AMRESCO RESIDENTIAL SECURITIES CORP MORTGAGE LOAN TR 1998-2
8-K, 1998-06-26
INVESTMENT ADVICE
Previous: IBS INTERACTIVE INC, 10QSB, 1998-06-26
Next: CUMULUS MEDIA INC, S-1MEF, 1998-06-26




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

                       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)
                                  June 11, 1998

      AMRESCO Residential Securities Corporation Mortgage Loan Trust 1998-2
             (Exact name of registrant as specified in its charter)

    New York                      333-30759-3                Application Pending
 (State or Other                  (Commission                 (I.R.S. Employer
  Jurisdiction)                   File Number)               Identification No.)
of Incorporation)                                                

Norwest Bank Minnesota, National Association                      55479-1026 
    Sixth Street and Marquette Avenue                             (Zip Code) 
        Minneapolis, Minnesota                                           
        (Address of Principal                                            
         Executive Offices)

        Registrant's telephone number, including area code (612) 667-8058

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

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

<PAGE>

Item 2.  Acquisition or Disposition of Assets

Description of the Certificates and the Mortgage Loans

      AMRESCO Residential  Securities  Corporation registered the issuance of up
to $4,000,000,000.00 principal amount of Mortgage Loan Pass-Through Certificates
on a delayed or continuous  basis  pursuant to Rule 415 under the Securities Act
of 1933,  as  amended  (the  "Act"),  by a  Registration  Statement  on Form S-3
(Registration  File No. 333-30759) (as amended,  the "Registration  Statement").
Pursuant  to  the  Registration   Statement,   AMRESCO  Residential   Securities
Corporation  Mortgage Loan Trust 1998-2 (the "Registrant" or the "Trust") issued
$1,000,000,000  in aggregate  principal amount of its Mortgage Loan Pass-Through
Certificates, Series 1998-2 (the "Certificates"), on June 11, 1998. This Current
Report on Form 8-K is being  filed to satisfy an  undertaking  to file copies of
certain agreements executed in connection with the issuance of the Certificates,
the forms of which were filed as Exhibits to the Registration Statement.

      The Certificates were issued pursuant to a Pooling and Servicing Agreement
(the "Pooling and Servicing Agreement") attached hereto as Exhibit 4.1, dated as
of  June  1,  1998,  among  AMRESCO  Residential   Securities  Corporation  (the
"Depositor"),  AMRESCO Residential  Capital Markets,  Inc., as Seller and Master
Servicer,  Advanta  Mortgage  Corp.  USA,  as a  Servicer,  Ameriquest  Mortgage
Company,  as a  Servicer  and  Wendover  Financial  Services  Corporation,  as a
Servicer  (collectively,  the "Servicers") and Norwest Bank Minnesota,  National
Association,  in its  capacity  as trustee  (the  "Trustee").  The  Certificates
consist of the following  classes:  the Class A-1,  Class A-2,  Class A-3, Class
A-4, Class A-5, Class A-6,  Class A-7 and Class A-8  Certificates  (the "Class A
Certificates"),   Class  M-1F  and  Class  M-1A  Certificates  (the  "Class  M-1
Certificates"),   Class  M-2F  and  Class  M-2A  Certificates  (the  "Class  M-2
Certificates" and collectively  with the Class M-1 Certificates,  the "Mezzanine
Certificates"),  the Class  B-1F and Class  B-1A  Certificates  (the  "Class B-1
Certificates"),  Class  C-FIO and Class  C-AIO  Certificates  (the  "Class  C-IO
Certificates"), Class S Interest Only Certificates (the "Class S Certificates"),
the  Class  D  Certificates  (the  "Class  D  Certificates")  and  the  Class  R
Certificates  (the  "Class  R  Certificates"  and  together  with  the  Class  A
Certificates,  the Mezzanine Certificates, the Class B-1 Certificates, the Class
C-IO  Certificates,  the Class S Certificates and the Class D Certificates,  the
"Certificates").  Only the Class A Certificates,  the Mezzanine Certificates and
the Class B-1  Certificates  (collectively,  the  "Offered  Certificates")  were
offered pursuant to the Registration  Statement.  The Certificates  evidence, in
the  aggregate,  100% of the  undivided  beneficial  ownership  interests in the
Trust.

      The assets of the Trust  initially  include a pool of closed-end  mortgage
loans (the "Mortgage Loans") secured by mortgages or deeds of trust primarily on
one-to-four family residential properties. Interest distributions on the Offered
Certificates  are based on the  Certificate  Principal  Balance  thereof and the
applicable  Pass-Through  Rate thereof.  The Pass-Through  Rates for the Offered
Certificates are as follows:  Class A-1, 6.500%;  Class A-2, 6.245%;  Class A-3,
6.315%;  Class A-4, 6.445%;  Class A-5, 6.800%;  Class A-6, 6.405%; Class A-7, a
variable  rate as defined in the Pooling and Servicing  Agreement;  Class A-8, a
variable  rate as defined in the Pooling and  Servicing  Agreement;  Class M-1F,
6.745%;  Class M-1A,  a variable  rate as defined in the  Pooling 


                                       2
<PAGE>

and  Servicing  Agreement;  Class M-2F,  7.040%;  Class M-2A, a variable rate as
defined in the Pooling and  Servicing  Agreement;  Class B-1F,  7.715% and Class
B-1A, a variable  rate as defined in the Pooling and  Servicing  Agreement.  The
Offered Certificates have initial aggregate principal amounts as follows:  Class
A-1, $116,000,000;  Class A-2, $61,000,000;  Class A-3, $36,000,000;  Class A-4,
$37,000,000;   Class  A-5,  $16,000,000;  Class  A-6,  $35,000,000;  Class  A-7,
$150,000,000;  Class A-8,  $376,500,000;  Class M-1F,  $19,250,000;  Class M-1A,
$52,000,000;  Class  M-2F,  $15,750,000;  Class M-2A,  $39,000,000;  Class B-1F,
$14,000,000; and Class B-1A, $32,500,000.

      As of the Cut-Off Date, the Mortgage Loans  possessed the  characteristics
described  in  the  Prospectus  dated  September  5,  1997  and  the  Prospectus
Supplement  dated May 28, 1998 filed  pursuant to Rule  424(b)(5)  of the Act on
June 11, 1998. In such Prospectus Supplement, a commitment was made to provide a
description of the pool of Mortgage Loans,  including loans acquired between the
Cut-Off Date (June 1, 1998) and the closing date (June 11,  1998),  in a current
report on Form 8-K. Such description is attached hereto as Exhibit 99.1

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

      (a)   Not applicable

      (b)   Not applicable

      (c)   Exhibits:

            1.1   Underwriting  Agreement  dated May 28, 1998,  between  AMRESCO
                  Residential  Securities  Corporation and Prudential Securities
                  Incorporated, as Representative of the Several Underwriters.

            4.1   Pooling  and  Servicing  Agreement  dated as of June 1,  1998,
                  among   AMRESCO   Residential   Securities   Corporation,   as
                  Depositor,  AMRESCO  Residential  Capital  Markets,  Inc.,  as
                  Seller and Master  Servicer,  Advanta Mortgage Corp. USA, as a
                  Servicer, Ameriquest Mortgage Company, as a Servicer, Wendover
                  Financial Services Corporation, as a Servicer and Norwest Bank
                  Minnesota, National Association, as Trustee.

            99.1  Description of the Mortgage Loans as of the closing date (June
                  11, 1998).


                                       3
<PAGE>

                                   SIGNATURES

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

                                AMRESCO RESIDENTIAL SECURITIES CORPORATION
                                MORTGAGE LOAN TRUST 1998-2

                                By:  AMRESCO Residential Securities Corporation,
                                     as Depositor

                                By:  /s/ Ronald B. Kirkland
                                     -------------------------------------------
                                     Name:    Ronald B. Kirkland
                                     Title:   Vice President and
                                              Chief Accounting Officer

Dated:  June 26, 1998


                                       4
<PAGE>

                                  EXHIBIT INDEX

Exhibit No.       Description                                           Page No.

   1.1            Underwriting  Agreement dated May 28, 1998,  between    ____
                  AMRESCO  Residential   Securities   Corporation  and
                  Prudential     Securities      Incorporated,      as
                  Representative of the Several Underwriters.

   4.1            Pooling and Servicing  Agreement dated as of June 1,    ____
                  1998,   among   AMRESCO    Residential    Securities
                  Corporation,   as  Depositor,   AMRESCO  Residential
                  Capital   Markets,   Inc.,   as  Seller  and  Master
                  Servicer, Advanta Mortgage Corp. USA, as a Servicer,
                  Ameriquest Mortgage Company, as a Servicer, Wendover
                  Financial  Services  Corporation,  as a Servicer and
                  Norwest Bank  Minnesota,  National  Association,  as
                  Trustee.

   99.1           Description  of the Mortgage Loans as of the closing    ____
                  date (June 11, 1998).


                                  5


                   AMRESCO RESIDENTIAL SECURITIES CORPORATION

                                       AND

                       PRUDENTIAL SECURITIES INCORPORATED
                  As Representative of the several Underwriters

                             UNDERWRITING AGREEMENT

                                       FOR

      AMRESCO RESIDENTIAL SECURITIES CORPORATION MORTGAGE LOAN TRUST 1998-2

             MORTGAGE LOAN PASS THROUGH CERTIFICATES, SERIES 1998-2

May 28, 1998

<PAGE>

      AMRESCO RESIDENTIAL SECURITIES CORPORATION MORTGAGE LOAN TRUST 1998-2

             MORTGAGE LOAN PASS THROUGH CERTIFICATES, SERIES 1998-2

                             UNDERWRITING AGREEMENT

                                                                    May 28, 1998

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

Dear Ladies and Gentlemen:

      AMRESCO Residential Securities  Corporation (the "Depositor"),  a Delaware
corporation,  has authorized the issuance and sale of Mortgage Loan Pass-Through
Certificates,  Series 1998-2,  Class A-1, Class A-2, Class A-3, Class A-4, Class
A-5, Class A-6, Class A-7,  Class A-8 (the "Class A  Certificates"),  Class M-1F
and Class M-1A (the  "Class M-1  Certificates"),  Class M-2F and Class M-2A (the
"Class M-2 Certificates" and, collectively with the Class M-1 Certificates,  the
"Mezzanine   Certificates"),   Class  B-1F  and  Class  B-1A  (the   "Class  B-1
Certificates"),  Class C-FIO and Class  C-AIO  Certificates  (collectively,  the
"Class C-IO Certificates" and, collectively, with the Mezzanine Certificates and
the Class B-1  Certificates,  the  "Subordinate  Certificates")  and the Class S
Certificates,   the  Class  D  and  the  Class  R  Certificates  (the  "Retained
Certificates,"  and,   collectively  with  the  Class  A  Certificates  and  the
Subordinate Certificates, the "Certificates"), evidencing interests in a pool of
fixed and adjustable  rate mortgage loans (the "Mortgage  Loans").  The Mortgage
Loans are secured  primarily  by first and second deeds of trust or mortgages on
one-to  four-family  residential  properties.  The  Class  A  Certificates,  the
Mezzanine  Certificates  and  the  Class  B-1  Certificates  (collectively,  the
"Offered  Certificates")  will be publicly  offered  pursuant to the  Prospectus
described below. The Class C-IO Certificates and the Retained  Certificates will
not be publicly offered.

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

      The  Certificates  will be issued under a pooling and servicing  agreement
(the  "Pooling  and  Servicing  Agreement"),  dated as of June 1, 1998 among the
Depositor,  AMRESCO Residential Capital Markets, Inc., as Seller (the "Seller"),
Advanta   Mortgage   Corp.  USA   ("Advanta"),   Ameriquest   Mortgage   Company
("Ameriquest")  and  Wendover  Funding  Inc.   ("Wendover")  as  Servicers  (the
"Servicers"), AMRESCO Residential Capital Markets, Inc., as Master Servicer (the
"Master Servicer") and Norwest Bank Minnesota,  National Association, as trustee
(the "Trustee").  The Certificates will evidence fractional  undivided interests
in the trust (the  "Trust").  The assets of the Trust  will  initially  include,
among other things,  a pool of fixed and  adjustable  rate  Mortgage  Loans (the
"Initial  Mortgage Loans") and such amounts as may be held by the Trustee in the
Pre-Funding  Account  (the  "Pre-Funding  Account"),  the  Capitalized  Interest
Account (the

<PAGE>

"Capitalized  Interest  Account") and any other accounts held by the Trustee for
the Trust.  The  Initial  Mortgage  Loans will be  acquired,  in part,  from the
various Originators  pursuant to the various "Transfer  Agreements" as such term
is defined in the Pooling and Servicing Agreement.

      On the Closing Date,  approximately  $850,000,000 will be deposited by the
Depositor in the name of the Trustee in the Pre-Funding Account from the sale of
the Certificates.  It is intended that additional  Mortgage Loans satisfying the
criteria  specified  in the Pooling and  Servicing  Agreement  (the  "Subsequent
Mortgage  Loans") will be purchased by the Trust for inclusion in the Trust from
the Depositor from time to time on or before July 20, 1998 from funds on deposit
in the  Pre-Funding  Account  at the  time of  execution  and  delivery  of each
Subsequent Transfer Agreement  ("Subsequent Transfer  Agreement").  Funds in the
Capitalized  Interest Account will be applied by the Trustee to cover shortfalls
in interest during the Funding Period.  The Initial  Mortgage Loans will consist
of a pool of Mortgage Loans in an amount of approximately  $763,555,638.06 as of
the close of business on June 1, 1998 (the "Statistical Calculation Date") and a
pool of additional  Mortgage  Loans  delivered by the Depositor for inclusion in
the Trust on the Closing  Date.  The  Depositor  expects that the actual pool of
Initial  Mortgage  Loans will  represent  approximately  $850,000,000  as of the
Closing Date. The Certificates will initially  represent an undivided  ownership
interest  in the  sum of (i)  the  pool  of  Initial  Mortgage  Loans  and  (ii)
approximately  $150,000,000 on deposit in the Pre-Funding Account. A form of the
Pooling and Servicing Agreement has been filed as an exhibit to the Registration
Statement (hereinafter defined).

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

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

      A. A  Registration  Statement  on Form  S-3 (No.  333-30759)  has (i) been
prepared by the Depositor in conformity with the  requirements of the Securities
Act of 1933 (the "Securities Act") and the rules and regulations (the "Rules and
Regulations")  of the United  States  Securities  and Exchange  Commission  (the
"Commission")  thereunder,  (ii)  been  filed  with  the  Commission  under  the
Securities Act and (iii) become  effective  under the Securities  Act. Copies of
such  Registration  Statement  have  been  delivered  by  the  Depositor  to the
Representative.  As used in this Agreement,  "Effective Time" means the date and
the  time  as  of  which  such  Registration   Statement,  or  the  most  recent
post-effective  amendment  thereto,  if  any,  was  declared  effective  by  the
Commission; "Effective Date" means the date of the Effective Time; "Registration
Statement" means such registration  statement,  at the Effective Time, including
any documents incorporated by reference therein at such time; "Basic Prospectus"
means such final prospectus dated September 4, 1997; and "Prospectus Supplement"
means the final prospectus supplement relating to the Offered  Certificates,  to
be filed with the  Commission  pursuant to  paragraphs  (2),  (3) or (5) of Rule
424(b) of the Rules and  Regulations.  "Prospectus"  means the Basic  Prospectus
together with the Prospectus Supplement. Reference made herein to the Prospectus
shall be deemed to refer to and include any documents  incorporated by reference
therein  pursuant to Item 12 of Form S-3 under the Securities Act as of the date
of  the  Prospectus,  any  reference  to  any  amendment  or  supplement  to the
Prospectus  shall be deemed to refer to and include any document filed under the
Securities  Exchange  Act of 1934  (the  "Exchange  Act")  after the date of the
Prospectus and incorporated by reference in the Prospectus, and any reference to
any  amendment  to the  Registration  Statement  shall be deemed to include  any
report of the Depositor  filed with the Commission  pursuant to Section 13(a) or
15(d) of the  Exchange  Act after the  Effective  Time that is  incorporated  by
reference in the Registration Statement. The Commission has not issued any order
preventing or suspending  the use of the  Prospectus.  There are no contracts or
documents  of the  Depositor  which are  required to be filed as exhibits to the
Registration Statement pursuant to the Securities Act or the


                                       2
<PAGE>

Rules and Regulations  which have not been so filed or incorporated by reference
therein on or prior to the Effective Date of the  Registration  Statement  other
than such  documents or materials,  if any, as any  Underwriter  delivers to the
Depositor pursuant to Section VIII D hereof for filing on Form 8-K.

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

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

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

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

      F.  There are no  actions,  proceedings  or  investigations  pending  with
respect  to which the  Depositor  has  received  service  of  process  before or
threatened by any court,  administrative  agency or other  tribunal to which the
Depositor is a party or of which any of its  properties is the subject (a) which
if determined adversely to the Depositor would have a material adverse effect on
the  business  or  financial  condition  of the  Depositor,  (b)  asserting  the
invalidity of this Agreement, the Pooling and Servicing


                                       3
<PAGE>

Agreement,  the Certificates,  or any Subsequent Transfer Agreement, (c) seeking
to prevent the issuance of the Certificates or the consummation by the Depositor
of any of the transactions  contemplated by the Pooling and Servicing Agreement,
this Agreement or any  Subsequent  Transfer  Agreement,  as the case may be, (d)
which might individually or in the aggregate materially and adversely affect the
performance  by the  Depositor  of its  obligations  under,  or the  validity or
enforceability of, the Pooling and Servicing Agreement,  and this Agreement, the
Certificates or any Subsequent  Transfer  Agreement or (e) which might adversely
affect the federal income tax attributes of the Certificates as described in the
Prospectus.

