, the Trustee, the Fiscal Agent, the Master Servicer and


<PAGE>


the Certificate  Registrar 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.

                  No transfer of this  Certificate or any interest therein shall
be made  (A) to any  employee  benefit  plan or  other  retirement  arrangement,
including  individual  retirement  accounts  and  annuities,   Keogh  plans  and
collective  investment funds and separate accounts in which such plans, accounts
or arrangements are invested,  including, without limitation,  insurance company
general accounts,  that is subject to ERISA or the Code (each, a "Plan"), or (B)
to any Person who is directly  or  indirectly  purchasing  such  Certificate  or
interest  therein on behalf of, as named  fiduciary  of, as trustee  of, or with
assets of a Plan,  unless such transfer is made in accordance  with Section 5.02
of the Agreement.

                  As   provided  in  the   Agreement   and  subject  to  certain
limitations  therein set forth,  the transfer of this Certificate is registrable
in the Certificate  Register upon surrender of this Certificate for registration
of transfer at the offices of the  Certificate  Registrar,  duly endorsed by, or
accompanied by a written  instrument of transfer in the form satisfactory to the
Certificate  Registrar  duly executed by, the Holder hereof or his attorney duly
authorized in writing,  and thereupon one or more new Class B-2  Certificates in
authorized  denominations evidencing the same aggregate Percentage Interest will
be issued to the designated transferee or transferees.

                  No service  charge  will be imposed  for any  registration  or
exchange of Class B-2 Certificates, but the Trustee or the Certificate Registrar
may require  payment of a sum sufficient to cover any tax or other  governmental
charge that may be imposed in connection  with any transfer or exchange of Class
B-2 Certificates.

                  The  Depositor,   the  Master  Servicer,   the  Trustee,   the
Certificate  Registrar,  the Fiscal  Agent and any agent of the  Depositor,  the
Master Servicer,  the Trustee, the Certificate Registrar or the Fiscal Agent may
treat the  Person in whose  name this  Certificate  is  registered  as the owner
hereof for all purposes,  and none of the Depositor,  the Master  Servicer,  the
Trustee, the Certificate Registrar,  the Fiscal Agent or any such agent shall be
affected by notice to the contrary.

                  The  Agreement   permits,   with  certain  exceptions  therein
provided,  the  amendment  thereof  and  the  modification  of  the  rights  and
obligations of the Depositor,  the Master  Servicer,  the Trustee and the Fiscal
Agent and the rights of the  Certificateholders  under the Agreement at any time
by the  Depositor,  the Master  Servicer and the Trustee with the consent of the
Holders of Certificates  entitled to at least 66% of the Voting Rights allocated
to the  affected  Classes.  Any such  consent by the Holder of this  Certificate
shall be  conclusive  and binding on such Holder and upon all future  Holders of
this  Certificate and of any  Certificate  issued upon the transfer hereof or in
exchange  herefor or in lieu hereof  whether or not  notation of such consent is
made upon this Certificate. The Agreement also permits the amendment thereof, in
certain limited circumstances, including any amendment necessary to maintain the
status of REMIC I, REMIC II or REMIC III as a REMIC,  without the consent of the
Holders of any of the Certificates.


<PAGE>


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

                  The registered Holder hereof, by its acceptance hereof, agrees
that it will look solely to the Trust Fund (to the extent of its rights therein)
for distributions hereunder.

                  This  Certificate  shall be construed in  accordance  with the
internal laws of the State of New York  applicable to agreements  made and to be
performed in said State, and the obligations,  rights and remedies of the Holder
hereof shall be determined in accordance with such laws.


<PAGE>


                  IN WITNESS WHEREOF, the Trustee has caused this Certificate to
be duly executed.

                                         LASALLE NATIONAL BANK,
                                         as Trustee



                                         By:_________________________________
                                                           Authorized Officer







                          CERTIFICATE OF AUTHENTICATION

                  This is one of the Class B-2  Certificates  referred to in the
within-mentioned Agreement.

Dated:  November 25, 1997

                                         LASALLE NATIONAL BANK,
                                         as Certificate Registrar



                                         By:_________________________________
                                                           Authorized Officer


<PAGE>


                                   ASSIGNMENT

                                    FOR VALUE RECEIVED,  the undersigned  hereby
sell(s), assign(s) and transfer(s) unto

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

(please  print  or  typewrite  name and  address  including  postal  zip code of
assignee)

the  beneficial  ownership  interest in the Trust Fund  evidenced  by the within
Mortgage Pass-Through  Certificate and hereby  authorize(s) the registration of
transfer of such interest to assignee on the  Certificate  Register of the Trust
Fund.

                  I (we) further direct the Certificate Registrar to issue a new
Mortgage Pass-Through Certificate of a like Percentage Interest and Class to the
above named assignee and deliver such Mortgage  Pass-Through  Certificate to the
following address:


Dated:

                                          -------------------------------
                                          Signature by or on behalf of Assignor

                                          -------------------------------
                                          Signature Guaranteed


                            DISTRIBUTION INSTRUCTIONS


         The Assignee should include the following for purposes of distribution:

         Distributions shall, if permitted, be made by wire transfer or
otherwise, in immediately available funds, to
_______________________________________________________________
_________________________________________________________________ for the
account of
_________________________________________________________________________.

         Distributions  made  by  check  (such  check  to  be  made  payable  to
____________________) and all applicable statements and notices should be mailed
to ________________________________________________________________.

         This  information  is  provided  by  ___________________________,   the
Assignee named above, or ____________________________________, as its agent.


<PAGE>


                                   EXHIBIT A-8

                          FORM OF CLASS B-3 CERTIFICATE

                  CLASS B-3 MORTGAGE PASS-THROUGH CERTIFICATE,
                                SERIES 1997-HUD2

evidencing a beneficial  ownership  interest in a trust fund (the "Trust  Fund")
consisting  primarily of a pool of  residential  mortgage  loans (the  "Mortgage
Loans"), such pool being formed and sold by

                 SALOMON BROTHERS MORTGAGE SECURITIES VII, INC.

Initial Pass-Through                 Class Certificate Balance of the Class 
Rate: 7.00% per annum                B-3 Certificates as of
                                     the Closing Date:
                                     $17,413,000

Cut-off Date: November 1, 1997       Initial Certificate Balance of the Class 
                                     B-3 Certificate
Closing Date: November 25, 1997
      as of the Closing Date:        $17,413,000

First Distribution Date:
December 26, 1997
                                     Fiscal Agent:
                                     ABN AMRO Bank N.V.
Master Servicer:
Wilshire Servicing Corporation       CUSIP: 79548K XS 2


Trustee:                             Certificate No. 1
LaSalle National Bank


<PAGE>


UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY TRUST CORPORATION,  A NEW YORK CORPORATION ("DTC"), TO THE TRUSTEE OR
ANY AGENT THEREOF FOR REGISTRATION OF TRANSFER,  EXCHANGE,  OR PAYMENT,  AND ANY
CERTIFICATE  ISSUED IS REGISTERED IN THE NAME OF CEDE & COMPANY OR IN SUCH OTHER
NAME AS IS REQUESTED BY AN AUTHORIZED  REPRESENTATIVE OF DTC (AND ANY PAYMENT IS
MADE TO CEDE & CO. OR TO SUCH  OTHER  ENTITY AS IS  REQUESTED  BY AN  AUTHORIZED
REPRESENTATIVE  OF DTC),  ANY TRANSFER,  PLEDGE OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  INASMUCH  AS THE  REGISTERED  OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.

THE  CERTIFICATES  EVIDENCED  HEREBY HAVE NOT BEEN  REGISTERED  UNDER THE UNITED
STATES  SECURITIES  ACT OF 1933,  AS  AMENDED  (THE  "SECURITIES  ACT"),  OR THE
SECURITIES LAWS OF ANY STATE OF THE UNITED STATES AND MAY NOT BE OFFERED,  SOLD,
PLEDGED  OR  OTHERWISE  TRANSFERRED  EXCEPT  (A) (1) TO A PERSON  WHO THE SELLER
REASONABLY  BELIEVES IS A QUALIFIED  INSTITUTIONAL  BUYER  WITHIN THE MEANING OF
RULE 144A UNDER THE  SECURITIES  ACT  PURCHASING  FOR ITS OWN ACCOUNT OR FOR THE
ACCOUNT  OF A  QUALIFIED  INSTITUTIONAL  BUYER  IN  A  TRANSACTION  MEETING  THE
REQUIREMENTS OF RULE 144A, (2) PURSUANT TO AN EXEMPTION FROM REGISTRATION  UNDER
THE SECURITIES ACT PROVIDED BY RULE 144 THEREUNDER (IF  AVAILABLE),  OR (3) TO A
PERSON  WHO THE  SELLER  REASONABLY  BELIEVES  IS AN  INSTITUTIONAL  "ACCREDITED
INVESTOR" (WITHIN THE MEANING OF RULE 501(a)(1), (2), (3) OR (7) OF REGULATION D
OF THE  SECURITIES ACT AND ANY ENTITY IN WHICH ALL THE EQUITY OWNERS COME WITHIN
SUCH  PARAGRAPHS) AND (B) IN ACCORDANCE  WITH ALL APPLICABLE  SECURITIES LAWS OF
THE STATES OF THE UNITED STATES.

THIS  CERTIFICATE  MAY  NOT  BE  PURCHASED  BY OR  PLEDGED,  SOLD  OR  OTHERWISE
TRANSFERRED  TO ANY  PERSON  THAT IS AN  EMPLOYEE  BENEFIT  PLAN  SUBJECT TO THE
FIDUCIARY  RESPONSIBILITY  PROVISIONS OF THE EMPLOYEE RETIREMENT INCOME SECURITY
ACT OF 1974, AS AMENDED ("ERISA"),  OR SECTION 4975 OF THE INTERNAL REVENUE CODE
OF 1986,  AS AMENDED (THE  "CODE"),  OR ANY PERSON  ACTING ON BEHALF OF ANY SUCH
PLAN OR USING THE ASSETS OF SUCH PLAN TO ACQUIRE THIS  CERTIFICATE,  UNLESS SUCH
TRANSFER IS MADE IN ACCORDANCE WITH SECTION 5.02 OF THE AGREEMENT.

THIS  CERTIFICATE  DOES NOT  REPRESENT AN  OBLIGATION  OF OR INTEREST IN SALOMON
BROTHERS MORTGAGE SECURITIES VII, INC., WILSHIRE SERVICING CORPORATION,  LASALLE
NATIONAL BANK, ABN AMRO BANK N.V. OR ANY OF THEIR RESPECTIVE AFFILIATES. NEITHER
THIS  CERTIFICATE NOR ANY OF THE UNDERLYING  MORTGAGE LOANS IS GUARANTEED BY ANY
AGENCY OR INSTRUMENTALITY OF THE UNITED STATES OR ANY OTHER PERSON.


<PAGE>


THIS CERTIFICATE IS SUBORDINATE TO THE SENIOR CERTIFICATES OF THE SAME SERIES TO
THE EXTENT DESCRIBED IN THE AGREEMENT REFERRED TO HEREIN.

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

DISTRIBUTIONS IN REDUCTION OF THE CERTIFICATE BALANCE OF THIS CERTIFICATE MAY BE
MADE MONTHLY AS SET FORTH IN THE AGREEMENT  REFERRED TO HEREIN. IN ADDITION,  IF
THE  AGGREGATE  CERTIFICATE  BALANCE  OF THE CLASS B  CERTIFICATES  WITH  HIGHER
NUMERICAL  DESIGNATIONS  OF THE SAME SERIES IS REDUCED TO ZERO, THE  CERTIFICATE
BALANCE  OF THIS  CERTIFICATE  MAY BE REDUCED  BY  CERTAIN  LOSSES AND  EXPENSES
EXPERIENCED BY THE TRUST FUND AS SET FORTH IN THE AGREEMENT  REFERRED TO HEREIN.
ACCORDINGLY,  THE OUTSTANDING CERTIFICATE BALANCE HEREOF AT ANY TIME MAY BE LESS
THAN THE AMOUNT SHOWN ABOVE.


<PAGE>


                  This certifies that Cede & Company is the registered  owner of
the Percentage  Interest  evidenced by this Class B-3  Certificate  (obtained by
dividing the principal  amount of this Class B-3 Certificate  (its  "Certificate
Balance") as of the Closing Date by the  aggregate  principal  amount of all the
Class B-3 Certificates (their "Class Principal Balance") as of the Closing Date)
in that certain  beneficial  ownership  interest  evidenced by all the Class B-3
Certificates  in the Trust Fund  created  pursuant  to a Pooling  and  Servicing
Agreement, dated as of the Cut-off Date specified above (the "Agreement"), among
Salomon  Brothers  Mortgage  Securities VII, Inc. (the  "Depositor",  which term
includes  any  successor  entity  under  the  Agreement),   Wilshire   Servicing
Corporation  (the "Master  Servicer",  which term includes any successor  entity
under the Agreement),  LaSalle National Bank (the "Trustee", which term includes
any successor  entity under the  Agreement)  and ABN AMRO Bank N.V. (the "Fiscal
Agent", which term includes any successor entity under the Agreement), a summary
of certain of the pertinent  provisions of which is set forth hereafter.  To the
extent  not  defined  herein,  capitalized  terms have the  respective  meanings
assigned  to them in the  Agreement.  This  Certificate  is issued  under and is
subject to the terms,  provisions  and  conditions  of the  Agreement,  to which
Agreement  the Holder of this  Certificate  by virtue of the  acceptance  hereof
assents and by which such Holder is bound.

                  Pursuant to the terms of the Agreement,  distributions will be
made on the 26th day of each month or, if such 26th day is not a  Business  Day,
the Business Day immediately following (each, a "Distribution Date"), commencing
on the first Distribution Date specified above, to the Person in whose name this
Certificate  is  registered at the close of business on the last Business Day of
the month  immediately  preceding the month of such distribution (or in the case
of the first  Distribution Date, on the Closing Date) (the "Record Date"), in an
amount  equal  to the  product  of the  Percentage  Interest  evidenced  by this
Certificate  and the amount required to be distributed to all the Holders of the
Class B-3  Certificates  on the  applicable  Distribution  Date  pursuant to the
Agreement.  All  distributions  made  under  the  Agreement  on  the  Class  B-3
Certificates  will be made  by the  Trustee  by  wire  transfer  of  immediately
available funds to the account of the Person entitled thereto at a bank or other
entity having appropriate facilities therefor, if such  Certificateholder  shall
have  provided the Trustee with wiring  instructions  no less than five Business
Days prior to the related Record Date (which wiring  instructions  may be in the
form of a standing order applicable to all subsequent  distributions) and is the
registered owner of Certificates having an initial aggregate Certificate Balance
that is in excess of the  lesser of (i)  $5,000,000  or (ii)  two-thirds  of the
initial Certificate Balance of such Class of Certificates, or otherwise by check
mailed by first  class  mail to the  address  of such  Holder  appearing  in the
Certificate Register.  Notwithstanding the foregoing,  the final distribution on
this Certificate (determined without regard to any possible future reimbursement
of any Realized Loss or Additional  Trust Fund Expense  previously  allocated to
this  Certificate)  will be made in like manner,  but only upon presentation and
surrender of this  Certificate  at the offices of the  Certificate  Registrar or
such other  location  specified in the notice to the Holder hereof of such final
distribution.  Notwithstanding anything herein to the contrary, no distributions
will be made with respect to a Certificate  that has previously been surrendered
as  contemplated  by the  preceding  sentence or, with limited  exception,  that
should have been surrendered as contemplated by the preceding sentence.

                  The  Certificates  are  limited  in right of  distribution  to
certain  collections and recoveries  respecting the Mortgage Loans,  all as more
specifically set forth herein and in the


<PAGE>


Agreement.  As  provided in the  Agreement,  withdrawals  from the  Distribution
Account and the  Collection  Account may be made from time to time for  purposes
other   than,   and,   in   certain   cases,   prior   to,    distributions   to
Certificateholders,  such purposes including the reimbursement of advances made,
or certain expenses incurred, with respect to the Mortgage Loans and the payment
of interest on such advances and expenses.

                  Any   distribution  to  the  Holder  of  this  Certificate  in
reduction of the  Certificate  Balance  hereof is binding on such Holder and all
future Holders of this Certificate and any Certificate  issued upon the transfer
hereof or in exchange  herefor or in lieu hereof whether or not notation of such
distribution is made upon this Certificate.

                  The Class B-3  Certificates  are issuable in fully  registered
form only without coupons in minimum  denominations  specified in the Agreement.
As provided in the  Agreement  and  subject to certain  limitations  therein set
forth, Class B-3 Certificates are exchangeable for new Class B-3 Certificates in
authorized  denominations  evidencing the same aggregate Percentage Interest, as
requested by the Holder surrendering the same.

                  No  transfer,  sale,  pledge  or  other  disposition  of  this
Certificate or interest therein shall be made unless that transfer, sale, pledge
or other  disposition  is  exempt  from the  registration  and/or  qualification
requirements of the Securities Act and any applicable  state securities laws, or
is  otherwise  made  in  accordance  with  the  Securities  Act and  such  state
securities laws. Furthermore,  no transfer, sale, pledge or other disposition of
any interest in this  Certificate  may be made by a Certificate  Owner except in
reliance on (i) Rule 144A under the Securities Act to a Qualified  Institutional
Buyer that is a acquiring  such  interest for its own account or for the account
of  another  Qualified  Institutional  Buyer  or  (ii)  Rule  501(a)  under  the
Securities Act to an institutional  "accredited investor" (within the meaning of
Rule 501(a)(1), (2), (3) or (7) under the Securities Act and any entity in which
all the equity  owners  come  within  such  paragraphs).  If a transfer  of this
Certificate is to be made without  registration  under the Securities Act (other
than in connection with the initial  issuance  thereof or a transfer  thereof by
the Depositor or one of its  Affiliates),  then the Certificate  Registrar shall
refuse to register  such  transfer  unless it receives  (and upon  receipt,  may
conclusively  rely upon) either:  (i) a certificate  from the  Certificateholder
desiring to effect such transfer  substantially  in the form attached as Exhibit
F-1 to the Agreement and a certificate from such Certificateholder's prospective
Transferee  substantially  in the form  attached  either as  Exhibit  F-2A or as
Exhibit F-2B to the Agreement; or (ii) an Opinion of Counsel satisfactory to the
Trustee to the effect that such transfer may be made without  registration under
the  Securities  Act (which  Opinion  of Counsel  shall not be an expense of the
Trust Fund or of the Depositor,  the Master  Servicer,  the Trustee,  the Fiscal
Agent or the  Certificate  Registrar in their  respective  capacities  as such),
together  with the written  certification(s)  as to the facts  surrounding  such
transfer from the Certificateholder desiring to effect such transfer and/or such
Certificateholder's  prospective  Transferee on which such Opinion of Counsel is
based.  None of the  Depositor,  the  Trustee or the  Certificate  Registrar  is
obligated to register or qualify the Class of Certificates specified on the face
hereof  under  the  Securities  Act or any other  securities  law or to take any
action not otherwise required under the Agreement to permit the transfer of such
Certificate or interest  therein  without  registration  or  qualification.  Any
Certificateholder  or  Certificate  Owner  desiring to effect a transfer of this
Certificate or interests therein shall, and does hereby agree to indemnify,  the
Depositor, the Trustee, the Fiscal Agent, the Master Servicer and


<PAGE>


the Certificate  Registrar 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.

                  No transfer of this  Certificate or any interest therein shall
be made  (A) to any  employee  benefit  plan or  other  retirement  arrangement,
including  individual  retirement  accounts  and  annuities,   Keogh  plans  and
collective  investment funds and separate accounts in which such plans, accounts
or arrangements are invested,  including, without limitation,  insurance company
general accounts,  that is subject to ERISA or the Code (each, a "Plan"), or (B)
to any Person who is directly  or  indirectly  purchasing  such  Certificate  or
interest  therein on behalf of, as named  fiduciary  of, as trustee  of, or with
assets of a Plan,  unless such transfer is made in accordance  with Section 5.02
of the Agreement.

                  As   provided  in  the   Agreement   and  subject  to  certain
limitations  therein set forth,  the transfer of this Certificate is registrable
in the Certificate  Register upon surrender of this Certificate for registration
of transfer at the offices of the  Certificate  Registrar,  duly endorsed by, or
accompanied by a written  instrument of transfer in the form satisfactory to the
Certificate  Registrar  duly executed by, the Holder hereof or his attorney duly
authorized in writing,  and thereupon one or more new Class B-3  Certificates in
authorized  denominations evidencing the same aggregate Percentage Interest will
be issued to the designated transferee or transferees.

                  No service  charge  will be imposed  for any  registration  or
exchange of Class B-3 Certificates, but the Trustee or the Certificate Registrar
may require  payment of a sum sufficient to cover any tax or other  governmental
charge that may be imposed in connection  with any transfer or exchange of Class
B-3 Certificates.

                  The  Depositor,   the  Master  Servicer,   the  Trustee,   the
Certificate  Registrar,  the Fiscal  Agent and any agent of the  Depositor,  the
Master Servicer,  the Trustee, the Certificate Registrar or the Fiscal Agent may
treat the  Person in whose  name this  Certificate  is  registered  as the owner
hereof for all purposes,  and none of the Depositor,  the Master  Servicer,  the
Trustee, the Certificate Registrar,  the Fiscal Agent or any such agent shall be
affected by notice to the contrary.

                  The  Agreement   permits,   with  certain  exceptions  therein
provided,  the  amendment  thereof  and  the  modification  of  the  rights  and
obligations of the Depositor,  the Master  Servicer,  the Trustee and the Fiscal
Agent and the rights of the  Certificateholders  under the Agreement at any time
by the  Depositor,  the Master  Servicer and the Trustee with the consent of the
Holders of Certificates  entitled to at least 66% of the Voting Rights allocated
to the  affected  Classes.  Any such  consent by the Holder of this  Certificate
shall be  conclusive  and binding on such Holder and upon all future  Holders of
this  Certificate and of any  Certificate  issued upon the transfer hereof or in
exchange  herefor or in lieu hereof  whether or not  notation of such consent is
made upon this Certificate. The Agreement also permits the amendment thereof, in
certain limited circumstances, including any amendment necessary to maintain the
status of REMIC I, REMIC II or REMIC III as a REMIC,  without the consent of the
Holders of any of the Certificates.


<PAGE>


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

                  The registered Holder hereof, by its acceptance hereof, agrees
that it will look solely to the Trust Fund (to the extent of its rights therein)
for distributions hereunder.

                  This  Certificate  shall be construed in  accordance  with the
internal laws of the State of New York  applicable to agreements  made and to be
performed in said State, and the obligations,  rights and remedies of the Holder
hereof shall be determined in accordance with such laws.


<PAGE>


                  IN WITNESS WHEREOF, the Trustee has caused this Certificate to
be duly executed.

                                         LASALLE NATIONAL BANK,
                                         as Trustee



                                         By:_________________________________
                                                           Authorized Officer







                          CERTIFICATE OF AUTHENTICATION

                  This is one of the Class B-3  Certificates  referred to in the
within-mentioned Agreement.

Dated:  November 25, 1997

                                         LASALLE NATIONAL BANK,
                                         as Certificate Registrar



                                         By:_________________________________
                                                           Authorized Officer


<PAGE>


                                   ASSIGNMENT

                  FOR VALUE RECEIVED, the undersigned hereby sell(s), assign(s)
and transfer(s) unto

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

(please  print  or  typewrite  name and  address  including  postal  zip code of
assignee)

the  beneficial  ownership  interest in the Trust Fund  evidenced  by the within
Mortgage Pass- Through  Certificate and hereby  authorize(s) the registration of
transfer of such interest to assignee on the  Certificate  Register of the Trust
Fund.

                  I (we) further direct the Certificate Registrar to issue a new
Mortgage Pass-Through Certificate of a like Percentage Interest and Class to the
above named assignee and deliver such Mortgage  Pass-Through  Certificate to the
following address:


Dated:

                                         -------------------------------
                                         Signature by or on behalf of Assignor

                                         -------------------------------
                                         Signature Guaranteed


                            DISTRIBUTION INSTRUCTIONS


         The Assignee should include the following for purposes of distribution:

         Distributions shall, if permitted, be made by wire transfer or
otherwise, in immediately available funds, to
_______________________________________________________________
_________________________________________________________________ for the
account of
_________________________________________________________________________.

         Distributions  made  by  check  (such  check  to  be  made  payable  to
____________________) and all applicable statements and notices should be mailed
to ________________________________________________________________.

         This  information  is  provided  by  ___________________________,   the
Assignee named above, or ____________________________________, as its agent.


<PAGE>


                                   EXHIBIT A-9

                          FORM OF CLASS B-4 CERTIFICATE

                  CLASS B-4 MORTGAGE PASS-THROUGH CERTIFICATE,
                                SERIES 1997-HUD2

evidencing a beneficial  ownership  interest in a trust fund (the "Trust  Fund")
consisting  primarily of a pool of  residential  mortgage  loans (the  "Mortgage
Loans"), such pool being formed and sold by

                 SALOMON BROTHERS MORTGAGE SECURITIES VII, INC.

Initial Pass-Through                 Class Certificate Balance of the Class
Rate: 7.00% per annum                B-4 Certificates as of
                                     the Closing Date:
                                     $11,971,000


Cut-off Date: November 1, 1997       Initial Certificate Balance of the Class
                                     B-4 Certificate
Closing Date: November 25, 1997
      as of the Closing Date:        $10,621,000

First Distribution Date:
December 26, 1997
                                     Fiscal Agent:
                                     ABN AMRO Bank N.V.
Master Servicer:
Wilshire Servicing Corporation


Trustee:                             Certificate No. 1
LaSalle National Bank


<PAGE>


UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY TRUST CORPORATION,  A NEW YORK CORPORATION ("DTC"), TO THE TRUSTEE OR
ANY AGENT THEREOF FOR REGISTRATION OF TRANSFER,  EXCHANGE,  OR PAYMENT,  AND ANY
CERTIFICATE  ISSUED IS REGISTERED IN THE NAME OF SALOMON  BROTHER INC OR IN SUCH
OTHER  NAME AS IS  REQUESTED  BY AN  AUTHORIZED  REPRESENTATIVE  OF DTC (AND ANY
PAYMENT  IS MADE TO CEDE & CO. OR TO SUCH  OTHER  ENTITY AS IS  REQUESTED  BY AN
AUTHORIZED  REPRESENTATIVE OF DTC), ANY TRANSFER, PLEDGE OR OTHER USE HEREOF FOR
VALUE OR  OTHERWISE BY OR TO ANY PERSON IS WRONGFUL  INASMUCH AS THE  REGISTERED
OWNER HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.

THE  CERTIFICATES  EVIDENCED  HEREBY HAVE NOT BEEN  REGISTERED  UNDER THE UNITED
STATES  SECURITIES  ACT OF 1933,  AS  AMENDED  (THE  "SECURITIES  ACT"),  OR THE
SECURITIES LAWS OF ANY STATE OF THE UNITED STATES AND MAY NOT BE OFFERED,  SOLD,
PLEDGED  OR  OTHERWISE  TRANSFERRED  EXCEPT  (A) (1) TO A PERSON  WHO THE SELLER
REASONABLY  BELIEVES IS A QUALIFIED  INSTITUTIONAL  BUYER  WITHIN THE MEANING OF
RULE 144A UNDER THE  SECURITIES  ACT  PURCHASING  FOR ITS OWN ACCOUNT OR FOR THE
ACCOUNT  OF A  QUALIFIED  INSTITUTIONAL  BUYER  IN  A  TRANSACTION  MEETING  THE
REQUIREMENTS OF RULE 144A, (2) PURSUANT TO AN EXEMPTION FROM REGISTRATION  UNDER
THE SECURITIES ACT PROVIDED BY RULE 144 THEREUNDER (IF  AVAILABLE),  OR (3) TO A
PERSON  WHO THE  SELLER  REASONABLY  BELIEVES  IS AN  INSTITUTIONAL  "ACCREDITED
INVESTOR" (WITHIN THE MEANING OF RULE 501(a)(1), (2), (3) OR (7) OF REGULATION D
OF THE  SECURITIES ACT AND ANY ENTITY IN WHICH ALL THE EQUITY OWNERS COME WITHIN
SUCH  PARAGRAPHS) AND (B) IN ACCORDANCE  WITH ALL APPLICABLE  SECURITIES LAWS OF
THE STATES OF THE UNITED STATES.

THIS  CERTIFICATE  MAY  NOT  BE  PURCHASED  BY OR  PLEDGED,  SOLD  OR  OTHERWISE
TRANSFERRED  TO ANY  PERSON  THAT IS AN  EMPLOYEE  BENEFIT  PLAN  SUBJECT TO THE
FIDUCIARY  RESPONSIBILITY  PROVISIONS OF THE EMPLOYEE RETIREMENT INCOME SECURITY
ACT OF 1974, AS AMENDED ("ERISA"),  OR SECTION 4975 OF THE INTERNAL REVENUE CODE
OF 1986,  AS AMENDED (THE  "CODE"),  OR ANY PERSON  ACTING ON BEHALF OF ANY SUCH
PLAN OR USING THE ASSETS OF SUCH PLAN TO ACQUIRE THIS  CERTIFICATE,  UNLESS SUCH
TRANSFER IS MADE IN ACCORDANCE WITH SECTION 5.02 OF THE AGREEMENT.

THIS  CERTIFICATE  DOES NOT  REPRESENT AN  OBLIGATION  OF OR INTEREST IN SALOMON
BROTHERS MORTGAGE SECURITIES VII, INC., WILSHIRE SERVICING CORPORATION,  LASALLE
NATIONAL BANK, ABN AMRO BANK N.V. OR ANY OF THEIR RESPECTIVE AFFILIATES. NEITHER
THIS  CERTIFICATE NOR ANY OF THE UNDERLYING  MORTGAGE LOANS IS GUARANTEED BY ANY
AGENCY OR INSTRUMENTALITY OF THE UNITED STATES OR ANY OTHER PERSON.


<PAGE>


THIS CERTIFICATE IS SUBORDINATE TO THE SENIOR CERTIFICATES OF THE SAME SERIES TO
THE EXTENT DESCRIBED IN THE AGREEMENT REFERRED TO HEREIN.

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

THE FOLLOWING  INFORMATION  IS PROVIDED  SOLELY FOR THE PURPOSES OF APPLYING THE
U.S.   FEDERAL  INCOME  TAX  ORIGINAL  ISSUE  DISCOUNT  ("OID")  RULES  TO  THIS
CERTIFICATE.  THE ISSUE DATE OF THIS CERTIFICATE IS NOVEMBER 25, 1997.  ASSUMING
THAT THE MORTGAGE  LOANS PREPAY AT AN ASSUMED  PREPAYMENT  SPEED OF 8% CPR, THIS
CERTIFICATE  HAS BEEN  ISSUED  WITH NO MORE THAN  $117.80  OF OID PER  $1,000 OF
INITIAL CERTIFICATE  BALANCE,  THE YIELD TO MATURITY IS 8.67% PER ANNUM, AND THE
AMOUNT OF OID  ATTRIBUTABLE  TO THE INITIAL ACCRUAL PERIOD IS NO MORE THAN $0.54
PER $1,000 OF INITIAL CERTIFICATE  BALANCE,  COMPUTED UNDER THE EXACT METHOD. NO
REPRESENTATION  IS MADE THAT THE MORTGAGE  LOANS WILL NOT PREPAY OR, IF THEY DO,
THAT THEY WILL PREPAY AT ANY PARTICULAR RATE.

DISTRIBUTIONS IN REDUCTION OF THE CERTIFICATE BALANCE OF THIS CERTIFICATE MAY BE
MADE MONTHLY AS SET FORTH IN THE AGREEMENT  REFERRED TO HEREIN. IN ADDITION,  IF
THE  AGGREGATE  CERTIFICATE  BALANCE  OF THE CLASS B  CERTIFICATES  WITH  HIGHER
NUMERICAL  DESIGNATIONS  OF THE SAME SERIES IS REDUCED TO ZERO, THE  CERTIFICATE
BALANCE  OF THIS  CERTIFICATE  MAY BE REDUCED  BY  CERTAIN  LOSSES AND  EXPENSES
EXPERIENCED BY THE TRUST FUND AS SET FORTH IN THE AGREEMENT  REFERRED TO HEREIN.
ACCORDINGLY,  THE OUTSTANDING CERTIFICATE BALANCE HEREOF AT ANY TIME MAY BE LESS
THAN THE AMOUNT SHOWN ABOVE.


<PAGE>




                  This  certifies  that Salomon  Brothers Inc is the  registered
owner  of the  Percentage  Interest  evidenced  by this  Class  B-4  Certificate
(obtained by dividing the principal  amount of this Class B-4  Certificate  (its
"Certificate  Balance") as of the Closing Date by the aggregate principal amount
of all the Class B-4 Certificates  (their "Class  Principal  Balance") as of the
Closing Date) in that certain beneficial ownership interest evidenced by all the
Class B-4  Certificates  in the Trust Fund  created  pursuant  to a Pooling  and
Servicing  Agreement,  dated  as  of  the  Cut-off  Date  specified  above  (the
"Agreement"),   among  Salomon  Brothers  Mortgage  Securities  VII,  Inc.  (the
"Depositor",  which term  includes any  successor  entity under the  Agreement),
Wilshire Servicing  Corporation (the "Master Servicer",  which term includes any
successor  entity under the  Agreement),  LaSalle  National Bank (the "Trustee",
which term includes any successor  entity under the Agreement) and ABN AMRO Bank
N.V. (the "Fiscal  Agent",  which term  includes any successor  entity under the
Agreement),  a summary of certain of the  pertinent  provisions  of which is set
forth hereafter.  To the extent not defined herein,  capitalized  terms have the
respective  meanings  assigned to them in the  Agreement.  This  Certificate  is
issued  under and is subject  to the terms,  provisions  and  conditions  of the
Agreement,  to which  Agreement the Holder of this  Certificate by virtue of the
acceptance hereof assents and by which such Holder is bound.

                  Pursuant to the terms of the Agreement,  distributions will be
made on the 26th day of each month or, if such 26th day is not a  Business  Day,
the Business Day immediately following (each, a "Distribution Date"), commencing
on the first Distribution Date specified above, to the Person in whose name this
Certificate  is  registered at the close of business on the last Business Day of
the month  immediately  preceding the month of such distribution (or in the case
of the first  Distribution Date, on the Closing Date) (the "Record Date"), in an
amount  equal  to the  product  of the  Percentage  Interest  evidenced  by this
Certificate  and the amount required to be distributed to all the Holders of the
Class B-4  Certificates  on the  applicable  Distribution  Date  pursuant to the
Agreement.  All  distributions  made  under  the  Agreement  on  the  Class  B-4
Certificates  will be made  by the  Trustee  by  wire  transfer  of  immediately
available funds to the account of the Person entitled thereto at a bank or other
entity having appropriate facilities therefor, if such  Certificateholder  shall
have  provided the Trustee with wiring  instructions  no less than five Business
Days prior to the related Record Date (which wiring  instructions  may be in the
form of a standing order applicable to all subsequent  distributions) and is the
registered owner of Certificates having an initial aggregate Certificate Balance
that is in excess of the  lesser of (i)  $5,000,000  or (ii)  two-thirds  of the
initial Certificate Balance of such Class of Certificates, or otherwise by check
mailed by first  class  mail to the  address  of such  Holder  appearing  in the
Certificate Register.  Notwithstanding the foregoing,  the final distribution on
this Certificate (determined without regard to any possible future reimbursement
of any Realized Loss or Additional  Trust Fund Expense  previously  allocated to
this  Certificate)  will be made in like manner,  but only upon presentation and
surrender of this  Certificate  at the offices of the  Certificate  Registrar or
such other  location  specified in the notice to the Holder hereof of such final
distribution.  Notwithstanding anything herein to the contrary, no distributions
will be made with respect to a Certificate  that has previously been surrendered
as  contemplated  by the  preceding  sentence or, with limited  exception,  that
should have been surrendered as contemplated by the preceding sentence.

                  The  Certificates  are  limited  in right of  distribution  to
certain  collections and recoveries  respecting the Mortgage Loans,  all as more
specifically set forth herein and in the


<PAGE>


Agreement.  As  provided in the  Agreement,  withdrawals  from the  Distribution
Account and the  Collection  Account may be made from time to time for  purposes
other   than,   and,   in   certain   cases,   prior   to,    distributions   to
Certificateholders,  such purposes including the reimbursement of advances made,
or certain expenses incurred, with respect to the Mortgage Loans and the payment
of interest on such advances and expenses.

                  Any   distribution  to  the  Holder  of  this  Certificate  in
reduction of the  Certificate  Balance  hereof is binding on such Holder and all
future Holders of this Certificate and any Certificate  issued upon the transfer
hereof or in exchange  herefor or in lieu hereof whether or not notation of such
distribution is made upon this Certificate.

                  The Class B-4  Certificates  are issuable in fully  registered
form only without coupons in minimum  denominations  specified in the Agreement.
As provided in the  Agreement  and  subject to certain  limitations  therein set
forth, Class B-4 Certificates are exchangeable for new Class B-4 Certificates in
authorized  denominations  evidencing the same aggregate Percentage Interest, as
requested by the Holder surrendering the same.