      G. This  Agreement has been,  and the Pooling and Servicing  Agreement and
each Subsequent  Transfer  Agreement when executed and delivered as contemplated
hereby and thereby will have been,  duly  authorized,  executed and delivered by
the  Depositor,  and this Agreement  constitutes,  and the Pooling and Servicing
Agreement when executed and delivered as contemplated  herein,  will constitute,
legal,  valid and  binding  instruments  enforceable  against the  Depositor  in
accordance with their  respective  terms,  subject as to  enforceability  to (x)
applicable bankruptcy,  reorganization,  insolvency, moratorium or other similar
laws affecting  creditors'  rights generally,  (y) general  principles of equity
(regardless  of whether  enforcement  is sought in a proceeding  in equity or at
law),  and (z) with  respect  to  rights  of  indemnity  under  this  Agreement,
limitations of public policy under applicable securities laws.

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

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

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

      K.  No  consent,   approval,   authorization,   order,   registration   or
qualification of or with any court or governmental  agency or body of the United
States is  required  for the  issuance of the  Certificates  and the sale of the
Offered  Certificates to the Underwriters,  or the consummation by the Depositor
of the other


                                       4
<PAGE>

transactions contemplated by this Agreement, the Pooling and Servicing Agreement
and  any  Subsequent  Transfer  Agreement,  except  such  consents,   approvals,
authorizations,  registrations or  qualifications as may be required under State
securities or Blue Sky laws in connection with the purchase and  distribution of
the Offered Certificates by the Underwriters or as have been obtained.

      L.  The   Depositor   possesses  all  material   licenses,   certificates,
authorities  or  permits  issued by the  appropriate  State,  Federal or foreign
regulatory agencies or bodies necessary to conduct the business now conducted by
it and as described in the Prospectus, and there are no proceedings pending with
respect to which the Depositor  has received  service of process or, to the best
knowledge  of  the  Depositor   threatened,   relating  to  the   revocation  or
modification  of any such  license,  certificate,  authority  or permit which if
decided adversely to the Depositor would, singly or in the aggregate, materially
and  adversely  affect the  conduct of its  business,  operations  or  financial
condition.

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

      N. At the  time of  execution  and  delivery  of any  Subsequent  Transfer
Agreement,  the Depositor  will: (i) have good title to the Subsequent  Mortgage
Loans  conveyed  by the  Seller,  free  and  clear of any  Liens;  (ii) not have
assigned  to any  person  any of its right or title in the  Subsequent  Mortgage
Loans or in the Pooling and  Servicing  Agreement;  and (iii) have the power and
authority to sell the Subsequent  Mortgage Loans to the Trustee.  Upon execution
and delivery of the Subsequent  Transfer  Agreement by the Trustee,  the Trustee
will have acquired  beneficial  ownership of all of the Depositor's right, title
and interest in and to the Subsequent Mortgage Loans.

      O. As of the Closing Date,  each of the Initial  Mortgage  Loans will meet
the  eligibility  criteria  described in the  Prospectus and will conform to the
descriptions thereof contained in the Prospectus.

      P. As of any  Subsequent  Transfer Date,  each of the Subsequent  Mortgage
Loans will meet the  eligibility  criteria  described in the Prospectus and will
conform to the  descriptions  thereof  contained  in the Pooling  and  Servicing
Agreement.

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

      R. At the Closing Date, the Offered Certificates,  each Transfer Agreement
and the Pooling and Servicing Agreement will conform in all material respects to
the descriptions thereof contained in the Prospectus.

      S. At the Closing Date, the Class A Certificates  shall have been rated in
the highest rating category by Moody's Investors Service,  Inc.  ("Moody's") and
Fitch IBCA, Inc. ("Fitch"). In addition, the


                                       5
<PAGE>

Class M-1,  Class M-2 and Class B-1  Certificates  shall  receive  ratings of at
least "Aa2," "A2" and "Baa3,"  respectively  from Moody's and at least "AA," "A"
and "BBB-," respectively, from Fitch.

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

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

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

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

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

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

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

      SECTION III. Delivery and Payment. Delivery of and payment for the Offered
Certificates to be purchased by the Underwriters shall be made at the offices of
Arter & Hadden LLP in  Irvine,  California,  or at such other  place as shall be
agreed  upon by the  Representative  and the  Depositor  at  8:00  A.M.  pacific
standard  time on June 11, 1998 or at such other time or date as shall be agreed
upon in  writing  by the  Representative  and the  Depositor  (such  date  being
referred to as the "Closing  Date").  Payment  shall be made to the Depositor by
wire  transfer  of same day  funds  payable  to the  account  of the  Depositor.
Delivery of the Offered Certificates shall be made to the Representative for the
accounts of the Underwriters  against payment of the purchase price thereof. The
Certificates  shall be in such authorized  denominations  and registered in such
names as the  Underwriters  may  request in writing at least two  business  days
prior to the Closing Date. The Offered  Certificates  will be made available for
examination by the  Representative  no later than 2:00 p.m.  eastern time on the
first business day prior to the Closing Date.


                                       6
<PAGE>

      SECTION IV. Offering by the Underwriters.

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

      B. It is  understood  that the  Underwriters  may  prepare  and provide to
prospective  investors  certain  Computational  Materials and ABS Term Sheets in
connection  with  the  offering  of the  Offered  Certificates,  subject  to the
following conditions:

            1. In  connection  with  the  use of  Computational  Materials,  the
      Underwriters  shall  comply  with  all  applicable   requirements  of  the
      No-Action  Letter,   dated  May  20,  1994,  issued  by  the  Division  of
      Corporation  Finance  of the  Commission  to  Kidder,  Peabody  Acceptance
      Corporation I, Kidder,  Peabody & Co.  Incorporated and Kidder  Structured
      Asset Corporation, as made applicable to other issuers and underwriters by
      the Division of  Corporation  Finance of the Commission in response to the
      request of the Public Securities  Association ("PSA"),  dated May 23, 1994
      (collectively,  the  "Kidder/PSA  Letters"),  as well  as the  PSA  Letter
      referred to below.  In  connection  with the use of ABS Term  Sheets,  the
      Underwriters  shall  comply  with  all  applicable   requirements  of  the
      No-Action  Letter,  dated  February  17,  1995,  issued by the Division of
      Corporation  Finance  to the  Commission  to PSA (the  "PSA  Letter"  and,
      together with the Kidder/PSA Letters, the "No-Action Letters").

            2. The term "Computational  Materials" as used herein shall have the
      meaning  given to such term in the  No-Action  Letters,  but shall include
      only those Computational Materials that have been prepared or delivered to
      prospective  investors  by or at the  direction of the  Underwriters.  The
      terms "ABS Term Sheets,"  "Collateral  Term Sheets" and  "Structural  Term
      Sheets" as used herein shall have the meanings  given to such terms in the
      PSA Letter, but shall include only those ABS Term Sheets,  Collateral Term
      Sheets or  Structural  Term Sheets that have been prepared or delivered to
      prospective investors by or at the direction of the Underwriters.

            3. All  Computational  Materials  and ABS Term  Sheets  provided  to
      prospective  investors  that  are  required  to be filed  pursuant  to the
      No-Action  Letters  shall bear a legend on each page in a form  previously
      agreed upon by the Depositor and the Underwriters.

            4. Any  Computational  Materials  and ABS Term Sheets are subject to
      review by and approval of the Depositor prior to their distribution to any
      prospective  investors and a copy of such Computational  Materials and ABS
      Term Sheets as are delivered to prospective  investors  shall, in addition
      to the  foregoing  delivery  requirements,  be delivered to the  Depositor
      simultaneously with delivery to prospective investors.

            5. The  Underwriters  shall provide to the Depositor,  for filing on
      Form 8-K as  provided  in Section  V.M,  five  copies  (in such  format as
      required by the  Depositor)  of all  Computational  Materials and ABS Term
      Sheets that are required to be filed with the  Commission  pursuant to the
      No-Action  Letters.  Each delivery of Computational  Materials or ABS Term
      Sheets to the Depositor  pursuant to this  paragraph  shall be effected by
      delivering  four copies of such  material to counsel for the  Depositor on
      behalf of the Depositor and one copy of such  materials to the  Depositor.
      The  Underwriters may provide copies of the foregoing in a consolidated or
      aggregate  form that includes all  information  required to be filed.  All
      Computational Materials and ABS Term Sheets described in this Section must
      be provided to the Depositor not later than 10:00 a.m.,  New York time, on
      the  Business  Day before  the date on which  filing  thereof is  required
      pursuant to the terms of this Agreement.  Each Underwriter  agrees that it
      will not provide to any investor or prospective investor


                                       7
<PAGE>

      in the Offered Certificates any Computational Materials or ABS Term Sheets
      on or after the day on which  Computational  Materials and ABS Term Sheets
      are  required  to be provided to the  Depositor  pursuant to this  Section
      (other  than  copies  of  Computational   Materials  or  ABS  Term  Sheets
      previously  submitted to the Depositor in accordance with this Section for
      filing pursuant to Section V.M),  unless such  Computational  Materials or
      ABS  Term  Sheets  are  preceded  or  accompanied  by  the  delivery  of a
      Prospectus to such investor or prospective investor.

            6. All information  included in the Computational  Materials and ABS
      Term Sheets shall be generated based on substantially the same methodology
      and  assumptions  that  are  used  to  generate  the  information  in  the
      Prospectus  Supplement as set forth therein;  provided,  however, that the
      Computational  Materials and ABS Term Sheets may include information based
      on alternative  methodologies  or assumptions  specified  therein.  If any
      Computational  Materials  or ABS Term Sheets that are required to be filed
      were based on  assumptions  with  respect to the  Mortgage  Loans that are
      incorrect,  that differ from the final information about the Mortgage Pool
      in any  material  respect or on  Certificate  structuring  terms that were
      revised in any material  respect prior to the printing of the  Prospectus,
      to the extent the Prospectus Supplement does not specifically correct such
      inaccuracies,   the  Underwriters  shall  prepare  revised   Computational
      Materials  or ABS Term  Sheets,  as the case  may be,  based on the  final
      information about the Mortgage Pool and structuring assumptions, circulate
      such revised  Computational  Materials or ABS Term Sheets, as the case may
      be, to all recipients of the preliminary  versions  thereof that indicated
      orally to an  Underwriter  that they would  purchase all or any portion of
      the Offered Certificates and include such revised Computational  Materials
      or ABS Term Sheets (marked "as revised") in the materials delivered to the
      Depositor pursuant to IV.B.5.

            7. The  Depositor  shall not be obligated to file any  Computational
      Materials or ABS Term Sheets that (i) in the reasonable  determination  of
      the Depositor and the Underwriters  and their  respective  counsel are not
      required to be filed  pursuant to the No-Action  Letters or (ii) have been
      determined to contain any material  error or omission,  provided  that, at
      the  request of an  Underwriter,  the  Depositor  will file  Computational
      Materials or ABS Term Sheets that contain a material  error or omission if
      clearly  marked   "superseded  by  materials  dated   _____________"   and
      accompanied by corrected  Computational  Materials or ABS Term Sheets that
      are marked "material previously dated  __________________,  as corrected."
      In the event that at any time when a  prospectus  relating  to the Offered
      Certificates  is required to be delivered  under the  Securities  Act, any
      Computational  Materials  or  ABS  Term  Sheets  are  determined,  in  the
      reasonable  judgment of the  Depositor  or the  Underwriters  to contain a
      material  error or omission,  the applicable  Underwriter  shall prepare a
      corrected  version of such  Computational  Materials  or ABS Term  Sheets,
      shall circulate such corrected version of such Computational  Materials or
      ABS Term Sheets to all recipients of the prior version thereof that either
      indicated  orally to such  Underwriter that they would purchase all or any
      portion of the  Offered  Certificates,  or actually  purchased  all or any
      portion thereof, and shall deliver copies of such Computational  Materials
      or ABS Term Sheets  (marked "as  corrected")  to the  Depositor for filing
      with the Commission is a subsequent  Form 8-K  submission  (subject to the
      Depositor's  obtaining an  accountant's  comfort letter in respect of such
      corrected  Computational  Materials or ABS Term Sheets,  which shall be at
      the expense of the applicable Underwriter or Underwriters).

      C. Each Underwriter  represents and warrants and agrees with the Depositor
that,  as of  the  date  hereof  and as of  the  Closing  Date,  that:  (i)  the
Computational  Materials and ABS Term Sheets furnished to the Depositor pursuant
to Section IV.B.5  constitute  (either in original,  aggregated or  consolidated
form) all of the materials furnished to prospective investors by the Underwriter
prior to the time of delivery  thereof to the Depositor  that are required to be
filed with the Commission with respect to the Offered Certificates


                                       8
<PAGE>

in accordance with the No-Action Letters,  and such Computational  Materials and
ABS Term Sheets comply with the requirements of the No-Action  Letters;  (ii) on
the date any such  Computational  Materials  and ABS Term Sheets with respect to
such  Certificates  (or  any  written  or  electronic   materials  furnished  to
prospective  investors on which the Computational  Materials and ABS Term Sheets
are based) were last furnished to each  prospective  investor and on the date of
delivery thereof to the Depositor  pursuant to Section IV.B.5 and on the related
Closing Date, such  Computational  Materials and ABS Terms Sheets (or materials)
were  accurate  in all  material  respects  when  read in  conjunction  with the
Prospectus  (taking into  account the  assumptions  explicitly  set forth in the
Computational  Materials),  except to the extent of any errors  therein that are
caused by errors in the Mortgage Pool  information  provided to the Underwriters
by the  Depositor;  (iii) the  Underwriters  have not and will not  represent to
potential  investors  that any  Computational  Materials or ABS Term Sheets were
prepared or disseminated on behalf of the Depositor;  and (iv) all Computational
Materials  and  ABS  Term  Sheets  (or  underlying   materials   distributed  to
prospective  investors on which the Computational  Materials and ABS Term Sheets
were based) contained and will contain the legend in the form previously  agreed
upon by the Depositor and the Underwriters as required by Section IV.B.3.

      Notwithstanding the foregoing,  the Underwriters make no representation or
warranty as to whether any  Computational  Materials  or ABS Term Sheets (or any
written or electronic materials furnished to prospective  investors on which the
Computational  Materials or ABS Term Sheets are based)  included or will include
any  inaccurate  statement  resulting  directly from any error  contained in the
Mortgage Pool information provided to the Underwriters by the Depositor.

      D. Each Underwriter that delivers any Computational Materials and ABS Term
Sheets to the Depositor  shall deliver to the Depositor a certificate,  dated as
of the date hereof, to the effect that the representations and warranties of the
Underwriter  contained  in this Section IV are true and correct as of such date.
If an  Underwriter  does not provide  any  Computational  Materials  or ABS Term
Sheets to the Depositor  pursuant to Section IV.B.4,  the  Underwriter  shall be
deemed to have represented,  as of the Closing Date, that it did not provide any
prospective  investors  with any  information  in written or electronic  form in
connection with the offering of the Offered  Certificates that is required to be
filed with the Commission in accordance with the No-Action Letters.

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

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


                                       9
<PAGE>

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

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

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

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

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

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

      G. To use its best  efforts,  in  cooperation  with the  Underwriters,  to
qualify the Offered  Certificates  for  offering  and sale under the  applicable
securities laws of such states and other jurisdictions


                                       10
<PAGE>

of the  United  States or  elsewhere  as the  Underwriters  may  designate,  and
maintain or cause to be maintained such  qualifications in effect for as long as
may be required for the distribution of the Offered Certificates.  The Depositor
will file or cause the filing of such  statements and reports as may be required
by the laws of each jurisdiction in which the Offered  Certificates have been so
qualified.

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

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

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

      K. The Depositor will enter into the applicable agreements, to which it is
a party  pursuant  to the Pooling and  Servicing  Agreement,  on or prior to the
Closing Date.

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

      M. To cause any  Computational  Materials with respect to the Certificates
that are  delivered to the  Depositor as provided in Section  IV.B.5 to be filed
with the  Commission  on a Current  Report on Form 8-K at or before  the time of
filing of the Prospectus  pursuant to Rule 424(b) under the  Securities  Act; to
cause any ABS Term Sheets with respect to the Certificates that are delivered to
the Depositor as provided in Section  IV.B.5 to be filed with the  Commission on
one or more  Current  Reports on Form 8-K (i) at or before the time of filing of
the Prospectus  pursuant to Rule 424(b) of the Rules and Regulations in the case
of Structural Term Sheets, and (ii) within two Business Days of first use in the
case of  Collateral  Term  Sheets.  Prior to any such  filing  of  Computational
Materials or ABS Term Sheets (other than any Collateral Term Sheets that are not
based  on  Mortgage  Pool  information  provided  to  the  Underwriters  by  the
Depositor) by the Depositor,  however,  the Underwriters  must comply with their
obligations  pursuant to Section  IV.B and the  Depositor  must receive a letter
from  independent,  certified  public  accountants,  satisfactory  in  form  and
substance to the Depositor and its counsel,  to the effect that such accountants
have performed certain specified procedures, all of which have been agreed to by
the Depositor, as a result of which they determined that all information that is
included in the Computational Materials and ABS Term Sheets (if any) provided by
the Underwriters to the Depositor for filing on Form 8-K, as provided in Section
IV.B and this Section


                                       11
<PAGE>

V.M, is accurate  except as to such matters that are not deemed by the Depositor
to be material. The Depositor shall file any corrected  Computational  Materials
or ABS Term Sheets described in Section IV.B.7 as soon as practicable  following
receipt thereof.

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

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

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

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

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

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

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


                                       12
<PAGE>

      thereunder,  and  such  counsel  does  not  know of any  amendment  to the
      Registration Statement required to be filed.

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

            4. The  statements  set  forth in the  Basic  Prospectus  under  the
      captions  "Description of The Securities" and in the Prospectus Supplement
      under the  captions  "Description  of The Offered  Certificates"  and "The
      Pooling and Servicing Agreement," to the extent such statements purport to
      summarize certain provisions of the Offered Certificates or of the Pooling
      and Servicing Agreement, are fair and accurate in all material respects.

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

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

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

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

            9.  Assuming  that  the  Class  A-7  Certificates,   the  Class  A-8
      Certificates  and the  Class  M-1A  Certificates  are rated at the time of
      issuance  in one of the two  highest  rating  categories  by a  nationally
      recognized statistical rating organization, such Certificates at such time
      will be a "mortgage  related  security" as such term is defined in Section
      3(a)(41) of the Securities Exchange Act of 1934, as amended.

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

            11. As a consequence of the qualification of the Upper-Tier REMIC as
      a REMIC,  the  Offered  Certificates  will be  treated  as  "regular . . .
      interest(s) in a REMIC" under Section 7701(a)(19)(C) of


                                       13
<PAGE>

      the Code and "real estate  assets" under Section 856(c) of the Code in the
      same proportion that the assets in the Trust consist of qualifying  assets
      under such Sections. In addition, as a consequence of the qualification of
      the Upper-Tier REMIC and the Lower-Tier REMIC as a REMIC,  interest on the
      Offered  Certificates will be treated as "interest on obligations  secured
      by mortgages on real  property"  under  Section  856(c) of the Code to the
      extent that such Offered  Certificates are treated as "real estate assets"
      under Section 856(c) of the Code.

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

      Such  counsel  shall also have  furnished  to the  Underwriters  a written
statement, addressed to the Underwriters and dated the Closing Date, in form and
substance satisfactory to the Underwriters to the effect that no facts have come
to the  attention  of such  counsel  which  lead them to believe  that:  (a) the
Registration   Statement,   at  the  time  such  Registration  Statement  became
effective,  contained an untrue statement of a material fact or omitted to state
a  material  fact  required  to be  stated  therein  or  necessary  to make  the
statements  therein not misleading  (except as to financial or statistical  data
contained in the Registration Statement); (b) the Prospectus, as of its date and
as of the Closing Date,  contained or contains an untrue statement of a material
fact or omitted or omits to state a material fact required to be stated  therein
or  necessary  in order  to make the  statements  therein,  in the  light of the
circumstances  under which they were made, not  misleading;  or (c) any document
incorporated  by  reference  in the  Prospectus  or  any  further  amendment  or
supplement to any such incorporated  document made by the Depositor prior to the
Closing Date (other than any document  filed at the request of an Underwriter to
the extent such document relates to Computational  Materials)  contained,  as of
the time it became  effective or was filed with the Commission,  as the case may
be, an untrue  statement of a material  fact or omitted to state a material fact
required  to be stated  therein  or  necessary  in order to make the  statements
therein,  in the light of the  circumstances  under  which they were  made,  not
misleading.

      E. The Underwriters shall have received the favorable  opinion,  dated the
Closing Date, of Arter & Hadden LLP, special counsel to the Depositor, addressed
to the Depositor and satisfactory to Moody's,  Fitch and the Underwriters,  with
respect to certain matters relating to the transfer of the Mortgage Loans to the
Depositor  and from the  Depositor  to the Trust,  and such  counsel  shall have
consented to reliance on such opinion by Moody's,  Fitch and the Underwriters as
though such opinion had been addressed to each such party.

      F. Dewey  Ballantine LLP,  counsel for Advanta,  Kathleen  Eagan,  General
Counsel for Wendover and Thacher Proffitt and Wood, counsel for Ameriquest, each
shall have furnished to the Underwriters  their written  opinion,  as counsel to
the related Servicer,  addressed to the Underwriters and the Depositor and dated
the Closing Date, in form and substance satisfactory to the Underwriters, to the
effect that:

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

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

            3. The Pooling and  Servicing  Agreement  has been duly  authorized,
      executed  and  delivered  by  each   Servicer,   and,   assuming  the  due
      authorization,  execution  and  delivery of such  agreements  by the other
      parties  thereto,  constitute the legal,  valid and binding  agreements of
      each Servicer,  enforceable  against them in accordance  with their terms,
      subject as to enforceability to (x) bankruptcy, insolvency,


                                       14
<PAGE>

      reorganization,  moratorium,  receivership  or other  similar  laws now or
      hereafter in effect  relating to creditors'  rights  generally and (y) the
      qualification  that the remedy of specific  performance and injunctive and
      other forms of equitable  relief may be subject to equitable  defenses and
      to the  discretion,  with  respect to such  remedies,  of the court before
      which any proceedings with respect thereto may be brought.

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

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

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

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

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

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


                                       15
<PAGE>

            3. This Agreement and the Pooling and Servicing  Agreement have been
      duly  authorized,   executed  and  delivered  by  the  Depositor  and  the
      Subsequent  Transfer  Agreements have been duly authorized,  and when duly
      executed  and   delivered  by  the   Depositor   and,   assuming  the  due
      authorization,  execution  and  delivery of such  agreements  by the other
      parties  thereto,  such  agreements  constitute  and  in the  case  of any
      Subsequent   Transfer   Agreement  will   constitute   valid  and  binding
      obligations,  enforceable  against the Depositor in accordance  with their
      respective  terms,   subject  as  to  enforceability  to  (x)  bankruptcy,
      insolvency,  reorganization,  moratorium  or  other  similar  laws  now or
      hereafter in effect relating to creditors' rights  generally,  (y) general
      principles of equity  (regardless  of whether  enforcement  is sought in a
      proceeding  in  equity  or at law)  and (z)  with  respect  to  rights  of
      indemnity  under  this  Agreement,  limitations  of  public  policy  under
      applicable securities laws.

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

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

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

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


                                       16
<PAGE>

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

            9. The Seller has been duly  organized and is validly  existing as a
      corporation  in good standing  under the laws of the State of Delaware and
      is duly  qualified  to do  business  and is in good  standing as a foreign
      corporation  in each  jurisdiction  in  which  its  ownership  or lease of
      property or the conduct of its business requires such  qualification,  and
      has all power and authority necessary to own or hold its properties and to
      conduct the  business in which it is engaged and to enter into and perform
      its obligations under the Pooling and Servicing Agreement, the Certificate
      Purchase Agreements and the Ameriquest Transfer Agreement.

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

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

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

            13. The assignment of rights under the Ameriquest Transfer Agreement
      by the  Seller  to the  Depositor  and by the  Depositor  to the  Trust is
      effective  to  permit  the  Trustee  to  exercise   the  Seller's   rights
      thereunder.

            14. There are no actions, proceedings or investigations pending with
      respect to which the Seller has received  service of process before or, to
      the best of such counsel's knowledge,  without independent  investigation,
      threatened by any court,  administrative agency or other tribunal to which
      the Seller is a party or of which any of its  properties  is the  subject:
      (a) which if  determined  adversely  to the  Seller  would have a material
      adverse  effect  on the  business,  results  of  operations  or  financial
      condition of the Seller;  (b) asserting the  invalidity of the Pooling and
      Servicing  Agreement  or the  Certificates;  (c)  seeking to  prevent  the
      issuance of the  Certificates or the  consummation by the Seller of any of
      the transactions


                                       17
<PAGE>

      contemplated by the Pooling and Servicing Agreement or this Agreement,  as
      the case may be; or (d) which might  materially  and adversely  affect the
      performance  by the Seller of its  obligations  under,  or the validity or
      enforceability   of,  the  Pooling   and   Servicing   Agreement   or  the
      Certificates.

            15.  The  Master  Servicer  has been duly  organized  and is validly
      existing as a corporation  in good standing under the laws of the State of
      Delaware and is duly qualified to do business and is in good standing as a
      foreign  corporation in each  jurisdiction in which its ownership or lease
      of property or the conduct of its business  requires  such  qualification,
      and has all power and  authority  necessary to own or hold its  properties
      and to conduct  the  business in which it is engaged and to enter into and
      perform its obligations under the Pooling and Servicing Agreement.

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

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

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

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


                                       18
<PAGE>

      H. The Underwriters  shall have received the favorable  opinion of Timothy
J. Carlin,  Senior  Counsel for the Trustee or of Hunton & Williams,  counsel to
the Trustee,  dated the Closing Date,  addressed to the Underwriters and in form
and scope satisfactory to counsel to the Underwriters, to the effect that:

            1. The Trustee is a national banking  association duly  incorporated
      and validly existing under the laws of the United States of America.

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

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

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

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

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

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

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

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

      J. RESERVED.

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


                                       19
<PAGE>

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

            2. There has been no amendment or other document filed affecting the
      certificate of  incorporation or bylaws of the Depositor since November 9,
      1995 and no such  amendment  has been  authorized.  No event has  occurred
      since May 22, 1998,  which has affected the good standing of the Depositor
      under the laws of the State of Delaware.

            3.  There has not  occurred  any  material  adverse  change,  or any
      development  involving  a  prospective  material  adverse  change,  in the
      condition,  financial  or  otherwise,  or in  the  earnings,  business  or
      operations of the Depositor from March 31, 1998.

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

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

      M. RESERVED.

      N. The Class A  Certificates  shall have been rated  "Aaa" by Moody's  and
"AAA" by Fitch. The Class M-1, Class M-2 and Class B-1  Certificates  shall have
been rated "Aa2," "A2" and "Baa3," respectively, by Moody's and "AA," "A" and at
least "BBB-," respectively, by Fitch.

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

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

      Q.  Subsequent to the execution and delivery of this Agreement none of the
following  shall have occurred:  (i) trading in securities  generally on the New
York Stock Exchange,  the American Stock Exchange or the over-the counter market
shall have been  suspended  or minimum  prices  shall have been  established  on
either of such exchanges or such market by the  Commission,  by such exchange or
by any other regulatory body or governmental authority having jurisdiction; (ii)
a banking moratorium shall have been declared by


                                       20
<PAGE>

Federal or state authorities;  (iii) the United States shall have become engaged
in hostilities, there shall have been an escalation of hostilities involving the
United States or there shall have been a declaration of a national  emergency or
war by the United  States;  or (iv) there  shall have  occurred  such a material
adverse change in general  economic,  political or financial  conditions (or the
effect of international conditions on the financial markets of the United States
shall be such) as to make it in each of the  instances set forth in clauses (i),
(ii), (iii) and (iv) herein, in the reasonable  judgment of the  Representative,
impractical or  inadvisable  to proceed with the public  offering or delivery of
the Certificates on the terms and in the manner contemplated in the Prospectus.

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

      S. The  Representative and special counsel for the Underwriters shall have
received copies of any opinions of counsel supplied to the rating  organizations
relating to any matters  with  respect to the  Certificates.  Any such  opinions
shall be dated the Closing  Date and  addressed to each of the  Underwriters  or
accompanied by reliance letters to the  Representative  or shall state that each
of the Underwriters may rely upon them.

      T. RESERVED.

      U. There has not  occurred  any  change,  or any  development  involving a
prospective  change,  in  the  condition,  financial  or  otherwise,  or in  the
earnings, business or operations, since March 31, 1998, of the Depositor and its
subsidiaries,  that is in the Representative's judgment material and adverse and
that  makes it in the  Representative's  judgment  impracticable  to market  the
Offered  Certificates  on  the  terms  and  in the  manner  contemplated  in the
Prospectus.

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

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

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


                                       21
<PAGE>

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

      If this Agreement is terminated by the Underwriters in accordance with the
provisions  of  Section  VI or  Section  XI,  whether  or not  the  transactions
contemplated   hereunder  are   consummated,   the  Depositor  shall  cause  the
Underwriters to be reimbursed for all reasonable  out-of-pocket  expenses except
that the Depositor shall not be obligated under this Agreement to reimburse such
Underwriter   for  reasonable   out-of-pocket   expenses,   excluding  fees  and
disbursements of counsel for such  Underwriter,  if this Agreement is terminated
by any Underwriter in accordance with Section VI.Q herein.

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

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


                                       22
<PAGE>

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

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

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

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


                                       23
<PAGE>

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

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

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

      D. RESERVED.

      E. Each Underwriter severally and not jointly agrees to indemnify and hold
harmless the Depositor,  each of the Depositor's officers and directors and each
person  who  controls  the  Depositor  within  the  meaning of Section 15 of the
Securities  Act and Section 12 of the  Exchange  Act against any and all losses,
claims,  damages  or  liabilities,  joint or  several,  to which they may become
subject under the Securities Act or otherwise,  insofar as such losses,  claims,
damages or liabilities (or actions in respect thereof) arise out of or are based
upon any untrue  statement of a material  fact  contained  in the  Computational
Materials  provided by such  Underwriter,  or arise out of or are based upon the
omission or alleged  omission to state  therein a material  fact  required to be
stated therein or necessary to make the statements  therein,  when considered in
conjunction  with the Prospectus,  and in the light of the  circumstances  under
which  they  were  made,  not  misleading,  and  agrees to  reimburse  each such
indemnified  party for any legal or other expenses  reasonably  incurred by him,
her or it in connection with  investigating  or defending or preparing to defend
any such loss, claim, damage, liability or action as such expenses are incurred,
provided,  however,  that no Underwriter shall be liable to the extent that such
untrue statements or alleged untrue statement or omission or alleged omission is
a result of Seller Provided Information that is not accurate and complete in all
material respects. The obligations of an Underwriter under this Section VIII (E)
shall be in addition to any liability which such Underwriter may otherwise have.

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

      F. If the indemnification  provided for in this Section VIII shall for any
reason be unavailable to or insufficient  to hold harmless an indemnified  party
under  Section  VIII (A),  (B) or (E) in respect of any loss,  claim,  damage or
liability,  or any action in respect  thereof,  referred to  therein,  then each
indemnifying  party  shall,  in lieu of  indemnifying  such  indemnified  party,
contribute to the amount paid or payable by such  indemnified  party as a result
of such loss, claim, damage or liability,  or action in respect thereof,  (i) in
such  proportion  as shall be  appropriate  to  reflect  the  relative  benefits
received by the  Depositor on the one hand and the related  Underwriters  on the
other from the offering of the related Offered Certificates or (ii) if the


                                       24
<PAGE>

allocation provided by clause (i) above is not permitted by applicable law or if
the indemnified party failed to give the notice required under Section VIII (C),
in such  proportion as is appropriate to reflect not only the relative  benefits
referred to in clause (i) above but also the relative  fault of the Depositor on
the one hand and the  related  Underwriter  on the  other  with  respect  to the
statements or omissions which resulted in such loss, claim, damage or liability,
or  action  in  respect  thereof,  as  well  as  any  other  relevant  equitable
considerations.

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

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

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

      For  purposes  of this  Section  VIII,  in no case  shall any  Underwriter
(except with respect to any document  (other than the  Computational  Materials)
incorporated by reference into the  Registration  Statement or Prospectus at the
request of such Underwriter and except as may be provided in any agreement among
the  Underwriters  relating  to the  offering of the  Offered  Certificates)  be
responsible  for any  amount  in  excess  of (x)  the  amount  received  by such
Underwriter in connection with its resale of the Offered  Certificates  over (y)
the  amount  paid  by  such   Underwriter  to  the  Depositor  for  the  Offered
Certificates  by such  Underwriter  hereunder.  No person  guilty of  fraudulent
misrepresentation  (within the meaning of Section 11(f) of the  Securities  Act)
shall be  entitled  to  contribution  from any person who was not guilty of such
fraudulent misrepresentation.

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

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

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


                                       25
<PAGE>

controlling  persons  thereof,  or by or on  behalf of the  Depositor  and shall
survive delivery of any Offered Certificates to the Underwriters.

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

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

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

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

      In the event of a default by any  Underwriter as set forth in this Section
X, each of the  Underwriters  and the Depositor shall have the right to postpone
the Closing Date for a period not  exceeding  seven  Business Days in order that
any required changes in the Registration Statement or Prospectus or in any other
documents or arrangements may be effected.

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

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

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

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

      SECTION  XIII.  Persons  Entitled to the Benefit of this  Agreement.  This
Agreement shall inure to the benefit of and be binding upon the Underwriters and
the Depositor, and their respective successors. This


                                       26
<PAGE>

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

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

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

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

      The parties hereto hereby submit to the  jurisdiction of the United States
District Court for the Southern  District of New York and any court in the State
of New York located in the City and County of New York, and appellate court from
any  thereof,  in any  action,  suit  or  proceeding  brought  against  it or in
connection  with  this  Agreement  or  any  of  the  related  documents  or  the
transactions  contemplated  hereunder or for  recognition  or enforcement of any
judgment,  and the parties hereto hereby agree that all claims in respect of any
such action or proceeding may be heard or determined in New York State court or,
to the extent permitted by law, in such federal court.