                  No  transfer,  sale,  pledge  or  other  disposition  of  this
Certificate or interest therein shall be made unless that transfer, sale, pledge
or other  disposition  is  exempt  from the  registration  and/or  qualification
requirements of the Securities Act and any applicable  state securities laws, or
is  otherwise  made  in  accordance  with  the  Securities  Act and  such  state
securities laws. Furthermore,  no transfer, sale, pledge or other disposition of
any interest in this  Certificate  may be made by a Certificate  Owner except in
reliance on (i) Rule 144A under the Securities Act to a Qualified  Institutional
Buyer that is a acquiring  such  interest for its own account or for the account
of  another  Qualified  Institutional  Buyer  or  (ii)  Rule  501(a)  under  the
Securities Act to an institutional  "accredited investor" (within the meaning of
Rule 501(a)(1), (2), (3) or (7) under the Securities Act and any entity in which
all the equity  owners  come  within  such  paragraphs).  If a transfer  of this
Certificate is to be made without  registration  under the Securities Act (other
than in connection with the initial  issuance  thereof or a transfer  thereof by
the Depositor or one of its  Affiliates),  then the Certificate  Registrar shall
refuse to register  such  transfer  unless it receives  (and upon  receipt,  may
conclusively  rely upon) either:  (i) a certificate  from the  Certificateholder
desiring to effect such transfer  substantially  in the form attached as Exhibit
F-1 to the Agreement and a certificate from such Certificateholder's prospective
Transferee  substantially  in the form  attached  either as  Exhibit  F-2A or as
Exhibit F-2B to the Agreement; or (ii) an Opinion of Counsel satisfactory to the
Trustee to the effect that such transfer may be made without  registration under
the  Securities  Act (which  Opinion  of Counsel  shall not be an expense of the
Trust Fund or of the Depositor,  the Master  Servicer,  the Trustee,  the Fiscal
Agent or the  Certificate  Registrar in their  respective  capacities  as such),
together  with the written  certification(s)  as to the facts  surrounding  such
transfer from the Certificateholder desiring to effect such transfer and/or such
Certificateholder's  prospective  Transferee on which such Opinion of Counsel is
based.  None of the  Depositor,  the  Trustee or the  Certificate  Registrar  is
obligated to register or qualify the Class of Certificates specified on the face
hereof  under  the  Securities  Act or any other  securities  law or to take any
action not otherwise required under the Agreement to permit the transfer of such
Certificate or interest  therein  without  registration  or  qualification.  Any
Certificateholder  or  Certificate  Owner  desiring to effect a transfer of this
Certificate or interests therein shall, and does hereby agree to indemnify,  the
Depositor, the Trustee, the Fiscal Agent, the Master Servicer and


<PAGE>


the Certificate  Registrar 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.

                  No transfer of this  Certificate or any interest therein shall
be made  (A) to any  employee  benefit  plan or  other  retirement  arrangement,
including  individual  retirement  accounts  and  annuities,   Keogh  plans  and
collective  investment funds and separate accounts in which such plans, accounts
or arrangements are invested,  including, without limitation,  insurance company
general accounts,  that is subject to ERISA or the Code (each, a "Plan"), or (B)
to any Person who is directly  or  indirectly  purchasing  such  Certificate  or
interest  therein on behalf of, as named  fiduciary  of, as trustee  of, or with
assets of a Plan,  unless such transfer is made in accordance  with Section 5.02
of the Agreement.

                  As   provided  in  the   Agreement   and  subject  to  certain
limitations  therein set forth,  the transfer of this Certificate is registrable
in the Certificate  Register upon surrender of this Certificate for registration
of transfer at the offices of the  Certificate  Registrar,  duly endorsed by, or
accompanied by a written  instrument of transfer in the form satisfactory to the
Certificate  Registrar  duly executed by, the Holder hereof or his attorney duly
authorized in writing,  and thereupon one or more new Class B-4  Certificates in
authorized  denominations evidencing the same aggregate Percentage Interest will
be issued to the designated transferee or transferees.

                  No service  charge  will be imposed  for any  registration  or
exchange of Class B-4 Certificates, but the Trustee or the Certificate Registrar
may require  payment of a sum sufficient to cover any tax or other  governmental
charge that may be imposed in connection  with any transfer or exchange of Class
B-4 Certificates.

                  The  Depositor,   the  Master  Servicer,   the  Trustee,   the
Certificate  Registrar,  the Fiscal  Agent and any agent of the  Depositor,  the
Master Servicer,  the Trustee, the Certificate Registrar or the Fiscal Agent may
treat the  Person in whose  name this  Certificate  is  registered  as the owner
hereof for all purposes,  and none of the Depositor,  the Master  Servicer,  the
Trustee, the Certificate Registrar,  the Fiscal Agent or any such agent shall be
affected by notice to the contrary.

                  The  Agreement   permits,   with  certain  exceptions  therein
provided,  the  amendment  thereof  and  the  modification  of  the  rights  and
obligations of the Depositor,  the Master  Servicer,  the Trustee and the Fiscal
Agent and the rights of the  Certificateholders  under the Agreement at any time
by the  Depositor,  the Master  Servicer and the Trustee with the consent of the
Holders of Certificates  entitled to at least 66% of the Voting Rights allocated
to the  affected  Classes.  Any such  consent by the Holder of this  Certificate
shall be  conclusive  and binding on such Holder and upon all future  Holders of
this  Certificate and of any  Certificate  issued upon the transfer hereof or in
exchange  herefor or in lieu hereof  whether or not  notation of such consent is
made upon this Certificate. The Agreement also permits the amendment thereof, in
certain limited circumstances, including any amendment necessary to maintain the
status of REMIC I, REMIC II or REMIC III as a REMIC,  without the consent of the
Holders of any of the Certificates.


<PAGE>


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

                  The registered Holder hereof, by its acceptance hereof, agrees
that it will look solely to the Trust Fund (to the extent of its rights therein)
for distributions hereunder.

                  This  Certificate  shall be construed in  accordance  with the
internal laws of the State of New York  applicable to agreements  made and to be
performed in said State, and the obligations,  rights and remedies of the Holder
hereof shall be determined in accordance with such laws.


<PAGE>


                  IN WITNESS WHEREOF, the Trustee has caused this Certificate to
be duly executed.

                                         LASALLE NATIONAL BANK,
                                         as Trustee



                                         By:_________________________________
                                                    Authorized Officer







                          CERTIFICATE OF AUTHENTICATION

                  This is one of the Class B-4  Certificates  referred to in the
within-mentioned Agreement.

Dated:  November 25, 1997

                                         LASALLE NATIONAL BANK,
                                         as Certificate Registrar



                                         By:_________________________________
                                                           Authorized Officer


<PAGE>


                                   ASSIGNMENT

                  FOR VALUE RECEIVED, the undersigned hereby sell(s),  assign(s)
and transfer(s) unto

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

(please  print  or  typewrite  name and  address  including  postal  zip code of
assignee)

the  beneficial  ownership  interest in the Trust Fund  evidenced  by the within
Mortgage Pass- Through  Certificate and hereby  authorize(s) the registration of
transfer of such interest to assignee on the  Certificate  Register of the Trust
Fund.

                  I (we) further direct the Certificate Registrar to issue a new
Mortgage Pass-Through Certificate of a like Percentage Interest and Class to the
above named assignee and deliver such Mortgage  Pass-Through  Certificate to the
following address:


Dated:

                                          -------------------------------
                                          Signature by or on behalf of Assignor

                                          -------------------------------
                                          Signature Guaranteed


                            DISTRIBUTION INSTRUCTIONS


         The Assignee should include the following for purposes of distribution:

         Distributions shall, if permitted, be made by wire transfer or
otherwise, in immediately available funds, to
_______________________________________________________________
_________________________________________________________________ for the
account of
_________________________________________________________________________.

         Distributions  made  by  check  (such  check  to  be  made  payable  to
____________________) and all applicable statements and notices should be mailed
to ________________________________________________________________.

         This  information  is  provided  by  ___________________________,   the
Assignee named above, or ____________________________________, as its agent.


<PAGE>


                                  EXHIBIT A-10

                          FORM OF CLASS B-4 CERTIFICATE

                  CLASS B-4 MORTGAGE PASS-THROUGH CERTIFICATE,
                                SERIES 1997-HUD2

evidencing a beneficial  ownership  interest in a trust fund (the "Trust  Fund")
consisting  primarily of a pool of  residential  mortgage  loans (the  "Mortgage
Loans"), such pool being formed and sold by

                 SALOMON BROTHERS MORTGAGE SECURITIES VII, INC.

Initial Pass-Through                 Class Certificate Balance of the Class
Rate: 7.00% per annum                B-4 Certificates as of
                                     the Closing Date:
                                     $11,971,000


Cut-off Date: November 1, 1997       Initial Certificate Balance of the Class
                                     B- 4 Certificate
Closing Date: November 25, 1997
      as of the Closing Date:        $1,350,000

First Distribution Date:
December 26, 1997
                                     Fiscal Agent:
                                     ABN AMRO Bank N.V.
Master Servicer:
Wilshire Servicing Corporation


Trustee:                             Certificate No. 2
LaSalle National Bank


<PAGE>


UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY TRUST CORPORATION,  A NEW YORK CORPORATION ("DTC"), TO THE TRUSTEE OR
ANY AGENT THEREOF FOR REGISTRATION OF TRANSFER,  EXCHANGE,  OR PAYMENT,  AND ANY
CERTIFICATE  ISSUED IS REGISTERED IN THE NAME OF SALOMON  BROTHER INC OR IN SUCH
OTHER  NAME AS IS  REQUESTED  BY AN  AUTHORIZED  REPRESENTATIVE  OF DTC (AND ANY
PAYMENT  IS MADE TO CEDE & CO. OR TO SUCH  OTHER  ENTITY AS IS  REQUESTED  BY AN
AUTHORIZED  REPRESENTATIVE OF DTC), ANY TRANSFER, PLEDGE OR OTHER USE HEREOF FOR
VALUE OR  OTHERWISE BY OR TO ANY PERSON IS WRONGFUL  INASMUCH AS THE  REGISTERED
OWNER HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.

THE  CERTIFICATES  EVIDENCED  HEREBY HAVE NOT BEEN  REGISTERED  UNDER THE UNITED
STATES  SECURITIES  ACT OF 1933,  AS  AMENDED  (THE  "SECURITIES  ACT"),  OR THE
SECURITIES LAWS OF ANY STATE OF THE UNITED STATES AND MAY NOT BE OFFERED,  SOLD,
PLEDGED  OR  OTHERWISE  TRANSFERRED  EXCEPT  (A) (1) TO A PERSON  WHO THE SELLER
REASONABLY  BELIEVES IS A QUALIFIED  INSTITUTIONAL  BUYER  WITHIN THE MEANING OF
RULE 144A UNDER THE  SECURITIES  ACT  PURCHASING  FOR ITS OWN ACCOUNT OR FOR THE
ACCOUNT  OF A  QUALIFIED  INSTITUTIONAL  BUYER  IN  A  TRANSACTION  MEETING  THE
REQUIREMENTS OF RULE 144A, (2) PURSUANT TO AN EXEMPTION FROM REGISTRATION  UNDER
THE SECURITIES ACT PROVIDED BY RULE 144 THEREUNDER (IF  AVAILABLE),  OR (3) TO A
PERSON  WHO THE  SELLER  REASONABLY  BELIEVES  IS AN  INSTITUTIONAL  "ACCREDITED
INVESTOR" (WITHIN THE MEANING OF RULE 501(a)(1), (2), (3) OR (7) OF REGULATION D
OF THE  SECURITIES ACT AND ANY ENTITY IN WHICH ALL THE EQUITY OWNERS COME WITHIN
SUCH  PARAGRAPHS) AND (B) IN ACCORDANCE  WITH ALL APPLICABLE  SECURITIES LAWS OF
THE STATES OF THE UNITED STATES.

THIS  CERTIFICATE  MAY  NOT  BE  PURCHASED  BY OR  PLEDGED,  SOLD  OR  OTHERWISE
TRANSFERRED  TO ANY  PERSON  THAT IS AN  EMPLOYEE  BENEFIT  PLAN  SUBJECT TO THE
FIDUCIARY  RESPONSIBILITY  PROVISIONS OF THE EMPLOYEE RETIREMENT INCOME SECURITY
ACT OF 1974, AS AMENDED ("ERISA"),  OR SECTION 4975 OF THE INTERNAL REVENUE CODE
OF 1986,  AS AMENDED (THE  "CODE"),  OR ANY PERSON  ACTING ON BEHALF OF ANY SUCH
PLAN OR USING THE ASSETS OF SUCH PLAN TO ACQUIRE THIS  CERTIFICATE,  UNLESS SUCH
TRANSFER IS MADE IN ACCORDANCE WITH SECTION 5.02 OF THE AGREEMENT.

THIS  CERTIFICATE  DOES NOT  REPRESENT AN  OBLIGATION  OF OR INTEREST IN SALOMON
BROTHERS MORTGAGE SECURITIES VII, INC., WILSHIRE SERVICING CORPORATION,  LASALLE
NATIONAL BANK, ABN AMRO BANK N.V. OR ANY OF THEIR RESPECTIVE AFFILIATES. NEITHER
THIS  CERTIFICATE NOR ANY OF THE UNDERLYING  MORTGAGE LOANS IS GUARANTEED BY ANY
AGENCY OR INSTRUMENTALITY OF THE UNITED STATES OR ANY OTHER PERSON.


<PAGE>


THIS CERTIFICATE IS SUBORDINATE TO THE SENIOR CERTIFICATES OF THE SAME SERIES TO
THE EXTENT DESCRIBED IN THE AGREEMENT REFERRED TO HEREIN.

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

THE FOLLOWING  INFORMATION  IS PROVIDED  SOLELY FOR THE PURPOSES OF APPLYING THE
U.S.   FEDERAL  INCOME  TAX  ORIGINAL  ISSUE  DISCOUNT  ("OID")  RULES  TO  THIS
CERTIFICATE.  THE ISSUE DATE OF THIS CERTIFICATE IS NOVEMBER 25, 1997.  ASSUMING
THAT THE MORTGAGE  LOANS PREPAY AT AN ASSUMED  PREPAYMENT  SPEED OF 8% CPR, THIS
CERTIFICATE  HAS BEEN  ISSUED  WITH NO MORE THAN  $117.80  OF OID PER  $1,000 OF
INITIAL CERTIFICATE  BALANCE,  THE YIELD TO MATURITY IS 8.67% PER ANNUM, AND THE
AMOUNT OF OID  ATTRIBUTABLE  TO THE INITIAL ACCRUAL PERIOD IS NO MORE THAN $0.54
PER $1,000 OF INITIAL CERTIFICATE  BALANCE,  COMPUTED UNDER THE EXACT METHOD. NO
REPRESENTATION  IS MADE THAT THE MORTGAGE  LOANS WILL NOT PREPAY OR, IF THEY DO,
THAT THEY WILL PREPAY AT ANY PARTICULAR RATE.

DISTRIBUTIONS IN REDUCTION OF THE CERTIFICATE BALANCE OF THIS CERTIFICATE MAY BE
MADE MONTHLY AS SET FORTH IN THE AGREEMENT  REFERRED TO HEREIN. IN ADDITION,  IF
THE  AGGREGATE  CERTIFICATE  BALANCE  OF THE CLASS B  CERTIFICATES  WITH  HIGHER
NUMERICAL  DESIGNATIONS  OF THE SAME SERIES IS REDUCED TO ZERO, THE  CERTIFICATE
BALANCE  OF THIS  CERTIFICATE  MAY BE REDUCED  BY  CERTAIN  LOSSES AND  EXPENSES
EXPERIENCED BY THE TRUST FUND AS SET FORTH IN THE AGREEMENT  REFERRED TO HEREIN.
ACCORDINGLY,  THE OUTSTANDING CERTIFICATE BALANCE HEREOF AT ANY TIME MAY BE LESS
THAN THE AMOUNT SHOWN ABOVE.


<PAGE>


                  This  certifies  that Salomon  Brothers Inc is the  registered
owner  of the  Percentage  Interest  evidenced  by this  Class  B-4  Certificate
(obtained by dividing the principal  amount of this Class B-4  Certificate  (its
"Certificate  Balance") as of the Closing Date by the aggregate principal amount
of all the Class B-4 Certificates  (their "Class  Principal  Balance") as of the
Closing Date) in that certain beneficial ownership interest evidenced by all the
Class B-4  Certificates  in the Trust Fund  created  pursuant  to a Pooling  and
Servicing  Agreement,  dated  as  of  the  Cut-off  Date  specified  above  (the
"Agreement"),   among  Salomon  Brothers  Mortgage  Securities  VII,  Inc.  (the
"Depositor",  which term  includes any  successor  entity under the  Agreement),
Wilshire Servicing  Corporation (the "Master Servicer",  which term includes any
successor  entity under the  Agreement),  LaSalle  National Bank (the "Trustee",
which term includes any successor  entity under the Agreement) and ABN AMRO Bank
N.V. (the "Fiscal  Agent",  which term  includes any successor  entity under the
Agreement),  a summary of certain of the  pertinent  provisions  of which is set
forth hereafter.  To the extent not defined herein,  capitalized  terms have the
respective  meanings  assigned to them in the  Agreement.  This  Certificate  is
issued  under and is subject  to the terms,  provisions  and  conditions  of the
Agreement,  to which  Agreement the Holder of this  Certificate by virtue of the
acceptance hereof assents and by which such Holder is bound.

                  Pursuant to the terms of the Agreement,  distributions will be
made on the 26th day of each month or, if such 26th day is not a  Business  Day,
the Business Day immediately following (each, a "Distribution Date"), commencing
on the first Distribution Date specified above, to the Person in whose name this
Certificate  is  registered at the close of business on the last Business Day of
the month  immediately  preceding the month of such distribution (or in the case
of the first  Distribution Date, on the Closing Date) (the "Record Date"), in an
amount  equal  to the  product  of the  Percentage  Interest  evidenced  by this
Certificate  and the amount required to be distributed to all the Holders of the
Class B-4  Certificates  on the  applicable  Distribution  Date  pursuant to the
Agreement.  All  distributions  made  under  the  Agreement  on  the  Class  B-4
Certificates  will be made  by the  Trustee  by  wire  transfer  of  immediately
available funds to the account of the Person entitled thereto at a bank or other
entity having appropriate facilities therefor, if such  Certificateholder  shall
have  provided the Trustee with wiring  instructions  no less than five Business
Days prior to the related Record Date (which wiring  instructions  may be in the
form of a standing order applicable to all subsequent  distributions) and is the
registered owner of Certificates having an initial aggregate Certificate Balance
that is in excess of the  lesser of (i)  $5,000,000  or (ii)  two-thirds  of the
initial Certificate Balance of such Class of Certificates, or otherwise by check
mailed by first  class  mail to the  address  of such  Holder  appearing  in the
Certificate Register.  Notwithstanding the foregoing,  the final distribution on
this Certificate (determined without regard to any possible future reimbursement
of any Realized Loss or Additional  Trust Fund Expense  previously  allocated to
this  Certificate)  will be made in like manner,  but only upon presentation and
surrender of this  Certificate  at the offices of the  Certificate  Registrar or
such other  location  specified in the notice to the Holder hereof of such final
distribution.  Notwithstanding anything herein to the contrary, no distributions
will be made with respect to a Certificate  that has previously been surrendered
as  contemplated  by the  preceding  sentence or, with limited  exception,  that
should have been surrendered as contemplated by the preceding sentence.

                  The  Certificates  are  limited  in right of  distribution  to
certain  collections and recoveries  respecting the Mortgage Loans,  all as more
specifically set forth herein and in the


<PAGE>


Agreement.  As  provided in the  Agreement,  withdrawals  from the  Distribution
Account and the  Collection  Account may be made from time to time for  purposes
other   than,   and,   in   certain   cases,   prior   to,    distributions   to
Certificateholders,  such purposes including the reimbursement of advances made,
or certain expenses incurred, with respect to the Mortgage Loans and the payment
of interest on such advances and expenses.

                  Any   distribution  to  the  Holder  of  this  Certificate  in
reduction of the  Certificate  Balance  hereof is binding on such Holder and all
future Holders of this Certificate and any Certificate  issued upon the transfer
hereof or in exchange  herefor or in lieu hereof whether or not notation of such
distribution is made upon this Certificate.

                  The Class B-4  Certificates  are issuable in fully  registered
form only without coupons in minimum  denominations  specified in the Agreement.
As provided in the  Agreement  and  subject to certain  limitations  therein set
forth, Class B-4 Certificates are exchangeable for new Class B-4 Certificates in
authorized  denominations  evidencing the same aggregate Percentage Interest, as
requested by the Holder surrendering the same.

                  No  transfer,  sale,  pledge  or  other  disposition  of  this
Certificate or interest therein shall be made unless that transfer, sale, pledge
or other  disposition  is  exempt  from the  registration  and/or  qualification
requirements of the Securities Act and any applicable  state securities laws, or
is  otherwise  made  in  accordance  with  the  Securities  Act and  such  state
securities laws. Furthermore,  no transfer, sale, pledge or other disposition of
any interest in this  Certificate  may be made by a Certificate  Owner except in
reliance on (i) Rule 144A under the Securities Act to a Qualified  Institutional
Buyer that is a acquiring  such  interest for its own account or for the account
of  another  Qualified  Institutional  Buyer  or  (ii)  Rule  501(a)  under  the
Securities Act to an institutional  "accredited investor" (within the meaning of
Rule 501(a)(1), (2), (3) or (7) under the Securities Act and any entity in which
all the equity  owners  come  within  such  paragraphs).  If a transfer  of this
Certificate is to be made without  registration  under the Securities Act (other
than in connection with the initial  issuance  thereof or a transfer  thereof by
the Depositor or one of its  Affiliates),  then the Certificate  Registrar shall
refuse to register  such  transfer  unless it receives  (and upon  receipt,  may
conclusively  rely upon) either:  (i) a certificate  from the  Certificateholder
desiring to effect such transfer  substantially  in the form attached as Exhibit
F-1 to the Agreement and a certificate from such Certificateholder's prospective
Transferee  substantially  in the form  attached  either as  Exhibit  F-2A or as
Exhibit F-2B to the Agreement; or (ii) an Opinion of Counsel satisfactory to the
Trustee to the effect that such transfer may be made without  registration under
the  Securities  Act (which  Opinion  of Counsel  shall not be an expense of the
Trust Fund or of the Depositor,  the Master  Servicer,  the Trustee,  the Fiscal
Agent or the  Certificate  Registrar in their  respective  capacities  as such),
together  with the written  certification(s)  as to the facts  surrounding  such
transfer from the Certificateholder desiring to effect such transfer and/or such
Certificateholder's  prospective  Transferee on which such Opinion of Counsel is
based.  None of the  Depositor,  the  Trustee or the  Certificate  Registrar  is
obligated to register or qualify the Class of Certificates specified on the face
hereof  under  the  Securities  Act or any other  securities  law or to take any
action not otherwise required under the Agreement to permit the transfer of such
Certificate or interest  therein  without  registration  or  qualification.  Any
Certificateholder  or  Certificate  Owner  desiring to effect a transfer of this
Certificate or interests therein shall, and does hereby agree to indemnify,  the
Depositor, the Trustee, the Fiscal Agent, the Master Servicer and


<PAGE>


the Certificate  Registrar 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.

                  No transfer of this  Certificate or any interest therein shall
be made  (A) to any  employee  benefit  plan or  other  retirement  arrangement,
including  individual  retirement  accounts  and  annuities,   Keogh  plans  and
collective  investment funds and separate accounts in which such plans, accounts
or arrangements are invested,  including, without limitation,  insurance company
general accounts,  that is subject to ERISA or the Code (each, a "Plan"), or (B)
to any Person who is directly  or  indirectly  purchasing  such  Certificate  or
interest  therein on behalf of, as named  fiduciary  of, as trustee  of, or with
assets of a Plan,  unless such transfer is made in accordance  with Section 5.02
of the Agreement.

                  As   provided  in  the   Agreement   and  subject  to  certain
limitations  therein set forth,  the transfer of this Certificate is registrable
in the Certificate  Register upon surrender of this Certificate for registration
of transfer at the offices of the  Certificate  Registrar,  duly endorsed by, or
accompanied by a written  instrument of transfer in the form satisfactory to the
Certificate  Registrar  duly executed by, the Holder hereof or his attorney duly
authorized in writing,  and thereupon one or more new Class B-4  Certificates in
authorized  denominations evidencing the same aggregate Percentage Interest will
be issued to the designated transferee or transferees.

                  No service  charge  will be imposed  for any  registration  or
exchange of Class B-4 Certificates, but the Trustee or the Certificate Registrar
may require  payment of a sum sufficient to cover any tax or other  governmental
charge that may be imposed in connection  with any transfer or exchange of Class
B-4 Certificates.

                  The  Depositor,   the  Master  Servicer,   the  Trustee,   the
Certificate  Registrar,  the Fiscal  Agent and any agent of the  Depositor,  the
Master Servicer,  the Trustee, the Certificate Registrar or the Fiscal Agent may
treat the  Person in whose  name this  Certificate  is  registered  as the owner
hereof for all purposes,  and none of the Depositor,  the Master  Servicer,  the
Trustee, the Certificate Registrar,  the Fiscal Agent or any such agent shall be
affected by notice to the contrary.

                  The  Agreement   permits,   with  certain  exceptions  therein
provided,  the  amendment  thereof  and  the  modification  of  the  rights  and
obligations of the Depositor,  the Master  Servicer,  the Trustee and the Fiscal
Agent and the rights of the  Certificateholders  under the Agreement at any time
by the  Depositor,  the Master  Servicer and the Trustee with the consent of the
Holders of Certificates  entitled to at least 66% of the Voting Rights allocated
to the  affected  Classes.  Any such  consent by the Holder of this  Certificate
shall be  conclusive  and binding on such Holder and upon all future  Holders of
this  Certificate and of any  Certificate  issued upon the transfer hereof or in
exchange  herefor or in lieu hereof  whether or not  notation of such consent is
made upon this Certificate. The Agreement also permits the amendment thereof, in
certain limited circumstances, including any amendment necessary to maintain the
status of REMIC I, REMIC II or REMIC III as a REMIC,  without the consent of the
Holders of any of the Certificates.


<PAGE>


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

                  The registered Holder hereof, by its acceptance hereof, agrees
that it will look solely to the Trust Fund (to the extent of its rights therein)
for distributions hereunder.

                  This  Certificate  shall be construed in  accordance  with the
internal laws of the State of New York  applicable to agreements  made and to be
performed in said State, and the obligations,  rights and remedies of the Holder
hereof shall be determined in accordance with such laws.


<PAGE>


                  IN WITNESS WHEREOF, the Trustee has caused this Certificate to
be duly executed.

                                         LASALLE NATIONAL BANK,
                                         as Trustee



                                         By:_________________________________
                                                     Authorized Officer







                          CERTIFICATE OF AUTHENTICATION

                  This is one of the Class B-4  Certificates  referred to in the
within-mentioned Agreement.

Dated:  November 25, 1997

                                         LASALLE NATIONAL BANK,
                                         as Certificate Registrar



                                         By:_________________________________
                                                    Authorized Officer


<PAGE>


                                   ASSIGNMENT

  FOR VALUE RECEIVED, the undersigned hereby sell(s), assign(s) and transfer(s)
unto

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

(please  print  or  typewrite  name and  address  including  postal  zip code of
assignee)

the  beneficial  ownership  interest in the Trust Fund  evidenced  by the within
Mortgage Pass- Through  Certificate and hereby  authorize(s) the registration of
transfer of such interest to assignee on the  Certificate  Register of the Trust
Fund.

                  I (we) further direct the Certificate Registrar to issue a new
Mortgage Pass-Through Certificate of a like Percentage Interest and Class to the
above named assignee and deliver such Mortgage  Pass-Through  Certificate to the
following address:


Dated:

                                         -------------------------------
                                         Signature by or on behalf of Assignor

                                         -------------------------------
                                         Signature Guaranteed


                            DISTRIBUTION INSTRUCTIONS


         The Assignee should include the following for purposes of distribution:

         Distributions shall, if permitted, be made by wire transfer or
otherwise, in immediately available funds, to
_______________________________________________________________
_________________________________________________________________ for the
account of
_________________________________________________________________________.

         Distributions  made  by  check  (such  check  to  be  made  payable  to
____________________) and all applicable statements and notices should be mailed
to ________________________________________________________________.

         This  information  is  provided  by  ___________________________,   the
Assignee named above, or ____________________________________, as its agent.


<PAGE>


                                  EXHIBIT A-11

                          FORM OF CLASS B-5 CERTIFICATE

                  CLASS B-5 MORTGAGE PASS-THROUGH CERTIFICATE,
                                SERIES 1997-HUD2

evidencing a beneficial  ownership  interest in a trust fund (the "Trust  Fund")
consisting  primarily of a pool of  residential  mortgage  loans (the  "Mortgage
Loans"), such pool being formed and sold by

                 SALOMON BROTHERS MORTGAGE SECURITIES VII, INC.

Initial Pass-Through                   Class Certificate Balance of the Class
Rate: 7.00% per annum                  B-5 Certificates as of
                                       the Closing Date:
                                       $8,706,000


Cut-off Date: November 1, 1997         Initial Certificate Balance of the Class
                                       B- 5 Certificate
Closing Date: November 25, 1997
      as of the Closing Date:          $4,500,000

First Distribution Date:
December 26, 1997
                                       Fiscal Agent:
                                       ABN AMRO Bank N.V.
Master Servicer:
Wilshire Servicing Corporation


Trustee:                               Certificate No. 1
LaSalle National Bank


<PAGE>


UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY TRUST CORPORATION,  A NEW YORK CORPORATION ("DTC"), TO THE TRUSTEE OR
ANY AGENT THEREOF FOR REGISTRATION OF TRANSFER,  EXCHANGE,  OR PAYMENT,  AND ANY
CERTIFICATE  ISSUED IS REGISTERED IN THE NAME OF SALOMON BROTHERS INC OR IN SUCH
OTHER  NAME AS IS  REQUESTED  BY AN  AUTHORIZED  REPRESENTATIVE  OF DTC (AND ANY
PAYMENT  IS MADE TO CEDE & CO. OR TO SUCH  OTHER  ENTITY AS IS  REQUESTED  BY AN
AUTHORIZED  REPRESENTATIVE OF DTC), ANY TRANSFER, PLEDGE OR OTHER USE HEREOF FOR
VALUE OR  OTHERWISE BY OR TO ANY PERSON IS WRONGFUL  INASMUCH AS THE  REGISTERED
OWNER HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.

THE  CERTIFICATES  EVIDENCED  HEREBY HAVE NOT BEEN  REGISTERED  UNDER THE UNITED
STATES  SECURITIES  ACT OF 1933,  AS  AMENDED  (THE  "SECURITIES  ACT"),  OR THE
SECURITIES LAWS OF ANY STATE OF THE UNITED STATES AND MAY NOT BE OFFERED,  SOLD,
PLEDGED  OR  OTHERWISE  TRANSFERRED  EXCEPT  (A) (1) TO A PERSON  WHO THE SELLER
REASONABLY  BELIEVES IS A QUALIFIED  INSTITUTIONAL  BUYER  WITHIN THE MEANING OF
RULE 144A UNDER THE  SECURITIES  ACT  PURCHASING  FOR ITS OWN ACCOUNT OR FOR THE
ACCOUNT  OF A  QUALIFIED  INSTITUTIONAL  BUYER  IN  A  TRANSACTION  MEETING  THE
REQUIREMENTS OF RULE 144A, (2) PURSUANT TO AN EXEMPTION FROM REGISTRATION  UNDER
THE SECURITIES ACT PROVIDED BY RULE 144 THEREUNDER (IF  AVAILABLE),  OR (3) TO A
PERSON  WHO THE  SELLER  REASONABLY  BELIEVES  IS AN  INSTITUTIONAL  "ACCREDITED
INVESTOR" (WITHIN THE MEANING OF RULE 501(a)(1), (2), (3) OR (7) OF REGULATION D
OF THE  SECURITIES ACT AND ANY ENTITY IN WHICH ALL THE EQUITY OWNERS COME WITHIN
SUCH  PARAGRAPHS) AND (B) IN ACCORDANCE  WITH ALL APPLICABLE  SECURITIES LAWS OF
THE STATES OF THE UNITED STATES.

THIS  CERTIFICATE  MAY  NOT  BE  PURCHASED  BY OR  PLEDGED,  SOLD  OR  OTHERWISE
TRANSFERRED  TO ANY  PERSON  THAT IS AN  EMPLOYEE  BENEFIT  PLAN  SUBJECT TO THE
FIDUCIARY  RESPONSIBILITY  PROVISIONS OF THE EMPLOYEE RETIREMENT INCOME SECURITY
ACT OF 1974, AS AMENDED ("ERISA"),  OR SECTION 4975 OF THE INTERNAL REVENUE CODE
OF 1986,  AS AMENDED (THE  "CODE"),  OR ANY PERSON  ACTING ON BEHALF OF ANY SUCH
PLAN OR USING THE ASSETS OF SUCH PLAN TO ACQUIRE THIS  CERTIFICATE,  UNLESS SUCH
TRANSFER IS MADE IN ACCORDANCE WITH SECTION 5.02 OF THE AGREEMENT.

THIS  CERTIFICATE  DOES NOT  REPRESENT AN  OBLIGATION  OF OR INTEREST IN SALOMON
BROTHERS MORTGAGE SECURITIES VII, INC., WILSHIRE SERVICING CORPORATION,  LASALLE
NATIONAL BANK, ABN AMRO BANK N.V. OR ANY OF THEIR RESPECTIVE AFFILIATES. NEITHER
THIS  CERTIFICATE NOR ANY OF THE UNDERLYING  MORTGAGE LOANS IS GUARANTEED BY ANY
AGENCY OR INSTRUMENTALITY OF THE UNITED STATES OR ANY OTHER PERSON.


<PAGE>


THIS CERTIFICATE IS SUBORDINATE TO THE SENIOR CERTIFICATES OF THE SAME SERIES TO
THE EXTENT DESCRIBED IN THE AGREEMENT REFERRED TO HEREIN.

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

THE FOLLOWING  INFORMATION  IS PROVIDED  SOLELY FOR THE PURPOSES OF APPLYING THE
U.S.   FEDERAL  INCOME  TAX  ORIGINAL  ISSUE  DISCOUNT  ("OID")  RULES  TO  THIS
CERTIFICATE.  THE ISSUE DATE OF THIS CERTIFICATE IS NOVEMBER 25, 1997.  ASSUMING
THAT THE MORTGAGE  LOANS PREPAY AT AN ASSUMED  PREPAYMENT  SPEED OF 8% CPR, THIS
CERTIFICATE  HAS BEEN  ISSUED  WITH NO MORE THAN  $318.91  OF OID PER  $1,000 OF
INITIAL CERTIFICATE  BALANCE, THE YIELD TO MATURITY IS 12.50% PER ANNUM, AND THE
AMOUNT OF OID  ATTRIBUTABLE  TO THE INITIAL ACCRUAL PERIOD IS NO MORE THAN $1.26
PER $1,000 OF INITIAL CERTIFICATE  BALANCE,  COMPUTED UNDER THE EXACT METHOD. NO
REPRESENTATION  IS MADE THAT THE MORTGAGE  LOANS WILL NOT PREPAY OR, IF THEY DO,
THAT THEY WILL PREPAY AT ANY PARTICULAR RATE.

DISTRIBUTIONS IN REDUCTION OF THE CERTIFICATE BALANCE OF THIS CERTIFICATE MAY BE
MADE MONTHLY AS SET FORTH IN THE AGREEMENT  REFERRED TO HEREIN. IN ADDITION,  IF
THE  AGGREGATE  CERTIFICATE  BALANCE  OF THE CLASS B  CERTIFICATES  WITH  HIGHER
NUMERICAL  DESIGNATIONS  OF THE SAME SERIES IS REDUCED TO ZERO, THE  CERTIFICATE
BALANCE  OF THIS  CERTIFICATE  MAY BE REDUCED  BY  CERTAIN  LOSSES AND  EXPENSES
EXPERIENCED BY THE TRUST FUND AS SET FORTH IN THE AGREEMENT  REFERRED TO HEREIN.
ACCORDINGLY,  THE OUTSTANDING CERTIFICATE BALANCE HEREOF AT ANY TIME MAY BE LESS
THAN THE AMOUNT SHOWN ABOVE.


<PAGE>


                  This  certifies  that Salomon  Brothers Inc is the  registered
owner  of the  Percentage  Interest  evidenced  by this  Class  B-5  Certificate
(obtained by dividing the principal  amount of this Class B-5  Certificate  (its
"Certificate  Balance") as of the Closing Date by the aggregate principal amount
of all the Class B-5 Certificates  (their "Class  Principal  Balance") as of the
Closing Date) in that certain beneficial ownership interest evidenced by all the
Class B-5  Certificates  in the Trust Fund  created  pursuant  to a Pooling  and
Servicing  Agreement,  dated  as  of  the  Cut-off  Date  specified  above  (the
"Agreement"),   among  Salomon  Brothers  Mortgage  Securities  VII,  Inc.  (the
"Depositor",  which term  includes any  successor  entity under the  Agreement),
Wilshire Servicing  Corporation (the "Master Servicer",  which term includes any
successor  entity under the  Agreement),  LaSalle  National Bank (the "Trustee",
which term includes any successor  entity under the Agreement) and ABN AMRO Bank
N.V. (the "Fiscal  Agent",  which term  includes any successor  entity under the
Agreement),  a summary of certain of the  pertinent  provisions  of which is set
forth hereafter.  To the extent not defined herein,  capitalized  terms have the
respective  meanings  assigned to them in the  Agreement.  This  Certificate  is
issued  under and is subject  to the terms,  provisions  and  conditions  of the
Agreement,  to which  Agreement the Holder of this  Certificate by virtue of the
acceptance hereof assents and by which such Holder is bound.