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

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

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


                                       27
<PAGE>

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

                                            Very truly yours,

                                            AMRESCO RESIDENTIAL SECURITIES
                                            CORPORATION

                                            By: /s/ Janice M. Cott
                                                --------------------------------
                                                Name:    Janice M. Cott
                                                Title:   Vice President

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

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

By: /s/  Brendan Keane
- - ---------------------------------
    Name:    Brendan Keane
    Title:   Director


                                       28
<PAGE>

                              SCHEDULE A

                    Class of Certificates   Initial Principal Amount   Purchase
Name of               Purchased by the      of Certificates Purchased    Price
Underwriter             Underwriters            by Underwriters       (% of Par)
- - -----------             ------------            ---------------       ----------
Prudential 
  Securities 
  Incorporated
                             A-1                  $ 43,500,000          99.865%
                             A-2                    22,875,000          99.800
                             A-3                    13,500,000          99.775
                             A-4                    13,875,000          99.710
                             A-5                     6,000,000          99.550
                             A-6                    13,125,000          99.625
                             A-7                    56,250,000          99.865
                             A-8                   141,187,500          99.770
                            M-1F                     7,218,750          99.585
                            M-1A                    19,500,000          99.625
                            M-2F                     5,906,250          99.545
                            M-2A                    14,625,000          99.585
                            B-1F                     5,250,000          99.400
                            B-1A                    12,187,500          99.480
                                                  ------------
                            TOTAL                 $375,000,000
                            -----                 ============

AMRESCO 
  Securities, Inc.
                             A-1                  $ 11,600,000          99.865%
                             A-2                     6,100,000          99.800
                             A-3                     3,600,000          99.775
                             A-4                     3,700,000          99.710
                             A-5                     1,600,000          99.550
                             A-6                     3,500,000          99.625
                             A-7                    15,000,000          99.865
                             A-8                    37,650,000          99.770
                            M-1F                     1,925,000          99.585
                            M-1A                     5,200,000          99.625
                            M-2F                     1,575,000          99.545
                            M-2A                     3,900,000          99.585
                            B-1F                     1,400,000          99.400
                            B-1A                     3,250,000          99.480
                                                  ------------
                            TOTAL                 $100,000,000
                            -----                 ============

Credit Suisse 
  First Boston
                             A-1                  $ 20,300,000          99.865%
                             A-2                    10,675,000          99.800
                             A-3                     6,300,000          99.775
                             A-4                     6,475,000          99.710
                             A-5                     2,800,000          99.550
                             A-6                     6,125,000          99.625
                             A-7                    26,250,000          99.865
                             A-8                    65,887,500          99.770
                            M-1F                     3,368,750          99.585
                            M-1A                     9,100,000          99.625
                            M-2F                     2,756,250          99.545
                            M-2A                     6,825,000          99.585
                            B-1F                     2,450,000          99.400
                            B-1A                     5,687,500          99.480
                                                  ------------
                            TOTAL                 $175,000,000
                            -----                 ============


                                       29
<PAGE>

                    Class of Certificates   Initial Principal Amount   Purchase
Name of               Purchased by the      of Certificates Purchased    Price
Underwriter             Underwriters            by Underwriters       (% of Par)
- - -----------             ------------            ---------------       ----------

Deutsche 
  Morgan Grenfell
                             A-1                  $ 20,300,000          99.865%
                             A-2                    10,675,000          99.800
                             A-3                     6,300,000          99.775
                             A-4                     6,475,000          99.710
                             A-5                     2,800,000          99.550
                             A-6                     6,125,000          99.625
                             A-7                    26,250,000          99.865
                             A-8                    65,887,500          99.770
                            M-1F                     3,368,750          99.585
                            M-1A                     9,100,000          99.625
                            M-2F                     2,756,250          99.545
                            M-2A                     6,825,000          99.585
                            B-1F                     2,450,000          99.400
                            B-1A                     5,687,500          99.480
                                                  ------------
                           TOTAL:                 $175,000,000

Morgan Stanley& Co. 
  Incorporated
                             A-1                  $ 20,300,000          99.865%
                             A-2                    10,675,000          99.800
                             A-3                     6,300,000          99.775
                             A-4                     6,475,000          99.710
                             A-5                     2,800,000          99.550
                             A-6                     6,125,000          99.625
                             A-7                    26,250,000          99.865
                             A-8                    65,887,500          99.770
                            M-1F                     3,368,750          99.585
                            M-1A                     9,100,000          99.625
                            M-2F                     2,756,250          99.545
                            M-2A                     6,825,000          99.585
                            B-1F                     2,450,000          99.400
                            B-1A                     5,687,000          99.480
                                                  ------------
                           TOTAL                  $175,000,000
                           -----                  ============


                                       30



                         POOLING AND SERVICING AGREEMENT

                                   Relating to

                   AMRESCO RESIDENTIAL SECURITIES CORPORATION
                           MORTGAGE LOAN TRUST 1998-2

                                      Among

                   AMRESCO RESIDENTIAL SECURITIES CORPORATION,
                                  as Depositor,

                   AMRESCO RESIDENTIAL CAPITAL MARKETS, INC.,
                         as Seller and Master Servicer,

                          ADVANTA MORTGAGE CORP., USA,
                         AMERIQUEST MORTGAGE COMPANY and
                    WENDOVER FINANCIAL SERVICES CORPORATION,
                                  as Servicers

                                       and

                  NORWEST BANK MINNESOTA, NATIONAL ASSOCIATION,
                                   as Trustee

                            Dated as of June 1, 1998

<PAGE>

                                    CONTENTS

                                                                            Page

CONVEYANCE.....................................................................1

ARTICLE I

  DEFINITIONS; RULES OF CONSTRUCTION...........................................2
  Section 1.01      Definitions................................................2
  Section 1.02      Use of Words and Phrases..................................46
  Section 1.03      Captions; Table of Contents...............................46
  Section 1.04      Opinions..................................................46

ARTICLE II

  ESTABLISHMENT AND ORGANIZATION OF THE TRUST.................................47
  Section 2.01      Establishment of the Trust................................47
  Section 2.02      Office....................................................47
  Section 2.03      Purposes and Powers.......................................47
  Section 2.04      Appointment of the Trustee; Declaration of Trust..........47
  Section 2.05      Expenses of the Trust.....................................47
  Section 2.06      Ownership of the Trust....................................47
  Section 2.07      Reserved..................................................48
  Section 2.08      Miscellaneous REMIC Provisions............................48

ARTICLE III

  REPRESENTATIONS, WARRANTIES AND COVENANTS
  OF THE DEPOSITOR, THE SERVICERS, THE MASTER SERVICER
  AND THE SELLER; COVENANT OF SELLER TO CONVEY MORTGAGE LOANS.................51
  Section 3.01      Representations and Warranties of the Depositor...........51
  Section 3.02      Representations and Warranties of the Servicers 
                    and the Master Servicer...............52
  Section 3.03      Representations and Warranties of the Seller..............55
  Section 3.04      Representations and Warranties Relating to 
                    the Mortgage Loans; Covenants
                    of Seller to Take Certain Actions with 
                    Respect to the Mortgage Loans In
                    Certain Situations........................................58
  Section 3.05      Conveyance of the Mortgage Loans, 
                    Subsequent Mortgage Loans and
                    Qualified Replacement Mortgages...........................66
  Section 3.06      Acceptance by Trustee; Certain Substitutions 
                    of Mortgage Loans;
                    Certification by Trustee..................................69
  Section 3.07      Conveyance of the Subsequent Mortgage Loans...............70

ARTICLE IV

  ISSUANCE AND SALE OF CERTIFICATES...........................................73
  Section 4.01      Issuance of Certificates..................................73
  Section 4.02      Sale of Certificates......................................73

<PAGE>

ARTICLE V

  CERTIFICATES AND TRANSFER OF INTERESTS......................................74
  Section 5.01      Terms.....................................................74
  Section 5.02      Forms.....................................................74
  Section 5.03      Execution, Authentication and Delivery....................74
  Section 5.04      Registration and Transfer of Certificates.................75
  Section 5.05      Mutilated, Destroyed, Lost or Stolen Certificates.........77
  Section 5.06      Persons Deemed Owners.....................................77
  Section 5.07      Cancellation..............................................77
  Section 5.08      Limitation on Transfer of Ownership Rights................77
  Section 5.09      Assignment of Rights......................................79

ARTICLE VI

  COVENANTS...................................................................80
  Section 6.01      Distributions.............................................80
  Section 6.02      Money for Distributions to be Held in 
                    Trust; Withholding........................................80
  Section 6.03      Protection of Trust Estate................................81
  Section 6.04      Performance of Obligations................................81
  Section 6.05      Negative Covenants........................................82
  Section 6.06      No Other Powers...........................................82
  Section 6.07      Limitation of Suits.......................................82
  Section 6.08      Unconditional Rights of Owners to 
                    Receive Distributions.....................................83
  Section 6.09      Rights and Remedies Cumulative............................83
  Section 6.10      Delay or Omission Not Waiver..............................83
  Section 6.11      Control by Owners.........................................83
  Section 6.12      Access to Owners of Certificates' 
                    Names and Addresses.......................................84

ARTICLE VII

  ACCOUNTS, DISBURSEMENTS AND RELEASES........................................85
  Section 7.01      Collection of Money.......................................85
  Section 7.02      Establishment of Accounts.................................85
  Section 7.03      Flow of Funds.............................................85
  Section 7.04      Pre-Funding Account and Capitalized 
                    Interest Account..........................................93
  Section 7.05      Investment of Accounts....................................94
  Section 7.06      Reserved..................................................95
  Section 7.07      Eligible Investments......................................95
  Section 7.08      Accounting and Directions by Trustee......................97
  Section 7.09      Reports by Trustee........................................98
  Section 7.10      Additional Reports by Trustee............................101


                                       ii
<PAGE>

ARTICLE VIII

  SERVICING AND ADMINISTRATION
  OF MORTGAGE LOANS..........................................................102
  Section 8.01      Servicers and Subservicers...............................102
  Section 8.02      Collection of Certain Mortgage Loan Payments.............103
  Section 8.03      Subservicing Agreements Between 
                    Servicer and Subservicer.................................104
  Section 8.04      Successor Subservicer....................................104
  Section 8.05      Liability of Servicer....................................104
  Section 8.06      No Contractual Relationship Between 
                    Subservicer and the Trustee or the Owners................104
  Section 8.07      Assumption or Termination of 
                    Subservicing Agreement by Trustee........................104
  Section 8.08      Principal and Interest Accounts; Escrow Accounts.........104
  Section 8.09      Delinquency Advances and Servicing Advances..............107
  Section 8.10      Compensating Interest; Purchase of Mortgage Loans........107
  Section 8.11      Maintenance of Insurance.................................108
  Section 8.12      Due-on-Sale Clauses; Assumption and 
                    Substitution Agreements..................................109
  Section 8.13      Realization Upon Defaulted Mortgage Loans................110
  Section 8.14      Trustee and Custodian to Cooperate; 
                    Release of Files.........................................111
  Section 8.15      Servicing Compensation...................................113
  Section 8.16      Annual Statement as to Compliance........................113
  Section 8.17      Annual Independent Certified Public 
                    Accountants' Reports.....................................113
  Section 8.18      Access to Certain Documentation and 
                    Information Regarding the Mortgage Loans.................114
  Section 8.19      Assignment of Agreement..................................114
  Section 8.20      Events of Servicing Termination..........................114
  Section 8.21      Resignation of a Servicer and Appointment 
                    of Successor.............................................116
  Section 8.22      Waiver of Past Events of Servicing Termination...........118
  Section 8.23      Assumption or Termination of Subservicing 
                    Agreement By the Trustee.................................119
  Section 8.24      Powers and Duties of the Trustee as 
                    Successor Servicer.......................................119
  Section 8.25      Liability of the Servicers...............................119
  Section 8.26      Inspections by Trustee and Seller; Errors 
                    and Omissions Insurance..................................120
  Section 8.27      Merger, Conversion, Consolidation or 
                    Succession to Business of Servicer.......................120
  Section 8.28      Notices of Material Events...............................120
  Section 8.29      Servicer's Monthly Servicing Report; 
                    Aggregate Monthly Servicing Report;
                    Reconciliation; Cooperation Procedures...................121
  Section 8.30      Indemnification by the Servicer..........................124
  Section 8.31      Servicing Standard.......................................124
  Section 8.32      No Solicitation..........................................124
  Section 8.33      Powers and Duties of the Master Servicer.................124
  Section 8.34      Liability of the Master Servicer.........................125
  Section 8.35      Master Servicer Not to Resign............................126

ARTICLE IX

  TERMINATION OF TRUST.......................................................127
  Section 9.01      Termination of Trust.....................................127
  Section 9.02      Auction Termination; Servicer Termination................127
  Section 9.03      Termination Upon Loss of REMIC Status....................129
  Section 9.04      Disposition of Proceeds..................................130


                                       iii
<PAGE>

ARTICLE X

  THE TRUSTEE................................................................131
  Section 10.01     Certain Duties and Responsibilities......................131
  Section 10.02     Removal of Trustee for Cause.............................132
  Section 10.03     Certain Rights of the Trustee............................133
  Section 10.04     Not Responsible for Recitals or 
                    Issuance of Certificates.................................134
  Section 10.05     May Hold Certificates....................................135
  Section 10.06     Money Held in Trust......................................135
  Section 10.07     Compensation and Reimbursement; No Lien for Fees.........135
  Section 10.08     Corporate Trustee Required; Eligibility..................135
  Section 10.09     Resignation and Removal; Appointment of Successor........136
  Section 10.10     Acceptance of Appointment by Successor Trustee...........137
  Section 10.11     Merger, Conversion, Consolidation or 
                    Succession to Business of the Trustee....................137
  Section 10.12     Reporting; Withholding...................................137
  Section 10.13     Liability of the Trustee.................................138
  Section 10.14     Appointment of Co-Trustee or Separate Trustee............138
  Section 10.15     Appointment of Custodians................................139
  Section 10.16     No Solicitation..........................................140

ARTICLE XI

  MISCELLANEOUS..............................................................141
  Section 11.01     Compliance Certificates and Opinions.....................141
  Section 11.02     Form of Documents Delivered to the Trustee...............141
  Section 11.03     Acts of Owners...........................................142
  Section 11.04     Notices, etc. to Trustee.................................142
  Section 11.05     Notices and Reports to Owners; Waiver of Notices.........142
  Section 11.06     Rules by Trustee.........................................143
  Section 11.07     Successors and Assigns...................................143
  Section 11.08     Severability.............................................143
  Section 11.09     Benefits of Agreement....................................143
  Section 11.10     Legal Holidays...........................................143
  Section 11.11     Governing Law; Submission to Jurisdiction................144
  Section 11.12     Counterparts.............................................144
  Section 11.13     Usury....................................................144
  Section 11.14     Amendment................................................145
  Section 11.15     Paying Agent; Appointment and Acceptance of Duties.......145
  Section 11.16     REMIC Status.............................................146
  Section 11.17     Additional Limitation on Action and 
                    Imposition of Tax........................................148
  Section 11.18     Appointment of Tax Matters Person........................148
  Section 11.19     Attorneys' Fees..........................................148
  Section 11.20     Notices..................................................148


                                       iv
<PAGE>

SCHEDULE I-A      SCHEDULE OF GROUP I MORTGAGE LOANS
SCHEDULE I-B      SCHEDULE OF GROUP II MORTGAGE LOANS
SCHEDULE II       SCHEDULE OF ADVANTA LOANS AND WENDOVER LOANS
EXHIBIT A-1       FORM OF CLASS A-1, M-1, M-2 and B CERTIFICATES
EXHIBIT B-1       FORM OF CLASS C-IO CERTIFICATE
EXHIBIT B-2       FORM OF CLASS D CERTIFICATE
EXHIBIT B-3       FORM OF CLASS R CERTIFICATE
EXHIBIT B-4       FORM OF CLASS S CERTIFICATE
EXHIBIT C         FORM OF SUBSEQUENT TRANSFER AGREEMENT
EXHIBIT D         FORM OF CERTIFICATE RE:  MORTGAGE LOANS PREPAID
                  IN FULL AFTER CUT-OFF DATE

EXHIBIT E         FORM OF CUSTODIAN'S RECEIPT
EXHIBIT F         FORM OF POOL CERTIFICATION
EXHIBIT G         FORM OF DELIVERY ORDER
EXHIBIT H         FORM OF SERVICER'S TRUST RECEIPT

EXHIBIT I         FORM OF CLASS R TAX MATTERS TRANSFER CERTIFICATE
EXHIBIT J         FORM OF NOTICE
EXHIBIT K         FORM OF LIQUIDATION REPORT
EXHIBIT L         FORM OF CUSTODIAL AGREEMENT
EXHIBIT M         AUCTION SALE BID PROCEDURES


                                        v
<PAGE>

      POOLING  AND  SERVICING   AGREEMENT,   relating  to  AMRESCO   RESIDENTIAL
SECURITIES  CORPORATION MORTGAGE LOAN TRUST 1998-2, dated as of June 1, 1998, by
and among AMRESCO RESIDENTIAL SECURITIES CORPORATION, a Delaware corporation, in
its  capacity  as  Depositor  (the  "Depositor"),  AMRESCO  RESIDENTIAL  CAPITAL
MARKETS, INC., a Delaware corporation,  in its capacities as the Seller (in such
capacity,  the "Seller") and the Master Servicer (in such capacity,  the "Master
Servicer"), ADVANTA MORTGAGE CORP. USA, AMERIQUEST MORTGAGE COMPANY and WENDOVER
FINANCIAL SERVICES CORPORATION, as the Servicers (collectively, the "Servicers")
and  NORWEST  BANK  MINNESOTA,   NATIONAL   ASSOCIATION,   a  national   banking
association, in its capacity as the Trustee (the "Trustee").

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

      WHEREAS,  each of the  Servicers  have  agreed to service a portion of the
Mortgage Loans, respectively, which constitute the principal assets of the Trust
Estate and the Master  Servicer has agreed to supervise  the  activities  of the
Servicers;

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

      WHEREAS, Norwest Bank Minnesota,  National Association is willing to serve
in the capacity of the Trustee hereunder;

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

                                   CONVEYANCE

      To provide for the distribution of the principal of and/or interest on the
Certificates in accordance with their terms, all of the sums distributable under
this  Agreement  with respect to the  Certificates  and the  performance  of the
covenants  contained  in this  Agreement,  the Seller  hereby  bargains,  sells,
conveys,  assigns,  and  transfers to the  Depositor  and the  Depositor  hereby
bargains,  sells,  conveys,  assigns and  transfers  to the  Trustee,  in trust,
without   recourse  and  for  the  exclusive   benefit  of  the  Owners  of  the
Certificates,  all of their respective  right,  title and interest in and to any
and all benefits  accruing to them from (a) the  Mortgage  Loans (other than any
principal  and interest  payments due thereon on or prior to the Cut-Off Date or
Subsequent  Cut-Off Date in the case of  Subsequent  Mortgage  Loans)  listed in
Schedules  I-A  and  I-B to  this  Agreement  (or  Schedules  I-A and I-B to any
Subsequent  Transfer  Agreement)  which the Seller is causing to be delivered to
the Depositor and the Depositor is causing to be delivered to the Custodian,  on
behalf of the  Trustee  (and all  substitutions  therefor as provided by Section
3.03,  3.04, 3.05 and 3.06),  together with the related  Mortgage Loan documents
and the Seller's and the  Depositor's  interest in any Property  which secured a
Mortgage  Loan but which has been  acquired  by  foreclosure  or deed in lieu of
foreclosure, and all payments thereon and proceeds of the conversion,  voluntary
or involuntary, of the foregoing; (b) such amounts as may be held by the Trustee
in the Certificate  Account,  the Pre-Funding  Account, the Capitalized Interest
Account, the Upper-Tier Group I Distribution Account and the Upper-Tier Group II
Distribution  Account together with investment earnings on such amounts and such
amounts as may be held in the name of the Trustee in the  Principal and Interest
Account,  if any, exclusive of investment  earnings thereon (except as otherwise
provided herein), whether in the form of cash, instruments,  securities or other
properties  (including  any Eligible  Investments  held by the  Servicers);  (c)
proceeds of all the  foregoing  (including,  but not by way of  limitation,  all
proceeds of any mortgage insurance,  hazard insurance and title insurance policy
relating to the Mortgage Loans, cash proceeds,  accounts,  accounts  receivable,
notes, drafts,  acceptances,  chattel paper, checks, deposit accounts, rights to
payment of any and every kind,  and other forms of obligations  and  receivables
which at any time constitute all or part of or are included in

<PAGE>

the  proceeds of any of the  foregoing)  to pay the  Certificates  as  specified
herein;  and (d)  certain  rights of the Seller  under the  Ameriquest  Transfer
Agreement that are being assigned to the Trust hereunder ((a)-(d) above shall be
collectively referred to herein as the "Trust Estate").

      The  Trustee  acknowledges  such  sale,  accepts  the Trust  hereunder  in
accordance with the provisions hereof and agrees to perform the duties herein to
the best of its ability.

                                    ARTICLE I

                       DEFINITIONS; RULES OF CONSTRUCTION

      Section 1.01 Definitions.

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

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

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

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

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

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

      "Advisor": As defined in Section 9.02(a) hereof.

      "Aggregate Certificate Principal Balance": As of any date of determination
thereof,  the sum of the then outstanding  Certificate  Principal Balance of the
Class A Certificates, the Mezzanine Certificates and the Class B Certificates.

      "Aggregate  Monthly  Servicing  Report":   The  monthly  servicing  report
prepared by the Master  Servicer  pursuant to Section  8.29(g),  which report is
based on the information provided in the Servicer's Monthly Servicing Reports.

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

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


                                       2
<PAGE>

      "Ameriquest": Ameriquest Mortgage Company, a Delaware corporation.

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

      "Ameriquest  Transfer  Agreement":  The Forward  Commitment  Letter  dated
October 1, 1997 and any amendments  thereto  wherein the terms and conditions of
the  Continuing  Loan  Purchase   Agreement  dated  November  1,  1995,  between
Ameriquest  (formerly known as Long Beach Mortgage Company),  as seller, and the
Seller as buyer (as amended  and in effect from time to time) was  incorporated,
and as  supplemented  by the  Supplement to Continuing  Loan Purchase  Agreement
between Ameriquest and the Seller dated as of June 11, 1998.

      "Applied  Realized Loss Amount":  The Group I Applied Realized Loss Amount
or the Group II Applied Realized Loss Amount, as applicable.

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

      "ARMC": AMRESCO Residential Mortgage Corporation, a Delaware corporation.

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

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

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

      "Business  Day":  Any day that is not a  Saturday,  Sunday or other day on
which  commercial  banking  institutions  in the  States  of  California,  North
Carolina,  Minnesota,  Maryland  or  Pennsylvania,  or in the city in which  the
Corporate  Trust  Office is  located,  are  authorized  or  obligated  by law or
executive order to be closed.

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

      "Certificate":  Any  one  of  the  Class  A  Certificates,  the  Mezzanine
Certificates, the Class B-1 Certificates, the Class C-IO Certificates, the Class
D  Certificates,  the Class S  Certificates  or the Class R  Certificates,  each
representing the interests and the rights described in this Agreement.

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


                                       3
<PAGE>

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

          Class A-1 Certificates           -              $116,000,000
          Class A-2 Certificates           -               $61,000,000
          Class A-3 Certificates           -               $36,000,000
          Class A-4 Certificates           -               $37,000,000
          Class A-5 Certificates           -               $16,000,000
          Class A-6 Certificates           -               $35,000,000
          Class A-7 Certificates           -              $150,000,000
          Class A-8 Certificates           -              $376,500,000
          Class M-1F Certificates          -               $19,250,000
          Class M-1A Certificates          -               $52,000,000
          Class M-2F Certificates          -               $15,750,000
          Class M-2A Certificates          -               $39,000,000
          Class B-1F Certificates          -               $14,000,000
          Class B-1A Certificates          -               $32,500,000

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

      "Class": Any Class of the Class A Certificates, any Class of the Mezzanine
Certificates, any class of the Class B-1 Certificates, the Class S Certificates,
either class of the Class C-IO  Certificates,  the Class D Certificates,  or the
Class R Certificates.

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

      "Class A Certificate  Principal Balance": As of any time of determination,
the  Certificate  Principal  Balance  as of  the  Startup  Day of  all  Class  A
Certificates less any amounts actually  distributed on such Class A Certificates
with respect to the Class A Principal  Distribution  Amount  pursuant to Section
7.03(f)  and  7.03(g)  hereof  with  respect to  principal  thereon on all prior
Payment Dates plus any Preference Amount previously  distributed with respect to
principal.

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

      "Class A-1  Certificate":  Any one of the  Certificates  designated on the
face  thereof  as a Class A-1  Certificate,  substantially  in the form  annexed
hereto as Exhibit A,  authenticated  and delivered by the Trustee,  representing
the right to  distributions  as set forth herein and each evidencing an interest
designated as a "regular interest" in the Upper-Tier REMIC created hereunder for
purposes of the REMIC Provisions.

      "Class   A-1   Certificate   Principal   Balance":   As  of  any  time  of
determination,  the Certificate  Principal  Balance as of the Startup Day of all
Class A-1 Certificates  less any amounts  actually  distributed to the Owners of
the Class A-1  Certificates  pursuant  to  Section  7.03(f)  hereof on all prior
Payment Dates plus any Preference Amount previously distributed to the Owners of
the Class A-1 Certificates with respect to principal.


                                       4
<PAGE>

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

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

      "Class A-1 Distribution Amount": With respect to any Payment Date, the sum
of (x) the Class A-1 Current Interest,  (y) the Class A-1 Interest Carry Forward
Amount and (z) the Group I Class A Principal  Distribution Amount payable to the
Owners of the Class A-1 Certificates pursuant to Section 7.03(f) hereof.

      "Class A-1 Interest  Carry  Forward  Amount":  With respect to any Payment
Date,  the sum of (x) the amount,  if any, by which (i) the sum of (A) the Class
A-1 Current  Interest as of the immediately  preceding  Payment Date and (B) any
unpaid Class A-1 Interest Carry Forward  Amount from all previous  Payment Dates
exceeds (ii) the amount of the actual distribution with respect to interest made
to the  Owners of the  Class  A-1  Certificates  on such  immediately  preceding
Payment  Date  and  (y) 30  days'  interest  on such  amount  at the  Class  A-1
Pass-Through Rate.

      "Class A-1 Pass-Through Rate": 6.500% per annum.

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

      "Class   A-2   Certificate   Principal   Balance":   As  of  any  time  of
determination,  the Certificate  Principal  Balance as of the Startup Day of all
Class A-2 Certificates  less any amounts  actually  distributed to the Owners of
the Class A-2  Certificates  pursuant  to  Section  7.03(f)  hereof on all prior
Payment Dates plus any Preference Amount previously distributed to the Owners of
the Class A-2 Certificates with respect to principal.

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

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

      "Class A-2 Distribution Amount": With respect to any Payment Date, the sum
of (x) the Class A-2 Current Interest,  (y) the Class A-2 Interest Carry Forward
Amount and (z) the Group I Class A Principal  Distribution Amount payable to the
Owners of Class A-2 Certificates pursuant to Section 7.03(f) hereof.

      "Class A-2 Interest  Carry  Forward  Amount":  With respect to any Payment
Date,  the sum of (x) the amount,  if any, by which (i) the sum of (A) the Class
A-2 Current  Interest as of the immediately  preceding  Payment Date and (B) any
unpaid Class A-2 Interest Carry Forward  Amount from all previous  Payment Dates
exceeds (ii) the amount of the actual distribution with respect to interest made
to the  Owners of the  Class  A-2  Certificates  on such  immediately  preceding
Payment  Date  and  (y) 30  days'  interest  on such  amount  at the  Class  A-2
Pass-Through Rate.


                                       5
<PAGE>

      "Class A-2 Pass-Through Rate": 6.245% per annum.

      "Class A-3  Certificate":  Any one of the  Certificates  designated on the
face  thereof  as a Class A-3  Certificate,  substantially  in the form  annexed
hereto as Exhibit A,  authenticated  and delivered by the Trustee,  representing
the right to  distributions  as set forth herein and each evidencing an interest
designated as a "regular interest" in the Upper-Tier REMIC created hereunder for
purposes of the REMIC Provisions.

      "Class   A-3   Certificate   Principal   Balance":   As  of  any  time  of
determination,  the Certificate  Principal  Balance as of the Startup Day of all
Class A-3 Certificates  less any amounts  actually  distributed to the Owners of
the Class A-3  Certificates  pursuant  to  Section  7.03(f)  hereof on all prior
Payment Dates plus any Preference Amount previously distributed to the Owners of
the Class A-3 Certificates with respect to principal.

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

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

      "Class A-3 Distribution Amount": With respect to any Payment Date, the sum
of (x) the Class A-3 Current Interest,  (y) the Class A-3 Interest Carry Forward
Amount and (z) the Group I Class A Principal  Distribution Amount payable to the
Owners of the Class A-3 Certificates pursuant to Section 7.03(f) hereof.

      "Class A-3 Interest  Carry  Forward  Amount":  With respect to any Payment
Date,  the sum of (x) the amount,  if any, by which (i) the sum of (A) the Class
A-3 Current  Interest as of the immediately  preceding  Payment Date and (B) any
unpaid Class A-3 Interest Carry Forward  Amount from all previous  Payment Dates
exceeds (ii) the amount of the actual distribution with respect to interest made
to the  Owners of the  Class  A-3  Certificates  on such  immediately  preceding
Payment  Date  and  (y) 30  days'  interest  on such  amount  at the  Class  A-3
Pass-Through Rate.

      "Class A-3 Pass-Through Rate": 6.315% per annum.

      "Class A-4  Certificate":  Any one of the  Certificates  designated on the
face  thereof  as a Class A-4  Certificate,  substantially  in the form  annexed
hereto as Exhibit A,  authenticated  and delivered by the Trustee,  representing
the right to  distributions  as set forth herein and each evidencing an interest
designated as a "regular interest" in the Upper-Tier REMIC created hereunder for
purposes of the REMIC Provisions.

      "Class   A-4   Certificate   Principal   Balance":   As  of  any  time  of
determination,  the Certificate  Principal  Balance as of the Startup Day of all
Class A-4 Certificates  less any amounts  actually  distributed to the Owners of
the Class A-4  Certificates  pursuant  to  Section  7.03(f)  hereof on all prior
Payment Dates plus any Preference Amount previously distributed to the Owners of
the Class A-4 Certificates with respect to principal.

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

      "Class A-4 Current Interest": With respect to any Payment Date, the amount
of interest accrued on the Class A-4 Certificate  Principal Balance  immediately
prior to such Payment Date during the related


                                       6
<PAGE>

Accrual Period at the Class A-4  Pass-Through  Rate plus the  Preference  Amount
owed to the  Owners of the Class A-4  Certificates  as it  relates  to  interest
previously paid on the Class A-4 Certificates.

      "Class A-4 Distribution Amount": With respect to any Payment Date, the sum
of (x) the Class A-4 Current Interest,  (y) the Class A-4 Interest Carry Forward
Amount and (z) the Group I Class A Principal  Distribution Amount payable to the
Owners of the Class A-4 Certificates pursuant to Section 7.03(f) hereof.

      "Class A-4 Interest  Carry  Forward  Amount":  With respect to any Payment
Date,  the sum of (x) the amount,  if any, by which (i) the sum of (A) the Class
A-4 Current  Interest as of the immediately  preceding  Payment Date and (B) any
unpaid Class A-4 Interest Carry Forward  Amount from all previous  Payment Dates
exceeds (ii) the amount of the actual distribution with respect to interest made
to the  Owners of the  Class  A-4  Certificates  on such  immediately  preceding
Payment  Date  and  (y) 30  days'  interest  on such  amount  at the  Class  A-4
Pass-Through Rate.

      "Class A-4 Pass-Through Rate": 6.445% per annum.

      "Class A-5  Certificate":  Any one of the  Certificates  designated on the
face  thereof  as a Class A-5  Certificate,  substantially  in the form  annexed
hereto as Exhibit A,  authenticated  and delivered by the Trustee,  representing
the right to  distributions  as set forth herein and each evidencing an interest
designated as a "regular interest" in the Upper-Tier REMIC created hereunder for
purposes of the REMIC Provisions.

      "Class   A-5   Certificate   Principal   Balance":   As  of  any  time  of
determination,  the Certificate  Principal  Balance as of the Startup Day of all
Class A-5 Certificates  less any amounts  actually  distributed to the Owners of
the Class A-5  Certificates  pursuant to Section  7.03(f)  hereof thereon on all
prior Payment Dates plus any  Preference  Amount  previously  distributed to the
Owners of Class A-5 Certificates with respect to principal.

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

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

      "Class A-5 Distribution Amount": With respect to any Payment Date, the sum
of (x) the Class A-5 Current Interest,  (y) the Class A-5 Interest Carry Forward
Amount and (z) the Group I Class A Principal  Distribution Amount payable to the
Owners of the Class A-5 Certificates pursuant to Section 7.03(f) hereof.

      "Class A-5 Interest  Carry  Forward  Amount":  With respect to any Payment
Date,  the sum of (x) the amount,  if any, by which (i) the sum of (A) the Class
A-5 Current  Interest as of the immediately  preceding  Payment Date and (B) any
unpaid Class A-5 Interest Carry Forward  Amount from all previous  Payment Dates
exceeds (ii) the amount of the actual distribution with respect to interest made
to the  Owners of the  Class  A-5  Certificates  on such  immediately  preceding
Payment  Date  and  (y) 30  days'  interest  on such  amount  at the  Class  A-5
Pass-Through Rate.

      "Class A-5 Pass-Through  Rate": On any Payment Date (i) on or prior to the
Group I Step Up Date, the lesser of (x) 6.800% per annum and (y) the Group I Net
Weighted Average Coupon Rate and (ii) after the Group I Step Up Date, the lesser
of (x) 7.300% and (y) the Group I Net Weighted Average Coupon Rate.


                                       7
<PAGE>

      "Class A-6  Certificate":  Any one of the  Certificates  designated on the
face  thereof  as a Class A-6  Certificate,  substantially  in the form  annexed
hereto as Exhibit A,  authenticated  and delivered by the Trustee,  representing
the right to  distributions  as set forth herein and each evidencing an interest
designated as a "regular interest" in the Upper-Tier REMIC created hereunder for
purposes of the REMIC Provisions.

      "Class   A-6   Certificate   Principal   Balance":   As  of  any  time  of
determination,  the Certificate  Principal  Balance as of the Startup Day of all
Class A-6 Certificates  less any amounts  actually  distributed to the Owners of
the Class A-6  Certificates  pursuant  to  Section  7.03(f)  hereof on all prior
Payment Dates plus any Preference Amount previously distributed to the Owners of
the Class A-6 Certificates with respect to principal.

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

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

      "Class A-6 Distribution Amount": With respect to any Payment Date, the sum
of (w) the Class A-6 Current Interest,  (x) the Class A-6 Interest Carry Forward
Amount, (y) the Class A-6 Lockout  Distribution  Amount payable to the Owners of
the Class A-6 Certificates pursuant to Section 7.03(f) and (z) the Group I Class
A  Principal  Distribution  Amount  payable  to  the  Owners  of the  Class  A-6
Certificates pursuant to Section 7.03(f) hereof.

      "Class A-6 Interest  Carry  Forward  Amount":  With respect to any Payment
Date,  the sum of (x) the amount,  if any, by which (i) the sum of (A) the Class
A-6 Current  Interest as of the immediately  preceding  Payment Date and (B) any
unpaid Class A-6 Interest Carry Forward  Amount from all previous  Payment Dates
exceeds (ii) the amount of the actual distribution with respect to interest made
to the  Owners of the  Class  A-6  Certificates  on such  immediately  preceding
Payment  Date  and  (y) 30  days'  interest  on such  amount  at the  Class  A-6
Pass-Through Rate.

      "Class A-6 Lockout Distribution Amount": For any Payment Date, the product
of (i) the  applicable  Class A-6 Lockout  Percentage  for such Payment Date and
(ii) the Class A-6 Lockout Pro Rata Distribution Amount for such Payment Date.

      "Class A-6 Lockout Percentage":  For each Payment Date, the percentage set
forth below:

                                                         Class A-6
         Payment Dates                               Lockout Percentage
         -------------                               ------------------
         July 1998 - June 2001                                0%
         July 2001 - June 2003                               45%
         July 2003 - June 2004                               80%
         July 2004 - June 2005                              100%
         July 2005 and thereafter                           300%

      "Class A-6 Lockout Pro Rata Distribution Amount": For any Payment Date, an
amount  equal to the product of (x) a fraction,  the  numerator  of which is the
Class A-6 Certificate  Principal Balance  immediately prior to such Payment Date
and the denominator of which is the aggregate Certificate Principal Balance of


                                       8
<PAGE>

the Class A Certificates  relating to Group I immediately  prior to such Payment
Date and (y) the Group I Class A Principal  Distribution Amount for such Payment
Date.

      "Class A-6 Pass-Through Rate": 6.405% per annum.

      "Class A-7  Certificate":  Any one of the  Certificates  designated on the
face  thereof  as a Class A-7  Certificate,  substantially  in the form  annexed
hereto as Exhibit A,  authenticated  and delivered by the Trustee,  representing
the right to  distributions  as set forth herein and each evidencing an interest
designated as a "regular interest" in the Upper-Tier REMIC created hereunder for
purposed of the REMIC provisions.

      "Class   A-7   Certificate   Principal   Balance":   As  of  any  time  of
determination,  the Certificate  Principal  Balance as of the Startup Day of all
Class A-7 Certificates  less any amounts  actually  distributed to the Owners of
the  Class A-7  Certificate  pursuant  to  Section  7.03(g)  hereof on all prior
Payment Dates plus any Preference Amount previously distributed to the Owners of
the Class A-7 Certificates with respect to principal.