                  Pursuant to the terms of the Agreement,  distributions will be
made on the 26th day of each month or, if such 26th day is not a  Business  Day,
the Business Day immediately following (each, a "Distribution Date"), commencing
on the first Distribution Date specified above, to the Person in whose name this
Certificate  is  registered at the close of business on the last Business Day of
the month  immediately  preceding the month of such distribution (or in the case
of the first  Distribution Date, on the Closing Date) (the "Record Date"), in an
amount  equal  to the  product  of the  Percentage  Interest  evidenced  by this
Certificate  and the amount required to be distributed to all the Holders of the
Class B-5  Certificates  on the  applicable  Distribution  Date  pursuant to the
Agreement.  All  distributions  made  under  the  Agreement  on  the  Class  B-5
Certificates  will be made  by the  Trustee  by  wire  transfer  of  immediately
available funds to the account of the Person entitled thereto at a bank or other
entity having appropriate facilities therefor, if such  Certificateholder  shall
have  provided the Trustee with wiring  instructions  no less than five Business
Days prior to the related Record Date (which wiring  instructions  may be in the
form of a standing order applicable to all subsequent  distributions) and is the
registered owner of Certificates having an initial aggregate Certificate Balance
that is in excess of the  lesser of (i)  $5,000,000  or (ii)  two-thirds  of the
initial Certificate Balance of such Class of Certificates, or otherwise by check
mailed by first  class  mail to the  address  of such  Holder  appearing  in the
Certificate Register.  Notwithstanding the foregoing,  the final distribution on
this Certificate (determined without regard to any possible future reimbursement
of any Realized Loss or Additional  Trust Fund Expense  previously  allocated to
this  Certificate)  will be made in like manner,  but only upon presentation and
surrender of this  Certificate  at the offices of the  Certificate  Registrar or
such other  location  specified in the notice to the Holder hereof of such final
distribution.  Notwithstanding anything herein to the contrary, no distributions
will be made with respect to a Certificate  that has previously been surrendered
as  contemplated  by the  preceding  sentence or, with limited  exception,  that
should have been surrendered as contemplated by the preceding sentence.


<PAGE>


                  The  Certificates  are  limited  in right of  distribution  to
certain  collections and recoveries  respecting the Mortgage Loans,  all as more
specifically  set  forth  herein  and  in  the  Agreement.  As  provided  in the
Agreement,  withdrawals from the Distribution Account and the Collection Account
may be made from time to time for purposes  other than,  and, in certain  cases,
prior to,  distributions  to  Certificateholders,  such  purposes  including the
reimbursement  of advances made, or certain expenses  incurred,  with respect to
the Mortgage Loans and the payment of interest on such advances and expenses.

                  Any   distribution  to  the  Holder  of  this  Certificate  in
reduction of the  Certificate  Balance  hereof is binding on such Holder and all
future Holders of this Certificate and any Certificate  issued upon the transfer
hereof or in exchange  herefor or in lieu hereof whether or not notation of such
distribution is made upon this Certificate.

                  The Class B-5  Certificates  are issuable in fully  registered
form only without coupons in minimum  denominations  specified in the Agreement.
As provided in the  Agreement  and  subject to certain  limitations  therein set
forth, Class B-5 Certificates are exchangeable for new Class B-5 Certificates in
authorized  denominations  evidencing the same aggregate Percentage Interest, as
requested by the Holder surrendering the same.

                  No  transfer,  sale,  pledge  or  other  disposition  of  this
Certificate or interest therein shall be made unless that transfer, sale, pledge
or other  disposition  is  exempt  from the  registration  and/or  qualification
requirements of the Securities Act and any applicable  state securities laws, or
is  otherwise  made  in  accordance  with  the  Securities  Act and  such  state
securities laws. Furthermore,  no transfer, sale, pledge or other disposition of
any interest in this  Certificate  may be made by a Certificate  Owner except in
reliance on (i) Rule 144A under the Securities Act to a Qualified  Institutional
Buyer that is a acquiring  such  interest for its own account or for the account
of  another  Qualified  Institutional  Buyer  or  (ii)  Rule  501(a)  under  the
Securities Act to an institutional  "accredited investor" (within the meaning of
Rule 501(a)(1), (2), (3) or (7) under the Securities Act and any entity in which
all the equity  owners  come  within  such  paragraphs).  If a transfer  of this
Certificate is to be made without  registration  under the Securities Act (other
than in connection with the initial  issuance  thereof or a transfer  thereof by
the Depositor or one of its  Affiliates),  then the Certificate  Registrar shall
refuse to register  such  transfer  unless it receives  (and upon  receipt,  may
conclusively  rely upon) either:  (i) a certificate  from the  Certificateholder
desiring to effect such transfer  substantially  in the form attached as Exhibit
F-1 to the Agreement and a certificate from such Certificateholder's prospective
Transferee  substantially  in the form  attached  either as  Exhibit  F-2A or as
Exhibit F-2B to the Agreement; or (ii) an Opinion of Counsel satisfactory to the
Trustee to the effect that such transfer may be made without  registration under
the  Securities  Act (which  Opinion  of Counsel  shall not be an expense of the
Trust Fund or of the Depositor,  the Master  Servicer,  the Trustee,  the Fiscal
Agent or the  Certificate  Registrar in their  respective  capacities  as such),
together  with the written  certification(s)  as to the facts  surrounding  such
transfer from the Certificateholder desiring to effect such transfer and/or such
Certificateholder's  prospective  Transferee on which such Opinion of Counsel is
based.  None of the  Depositor,  the  Trustee or the  Certificate  Registrar  is
obligated to register or qualify the Class of Certificates specified on the face
hereof  under  the  Securities  Act or any other  securities  law or to take any
action not otherwise required under the Agreement to permit the transfer of such
Certificate or interest  therein  without  registration  or  qualification.  Any
Certificateholder or


<PAGE>


Certificate Owner desiring to effect a transfer of this Certificate or interests
therein shall, and does hereby agree to indemnify,  the Depositor,  the Trustee,
the Fiscal Agent, the Master Servicer and the Certificate  Registrar 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.

                  No transfer of this  Certificate or any interest therein shall
be made  (A) to any  employee  benefit  plan or  other  retirement  arrangement,
including  individual  retirement  accounts  and  annuities,   Keogh  plans  and
collective  investment funds and separate accounts in which such plans, accounts
or arrangements are invested,  including, without limitation,  insurance company
general accounts,  that is subject to ERISA or the Code (each, a "Plan"), or (B)
to any Person who is directly  or  indirectly  purchasing  such  Certificate  or
interest  therein on behalf of, as named  fiduciary  of, as trustee  of, or with
assets of a Plan,  unless such transfer is made in accordance  with Section 5.02
of the Agreement.

                  As   provided  in  the   Agreement   and  subject  to  certain
limitations  therein set forth,  the transfer of this Certificate is registrable
in the Certificate  Register upon surrender of this Certificate for registration
of transfer at the offices of the  Certificate  Registrar,  duly endorsed by, or
accompanied by a written  instrument of transfer in the form satisfactory to the
Certificate  Registrar  duly executed by, the Holder hereof or his attorney duly
authorized in writing,  and thereupon one or more new Class B-5  Certificates in
authorized  denominations evidencing the same aggregate Percentage Interest will
be issued to the designated transferee or transferees.

                  No service  charge  will be imposed  for any  registration  or
exchange of Class B-5 Certificates, but the Trustee or the Certificate Registrar
may require  payment of a sum sufficient to cover any tax or other  governmental
charge that may be imposed in connection  with any transfer or exchange of Class
B-5 Certificates.

                  The  Depositor,   the  Master  Servicer,   the  Trustee,   the
Certificate  Registrar,  the Fiscal  Agent and any agent of the  Depositor,  the
Master Servicer,  the Trustee, the Certificate Registrar or the Fiscal Agent may
treat the  Person in whose  name this  Certificate  is  registered  as the owner
hereof for all purposes,  and none of the Depositor,  the Master  Servicer,  the
Trustee, the Certificate Registrar,  the Fiscal Agent or any such agent shall be
affected by notice to the contrary.

                  The  Agreement   permits,   with  certain  exceptions  therein
provided,  the  amendment  thereof  and  the  modification  of  the  rights  and
obligations of the Depositor,  the Master  Servicer,  the Trustee and the Fiscal
Agent and the rights of the  Certificateholders  under the Agreement at any time
by the  Depositor,  the Master  Servicer and the Trustee with the consent of the
Holders of Certificates  entitled to at least 66% of the Voting Rights allocated
to the  affected  Classes.  Any such  consent by the Holder of this  Certificate
shall be  conclusive  and binding on such Holder and upon all future  Holders of
this  Certificate and of any  Certificate  issued upon the transfer hereof or in
exchange  herefor or in lieu hereof  whether or not  notation of such consent is
made upon this Certificate. The Agreement also permits the amendment thereof, in
certain limited circumstances, including any amendment necessary to maintain the
status of REMIC I, REMIC II or REMIC III as a REMIC,  without the consent of the
Holders of any of the Certificates.


<PAGE>


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

                  The registered Holder hereof, by its acceptance hereof, agrees
that it will look solely to the Trust Fund (to the extent of its rights therein)
for distributions hereunder.

                  This  Certificate  shall be construed in  accordance  with the
internal laws of the State of New York  applicable to agreements  made and to be
performed in said State, and the obligations,  rights and remedies of the Holder
hereof shall be determined in accordance with such laws.


<PAGE>


                  IN WITNESS WHEREOF, the Trustee has caused this Certificate to
be duly executed.

                                          LASALLE NATIONAL BANK,
                                          as Trustee



                                          By:_________________________________
                                                     Authorized Officer







                          CERTIFICATE OF AUTHENTICATION

                  This is one of the Class B-5  Certificates  referred to in the
within-mentioned Agreement.

Dated:  November 25, 1997

                                         LASALLE NATIONAL BANK,
                                         as Certificate Registrar



                                         By:_________________________________
                                                      Authorized Officer


<PAGE>


                                   ASSIGNMENT

                  FOR VALUE RECEIVED, the undersigned hereby sell(s),  assign(s)
and transfer(s) unto

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

(please  print  or  typewrite  name and  address  including  postal  zip code of
assignee)

the  beneficial  ownership  interest in the Trust Fund  evidenced  by the within
Mortgage Pass-Through  Certificate and hereby  authorize(s) the registration of
transfer of such interest to assignee on the  Certificate  Register of the Trust
Fund.

                  I (we) further direct the Certificate Registrar to issue a new
Mortgage Pass-Through Certificate of a like Percentage Interest and Class to the
above named assignee and deliver such Mortgage  Pass-Through  Certificate to the
following address:


Dated:

                                        -------------------------------
                                        Signature by or on behalf of Assignor

                                        -------------------------------
                                        Signature Guaranteed


                            DISTRIBUTION INSTRUCTIONS


         The Assignee should include the following for purposes of distribution:

         Distributions shall, if permitted, be made by wire transfer or
otherwise, in immediately available funds, to
_______________________________________________________________
_________________________________________________________________ for the
account of
_________________________________________________________________________.

         Distributions  made  by  check  (such  check  to  be  made  payable  to
____________________) and all applicable statements and notices should be mailed
to ________________________________________________________________.


         This  information  is  provided  by  ___________________________,   the
Assignee named above, or ____________________________________, as its agent.


<PAGE>


                                  EXHIBIT A-12

                          FORM OF CLASS B-5 CERTIFICATE

                  CLASS B-5 MORTGAGE PASS-THROUGH CERTIFICATE,
                                SERIES 1997-HUD2

evidencing a beneficial  ownership  interest in a trust fund (the "Trust  Fund")
consisting  primarily of a pool of  residential  mortgage  loans (the  "Mortgage
Loans"), such pool being formed and sold by

                 SALOMON BROTHERS MORTGAGE SECURITIES VII, INC.

Initial Pass-Through                    Class Certificate Balance of the Class
Rate: 7.00% per annum                   B-5 Certificates as of
                                        the Closing Date:
                                        $8,706,000


Cut-off Date: November 1, 1997          Initial Certificate Balance of the Class
                                        B- 5 Certificate
Closing Date: November 25, 1997
      as of the Closing Date:           $3,997,000

First Distribution Date:
December 26, 1997
                                        Fiscal Agent:
                                        ABN AMRO Bank N.V.
Master Servicer:
Wilshire Servicing Corporation


Trustee:                                Certificate No. 2
LaSalle National Bank


<PAGE>


UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY TRUST CORPORATION,  A NEW YORK CORPORATION ("DTC"), TO THE TRUSTEE OR
ANY AGENT THEREOF FOR REGISTRATION OF TRANSFER,  EXCHANGE,  OR PAYMENT,  AND ANY
CERTIFICATE  ISSUED IS REGISTERED IN THE NAME OF SALOMON BROTHERS INC OR IN SUCH
OTHER  NAME AS IS  REQUESTED  BY AN  AUTHORIZED  REPRESENTATIVE  OF DTC (AND ANY
PAYMENT  IS MADE TO CEDE & CO. OR TO SUCH  OTHER  ENTITY AS IS  REQUESTED  BY AN
AUTHORIZED  REPRESENTATIVE OF DTC), ANY TRANSFER, PLEDGE OR OTHER USE HEREOF FOR
VALUE OR  OTHERWISE BY OR TO ANY PERSON IS WRONGFUL  INASMUCH AS THE  REGISTERED
OWNER HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.

THE  CERTIFICATES  EVIDENCED  HEREBY HAVE NOT BEEN  REGISTERED  UNDER THE UNITED
STATES  SECURITIES  ACT OF 1933,  AS  AMENDED  (THE  "SECURITIES  ACT"),  OR THE
SECURITIES LAWS OF ANY STATE OF THE UNITED STATES AND MAY NOT BE OFFERED,  SOLD,
PLEDGED  OR  OTHERWISE  TRANSFERRED  EXCEPT  (A) (1) TO A PERSON  WHO THE SELLER
REASONABLY  BELIEVES IS A QUALIFIED  INSTITUTIONAL  BUYER  WITHIN THE MEANING OF
RULE 144A UNDER THE  SECURITIES  ACT  PURCHASING  FOR ITS OWN ACCOUNT OR FOR THE
ACCOUNT  OF A  QUALIFIED  INSTITUTIONAL  BUYER  IN  A  TRANSACTION  MEETING  THE
REQUIREMENTS OF RULE 144A, (2) PURSUANT TO AN EXEMPTION FROM REGISTRATION  UNDER
THE SECURITIES ACT PROVIDED BY RULE 144 THEREUNDER (IF  AVAILABLE),  OR (3) TO A
PERSON  WHO THE  SELLER  REASONABLY  BELIEVES  IS AN  INSTITUTIONAL  "ACCREDITED
INVESTOR" (WITHIN THE MEANING OF RULE 501(a)(1), (2), (3) OR (7) OF REGULATION D
OF THE  SECURITIES ACT AND ANY ENTITY IN WHICH ALL THE EQUITY OWNERS COME WITHIN
SUCH  PARAGRAPHS) AND (B) IN ACCORDANCE  WITH ALL APPLICABLE  SECURITIES LAWS OF
THE STATES OF THE UNITED STATES.

THIS  CERTIFICATE  MAY  NOT  BE  PURCHASED  BY OR  PLEDGED,  SOLD  OR  OTHERWISE
TRANSFERRED  TO ANY  PERSON  THAT IS AN  EMPLOYEE  BENEFIT  PLAN  SUBJECT TO THE
FIDUCIARY  RESPONSIBILITY  PROVISIONS OF THE EMPLOYEE RETIREMENT INCOME SECURITY
ACT OF 1974, AS AMENDED ("ERISA"),  OR SECTION 4975 OF THE INTERNAL REVENUE CODE
OF 1986,  AS AMENDED (THE  "CODE"),  OR ANY PERSON  ACTING ON BEHALF OF ANY SUCH
PLAN OR USING THE ASSETS OF SUCH PLAN TO ACQUIRE THIS  CERTIFICATE,  UNLESS SUCH
TRANSFER IS MADE IN ACCORDANCE WITH SECTION 5.02 OF THE AGREEMENT.

THIS  CERTIFICATE  DOES NOT  REPRESENT AN  OBLIGATION  OF OR INTEREST IN SALOMON
BROTHERS MORTGAGE SECURITIES VII, INC., WILSHIRE SERVICING CORPORATION,  LASALLE
NATIONAL BANK, ABN AMRO BANK N.V. OR ANY OF THEIR RESPECTIVE AFFILIATES. NEITHER
THIS  CERTIFICATE NOR ANY OF THE UNDERLYING  MORTGAGE LOANS IS GUARANTEED BY ANY
AGENCY OR INSTRUMENTALITY OF THE UNITED STATES OR ANY OTHER PERSON.


<PAGE>


THIS CERTIFICATE IS SUBORDINATE TO THE SENIOR CERTIFICATES OF THE SAME SERIES TO
THE EXTENT DESCRIBED IN THE AGREEMENT REFERRED TO HEREIN.

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

THE FOLLOWING  INFORMATION  IS PROVIDED  SOLELY FOR THE PURPOSES OF APPLYING THE
U.S.   FEDERAL  INCOME  TAX  ORIGINAL  ISSUE  DISCOUNT  ("OID")  RULES  TO  THIS
CERTIFICATE.  THE ISSUE DATE OF THIS CERTIFICATE IS NOVEMBER 25, 1997.  ASSUMING
THAT THE MORTGAGE  LOANS PREPAY AT AN ASSUMED  PREPAYMENT  SPEED OF 8% CPR, THIS
CERTIFICATE  HAS BEEN  ISSUED  WITH NO MORE THAN  $318.91  OF OID PER  $1,000 OF
INITIAL CERTIFICATE  BALANCE, THE YIELD TO MATURITY IS 12.50% PER ANNUM, AND THE
AMOUNT OF OID  ATTRIBUTABLE  TO THE INITIAL ACCRUAL PERIOD IS NO MORE THAN $1.26
PER $1,000 OF INITIAL CERTIFICATE  BALANCE,  COMPUTED UNDER THE EXACT METHOD. NO
REPRESENTATION  IS MADE THAT THE MORTGAGE  LOANS WILL NOT PREPAY OR, IF THEY DO,
THAT THEY WILL PREPAY AT ANY PARTICULAR RATE.

DISTRIBUTIONS IN REDUCTION OF THE CERTIFICATE BALANCE OF THIS CERTIFICATE MAY BE
MADE MONTHLY AS SET FORTH IN THE AGREEMENT  REFERRED TO HEREIN. IN ADDITION,  IF
THE  AGGREGATE  CERTIFICATE  BALANCE  OF THE CLASS B  CERTIFICATES  WITH  HIGHER
NUMERICAL  DESIGNATIONS  OF THE SAME SERIES IS REDUCED TO ZERO, THE  CERTIFICATE
BALANCE  OF THIS  CERTIFICATE  MAY BE REDUCED  BY  CERTAIN  LOSSES AND  EXPENSES
EXPERIENCED BY THE TRUST FUND AS SET FORTH IN THE AGREEMENT  REFERRED TO HEREIN.
ACCORDINGLY,  THE OUTSTANDING CERTIFICATE BALANCE HEREOF AT ANY TIME MAY BE LESS
THAN THE AMOUNT SHOWN ABOVE.


<PAGE>


                  This  certifies  that Salomon  Brothers Inc is the  registered
owner  of the  Percentage  Interest  evidenced  by this  Class  B-5  Certificate
(obtained by dividing the principal  amount of this Class B-5  Certificate  (its
"Certificate  Balance") as of the Closing Date by the aggregate principal amount
of all the Class B-5 Certificates  (their "Class  Principal  Balance") as of the
Closing Date) in that certain beneficial ownership interest evidenced by all the
Class B-5  Certificates  in the Trust Fund  created  pursuant  to a Pooling  and
Servicing  Agreement,  dated  as  of  the  Cut-off  Date  specified  above  (the
"Agreement"),   among  Salomon  Brothers  Mortgage  Securities  VII,  Inc.  (the
"Depositor",  which term  includes any  successor  entity under the  Agreement),
Wilshire Servicing  Corporation (the "Master Servicer",  which term includes any
successor  entity under the  Agreement),  LaSalle  National Bank (the "Trustee",
which term includes any successor  entity under the Agreement) and ABN AMRO Bank
N.V. (the "Fiscal  Agent",  which term  includes any successor  entity under the
Agreement),  a summary of certain of the  pertinent  provisions  of which is set
forth hereafter.  To the extent not defined herein,  capitalized  terms have the
respective  meanings  assigned to them in the  Agreement.  This  Certificate  is
issued  under and is subject  to the terms,  provisions  and  conditions  of the
Agreement,  to which  Agreement the Holder of this  Certificate by virtue of the
acceptance hereof assents and by which such Holder is bound.

                  Pursuant to the terms of the Agreement,  distributions will be
made on the 26th day of each month or, if such 26th day is not a  Business  Day,
the Business Day immediately following (each, a "Distribution Date"), commencing
on the first Distribution Date specified above, to the Person in whose name this
Certificate  is  registered at the close of business on the last Business Day of
the month  immediately  preceding the month of such distribution (or in the case
of the first  Distribution Date, on the Closing Date) (the "Record Date"), in an
amount  equal  to the  product  of the  Percentage  Interest  evidenced  by this
Certificate  and the amount required to be distributed to all the Holders of the
Class B-5  Certificates  on the  applicable  Distribution  Date  pursuant to the
Agreement.  All  distributions  made  under  the  Agreement  on  the  Class  B-5
Certificates  will be made  by the  Trustee  by  wire  transfer  of  immediately
available funds to the account of the Person entitled thereto at a bank or other
entity having appropriate facilities therefor, if such  Certificateholder  shall
have  provided the Trustee with wiring  instructions  no less than five Business
Days prior to the related Record Date (which wiring  instructions  may be in the
form of a standing order applicable to all subsequent  distributions) and is the
registered owner of Certificates having an initial aggregate Certificate Balance
that is in excess of the  lesser of (i)  $5,000,000  or (ii)  two-thirds  of the
initial Certificate Balance of such Class of Certificates, or otherwise by check
mailed by first  class  mail to the  address  of such  Holder  appearing  in the
Certificate Register.  Notwithstanding the foregoing,  the final distribution on
this Certificate (determined without regard to any possible future reimbursement
of any Realized Loss or Additional  Trust Fund Expense  previously  allocated to
this  Certificate)  will be made in like manner,  but only upon presentation and
surrender of this  Certificate  at the offices of the  Certificate  Registrar or
such other  location  specified in the notice to the Holder hereof of such final
distribution.  Notwithstanding anything herein to the contrary, no distributions
will be made with respect to a Certificate  that has previously been surrendered
as  contemplated  by the  preceding  sentence or, with limited  exception,  that
should have been surrendered as contemplated by the preceding sentence.

                  The  Certificates  are  limited  in right of  distribution  to
certain  collections and recoveries  respecting the Mortgage Loans,  all as more
specifically set forth herein and in the


<PAGE>


Agreement.  As  provided in the  Agreement,  withdrawals  from the  Distribution
Account and the  Collection  Account may be made from time to time for  purposes
other   than,   and,   in   certain   cases,   prior   to,    distributions   to
Certificateholders,  such purposes including the reimbursement of advances made,
or certain expenses incurred, with respect to the Mortgage Loans and the payment
of interest on such advances and expenses.

                  Any   distribution  to  the  Holder  of  this  Certificate  in
reduction of the  Certificate  Balance  hereof is binding on such Holder and all
future Holders of this Certificate and any Certificate  issued upon the transfer
hereof or in exchange  herefor or in lieu hereof whether or not notation of such
distribution is made upon this Certificate.

                  The Class B-5  Certificates  are issuable in fully  registered
form only without coupons in minimum  denominations  specified in the Agreement.
As provided in the  Agreement  and  subject to certain  limitations  therein set
forth, Class B-5 Certificates are exchangeable for new Class B-5 Certificates in
authorized  denominations  evidencing the same aggregate Percentage Interest, as
requested by the Holder surrendering the same.

                  No  transfer,  sale,  pledge  or  other  disposition  of  this
Certificate or interest therein shall be made unless that transfer, sale, pledge
or other  disposition  is  exempt  from the  registration  and/or  qualification
requirements of the Securities Act and any applicable  state securities laws, or
is  otherwise  made  in  accordance  with  the  Securities  Act and  such  state
securities laws. Furthermore,  no transfer, sale, pledge or other disposition of
any interest in this  Certificate  may be made by a Certificate  Owner except in
reliance on (i) Rule 144A under the Securities Act to a Qualified  Institutional
Buyer that is a acquiring  such  interest for its own account or for the account
of  another  Qualified  Institutional  Buyer  or  (ii)  Rule  501(a)  under  the
Securities Act to an institutional  "accredited investor" (within the meaning of
Rule 501(a)(1), (2), (3) or (7) under the Securities Act and any entity in which
all the equity  owners  come  within  such  paragraphs).  If a transfer  of this
Certificate is to be made without  registration  under the Securities Act (other
than in connection with the initial  issuance  thereof or a transfer  thereof by
the Depositor or one of its  Affiliates),  then the Certificate  Registrar shall
refuse to register  such  transfer  unless it receives  (and upon  receipt,  may
conclusively  rely upon) either:  (i) a certificate  from the  Certificateholder
desiring to effect such transfer  substantially  in the form attached as Exhibit
F-1 to the Agreement and a certificate from such Certificateholder's prospective
Transferee  substantially  in the form  attached  either as  Exhibit  F-2A or as
Exhibit F-2B to the Agreement; or (ii) an Opinion of Counsel satisfactory to the
Trustee to the effect that such transfer may be made without  registration under
the  Securities  Act (which  Opinion  of Counsel  shall not be an expense of the
Trust Fund or of the Depositor,  the Master  Servicer,  the Trustee,  the Fiscal
Agent or the  Certificate  Registrar in their  respective  capacities  as such),
together  with the written  certification(s)  as to the facts  surrounding  such
transfer from the Certificateholder desiring to effect such transfer and/or such
Certificateholder's  prospective  Transferee on which such Opinion of Counsel is
based.  None of the  Depositor,  the  Trustee or the  Certificate  Registrar  is
obligated to register or qualify the Class of Certificates specified on the face
hereof  under  the  Securities  Act or any other  securities  law or to take any
action not otherwise required under the Agreement to permit the transfer of such
Certificate or interest  therein  without  registration  or  qualification.  Any
Certificateholder  or  Certificate  Owner  desiring to effect a transfer of this
Certificate or interests therein shall, and does hereby agree to indemnify,  the
Depositor, the Trustee, the Fiscal Agent, the Master Servicer and


<PAGE>


the Certificate  Registrar 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.

                  No transfer of this  Certificate or any interest therein shall
be made  (A) to any  employee  benefit  plan or  other  retirement  arrangement,
including  individual  retirement  accounts  and  annuities,   Keogh  plans  and
collective  investment funds and separate accounts in which such plans, accounts
or arrangements are invested,  including, without limitation,  insurance company
general accounts,  that is subject to ERISA or the Code (each, a "Plan"), or (B)
to any Person who is directly  or  indirectly  purchasing  such  Certificate  or
interest  therein on behalf of, as named  fiduciary  of, as trustee  of, or with
assets of a Plan,  unless such transfer is made in accordance  with Section 5.02
of the Agreement.

                  As   provided  in  the   Agreement   and  subject  to  certain
limitations  therein set forth,  the transfer of this Certificate is registrable
in the Certificate  Register upon surrender of this Certificate for registration
of transfer at the offices of the  Certificate  Registrar,  duly endorsed by, or
accompanied by a written  instrument of transfer in the form satisfactory to the
Certificate  Registrar  duly executed by, the Holder hereof or his attorney duly
authorized in writing,  and thereupon one or more new Class B-5  Certificates in
authorized  denominations evidencing the same aggregate Percentage Interest will
be issued to the designated transferee or transferees.

                  No service  charge  will be imposed  for any  registration  or
exchange of Class B-5 Certificates, but the Trustee or the Certificate Registrar
may require  payment of a sum sufficient to cover any tax or other  governmental
charge that may be imposed in connection  with any transfer or exchange of Class
B-5 Certificates.

                  The  Depositor,   the  Master  Servicer,   the  Trustee,   the
Certificate  Registrar,  the Fiscal  Agent and any agent of the  Depositor,  the
Master Servicer,  the Trustee, the Certificate Registrar or the Fiscal Agent may
treat the  Person in whose  name this  Certificate  is  registered  as the owner
hereof for all purposes,  and none of the Depositor,  the Master  Servicer,  the
Trustee, the Certificate Registrar,  the Fiscal Agent or any such agent shall be
affected by notice to the contrary.

                  The  Agreement   permits,   with  certain  exceptions  therein
provided,  the  amendment  thereof  and  the  modification  of  the  rights  and
obligations of the Depositor,  the Master  Servicer,  the Trustee and the Fiscal
Agent and the rights of the  Certificateholders  under the Agreement at any time
by the  Depositor,  the Master  Servicer and the Trustee with the consent of the
Holders of Certificates  entitled to at least 66% of the Voting Rights allocated
to the  affected  Classes.  Any such  consent by the Holder of this  Certificate
shall be  conclusive  and binding on such Holder and upon all future  Holders of
this  Certificate and of any  Certificate  issued upon the transfer hereof or in
exchange  herefor or in lieu hereof  whether or not  notation of such consent is
made upon this Certificate. The Agreement also permits the amendment thereof, in
certain limited circumstances, including any amendment necessary to maintain the
status of REMIC I, REMIC II or REMIC III as a REMIC,  without the consent of the
Holders of any of the Certificates.


<PAGE>


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

                  The registered Holder hereof, by its acceptance hereof, agrees
that it will look solely to the Trust Fund (to the extent of its rights therein)
for distributions hereunder.

                  This  Certificate  shall be construed in  accordance  with the
internal laws of the State of New York  applicable to agreements  made and to be
performed in said State, and the obligations,  rights and remedies of the Holder
hereof shall be determined in accordance with such laws.


<PAGE>


                  IN WITNESS WHEREOF, the Trustee has caused this Certificate to
be duly executed.

                                         LASALLE NATIONAL BANK,
                                         as Trustee



                                         By:_________________________________
                                                    Authorized Officer






                          CERTIFICATE OF AUTHENTICATION

                  This is one of the Class B-5  Certificates  referred to in the
within-mentioned Agreement.

Dated:  November 25, 1997

                                         LASALLE NATIONAL BANK,
                                         as Certificate Registrar



                                         By:_________________________________
                                                      Authorized Officer


<PAGE>


                                   ASSIGNMENT

                  FOR VALUE RECEIVED, the undersigned hereby sell(s),  assign(s)
and transfer(s) unto

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

(please  print  or  typewrite  name and  address  including  postal  zip code of
assignee)

the  beneficial  ownership  interest in the Trust Fund  evidenced  by the within
Mortgage Pass- Through  Certificate and hereby  authorize(s) the registration of
transfer of such interest to assignee on the  Certificate  Register of the Trust
Fund.

                  I (we) further direct the Certificate Registrar to issue a new
Mortgage Pass-Through Certificate of a like Percentage Interest and Class to the
above named assignee and deliver such Mortgage  Pass-Through  Certificate to the
following address:


Dated:

                                          -------------------------------
                                          Signature by or on behalf of Assignor

                                          -------------------------------
                                          Signature Guaranteed


                            DISTRIBUTION INSTRUCTIONS


         The Assignee should include the following for purposes of distribution:

         Distributions  shall,  if  permitted,  be  made  by  wire  transfer  or
otherwise,        in        immediately        available        funds,        to
_______________________________________________________________
_________________________________________________________________     for    the
account                                                                       of
_________________________________________________________________________.

         Distributions  made  by  check  (such  check  to  be  made  payable  to
____________________) and all applicable statements and notices should be mailed
to ________________________________________________________________.

         This  information  is  provided  by  ___________________________,   the
Assignee named above, or ____________________________________, as its agent.


<PAGE>


                                  EXHIBIT A-13

                          FORM OF CLASS B-5 CERTIFICATE

                  CLASS B-5 MORTGAGE PASS-THROUGH CERTIFICATE,
                                SERIES 1997-HUD2

evidencing a beneficial  ownership  interest in a trust fund (the "Trust  Fund")
consisting  primarily of a pool of  residential  mortgage  loans (the  "Mortgage
Loans"), such pool being formed and sold by

                 SALOMON BROTHERS MORTGAGE SECURITIES VII, INC.

Initial Pass-Through                   Class Certificate Balance of the Class
Rate: 7.00% per annum                  B-5 Certificates as of
                                       the Closing Date:
                                       $8,706,000


Cut-off Date: November 1, 1997         Initial Certificate Balance of the Class
                                       B- 5 Certificate
Closing Date: November 25, 1997
      as of the Closing Date:          $209,000

First Distribution Date:
December 26, 1997
                                       Fiscal Agent:
                                       ABN AMRO Bank N.V.
Master Servicer:
Wilshire Servicing Corporation


Trustee:                               Certificate No. 3
LaSalle National Bank


<PAGE>


UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY TRUST CORPORATION,  A NEW YORK CORPORATION ("DTC"), TO THE TRUSTEE OR
ANY AGENT THEREOF FOR REGISTRATION OF TRANSFER,  EXCHANGE,  OR PAYMENT,  AND ANY
CERTIFICATE  ISSUED IS REGISTERED IN THE NAME OF SALOMON BROTHERS INC OR IN SUCH
OTHER  NAME AS IS  REQUESTED  BY AN  AUTHORIZED  REPRESENTATIVE  OF DTC (AND ANY
PAYMENT  IS MADE TO CEDE & CO. OR TO SUCH  OTHER  ENTITY AS IS  REQUESTED  BY AN
AUTHORIZED  REPRESENTATIVE OF DTC), ANY TRANSFER, PLEDGE OR OTHER USE HEREOF FOR
VALUE OR  OTHERWISE BY OR TO ANY PERSON IS WRONGFUL  INASMUCH AS THE  REGISTERED
OWNER HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.

THE  CERTIFICATES  EVIDENCED  HEREBY HAVE NOT BEEN  REGISTERED  UNDER THE UNITED
STATES  SECURITIES  ACT OF 1933,  AS  AMENDED  (THE  "SECURITIES  ACT"),  OR THE
SECURITIES LAWS OF ANY STATE OF THE UNITED STATES AND MAY NOT BE OFFERED,  SOLD,
PLEDGED  OR  OTHERWISE  TRANSFERRED  EXCEPT  (A) (1) TO A PERSON  WHO THE SELLER
REASONABLY  BELIEVES IS A QUALIFIED  INSTITUTIONAL  BUYER  WITHIN THE MEANING OF
RULE 144A UNDER THE  SECURITIES  ACT  PURCHASING  FOR ITS OWN ACCOUNT OR FOR THE
ACCOUNT  OF A  QUALIFIED  INSTITUTIONAL  BUYER  IN  A  TRANSACTION  MEETING  THE
REQUIREMENTS OF RULE 144A, (2) PURSUANT TO AN EXEMPTION FROM REGISTRATION  UNDER
THE SECURITIES ACT PROVIDED BY RULE 144 THEREUNDER (IF  AVAILABLE),  OR (3) TO A
PERSON  WHO THE  SELLER  REASONABLY  BELIEVES  IS AN  INSTITUTIONAL  "ACCREDITED
INVESTOR" (WITHIN THE MEANING OF RULE 501(a)(1), (2), (3) OR (7) OF REGULATION D
OF THE  SECURITIES ACT AND ANY ENTITY IN WHICH ALL THE EQUITY OWNERS COME WITHIN
SUCH  PARAGRAPHS) AND (B) IN ACCORDANCE  WITH ALL APPLICABLE  SECURITIES LAWS OF
THE STATES OF THE UNITED STATES.

THIS  CERTIFICATE  MAY  NOT  BE  PURCHASED  BY OR  PLEDGED,  SOLD  OR  OTHERWISE
TRANSFERRED  TO ANY  PERSON  THAT IS AN  EMPLOYEE  BENEFIT  PLAN  SUBJECT TO THE
FIDUCIARY  RESPONSIBILITY  PROVISIONS OF THE EMPLOYEE RETIREMENT INCOME SECURITY
ACT OF 1974, AS AMENDED ("ERISA"),  OR SECTION 4975 OF THE INTERNAL REVENUE CODE
OF 1986,  AS AMENDED (THE  "CODE"),  OR ANY PERSON  ACTING ON BEHALF OF ANY SUCH
PLAN OR USING THE ASSETS OF SUCH PLAN TO ACQUIRE THIS  CERTIFICATE,  UNLESS SUCH
TRANSFER IS MADE IN ACCORDANCE WITH SECTION 5.02 OF THE AGREEMENT.

THIS  CERTIFICATE  DOES NOT  REPRESENT AN  OBLIGATION  OF OR INTEREST IN SALOMON
BROTHERS MORTGAGE SECURITIES VII, INC., WILSHIRE SERVICING CORPORATION,  LASALLE
NATIONAL BANK, ABN AMRO BANK N.V. OR ANY OF THEIR RESPECTIVE AFFILIATES. NEITHER
THIS  CERTIFICATE NOR ANY OF THE UNDERLYING  MORTGAGE LOANS IS GUARANTEED BY ANY
AGENCY OR INSTRUMENTALITY OF THE UNITED STATES OR ANY OTHER PERSON.


<PAGE>


THIS CERTIFICATE IS SUBORDINATE TO THE SENIOR CERTIFICATES OF THE SAME SERIES TO
THE EXTENT DESCRIBED IN THE AGREEMENT REFERRED TO HEREIN.