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

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

      "Class A-7 Distribution Amount": With respect to any Payment Date, the sum
of (x) the Class A-7 Current Interest,  (y) the Class A-7 Interest Carry Forward
Amount and (z) the portion of the Group II Class A Principal Distribution Amount
payable to the Owners of the Class A-7 Certificates  pursuant to Section 7.03(g)
hereof.

      "Class A-7 Interest  Carry  Forward  Amount":  With respect to any Payment
Date,  the sum of (x) the amount,  if any, by which (i) the sum of (A) the Class
A-7 Current  Interest as of the immediately  preceding  Payment Date and (B) any
unpaid Class A-7 Interest Carry Forward  Amount from all previous  Payment Dates
exceeds (ii) the amount of the actual distribution with respect to interest made
to the  Owners of the  Class  A-7  Certificates  on such  immediately  preceding
Payment  Date  and  (y) 30  days'  interest  on such  amount  at the  Class  A-7
Pass-Through Rate.

      "Class A-7  Pass-Through  Rate":  With respect to the Payment Date in July
1998,  5.69625% per annum.  Thereafter,  on any Payment Date,  the lesser of (x)
One-Month  LIBOR plus 0.04% per annum and (y) the Group II  Available  Funds Cap
Rate for such Payment Date.

      "Class A-8  Certificate":  Any one of the  Certificates  designated on the
face  thereof  as a Class A-8  Certificate,  substantially  in the form  annexed
hereto as Exhibit A,  authenticated  and delivered by the Trustee,  representing
the right to  distributions  as set forth herein and each evidencing an interest
designated as a "regular interest" in the Upper-Tier REMIC created hereunder for
purposed of the REMIC provisions.

      "Class   A-8   Certificate   Principal   Balance":   As  of  any  time  of
determination,  the Certificate  Principal  Balance as of the Startup Day of all
Class A-8 Certificates  less any amounts  actually  distributed to the Owners of
the  Class A-8  Certificate  pursuant  to  Section  7.03(g)  hereof on all prior
Payment Dates plus any Preference Amount previously distributed to the Owners of
the Class A-8 Certificates with respect to principal.


                                       9
<PAGE>

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

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

      "Class A-8 Distribution Amount": With respect to any Payment Date, the sum
of (x) the Class A-8 Current Interest,  (y) the Class A-8 Interest Carry Forward
Amount and (z) the portion of the Group II Class A Principal Distribution Amount
payable to the Owners of the Class A-8 Certificates  pursuant to Section 7.03(g)
hereof.

      "Class A-8 Interest  Carry  Forward  Amount":  With respect to any Payment
Date,  the sum of (x) the amount,  if any, by which (i) the sum of (A) the Class
A-8 Current  Interest as of the immediately  preceding  Payment Date and (B) any
unpaid Class A-8 Interest Carry Forward  Amount from all previous  Payment Dates
exceeds (ii) the amount of the actual distribution with respect to interest made
to the  Owners of the  Class  A-8  Certificates  on such  immediately  preceding
Payment  Date  and  (y) 30  days'  interest  on such  amount  at the  Class  A-8
Pass-Through Rate.

      "Class A-8  Pass-Through  Rate":  With respect to the Payment Date in July
1998,  5.81125%  per annum.  Thereafter,  on any Payment Date on or prior to the
Group II Step Up Date,  the lesser of (x) One-Month  LIBOR plus 0.155% per annum
and (y) the Group II  Available  Funds Cap Rate for such Payment Date and on any
Payment Date after the Group II Step Up Date, the lesser of (x) One-Month  LIBOR
plus 0.310% per annum and (y) the Group II Available Funds Cap Rate.

      "Class B-1  Certificate":  Any one of the Class B-1F  Certificates  or the
Class B-1A Certificates.

      "Class B-1A Applied  Realized  Loss Amount":  As to any Payment Date,  the
lesser of (x) the Class B-1A  Certificate  Principal  Balance (after taking into
account the distribution of the Group II Principal  Distribution  Amount on such
Payment Date, but prior to the  application  of the Class B-1A Applied  Realized
Loss Amount, if any, on such Payment Date) and (y) the Group II Applied Realized
Loss Amount as of such Payment Date.

      "Class B-1A  Certificate":  Any one of the Certificates  designated on the
face  thereof as a Class B-1A  Certificate,  substantially  in the form  annexed
hereto as Exhibit A,  authenticated  and delivered by the Trustee,  representing
the right to  distributions  as set forth herein and each evidencing an interest
designated as a "regular interest" in the Upper-Tier REMIC created hereunder for
purposes of the REMIC Provisions.

      "Class  B-1A   Certificate   Principal   Balance":   As  of  any  time  of
determination,  the Certificate  Principal  Balance as of the Startup Day of all
Class B-1A Certificates less the sum of (x) any amounts actually  distributed to
the Owners of the Class B-1A Certificates  pursuant to Section 7.03(g) hereof on
all prior Payment Dates, (y) the aggregate,  cumulative amount of the Class B-1A
Applied  Realized Loss Amounts on all prior Payment Dates and (z) any Preference
Amount previously  distributed to the Owners of the Class B-1A Certificates with
respect to principal.

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


                                       10
<PAGE>

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

      "Class B-1A  Distribution  Amount":  With respect to any Payment Date, the
sum of (w) the  Class  B-1A  Current  Interest,  (x) the  Class  B-1A  Principal
Distribution  Amount,  if any, (y) the Class B-1A Interest Carry Forward Amount,
if any, and (z) the Class B-1A Realized Loss Amortization Amount, if any.

      "Class B-1A Interest  Carry Forward  Amount":  With respect to any Payment
Date,  the sum of (x) the amount,  if any, by which (i) the sum of (A) the Class
B-1A Current Interest as of the immediately  preceding  Payment Date and (B) any
unpaid Class B-1A Interest Carry Forward Amount from all previous  Payment Dates
exceeds (ii) the amount of the actual distribution with respect to interest made
to the  Owners of the Class  B-1A  Certificates  on such  immediately  preceding
Payment  Date  and (y) 30  days'  interest  on such  amount  at the  Class  B-1A
Pass-Through Rate.

      "Class B-1A  Pass-Through  Rate": With respect to the Payment Date in July
1998,  6.80625%  per annum.  Thereafter,  on any Payment Date on or prior to the
Group II Step Up Date,  the lesser of (x)  One-Month  LIBOR plus 1.15% per annum
and (y) the Group II  Available  Funds Cap Rate for such Payment Date and on any
Payment Date after the Group II Step Up Date, the lesser of (x) One-Month  LIBOR
plus 1.725% per annum and (y) the Group II Available Funds Cap Rate.

      "Class B-1A Principal  Distribution  Amount": As of any Payment Date on or
after the Group II Stepdown  Date and as long as a Group II Trigger Event is not
in effect, the excess of (x) the aggregate  Certificate Principal Balance of the
Group II  Certificates  (after  taking into  account the payment of the Group II
Class A Principal  Distribution  Amount,  the Class M-1A Principal  Distribution
Amount and the Class M- 2A Principal  Distribution  Amount on such Payment Date)
over (y) the lesser of (A) the  product  of (i) 95.20% and (ii) the  outstanding
aggregate  Loan Balance of the Mortgage  Loans in Group II as of the last day of
the related Remittance Period and (B) the aggregate  outstanding Loan Balance of
the  Mortgage  Loans in Group  II as of the last day of the  related  Remittance
Period minus $3,250,000.

      "Class B-1A Realized Loss  Amortization  Amount":  As of any Payment Date,
the lesser of (x) the Unpaid  Realized  Loss  Amount  relating to the Class B-1A
Certificates  as of such  Payment  Date and (y) the  excess  of (i) the Group II
Monthly Excess Cashflow Amount over (ii) the sum of the Group II Extra Principal
Distribution Amount, the Class M-1A Realized Loss Amortization Amount, the Class
M-2A Realized Loss  Amortization  Amount,  the Class M-1A Interest Carry Forward
Amount, the Class M-2A Interest Carry Forward Amount and the Class B-1A Interest
Carry Forward Amount, in each case for such Payment Date.

      "Class B-1F Applied  Realized  Loss Amount":  As to any Payment Date,  the
lesser of (x) the Class B-1F  Certificate  Principal  Balance (after taking into
account the  distribution of the Group I Principal  Distribution  Amount on such
Payment Date, but prior to the  application  of the Class B-1F Applied  Realized
Loss Amount,  if any, on such Payment Date) and (y) the Group I Applied Realized
Loss Amount as of such Payment Date.

      "Class B-1F  Certificate":  Any one of the Certificates  designated on the
face  thereof as a Class B-1F  Certificate,  substantially  in the form  annexed
hereto as Exhibit A,  authenticated  and delivered by the Trustee,  representing
the right to  distributions  as set forth herein and each evidencing an interest
designated as a "regular interest" in the Upper-Tier REMIC created hereunder for
purposes of the REMIC Provisions.


                                       11
<PAGE>

      "Class  B-1F   Certificate   Principal   Balance":   As  of  any  time  of
determination,  the Certificate  Principal  Balance as of the Startup Day of all
Class B-1F Certificates less the sum of (x) any amounts actually  distributed to
the Owners of the Class B-1F Certificates  pursuant to Section 7.03(f) hereof on
all prior Payment Dates, (y) the aggregate,  cumulative amount of the Class B-1F
Applied  Realized Loss Amounts on all prior Payment Dates and (z) any Preference
Amount previously  distributed to the Owners of the Class B-1F Certificates with
respect to principal.

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

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

      "Class B-1F  Distribution  Amount":  With respect to any Payment Date, the
sum of (w) the  Class B- 1F  Current  Interest,  (x) the  Class  B-1F  Principal
Distribution  Amount,  if any, (y) the Class B-1F Interest Carry Forward Amount,
if any, and (z) the Class B-1F Realized Loss Amortization Amount, if any.

      "Class B-1F Interest  Carry Forward  Amount":  With respect to any Payment
Date,  the sum of (x) the amount,  if any, by which (i) the sum of (A) the Class
B-1F Current Interest as of the immediately  preceding  Payment Date and (B) any
unpaid Class B-1F Interest Carry Forward Amount from all previous  Payment Dates
exceeds (ii) the amount of the actual distribution with respect to interest made
to the  Owners of the Class  B-1F  Certificates  on such  immediately  preceding
Payment  Date  and (y) 30  days'  interest  on such  amount  at the  Class  B-1F
Pass-Through Rate.

      "Class B-1F  Pass-Through  Rate":  On any Payment Date,  the lesser of (x)
7.715% per annum and (y) the Group I Net Weighted Average Coupon Rate.

      "Class B-1F Principal  Distribution  Amount": As of any Payment Date on or
after the Group I Stepdown Date and as long as a Group I Trigger Event is not in
effect,  the excess of (x) the aggregate  Certificate  Principal  Balance of the
Group I Certificates (after taking into account the payment of the Group I Class
A Principal  Distribution  Amount, the Class M-1F Principal  Distribution Amount
and the Class M-2F Principal  Distribution Amount on such Payment Date) over (y)
the lesser of (A) the product of (i) 96.50% and (ii) the  outstanding  aggregate
Loan Balance of the Mortgage  Loans in Group I as of the last day of the related
Remittance Period and (B) the aggregate outstanding Loan Balance of the Mortgage
Loans  in  Group I as of the last day of the  related  Remittance  Period  minus
$1,750,000.

      "Class B-1F Realized Loss  Amortization  Amount":  As of any Payment Date,
the lesser of (x) the Unpaid  Realized  Loss  Amount  relating to the Class B-1F
Certificates  as of such  Payment  Date and (y) the  excess  of (i) the  Group I
Monthly Excess  Cashflow Amount over (ii) the sum of the Group I Extra Principal
Distribution Amount, the Class M-1F Realized Loss Amortization Amount, the Class
M-2F Realized Loss  Amortization  Amount,  the Class M-1F Interest Carry Forward
Amount, the Class M-2F Interest Carry Forward Amount and the Class B-1F Interest
Carry Forward Amount, in each case for such Payment Date.

      "Class C-AIO Certificate":  Any one of the Certificates  designated on the
face  thereof as a Class C-AIO  Certificate,  substantially  in the form annexed
hereto as Exhibit B-1, authenticated and delivered by the Trustee,  representing
the right to  distributions  as set forth herein and each evidencing an interest
designated as a "regular interest" in the Upper-Tier REMIC created hereunder for
purposes of the REMIC Provisions.


                                       12
<PAGE>

      "Class C-AIO Certificate Termination Date": June 26, 2000.

      "Class C-AIO  Current  Interest":  With respect to any Payment  Date,  the
amount  of  interest  accrued  on the  Class  C-AIO  Notional  Principal  Amount
immediately  prior to such Payment Date during the related Accrual Period at the
Class C-AIO  Pass-Through  Rate plus the Preference Amount owed to the Owners of
the Class C-AIO  Certificates  as it relates to interest  previously paid on the
Class C-AIO Certificates.

      "Class C-AIO Distribution  Amount":  With respect to any payment date, the
sum of (x) the Class C-AIO  Current  Interest  and (y) the Class C-AIO  Interest
Carry Forward Amount, if any.

      "Class C-AIO Interest Carry Forward  Amount":  With respect to any Payment
Date the sum of (x) the  amount,  if any,  by which (i) the sum of (A) the Class
C-AIO Current Interest as of the immediately  preceding Payment Date and (B) any
unpaid Class C-AIO Interest Carry Forward Amount from all previous payment dates
exceeds (ii) the amount of the actual  distribution  made to Owners of the Class
C-AIO  Certificates on such immediately  preceding Payment Date and (y) 30 days'
interest on such amount at the Class C-AIO Pass-Through Rate.

      "Class C-AIO Notional Principal Amount":  Until the Payment Date occurring
in June 2000, the sum of (x) the Lower-Tier  Balance of the Lower-Tier  Interest
M-2A and (y) the Lower-Tier Balance of the Lower-Tier Interest B-1A; thereafter,
zero.

      "Class C-AIO Pass-Through Rate": On any Payment Date, 6.82% per annum.

      "Class C-FIO Certificate":  Any one of the Certificates  designated on the
face  thereof as a Class C-FIO  Certificate,  substantially  in the form annexed
hereto as Exhibit B-1, authenticated and delivered by the Trustee,  representing
the right to  distributions  as set forth herein and each evidencing an interest
designated as a "regular interest" in the Upper-Tier REMIC created hereunder for
purposes of the REMIC Provisions.

      "Class C-FIO Certificate Termination Date": June 26, 2000.

      "Class C-FIO  Current  Interest":  With respect to any Payment  Date,  the
amount  of  interest  accrued  on the  Class  C-FIO  Notional  Principal  Amount
immediately  prior to such Payment Date during the related Accrual Period at the
Class C-FIO  Pass-Through  Rate plus the Preference Amount owed to the Owners of
the Class C-FIO  Certificates  as it relates to interest  previously paid on the
Class C-FIO Certificates.

      "Class C-FIO Distribution  Amount":  With respect to any Payment Date, the
sum of (x) the  Class  C-FIO  Current  Interest  and (y) the Class  C-FIO  Carry
Forward Amount, if any.

      "Class C-FIO Interest Carry Forward  Amount":  With respect to any Payment
Date,  the sum of (x) the amount,  if any, by which (i) the sum of (A) the Class
C-FIO Current Interest as of the immediately  preceding Payment Date and (B) any
unpaid Class C-FIO Interest Carry Forward Amount from all previous Payment Dates
exceeds (ii) the amount of the actual distribution with respect to interest made
to the Owners of the Class  C-FIO  Certificates  on such  immediately  preceding
Payment  Date  and (y) 30 days'  interest  on such  amount  at the  Class  C-FIO
Pass-Through Rate.

      "Class C-FIO Notional Principal Amount":  Until the Payment Date occurring
in June 2000, the sum of (x) the Lower-Tier  Balance of the Lower-Tier  Interest
M-1F and (y) the Lower-Tier Balance of the Lower-Tier Interest M-2F; thereafter,
zero.

      "Class C-FIO Pass-Through Rate": On any Payment Date, 15.00% per annum.


                                       13
<PAGE>

      "Class C-IO Certificate": Any one of the Class C-AIO Certificates or Class
C-FIO Certificates.

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

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

      "Class D Distribution  Amount": With respect to any Payment Date beginning
in July 2000, the sum of:

            (1) with respect to Mortgage  Loans in Group I,  one-twelfth  of the
      product of (x) the sum of the  aggregate  Loan  Balances of such  Mortgage
      Loans on the  immediately  preceding  Payment Date and (y) the excess,  if
      greater than zero, of (I) the weighted average of the Coupon Rates of such
      Mortgage  Loans over (II) the sum of the following  payments  allocable to
      Group I on or in  respect  of the  related  Payment  Date  (in  each  case
      expressed  as an annual  rate  based on such  aggregate  outstanding  Loan
      Balance):  (A) the Aggregate Servicing Fee Rate, (B) the Trustee Fee Rate,
      (C) the Master Servicer Fee Rate and (D) the Class B-1F Pass-Through Rate;

            (2) with respect to Mortgage  Loans in Group II,  one-twelfth of the
      product of (x) the sum of the  aggregate  Loan  Balances of such  Mortgage
      Loans on the  immediately  preceding  Payment Date and (y) the excess,  if
      greater than zero, of (I) the weighted average of the Coupon Rates of such
      Mortgage Loans on such immediately preceding Payment Date (weighted on the
      basis of the Loan  Balances as of such Payment  Date) over (II) the sum of
      the  following  payments  allocable  to Group II on or in  respect  of the
      related  Payment  Date (in each case  expressed as an annual rate based on
      such aggregate outstanding Loan Balance):  (A) the Aggregate Servicing Fee
      Rate, (B) the Trustee Fee Rate,  (C) the Master  Servicer Fee Rate and (D)
      the Class B-1A Pass-Through Rate; and

            (3) the Class D Carry Forward Amount, if any.

      "Class M-1  Certificate":  Any one of the Class M-1F  Certificates  or the
Class M-1A Certificates.

      "Class M-1A Applied  Realized  Loss Amount":  As to any Payment Date,  the
lesser of (x) the Class M-1A  Certificate  Principal  Balance (after taking into
account the distribution of the Group II Principal  Distribution  Amount on such
Payment Date, but prior to the  application  of the Class M-1A Applied  Realized
Loss Amount,  if any, on such Payment  Date) and (y) the excess of (i) the Group
II Applied Realized Loss Amount as of such Payment Date over (ii) the sum of the
Class M-2A Applied Realized Loss Amount and the Class B-1A Applied Realized Loss
Amount, in each case as of such Payment Date.

      "Class M-1A  Certificate":  Any one of the Certificates  designated on the
face  thereof as a Class M-1A  Certificate,  substantially  in the form  annexed
hereto as Exhibit A,  authenticated  and delivered by the Trustee,  representing
the right to  distributions  as set forth herein and each evidencing an interest
designated as a "regular interest" in the Upper-Tier REMIC created hereunder for
purposes of the REMIC Provisions.

      "Class  M-1A   Certificate   Principal   Balance":   As  of  any  time  of
determination,  the Certificate  Principal  Balance as of the Startup Day of all
Class M-1A Certificates less the sum of (x) any amounts


                                       14
<PAGE>

distributed  to the Owners of the Class M-1A  Certificates  pursuant  to Section
7.03(g) hereof on all prior Payment Dates, (y) the aggregate,  cumulative amount
of Class M-1A Applied  Realized  Loss Amounts on all prior Payment Dates and (z)
any  Preference  Amount  previously  distributed to the Owners of the Class M-1A
Certificates with respect to principal.

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

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

      "Class M-1A  Distribution  Amount":  With respect to any Payment Date, the
sum of (w) the  Class  M-1A  Current  Interest,  (x) the  Class  M-1A  Principal
Distribution  Amount,  if any, (y) the Class M-1A Interest Carry Forward Amount,
if any, and (z) the Class M-1A Realized Loss Amortization Amount, if any.

      "Class M-1A Interest  Carry Forward  Amount":  With respect to any Payment
Date,  the sum of (x) the amount,  if any, by which (i) the sum of (A) the Class
M-1A Current Interest as of the immediately  preceding  Payment Date and (B) any
unpaid Class M-1A Interest Carry Forward Amount from all previous  Payment Dates
exceeds (ii) the amount of the actual distribution with respect to interest made
to the  Owners of the Class  M-1A  Certificates  on such  immediately  preceding
Payment  Date  and (y) 30  days'  interest  on such  amount  at the  Class  M-1A
Pass-Through Rate.

      "Class M-1A  Pass-Through  Rate": With respect to the Payment Date in July
1998,  5.98625%  per annum.  Thereafter,  on any Payment Date on or prior to the
Group II Step Up Date,  the lesser of (x) One-Month  LIBOR plus 0.330% per annum
and (y) the Group II  Available  Funds Cap Rate for such Payment Date and on any
Payment Date after the Group II Step Up Date, the lesser of (x) One-Month  LIBOR
plus 0.495% per annum and (y) the Group II Available Funds Cap Rate.

      "Class M-1A Principal  Distribution  Amount": As of any Payment Date on or
after the Group II Stepdown  Date and as long as a Group II Trigger Event is not
in effect, the excess of (x) the sum of (i) the Class A-7 Certificate  Principal
Balance (after taking into account the payment of the Group II Class A Principal
Distribution  Amount on such Payment  Date) and (ii) the Class M-1A  Certificate
Principal Balance  immediately prior to such Payment Date over (y) the lesser of
(A) the  product  of (i)  73.20% and (ii) the  outstanding  Loan  Balance of the
Mortgage Loans in Group II as of the last day of the related  Remittance  Period
and (B) the aggregate outstanding Loan Balance of the Mortgage Loans in Group II
as of the last day of the related Remittance Period minus $3,250,000.

      "Class M-1A Realized Loss  Amortization  Amount":  As of any Payment Date,
the lesser of (x) the Unpaid  Realized  Loss  Amount  relating to the Class M-1A
Certificates  as of such  Payment  Date and (y) the  excess  of (i) the Group II
Monthly Excess Cashflow Amount over (ii) the sum of the Group II Extra Principal
Distribution  Amount and the Class M-1A Interest Carry Forward  Amount,  in each
case for such Payment Date.

      "Class M-1F Applied  Realized  Loss Amount":  As to any Payment Date,  the
lesser of (x) the Class M-1F  Certificate  Principal  Balance (after taking into
account the  distribution of the Group I Principal  Distribution  Amount on such
Payment Date, but prior to the  application  of the Class M-1F Applied  Realized
Loss Amount, if any, on such Payment Date) and (y) the excess of (i) the Group I
Applied Realized Loss


                                       15
<PAGE>

Amount as of such  Payment  Date over  (ii) the sum of the  Class  M-2F  Applied
Realized Loss Amount and the Class B-1F Applied  Realized  Loss Amount,  in each
case as of such Payment Date.

      "Class M-1F  Certificate":  Any one of the Certificates  designated on the
face  thereof as a Class M-1F  Certificate,  substantially  in the form  annexed
hereto as Exhibit A,  authenticated  and delivered by the Trustee,  representing
the right to  distributions  as set forth herein and each evidencing an interest
designated as a "regular interest" in the Upper-Tier REMIC created hereunder for
purposes of the REMIC Provisions.

      "Class  M-1F   Certificate   Principal   Balance":   As  of  any  time  of
determination,  the Certificate  Principal  Balance as of the Startup Day of all
Class M-1F Certificates less the sum of (x) any amounts actually  distributed to
the Owners of the Class M-1F Certificates  pursuant to Section 7.03(f) hereof on
all prior Payment Dates, and (y) the aggregate,  cumulative amount of Class M-1F
Applied  Realized Loss Amounts on all prior Payment Dates and (z) any Preference
Amount previously  distributed to the Owners of the Class M-1F Certificates with
respect to principal.

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

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

      "Class M-1F  Distribution  Amount":  With respect to any Payment Date, the
sum of (w) the  Class  M-1F  Current  Interest,  (x) the  Class  M-1F  Principal
Distribution  Amount,  if any, (y) the Class M-1F Interest Carry Forward Amount,
if any, and (z) the Class M-1F Realized Loss Amortization Amount, if any.

      "Class M-1F Interest  Carry Forward  Amount":  With respect to any Payment
Date,  the sum of (x) the amount,  if any, by which (i) the sum of (A) the Class
M-1F Current Interest as of the immediately  preceding  Payment Date and (B) any
unpaid Class M-1F Interest Carry Forward Amount from all previous  Payment Dates
exceeds (ii) the amount of the actual distribution with respect to interest made
to the  Owners of the Class  M-1F  Certificates  on such  immediately  preceding
Payment  Date  and (y) 30  days'  interest  on such  amount  at the  Class  M-1F
Pass-Through Rate.

      "Class M-1F  Pass-Through  Rate":  On any Payment Date,  the lesser of (x)
6.745% per annum and (y) the Group I Net Weighted Average Coupon Rate.

      "Class M-1F Principal  Distribution  Amount": As of any Payment Date on or
after the Group I Stepdown Date and as long as a Group I Trigger Event is not in
effect,  the excess of (x) the sum of (i) the  aggregate  Certificate  Principal
Balance  of the  Class A  Certificates  related  to Group I (after  taking  into
account the payment of the Group I Class A Principal Distribution Amount on such
Payment Date) and (ii) the Class M-1F Certificate  Principal Balance immediately
prior to such  Payment Date over (y) the lesser of (A) the product of (i) 79.50%
and (ii) the outstanding Loan Balance of the Mortgage Loans in Group I as of the
last day of the related Remittance Period and (B) the aggregate outstanding Loan
Balance  of the  Mortgage  Loans in  Group I as of the  last day of the  related
Remittance Period minus $1,750,000.

      "Class M-1F Realized Loss  Amortization  Amount":  As of any Payment Date,
the lesser of (x) the Unpaid  Realized Loss Amount  relating to Class M-1F as of
such Payment Date and (y) the excess of (i) the Group I Monthly Excess  Cashflow
Amount over (ii) the sum of the Group I Extra Principal  Distribution Amount and
the Class M-1F  Interest  Carry  Forward  Amount,  in each case for such Payment
Date.


                                       16
<PAGE>

      "Class M-2  Certificate":  Any one of the Class M-2F  Certificates  or the
Class M-2A Certificates.

      "Class M-2A Applied  Realized  Loss Amount":  As to any Payment Date,  the
lesser of (x) the Class M-2A  Certificate  Principal  Balance (after taking into
account the distribution of the Group II Principal  Distribution  Amount on such
Payment Date, but prior to the  application  of the Class M-2A Applied  Realized
Loss Amount,  if any, on such Payment  Date) and (y) the excess of (i) the Group
II Applied Realized Loss Amount as of such Payment Date over (ii) the Class B-1A
Applied Realized Loss Amount as of such Payment Date.

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

      "Class  M-2A   Certificate   Principal   Balance":   As  of  any  time  of
determination,  the Certificate  Principal  Balance as of the Startup Day of all
Class M-2A Certificates less the sum of (x) any amounts actually  distributed to
the Owners of the Class M-2A Certificates, pursuant to Section 7.03(g) hereof on
all prior Payment  Dates,  (y) the  aggregate,  cumulative  amount of Class M-2A
Applied Realized Loss Amounts on all prior Payment Dates, and (z) any Preference
Amount previously  distributed to the Owners of the Class M-2A Certificates with
respect to principal.

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

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

      "Class M-2A  Distribution  Amount":  With respect to any Payment Date, the
sum of (w) the  Class  M-2A  Current  Interest,  (x) the  Class  M-2A  Principal
Distribution  Amount,  if any, (y) the Class M-2A Interest Carry Forward Amount,
if any, and (z) the Class M-2A Realized Loss Amortization Amount, if any.

      "Class M-2A Interest  Carry Forward  Amount":  With respect to any Payment
Date,  the sum of (x) the amount,  if any, by which (i) the sum of (A) the Class
M-2A Current Interest as of the immediately  preceding  Payment Date and (B) any
unpaid Class M-2A Interest Carry Forward Amount from all previous  Payment Dates
exceeds (ii) the amount of the actual distribution with respect to interest made
to the  Owners of the Class  M-2A  Certificates  on such  immediately  preceding
Payment  Date  and (y) 30  days'  interest  on such  amount  at the  Class  M-2A
Pass-Through Rate.

      "Class M-2A  Pass-Through  Rate": With respect to the Payment Date in July
1998,  6.20625%  per annum.  Thereafter,  on any Payment Date on or prior to the
Group II Step Up Date,  the lesser of (x) One-Month  LIBOR plus 0.550% per annum
and (y) the Group II  Available  Funds Cap Rate for such Payment Date and on any
Payment Date after the Group II Step Up Date, the lesser of (x) One-Month  LIBOR
plus 0.825% per annum and (y) the Group II Available Funds Cap Rate.

      "Class M-2A Principal  Distribution  Amount": As of any Payment Date on or
after the Group II Stepdown  Date and as long as a Group II Trigger Event is not
in effect, the excess of (x) the sum of (i) the Class A-7 Certificate  Principal
Balance (after taking into account the payment of the Group II Class A Principal
Distribution  Amount on such  Payment  Date),  (ii) the Class  M-1A  Certificate
Principal Balance


                                       17
<PAGE>

(after taking into account the payment of the Class M-1A Principal  Distribution
Amount on such  Payment  Date) and (iii) the Class  M-2A  Certificate  Principal
Balance  immediately  prior to such  Payment Date over (y) the lesser of (A) the
product of (i)  85.20% and (ii) the  outstanding  Loan  Balance of the  Mortgage
Loans in Group II as of the last day of the  related  Remittance  Period and (B)
the aggregate  outstanding  Loan Balance of the Mortgage Loans in Group II as of
the last day of the related Remittance Period minus $3,250,000.

      "Class M-2A Realized Loss  Amortization  Amount":  As of any Payment Date,
the lesser of (x) the Unpaid  Realized  Loss  Amount  relating to the Class M-2A
Certificates  as of such  Payment  Date and (y) the  excess  of (i) the Group II
Monthly Excess Cashflow Amount over (ii) the sum of the Group II Extra Principal
Distribution Amount, the Class M-1A Realized Loss Amortization Amount, the Class
M-1A  Interest  Carry Forward  Amount and the Class M-2A Interest  Carry Forward
Amount, in each case for such Payment Date.

      "Class M-2F Applied  Realized  Loss Amount":  As to any Payment Date,  the
lesser of (x) the Class M-2F  Certificate  Principal  Balance (after taking into
account the  distribution of the Group I Principal  Distribution  Amount on such
Payment Date, but prior to the  application  of the Class M-2F Applied  Realized
Loss Amount, if any, on such Payment Date) and (y) the excess of (i) the Group I
Applied  Realized  Loss Amount as of such  Payment Date over (ii) the Class B-1F
Applied Realized Loss Amount as of such Payment Date.

      "Class M-2F  Certificate":  Any one of the Certificates  designated on the
face  thereof as a Class M-2F  Certificate,  substantially  in the form  annexed
hereto as Exhibit A,  authenticated  and delivered by the Trustee,  representing
the right to  distributions  as set forth herein and each evidencing an interest
designated as a "regular interest" in the Upper-Tier REMIC created hereunder for
purposes of the REMIC Provisions.

      "Class  M-2F   Certificate   Principal   Balance":   As  of  any  time  of
determination,  the Certificate  Principal  Balance as of the Startup Day of all
Class M-2F Certificates less the sum of (x) any amounts actually  distributed to
the Owners of the Class M-2F Certificates  pursuant to Section 7.03(f) hereof on
all prior Payment Dates and (y) the aggregate,  cumulative  amount of Class M-2F
Applied  Realized Loss Amounts on all prior  Payment  Dates plus any  Preference
Amount previously  distributed to the Owners of the Class M-2F Certificates with
respect to principal.

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

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

      "Class M-2F  Distribution  Amount":  With respect to any Payment Date, the
sum of (w) the  Class  M-2F  Current  Interest,  (x) the  Class  M-2F  Principal
Distribution  Amount,  if any, (y) the Class M-2F Interest Carry Forward Amount,
if any, and (z) the Class M-2F Realized Loss Amortization Amount, if any.

      "Class M-2F Interest  Carry Forward  Amount":  With respect to any Payment
Date,  the sum of (x) the amount,  if any, by which (i) the sum of (A) the Class
M-2F Current Interest as of the immediately  preceding  Payment Date and (B) any
unpaid Class M-2F Interest Carry Forward Amount from all previous  Payment Dates
exceeds (ii) the amount of the actual distribution with respect to interest made
to the  Owners of the Class  M-2F  Certificates  on such  immediately  preceding
Payment  Date  and (y) 30  days'  interest  on such  amount  at the  Class  M-2F
Pass-Through Rate.


                                       18
<PAGE>

      "Class M-2F  Pass-Through  Rate":  On any Payment Date,  the lesser of (x)
7.040% per annum and (y) the Group I Net Weighted Average Coupon Rate.

      "Class M-2F Principal  Distribution  Amount": As of any Payment Date on or
after the Group I Stepdown Date and as long as a Group I Trigger Event is not in
effect,  the excess of (x) the sum of (i) the  aggregate  Certificate  Principal
Balance  of the  Class A  Certificates  related  to Group I (after  taking  into
account the payment of the Group I Class A Principal Distribution Amount on such
Payment Date),  (ii) the Class M-1F Certificate  Principal Balance (after taking
into account the payment of the Class M-1F Principal Distribution Amount on such
Payment Date) and (iii) the Class M-2F Certificate Principal Balance immediately
prior to such  Payment Date over (y) the lesser of (A) the product of (i) 88.50%
and (ii) the outstanding Loan Balance of the Mortgage Loans in Group I as of the
last day of the related Remittance Period and (B) the aggregate outstanding Loan
Balance  of the  Mortgage  Loans in  Group I as of the  last day of the  related
Remittance Period minus $1,750,000.

      "Class M-2F Realized Loss  Amortization  Amount":  As of any Payment Date,
the lesser of (x) the Unpaid  Realized Loss Amount  relating to Class M-2F as of
such Payment Date and (y) the excess of (i) the Group I Monthly Excess  Cashflow
Amount over (ii) the sum of the Group I Extra Principal Distribution Amount, the
Class M-1F  Realized Loss  Amortization  Amount,  the Class M-1F Interest  Carry
Forward  Amount and the Class M-2F Interest Carry Forward  Amount,  in each case
for such Payment Date.

      "Class R Certificate":  Any one of the Certificates designated on the face
thereof as a Class R  Certificate,  substantially  in the form annexed hereto as
Exhibit B-3, authenticated and delivered by the Trustee,  representing the right
to distributions as set forth herein,  and evidencing an interest  designated as
the "residual  interest" in the  Upper-Tier  REMIC for the purposes of the REMIC
Provisions.

      "Class S Certificate":  Any one of the Certificates designated on the face
thereof as a Class S  Certificate,  substantially  in the form annexed hereto as
Exhibit B-4,  authenticated and delivered by the Trustee  representing the right
to  distributions  as set forth herein.  The Class S Certificates are a "regular
interest" in the Lower-Tier REMIC for the purposes of the REMIC Provisions.

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

      "Closing": As defined in Section 4.02 hereof.

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

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

      "Collection Period": The period beginning on the first day of the calendar
month immediately  preceding the month in which a Monthly Remittance Date occurs
and  ending  on the  last  day of such  immediately  preceding  calendar  month;
provided that in the case of the first Monthly  Remittance  Date, the Collection
Period is the period from June 2, 1998 to June 30, 1998.

      "Corporate  Trust  Office":  The principal  corporate  trust office of the
Trustee  at Norwest  Bank  Minnesota,  National  Association,  Sixth  Street and
Marquette Avenue,  Minneapolis,  Minnesota 55479-


                                       19
<PAGE>

1026,  Attn.:  AMRESCO 1998-2 or any other address that the Trustee  advises the
parties hereto is its principal corporate trust office.

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

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

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

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

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

      "Custodial  Agreement":  The Custodial  Agreement dated as of June 1, 1998
among the Custodian, the Trustee, the Depositor, the Seller, the Master Servicer
and the Servicers.

      "Custodian":  Bankers Trust Company of California,  N.A., or any successor
thereto.