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

THE FOLLOWING  INFORMATION  IS PROVIDED  SOLELY FOR THE PURPOSES OF APPLYING THE
U.S.   FEDERAL  INCOME  TAX  ORIGINAL  ISSUE  DISCOUNT  ("OID")  RULES  TO  THIS
CERTIFICATE.  THE ISSUE DATE OF THIS CERTIFICATE IS NOVEMBER 25, 1997.  ASSUMING
THAT THE MORTGAGE  LOANS PREPAY AT AN ASSUMED  PREPAYMENT  SPEED OF 8% CPR, THIS
CERTIFICATE  HAS BEEN  ISSUED  WITH NO MORE THAN  $318.91  OF OID PER  $1,000 OF
INITIAL CERTIFICATE  BALANCE, THE YIELD TO MATURITY IS 12.50% PER ANNUM, AND THE
AMOUNT OF OID  ATTRIBUTABLE  TO THE INITIAL ACCRUAL PERIOD IS NO MORE THAN $1.26
PER $1,000 OF INITIAL CERTIFICATE  BALANCE,  COMPUTED UNDER THE EXACT METHOD. NO
REPRESENTATION  IS MADE THAT THE MORTGAGE  LOANS WILL NOT PREPAY OR, IF THEY DO,
THAT THEY WILL PREPAY AT ANY PARTICULAR RATE.

DISTRIBUTIONS IN REDUCTION OF THE CERTIFICATE BALANCE OF THIS CERTIFICATE MAY BE
MADE MONTHLY AS SET FORTH IN THE AGREEMENT  REFERRED TO HEREIN. IN ADDITION,  IF
THE  AGGREGATE  CERTIFICATE  BALANCE  OF THE CLASS B  CERTIFICATES  WITH  HIGHER
NUMERICAL  DESIGNATIONS  OF THE SAME SERIES IS REDUCED TO ZERO, THE  CERTIFICATE
BALANCE  OF THIS  CERTIFICATE  MAY BE REDUCED  BY  CERTAIN  LOSSES AND  EXPENSES
EXPERIENCED BY THE TRUST FUND AS SET FORTH IN THE AGREEMENT  REFERRED TO HEREIN.
ACCORDINGLY,  THE OUTSTANDING CERTIFICATE BALANCE HEREOF AT ANY TIME MAY BE LESS
THAN THE AMOUNT SHOWN ABOVE.


<PAGE>


                  This  certifies  that Salomon  Brothers Inc is the  registered
owner  of the  Percentage  Interest  evidenced  by this  Class  B-5  Certificate
(obtained by dividing the principal  amount of this Class B-5  Certificate  (its
"Certificate  Balance") as of the Closing Date by the aggregate principal amount
of all the Class B-5 Certificates  (their "Class  Principal  Balance") as of the
Closing Date) in that certain beneficial ownership interest evidenced by all the
Class B-5  Certificates  in the Trust Fund  created  pursuant  to a Pooling  and
Servicing  Agreement,  dated  as  of  the  Cut-off  Date  specified  above  (the
"Agreement"),   among  Salomon  Brothers  Mortgage  Securities  VII,  Inc.  (the
"Depositor",  which term  includes any  successor  entity under the  Agreement),
Wilshire Servicing  Corporation (the "Master Servicer",  which term includes any
successor  entity under the  Agreement),  LaSalle  National Bank (the "Trustee",
which term includes any successor  entity under the Agreement) and ABN AMRO Bank
N.V. (the "Fiscal  Agent",  which term  includes any successor  entity under the
Agreement),  a summary of certain of the  pertinent  provisions  of which is set
forth hereafter.  To the extent not defined herein,  capitalized  terms have the
respective  meanings  assigned to them in the  Agreement.  This  Certificate  is
issued  under and is subject  to the terms,  provisions  and  conditions  of the
Agreement,  to which  Agreement the Holder of this  Certificate by virtue of the
acceptance hereof assents and by which such Holder is bound.

                  Pursuant to the terms of the Agreement,  distributions will be
made on the 26th day of each month or, if such 26th day is not a  Business  Day,
the Business Day immediately following (each, a "Distribution Date"), commencing
on the first Distribution Date specified above, to the Person in whose name this
Certificate  is  registered at the close of business on the last Business Day of
the month  immediately  preceding the month of such distribution (or in the case
of the first  Distribution Date, on the Closing Date) (the "Record Date"), in an
amount  equal  to the  product  of the  Percentage  Interest  evidenced  by this
Certificate  and the amount required to be distributed to all the Holders of the
Class B-5  Certificates  on the  applicable  Distribution  Date  pursuant to the
Agreement.  All  distributions  made  under  the  Agreement  on  the  Class  B-5
Certificates  will be made  by the  Trustee  by  wire  transfer  of  immediately
available funds to the account of the Person entitled thereto at a bank or other
entity having appropriate facilities therefor, if such  Certificateholder  shall
have  provided the Trustee with wiring  instructions  no less than five Business
Days prior to the related Record Date (which wiring  instructions  may be in the
form of a standing order applicable to all subsequent  distributions) and is the
registered owner of Certificates having an initial aggregate Certificate Balance
that is in excess of the  lesser of (i)  $5,000,000  or (ii)  two-thirds  of the
initial Certificate Balance of such Class of Certificates, or otherwise by check
mailed by first  class  mail to the  address  of such  Holder  appearing  in the
Certificate Register.  Notwithstanding the foregoing,  the final distribution on
this Certificate (determined without regard to any possible future reimbursement
of any Realized Loss or Additional  Trust Fund Expense  previously  allocated to
this  Certificate)  will be made in like manner,  but only upon presentation and
surrender of this  Certificate  at the offices of the  Certificate  Registrar or
such other  location  specified in the notice to the Holder hereof of such final
distribution.  Notwithstanding anything herein to the contrary, no distributions
will be made with respect to a Certificate  that has previously been surrendered
as  contemplated  by the  preceding  sentence or, with limited  exception,  that
should have been surrendered as contemplated by the preceding sentence.

                  The  Certificates  are  limited  in right of  distribution  to
certain  collections and recoveries  respecting the Mortgage Loans,  all as more
specifically set forth herein and in the


<PAGE>


Agreement.  As  provided in the  Agreement,  withdrawals  from the  Distribution
Account and the  Collection  Account may be made from time to time for  purposes
other   than,   and,   in   certain   cases,   prior   to,    distributions   to
Certificateholders,  such purposes including the reimbursement of advances made,
or certain expenses incurred, with respect to the Mortgage Loans and the payment
of interest on such advances and expenses.

                  Any   distribution  to  the  Holder  of  this  Certificate  in
reduction of the  Certificate  Balance  hereof is binding on such Holder and all
future Holders of this Certificate and any Certificate  issued upon the transfer
hereof or in exchange  herefor or in lieu hereof whether or not notation of such
distribution is made upon this Certificate.

                  The Class B-5  Certificates  are issuable in fully  registered
form only without coupons in minimum  denominations  specified in the Agreement.
As provided in the  Agreement  and  subject to certain  limitations  therein set
forth, Class B-5 Certificates are exchangeable for new Class B-5 Certificates in
authorized  denominations  evidencing the same aggregate Percentage Interest, as
requested by the Holder surrendering the same.

                  No  transfer,  sale,  pledge  or  other  disposition  of  this
Certificate or interest therein shall be made unless that transfer, sale, pledge
or other  disposition  is  exempt  from the  registration  and/or  qualification
requirements of the Securities Act and any applicable  state securities laws, or
is  otherwise  made  in  accordance  with  the  Securities  Act and  such  state
securities laws. Furthermore,  no transfer, sale, pledge or other disposition of
any interest in this  Certificate  may be made by a Certificate  Owner except in
reliance on (i) Rule 144A under the Securities Act to a Qualified  Institutional
Buyer that is a acquiring  such  interest for its own account or for the account
of  another  Qualified  Institutional  Buyer  or  (ii)  Rule  501(a)  under  the
Securities Act to an institutional  "accredited investor" (within the meaning of
Rule 501(a)(1), (2), (3) or (7) under the Securities Act and any entity in which
all the equity  owners  come  within  such  paragraphs).  If a transfer  of this
Certificate is to be made without  registration  under the Securities Act (other
than in connection with the initial  issuance  thereof or a transfer  thereof by
the Depositor or one of its  Affiliates),  then the Certificate  Registrar shall
refuse to register  such  transfer  unless it receives  (and upon  receipt,  may
conclusively  rely upon) either:  (i) a certificate  from the  Certificateholder
desiring to effect such transfer  substantially  in the form attached as Exhibit
F-1 to the Agreement and a certificate from such Certificateholder's prospective
Transferee  substantially  in the form  attached  either as  Exhibit  F-2A or as
Exhibit F-2B to the Agreement; or (ii) an Opinion of Counsel satisfactory to the
Trustee to the effect that such transfer may be made without  registration under
the  Securities  Act (which  Opinion  of Counsel  shall not be an expense of the
Trust Fund or of the Depositor,  the Master  Servicer,  the Trustee,  the Fiscal
Agent or the  Certificate  Registrar in their  respective  capacities  as such),
together  with the written  certification(s)  as to the facts  surrounding  such
transfer from the Certificateholder desiring to effect such transfer and/or such
Certificateholder's  prospective  Transferee on which such Opinion of Counsel is
based.  None of the  Depositor,  the  Trustee or the  Certificate  Registrar  is
obligated to register or qualify the Class of Certificates specified on the face
hereof  under  the  Securities  Act or any other  securities  law or to take any
action not otherwise required under the Agreement to permit the transfer of such
Certificate or interest  therein  without  registration  or  qualification.  Any
Certificateholder  or  Certificate  Owner  desiring to effect a transfer of this
Certificate or interests therein shall, and does hereby agree to indemnify,  the
Depositor, the Trustee, the Fiscal Agent, the Master Servicer and


<PAGE>


the Certificate  Registrar 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.

                  No transfer of this  Certificate or any interest therein shall
be made  (A) to any  employee  benefit  plan or  other  retirement  arrangement,
including  individual  retirement  accounts  and  annuities,   Keogh  plans  and
collective  investment funds and separate accounts in which such plans, accounts
or arrangements are invested,  including, without limitation,  insurance company
general accounts,  that is subject to ERISA or the Code (each, a "Plan"), or (B)
to any Person who is directly  or  indirectly  purchasing  such  Certificate  or
interest  therein on behalf of, as named  fiduciary  of, as trustee  of, or with
assets of a Plan,  unless such transfer is made in accordance  with Section 5.02
of the Agreement.

                  As   provided  in  the   Agreement   and  subject  to  certain
limitations  therein set forth,  the transfer of this Certificate is registrable
in the Certificate  Register upon surrender of this Certificate for registration
of transfer at the offices of the  Certificate  Registrar,  duly endorsed by, or
accompanied by a written  instrument of transfer in the form satisfactory to the
Certificate  Registrar  duly executed by, the Holder hereof or his attorney duly
authorized in writing,  and thereupon one or more new Class B-5  Certificates in
authorized  denominations evidencing the same aggregate Percentage Interest will
be issued to the designated transferee or transferees.

                  No service  charge  will be imposed  for any  registration  or
exchange of Class B-5 Certificates, but the Trustee or the Certificate Registrar
may require  payment of a sum sufficient to cover any tax or other  governmental
charge that may be imposed in connection  with any transfer or exchange of Class
B-5 Certificates.

                  The  Depositor,   the  Master  Servicer,   the  Trustee,   the
Certificate  Registrar,  the Fiscal  Agent and any agent of the  Depositor,  the
Master Servicer,  the Trustee, the Certificate Registrar or the Fiscal Agent may
treat the  Person in whose  name this  Certificate  is  registered  as the owner
hereof for all purposes,  and none of the Depositor,  the Master  Servicer,  the
Trustee, the Certificate Registrar,  the Fiscal Agent or any such agent shall be
affected by notice to the contrary.

                  The  Agreement   permits,   with  certain  exceptions  therein
provided,  the  amendment  thereof  and  the  modification  of  the  rights  and
obligations of the Depositor,  the Master  Servicer,  the Trustee and the Fiscal
Agent and the rights of the  Certificateholders  under the Agreement at any time
by the  Depositor,  the Master  Servicer and the Trustee with the consent of the
Holders of Certificates  entitled to at least 66% of the Voting Rights allocated
to the  affected  Classes.  Any such  consent by the Holder of this  Certificate
shall be  conclusive  and binding on such Holder and upon all future  Holders of
this  Certificate and of any  Certificate  issued upon the transfer hereof or in
exchange  herefor or in lieu hereof  whether or not  notation of such consent is
made upon this Certificate. The Agreement also permits the amendment thereof, in
certain limited circumstances, including any amendment necessary to maintain the
status of REMIC I, REMIC II or REMIC III as a REMIC,  without the consent of the
Holders of any of the Certificates.


<PAGE>


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

                  The registered Holder hereof, by its acceptance hereof, agrees
that it will look solely to the Trust Fund (to the extent of its rights therein)
for distributions hereunder.

                  This  Certificate  shall be construed in  accordance  with the
internal laws of the State of New York  applicable to agreements  made and to be
performed in said State, and the obligations,  rights and remedies of the Holder
hereof shall be determined in accordance with such laws.


<PAGE>


                  IN WITNESS WHEREOF, the Trustee has caused this Certificate to
be duly executed.

                                         LASALLE NATIONAL BANK,
                                         as Trustee



                                         By:_________________________________
                                                    Authorized Officer







                          CERTIFICATE OF AUTHENTICATION

                  This is one of the Class B-5  Certificates  referred to in the
within-mentioned Agreement.

Dated:  November 25, 1997

                                         LASALLE NATIONAL BANK,
                                         as Certificate Registrar



                                         By:_________________________________
                                                    Authorized Officer


<PAGE>


                                   ASSIGNMENT

                  FOR VALUE RECEIVED, the undersigned hereby sell(s),  assign(s)
and transfer(s) unto

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

(please  print  or  typewrite  name and  address  including  postal  zip code of
assignee)

the  beneficial  ownership  interest in the Trust Fund  evidenced  by the within
Mortgage Pass- Through  Certificate and hereby  authorize(s) the registration of
transfer of such interest to assignee on the  Certificate  Register of the Trust
Fund.

                  I (we) further direct the Certificate Registrar to issue a new
Mortgage Pass-Through Certificate of a like Percentage Interest and Class to the
above named assignee and deliver such Mortgage  Pass-Through  Certificate to the
following address:


Dated:

                                         -------------------------------
                                         Signature by or on behalf of Assignor

                                         -------------------------------
                                         Signature Guaranteed


                            DISTRIBUTION INSTRUCTIONS


         The Assignee should include the following for purposes of distribution:

         Distributions shall, if permitted, be made by wire transfer or
otherwise, in immediately available funds, to
_______________________________________________________________
_________________________________________________________________ for the
account of
_________________________________________________________________________.

         Distributions  made  by  check  (such  check  to  be  made  payable  to
____________________) and all applicable statements and notices should be mailed
to ________________________________________________________________.

         This  information  is  provided  by  ___________________________,   the
Assignee named above, or ____________________________________, as its agent.


<PAGE>


                                  EXHIBIT A-14

                          FORM OF CLASS B-6 CERTIFICATE

                  CLASS B-6 MORTGAGE PASS-THROUGH CERTIFICATE,
                                SERIES 1997-HUD2

evidencing a beneficial  ownership  interest in a trust fund (the "Trust  Fund")
consisting  primarily of a pool of  residential  mortgage  loans (the  "Mortgage
Loans"), such pool being formed and sold by

                 SALOMON BROTHERS MORTGAGE SECURITIES VII, INC.

Initial Pass-Through                    Class Certificate Balance of the Class
Rate: 7.00% per annum                   B-6 Certificates as of
                                        the Closing Date:
                                        $29,385,467


Cut-off Date: November 1, 1997          Initial Certificate Balance of the Class
                                        B- 6 Certificate
Closing Date: November 25, 1997
      as of the Closing Date:           $29,385,467

First Distribution Date:
December 26, 1997
                                        Fiscal Agent:
                                        ABN AMRO Bank N.V.
Master Servicer:
Wilshire Servicing Corporation


Trustee:                                Certificate No. 1
LaSalle National Bank


<PAGE>


UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY TRUST CORPORATION,  A NEW YORK CORPORATION ("DTC"), TO THE TRUSTEE OR
ANY AGENT THEREOF FOR REGISTRATION OF TRANSFER,  EXCHANGE,  OR PAYMENT,  AND ANY
CERTIFICATE  ISSUED IS REGISTERED IN THE NAME OF SALOMON BROTHERS INC OR IN SUCH
OTHER  NAME AS IS  REQUESTED  BY AN  AUTHORIZED  REPRESENTATIVE  OF DTC (AND ANY
PAYMENT  IS MADE TO CEDE & CO. OR TO SUCH  OTHER  ENTITY AS IS  REQUESTED  BY AN
AUTHORIZED  REPRESENTATIVE OF DTC), ANY TRANSFER, PLEDGE OR OTHER USE HEREOF FOR
VALUE OR  OTHERWISE BY OR TO ANY PERSON IS WRONGFUL  INASMUCH AS THE  REGISTERED
OWNER HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.

THE  CERTIFICATES  EVIDENCED  HEREBY HAVE NOT BEEN  REGISTERED  UNDER THE UNITED
STATES  SECURITIES  ACT OF 1933,  AS  AMENDED  (THE  "SECURITIES  ACT"),  OR THE
SECURITIES LAWS OF ANY STATE OF THE UNITED STATES AND MAY NOT BE OFFERED,  SOLD,
PLEDGED  OR  OTHERWISE  TRANSFERRED  EXCEPT  (A) (1) TO A PERSON  WHO THE SELLER
REASONABLY  BELIEVES IS A QUALIFIED  INSTITUTIONAL  BUYER  WITHIN THE MEANING OF
RULE 144A UNDER THE  SECURITIES  ACT  PURCHASING  FOR ITS OWN ACCOUNT OR FOR THE
ACCOUNT  OF A  QUALIFIED  INSTITUTIONAL  BUYER  IN  A  TRANSACTION  MEETING  THE
REQUIREMENTS OF RULE 144A, (2) PURSUANT TO AN EXEMPTION FROM REGISTRATION  UNDER
THE SECURITIES ACT PROVIDED BY RULE 144 THEREUNDER (IF  AVAILABLE),  OR (3) TO A
PERSON  WHO THE  SELLER  REASONABLY  BELIEVES  IS AN  INSTITUTIONAL  "ACCREDITED
INVESTOR" (WITHIN THE MEANING OF RULE 501(a)(1), (2), (3) OR (7) OF REGULATION D
OF THE  SECURITIES ACT AND ANY ENTITY IN WHICH ALL THE EQUITY OWNERS COME WITHIN
SUCH  PARAGRAPHS) AND (B) IN ACCORDANCE  WITH ALL APPLICABLE  SECURITIES LAWS OF
THE STATES OF THE UNITED STATES.

THIS  CERTIFICATE  MAY  NOT  BE  PURCHASED  BY OR  PLEDGED,  SOLD  OR  OTHERWISE
TRANSFERRED  TO ANY  PERSON  THAT IS AN  EMPLOYEE  BENEFIT  PLAN  SUBJECT TO THE
FIDUCIARY  RESPONSIBILITY  PROVISIONS OF THE EMPLOYEE RETIREMENT INCOME SECURITY
ACT OF 1974, AS AMENDED ("ERISA"),  OR SECTION 4975 OF THE INTERNAL REVENUE CODE
OF 1986,  AS AMENDED (THE  "CODE"),  OR ANY PERSON  ACTING ON BEHALF OF ANY SUCH
PLAN OR USING THE ASSETS OF SUCH PLAN TO ACQUIRE THIS  CERTIFICATE,  UNLESS SUCH
TRANSFER IS MADE IN ACCORDANCE WITH SECTION 5.02 OF THE AGREEMENT.

THIS  CERTIFICATE  DOES NOT  REPRESENT AN  OBLIGATION  OF OR INTEREST IN SALOMON
BROTHERS MORTGAGE SECURITIES VII, INC., WILSHIRE SERVICING CORPORATION,  LASALLE
NATIONAL BANK, ABN AMRO BANK N.V. OR ANY OF THEIR RESPECTIVE AFFILIATES. NEITHER
THIS  CERTIFICATE NOR ANY OF THE UNDERLYING  MORTGAGE LOANS IS GUARANTEED BY ANY
AGENCY OR INSTRUMENTALITY OF THE UNITED STATES OR ANY OTHER PERSON.


<PAGE>


THIS CERTIFICATE IS SUBORDINATE TO THE SENIOR CERTIFICATES OF THE SAME SERIES TO
THE EXTENT DESCRIBED IN THE AGREEMENT REFERRED TO HEREIN.

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

THE FOLLOWING  INFORMATION  IS PROVIDED  SOLELY FOR THE PURPOSES OF APPLYING THE
U.S.   FEDERAL  INCOME  TAX  ORIGINAL  ISSUE  DISCOUNT  ("OID")  RULES  TO  THIS
CERTIFICATE.  THE ISSUE DATE OF THIS CERTIFICATE IS NOVEMBER 25, 1997.  ASSUMING
THAT THE MORTGAGE  LOANS PREPAY AT AN ASSUMED  PREPAYMENT  SPEED OF 8% CPR, THIS
CERTIFICATE  HAS BEEN  ISSUED  WITH NO MORE THAN  $730.33  OF OID PER  $1,000 OF
INITIAL CERTIFICATE  BALANCE, THE YIELD TO MATURITY IS 33.06% PER ANNUM, AND THE
AMOUNT OF OID  ATTRIBUTABLE  TO THE INITIAL ACCRUAL PERIOD IS NO MORE THAN $1.59
PER $1,000 OF INITIAL CERTIFICATE  BALANCE,  COMPUTED UNDER THE EXACT METHOD. NO
REPRESENTATION  IS MADE THAT THE MORTGAGE  LOANS WILL NOT PREPAY OR, IF THEY DO,
THAT THEY WILL PREPAY AT ANY PARTICULAR RATE.

DISTRIBUTIONS IN REDUCTION OF THE CERTIFICATE BALANCE OF THIS CERTIFICATE MAY BE
MADE MONTHLY AS SET FORTH IN THE AGREEMENT  REFERRED TO HEREIN. IN ADDITION,  IF
THE  AGGREGATE  CERTIFICATE  BALANCE  OF THE CLASS B  CERTIFICATES  WITH  HIGHER
NUMERICAL  DESIGNATIONS  OF THE SAME SERIES IS REDUCED TO ZERO, THE  CERTIFICATE
BALANCE  OF THIS  CERTIFICATE  MAY BE REDUCED  BY  CERTAIN  LOSSES AND  EXPENSES
EXPERIENCED BY THE TRUST FUND AS SET FORTH IN THE AGREEMENT  REFERRED TO HEREIN.
ACCORDINGLY,  THE OUTSTANDING CERTIFICATE BALANCE HEREOF AT ANY TIME MAY BE LESS
THAN THE AMOUNT SHOWN ABOVE.


<PAGE>


                  This  certifies  that Salomon  Brothers Inc is the  registered
owner  of the  Percentage  Interest  evidenced  by this  Class  B-6  Certificate
(obtained by dividing the principal  amount of this Class B-6  Certificate  (its
"Certificate  Balance") as of the Closing Date by the aggregate principal amount
of all the Class B-6 Certificates  (their "Class  Principal  Balance") as of the
Closing Date) in that certain beneficial ownership interest evidenced by all the
Class B-6  Certificates  in the Trust Fund  created  pursuant  to a Pooling  and
Servicing  Agreement,  dated  as  of  the  Cut-off  Date  specified  above  (the
"Agreement"),   among  Salomon  Brothers  Mortgage  Securities  VII,  Inc.  (the
"Depositor",  which term  includes any  successor  entity under the  Agreement),
Wilshire Servicing  Corporation (the "Master Servicer",  which term includes any
successor  entity under the  Agreement),  LaSalle  National Bank (the "Trustee",
which term includes any successor  entity under the Agreement) and ABN AMRO Bank
N.V. (the "Fiscal  Agent",  which term  includes any successor  entity under the
Agreement),  a summary of certain of the  pertinent  provisions  of which is set
forth hereafter.  To the extent not defined herein,  capitalized  terms have the
respective  meanings  assigned to them in the  Agreement.  This  Certificate  is
issued  under and is subject  to the terms,  provisions  and  conditions  of the
Agreement,  to which  Agreement the Holder of this  Certificate by virtue of the
acceptance hereof assents and by which such Holder is bound.

                  Pursuant to the terms of the Agreement,  distributions will be
made on the 26th day of each month or, if such 26th day is not a  Business  Day,
the Business Day immediately following (each, a "Distribution Date"), commencing
on the first Distribution Date specified above, to the Person in whose name this
Certificate  is  registered at the close of business on the last Business Day of
the month  immediately  preceding the month of such distribution (or in the case
of the first  Distribution Date, on the Closing Date) (the "Record Date"), in an
amount  equal  to the  product  of the  Percentage  Interest  evidenced  by this
Certificate  and the amount required to be distributed to all the Holders of the
Class B-6  Certificates  on the  applicable  Distribution  Date  pursuant to the
Agreement.  All  distributions  made  under  the  Agreement  on  the  Class  B-6
Certificates  will be made  by the  Trustee  by  wire  transfer  of  immediately
available funds to the account of the Person entitled thereto at a bank or other
entity having appropriate facilities therefor, if such  Certificateholder  shall
have  provided the Trustee with wiring  instructions  no less than five Business
Days prior to the related Record Date (which wiring  instructions  may be in the
form of a standing order applicable to all subsequent  distributions) and is the
registered owner of Certificates having an initial aggregate Certificate Balance
that is in excess of the  lesser of (i)  $5,000,000  or (ii)  two-thirds  of the
initial Certificate Balance of such Class of Certificates, or otherwise by check
mailed by first  class  mail to the  address  of such  Holder  appearing  in the
Certificate Register.  Notwithstanding the foregoing,  the final distribution on
this Certificate (determined without regard to any possible future reimbursement
of any Realized Loss or Additional  Trust Fund Expense  previously  allocated to
this  Certificate)  will be made in like manner,  but only upon presentation and
surrender of this  Certificate  at the offices of the  Certificate  Registrar or
such other  location  specified in the notice to the Holder hereof of such final
distribution.  Notwithstanding anything herein to the contrary, no distributions
will be made with respect to a Certificate  that has previously been surrendered
as  contemplated  by the  preceding  sentence or, with limited  exception,  that
should have been surrendered as contemplated by the preceding sentence.

                  The  Certificates  are  limited  in right of  distribution  to
certain  collections and recoveries  respecting the Mortgage Loans,  all as more
specifically set forth herein and in the


<PAGE>


Agreement.  As  provided in the  Agreement,  withdrawals  from the  Distribution
Account and the  Collection  Account may be made from time to time for  purposes
other   than,   and,   in   certain   cases,   prior   to,    distributions   to
Certificateholders,  such purposes including the reimbursement of advances made,
or certain expenses incurred, with respect to the Mortgage Loans and the payment
of interest on such advances and expenses.

                  Any   distribution  to  the  Holder  of  this  Certificate  in
reduction of the  Certificate  Balance  hereof is binding on such Holder and all
future Holders of this Certificate and any Certificate  issued upon the transfer
hereof or in exchange  herefor or in lieu hereof whether or not notation of such
distribution is made upon this Certificate.

                  The Class B-6  Certificates  are issuable in fully  registered
form only without coupons in minimum  denominations  specified in the Agreement.
As provided in the  Agreement  and  subject to certain  limitations  therein set
forth, Class B-6 Certificates are exchangeable for new Class B-6 Certificates in
authorized  denominations  evidencing the same aggregate Percentage Interest, as
requested by the Holder surrendering the same.

                  No  transfer,  sale,  pledge  or  other  disposition  of  this
Certificate or interest therein shall be made unless that transfer, sale, pledge
or other  disposition  is  exempt  from the  registration  and/or  qualification
requirements of the Securities Act and any applicable  state securities laws, or
is  otherwise  made  in  accordance  with  the  Securities  Act and  such  state
securities laws. Furthermore,  no transfer, sale, pledge or other disposition of
any interest in this  Certificate  may be made by a Certificate  Owner except in
reliance on (i) Rule 144A under the Securities Act to a Qualified  Institutional
Buyer that is a acquiring  such  interest for its own account or for the account
of  another  Qualified  Institutional  Buyer  or  (ii)  Rule  501(a)  under  the
Securities Act to an institutional  "accredited investor" (within the meaning of
Rule 501(a)(1), (2), (3) or (7) under the Securities Act and any entity in which
all the equity  owners  come  within  such  paragraphs).  If a transfer  of this
Certificate is to be made without  registration  under the Securities Act (other
than in connection with the initial  issuance  thereof or a transfer  thereof by
the Depositor or one of its  Affiliates),  then the Certificate  Registrar shall
refuse to register  such  transfer  unless it receives  (and upon  receipt,  may
conclusively  rely upon) either:  (i) a certificate  from the  Certificateholder
desiring to effect such transfer  substantially  in the form attached as Exhibit
F-1 to the Agreement and a certificate from such Certificateholder's prospective
Transferee  substantially  in the form  attached  either as  Exhibit  F-2A or as
Exhibit F-2B to the Agreement; or (ii) an Opinion of Counsel satisfactory to the
Trustee to the effect that such transfer may be made without  registration under
the  Securities  Act (which  Opinion  of Counsel  shall not be an expense of the
Trust Fund or of the Depositor,  the Master  Servicer,  the Trustee,  the Fiscal
Agent or the  Certificate  Registrar in their  respective  capacities  as such),
together  with the written  certification(s)  as to the facts  surrounding  such
transfer from the Certificateholder desiring to effect such transfer and/or such
Certificateholder's  prospective  Transferee on which such Opinion of Counsel is
based.  None of the  Depositor,  the  Trustee or the  Certificate  Registrar  is
obligated to register or qualify the Class of Certificates specified on the face
hereof  under  the  Securities  Act or any other  securities  law or to take any
action not otherwise required under the Agreement to permit the transfer of such
Certificate or interest  therein  without  registration  or  qualification.  Any
Certificateholder  or  Certificate  Owner  desiring to effect a transfer of this
Certificate or interests therein shall, and does hereby agree to indemnify,  the
Depositor, the Trustee, the Fiscal Agent, the Master Servicer and


<PAGE>


the Certificate  Registrar 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.

                  No transfer of this  Certificate or any interest therein shall
be made  (A) to any  employee  benefit  plan or  other  retirement  arrangement,
including  individual  retirement  accounts  and  annuities,   Keogh  plans  and
collective  investment funds and separate accounts in which such plans, accounts
or arrangements are invested,  including, without limitation,  insurance company
general accounts,  that is subject to ERISA or the Code (each, a "Plan"), or (B)
to any Person who is directly  or  indirectly  purchasing  such  Certificate  or
interest  therein on behalf of, as named  fiduciary  of, as trustee  of, or with
assets of a Plan,  unless such transfer is made in accordance  with Section 5.02
of the Agreement.

                  As   provided  in  the   Agreement   and  subject  to  certain
limitations  therein set forth,  the transfer of this Certificate is registrable
in the Certificate  Register upon surrender of this Certificate for registration
of transfer at the offices of the  Certificate  Registrar,  duly endorsed by, or
accompanied by a written  instrument of transfer in the form satisfactory to the
Certificate  Registrar  duly executed by, the Holder hereof or his attorney duly
authorized in writing,  and thereupon one or more new Class B-6  Certificates in
authorized  denominations evidencing the same aggregate Percentage Interest will
be issued to the designated transferee or transferees.

                  No service  charge  will be imposed  for any  registration  or
exchange of Class B-6 Certificates, but the Trustee or the Certificate Registrar
may require  payment of a sum sufficient to cover any tax or other  governmental
charge that may be imposed in connection  with any transfer or exchange of Class
B-6 Certificates.

                  The  Depositor,   the  Master  Servicer,   the  Trustee,   the
Certificate  Registrar,  the Fiscal  Agent and any agent of the  Depositor,  the
Master Servicer,  the Trustee, the Certificate Registrar or the Fiscal Agent may
treat the  Person in whose  name this  Certificate  is  registered  as the owner
hereof for all purposes,  and none of the Depositor,  the Master  Servicer,  the
Trustee, the Certificate Registrar,  the Fiscal Agent or any such agent shall be
affected by notice to the contrary.

                  The  Agreement   permits,   with  certain  exceptions  therein
provided,  the  amendment  thereof  and  the  modification  of  the  rights  and
obligations of the Depositor,  the Master  Servicer,  the Trustee and the Fiscal
Agent and the rights of the  Certificateholders  under the Agreement at any time
by the  Depositor,  the Master  Servicer and the Trustee with the consent of the
Holders of Certificates  entitled to at least 66% of the Voting Rights allocated
to the  affected  Classes.  Any such  consent by the Holder of this  Certificate
shall be  conclusive  and binding on such Holder and upon all future  Holders of
this  Certificate and of any  Certificate  issued upon the transfer hereof or in
exchange  herefor or in lieu hereof  whether or not  notation of such consent is
made upon this Certificate. The Agreement also permits the amendment thereof, in
certain limited circumstances, including any amendment necessary to maintain the
status of REMIC I, REMIC II or REMIC III as a REMIC,  without the consent of the
Holders of any of the Certificates.


<PAGE>


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

                  The registered Holder hereof, by its acceptance hereof, agrees
that it will look solely to the Trust Fund (to the extent of its rights therein)
for distributions hereunder.

                  This  Certificate  shall be construed in  accordance  with the
internal laws of the State of New York  applicable to agreements  made and to be
performed in said State, and the obligations,  rights and remedies of the Holder
hereof shall be determined in accordance with such laws.


<PAGE>


                  IN WITNESS WHEREOF, the Trustee has caused this Certificate to
be duly executed.

                                         LASALLE NATIONAL BANK,
                                         as Trustee



                                         By:_________________________________
                                                           Authorized Officer







                          CERTIFICATE OF AUTHENTICATION

                  This is one of the Class B-6  Certificates  referred to in the
within-mentioned Agreement.

Dated:  November 25, 1997

                                          LASALLE NATIONAL BANK,
                                          as Certificate Registrar



                                          By:_________________________________
                                                            Authorized Officer


<PAGE>


                                  EXHIBIT A-15

                          FORM OF CLASS IO CERTIFICATE

                   CLASS IO MORTGAGE PASS-THROUGH CERTIFICATE,
                                SERIES 1997-HUD2

evidencing a beneficial  ownership  interest in a trust fund (the "Trust  Fund")
consisting  primarily of a pool of  residential  mortgage  loans (the  "Mortgage
Loans"), such pool being formed and sold by

                 SALOMON BROTHERS MORTGAGE SECURITIES VII, INC.

Pass-Through                                 Class Notional Amount of
Rate: 1.365% per annum                       the Class IO Certificates
                                             as of the Closing Date:
                                             $367,525,467
Cut-off Date: November 1, 1997
                                             Certificate Notional Amount
Closing Date: November 25, 1997              of this Class IO Certificate
                                             as of the Closing Date:

First Distribution Date:                     $367,525,467
December 26, 1997
                                             Fiscal Agent:
Master Servicer:                             ABN AMRO Bank N.V.
Wilshire Servicing Corporation
                                             Certificate No. 1

Trustee:
LaSalle National Bank                        CUSIP:79548K XN 3


<PAGE>


THIS  CERTIFICATE  MAY  NOT  BE  PURCHASED  BY OR  PLEDGED,  SOLD  OR  OTHERWISE
TRANSFERRED  TO ANY  PERSON  THAT IS AN  EMPLOYEE  BENEFIT  PLAN  SUBJECT TO THE
FIDUCIARY  RESPONSIBILITY  PROVISIONS OF THE EMPLOYEE RETIREMENT INCOME SECURITY
ACT OF 1974, AS AMENDED ("ERISA"),  OR SECTION 4975 OF THE INTERNAL REVENUE CODE
OF 1986,  AS AMENDED (THE  "CODE"),  OR ANY PERSON  ACTING ON BEHALF OF ANY SUCH
PLAN OR USING THE ASSETS OF SUCH PLAN TO ACQUIRE THIS  CERTIFICATE,  UNLESS SUCH
TRANSFER IS MADE IN ACCORDANCE WITH SECTION 5.02 OF THE AGREEMENT.

THIS  CERTIFICATE  DOES NOT  REPRESENT AN  OBLIGATION  OF OR INTEREST IN SALOMON
BROTHERS MORTGAGE SECURITIES VII, INC., WILSHIRE SERVICING CORPORATION,  LASALLE
NATIONAL BANK, ABN AMRO BANK N.V. OR ANY OF THEIR RESPECTIVE AFFILIATES. NEITHER
THIS  CERTIFICATE NOR ANY OF THE UNDERLYING  MORTGAGE LOANS IS GUARANTEED BY ANY
AGENCY OR INSTRUMENTALITY OF THE UNITED STATES OR ANY OTHER PERSON.

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

THE FOLLOWING  INFORMATION  IS PROVIDED  SOLELY FOR THE PURPOSES OF APPLYING THE
U.S.   FEDERAL  INCOME  TAX  ORIGINAL  ISSUE  DISCOUNT  ("OID")  RULES  TO  THIS
CERTIFICATE.  THE ISSUE DATE OF THIS CERTIFICATE IS NOVEMBER 25, 1997.  ASSUMING
THAT  THE  MORTGAGE  LOANS  ARE NOT  SUBJECT  TO ANY  VOLUNTARY  OR  INVOLUNTARY
PREPAYMENT,  THIS CERTIFICATE HAS BEEN ISSUED WITH NO MORE THAN $4,376.12 OF OID
PER $100,000 OF INITIAL  CERTIFICATE  NOTIONAL AMOUNT,  THE YIELD TO MATURITY IS
8.79% PER  ANNUM,  AND THE AMOUNT OF OID  ATTRIBUTABLE  TO THE  INITIAL  ACCRUAL
PERIOD IS NO MORE THAN  $50.35  PER  $100,000  OF INITIAL  CERTIFICATE  NOTIONAL
AMOUNT,  COMPUTED  UNDER THE EXACT METHOD.  NO  REPRESENTATION  IS MADE THAT THE
MORTGAGE  LOANS  WILL NOT PREPAY  OR, IF THEY DO,  THAT THEY WILL  PREPAY AT ANY
PARTICULAR RATE.