      "Cut-Off Date": As of the close of business on June 1, 1998.

      "DCR": Duff & Phelps Credit Rating Co., or any successor thereto.

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

      "Delinquent":  A Mortgage Loan is  "Delinquent" if any payment due thereon
is not made by the close of business on the  corresponding  day such  payment is
scheduled to be due. A Mortgage Loan is "30 days Delinquent" if such payment has
not been received by the close of business on the corresponding day of the month
immediately  succeeding the month in which such payment was due, or, if there is
no such  corresponding  day (e.g., as when a 30-day month follows a 31-day month
in which a payment  was due on the 31st day of such  month) then on the last day
of such immediately  succeeding  month.  Similarly for "60 days Delinquent," "90
days Delinquent" and so on.

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

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


                                       20
<PAGE>

      "Depository": The Depository Trust Company, 55 Water Street, New York, New
York 10004, and any successor Depository hereafter named.

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

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

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

      "Due Date": The day of the month on which each Scheduled Payment is due on
a Mortgage Loan, exclusive of any grace period.

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

      "Escrow  Payment":   The  amounts   constituting   ground  rents,   taxes,
assessments,  water rates, sewer rents,  municipal  charges,  mortgage insurance
premiums, fire and hazard insurance premiums, condominium charges, and any other
payments required to be escrowed by the Mortgagor with the mortgagee pursuant to
the Mortgage or any other document.

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

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

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

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

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

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

      "First  Mortgage":  Mortgage  Loans  secured  by a  valid  Mortgage  which
represents a first lien.

      "Fitch": Fitch IBCA, Inc., or any successor thereto.


                                       21
<PAGE>

      "Formula  Certificates":  With respect to any Payment Date,  each Class of
Group II  Certificates  that has a Formula  Rate less than the Group II Weighted
Average Coupon Rate.

      "Formula  Rate":  With respect to any Payment Date and a Class of Group II
Certificates,  the  rate  determined  in  accordance  with  clause  (x)  of  the
definition of "Pass-Through Rate" for such Class.

      "Funding  Period":  With  respect  to each of Group I and  Group  II,  the
respective  period  commencing  on the Startup Day and ending on the earliest to
occur of (i) the date on which the amount on deposit in the Pre-Funding  Account
with respect to such Group  (exclusive of any investment  earnings) is less than
$100,000 and (ii) July 20, 1998.

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

      "Group I Applied Realized Loss Amount": As of any Payment Date, the excess
of (x) the aggregate  Certificate  Principal Balance of the Group I Certificates
on such Payment Date,  after taking into account the distribution of the Group I
Principal  Distribution Amount on such Payment Date but prior to the application
of the Group I Applied  Realized Loss Amount,  if any, on such Payment Date over
(y) the aggregate  outstanding  Loan Balance of the Mortgage Loans in Group I as
of the last day of the related Remittance Period.

      "Group I Auction  Sale Bid Date":  The first  Monthly  Remittance  Date on
which the aggregate  outstanding  Certificate  Principal  Balance of the Group I
Certificates has declined to less than $35,000,000.

      "Group I Capitalized  Interest  Requirement":  With respect to the Payment
Date in July  1998,  the  excess,  if any,  of (x) the  interest  on the Group I
Certificates  on such Payment Date  calculated  at the Group I Weighted  Average
Pass-Through Rate over (y) the sum of (i) one-month's  interest on the aggregate
Loan  Balances of the  Mortgage  Loans in Group I as of the close of business on
the last day of the immediately preceding Remittance Period calculated at a rate
equal to 1/12 of the weighted  average of the Coupon Rates of the Mortgage Loans
in Group I less the  applicable  Servicing  Fee Rate as of such Payment Date and
(ii)  any  Group  I  Pre-Funding  Account  Earnings  to be  transferred  to  the
Capitalized  Interest  Account on such Payment Date pursuant to Section  7.04(d)
hereof.

      "Group I Certificates": The Class A Certificates (other than the Class A-7
Certificates and the Class A-8 Certificates),  the Class M-1F Certificates,  the
Class  M-2F  Certificates,  the Class  B-1F  Certificates  and the  Class  C-FIO
Certificates.

      "Group I Class A Principal  Distribution  Amount":  As of any Payment Date
(a) prior to the Group I Stepdown  Date or on or after the Group I Stepdown Date
if a Group  I  Trigger  Event  is in  effect,  100%  of the  Group  I  Principal
Distribution Amount or (b) on or after the Group I Stepdown Date and as to which
a Group I  Trigger  Event is not in  effect,  the  excess  of (x) the  aggregate
Certificate  Principal  Balance of the Class A Certificates  relating to Group I
immediately prior to such Payment Date over (y) the lesser of (A) the product of
(i) 68.50% and (ii) the outstanding  Loan Balance of the Mortgage Loans in Group
I as of the last day of the related  Remittance  Period and (B) the  outstanding
aggregate  Loan Balance of the  Mortgage  Loans in Group I as of the last day of
the related Remittance Period minus $1,750,000.


                                       22
<PAGE>

      "Group I Extra Principal Distribution Amount": As of any Payment Date, the
lesser of (x) the Group I Monthly Excess  Interest  Amount for such Payment Date
and (y) the Group I Overcollateralization Deficiency for such Payment Date.

      "Group I Interest Amount  Available":  As of any Payment Date, the Group I
Interest  Remittance  Amount  less the portion of the Trustee Fee and the Master
Servicer Fee related to Group I.

      "Group I Interest  Remittance  Amount": As of any Monthly Remittance Date,
the sum, without  duplication,  of (i) all interest  collected or required to be
advanced  with  respect to the related  Remittance  Period  with  respect to the
Mortgage  Loans in Group I (less the Servicing Fee with respect to such Mortgage
Loans),  (ii) all  Compensating  Interest  paid by the Servicers on such Monthly
Remittance  Date with respect to Mortgage Loans in Group I, (iii) the portion of
the  Substitution  Amount relating to interest on the Mortgage Loans in Group I,
(iv)  any  amounts  related  to  Group I  required  to be  transferred  from the
Capitalized  Interest  Account to the  Certificate  Account  pursuant to Section
7.04(e) hereof on the related Payment Date and (v) all Net Liquidation  Proceeds
relating to interest not previously  advanced with respect to the Mortgage Loans
in Group I.

      "Group I Monthly Excess Cashflow Amount": For any Payment Date, the sum of
(x) the Group I Monthly Excess Interest Amount (plus any interest on the Group I
Overcollateralization  Amount) and (y) the Group I Overcollateralization Release
Amount for such Payment Date.

      "Group I Monthly  Excess  Interest  Amount":  With  respect to any Payment
Date, the excess,  if any, of (i) the Group I Interest Amount  Available for the
related  Remittance  Period over (ii) the sum of (x) the Current Interest on the
Group I  Certificates  on such Payment Date and (y) the Interest  Carry  Forward
Amount with respect to the Class A Certificates related to Group I.

      "Group I Net Weighted  Average  Coupon Rate":  With respect to any Payment
Date, the weighted  average of the Coupon Rates of the Mortgage Loans in Group I
(weighted by the Loan Balances of the Mortgage Loans in Group I), less 0.52% per
annum.

      "Group  I  Overcollateralization  Amount":  As of any  Payment  Date,  the
difference  between (x) the sum of (i) the Loan Balance of the Mortgage Loans in
Group I as of the last day of the immediately  preceding  Remittance  Period and
(ii) any amounts on deposit in the Pre-Funding  Account  relating to Group I and
(y) the  aggregate  Certificate  Principal  Balance of the Group I  Certificates
(after  taking  into  account all  distributions  of  principal  on such Group I
Certificates as of such Payment Date).

      "Group I  Overcollateralization  Deficiency":  As of any Payment Date, the
excess,  if any,  of (x) the Group I Targeted  Overcollateralization  Amount for
such  Payment  Date over (y) the Group I  Overcollateralization  Amount for such
Payment  Date,  calculated  for this  purpose  after  taking  into  account  the
reduction on such Payment Date of the aggregate Certificate Principal Balance of
the  Group  I  Certificates  resulting  from  the  distribution  of the  Group I
Principal  Remittance  Amount (but not the Group I Extra Principal  Distribution
Amount) on such  Payment  Date,  but prior to taking  into  account  any Group I
Applied Realized Loss Amount on such Payment Date.

      "Group I  Overcollateralization  Release Amount":  As of any Payment Date,
the lesser of (x) the Group I Principal  Remittance Amount for such Payment Date
and (y) the excess, if any, of (i) the Group I Overcollateralization  Amount for
such Payment Date, assuming that 100% of the Group I Principal Remittance Amount
is applied on such  Payment  Date to the  payment  of  principal  on the Group I
Certificates and (ii) the Group I Targeted Overcollateralization Amount for such
Payment  Date,  provided  that if a Group I  Subordinated  Trigger  Event  is in
effect, the Group I Overcollateralization Release Amount shall be zero.


                                       23
<PAGE>

      "Group I  Pre-Funding  Account  Earnings":  With  respect to the July 1998
Payment Date, the actual  investment  earnings earned during the period from the
Startup Day through July 20, 1998  (inclusive)  on the portion of the Pre-Funded
Amount  remaining  and  allocable to Group I during such period as calculated by
the Trustee pursuant to Section 3.07(d) hereof.

      "Group I Principal  Distribution  Amount": As of any Payment Date, the sum
of (i) the  Group I  Principal  Remittance  Amount  (minus,  for  Payment  Dates
occurring  on and after the Group I  Stepdown  Date and with  respect to which a
Trigger  Event  is not in  effect,  the  Group I  Overcollateralization  Release
Amount,  if any) and (ii) the Group I Extra Principal  Distribution  Amount,  if
any.

      "Group I Principal  Remittance Amount": As of any Monthly Remittance Date,
the sum,  without  duplication,  of (i) the  scheduled  principal  collected  or
required to be advanced by the Servicers with respect to Mortgage Loans in Group
I with respect to the related Remittance Period, (ii) all unscheduled  principal
collected during the related Collection  Period,  (iii) the Loan Balance of each
Mortgage Loan in Group I that was purchased from the Trustee on or prior to such
Monthly  Remittance Date, to the extent such Loan Balance was actually deposited
in the Principal and Interest Account, (iv) any Substitution Amounts relating to
principal delivered to the Trust in connection with a substitution of a Mortgage
Loan in Group I to the extent such Substitution  Amounts were actually deposited
in the  Principal  and Interest  Account on or prior to such Monthly  Remittance
Date, (v) any amounts  relating to Group I required to be  transferred  from the
Pre-Funding  Account to the Certificate  Account pursuant to Section 7.04(c) and
(vi) all Net  Liquidation  Proceeds  actually  collected by the  Servicers  with
respect to the Mortgage  Loans in Group I during the related  Remittance  Period
(to the extent such Net Liquidation Proceeds related to principal).

      "Group  I  Senior  Enhancement  Percentage":  For any  Payment  Date,  the
percentage  obtained by dividing  (x) the sum of (i) the  aggregate  Certificate
Principal Balance of the Subordinate  Certificates  relating to Group I and (ii)
the Group I Overcollateralization Amount, in each case after taking into account
the  distribution of the Group I Principal  Distribution  Amount on such Payment
Date,  by (y) the Loan Balance of the  Mortgage  Loans in Group I as of the last
day of the related Remittance Period.

      "Group  I  Senior  Specified  Enhancement  Percentage":  On  any  date  of
determination thereof means 31.50%.

      "Group I Servicer  Clean-Up Call Date": The first Monthly  Remittance Date
on  which  the  outstanding   Certificate  Principal  Balance  of  the  Group  I
Certificates has declined to $17,500,000.

      "Group I Stepdown  Date":  The later to occur of (x) the  Payment  Date in
July  2001 and (y) the first  Group I  Payment  Date on which the Group I Senior
Enhancement  Percentage  (after taking into account  distributions  of principal
with  respect to Group I on such  Payment  Date) is equal to or greater than the
Group I Senior Specified Enhancement Percentage.

      "Group I Step Up  Date":  provided  that the  auction  sale  described  in
Section  9.02(a) hereof with respect to Group I has not occurred,  the date that
is 90 days after the Group I Auction Sale Bid Date.

      "Group I Subordinated Trigger Event": A Group I Subordinated Trigger Event
has occurred with respect to a Payment Date if both of the  following  tests are
failed on such Payment Date:


                                       24
<PAGE>

      A Group I Cumulative Loss Test is failed with respect to a Payment Date if
the amount of the Cumulative  Loss  Percentage with respect to Group I equals or
exceeds the percentage set out for the corresponding Payment Date below:

       Payment Dates                          Cumulative Loss Percentage
       -------------                          --------------------------
       July 2000 - June 2001                             1.50%
       July 2001 - June 2002                             2.60%
       July 2002 - June 2003                             3.30%
       July 2003 - June 2006                             3.50%

      A Group I Delinquency Test is failed with respect to a Payment Date if the
amount of 60+ Day Delinquent  Loans,  with respect to Group I as a percentage of
the  aggregate  outstanding  Loan  Balance  of Group I  equals  or  exceeds  the
percentage set out for the corresponding Payment Date below:

       Payment Dates                         60+ Day Delinquent Percentage
       -------------                         -----------------------------
       July 2000 - June 2002                             4.00%
       July 2002 - June 2004                             5.50%
       July 2004 - June 2006                             8.00%

      "Group I Targeted  Overcollateralization  Amount": On any Payment Date (x)
prior to the Group I Stepdown Date, 1.75% of the aggregate Certificate Principal
Balance of the Group I  Certificates  as of the  Startup Day and (y) on or after
the Group I Stepdown Date, the greater of (A) 3.50% of the aggregate outstanding
Loan Balance of the Mortgage  Loans in Group I as of the last day of the related
Remittance Period and (B) $1,750,000.

      "Group I Trigger Event": A Group I Trigger Event has occurred with respect
to a Payment  Date if the  percentage  obtained  by dividing  (x) the  principal
amount of 60+ Day Delinquent  Loans in Group I by (y) the aggregate  outstanding
Loan  Balance  of the  Mortgage  Loans  in  Group  I as of the  last  day of the
immediately  preceding  Remittance  Period  equals or exceeds 50% of the Group I
Senior  Enhancement  Percentage as of the last day of the immediately  preceding
Remittance Period.

      "Group I Weighted Average  Pass-Through Rate": As to any Payment Date, the
weighted average of the Class A-1 Pass-Through  Rate, the Class A-2 Pass-Through
Rate,  the Class A-3  Pass-Through  Rate, the Class A-4  Pass-Through  Rate, the
Class A-5  Pass-Through  Rate, the Class A-6  Pass-Through  Rate, the Class M-1F
Pass-Through  Rate,  the  Class  M-2F  Pass-Through  Rate  and  the  Class  B-1F
Pass-Through Rate (such rate calculated for this purpose on the basis of 360-day
year  assumed to consist of twelve 30 day  months)  weighted  by the  respective
Certificate  Principal  Balance of the  related  Class as of such  Payment  Date
before taking into account any distributions to be made on such Payment Date.

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

      "Group II Applied  Realized  Loss  Amount":  As of any Payment  Date,  the
excess  of (x) the  aggregate  Certificate  Principal  Balance  of the  Group II
Certificates on such Payment Date, after taking into account the distribution of
the Group II Principal Distribution Amount on such Payment Date but prior to the


                                       25
<PAGE>

application  of the Group II  Applied  Realized  Loss  Amount,  if any,  on such
Payment  Date over (y) the  aggregate  outstanding  Loan Balance of the Mortgage
Loans in Group II as of the last day of the related Remittance Period.

      "Group II Auction Sale Bid Date":  The first  Monthly  Remittance  Date on
which the aggregate  Certificate  Principal Balance of the Group II Certificates
has declined to less than $65,000,000.

      "Group II Available Escalation Amount":  With respect to any Payment Date,
an amount  (but not less than zero)  equal to the sum of,  with  respect to each
Class of Formula  Certificates,  the product of (i) a rate equal to the Group II
Net Weighted  Average Coupon Rate minus the Formula Rate for such Class and (ii)
the Certificate Principal Balance of such Class.

      "Group II  Available  Funds Cap  Rate":  With  respect to Group II, on any
Payment  Date, a rate equal to the sum of (i) the Group II Net Weighted  Average
Coupon Rate and (ii) the percentage  equivalent of a fraction,  the numerator of
which is the Group II Available  Escalation  Amount and the denominator of which
is the sum of the Certificate  Principal Balances for each Class of the Group II
Capped Certificates.

      "Group II Available Funds Cap Shortfall  Amortization  Amount":  As of any
Payment  Date,  any amount  distributed  from the Group II  Available  Funds Cap
Shortfall Amount Account on such Payment Date.

      "Group II Available Funds Cap Shortfall  Amount":  As of any Payment Date,
the excess,  if any, of (x) the excess,  if any, of (a) the aggregate  amount of
interest due on the Group II Capped  Certificates  on all prior  Payment  Dates,
calculated at the related Formula Rate applicable to each such Payment Date over
(b) the aggregate amount of interest due on the Group II Capped  Certificates on
all prior Payment Dates, calculated at the related Pass-Through Rates applicable
to each such Payment Date over (y) all Group II  Available  Funds Cap  Shortfall
Amortization Amounts actually funded on all prior Payment Dates.

      "Group II Capped  Certificates":  With respect to any Payment  Date,  each
Class of Group II Certificates that has a Formula Rate greater than the Group II
Net Weighted Average Coupon Rate.

      "Group II Capitalized Interest  Requirement":  With respect to the Payment
Date in July 1998,  the  excess,  if any,  of (x) the  interest  on the Group II
Certificates  on such Payment Date  calculated at the Group II Weighted  Average
Pass-Through Rate over (y) the sum of (i) one-month's  interest on the aggregate
Loan  Balances of the Mortgage  Loans in Group II as of the close of business on
the last day of the immediately preceding Remittance Period calculated at a rate
equal to 1/12 of the weighted  average of the Coupon Rates of the Mortgage Loans
in Group II less the  applicable  Servicing Fee Rate as of such Payment Date and
(ii)  any  Group  II  Pre-Funding  Account  Earnings  to be  transferred  to