                  This  certifies  that Salomon  Brothers Inc is the  registered
owner  of the  Percentage  Interest  evidenced  by  this  Class  IO  Certificate
(obtained  by  dividing  the  certificate  notional  amount  of  this  Class  IO
Certificate (its  "Certificate  Notional  Amount") as of the Closing Date by the
certificate notional amount of all the Class IO Certificates (their "Certificate
Notional Amount") as of the Closing Date) in that certain  beneficial  ownership
interest  evidenced by all the Class IO  Certificates  in the Trust Fund created
pursuant  to a Pooling and  Servicing  Agreement,  dated as of the Cut-off  Date
specified above (the  "Agreement"),  among Salomon Brothers Mortgage  Securities
VII, Inc. (the  "Depositor",  which term includes any successor entity under the
Agreement),  Wilshire Servicing  Corporation (the "Master Servicer",  which term
includes any successor  entity under the Agreement),  LaSalle National Bank (the
"Trustee", which term includes


<PAGE>


any successor  entity under the  Agreement)  and ABN AMRO Bank N.V. (the "Fiscal
Agent", which term includes any successor entity under the Agreement), a summary
of certain of the pertinent  provisions of which is set forth hereafter.  To the
extent  not  defined  herein,  capitalized  terms have the  respective  meanings
assigned  to them in the  Agreement.  This  Certificate  is issued  under and is
subject to the terms,  provisions  and  conditions  of the  Agreement,  to which
Agreement  the Holder of this  Certificate  by virtue of the  acceptance  hereof
assents and by which such Holder is bound.

                  Pursuant to the terms of the Agreement,  distributions will be
made on the 26th day of each month or, if such 26th day is not a  Business  Day,
the Business Day immediately following (each, a "Distribution Date"), commencing
on the first Distribution Date specified above, to the Person in whose name this
Certificate  is  registered at the close of business on the last Business Day of
the month immediately  preceding the month of such distribution,  or in the case
of the first  Distribution  Date, on the Closing Date (the "Record Date"), in an
amount  equal  to the  product  of the  Percentage  Interest  evidenced  by this
Certificate  and the amount required to be distributed to all the Holders of the
Class IO  Certificates  on the  applicable  Distribution  Date  pursuant  to the
Agreement.   All  distributions  made  under  the  Agreement  on  the  Class  IO
Certificates  will be made  by the  Trustee  by  wire  transfer  of  immediately
available funds to the account of the Person entitled thereto at a bank or other
entity having appropriate facilities therefor, if such  Certificateholder  shall
have  provided the Trustee with wiring  instructions  no less than five Business
Days prior to the related Record Date (which wiring  instructions  may be in the
form of a standing order applicable to all subsequent  distributions) and is the
registered  owner  of  Certificates  having  an  initial  aggregate  Certificate
Notional  Amount  that is in excess  of the  lesser  of (i)  $5,000,000  or (ii)
two-thirds  of  the  initial  Certificate  Notional  Amount  of  such  Class  of
Certificates, or otherwise by check mailed by first class mail to the address of
such  Holder  appearing  in  the  Certificate   Register.   Notwithstanding  the
foregoing, the final distribution on this Certificate (determined without regard
to any possible future  reimbursement  of any Realized Loss or Additional  Trust
Fund  Expense  previously  allocated to this  Certificate)  will be made in like
manner,  but only upon  presentation  and surrender of this  Certificate  at the
offices of the  Certificate  Registrar or such other  location  specified in the
notice to the Holder hereof of such final distribution. Notwithstanding anything
herein  to the  contrary,  no  distributions  will be  made  with  respect  to a
Certificate  that  has  previously  been  surrendered  as  contemplated  by  the
preceding sentence or, with limited exception, that should have been surrendered
as contemplated by the preceding sentence.

                  The  Certificates  are  limited  in right of  distribution  to
certain  collections and recoveries  respecting the Mortgage Loans,  all as more
specifically  set  forth  herein  and  in  the  Agreement.  As  provided  in the
Agreement,  withdrawals from the Distribution Account and the Collection Account
may be made from time to time for purposes  other than,  and, in certain  cases,
prior to,  distributions  to  Certificateholders,  such  purposes  including the
reimbursement  of advances made, or certain expenses  incurred,  with respect to
the Mortgage Loans and the payment of interest on such advances and expenses.

                  Any   distribution  to  the  Holder  of  this  Certificate  in
reduction of the  Certificate  Notional  Amount hereof is binding on such Holder
and all future Holders of this Certificate and


<PAGE>


any  Certificate  issued upon the transfer  hereof or in exchange  herefor or in
lieu  hereof  whether or not  notation  of such  distribution  is made upon this
Certificate.

                  The Class IO  Certificates  are  issuable in fully  registered
certificated form only without coupons in minimum denominations specified in the
Agreement.  As provided  in the  Agreement  and  subject to certain  limitations
therein set forth,  Class IO  Certificates  are  exchange  able for new Class IO
Certificates   in  authorized   denominations   evidencing  the  same  aggregate
Percentage Interest, as requested by the Holder surrendering the same.

                  As   provided  in  the   Agreement   and  subject  to  certain
limitations  therein set forth,  the transfer of this Certificate is registrable
in the Certificate  Register upon surrender of this Certificate for registration
of transfer at the offices of the  Certificate  Registrar,  duly endorsed by, or
accompanied by a written  instrument of transfer in the form satisfactory to the
Certificate  Registrar  duly executed by, the Holder hereof or his attorney duly
authorized in writing,  and thereupon one or more new Class IO  Certificates  in
authorized  denominations evidencing the same aggregate Percentage Interest will
be issued to the designated transferee or transferees.

                  No transfer of this  Certificate or any interest therein shall
be made  (A) to any  employee  benefit  plan or  other  retirement  arrangement,
including  individual  retirement  accounts  and  annuities,   Keogh  plans  and
collective  investment funds and separate accounts in which such plans, accounts
or arrangements are invested,  including, without limitation,  insurance company
general accounts,  that is subject to ERISA or the Code (each, a "Plan"), or (B)
to any Person who is directly  or  indirectly  purchasing  such  Certificate  or
interest  therein on behalf of, as named  fiduciary  of, as trustee  of, or with
assets of a Plan,  unless such transfer is made in accordance  with Section 5.02
of the Agreement.

                  No service  charge  will be imposed  for any  registration  or
exchange of Class IO Certificates,  but the Trustee or the Certificate Registrar
may require  payment of a sum sufficient to cover any tax or other  governmental
charge that may be imposed in connection  with any transfer or exchange of Class
IO Certificates.

                  The  Depositor,   the  Master  Servicer,   the  Trustee,   the
Certificate  Registrar,  the Fiscal  Agent and any agent of the  Depositor,  the
Master Servicer,  the Trustee, the Certificate Registrar or the Fiscal Agent may
treat the  Person in whose  name this  Certificate  is  registered  as the owner
hereof for all purposes,  and none of the Depositor,  the Master  Servicer,  the
Trustee, the Certificate Registrar,  the Fiscal Agent or any such agent shall be
affected by notice to the contrary.

                  The  Agreement   permits,   with  certain  exceptions  therein
provided,  the  amendment  thereof  and  the  modification  of  the  rights  and
obligations of the Depositor,  the Master  Servicer,  the Trustee and the Fiscal
Agent and the rights of the  Certificateholders  under the Agreement at any time
by the  Depositor,  the Master  Servicer and the Trustee with the consent of the
Holders of Certificates  entitled to at least 66% of the Voting Rights allocated
to the  affected  Classes.  Any such  consent by the Holder of this  Certificate
shall be  conclusive  and binding on such Holder and upon all future  Holders of
this  Certificate and of any  Certificate  issued upon the transfer hereof or in
exchange  herefor or in lieu hereof  whether or not  notation of such consent is
made upon this


<PAGE>


Certificate.  The  Agreement  also  permits the  amendment  thereof,  in certain
limited circumstances,  including any amendment necessary to maintain the status
of REMIC I, REMIC II or REMIC III as a REMIC, without the consent of the Holders
of any of the Certificates.

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

                  The registered Holder hereof, by its acceptance hereof, agrees
that it will look solely to the Trust Fund (to the extent of its rights therein)
for distributions hereunder.

                  This  Certificate  shall be construed in  accordance  with the
internal laws of the State of New York  applicable to agreements  made and to be
performed in said State, and the obligations,  rights and remedies of the Holder
hereof shall be determined in accordance with such laws.


<PAGE>


                  IN WITNESS WHEREOF, the Trustee has caused this Certificate to
be duly executed.

                                         LASALLE NATIONAL BANK,
                                         as Trustee



                                         By:_________________________________
                                                           Authorized Officer







                          CERTIFICATE OF AUTHENTICATION

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

Dated:  November 25, 1997

                                          LASALLE NATIONAL BANK,
                                          as Certificate Registrar



                                          By:_________________________________
                                                            Authorized Officer


<PAGE>


                                   ASSIGNMENT

                  FOR VALUE RECEIVED, the undersigned hereby sell(s),  assign(s)
and transfer(s) unto

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

(please  print  or  typewrite  name and  address  including  postal  zip code of
assignee)

the  beneficial  ownership  interest in the Trust Fund  evidenced  by the within
Mortgage Pass- Through  Certificate and hereby  authorize(s) the registration of
transfer of such interest to assignee on the  Certificate  Register of the Trust
Fund.

                  I (we) further direct the Certificate Registrar to issue a new
Mortgage Pass-Through Certificate of a like Percentage Interest and Class to the
above named assignee and deliver such Mortgage  Pass-Through  Certificate to the
following address:


Dated:

                                          -------------------------------
                                          Signature by or on behalf of Assignor

                                          -------------------------------
                                          Signature Guaranteed


                            DISTRIBUTION INSTRUCTIONS


         The Assignee should include the following for purposes of distribution:

         Distributions shall, if permitted, be made by wire transfer or
otherwise, in immediately available funds, to
_______________________________________________________________
_________________________________________________________________ for the
account of
_________________________________________________________________________.

         Distributions  made  by  check  (such  check  to  be  made  payable  to
____________________) and all applicable statements and notices should be mailed
to ________________________________________________________________.

         This  information  is  provided  by  ___________________________,   the
Assignee named above, or ____________________________________, as its agent.


<PAGE>


                                  EXHIBIT A-16

                          FORM OF CLASS R-I CERTIFICATE

                  CLASS R-I MORTGAGE PASS-THROUGH CERTIFICATE,
                                SERIES 1997-HUD2

evidencing a beneficial  ownership  interest in a trust fund (the "Trust  Fund")
consisting  primarily of a pool of  residential  mortgage  loans (the  "Mortgage
Loans"), such pool being formed and sold by

                 SALOMON BROTHERS MORTGAGE SECURITIES VII, INC.



Cut-off Date: November 1, 1997               Percentage Interest evidenced by
                                             this Class R-I Certificate: 100.00%

Closing Date: December 25, 1997


First Distribution Date:
December 26, 1997                            Fiscal Agent:
                                             ABN AMRO Bank N.V.

Master Servicer:
Wilshire Servicing Corporation


Trustee:                                     Certificate No. 1
LaSalle National Bank


<PAGE>


THE  CERTIFICATES  EVIDENCED  HEREBY HAVE NOT BEEN  REGISTERED  UNDER THE UNITED
STATES  SECURITIES  ACT OF 1933,  AS  AMENDED  (THE  "SECURITIES  ACT"),  OR THE
SECURITIES LAWS OF ANY STATE OF THE UNITED STATES AND MAY NOT BE OFFERED,  SOLD,
PLEDGED  OR  OTHERWISE  TRANSFERRED  EXCEPT  (A) (1) TO A PERSON  WHO THE SELLER
REASONABLY  BELIEVES IS A QUALIFIED  INSTITUTIONAL  BUYER  WITHIN THE MEANING OF
RULE 144A UNDER THE  SECURITIES  ACT  PURCHASING  FOR ITS OWN ACCOUNT OR FOR THE
ACCOUNT  OF A  QUALIFIED  INSTITUTIONAL  BUYER  IN  A  TRANSACTION  MEETING  THE
REQUIREMENTS OF RULE 144A, (2) PURSUANT TO AN EXEMPTION FROM REGISTRATION  UNDER
THE SECURITIES ACT PROVIDED BY RULE 144 THEREUNDER (IF  AVAILABLE),  OR (3) TO A
PERSON  WHO THE  SELLER  REASONABLY  BELIEVES  IS AN  INSTITUTIONAL  "ACCREDITED
INVESTOR" (WITHIN THE MEANING OF RULE 501(a)(1), (2), (3) OR (7) OF REGULATION D
OF THE  SECURITIES ACT AND ANY ENTITY IN WHICH ALL THE EQUITY OWNERS COME WITHIN
SUCH  PARAGRAPHS) AND (B) IN ACCORDANCE  WITH ALL APPLICABLE  SECURITIES LAWS OF
THE STATES OF THE UNITED STATES.

THIS CERTIFICATE MAY NOT BE TRANSFERRED,  SOLD, PLEDGED OR OTHERWISE ASSIGNED TO
"DISQUALIFIED  ORGANIZATIONS" WITHIN THE MEANING OF THE INTERNAL REVENUE CODE OF
1986, AS AMENDED.

THIS  CERTIFICATE  DOES NOT  REPRESENT AN  OBLIGATION  OF OR INTEREST IN SALOMON
BROTHERS MORTGAGE SECURITIES VII, INC., WILSHIRE SERVICING CORPORATION,  LASALLE
NATIONAL BANK, ABN AMRO BANK N.V. OR ANY OF THEIR RESPECTIVE AFFILIATES. NEITHER
THIS  CERTIFICATE NOR ANY OF THE UNDERLYING  MORTGAGE LOANS IS GUARANTEED BY ANY
AGENCY OR INSTRUMENTALITY OF THE UNITED STATES OR ANY OTHER PERSON.

THIS  CERTIFICATE  IS  SUBORDINATE TO THE CLASS A-1, CLASS A-2, CLASS A-3, CLASS
A-4,  CLASS A-WAC,  CLASS IO, CLASS B-1, CLASS B-2, CLASS B-3, CLASS B- 4, CLASS
B-5 AND CLASS B-6 CERTIFICATES OF THE SAME SERIES TO THE EXTENT DESCRIBED IN THE
AGREEMENT REFERRED TO HEREIN.

SOLELY FOR U.S.  FEDERAL  INCOME TAX PURPOSES,  THIS  CERTIFICATE IS A "RESIDUAL
INTEREST" IN A "REAL ESTATE  MORTGAGE  INVESTMENT  CONDUIT" (A "REMIC") AS THOSE
TERMS  ARE  DEFINED,  RESPECTIVELY,  IN  SECTIONS  860G  AND  860D OF THE  CODE.
CONSEQUENTLY, TRANSFER OF THIS CERTIFICATE IS ALSO SUBJECT TO THE ADDITIONAL TAX
RELATED  TRANSFER  RESTRICTIONS  DESCRIBED  HEREIN.  IF ANY PERSON  BECOMES  THE
REGISTERED   HOLDER  OF  THIS   CERTIFICATE   IN  VIOLATION  OF  SUCH   TRANSFER
RESTRICTIONS,  SUCH  REGISTRATION  SHALL BE  DEEMED  TO BE OF NO LEGAL  FORCE OR
EFFECT WHATSOEVER AND SUCH PERSON SHALL NOT BE DEEMED TO BE A  CERTIFICATEHOLDER
FOR ANY PURPOSE HEREUNDER OR UNDER THE AGREEMENT REFERRED TO HEREIN,  INCLUDING,
BUT NOT LIMITED TO, THE RECEIPT OF DISTRIBUTIONS, IF ANY, ON THIS CERTIFICATE.


<PAGE>


                  This  certifies  that Salomon  Brothers Inc is the  registered
owner of the Percentage  Interest  evidenced by this Class R-I  Certificate  (as
specified above) in that certain beneficial  ownership interest evidenced by all
the Class R-I  Certificates in the Trust Fund created  pursuant to a Pooling and
Servicing  Agreement,  dated  as  of  the  Cut-off  Date  specified  above  (the
"Agreement"),   among  Salomon  Brothers  Mortgage  Securities  VII,  Inc.  (the
"Depositor",  which term  includes any  successor  entity under the  Agreement),
Wilshire Servicing  Corporation (the "Master Servicer",  which term includes any
successor  entity under the  Agreement),  LaSalle  National Bank (the "Trustee",
which term includes any successor  entity under the Agreement) and ABN AMRO Bank
N.V. (the "Fiscal  Agent",  which term  includes any successor  entity under the
Agreement),  a summary of certain of the  pertinent  provisions  of which is set
forth hereafter. To the extent not defined herein, capitalized terms used herein
have the  respective  meanings  assigned in the Agreement.  This  Certificate is
issued  under and is subject  to the terms,  provisions  and  conditions  of the
Agreement,  to which  Agreement the Holder of this  Certificate by virtue of the
acceptance hereof assents and by which such Holder is bound.

                  Pursuant to the terms of the Agreement,  distributions will be
made on the 26th day of each month or, if such 26th day is not a  Business  Day,
the Business Day immediately following (each, a "Distribution Date"), commencing
on the first Distribution Date specified above, to the Person in whose name this
Certificate  is  registered at the close of business on the last Business Day of
the month  immediately  preceding  the month of such  distribution  (the "Record
Date"), in an amount equal to the product of the Percentage  Interest  evidenced
by this Certificate and the amount required to be distributed to all the Holders
of the Class R-I  Certificates on the applicable  Distribution  Date pursuant to
the  Agreement.  All  distributions  made under the  Agreement  on the Class R-I
Certificates  will be made  by the  Trustee  by  wire  transfer  of  immediately
available funds to the account of the Person entitled thereto at a bank or other
entity having appropriate facilities therefor, if such  Certificateholder  shall
have  provided the Trustee with wiring  instructions  no less than five Business
Days prior to the related Record Date (which wiring  instructions  may be in the
form of a standing order applicable to all subsequent  distributions) and is the
registered owner of Certificates  having a 66% Percentage Interest of such Class
of Certificates, or otherwise by check mailed by first class mail to the address
of such  Holder  appearing  in the  Certificate  Register.  Notwithstanding  the
foregoing,  the  final  distribution  on this  Certificate  will be made in like
manner,  but only upon  presentation  and surrender of this  Certificate  at the
offices of the  Certificate  Registrar or such other  location  specified in the
notice to the Holder hereof of such final distribution. Notwithstanding anything
herein  to the  contrary,  no  distributions  will be  made  with  respect  to a
Certificate  that  has  previously  been  surrendered  as  contemplated  by  the
preceding sentence or, with limited exception, that should have been surrendered
as contemplated by the preceding sentence.

                  The  Certificates  are  limited  in right of  distribution  to
certain  collections and recoveries  respecting the Mortgage Loans,  all as more
specifically  set  forth  herein  and  in  the  Agreement.  As  provided  in the
Agreement,  withdrawals from the Distribution Account and the Collection Account
may be made from time to time for purposes  other than,  and, in certain  cases,
prior to,  distributions  to  Certificateholders,  such  purposes  including the
reimbursement  of advances made, or certain expenses  incurred,  with respect to
the Mortgage Loans and the payment of interest on such advances and expenses.


<PAGE>


                  The Class R-I  Certificates  are issuable in fully  registered
form only without coupons in minimum  denominations  specified in the Agreement.
As provided in the  Agreement  and  subject to certain  limitations  therein set
forth, Class R-I Certificates are exchangeable for new Class R-I Certificates in
authorized  denominations  evidencing the same aggregate Percentage Interest, as
re quested by the Holder surrendering the same.

                  No  transfer,  sale,  pledge  or  other  disposition  of  this
Certificate or interest therein shall be made unless that transfer, sale, pledge
or other  disposition  is  exempt  from the  registration  and/or  qualification
requirements of the Securities Act and any applicable  state securities laws, or
is  otherwise  made  in  accordance  with  the  Securities  Act and  such  state
securities laws. Furthermore,  no transfer, sale, pledge or other disposition of
any interest in this  Certificate  may be made by a Certificate  Owner except in
reliance on (i) Rule 144A under the Securities Act to a Qualified  Institutional
Buyer that is a acquiring  such  interest for its own account or for the account
of  another  Qualified  Institutional  Buyer  or  (ii)  Rule  501(a)  under  the
Securities Act to an institutional  "accredited investor" (within the meaning of
Rule 501(a)(1), (2), (3) or (7) under the Securities Act and any entity in which
all the equity  owners  come  within  such  paragraphs).  If a transfer  of this
Certificate is to be made without  registration  under the Securities Act (other
than in connection with the initial  issuance  thereof or a transfer  thereof by
the Depositor or one of its  Affiliates),  then the Certificate  Registrar shall
refuse to register  such  transfer  unless it receives  (and upon  receipt,  may
conclusively  rely upon) either:  (i) a certificate  from the  Certificateholder
desiring to effect such transfer  substantially  in the form attached as Exhibit
F-1 to the Agreement and a certificate from such Certificateholder's prospective
Transferee  substantially  in the form  attached  either as  Exhibit  F-2A or as
Exhibit F-2B to the Agreement; or (ii) an Opinion of Counsel satisfactory to the
Trustee to the effect that such transfer may be made without  registration under
the  Securities  Act (which  Opinion  of Counsel  shall not be an expense of the
Trust Fund or of the Depositor,  the Master  Servicer,  the Trustee,  the Fiscal
Agent or the  Certificate  Registrar in their  respective  capacities  as such),
together  with the written  certification(s)  as to the facts  surrounding  such
transfer from the Certificateholder desiring to effect such transfer and/or such
Certificateholder's  prospective  Transferee on which such Opinion of Counsel is
based.  None of the  Depositor,  the  Trustee or the  Certificate  Registrar  is
obligated to register or qualify the Class of Certificates specified on the face
hereof  under  the  Securities  Act or any other  securities  law or to take any
action not otherwise required under the Agreement to permit the transfer of such
Certificate or interest  therein  without  registration  or  qualification.  Any
Certificateholder  or  Certificate  Owner  desiring to effect a transfer of this
Certificate or interests therein shall, and does hereby agree to indemnify,  the
Depositor,   the  Trustee,  the  Fiscal  Agent,  the  Master  Servicer  and  the
Certificate  Registrar  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.

                  No transfer of this  Certificate or any interest therein shall
be made  (A) to any  employee  benefit  plan or  other  retirement  arrangement,
including  individual  retirement  accounts  and  annuities,   Keogh  plans  and
collective  investment funds and separate accounts in which such plans, accounts
or arrangements are invested,  including, without limitation,  insurance company
general accounts,  that is subject to ERISA or the Code (each, a "Plan"), or (B)
to any Person who is directly  or  indirectly  purchasing  such  Certificate  or
interest  therein on behalf of, as named  fiduciary  of, as trustee  of, or with
assets of a Plan,  unless such transfer is made in accordance  with Section 5.02
of the Agreement.


<PAGE>


                  Each Person who has or who acquires any Ownership  Interest in
this  Certificate  shall be  deemed by the  acceptance  or  acquisition  of such
Ownership  Interest  to have  agreed to be bound by the  provisions  of  Section
5.02(d) of the Agreement and, if any purported  Transferee shall become a Holder
of this Certificate in violation of the provisions of such Section  5.02(d),  to
have  irrevocably  authorized the Trustee under clause  (iii)(A) of such Section
5.02(d)  to deliver  payments  to a Person  other  than such  Person and to have
irrevocably authorized the Trustee under clause (iii)(B) of such Section 5.02(d)
to negotiate the terms of any mandatory  sale and to execute all  instruments of
Transfer and to do all other things  necessary in connection with any such sale.
Each Person holding or acquiring any Ownership Interest in this Certificate must
be a Permitted Transferee and shall promptly notify the Trustee of any change or
impending change in its status as a Permitted Transferee. In connection with any
proposed Transfer of any Ownership Interest in this Certificate, the Certificate
Registrar  shall require  delivery to it, and shall not register the Transfer of
this Certificate until its receipt of, an affidavit and agreement  substantially
in the form attached as Exhibit H-1 to the Agreement (a "Transfer  Affidavit and
Agreement") from the proposed Transferee,  in form and substance satisfactory to
the Certificate Registrar, representing and warranting, among other things, that
such  Transferee  is a  Permitted  Transferee,  that  it is  not  acquiring  its
Ownership  Interest in this  Certificate as a nominee,  trustee or agent for any
Person  that is not a Permitted  Transferee,  that for so long as it retains its
Ownership  Interest in this Certificate,  it will endeavor to remain a Permitted
Transferee,  and that it has reviewed the  provisions of Section  5.02(d) of the
Agreement  and agrees to be bound by them.  Notwithstanding  the  delivery  of a
Transfer  Affidavit  and  Agreement by a proposed  Transferee,  if a Responsible
Officer of the  Certificate  Registrar or Trustee has actual  knowledge that the
proposed Transferee is not a Permitted  Transferee,  no Transfer of an Ownership
Interest in this Certificate to such proposed Transferee shall be effected.

                  Each Person  holding or acquiring  any  Ownership  Interest in
this Certificate  shall agree (x) to require a Transfer  Affidavit and Agreement
from any other  Person to whom such Person  attempts to transfer  its  Ownership
Interest herein and (y) not to transfer its Ownership  Interest herein unless it
provides to the Certificate  Registrar a certificate  substantially  in the form
attached as Exhibit H-2 to the Agreement  stating that,  among other things,  it
has no actual  knowledge  that such other Person is not a Permitted  Transferee.
Each Person holding or acquiring an Ownership  Interest in this Certificate,  by
purchasing such Ownership  Interest  herein,  agrees to give the Trustee written
notice  that it is a  "pass-through  interest  holder"  within  the  meaning  of
temporary  Treasury  regulation  Section  1.67-3T(a)(2)(i)(A)  immediately  upon
acquiring  such  Ownership  Interest,  if it is, or is  holding  such  Ownership
Interest on behalf of, a "pass-through interest holder".

                  The  provisions  of Section  5.02(d) of the  Agreement  may be
modified, added to or eliminated,  provided that there shall have been delivered
to the Trustee the following:  (a) written  confirmation from each Rating Agency
to the effect  that the  modification  of,  addition to or  elimination  of such
provisions  will not cause such Rating Agency to qualify,  downgrade or withdraw
its  then-current  ratings of any Class of  Certificates;  and (b) an Opinion of
Counsel,  in form and substance  satisfactory to the Trustee, to the effect that
such  modification  of,  addition to or elimination of such  provisions will not
cause any of REMIC I,  REMIC II or REMIC III to (x) cease to  qualify as a REMIC
or (y) be subject to an entity-level tax caused by the Transfer of any Class R-I
Certificate  to a Person that is not a Permitted  Transferee,  or cause a Person
other than


<PAGE>


the prospective  Transferee to be subject to a  REMIC-related  tax caused by the
Transfer  of a  Class  R-I  Certificate  to a  Person  that  is not a  Permitted
Transferee.

                  A  "Permitted  Transferee"  is  any  Transferee  other  than a
"Disqualified  Organization" and a "Non-United  States Person".  A "Disqualified
Organization"  is  any  of  (i)  the  United  States,  any  State  or  political
subdivision  thereof,  any  possession  of the United  States,  or any agency or
instrumentality of any of the foregoing (other than an instrumentality  which is
a corporation if all of its  activities  are subject to tax and,  except for the
FHLMC, a majority of its board of directors is not selected by such governmental
unit), (ii) a foreign government, any international organization,  or any agency
or instrumentality of any of the foregoing,  (iii) any organization  (other than
certain  farmers'  cooperatives  described  in Section 521 of the Code) which is
exempt from the tax imposed by Chapter 1 of the Code  (including the tax imposed
by Section 511 of the Code on unrelated  business  taxable  income),  (iv) rural
electric and  telephone  cooperatives  described in Section 1381 of the Code and
(v) any other  Person so  designated  by the REMIC  Administrator  based upon an
Opinion of Counsel provided to it that the holding of an Ownership Interest in a
Residual  Certificate  by such  Person  may cause the Trust  Fund or any  Person
having an  Ownership  Interest  in any Class of  Certificates  (other  than such
Person) to incur a liability  for any  federal  tax imposed  under the Code that
would not otherwise be imposed but for the Transfer of an Ownership  Interest in
a Residual  Certificate to such Person.  The terms "United States",  "State" and
"international  organization"  shall have the meanings set forth in Section 7701
of the Code or successor provisions.

                  A "Non-United States Person" is any Person other than a United
States  Person.  A "United States Person" is a citizen or resident of the United
States,  a corporation,  partnership or other entity created or organized in, or
under the laws of, the United States or any political subdivision thereof, or an
estate  or trust  whose  income  from  sources  without  the  United  States  is
includible  in gross  income  for United  States  federal  income  tax  purposes
regardless of its connection  with the conduct of a trade or business within the
United States.

                  As   provided  in  the   Agreement   and  subject  to  certain
limitations  therein set forth,  the transfer of this Certificate is registrable
in the Certificate  Register upon surrender of this Certificate for registration
of transfer at the offices of the  Certificate  Registrar,  duly endorsed by, or
accompanied by a written  instrument of transfer in the form satisfactory to the
Certificate  Registrar  duly executed by, the Holder hereof or his attorney duly
authorized in writing,  and thereupon one or more new Class R-I  Certificates in
authorized  denominations evidencing the same aggregate Percentage Interest will
be issued to the designated transferee or transferees.


                  No service  charge  will be imposed  for any  registration  of
transfer  or  exchange  of  Class  R-I  Certificates,  but  the  Trustee  or the
Certificate  Registrar may require  payment of a sum sufficient to cover any tax
or other governmental charge that may be imposed in connection with any transfer
or exchange of Class R-I Certificates.

                  The  Depositor,   the  Master  Servicer,   the  Trustee,   the
Certificate  Registrar,  the Fiscal  Agent and any agent of the  Depositor,  the
Master Servicer,  the Trustee, the Certificate Registrar or the Fiscal Agent may
treat the Person in whose name this Certificate is registered as


<PAGE>


the  owner  hereof  for all  purposes,  and none of the  Depositor,  the  Master
Service,  the Trustee, the Certificate  Registrar,  the Fiscal Agent or any such
agent shall be affected by notice to the contrary.

                  The  Agreement   permits,   with  certain  exceptions  therein
provided,  the  amendment  thereof  and  the  modification  of  the  rights  and
obligations of the Depositor,  the Master  Servicer,  the Trustee and the Fiscal
Agent and the rights of the  Certificateholders  under the Agreement at any time
by the  Depositor,  the Master  Servicer and the Trustee with the consent of the
Holders of Certificates  entitled to at least 66% of the Voting Rights allocated
to the  affected  Classes.  Any such  consent by the Holder of this  Certificate
shall be  conclusive  and binding on such Holder and upon all future  Holders of
this  Certificate and of any  Certificate  issued upon the transfer hereof or in
exchange  herefor or in lieu hereof  whether or not  notation of such consent is
made upon this Certificate. The Agreement also permits the amendment thereof, in
certain limited circumstances, including any amendment necessary to maintain the
status of REMIC I, REMIC II or REMIC III as a REMIC,  without the consent of the
Holders of any of the Certificates.

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

                  The registered Holder hereof, by its acceptance hereof, agrees
that it will look solely to the Trust Fund (to the extent of its rights therein)
for distributions hereunder.

                  This  Certificate  shall be construed in  accordance  with the
internal laws of the State of New York  applicable to agreements  made and to be
performed in said State, and the obligations,  rights and remedies of the Holder
hereof shall be determined in accordance with such laws.


<PAGE>


                  IN WITNESS WHEREOF, the Trustee has caused this Certificate to
be duly executed.


                                         LASALLE NATIONAL BANK,
                                         as Trustee



                                         By:_________________________________
                                                    Authorized Officer




                          CERTIFICATE OF AUTHENTICATION

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

Dated:  November 25, 1997

                                         LASALLE NATIONAL BANK,
                                         as Certificate Registrar



                                         By:_________________________________
                                                      Authorized Officer


<PAGE>


                                   ASSIGNMENT


                  FOR VALUE RECEIVED, the undersigned hereby sell(s),  assign(s)
and transfer(s) unto

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

(please  print  or  typewrite  name and  address  including  postal  zip code of
assignee)

the  beneficial  ownership  interest in the Trust Fund  evidenced  by the within
Mortgage Pass- Through  Certificate and hereby  authorize(s) the registration of
transfer of such interest to assignee on the  Certificate  Register of the Trust
Fund.

                  I (we) further direct the Certificate Registrar to issue a new
Mortgage Pass-Through Certificate of a like Percentage Interest and Class to the
above named assignee and deliver such Mortgage  Pass-Through  Certificate to the
following address:



Dated:

                                         -------------------------------
                                         Signature by or on behalf of Assignor

                                         -------------------------------
                                         Signature Guaranteed



                            DISTRIBUTION INSTRUCTIONS


         The Assignee should include the following for purposes of distribution:

         Distributions shall be by check made payable to
__________________________________ and mailed to
____________________________________________________________________.

                  Applicable   statements   and  notices  should  be  mailed  to
______________________________________________________________________.

         This  information  is  provided  by  ___________________________,   the
Assignee named above, or ____________________________________, as its agent.


<PAGE>


                                  EXHIBIT A-17

                         FORM OF CLASS R-II CERTIFICATE

                  CLASS R-II MORTGAGE PASS-THROUGH CERTIFICATE,
                                SERIES 1997-HUD2

evidencing a beneficial  ownership  interest in a trust fund (the "Trust  Fund")
consisting  primarily of a pool of  residential  mortgage  loans (the  "Mortgage
Loans"), such pool being formed and sold by

                 SALOMON BROTHERS MORTGAGE SECURITIES VII, INC.



Cut-off Date: November 1, 1997           Percentage Interest evidenced by
                                         this Class R-II Certificate: 100.00%

Closing Date: November 25, 1997

First Distribution Date:
December 26, 1997                        Fiscal Agent:
                                         ABN AMRO Bank N.V.

Master Servicer:
Wilshire Servicing Corporation


Trustee:                                 Certificate No. 1
LaSalle National Bank


<PAGE>


THE  CERTIFICATES  EVIDENCED  HEREBY HAVE NOT BEEN  REGISTERED  UNDER THE UNITED
STATES  SECURITIES  ACT OF 1933,  AS  AMENDED  (THE  "SECURITIES  ACT"),  OR THE
SECURITIES LAWS OF ANY STATE OF THE UNITED STATES AND MAY NOT BE OFFERED,  SOLD,
PLEDGED  OR  OTHERWISE  TRANSFERRED  EXCEPT  (A) (1) TO A PERSON  WHO THE SELLER
REASONABLY  BELIEVES IS A QUALIFIED  INSTITUTIONAL  BUYER  WITHIN THE MEANING OF
RULE 144A UNDER THE  SECURITIES  ACT  PURCHASING  FOR ITS OWN ACCOUNT OR FOR THE
ACCOUNT  OF A  QUALIFIED  INSTITUTIONAL  BUYER  IN  A  TRANSACTION  MEETING  THE
REQUIREMENTS OF RULE 144A, (2) PURSUANT TO AN EXEMPTION FROM REGISTRATION  UNDER
THE SECURITIES ACT PROVIDED BY RULE 144 THEREUNDER (IF  AVAILABLE),  OR (3) TO A
PERSON  WHO THE  SELLER  REASONABLY  BELIEVES  IS AN  INSTITUTIONAL  "ACCREDITED
INVESTOR" (WITHIN THE MEANING OF RULE 501(a)(1), (2), (3) OR (7) OF REGULATION D
OF THE  SECURITIES ACT AND ANY ENTITY IN WHICH ALL THE EQUITY OWNERS COME WITHIN
SUCH  PARAGRAPHS) AND (B) IN ACCORDANCE  WITH ALL APPLICABLE  SECURITIES LAWS OF
THE STATES OF THE UNITED STATES.

THIS CERTIFICATE MAY NOT BE TRANSFERRED,  SOLD, PLEDGED OR OTHERWISE ASSIGNED TO
"DISQUALIFIED  ORGANIZATIONS" WITHIN THE MEANING OF THE INTERNAL REVENUE CODE OF
1986, AS AMENDED.

THIS  CERTIFICATE  DOES NOT  REPRESENT AN  OBLIGATION  OF OR INTEREST IN SALOMON
BROTHERS MORTGAGE SECURITIES VII, INC., WILSHIRE SERVICING CORPORATION,  LASALLE
NATIONAL BANK, ABN AMRO BANK N.V. OR ANY OF THEIR RESPECTIVE AFFILIATES. NEITHER
THIS  CERTIFICATE NOR ANY OF THE UNDERLYING  MORTGAGE LOANS IS GUARANTEED BY ANY
AGENCY OR INSTRUMENTALITY OF THE UNITED STATES OR ANY OTHER PERSON.

THIS  CERTIFICATE  IS  SUBORDINATE TO THE CLASS A-1, CLASS A-2, CLASS A-3, CLASS
A-4,  CLASS A-WAC,  CLASS IO, CLASS B-1, CLASS B-2, CLASS B-3, CLASS B- 4, CLASS
B-5 AND CLASS B-6 CERTIFICATES OF THE SAME SERIES TO THE EXTENT DESCRIBED IN THE
AGREEMENT REFERRED TO HEREIN.

SOLELY FOR U.S.  FEDERAL  INCOME TAX PURPOSES,  THIS  CERTIFICATE IS A "RESIDUAL
INTEREST" IN A "REAL ESTATE  MORTGAGE  INVESTMENT  CONDUIT" (A "REMIC") AS THOSE
TERMS  ARE  DEFINED,  RESPECTIVELY,  IN  SECTIONS  860G  AND  860D OF THE  CODE.
CONSEQUENTLY, TRANSFER OF THIS CERTIFICATE IS ALSO SUBJECT TO THE ADDITIONAL TAX
RELATED  TRANSFER  RESTRICTIONS  DESCRIBED  HEREIN.  IF ANY PERSON  BECOMES  THE
REGISTERED   HOLDER  OF  THIS   CERTIFICATE   IN  VIOLATION  OF  SUCH   TRANSFER
RESTRICTIONS,  SUCH  REGISTRATION  SHALL BE  DEEMED  TO BE OF NO LEGAL  FORCE OR
EFFECT WHATSOEVER AND SUCH PERSON SHALL NOT BE DEEMED TO BE A  CERTIFICATEHOLDER
FOR ANY PURPOSE HEREUNDER OR UNDER THE AGREEMENT REFERRED TO HEREIN,  INCLUDING,
BUT NOT LIMITED TO, THE RECEIPT OF DISTRIBUTIONS, IF ANY, ON THIS CERTIFICATE.


<PAGE>


                  This  certifies  that Salomon  Brothers Inc is the  registered
owner of the Percentage  Interest  evidenced by this Class R-II  Certificate (as
specified above) in that certain beneficial  ownership interest evidenced by all
the Class R-II  Certificates in the Trust Fund created pursuant to a Pooling and
Servicing  Agreement,  dated  as  of  the  Cut-off  Date  specified  above  (the
"Agreement"),   among  Salomon  Brothers  Mortgage  Securities  VII,  Inc.  (the
"Depositor",  which term  includes any  successor  entity under the  Agreement),
Wilshire Servicing  Corporation (the "Master Servicer",  which term includes any
successor  entity under the  Agreement),  LaSalle  National Bank (the "Trustee",
which term includes any successor  entity under the Agreement) and ABN AMRO Bank
N.V. (the "Fiscal  Agent",  which term  includes any successor  entity under the
Agreement),  a summary of certain of the  pertinent  provisions  of which is set
forth hereafter. To the extent not defined herein, capitalized terms used herein
have the  respective  meanings  assigned in the Agreement.  This  Certificate is
issued  under and is subject  to the terms,  provisions  and  conditions  of the
Agreement,  to which  Agreement the Holder of this  Certificate by virtue of the
acceptance hereof assents and by which such Holder is bound.

                  Pursuant to the terms of the Agreement,  distributions will be
made on the 26th day of each month or, if such 26th day is not a  Business  Day,
the Business Day immediately following (each, a "Distribution Date"), commencing
on the first Distribution Date specified above, to the Person in whose name this
Certificate  is  registered at the close of business on the last Business Day of
the month  immediately  preceding  the month of such  distribution  (the "Record
Date"), in an amount equal to the product of the Percentage  Interest  evidenced
by this Certificate and the amount required to be distributed to all the Holders
of the Class R-II  Certificates on the applicable  Distribution Date pursuant to
the  Agreement.  All  distributions  made under the  Agreement on the Class R-II
Certificates  will be made  by the  Trustee  by  wire  transfer  of  immediately
available funds to the account of the Person entitled thereto at a bank or other
entity having appropriate facilities therefor, if such  Certificateholder  shall
have  provided the Trustee with wiring  instructions  no less than five Business
Days prior to the related Record Date (which wiring  instructions  may be in the
form of a standing order applicable to all subsequent  distributions) and is the
registered owner of Certificates  having a 66% Percentage Interest of such Class
of Certificates, or otherwise by check mailed by first class mail to the address
of such  Holder  appearing  in the  Certificate  Register.  Notwithstanding  the
foregoing,  the  final  distribution  on this  Certificate  will be made in like
manner,  but only upon  presentation  and surrender of this  Certificate  at the
offices of the  Certificate  Registrar or such other  location  specified in the
notice to the Holder hereof of such final distribution. Notwithstanding anything
herein  to the  contrary,  no  distributions  will be  made  with  respect  to a
Certificate  that  has  previously  been  surrendered  as  contemplated  by  the
preceding sentence or, with limited exception, that should have been surrendered
as contemplated by the preceding sentence.

                  The  Certificates  are  limited  in right of  distribution  to
certain  collections and recoveries  respecting the Mortgage Loans,  all as more
specifically  set  forth  herein  and  in  the  Agreement.  As  provided  in the
Agreement,  withdrawals from the Distribution Account and the Collection Account
may be made from time to time for purposes  other than,  and, in certain  cases,
prior to,  distributions  to  Certificateholders,  such  purposes  including the
reimbursement  of advances made, or certain expenses  incurred,  with respect to
the Mortgage Loans and the payment of interest on such advances and expenses.


<PAGE>


                  The Class R-II  Certificates  are issuable in fully registered
form only without coupons in minimum  denominations  specified in the Agreement.
As provided in the  Agreement  and  subject to certain  limitations  therein set
forth,  Class R-II Certificates are exchangeable for new Class R-II Certificates
in authorized  denominations  evidencing the same aggregate Percentage Interest,
as requested by the Holder surrendering the same.

                  No  transfer,  sale,  pledge  or  other  disposition  of  this
Certificate or interest therein shall be made unless that transfer, sale, pledge
or other  disposition  is  exempt  from the  registration  and/or  qualification
requirements of the Securities Act and any applicable  state securities laws, or
is  otherwise  made  in  accordance  with  the  Securities  Act and  such  state
securities laws. Furthermore,  no transfer, sale, pledge or other disposition of
any interest in this  Certificate  may be made by a Certificate  Owner except in
reliance on (i) Rule 144A under the Securities Act to a Qualified  Institutional
Buyer that is a acquiring  such  interest for its own account or for the account
of  another  Qualified  Institutional  Buyer  or  (ii)  Rule  501(a)  under  the
Securities Act to an institutional  "accredited investor" (within the meaning of
Rule 501(a)(1), (2), (3) or (7) under the Securities Act and any entity in which
all the equity  owners  come  within  such  paragraphs).  If a transfer  of this
Certificate is to be made without  registration  under the Securities Act (other
than in connection with the initial  issuance  thereof or a transfer  thereof by
the Depositor or one of its  Affiliates),  then the Certificate  Registrar shall
refuse to register  such  transfer  unless it receives  (and upon  receipt,  may
conclusively  rely upon) either:  (i) a certificate  from the  Certificateholder
desiring to effect such transfer  substantially  in the form attached as Exhibit
F-1 to the Agreement and a certificate from such Certificateholder's prospective
Transferee  substantially  in the form  attached  either as  Exhibit  F-2A or as
Exhibit F-2B to the Agreement; or (ii) an Opinion of Counsel satisfactory to the
Trustee to the effect that such transfer may be made without  registration under
the  Securities  Act (which  Opinion  of Counsel  shall not be an expense of the
Trust Fund or of the Depositor,  the Master  Servicer,  the Trustee,  the Fiscal
Agent or the  Certificate  Registrar in their  respective  capacities  as such),
together  with the written  certification(s)  as to the facts  surrounding  such
transfer from the Certificateholder desiring to effect such transfer and/or such
Certificateholder's  prospective  Transferee on which such Opinion of Counsel is
based.  None of the  Depositor,  the  Trustee or the  Certificate  Registrar  is
obligated to register or qualify the Class of Certificates specified on the face
hereof  under  the  Securities  Act or any other  securities  law or to take any
action not otherwise required under the Agreement to permit the transfer of such
Certificate or interest  therein  without  registration  or  qualification.  Any
Certificateholder  or  Certificate  Owner  desiring to effect a transfer of this
Certificate or interests therein shall, and does hereby agree to indemnify,  the
Depositor,   the  Trustee,  the  Fiscal  Agent,  the  Master  Servicer  and  the
Certificate  Registrar  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.

                  No transfer of this  Certificate or any interest therein shall
be made  (A) to any  employee  benefit  plan or  other  retirement  arrangement,
including  individual  retirement  accounts  and  annuities,   Keogh  plans  and
collective  investment funds and separate accounts in which such plans, accounts
or arrangements are invested,  including, without limitation,  insurance company
general accounts,  that is subject to ERISA or the Code (each, a "Plan"), or (B)
to any Person who is directly  or  indirectly  purchasing  such  Certificate  or
interest  therein on behalf of, as named  fiduciary  of, as trustee  of, or with
assets of a Plan,  unless such transfer is made in accordance  with Section 5.02
of the Agreement.


<PAGE>


                  Each Person who has or who acquires any Ownership  Interest in
this  Certificate  shall be  deemed by the  acceptance  or  acquisition  of such
Ownership  Interest  to have  agreed to be bound by the  provisions  of  Section
5.02(d) of the Agreement and, if any purported  Transferee shall become a Holder
of this Certificate in violation of the provisions of such Section  5.02(d),  to
have  irrevocably  authorized the Trustee under clause  (iii)(A) of such Section
5.02(d)  to deliver  payments  to a Person  other  than such  Person and to have
irrevocably authorized the Trustee under clause (iii)(B) of such Section 5.02(d)
to negotiate the terms of any mandatory  sale and to execute all  instruments of
Transfer and to do all other things  necessary in connection with any such sale.
Each Person holding or acquiring any Ownership Interest in this Certificate must
be a Permitted Transferee and shall promptly notify the Trustee of any change or
impending change in its status as a Permitted Transferee. In connection with any
proposed Transfer of any Ownership Interest in this Certificate, the Certificate
Registrar  shall require  delivery to it, and shall not register the Transfer of
this Certificate until its receipt of, an affidavit and agreement  substantially
in the form attached as Exhibit H-1 to the Agreement (a "Transfer  Affidavit and
Agreement") from the proposed Transferee,  in form and substance satisfactory to
the Certificate Registrar, representing and warranting, among other things, that
such  Transferee  is a  Permitted  Transferee,  that  it is  not  acquiring  its
Ownership  Interest in this  Certificate as a nominee,  trustee or agent for any
Person  that is not a Permitted  Transferee,  that for so long as it retains its
Ownership  Interest in this Certificate,  it will endeavor to remain a Permitted
Transferee,  and that it has reviewed the  provisions of Section  5.02(d) of the
Agreement  and agrees to be bound by them.  Notwithstanding  the  delivery  of a
Transfer  Affidavit  and  Agreement by a proposed  Transferee,  if a Responsible
Officer of the  Certificate  Registrar or Trustee has actual  knowledge that the
proposed Transferee is not a Permitted  Transferee,  no Transfer of an Ownership
Interest in this Certificate to such proposed Transferee shall be effected.

                  Each Person  holding or acquiring  any  Ownership  Interest in
this Certificate  shall agree (x) to require a Transfer  Affidavit and Agreement
from any other  Person to whom such Person  attempts to transfer  its  Ownership
Interest herein and (y) not to transfer its Ownership  Interest herein unless it
provides to the Certificate  Registrar a certificate  substantially  in the form
attached as Exhibit H-2 to the Agreement  stating that,  among other things,  it
has no actual  knowledge  that such other Person is not a Permitted  Transferee.
Each Person holding or acquiring an Ownership  Interest in this Certificate,  by
purchasing such Ownership  Interest  herein,  agrees to give the Trustee written
notice  that it is a  "pass-through  interest  holder"  within  the  meaning  of
temporary  Treasury  regulation  Section  1.67-3T(a)(2)(i)(A)  immediately  upon
acquiring  such  Ownership  Interest,  if it is, or is  holding  such  Ownership
Interest on behalf of, a "pass-through interest holder".

                  The  provisions  of Section  5.02(d) of the  Agreement  may be
modified, added to or eliminated,  provided that there shall have been delivered
to the Trustee the following:  (a) written  confirmation from each Rating Agency
to the effect  that the  modification  of,  addition to or  elimination  of such
provisions  will not cause such Rating Agency to qualify,  downgrade or withdraw
its  then-current  ratings of any Class of  Certificates;  and (b) an Opinion of
Counsel,  in form and substance  satisfactory to the Trustee, to the effect that
such  modification  of,  addition to or elimination of such  provisions will not
cause any of REMIC I,  REMIC II or REMIC III to (x) cease to  qualify as a REMIC
or (y) be subject to an  entity-level  tax caused by the  Transfer  of any Class
R-II  Certificate  to a Person  that is not a Permitted  Transferee,  or cause a
Person other than


<PAGE>


the prospective  Transferee to be subject to a  REMIC-related  tax caused by the
Transfer  of a Class  R-II  Certificate  to a  Person  that  is not a  Permitted
Transferee.

                  A  "Permitted  Transferee"  is  any  Transferee  other  than a
"Disqualified  Organization" and a "Non-United  States Person".  A "Disqualified
Organization"  is  any  of  (i)  the  United  States,  any  State  or  political
subdivision  thereof,  any  possession  of the United  States,  or any agency or
instrumentality of any of the foregoing (other than an instrumentality  which is
a corporation if all of its  activities  are subject to tax and,  except for the
FHLMC, a majority of its board of directors is not selected by such governmental
unit), (ii) a foreign government, any international organization,  or any agency
or instrumentality of any of the foregoing,  (iii) any organization  (other than
certain  farmers'  cooperatives  described  in Section 521 of the Code) which is
exempt from the tax imposed by Chapter 1 of the Code  (including the tax imposed
by Section 511 of the Code on unrelated  business  taxable  income),  (iv) rural
electric and  telephone  cooperatives  described in Section 1381 of the Code and
(v) any other  Person so  designated  by the REMIC  Administrator  based upon an
Opinion of Counsel provided to it that the holding of an Ownership Interest in a
Residual  Certificate  by such  Person  may cause the Trust  Fund or any  Person
having an  Ownership  Interest  in any Class of  Certificates  (other  than such
Person) to incur a liability  for any  federal  tax imposed  under the Code that
would not otherwise be imposed but for the Transfer of an Ownership  Interest in
a Residual  Certificate to such Person.  The terms "United States",  "State" and
"international  organization"  shall have the meanings set forth in Section 7701
of the Code or successor provisions.

                  A "Non-United States Person" is any Person other than a United
States  Person.  A "United States Person" is a citizen or resident of the United
States,  a corporation,  partnership or other entity created or organized in, or
under the laws of, the United States or any political subdivision thereof, or an
estate  or trust  whose  income  from  sources  without  the  United  States  is
includible  in gross  income  for United  States  federal  income  tax  purposes
regardless of its connection  with the conduct of a trade or business within the
United States.

                  As   provided  in  the   Agreement   and  subject  to  certain
limitations  therein set forth,  the transfer of this Certificate is registrable
in the Certificate  Register upon surrender of this Certificate for registration
of transfer at the offices of the  Certificate  Registrar,  duly endorsed by, or
accompanied by a written  instrument of transfer in the form satisfactory to the
Certificate  Registrar  duly executed by, the Holder hereof or his attorney duly
authorized in writing,  and thereupon one or more new Class R-II Certificates in
authorized  denominations evidencing the same aggregate Percentage Interest will
be issued to the designated transferee or transferees.

                  No service  charge  will be imposed  for any  registration  of
transfer  or  exchange  of  Class  R-II  Certificates,  but the  Trustee  or the
Certificate  Registrar may require  payment of a sum sufficient to cover any tax
or other governmental charge that may be imposed in connection with any transfer
or exchange of Class R-II Certificates.

                  The  Depositor,   the  Master  Servicer,   the  Trustee,   the
Certificate  Registrar,  the Fiscal  Agent and any agent of the  Depositor,  the
Master Servicer,  the Trustee, the Certificate Registrar or the Fiscal Agent may
treat the Person in whose name this Certificate is registered as


<PAGE>


the  owner  hereof  for all  purposes,  and none of the  Depositor,  the  Master
Service,  the Trustee, the Certificate  Registrar,  the Fiscal Agent or any such
agent shall be affected by notice to the contrary.

                  The  Agreement   permits,   with  certain  exceptions  therein
provided,  the  amendment  thereof  and  the  modification  of  the  rights  and
obligations of the Depositor,  the Master  Servicer,  the Trustee and the Fiscal
Agent and the rights of the  Certificateholders  under the Agreement at any time
by the  Depositor,  the Master  Servicer and the Trustee with the consent of the
Holders of Certificates  entitled to at least 66% of the Voting Rights allocated
to the  affected  Classes.  Any such  consent by the Holder of this  Certificate
shall be  conclusive  and binding on such Holder and upon all future  Holders of
this  Certificate and of any  Certificate  issued upon the transfer hereof or in
exchange  herefor or in lieu hereof  whether or not  notation of such consent is
made upon this Certificate. The Agreement also permits the amendment thereof, in
certain limited circumstances, including any amendment necessary to maintain the
status of REMIC I, REMIC II or REMIC III as a REMIC,  without the consent of the
Holders of any of the Certificates.

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

                  The registered Holder hereof, by its acceptance hereof, agrees
that it will look solely to the Trust Fund (to the extent of its rights therein)
for distributions hereunder.

                  This  Certificate  shall be construed in  accordance  with the
internal laws of the State of New York  applicable to agreements  made and to be
performed in said State, and the obligations,  rights and remedies of the Holder
hereof shall be determined in accordance with such laws.


<PAGE>


                  IN WITNESS WHEREOF, the Trustee has caused this Certificate to
be duly executed.


                                         LASALLE NATIONAL BANK,
                                         as Trustee



                                         By:_________________________________
                                                    Authorized Officer




                          CERTIFICATE OF AUTHENTICATION

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

Dated:  November 25, 1997

                                         LASALLE NATIONAL BANK,
                                         as Certificate Registrar



                                         By:_________________________________
                                                    Authorized Officer


<PAGE>


                                   ASSIGNMENT


                  FOR VALUE RECEIVED, the undersigned hereby sell(s),  assign(s)
and transfer(s) unto

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

(please  print  or  typewrite  name and  address  including  postal  zip code of
assignee)

the  beneficial  ownership  interest in the Trust Fund  evidenced  by the within
Mortgage Pass- Through  Certificate and hereby  authorize(s) the registration of
transfer of such interest to assignee on the  Certificate  Register of the Trust
Fund.

                  I (we) further direct the Certificate Registrar to issue a new
Mortgage Pass-Through Certificate of a like Percentage Interest and Class to the
above named assignee and deliver such Mortgage  Pass-Through  Certificate to the
following address:



Dated:

                                          -------------------------------
                                          Signature by or on behalf of Assignor

                                          -------------------------------
                                          Signature Guaranteed



                            DISTRIBUTION INSTRUCTIONS


         The Assignee should include the following for purposes of distribution:

         Distributions shall be by check made payable to
__________________________________ and mailed to
____________________________________________________________________.

         Applicable statements and notices should be mailed to
_________________________________________________________________.

         This  information  is  provided  by  ___________________________,   the
Assignee named above, or ____________________________________, as its agent.


<PAGE>


                                  EXHIBIT A-18

                         FORM OF CLASS R-III CERTIFICATE

                 CLASS R-III MORTGAGE PASS-THROUGH CERTIFICATE,
                                SERIES 1997-HUD2

evidencing a beneficial  ownership  interest in a trust fund (the "Trust  Fund")
consisting  primarily of a pool of  residential  mortgage  loans (the  "Mortgage
Loans"), such pool being formed and sold by

                 SALOMON BROTHERS MORTGAGE SECURITIES VII, INC.



Cut-off Date: November 1, 1997            Percentage Interest evidenced by this
                                          Class R-III Certificate: 100.00%

Closing Date: November 25, 1997


First Distribution Date:
December 26, 1997                         Fiscal Agent:
                                          ABN AMRO Bank N.V.

Master Servicer:
Wilshire Servicing Corporation


Trustee:                                  Certificate No. 1
LaSalle National Bank


<PAGE>


THE  CERTIFICATES  EVIDENCED  HEREBY HAVE NOT BEEN  REGISTERED  UNDER THE UNITED
STATES  SECURITIES  ACT OF 1933,  AS  AMENDED  (THE  "SECURITIES  ACT"),  OR THE
SECURITIES LAWS OF ANY STATE OF THE UNITED STATES AND MAY NOT BE OFFERED,  SOLD,
PLEDGED  OR  OTHERWISE  TRANSFERRED  EXCEPT  (A) (1) TO A PERSON  WHO THE SELLER
REASONABLY  BELIEVES IS A QUALIFIED  INSTITUTIONAL  BUYER  WITHIN THE MEANING OF
RULE 144A UNDER THE  SECURITIES  ACT  PURCHASING  FOR ITS OWN ACCOUNT OR FOR THE
ACCOUNT  OF A  QUALIFIED  INSTITUTIONAL  BUYER  IN  A  TRANSACTION  MEETING  THE
REQUIREMENTS OF RULE 144A, (2) PURSUANT TO AN EXEMPTION FROM REGISTRATION  UNDER
THE SECURITIES ACT PROVIDED BY RULE 144 THEREUNDER (IF  AVAILABLE),  OR (3) TO A
PERSON  WHO THE  SELLER  REASONABLY  BELIEVES  IS AN  INSTITUTIONAL  "ACCREDITED
INVESTOR" (WITHIN THE MEANING OF RULE 501(a)(1), (2), (3) OR (7) OF REGULATION D
OF THE  SECURITIES ACT AND ANY ENTITY IN WHICH ALL THE EQUITY OWNERS COME WITHIN
SUCH  PARAGRAPHS) AND (B) IN ACCORDANCE  WITH ALL APPLICABLE  SECURITIES LAWS OF
THE STATES OF THE UNITED STATES.

THIS CERTIFICATE MAY NOT BE TRANSFERRED,  SOLD, PLEDGED OR OTHERWISE ASSIGNED TO
"DISQUALIFIED  ORGANIZATIONS" WITHIN THE MEANING OF THE INTERNAL REVENUE CODE OF
1986, AS AMENDED.

THIS  CERTIFICATE  DOES NOT  REPRESENT AN  OBLIGATION  OF OR INTEREST IN SALOMON
BROTHERS MORTGAGE SECURITIES VII, INC., WILSHIRE SERVICING CORPORATION,  LASALLE
NATIONAL BANK, ABN AMRO BANK N.V. OR ANY OF THEIR RESPECTIVE AFFILIATES. NEITHER
THIS  CERTIFICATE NOR ANY OF THE UNDERLYING  MORTGAGE LOANS IS GUARANTEED BY ANY
AGENCY OR INSTRUMENTALITY OF THE UNITED STATES OR ANY OTHER PERSON.

THIS  CERTIFICATE  IS  SUBORDINATE TO THE CLASS A-1, CLASS A-2, CLASS A-3, CLASS
A-4,  CLASS A-WAC,  CLASS IO, CLASS B-1, CLASS B-2, CLASS B-3, CLASS B- 4, CLASS
B-5 AND CLASS B-6 CERTIFICATES OF THE SAME SERIES TO THE EXTENT DESCRIBED IN THE
AGREEMENT REFERRED TO HEREIN.

SOLELY FOR U.S.  FEDERAL  INCOME TAX PURPOSES,  THIS  CERTIFICATE IS A "RESIDUAL
INTEREST" IN A "REAL ESTATE  MORTGAGE  INVESTMENT  CONDUIT" (A "REMIC") AS THOSE
TERMS  ARE  DEFINED,  RESPECTIVELY,  IN  SECTIONS  860G  AND  860D OF THE  CODE.
CONSEQUENTLY, TRANSFER OF THIS CERTIFICATE IS ALSO SUBJECT TO THE ADDITIONAL TAX
RELATED  TRANSFER  RESTRICTIONS  DESCRIBED  HEREIN.  IF ANY PERSON  BECOMES  THE
REGISTERED   HOLDER  OF  THIS   CERTIFICATE   IN  VIOLATION  OF  SUCH   TRANSFER
RESTRICTIONS,  SUCH  REGISTRATION  SHALL BE  DEEMED  TO BE OF NO LEGAL  FORCE OR
EFFECT WHATSOEVER AND SUCH PERSON SHALL NOT BE DEEMED TO BE A  CERTIFICATEHOLDER
FOR ANY PURPOSE HEREUNDER OR UNDER THE AGREEMENT REFERRED TO HEREIN,  INCLUDING,
BUT NOT LIMITED TO, THE RECEIPT OF DISTRIBUTIONS, IF ANY, ON THIS CERTIFICATE.


<PAGE>


                  This  certifies  that Salomon  Brothers Inc is the  registered
owner of the Percentage  Interest  evidenced by this Class R-III Certificate (as
specified above) in that certain beneficial  ownership interest evidenced by all
the Class R-III Certificates in the Trust Fund created pursuant to a Pooling and
Servicing  Agreement,  dated  as  of  the  Cut-off  Date  specified  above  (the
"Agreement"),   among  Salomon  Brothers  Mortgage  Securities  VII,  Inc.  (the
"Depositor",  which term  includes any  successor  entity under the  Agreement),
Wilshire Servicing  Corporation (the "Master Servicer",  which term includes any
successor  entity under the  Agreement),  LaSalle  National Bank (the "Trustee",
which term includes any successor  entity under the Agreement) and ABN AMRO Bank
N.V. (the "Fiscal  Agent",  which term  includes any successor  entity under the
Agreement),  a summary of certain of the  pertinent  provisions  of which is set
forth hereafter. To the extent not defined herein, capitalized terms used herein
have the  respective  meanings  assigned in the Agreement.  This  Certificate is
issued  under and is subject  to the terms,  provisions  and  conditions  of the
Agreement,  to which  Agreement the Holder of this  Certificate by virtue of the
acceptance hereof assents and by which such Holder is bound.

                  Pursuant to the terms of the Agreement,  distributions will be
made on the 26th day of each month or, if such 26th day is not a  Business  Day,
the Business Day immediately following (each, a "Distribution Date"), commencing
on the first Distribution Date specified above, to the Person in whose name this
Certificate  is  registered at the close of business on the last Business Day of
the month  immediately  preceding  the month of such  distribution  (the "Record
Date"), in an amount equal to the product of the Percentage  Interest  evidenced
by this Certificate and the amount required to be distributed to all the Holders
of the Class R-III Certificates on the applicable  Distribution Date pursuant to
the  Agreement.  All  distributions  made under the Agreement on the Class R-III
Certificates  will be made  by the  Trustee  by  wire  transfer  of  immediately
available funds to the account of the Person entitled thereto at a bank or other
entity having appropriate facilities therefor, if such  Certificateholder  shall
have  provided the Trustee with wiring  instructions  no less than five Business
Days prior to the related Record Date (which wiring  instructions  may be in the
form of a standing order applicable to all subsequent  distributions) and is the
registered owner of Certificates  having a 66% Percentage Interest of such Class
of Certificates, or otherwise by check mailed by first class mail to the address
of such  Holder  appearing  in the  Certificate  Register.  Notwithstanding  the
foregoing,  the  final  distribution  on this  Certificate  will be made in like
manner,  but only upon  presentation  and surrender of this  Certificate  at the
offices of the  Certificate  Registrar or such other  location  specified in the
notice to the Holder hereof of such final distribution. Notwithstanding anything
herein  to the  contrary,  no  distributions  will be  made  with  respect  to a
Certificate  that  has  previously  been  surrendered  as  contemplated  by  the
preceding sentence or, with limited exception, that should have been surrendered
as contemplated by the preceding sentence.

                  The  Certificates  are  limited  in right of  distribution  to
certain  collections and recoveries  respecting the Mortgage Loans,  all as more
specifically  set  forth  herein  and  in  the  Agreement.  As  provided  in the
Agreement,  withdrawals from the Distribution Account and the Collection Account
may be made from time to time for purposes  other than,  and, in certain  cases,
prior to,  distributions  to  Certificateholders,  such  purposes  including the
reimbursement  of advances made, or certain expenses  incurred,  with respect to
the Mortgage Loans and the payment of interest on such advances and expenses.


<PAGE>


                  The Class R-III  Certificates are issuable in fully registered
form only without coupons in minimum  denominations  specified in the Agreement.
As provided in the  Agreement  and  subject to certain  limitations  therein set
forth,   Class  R-III   Certificates   are  exchangeable  for  new  Class  R-III
Certificates   in  authorized   denominations   evidencing  the  same  aggregate
Percentage Interest, as requested by the Holder surrendering the same.

                  No  transfer,  sale,  pledge  or  other  disposition  of  this
Certificate or interest therein shall be made unless that transfer, sale, pledge
or other  disposition  is  exempt  from the  registration  and/or  qualification
requirements of the Securities Act and any applicable  state securities laws, or
is  otherwise  made  in  accordance  with  the  Securities  Act and  such  state
securities laws. Furthermore,  no transfer, sale, pledge or other disposition of
any interest in this  Certificate  may be made by a Certificate  Owner except in
reliance on (i) Rule 144A under the Securities Act to a Qualified  Institutional
Buyer that is a acquiring  such  interest for its own account or for the account
of  another  Qualified  Institutional  Buyer  or  (ii)  Rule  501(a)  under  the
Securities Act to an institutional  "accredited investor" (within the meaning of
Rule 501(a)(1), (2), (3) or (7) under the Securities Act and any entity in which
all the equity  owners  come  within  such  paragraphs).  If a transfer  of this
Certificate is to be made without  registration  under the Securities Act (other
than in connection with the initial  issuance  thereof or a transfer  thereof by
the Depositor or one of its  Affiliates),  then the Certificate  Registrar shall
refuse to register  such  transfer  unless it receives  (and upon  receipt,  may
conclusively  rely upon) either:  (i) a certificate  from the  Certificateholder
desiring to effect such transfer  substantially  in the form attached as Exhibit
F-1 to the Agreement and a certificate from such Certificateholder's prospective
Transferee  substantially  in the form  attached  either as  Exhibit  F-2A or as
Exhibit F-2B to the Agreement; or (ii) an Opinion of Counsel satisfactory to the
Trustee to the effect that such transfer may be made without  registration under
the  Securities  Act (which  Opinion  of Counsel  shall not be an expense of the
Trust Fund or of the Depositor,  the Master  Servicer,  the Trustee,  the Fiscal
Agent or the  Certificate  Registrar in their  respective  capacities  as such),
together  with the written  certification(s)  as to the facts  surrounding  such
transfer from the Certificateholder desiring to effect such transfer and/or such
Certificateholder's  prospective  Transferee on which such Opinion of Counsel is
based.  None of the  Depositor,  the  Trustee or the  Certificate  Registrar  is
obligated to register or qualify the Class of Certificates specified on the face
hereof  under  the  Securities  Act or any other  securities  law or to take any
action not otherwise required under the Agreement to permit the transfer of such
Certificate or interest  therein  without  registration  or  qualification.  Any
Certificateholder  or  Certificate  Owner  desiring to effect a transfer of this
Certificate or interests therein shall, and does hereby agree to indemnify,  the
Depositor,   the  Trustee,  the  Fiscal  Agent,  the  Master  Servicer  and  the
Certificate  Registrar  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.

                  No transfer of this  Certificate or any interest therein shall
be made  (A) to any  employee  benefit  plan or  other  retirement  arrangement,
including  individual  retirement  accounts  and  annuities,   Keogh  plans  and
collective  investment funds and separate accounts in which such plans, accounts
or arrangements are invested,  including, without limitation,  insurance company
general accounts,  that is subject to ERISA or the Code (each, a "Plan"), or (B)
to any Person who is directly  or  indirectly  purchasing  such  Certificate  or
interest  therein on behalf of, as named  fiduciary  of, as trustee  of, or with
assets of a Plan,  unless such transfer is made in accordance  with Section 5.02
of the Agreement.


<PAGE>


                  Each Person who has or who acquires any Ownership  Interest in
this  Certificate  shall be  deemed by the  acceptance  or  acquisition  of such
Ownership  Interest  to have  agreed to be bound by the  provisions  of  Section
5.02(d) of the Agreement and, if any purported  Transferee shall become a Holder
of this Certificate in violation of the provisions of such Section  5.02(d),  to
have  irrevocably  authorized the Trustee under clause  (iii)(A) of such Section
5.02(d)  to deliver  payments  to a Person  other  than such  Person and to have
irrevocably authorized the Trustee under clause (iii)(B) of such Section 5.02(d)
to negotiate the terms of any mandatory  sale and to execute all  instruments of
Transfer and to do all other things  necessary in connection with any such sale.
Each Person holding or acquiring any Ownership Interest in this Certificate must
be a Permitted Transferee and shall promptly notify the Trustee of any change or
impending change in its status as a Permitted Transferee. In connection with any
proposed Transfer of any Ownership Interest in this Certificate, the Certificate
Registrar  shall require  delivery to it, and shall not register the Transfer of
this Certificate until its receipt of, an affidavit and agreement  substantially
in the form attached as Exhibit H-1 to the Agreement (a "Transfer  Affidavit and
Agreement") from the proposed Transferee,  in form and substance satisfactory to
the Certificate Registrar, representing and warranting, among other things, that
such  Transferee  is a  Permitted  Transferee,  that  it is  not  acquiring  its
Ownership  Interest in this  Certificate as a nominee,  trustee or agent for any
Person  that is not a Permitted  Transferee,  that for so long as it retains its
Ownership  Interest in this Certificate,  it will endeavor to remain a Permitted
Transferee,  and that it has reviewed the  provisions of Section  5.02(d) of the
Agreement  and agrees to be bound by them.  Notwithstanding  the  delivery  of a
Transfer  Affidavit  and  Agreement by a proposed  Transferee,  if a Responsible
Officer of the  Certificate  Registrar or Trustee has actual  knowledge that the
proposed Transferee is not a Permitted  Transferee,  no Transfer of an Ownership
Interest in this Certificate to such proposed Transferee shall be effected.

                  Each Person  holding or acquiring  any  Ownership  Interest in
this Certificate  shall agree (x) to require a Transfer  Affidavit and Agreement
from any other  Person to whom such Person  attempts to transfer  its  Ownership
Interest herein and (y) not to transfer its Ownership  Interest herein unless it
provides to the Certificate  Registrar a certificate  substantially  in the form
attached as Exhibit H-2 to the Agreement  stating that,  among other things,  it
has no actual  knowledge  that such other Person is not a Permitted  Transferee.
Each Person holding or acquiring an Ownership  Interest in this Certificate,  by
purchasing such Ownership  Interest  herein,  agrees to give the Trustee written
notice  that it is a  "pass-through  interest  holder"  within  the  meaning  of
temporary  Treasury  regulation  Section  1.67-3T(a)(2)(i)(A)  immediately  upon
acquiring  such  Ownership  Interest,  if it is, or is  holding  such  Ownership
Interest on behalf of, a "pass-through interest holder".

                  The  provisions  of Section  5.02(d) of the  Agreement  may be
modified, added to or eliminated,  provided that there shall have been delivered
to the Trustee the following:  (a) written  confirmation from each Rating Agency
to the effect  that the  modification  of,  addition to or  elimination  of such
provisions  will not cause such Rating Agency to qualify,  downgrade or withdraw
its  then-current  ratings of any Class of  Certificates;  and (b) an Opinion of
Counsel,  in form and substance  satisfactory to the Trustee, to the effect that
such  modification  of,  addition to or elimination of such  provisions will not
cause any of REMIC I,  REMIC II or REMIC III to (x) cease to  qualify as a REMIC
or (y) be subject to an  entity-level  tax caused by the  Transfer  of any Class
R-III  Certificate  to a Person that is not a Permitted  Transferee,  or cause a
Person other than


<PAGE>


the prospective  Transferee to be subject to a  REMIC-related  tax caused by the
Transfer  of a Class  R-III  Certificate  to a  Person  that is not a  Permitted
Transferee.

                  A  "Permitted  Transferee"  is  any  Transferee  other  than a
"Disqualified  Organization" and a "Non-United  States Person".  A "Disqualified
Organization"  is  any  of  (i)  the  United  States,  any  State  or  political
subdivision  thereof,  any  possession  of the United  States,  or any agency or
instrumentality of any of the foregoing (other than an instrumentality  which is
a corporation if all of its  activities  are subject to tax and,  except for the
FHLMC, a majority of its board of directors is not selected by such governmental
unit), (ii) a foreign government, any international organization,  or any agency
or instrumentality of any of the foregoing,  (iii) any organization  (other than
certain  farmers'  cooperatives  described  in Section 521 of the Code) which is
exempt from the tax imposed by Chapter 1 of the Code  (including the tax imposed
by Section 511 of the Code on unrelated  business  taxable  income),  (iv) rural
electric and  telephone  cooperatives  described in Section 1381 of the Code and
(v) any other  Person so  designated  by the REMIC  Administrator  based upon an
Opinion of Counsel provided to it that the holding of an Ownership Interest in a
Residual  Certificate  by such  Person  may cause the Trust  Fund or any  Person
having an  Ownership  Interest  in any Class of  Certificates  (other  than such
Person) to incur a liability  for any  federal  tax imposed  under the Code that
would not otherwise be imposed but for the Transfer of an Ownership  Interest in
a Residual  Certificate to such Person.  The terms "United States",  "State" and
"international  organization"  shall have the meanings set forth in Section 7701
of the Code or successor provisions.

                  A "Non-United States Person" is any Person other than a United
States  Person.  A "United States Person" is a citizen or resident of the United
States,  a corporation,  partnership or other entity created or organized in, or
under the laws of, the United States or any political subdivision thereof, or an
estate  or trust  whose  income  from  sources  without  the  United  States  is
includible  in gross  income  for United  States  federal  income  tax  purposes
regardless of its connection  with the conduct of a trade or business within the
United States.

                  As   provided  in  the   Agreement   and  subject  to  certain
limitations  therein set forth,  the transfer of this Certificate is registrable
in the Certificate  Register upon surrender of this Certificate for registration
of transfer at the offices of the  Certificate  Registrar,  duly endorsed by, or
accompanied by a written  instrument of transfer in the form satisfactory to the
Certificate  Registrar  duly executed by, the Holder hereof or his attorney duly
authorized in writing, and thereupon one or more new Class R-III Certificates in
authorized  denominations evidencing the same aggregate Percentage Interest will
be issued to the designated transferee or transferees.

                  No service  charge  will be imposed  for any  registration  of
transfer  or  exchange  of Class  R-III  Certificates,  but the  Trustee  or the
Certificate  Registrar may require  payment of a sum sufficient to cover any tax
or other governmental charge that may be imposed in connection with any transfer
or exchange of Class R-III Certificates.

                  The  Depositor,   the  Master  Servicer,   the  Trustee,   the
Certificate  Registrar,  the Fiscal  Agent and any agent of the  Depositor,  the
Master Servicer,  the Trustee, the Certificate Registrar or the Fiscal Agent may
treat the Person in whose name this Certificate is registered as


<PAGE>


the  owner  hereof  for all  purposes,  and none of the  Depositor,  the  Master
Service,  the Trustee, the Certificate  Registrar,  the Fiscal Agent or any such
agent shall be affected by notice to the contrary.

                  The  Agreement   permits,   with  certain  exceptions  therein
provided,  the  amendment  thereof  and  the  modification  of  the  rights  and
obligations of the Depositor,  the Master  Servicer,  the Trustee and the Fiscal
Agent and the rights of the  Certificateholders  under the Agreement at any time
by the  Depositor,  the Master  Servicer and the Trustee with the consent of the
Holders of Certificates  entitled to at least 66% of the Voting Rights allocated
to the  affected  Classes.  Any such  consent by the Holder of this  Certificate
shall be  conclusive  and binding on such Holder and upon all future  Holders of
this  Certificate and of any  Certificate  issued upon the transfer hereof or in
exchange  herefor or in lieu hereof  whether or not  notation of such consent is
made upon this Certificate. The Agreement also permits the amendment thereof, in
certain limited circumstances, including any amendment necessary to maintain the
status of REMIC I, REMIC II or REMIC III as a REMIC,  without the consent of the
Holders of any of the Certificates.

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

                  The registered Holder hereof, by its acceptance hereof, agrees
that it will look solely to the Trust Fund (to the extent of its rights therein)
for distributions hereunder.

                  This  Certificate  shall be construed in  accordance  with the
internal laws of the State of New York  applicable to agreements  made and to be
performed in said State, and the obligations,  rights and remedies of the Holder
hereof shall be determined in accordance with such laws.


<PAGE>


                  IN WITNESS WHEREOF, the Trustee has caused this Certificate to
be duly executed.


                                         LASALLE NATIONAL BANK,
                                         as Trustee



                                         By:_________________________________
                                                    Authorized Officer




                          CERTIFICATE OF AUTHENTICATION

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

Dated:  November 25, 1997

                                          LASALLE NATIONAL BANK,
                                          as Certificate Registrar



                                          By:_________________________________
                                                    Authorized Officer


<PAGE>


                                   ASSIGNMENT


         FOR VALUE  RECEIVED,  the  undersigned  hereby  sell(s),  assign(s) and
transfer(s) unto

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

(please  print  or  typewrite  name and  address  including  postal  zip code of
assignee)

the  beneficial  ownership  interest in the Trust Fund  evidenced  by the within
Mortgage Pass- Through  Certificate and hereby  authorize(s) the registration of
transfer of such interest to assignee on the  Certificate  Register of the Trust
Fund.

                  I (we) further direct the Certificate Registrar to issue a new
Mortgage Pass-Through Certificate of a like Percentage Interest and Class to the
above named assignee and deliver such Mortgage  Pass-Through  Certificate to the
following address:



Dated:

                                          --------------------------------
                                          Signature by or on behalf of Assignor

                                          --------------------------------
                                          Signature Guaranteed



                            DISTRIBUTION INSTRUCTIONS


         The Assignee should include the following for purposes of distribution:

         Distributions shall be by check made payable to
__________________________________ and mailed to
____________________________________________________________________.

         Applicable statements and notices should be mailed to
___________________________________________________________________.

         This information is provided by ___________________________, the
Assignee named above, or ____________________________________, as its agent.


<PAGE>


                                    EXHIBIT B

                                   [RESERVED]


<PAGE>


                                   EXHIBIT C-1

                     FORM OF TRUSTEE'S INITIAL CERTIFICATION


                                                     November 25, 1997

Salomon Brothers Mortgage Securities VII, Inc.
Seven World Trade Center
New York, New York 10048

Wilshire Servicing Corporation
1776 South West Madison Street
Portland, Oregon 97205

         Re:      Pooling and Servicing Agreement,  dated as of November 1, 1997
                  (the "Agreement"),  among Salomon Brothers Mortgage Securities
                  VII, Inc.,  Wilshire Servicing  Corporation,  LaSalle National
                  Bank  and  ABN  AMRO  Bank  N.V.  (Salomon  Brothers  Mortgage
                  Securities  VII,  Inc.  Mortgage  Pass-Through   Certificates,
                  Series 1997-HUD2)
                  -------------------------------------------------------------

Ladies and Gentlemen:

         Pursuant to Section 2.02 of the Agreement,  we certify that, as to each
Mortgage Loan listed in the Mortgage Loan Schedule (other than any Mortgage Loan
paid in full or any  Mortgage  Loan  specifically  identified  in the  exception
report  annexed  hereto as not being  covered  by this  certification),  (i) the
Mortgage  Note  included in each  Mortgage  File  required to be delivered to us
pursuant to this  Agreement is in our possession and (ii) such Mortgage Note has
been reviewed by us and appears regular on its face and relates to such Mortgage
Loan.

         Attached is the Trustee's  preliminary  exceptions  in accordance  with
Section 2.02 of the Agreement.  Capitalized terms used but not otherwise defined
herein shall have the meanings ascribed to them in the Agreement.

         The  Trustee  has  made no  independent  examination  of any  documents
contained in each Mortgage File beyond the review  specifically  required in the
Agreement.  The  Trustee  makes  no  representations  as to:  (i) the  validity,
legality,  sufficiency,  enforceability  or  genuineness of any of the documents
contained in the Mortgage  File of any of the Mortgage  Loans  identified on the
Mortgage Loan Schedule, (ii) the collectability,  insurability, effectiveness or
suitability  of any such  Mortgage  Loan,  or (iii)  whether any  Mortgage  File
included  any of the  documents  specified  in clause (v) of Section 2.01 of the
Agreement.

                                                     LaSalle National Bank

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


<PAGE>


                                   EXHIBIT C-2

                       FORM OF TRUSTEE FINAL CERTIFICATION


                                                                      [Date]

Salomon Brothers Mortgage Securities VII, Inc.
Seven World Trade Center
New York, New York 10048

Wilshire Servicing Corporation
1776 South West Madison Street
Portland, Oregon 97205


         Re:      Pooling and Servicing Agreement,  dated as of November 1, 1997
                  (the "Agreement"),  among Salomon Brothers Mortgage Securities
                  VII, Inc.,  Wilshire Servicing  Corporation,  LaSalle National
                  Bank  and  ABN  AMRO  Bank  N.V.  (Salomon  Brothers  Mortgage
                  Securities  VII,  Inc.  Mortgage  Pass-Through   Certificates,
                  Series 1997-HUD2)
                  -------------------------------------------------------------

Ladies and Gentlemen:

         In accordance with Section 2.02 of the Agreement,  the undersigned,  as
Trustee,  hereby  certifies that as to each Mortgage Loan listed in the Mortgage
Loan  Schedule  (other  than any  Mortgage  Loan  paid in full or  listed on the
attachment hereto), it or a Custodian on its behalf has received:

                         (i)  the  original  Mortgage  Note,   endorsed  in  the
                  following form: "Pay to the order of LaSalle National Bank, as
                  Trustee  for  the  registered   holders  of  Salomon  Brothers
                  Mortgage  Securities VII, Inc.,  under the applicable  Pooling
                  and Servicing Agreement, without recourse", with all prior and
                  intervening   endorsements   showing  a   complete   chain  of
                  endorsement  from the originator to the Person so endorsing to
                  the Trustee;

                        (ii) the original  Mortgage  with  evidence of recording
                  thereon,  and the original recorded power of attorney,  if the
                  Mortgage  was executed  pursuant to a power of attorney,  with
                  evidence of recording thereon;

                       (iii) an original  Assignment of the Mortgage executed in
                  the following form: "LaSalle National Bank, as Trustee for the
                  registered  holders of Salomon  Brothers  Mortgage  Securities
                  VII,  Inc.,   under  the  applicable   Pooling  and  Servicing
                  Agreement";

                        (iv) the original recorded  Assignment or Assignments of
                  the Mortgage  showing a complete chain of assignment  from the
                  originator to the Person assigning


<PAGE>


                  the Mortgage to the Trustee as contemplated by the immediately
                  preceding clause (iii);

                         (v)  the   original  or  copies  of  each   assumption,
                  modification,  written assurance or substitution agreement, if
                  any; and

                        (vi) the  original  or  copies  of each  lender's  title
                  insurance  policy,  together with all  endorsements  or riders
                  which were issued with or  subsequent  to the issuance of such
                  policy,  insuring the priority of the Mortgage as a first lien
                  on  the  Mortgaged  Property  represented  therein  as  a  fee
                  interest vested in the Mortgagor.

         Attached is the Trustee's  exception  report in accordance with Section
2.02 of the  Agreement.  Capitalized  terms not  defined  herein  shall have the
meanings assigned to them in the Agreement.

         The  Trustee  has  made no  independent  examination  of any  documents
contained in each Mortgage File beyond the review  specifically  required in the
Agreement.  The  Trustee  makes  no  representations  as to:  (i) the  validity,
legality,  sufficiency,  enforceability  or  genuineness of any of the documents
contained in the Mortgage  File of any of the Mortgage  Loans  identified on the
Mortgage Loan Schedule, or (ii) the collectability,  insurability, effectiveness
or suitability of any such Mortgage Loan.

                                        LASALLE NATIONAL BANK


                                        By:_______________________________
                                        Name:_____________________________
                                        Title:____________________________


<PAGE>

                                    EXHIBIT D

                    FORM OF MORTGAGE LOAN PURCHASE AGREEMENT


         This Mortgage Loan Purchase Agreement (this "Agreement") is dated as of
November 21, 1997 and is between Salomon Brothers Mortgage Securities VII, Inc.,
a Delaware corporation (the "Purchaser") and Salomon Brothers Realty Corp., a
New York corporation (the "Seller"). The Seller sells, and the Purchaser
purchases, the mortgage loans (the "Mortgage Loans") described in, and set forth
in, the Mortgage Loan Schedule attached hereto as Schedule 1. Reference is made
to the Pooling and Servicing Agreement dated as of November 1, 1997 (the
"Pooling and Servicing Agreement"), among the Purchaser as depositor, Wilshire
Servicing Corporation as master servicer (in such capacity, the "Master
Servicer"), LaSalle National Bank as trustee (the "Trustee") and ABN AMRO Bank
N.V. as fiscal agent (the "Fiscal Agent"), relating to the issuance of the
Purchaser's Mortgage Pass-Through Certificates, Series 1997-HUD2 (the
"Certificates"). Capitalized terms used without definition herein shall have the
respective meanings assigned to them in the Pooling and Servicing Agreement.

         1. PURCHASE PRICE; PURCHASE AND SALE. The purchase price (the "Purchase
Price") for the Mortgage Loans shall be 106.210% of the unpaid principal balance
thereof payable by the Purchaser to the Seller on November 25, 1997 (the
"Closing Date") in immediately available funds. The closing for the purchase and
sale of the Mortgage Loans shall take place at the offices of Thacher Proffitt &
Wood, New York, New York, at 9:00 a.m. New York time, on the Closing Date.

         On the Closing Date, the Purchaser shall pay the Purchase Price to the
Seller. The Seller hereby transfers, assigns, sets over and otherwise conveys to
the Purchaser all of the Seller's right, title and interest in and to the
Mortgage Loans, including all interest and principal received or receivable by
the Seller on or with respect to the Mortgage Loans after the Cut-off Date,
together with all of the Seller's right, title and interest in and to any
contractual rights against HUD relating to the Mortgage Loans and in and to the
proceeds of any related title, hazard, primary mortgage or other insurance
policies relating to the Mortgage Loans. In connection with such transfer and
assignment of the Mortgage Loans, the Seller shall promptly deliver to the
Purchaser all cash received by it in respect of the Mortgage Loans after the
Cut-off Date related to the Mortgage Loans. The Purchaser hereby directs the
Seller, and the Seller hereby agrees, to deliver to the Trustee or Custodian on
its behalf, all documents, instruments and agreements related to the Mortgage
Loans, including but not limited to those specified in Section 2.01 of the
Pooling and Servicing Agreement.

         2. REPRESENTATIONS AND WARRANTIES. (a) The Seller hereby represents and
warrants to the Purchaser and any assignee or designee of the Purchaser as of
the date hereof and as of the Closing Date that:


            (i)   The Seller is a corporation duly organized, validly existing
                  and in good standing under the laws of the State of New York
                  with full power and authority to own its


<PAGE>


                  properties, to carry on its business as presently conducted by
                  it and to enter and perform its obligations under this
                  Agreement;

            (ii)  The Seller has taken all necessary action to authorize the
                  execution, delivery and performance of this Agreement by it,
                  and has the power and authority to execute, deliver and
                  perform this Agreement and all the transactions contemplated
                  hereby, including, but not limited to, the power and authority
                  to sell, assign and transfer the Mortgage Loans in accordance
                  with this Agreement and the Seller has duly executed and
                  delivered the Agreement;

            (iii) Assuming the due authorization, execution and delivery of this
                  Agreement by the Purchaser, this Agreement and all of the
                  obligations of the Seller hereunder are the legal, valid and
                  binding obligations of the Seller, enforceable in accordance
                  with the terms of this Agreement, except as such enforcement
                  may be limited by (A) bankruptcy, insolvency, reorganization,
                  liquidation, receivership, moratorium or other laws relating
                  to or affecting creditors' rights generally, (B) by general
                  principles of equity (regardless of whether such
                  enforceability is considered in a proceeding in equity or at
                  law) or (C) public policy considerations underlying the
                  securities laws, to the extent that such public policy
                  considerations limit the enforceability of the provisions of
                  this Agreement which purport to provide indemnification from
                  securities laws liabilities;

            (iv)  The execution and delivery of this Agreement and the
                  performance of its obligations hereunder by the Seller does
                  not conflict with any provision of the certificate of
                  incorporation or by-laws of the Seller or any law or
                  regulation to which the Seller is subject, or conflict with,
                  result in a breach of or constitute a default under any of the
                  terms, conditions or provisions of any agreement or instrument
                  to which the Seller is a party or by which it is bound, or any
                  order or decree applicable to the Seller, or result in the
                  creation or imposition of any lien on any of the Seller's
                  assets or property, which would materially and adversely
                  affect the ability of the Seller to carry out the transactions
                  contemplated by this Agreement. The Seller has obtained any
                  consent, approval, authorization or order of any court or
                  governmental agency or body required for the execution,
                  delivery and performance by the Seller of this Agreement;

            (v)   There is no action, suit or proceeding pending against the
                  Seller in any court or by or before any other governmental
                  agency or instrumentality which would materially and adversely
                  affect the ability of the Seller to carry out its obligations
                  under this Agreement or have a material adverse effect on the
                  financial condition of the Seller or the ability of the Seller
                  to perform its obligations under this Agreement; and

            (vi)  The Seller is transferring the Mortgage Loans to the Purchaser
                  free and clear of any and all liens, pledges, charges and
                  security interests created by or through the Seller.


                                       -2-


<PAGE>


         (b) The Seller hereby represents, warrants and covenants to the
Purchaser and any assignee or designee of the Purchaser that as of the Closing
Date or as of such date specifically provided herein:

            (i)   The information set forth on the Mortgage Loan Schedule with
                  respect to each Mortgage Loan is true and correct in all
                  material respects as of the Cut-off Date, unless another date
                  is set forth on the Mortgage Loan Schedule;

            (ii)  As of the Cut-off Date, except with respect to approximately
                  100% of the Mortgage Loans, by Unpaid Principal Balance as of
                  the Cut-off Date, each borrower has paid an amount equal to
                  66.67% of the aggregate amount of Original Scheduled Payments
                  (or Forbearance Payments, in the case of each Initial
                  Forbearance Period Loan) due for the three (3) calendar months
                  immediately preceding the Cut-off Date.

            (iii) Each Mortgage Loan transferred hereunder is a valid first lien
                  on the Mortgaged Property subject only to (a) the lien of
                  current real property taxes and assessments, (b) covenants,
                  conditions and restriction, rights of way, easements and other
                  matters of public record as of the date of recording of such
                  Mortgage, such exceptions appearing of record being acceptable
                  to mortgage lending institutions generally or specifically
                  reflected in the appraisal made in connection with the
                  origination of the related Mortgage Loan, and (c) other
                  matters to which like properties are commonly subject which do
                  not materially interfere with the benefits of the security
                  intended to be provided by such Mortgage;

            (iv)  Immediately prior to the assignment of the Mortgage Loans to
                  the Purchaser hereunder for deposit into the Trust Fund, the
                  Seller had good title to, and was the sole owner of, each
                  Mortgage Loan free and clear of any pledge, lien, encumbrance
                  or security interest, and the Seller was the mortgagee of
                  record with respect to each Mortgage or will become the
                  mortgagee of record upon filing of the assignments (if any) to
                  the Seller referred to in Section 2.01(iv) of the Pooling and
                  Servicing Agreement;

            (v)   There is no delinquent tax or assessment lien against any
                  Mortgaged Property that is superior in lien status to the
                  related Mortgage Loan;

            (vi)  There is no valid offset, defense or counterclaim to any
                  Mortgage Note or Mortgage transferred to the Trust Fund;

           (vii)  To the best of the Seller's knowledge, there are no mechanics'
                  liens or claims for work, labor or material affecting any
                  Mortgaged Property which are or may be a lien prior to, or
                  equal with, the lien of the related Mortgage except those
                  which are insured against by the title insurance policy
                  referred to in (ix) below;


                                       -3-


<PAGE>


         (viii)   The Seller has not, except as the Mortgage File may reflect,
                  modified the Mortgage in any material respect, satisfied,
                  canceled or subordinated such Mortgage in whole or in part,
                  released the related Mortgaged Property in whole or in part
                  from the lien of such Mortgage, or executed any instrument of
                  release, cancellation, modification or satisfaction with
                  respect thereto;

         (ix)     A lender's policy of title insurance or a commitment (binder)
                  to issue the same (or, in the case of Mortgaged Properties
                  located in areas in which such policies are not generally
                  available, an attorney's certificate or opinion of title) is
                  valid and remains in full force and effect;

         (x)      Each Mortgage Loan was originated by a savings and loan
                  association, savings bank, commercial bank, credit union,
                  insurance company or similar institution which is supervised
                  and examined by a federal or state authority, or by a
                  mortgagee approved by the Secretary of Housing and Urban
                  Development;

         (xi)     Each Mortgage Loan, as of the Closing Date, is a fixed rate or
                  adjustable rate Mortgage Loan having an original term to
                  maturity from the date on which the first monthly payment is
                  due of generally not more than 30 years. The related Mortgage
                  Note is payable on the first day of each month in monthly
                  installments of principal and interest, with interest payable
                  in arrears;

         (xii)    Each Mortgage Loan is directly secured by a Mortgage on real
                  property and either (1) substantially all of the proceeds of
                  such Mortgage Loan were used to acquire or improve or protect
                  an interest in real property that, as of the origination date,
                  was the only security for the Mortgage Loan, provided, that
                  the Mortgage Loan has not been modified in a manner that
                  constituted a deemed exchange under Section 1001 of the Code
                  at a time when the Mortgage Loan was not in default or default
                  thereto was not reasonably foreseeable or (2) the fair market
                  value of such real property was at least equal to 80% of the
                  adjusted issue price of the Mortgage Loan (A) at origination
                  (or, if the Mortgage Loan has been modified in a manner that
                  constituted a deemed exchange under Section 1001 of the Code
                  at a time when the Mortgage Loan was not in default or default
                  with respect thereto was not reasonably foreseeable, the date
                  of the last such modification) or (B) at the Startup Day;

         (xiii)   If the improvements securing a Mortgage Loan are in a
                  federally designated special flood hazard area, flood
                  insurance in the amount required under the program covers the
                  related Mortgaged Property (either by coverage under the
                  federal flood insurance program or by coverage by private
                  insurers);

         (xiv)    Each Mortgage Loan was originated generally in accordance with
                  the applicable HUD program;


                                       -4-


<PAGE>


         (xv)     The Seller has no reason to believe that each BPO that was
                  used to determine the value of the related Mortgaged Property
                  does not reflect the fair market value of the related
                  Mortgaged Property at the time of the BPO;

         (xvi)    No misrepresentation of a material fact or fraud in respect of
                  the origination, modification or amendment of any Mortgage
                  Loan has taken place on the part of any person, including,
                  without limitation, the related mortgagor, any appraiser, any
                  builder or developer or any party involved in the origination
                  of such Mortgage Loan; and

         (xvii)   Each Mortgage Loan constitutes a qualified mortgage under
                  Section 860G(a)(3)(A) of the Code and Treasury Regulations
                  Section 1.860G-2(a)(1) and (3).

         3.      CURE OF BREACHES; REPURCHASE OR SUBSTITUTION OF MORTGAGE LOANS.

         (a) Upon discovery or receipt of notice of any materially defective
document in, or that a document is missing from, a Mortgage File, the lack of
which materially and adversely affects the value of such Mortgage Loan, or of
the breach by the Seller of any representation, warranty or covenant under this
Agreement in respect of any related Mortgage Loan which materially and adversely
affects the value of such Mortgage Loan or the interest therein of the Purchaser
or any assignee or designee of the Purchaser, the party discovering such fact
shall promptly give or cause to be given written notice thereof to the other
party hereto. The Purchaser shall cause the Master Servicer to request that the
Seller deliver such missing document or cure such defect or breach within 60
days from the date the Seller was notified of such missing document, defect or
breach, and if the Seller does not deliver such missing document or cure such
defect or breach in all material respects during such period, then (i) in
connection with any such breach that could not reasonably have been cured within
such 60 day period, if the Seller shall have commenced to cure such breach
within such 60 day period, to proceed thereafter diligently and expeditiously to
cure the same within an additional 60 day period and (ii) in connection with any
such breach (subject to clause (i) above) or in connection with any missing
document or defect, to repurchase such Mortgage Loan at the Purchase Price
within 120 days after the date on which the Seller was notified (subject to
Section 2.03(e) of the Pooling and Servicing Agreement). In lieu of repurchasing
any such Mortgage Loan as set forth above, the Seller may substitute for such
Mortgage Loan (in which case it shall become a Deleted Mortgage Loan) one or
more Qualified Substitute Mortgage Loans in the manner and subject to the
limitations set forth in Section 3(b) hereof. It is understood and agreed that
the obligation of the Seller to cure or to repurchase (or to substitute for) any
Mortgage Loan as to which a document is missing, a material defect in a
constituent document exists or as to which such a breach has occurred and is
continuing shall constitute the sole remedy respecting such omission, defect or
breach available to the Purchaser or any assignee or designee of the Purchaser.

                  (b) Any substitution of Qualified Substitute Mortgage Loans
for Deleted Mortgage Loans made pursuant to Section 3(a) by the Seller must be
effected prior to the date which is two years after the Startup Day for the
Trust Fund.


                                       -5-


<PAGE>


                  As to any Deleted Mortgage Loan for which the Seller
substitutes a Qualified Substitute Mortgage Loan or Loans, such substitution
shall be effected by such Seller delivering to the Trustee, for such Qualified
Substitute Mortgage Loan or Loans, the Mortgage Note, the Mortgage, the
Assignment to the Trustee, and such other documents and agreements, with all
necessary prior and other endorsements thereon, as are required by Section 2.01
of the Pooling and Servicing Agreement, together with an Officers' Certificate
providing that each such Qualified Substitute Mortgage Loan satisfies the
definition thereof and specifying the Substitution Shortfall Amount (as
described below), if any, in connection with such substitution. Modified
Scheduled Payments due with respect to Qualified Substitute Mortgage Loans in
the month of substitution will be retained by the Seller. For the month of
substitution, distributions to Certificateholders will reflect the Modified
Monthly Payment due on such Deleted Mortgage Loan on or before the Due Date in
the month of substitution, and the Seller shall thereafter be entitled to retain
all amounts subsequently received in respect of such Deleted Mortgage Loan. Upon
such substitution, such Qualified Substitute Mortgage Loan or Loans shall be
subject in all respects to the terms of this Agreement, including as of the date
of substitution all applicable representations and warranties of the Seller in
Section 2(b) hereof.

                  For any month in which the Seller substitutes one or more
Qualified Substitute Mortgage Loans for one or more Deleted Mortgage Loans, the
Purchaser will cause to be determined the amount (the "Substitution Shortfall
Amount"), if any, by which the aggregate Purchase Price of all such Deleted
Mortgage Loans exceeds the aggregate of, as to each such Qualified Substitute
Mortgage Loan, the Legal Balance thereof as of the date of substitution,
together with one month's interest on the related Scheduled Principal Balance at
the applicable Mortgage Rate. On the date of such substitution, the Seller will
deliver or cause to be delivered an amount equal to the Substitution Shortfall
Amount, if any.

                  In addition, the Seller shall obtain at its own expense and
deliver to the Trustee an Opinion of Counsel to the effect that such
substitution will not cause (A) any federal tax to be imposed on the Trust Fund,
including without limitation, any federal tax imposed on "prohibited
transactions" under Section 860F(a)(1) of the Code or on "contributions after
the startup date" under Section 860G(d)(1) of the Code, or (B) any of REMIC I,
REMIC II or REMIC III to fail to qualify as a REMIC at any time that any
Certificate is outstanding.

                  (c) Upon discovery by the Purchaser or the Seller that any
Mortgage Loan does not constitute a "qualified mortgage" within the meaning of
Section 860G(a)(3) of the Code, the party discovering such fact shall within two
Business Days give written notice thereof to the other party hereto. In
connection therewith, the Seller shall repurchase or, subject to the limitations
set forth in Section 3(b), substitute one or more Qualified Substitute Mortgage
Loans for the affected Mortgage Loan within 90 days of the earlier of discovery
or receipt of such notice with respect to such affected Mortgage Loan. Any such
repurchase or substitution shall be made in the same manner as set forth in
Section 3(a).

         4. ASSIGNMENT TO TRUSTEE. The Seller consents to the assignment by the
Purchaser to the Trustee, as trustee under the Pooling and Servicing Agreement
for the benefit of the Holders of the Certificates, of all the Purchaser's
rights under this Agreement.


                                       -6-


<PAGE>


         5. OPINIONS OF COUNSEL. The Seller hereby covenants to deliver or cause
to be delivered to the Purchaser, simultaneously with the execution hereof,
opinions of counsel as to various corporate matters in form satisfactory to the
Purchaser.

         6. NOTICES. All communications hereunder shall be in writing and
effective only upon receipt and, if sent to the Purchaser, will be mailed,
delivered or telegraphed and confirmed to it at Salomon Brothers Mortgage
Securities VII, Inc., Seven World Trade Center, New York, New York 10048,
Attention: Mortgage Finance Group, telephone: (212) 783-7000, facsimile: (212)
783-3895, or such other address as may be designated by the Purchaser to the
Seller in writing, or, if sent to the Seller, will be mailed, delivered or
telegraphed and confirmed to it at Salomon Brothers Realty Corp., Seven World
Trade Center, New York, New York 10048, Attention: Mortgage Finance Group,
telephone: (212) 783-7000, facsimile: (212) 783-3895, or such other address as
may be designated by the Seller to the Purchaser in writing.

         7. TRUSTEE BENEFICIARY. The representations, warranties and agreements
made by the Seller in this Agreement are made for the benefit of, and may be
enforced by or on behalf of, the Trustee and the Certificateholders to the same
extent that the Purchaser has rights against the Seller under this Agreement in
respect of representations, warranties and agreements made by the Seller herein
and such representations and warranties shall survive delivery of the respective
Mortgage Files to the Trustee until the termination of the Pooling and Servicing
Agreement.

         8. MISCELLANEOUS. THIS AGREEMENT WILL BE GOVERNED BY AND CONSTRUED IN
ACCORDANCE WITH THE LAWS OF THE STATE OF NEW YORK. Neither this Agreement nor
any term hereof may be changed, waived, discharged or terminated except by a
writing signed by the party against whom enforcement of such change, waiver,
discharge or termination is sought. This Agreement may not be changed in any
manner which would have a material adverse effect on Holders of the Certificates
without the prior written consent of the Trustee. This Agreement may be executed
in any number of counterparts, each of which shall for all purposes be deemed to
be an original and all of which shall together constitute one and the same
instrument. This Agreement will inure to the benefit of and be binding upon the
parties hereto and their respective successors and assigns, and no other person
will have any right or obligation hereunder, other than as provided herein.

         9. CHARACTERIZATION. It is the express intent of the parties hereto
that the conveyance contemplated by this Agreement be, and be treated for all
purposes as, a sale by the Seller of all the Seller's right, title and interest
in and to the Mortgage Loans. It is, further, not the intention of the parties
that such conveyance be deemed a pledge of the Mortgage Loans by the Seller to
secure a debt or other obligation of the Seller. However, in the event that,
notwithstanding the intent of the parties, the Mortgage Loans are held to
continue to be property of the Seller then (a) this Agreement shall also be
deemed to be a security agreement under applicable law; (b) the transfer of the
Mortgage Loans provided for herein shall be deemed to be a grant by the Seller
to the Purchaser of a first priority security interest in all of the Seller's
right, title and interest in and to the Mortgage Loans and all amounts payable
to the holder of the Mortgage Loans in accordance with the terms thereof and all
proceeds of the conversion, voluntary or involuntary, of the foregoing into
cash, instruments, securities or other property; (c) the possession by the
Purchaser 

                                       -7-


<PAGE>


or any successor thereto of the related Mortgage Notes and such other items of
property as constitute instruments, money, negotiable documents or chattel paper
shall be deemed to be "possession by the secured party" for purposes of
perfecting the security interest pursuant to Section 9-305 of the New York
Uniform Commercial Code and the Uniform Commercial Code of any other applicable
jurisdiction; and (d) notifications to Persons holding such property, and
acknowledgments, receipts or confirmations from Persons holding such property,
shall be deemed notifications to, or acknowledgments, receipts or confirmations
from, financial intermediaries, bailees or agents (as applicable) of the
Purchaser or any successor thereto for the purpose of perfecting such security
interest under applicable law. Any assignment of the interest of the Purchaser
pursuant to any provision hereof shall also be deemed to be an assignment of any
security interest created hereby.

                                       -8-


<PAGE>


         IN WITNESS WHEREOF, the Purchaser and the Seller have caused this
Agreement to be duly executed by their respective officers as of the day and
year first above written.


                                       SALOMON BROTHERS MORTGAGE
                                       SECURITIES VII, INC.


                                       By:
                                           ------------------------------------
                                       Name:         Susan Mills
                                       Title:        Assistant Vice President





                                       SALOMON BROTHERS REALTY CORP.

                                       By:
                                          -------------------------------------
                                       Name:        Susan Mills
                                       Title:       Authorized Agent





<PAGE>


                                   SCHEDULE 1

                             MORTGAGE LOAN SCHEDULE


<PAGE>


                                   EXHIBIT E-1

                      FORM OF SERVICER REQUEST FOR RELEASE


                                                             [Date]


LaSalle National Bank, as Trustee
135 South LaSalle Street, Suite 1740
Chicago, Illinois  60674-4105
Attention: ABS Group - Salomon 1997-HUD2

         Re: Salomon Brothers Mortgage Securities VII, Inc., Mortgage
             Pass-Through Certificates, Series 1997-HUD2
             -------------------------------------------------------------

         In connection with the  administration of the Mortgage Files held by or
on behalf of you as trustee under the Pooling and Servicing Agreement,  dated as
of November 1, 1997 (the  "Pooling  and  Servicing  Agreement"),  among  Salomon
Brothers  Mortgage  Securities  VII,  Inc.  as  depositor,   Wilshire  Servicing
Corporation  as master  servicer,  LaSalle  National  Bank as  trustee  (in such
capacity, the "Trustee") and ABN AMRO Bank N.V. as fiscal agent, the undersigned
hereby requests a release of the Mortgage File (or the portion thereof specified
below)  held by or on behalf of you as Trustee  with  respect  to the  following
described Mortgage Loan for the reason indicated below.

Mortgagor's Name:
Address:
Loan No.:

If only particular documents in the Mortgage File are requested,  please specify
which:


Reason for requesting file (or portion thereof):

______   1.       Mortgage Loan paid in full.

                  The undersigned  hereby certifies that all amounts received in
                  connection  with the  Mortgage  Loan that are  required  to be
                  credited to the Collection Account pursuant to the Pooling and
                  Servicing Agreement, have been or will be so credited.

______   2.       Other.  (Describe)


         The undersigned acknowledges that the above Mortgage File (or requested
portion  thereof)  will  be held  by the  undersigned  in  accordance  with  the
provisions of the Pooling and Servicing Agreement and will be returned to you or
your designee within ten (10) days of our receipt


<PAGE>


                                       -2-

thereof,  unless  the  Mortgage  Loan has been paid in full,  in which  case the
Mortgage File (or such portion thereof) will be retained by us permanently.

         Capitalized  terms not defined herein shall have the meanings  assigned
to them in the Pooling and Servicing Agreement.


                                              WILSHIRE SERVICING CORPORATION
                                              as Master Servicer



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


<PAGE>


                                   EXHIBIT F-1

                         FORM OF TRANSFEROR CERTIFICATE



                                                             [Date]



LaSalle National Bank, as Certificate Registrar
135 South LaSalle Street, Suite 1740
Chicago, Illinois  60674-4105
Attention:  ABS Group - Salomon 1997-HUD2

         Re:      Salomon  Brothers  Mortgage   Securities  VII,  Inc.  Mortgage
                  Pass-Through     Certificates,     Series    1997-HUD2    (the
                  "Certificates")
                  -------------------------------------------------------------

Ladies and Gentlemen:

                  This  letter  is  delivered  to you  in  connection  with  the
transfer by  _________________  (the  "Transferor")  to  _________________  (the
"Transferee")  of Class  ______  Certificates  [having an  initial  [Certificate
Balance]  [Certificate  Notional  Amount] as of November 25, 1997 (the  "Closing
Date") of $__________]  [evidencing a ____%  Percentage  Interest in the related
Class]  (the  "Transferred  Certificates").  The  Certificates,   including  the
Transferred  Certificates,  were issued  pursuant  to the Pooling and  Servicing
Agreement, dated as of November 1, 1997 (the "Pooling and Servicing Agreement"),
among Salomon  Brothers  Mortgage  Securities  VII, Inc. as depositor,  Wilshire
Servicing  Corporation as master servicer,  LaSalle National Bank as trustee and
ABN AMRO Bank N.V. as fiscal agent.  All  capitalized  terms not defined  herein
shall have the meanings assigned to them in the Pooling and Servicing Agreement.
The Transferor hereby certifies,  represents and warrants to you, as Certificate
Registrar, that:

                  1. The  Transferor  is the  lawful  owner  of the  Transferred
         Certificates  with the full right to transfer  such  Certificates  free
         from any and all claims and encumbrances whatsoever.

                  2. Neither the  Transferor nor anyone acting on its behalf has
         (a) offered,  transferred,  pledged,  sold or otherwise disposed of any
         Certificate,  any  interest  in any  Certificate  or any other  similar
         security to any person in any manner, (b) solicited any offer to buy or
         accept a transfer, pledge or other disposition of any Certificate,  any
         interest in any  Certificate  or any other  similar  security  from any
         person in any manner,  (c)  otherwise  approached  or  negotiated  with
         respect to any  Certificate,  any  interest in any  Certificate  or any
         other  similar  security  with any person in any  manner,  (d) made any
         general  solicitation  by means of general  advertising or in any other
         manner, or (e) taken any other action, which (in the case of any of the
         acts  described in clauses (a) through (e) hereof)  would  constitute a
         distribution of any Certificate under the Securities Act of 1933,


<PAGE>


                                       -2-

         as amended (the  "Securities  Act"), or would render the disposition of
         any  Certificate a violation of Section 5 of the  Securities Act or any
         state securities  laws, or would require  registration or qualification
         of any  Certificate  pursuant  to  the  Securities  Act  or  any  state
         securities laws.


                                                 Very truly yours,

                                                 -----------------------------
                                                 (Transferor)

                                                 By:
                                                       -------------------------
                                                 Name:_________________________
                                                 Title:________________________


<PAGE>


                                  EXHIBIT F-2A

                        FORM I OF TRANSFEREE CERTIFICATE
                      (FOR QUALIFIED INSTITUTIONAL BUYERS)




                                                             [Date]


LaSalle National Bank, as Certificate Registrar
135 South LaSalle Street, Suite 1740
Chicago, Illinois  60674-4105
Attention:  ABS Group - Salomon 1997-HUD2

         Re:      Salomon  Brothers  Mortgage   Securities  VII,  Inc.  Mortgage
                  Pass-Through     Certificates,     Series    1997-HUD2    (the
                  "Certificates")

Ladies and Gentlemen:

                  This  letter  is  delivered  to you  in  connection  with  the
transfer by  _________________  (the  "Transferor")  to  _________________  (the
"Transferee")  of Class  ______  Certificates  [having an  initial  [Certificate
Balance]  [Certificate  Notional  Amount] as of November 25, 1997 (the  "Closing
Date") of $__________]  [evidencing a ____%  Percentage  Interest in the related
Class]  (the  "Transferred  Certificates").  The  Certificates,   including  the
Transferred  Certificates,  were issued  pursuant  to the Pooling and  Servicing
Agreement, dated as of November 1, 1997 (the "Pooling and Servicing Agreement"),
among Salomon  Brothers  Mortgage  Securities  VII, Inc. as depositor,  Wilshire
Servicing  Corporation as master servicer,  LaSalle National Bank as trustee and
ABN AMRO Bank N.V. as fiscal agent.  All  capitalized  terms not defined  herein
shall have the meanings assigned to them in the Pooling and Servicing Agreement.
The Transferee hereby certifies,  represents and warrants to you, as Certificate
Registrar, that:

                  1. The  Transferee  is a  "qualified  institutional  buyer" (a
         "Qualified  Institutional  Buyer) as that term is  defined in Rule 144A
         ("Rule  144A")  under  the  Securities  Act of 1933,  as  amended  (the
         "Securities  Act") and has completed one of the forms of  certification
         to that effect  attached  hereto as Annex 1 and Annex 2. The Transferee
         is aware that the sale to it of the  Transferred  Certificates is being
         made  in  reliance  on Rule  144A.  The  Transferee  is  acquiring  the
         Transferred  Certificates  for its own  account or for the account of a
         Qualified  Institutional  Buyer,  and understands that such Transferred
         Certificates may be resold, pledged or transferred only (i) to a person
         reasonably  believed  to  be  a  Qualified   Institutional  Buyer  that
         purchases  for  its  own  account  or for the  account  of a  Qualified
         Institutional Buyer to whom notice is given that the resale,  pledge or
         transfer is being made in reliance  on Rule 144A,  or (ii)  pursuant to
         another exemption from registration under the Securities Act.


<PAGE>


                                       -2-

                  2. The  Transferee  has been  furnished  with all  information
         regarding (a) the Transferred  Certificates and distributions  thereon,
         (b) the nature,  performance and servicing of the Mortgage  Loans,  (c)
         the Pooling and  Servicing  Agreement,  and (d) any credit  enhancement
         mechanism  associated  with the Transferred  Certificates,  that it has
         requested.

                                             Very truly yours,


                                             ---------------------------------
                                             (Transferee)


                                             By:
                                                 -----------------------------
                                             Name:____________________________
                                             Title:___________________________


<PAGE>


                                                      ANNEX 1 TO EXHIBIT F-2A
                                                      -----------------------


            QUALIFIED INSTITUTIONAL BUYER STATUS UNDER SEC RULE 144A
            --------------------------------------------------------

          [for Transferees other than Registered Investment Companies]

                  The  undersigned  hereby  certifies  as  follows  to  [name of
Transferor]  (the  "Transferor")  and  LaSalle  National  Bank,  as  Certificate
Registrar,   with  respect  to  the  mortgage  pass-through  certificates  being
transferred  (the  "Transferred  Certificates")  as described in the  Transferee
Certificate to which this certification  relates and to which this certification
is an Annex:

                  1. As indicated  below, the undersigned is the chief financial
officer, a person fulfilling an equivalent function,  or other executive officer
of the entity purchasing the Transferred Certificates (the "Transferee").

                  2. The Transferee is a "qualified institutional buyer" as that
term is defined in Rule 144A under the Securities Act of 1933, as amended ("Rule
144A") because (i) the Transferee owned and/or invested on a discretionary basis
$______________________1  in  securities  (other  than the  excluded  securities
referred to below) as of the end of the  Transferee's  most  recent  fiscal year
(such  amount  being  calculated  in  accordance  with  Rule  144A) and (ii) the
Transferee satisfies the criteria in the category marked below.

         ___      Corporation,  etc. The Transferee is a corporation (other than
                  a bank, savings and loan association or similar  institution),
                  Massachusetts or similar business trust,  partnership,  or any
                  organization  described  in Section  501(c)(3) of the Internal
                  Revenue Code of 1986.

         ___      Bank.  The  Transferee  (a) is a  national  bank or a  banking
                  institution  organized  under  the  laws  of any  State,  U.S.
                  territory or the  District of Columbia,  the business of which
                  is substantially  confined to banking and is supervised by the
                  State or territorial banking commission or similar official or
                  is a foreign bank or  equivalent  institution,  and (b) has an
                  audited net worth of at least  $25,000,000 as  demonstrated in
                  its  latest  annual  financial  statement,  a copy of which is
                  attached  hereto,  as  of a  date  not  more  than  16  months
                  preceding the date of sale of the Certificate in the case of a
                  U.S. bank, and not more than 18 months  preceding such date of
                  sale for a foreign bank or equivalent institution.

          ___     Savings  and Loan.  The  Transferee  (a) is a savings and loan
                  association, building and loan association,  cooperative bank,
                  homestead   association  or  similar  institution,   which  is
                  supervised and examined by a State or Federal authority having
                  --------   1   Transferee   must  own   and/or   invest  on  a
                  discretionary basis at least $100,000,000 in securities unless
                  Transferee is a dealer, and, in that case, Transferee must own
                  and/or invest on a discretionary basis at least $10,000,000 in
                  securities.


<PAGE>


                                       -2-

                  supervision over any such institutions or is a foreign savings
                  and loan association or equivalent  institution and (b) has an
                  audited net worth of at least  $25,000,000 as  demonstrated in
                  its  latest  annual  financial  statement,  a copy of which is
                  attached  hereto,  as  of a  date  not  more  than  16  months
                  preceding the date of sale of the Certificate in the case of a
                  U.S. savings and loan association, and not more than 18 months
                  preceding  such  date of sale for a foreign  savings  and loan
                  association or equivalent institution.

         ___      Broker-dealer.  The Transferee is a dealer registered pursuant
                  to Section 15 of the -------------  Securities Exchange Act of
                  1934, as amended.

         ___      Insurance  Company.  The  Transferee  is an insurance  company
                  whose primary and predominant business activity is the writing
                  of  insurance  or the  reinsuring  of  risks  underwritten  by
                  insurance companies and which is subject to supervision by the
                  insurance  commissioner  or a similar  official or agency of a
                  State, U.S. territory or the District of Columbia.

         ___      State or Local Plan. The Transferee is a plan  established and
                  maintained  by a State,  its  political  subdivisions,  or any
                  agency  or  instrumentality  of the  State  or  its  political
                  subdivisions, for the benefit of its employees.

         ___      ERISA Plan. The Transferee is an employee  benefit plan within
                  the  meaning  of  Title I of the  Employee  Retirement  Income
                  Security Act of 1974.

         ___      Investment  Advisor.  The Transferee is an investment  advisor
                  registered  under  the  Investment  Advisers  Act of 1940,  as
                  amended.

         ___      Other.  (Please supply a brief description of the entity and a
                  cross-reference   to  the  paragraph  and  subparagraph  under
                  subsection (a)(1) of Rule 144A pursuant to which it qualifies.
                  Note that  registered  investment  companies  should  complete
                  Annex 2 rather than this Annex 1.)

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


                  3. The term  "securities"  as used herein does not include (i)
securities of issuers that are affiliated with the  Transferee,  (ii) securities
that are part of an unsold  allotment to or subscription  by the Transferee,  if
the  Transferee  is a dealer,  (iii)  bank  deposit  notes and  certificates  of
deposit, (iv) loan participations,  (v) repurchase  agreements,  (vi) securities
owned but subject to a repurchase  agreement and (vii)  currency,  interest rate
and  commodity  swaps.  For  purposes of  determining  the  aggregate  amount of
securities owned and/or invested on a discretionary basis by the Transferee, the
Transferee did not include any of the securities referred to in this paragraph.


<PAGE>


                                       -3-

                  4.  For  purposes  of  determining  the  aggregate  amount  of
securities owned and/or invested on a discretionary basis by the Transferee, the
Transferee  used the  cost of such  securities  to the  Transferee,  unless  the
Transferee  reports its securities  holdings in its financial  statements on the
basis of their market value, and no current information with respect to the cost
of those securities has been published, in which case the securities were valued
at market.  Further,  in determining such aggregate  amount,  the Transferee may
have included  securities  owned by subsidiaries of the Transferee,  but only if
such  subsidiaries  are  consolidated  with  the  Transferee  in  its  financial
statements prepared in accordance with generally accepted accounting  principles
and if the investments of such  subsidiaries  are managed under the Transferee's
direction.  However,  such  securities  were not included if the Transferee is a
majority-owned, consolidated subsidiary of another enterprise and the Transferee
is not itself a reporting company under the Securities  Exchange Act of 1934, as
amended.

                  5. The Transferee  acknowledges  that it is familiar with Rule
144A and  understands  that the  Transferor  and other  parties  related  to the
Transferred Certificates are relying and will continue to rely on the statements
made herein  because one or more sales to the  Transferee  may be in reliance on
Rule 144A.

         ___      ___              Will the Transferee be purchasing the 
         Yes      No               Transferred Certificatesonly for the 
                                   Transferee's own account?


                  6. If the answer to the  foregoing  question is "no",  then in
each case where the  Transferee is purchasing for an account other than its own,
such account belongs to a third party that is itself a "qualified  institutional
buyer" within the meaning of Rule 144A, and the "qualified  institutional buyer"
status of such third party has been established by the Transferee through one or
more of the appropriate methods contemplated by Rule 144A.

                  7. The  Transferee  will  notify  each of the parties to which
this  certification  is made of any changes in the  information  and conclusions
herein. Until such notice is given, the Transferee's purchase of the Transferred
Certificates  will constitute a reaffirmation  of this  certification  as of the
date of such purchase.  In addition,  if the Transferee is a bank or savings and
loan as provided  above,  the  Transferee  agrees  that it will  furnish to such
parties any updated  annual  financial  statements  that become  available on or
before the date of such purchase, promptly after they become available.


                                              ---------------------------------
                                              Print Name of Transferee


                                              By:
                                                  -----------------------------
                                              Name:____________________________
                                              Title:___________________________

                                              Date:____________________________



<PAGE>


                                                     ANNEX 2 TO EXHIBIT F-2A
                                                     -----------------------


            QUALIFIED INSTITUTIONAL BUYER STATUS UNDER SEC RULE 144A
            --------------------------------------------------------

           [for Transferees that are Registered Investment Companies]

                  The  undersigned  hereby  certifies  as  follows  to  [name of
Transferor]  (the  "Transferor")  and  LaSalle  National  Bank,  as  Certificate
Registrar,   with  respect  to  the  mortgage  pass-through   certificate  being
transferred  (the  "Transferred  Certificates")  as described in the  Transferee
Certificate to which this certification  relates and to which this certification
is an Annex:

                  1. As indicated  below, the undersigned is the chief financial
officer, a person fulfilling an equivalent function,  or other executive officer
of the entity purchasing the Transferred  Certificates (the "Transferee") or, if
the Transferee is a "qualified  institutional  buyer" as that term is defined in
Rule 144A under the Securities Act of 1933, as amended ("Rule 144A") because the
Transferee is part of a Family of Investment Companies (as defined below), is an
executive officer of the investment adviser (the "Adviser").

                  2. The  Transferee  is a  "qualified  institutional  buyer" as
defined  in Rule  144A  because  (i) the  Transferee  is an  investment  company
registered  under the  Investment  Company  Act of 1940,  as amended and (ii) as
marked below,  the  Transferee  alone owned and/or  invested on a  discretionary
basis,  or the  Transferee's  Family of  Investment  Companies  owned,  at least
$100,000,000  in  securities  (other than the  excluded  securities  referred to
below) as of the end of the  Transferee's  most recent fiscal year. For purposes
of  determining  the  amount  of  securities  owned  by  the  Transferee  or the
Transferee's  Family of Investment  Companies,  the cost of such  securities was
used,  unless  the  Transferee  or any  member  of the  Transferee's  Family  of
Investment Companies, as the case may be, reports its securities holdings in its
financial  statements  on the  basis  of  their  market  value,  and no  current
information with respect to the cost of those securities has been published,  in
which case the securities of such entity were valued at market.

____              The Transferee owned and/or invested on a discretionary  basis
                  $___________________  in  securities  (other than the excluded
                  securities   referred   to   below)  as  of  the  end  of  the
                  Transferee's  most  recent  fiscal  year  (such  amount  being
                  calculated in accordance with Rule 144A).

____              The  Transferee  is part of a Family of  Investment  Companies
                  which owned in the  aggregate  $______________  in  securities
                  (other than the excluded  securities  referred to below) as of
                  the end of the  Transferee's  most  recent  fiscal  year (such
                  amount being calculated in accordance with Rule 144A).

                  3. The term "Family of  Investment  Companies"  as used herein
means two or more registered  investment companies (or series thereof) that have
the same  investment  adviser or  investment  advisers that are  affiliated  (by
virtue of being  majority owned  subsidiaries  of the same parent or because one
investment adviser is a majority owned subsidiary of the other).


<PAGE>


                                       -2-

                  4. The term  "securities"  as used herein does not include (i)
securities of issuers that are affiliated with the Transferee or are part of the
Transferee's  Family  of  Investment  Companies,  (ii)  bank  deposit  notes and
certificates of deposit, (iii) loan participations,  (iv) repurchase agreements,
(v)  securities  owned but subject to a repurchase  agreement and (vi) currency,
interest rate and commodity  swaps.  For purposes of  determining  the aggregate
amount of  securities  owned  and/or  invested on a  discretionary  basis by the
Transferee,  or owned by the Transferee's  Family of Investment  Companies,  the
securities referred to in this paragraph were excluded.

                  5. The  Transferee is familiar with Rule 144A and  understands
that the parties to which this  certification is being made are relying and will
continue to rely on the statements  made herein because one or more sales to the
Transferee will be in reliance on Rule 144A.

                  ____     ____       Will the Transferee be purchasing the 
                                      Transferred Certificates only for the 
                  Yes      No         Transferee's own account?

                  6. If the answer to the  foregoing  question is "no",  then in
each case where the  Transferee is purchasing for an account other than its own,
such account belongs to a third party that is itself a "qualified  institutional
buyer" within the meaning of Rule 144A, and the "qualified  institutional buyer"
status of such third party has been established by the Transferee through one or
more of the appropriate methods contemplated by Rule 144A.

                  7. The  undersigned  will  notify  the  parties  to which this
certification is made of any changes in the information and conclusions  herein.
Until such notice,  the  Transferee's  purchase of the Transferred  Certificates
will constitute a reaffirmation  of this  certification by the undersigned as of
the date of such purchase.


                                            -----------------------------------
                                            Print Name of Transferee or Adviser

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

                                            IF AN ADVISER:


                                            -----------------------------------
                                            Print Name of Transferee


                                            Date:


<PAGE>


                                  EXHIBIT F-2B

                        FORM II OF TRANSFEREE CERTIFICATE
                    (FOR INSTITUTIONAL ACCREDITED INVESTORS)

                                                             [Date]

LaSalle National Bank, as Certificate Registrar
135 South LaSalle Street, Suite 1740
Chicago, Illinois  60674-4105
Attention:  ABS Group - Salomon 1997-HUD2

            Re:   Salomon Brothers Mortgage Securities VII, Inc., Mortgage Pass-
                  Through Certificates, Series 1997-HUD2 (the "Certificates")

Ladies and Gentlemen:

                  This  letter  is  delivered  to you  in  connection  with  the
transfer     by      _______________________      (the      "Transferor")     to
_______________________________  (the  "Transferee")  of Class ___  Certificates
[having an initial  [Certificate  Balance]  [Certificate  Notional Amount] as of
November  25,  1997 (the  "Closing  Date") of  $__________]  [evidencing  a ___%
Percentage Interest in the related Class] (the "Transferred Certificates").  The
Certificates,  including the Transferred  Certificates,  were issued pursuant to
the Pooling and Servicing Agreement,  dated as of November 1, 1997 (the "Pooling
and Servicing Agreement"),  among Salomon Brothers Mortgage Securities VII, Inc.
as  depositor  (the  "Depositor"),  Wilshire  Servicing  Corporation  as  master
servicer, LaSalle National Bank as trustee (in such capacity, the "Trustee") and
ABN AMRO Bank N.V. as fiscal agent.  All  capitalized  terms not defined  herein
shall have the meanings assigned to them in the Pooling and Servicing Agreement.
The Transferee hereby certifies,  represents and warrants to you, as Certificate
Registrar, that:

                  1. The  Transferee is acquiring the  Transferred  Certificates
for  its own  account  for  investment  and  not  with a view to or for  sale or
transfer in connection with any  distribution  thereof,  in whole or in part, in
any manner  which would  violate the  Securities  Act of 1933,  as amended  (the
"Securities Act"), or any applicable state securities laws.

                  2.  The   Transferee   understands   that  (a)  the  Class  of
Certificates to which the Transferred  Certificates belong has not been and will
not be registered  under the Securities Act or registered or qualified under any
applicable state securities laws, (b) none of the Depositor,  the Trustee or the
Certificate  Registrar  is  obligated  so to  register  or qualify  the Class of
Certificates  to  which  the  Transferred   Certificates   belong,  and  (c)  no
Transferred Certificate may be resold or transferred unless it is (i) registered
pursuant  to the  Securities  Act  and  registered  or  qualified  pursuant  any
applicable  state  securities  laws or (ii) sold or transferred in  transactions
which are exempt from such  registration and  qualification  and the Certificate
Registrar  has received  either:  (A) a certificate  from the  Certificateholder
desiring to effect such transfer  substantially  in the form attached as Exhibit
F-1  to  the  Pooling  and  Servicing  Agreement  and a  certificate  from  such
Certificateholder's  prospective  transferee  substantially in the form attached
either as Exhibit F-2A


<PAGE>


                                       -2-

or as Exhibit F-2B to the Pooling and Servicing Agreement;  or (B) an opinion of
counsel  satisfactory  to the Trustee with respect to the  availability  of such
exemption from  registration  under the Securities Act,  together with copies of
the written certification(s) from the transferor and/or transferee setting forth
the facts surrounding the transfer upon which such opinion is based.

                  3.  The  Transferee  understands  that  it  may  not  sell  or
otherwise  transfer any  Transferred  Certificate  except in compliance with the
provisions  of  Section  5.02 of the  Pooling  and  Servicing  Agreement,  which
provisions it has carefully reviewed, and that each Transferred Certificate will
bear the following legends:

     THIS  CERTIFICATE  HAS NOT  BEEN  REGISTERED  OR  QUALIFIED  UNDER  THE
     SECURITIES  ACT OF  1933,  AS  AMENDED  (THE  "SECURITIES  ACT") OR THE
     SECURITIES LAWS OF ANY STATE. ANY RESALE, TRANSFER OR OTHER DISPOSITION
     OF THIS CERTIFICATE OR ANY INTEREST HEREIN WITHOUT SUCH REGISTRATION OR
     QUALIFICATION  MAY BE MADE ONLY IN A TRANSACTION WHICH DOES NOT REQUIRE
     SUCH  REGISTRATION OR QUALIFICATION AND WHICH IS IN ACCORDANCE WITH THE
     PROVISIONS OF SECTION 5.02 OF THE AGREEMENT REFERRED TO HEREIN.

     NO TRANSFER OF THIS  CERTIFICATE OR ANY INTEREST HEREIN MAY BE MADE (A)
     TO ANY EMPLOYEE  BENEFIT PLAN OR OTHER  RETIREMENT  ARRANGEMENT THAT IS
     SUBJECT TO THE EMPLOYEE  RETIREMENT  INCOME  SECURITY  ACT OF 1974,  AS
     AMENDED  ("ERISA"),  OR THE INTERNAL REVENUE CODE OF 1986 (THE "CODE"),
     OR (B) TO ANY PERSON WHO IS  DIRECTLY  OR  INDIRECTLY  PURCHASING  THIS
     CERTIFICATE  OR SUCH INTEREST  HEREIN ON BEHALF OF, AS NAMED  FIDUCIARY
     OF, AS TRUSTEE OF, OR WITH ASSETS OF ANY SUCH EMPLOYEE  BENEFIT PLAN OR
     OTHER RETIREMENT ARRANGEMENT,  EXCEPT IN ACCORDANCE WITH THE PROVISIONS
     OF SECTION 5.02 OF THE AGREEMENT REFERRED TO HEREIN.

                  4. Neither the  Transferee nor anyone acting on its behalf has
(a)  offered,   pledged,   sold,  disposed  of  or  otherwise   transferred  any
Certificate,  any interest in any  Certificate or any other similar  security to
any person in any  manner,  (b)  solicited  any offer to buy or accept a pledge,
disposition  or  other  transfer  of  any  Certificate,   any  interest  in  any
Certificate  or any other similar  security  from any person in any manner,  (c)
otherwise approached or negotiated with respect to any Certificate, any interest
in any Certificate or any other similar  security with any person in any manner,
(d) made any general solicitation with respect to any Certificate,  any interest
in any Certificate or any other similar security by means of general advertising
or in any  other  manner,  or (e) taken any other  action  with  respect  to any
Certificate,  any interest in any  Certificate  or any other  similar  security,
which (in the case of any of the acts  described  in  clauses  (a)  through  (e)
above) would constitute a distribution of the Transferred Certificates under the


<PAGE>


                                       -3-

Securities Act, would render the  disposition of the Transferred  Certificates a
violation  of Section 5 of the  Securities  Act or any state  securities  law or
would require  registration or  qualification  of the  Transferred  Certificates
pursuant thereto.  The Transferee will not act, nor has it authorized or will it
authorize any person to act, in any manner set forth in the  foregoing  sentence
with respect to any  Certificate,  any interest in any  Certificate or any other
similar security.

                  5. The  Transferee  has been  furnished  with all  information
regarding (a) the Depositor,  (b) the Transferred Certificates and distributions
thereon,  (c) the Pooling and  Servicing  Agreement  and the Trust Fund  created
pursuant  thereto,  (d) the nature,  performance  and  servicing of the Mortgage
Loans, and (e) all related matters, that it has requested. If the Transferee did
not purchase the Transferred Certificates from the Transferor in connection with
the initial  issuance of the  Transferred  Certificates  and was provided with a
copy of the Private  Placement  Memorandum  dated  November 25, 1997 (the "PPM")
relating to the original sales (the "Original Sales") of the Certificates by the
Depositor,  the  Transferee  acknowledges  that  the  PPM  was  prepared  by the
Depositor solely for use in connection with the Original Sales and the Depositor
did  not  participate  in or  facilitate  in  any  way  the  acquisition  of the
Transferred  Certificate  by  the  Transferee  from  the  Transferor,   and  the
Transferee  agrees  that it will look  solely to the  Transferor  and not to the
Depositor with respect to any damage,  liability,  claim or expense  arising out
of,  resulting from or in connection with (x) any error or omission,  or alleged
error or omission, contained in the PPM, or (y) any information,  development or
event arising after the date of the PPM.

                  6. The  Transferee is an  "accredited  investor" as defined in
any of paragraphs  (1), (2), (3) and (7) of Rule 501(a) under the Securities Act
or an entity in which all of the equity owners come within such paragraphs.  The
Transferee has such  knowledge and experience in financial and business  matters
as to be capable of  evaluating  the  merits and risks of an  investment  in the
Transferred  Certificate;  the Transferee has sought such accounting,  legal and
tax  advice  as it has  considered  necessary  to  make an  informed  investment
decision;  and  the  Transferee  is  able to bear  the  economic  risks  of such
investment and can afford a complete loss of such investment.

                                           Very truly yours,


                                           -----------------------------------
                                           (Transferee)


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


<PAGE>


                                   EXHIBIT F-3

                         FORM OF TRANSFEREE CERTIFICATE
                            IN CONNECTION WITH ERISA


                                                             [Date]


LaSalle National Bank, as Certificate Registrar
135 South LaSalle Street, Suite 1740
Chicago, Illinois  60674-4105
Attention:  ABS Group - Salomon 1997-HUD2

            Re:   Salomon Brothers Mortgage  Securities VII, Inc. Mortgage Pass-
                  Through Certificates, Series 1997-HUD2 (the "Certificates")

Ladies and Gentlemen:

                  This  letter  is  delivered  to you  in  connection  with  the
transfer by  _________________  (the  "Transferor")  to  _________________  (the
"Transferee")  of Class  ______  Certificates  [having  an  initial  Certificate
Balance as of November 25, 1997 (the "Closing Date") of $__________] [evidencing
a  ____%   Percentage   Interest  in  the  related   Class]  (the   "Transferred
Certificates").  The Certificates,  including the Transferred Certificates, were
issued pursuant to the Pooling and Servicing Agreement,  dated as of November 1,
1997 (the "Pooling and Servicing  Agreement"),  among Salomon Brothers  Mortgage
Securities  VII, Inc. as depositor,  Wilshire  Servicing  Corporation  as master
servicer,  LaSalle  National  Bank as trustee  and ABN AMRO Bank N.V.  as fiscal
agent. All capitalized terms not defined herein shall have the meanings assigned
to them in the Pooling and Servicing Agreement. The Transferee hereby certifies,
represents and warrants to you, as Certificate Registrar,  as follows (check the
applicable paragraph):

___      The  Transferee  is  neither  (A) an  employee  benefit  plan or  other
         retirement  arrangement,  including an individual retirement account or
         annuity,  a Keogh  plan or a  collective  investment  fund or  separate
         account in which such plans,  accounts or  arrangements  are  invested,
         including,  without  limitation,  an insurance company general account,
         that is subject to ERISA or the Code (each, a "Plan"), nor (B) a Person
         who is directly or indirectly  purchasing the Transferred  Certificates
         on behalf of, as named fiduciary of, as trustee of, or with assets of a
         Plan; or

___      The Transferee is using funds from an insurance company general account
         to acquire the  Transferred  Certificates on back of this page, and the
         acquisition and holding of the Transferred  Certificates is permissible
         under  applicable  law,  will not  constitute or result in a non-exempt
         prohibited  transaction  under ERISA or Section 4975 of the Code,  will
         not subject the Depositor,  the Trustee,  the Fiscal Agent,  the Master
         Servicer  or the Trust  Fund to any  obligation  in  addition  to those
         undertaken in the Pooling and Servicing Agreement


<PAGE>


         and the  purchase  and holding of such  Certificates  by such Person is
         exempt from the  prohibited  transaction  provisions  of Section 406 of
         ERISA and Section 4975 of the Code under Prohibited  Transaction  Class
         Exemption ("PTCE") 95-60; or

___      The Transferee is an "investment fund" described in PTCE 84-14, and the
         acquisition and holding of the Transferred  Certificates is permissible
         under  applicable  law,  will not  constitute or result in a non-exempt
         prohibited  transaction  under ERISA or Section 4975 of the Code,  will
         not subject the Depositor,  the Trustee,  the Fiscal Agent,  the Master
         Servicer  or the Trust  Fund to any  obligation  in  addition  to those
         undertaken in the Pooling and Servicing  Agreement and the purchase and
         holding  of such  Certificates  by  such  Person  is  exempt  from  the
         prohibited  transaction  provisions of Section 406 of ERISA and Section
         4975 of the Code under PTCE 84-14; or

___      The Transferee is an insurance company,  insurance service or insurance
         organization (an "Insurer")  qualified to do business in the applicable
         state and the  Insurer  has  issued to the Plan a  "guaranteed  benefit
         policy" within the meaning of Section  401(b)(2) of ERISA such that the
         assets of the Plan are deemed to include such policy but are not deemed
         to include any assets of such Insurer pursuant to Section  401(b)(2) of
         ERISA.

                                               Very truly yours,


                                               --------------------------------
                                               (Transferee)


                                               By:
                                                  -----------------------------
                                               Name:___________________________
                                               Title:__________________________


<PAGE>


                                   EXHIBIT G-1

          FILE LAYOUT FOR MASTER SERVICER REMITTANCE REPORT TO TRUSTEE


<PAGE>


                                   EXHIBIT G-2

               FILE LAYOUT FOR TRUSTEE DISTRIBUTION DATE REPORT TO
                                 MASTER SERVICER


<PAGE>


                                   EXHIBIT H-1

                    FORM OF TRANSFER AFFIDAVIT AND AGREEMENT
                     FOR TRANSFERS OF RESIDUAL CERTIFICATES

STATE OF             )
                     ) ss:
COUNTY OF            )


                  ____________________, being first duly sworn, deposes and says
that:

                  1. I am the ____________________ of ___________________,  (the
prospective   transferee  (the   "Transferee")  of  Salomon  Brothers   Mortgage
Securities VII, Inc.,  Mortgage  Pass-Through  Certificates,  Series  1997-HUD2,
Class [R-I] [R-II] [R-III], evidencing a ____% Percentage Interest in such Class
(the "Residual Certificates")),  a  ________________________  duly organized and
validly  existing under the laws of  ____________________,  on behalf of which I
make  this  affidavit.  Capitalized  terms not  defined  herein  shall  have the
meanings  assigned to them in the Pooling and  Servicing  Agreement  pursuant to
which  the  Residual  Certificates  were  issued  (the  "Pooling  and  Servicing
Agreement").

                  2. The  Transferee (i) is, and as of the date of transfer will
be,  a  "Permitted   Transferee"  and  will  endeavor  to  remain  a  "Permitted
Transferee"  for so long as it  holds  the  Residual  Certificates,  and (ii) is
acquiring  the Residual  Certificates  for its own account or for the account of
another  prospective  transferee  from which it has  received  an  affidavit  in
substantially the same form as this affidavit.  A "Permitted  Transferee" is any
Person other than a  "disqualified  organization"  or a possession of the United
States.  (For this  purpose,  a  "disqualified  organization"  means the  United
States,   any  state  or   political   subdivision   thereof,   any   agency  or
instrumentality of any of the foregoing (other than an  instrumentality,  all of
the activities of which are subject to tax and, except for the Federal Home Loan
Mortgage Corporation,  a majority of whose board of directors is not selected by
any  such  governmental   entity)  or  any  foreign  government,   international
organization  or any agency or  instrumentality  of such foreign  government  or
organization,  any rural electric or telephone cooperative,  or any organization
(other than certain farmers' cooperatives) that is generally exempt from federal
income tax unless such organization is subject to the tax on unrelated  business
taxable income.

                  3.  The  Transferee  is  aware  (i) of the tax  that  would be
imposed  on   transfers   of  the   Residual   Certificates   to   "disqualified
organizations"  under the Code that  applies to all  transfers  of the  Residual
Certificates;  (ii)  that  such tax  would  be on the  transferor,  or,  if such
transfer  is  through  an agent  (which  Person  includes  a broker,  nominee or
middleman) for a non- Permitted Transferee,  on the agent; (iii) that the Person
otherwise  liable for the tax shall be relieved of liability  for the tax if the
transferee  furnishes  to such  Person an  affidavit  that the  transferee  is a
Permitted  Transferee  and, at the time of  transfer,  such Person does not have
actual  knowledge  that the  affidavit  is  false;  and (iv)  that the  Residual
Certificates  may be a  "noneconomic  residual  interest"  within the meaning of
Treasury   regulation   Section   1.860E-1(c)  and  that  the  transferor  of  a
"noneconomic  residual  interest"  will  remain  liable  for any  taxes due with
respect


<PAGE>


                                       -2-

to the income on such residual  interest,  unless no significant  purpose of the
transfer is to enable the  transferor to impede the  assessment or collection of
tax.

                  4.  The   Transferee   is  aware  of  the  tax  imposed  on  a
"pass-through  entity"  holding the Residual  Certificates if at any time during
the taxable year of the  pass-through  entity a non-Permitted  Transferee is the
record holder of an interest in such entity.  (For this purpose, a "pass-through
entity" includes a regulated  investment company, a real estate investment trust
or common trust fund, a partnership, trust or estate, and certain cooperatives.)

                  5. The Transferee is aware that the Certificate Registrar will
not register any transfer of the Residual  Certificates by the Transferee unless
the  Transferee's  transferee,  or  such  transferee's  agent,  delivers  to the
Certificate  Registrar,  among other  things,  an  affidavit  and  agreement  in
substantially  the same form as this  affidavit and  agreement.  The  Transferee
expressly  agrees that it will not  consummate  any such transfer if it knows or
believes that any  representation  contained in such  affidavit and agreement is
false.

                  6. The Transferee  consents to any additional  restrictions or
arrangements that shall be deemed necessary upon advice of counsel to constitute
a reasonable  arrangement to ensure that the Residual  Certificate  will only be
owned, directly or indirectly, by a Permitted Transferee.

                  7.  The  Transferee's   taxpayer   identification   number  is
_________________.

                  8. The  Transferee  has  reviewed  the  provisions  of Section
5.02(d)  of  the  Pooling  and  Servicing  Agreement,  a  description  of  which
provisions  is set forth in the Residual  Certificates  (in  particular,  clause
(iii)(A) of Section 5.02(d) which  authorizes the Trustee to deliver payments on
the  Residual  Certificate  to a Person  other  than the  Transferee  and clause
(iii)(B)  of  Section  5.02(d)  which  authorizes  the  Trustee to  negotiate  a
mandatory sale of the Residual  Certificates,  in either case, in the event that
the  Transferee  holds  such  Residual  Certificates  in  violation  of  Section
5.02(d));  and the Transferee expressly agrees to be bound by and to comply with
such provisions.

                  9. No purpose of the  Transferee  relating to its  purchase or
any sale of the Residual  Certificates is or will be to impede the assessment or
collection of any tax.

                  10. The Transferee hereby represents to and for the benefit of
the transferor  that the  Transferee  intends to pay any taxes  associated  with
holding the Residual  Certificates as they become due, fully  understanding that
it may  incur tax  liabilities  in excess  of any cash  flows  generated  by the
Residual Certificates.

                  11. The Transferee  will, in connection with any transfer that
it makes of the Residual  Certificates,  deliver to the Certificate  Registrar a
representation  letter  substantially  in the form of Exhibit H-2 to the Pooling
and  Servicing  Agreement in which it will  represent  and warrant,  among other
things,  that it is not  transferring  the Residual  Certificates  to impede the
assessment or collection of any tax and that it has at the time of such transfer
conducted a


<PAGE>


                                       -3-

reasonable  investigation of the financial  condition of the proposed transferee
as  contemplated  by  Treasury  regulation  Section  1.860E-1(c)(4)(i)  and  has
satisfied the requirements of such provision.

                  12.  The  Transferee  is a citizen or  resident  of the United
States, a corporation, a partnership or other entity created or organized in, or
under the laws of, the United States or any political subdivision thereof, or an
estate  or trust  whose  income  from  sources  without  the  United  States  is
includible  in gross  income  for United  States  federal  income  tax  purposes
regardless of its connection  with the conduct of a trade or business within the
United States.


<PAGE>


                  IN WITNESS WHEREOF,  the Transferee has caused this instrument
to be  executed  on its  behalf,  pursuant  to the  authority  of its  Board  of
Directors, by its ____________________,  attested by its ________________,  this
___ day of _______, 199__.


                                  [TRANSFEREE]


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


ATTEST:


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





                  Personally     appeared     before    me    the    above-named
____________________,  known or proved to me to be the same person who  executed
the foregoing instrument and to be the  ____________________  of the Transferee,
and  acknowledged  to me that he/she  executed  the same as his/her free act and
deed and the free act and deed of the Transferee

                  Subscribed and sworn before me this     day of
 _____________________, 199__.



                                  ----------------------------
                                  NOTARY PUBLIC

                                  COUNTY OF
                                  STATE OF
                                                     My  Commission  expires the
                                                     _________       day      of
                                                     ___________, 199__.


<PAGE>


                                   EXHIBIT H-2

                         FORM OF TRANSFEROR CERTIFICATE
                     FOR TRANSFERS OF RESIDUAL CERTIFICATES


                                                             [Date]

LaSalle National Bank, as Certificate Registrar
135 South LaSalle Street, Suite 1740
Chicago, Illinois  60674-4105
Attention:  ABS Group - Salomon 1997-HUD2

      Re:   Salomon Brothers Mortgage Securities VII, Inc. Mortgage Pass-Through
            Certificates, Series 1997-HUD2 (the "Certificates")

Ladies and Gentlemen:

                  This  letter  is  delivered  to you  in  connection  with  the
transfer by  _________________  (the  "Transferor")  to  _________________  (the
"Transferee") of [Class R-I] [Class R-II] [Class R-III] Certificates  evidencing
a ____% Percentage Interest in the related Class (the "Residual  Certificates").
The Certificates,  including the Residual Certificates,  were issued pursuant to
the Pooling and Servicing  Agreement  (the  "Pooling and Servicing  Agreement"),
dated as of November 1, 1997,  among Salomon Brothers  Mortgage  Securities VII,
Inc. as depositor,  Wilshire Servicing  Corporation as master servicer,  LaSalle
National Bank as trustee and ABN AMRO Bank N.V. as fiscal agent. All capitalized
terms not defined herein shall have the meanings assigned to them in the Pooling
and  Servicing  Agreement.  The  Transferor  hereby  certifies,  represents  and
warrants to you, as Certificate Registrar, that:

                  1. No purpose of the  Transferor  relating to the  transfer of
the Residual  Certificates  by the Transferor to the Transferee is or will be to
impede the assessment or collection of any tax.

                  2.  The  Transferor   understands   that  the  Transferee  has
delivered to you a Transfer  Affidavit and Agreement in the form attached to the
Pooling and Servicing  Agreement as Exhibit H-1. The Transferor does not know or
believe that any representation contained therein is false.

                  3. The Transferor has at the time of this transfer conducted a
reasonable  investigation  of  the  financial  condition  of the  Transferee  as
contemplated by Treasury regulation Section  1.860E-1(c)(4)(i)  and, as a result
of that  investigation,  the Transferor  has determined  that the Transferee has
historically  paid its debts as they  became  due and has  found no  significant
evidence to indicate that the  Transferee  will not continue to pay its debts as
they become due in the future.  The Transferor  understands that the transfer of
the Residual  Certificates  may not be respected  for United  States  income tax
purposes (and the Transferor may continue to be liable for


<PAGE>


United States  income taxes  associated  therewith)  unless the  Transferor  has
conducted such an investigation.

                                            Very truly yours,


                                            -----------------------------------
                                            (Transferor)

                                            By:
                                                -------------------------------
                                            Name:______________________________
                                            Title:_____________________________


<PAGE>


                                   SCHEDULE I

                             MORTGAGE LOAN SCHEDULE

                          [TO BE PROVIDED UPON REQUEST]



© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission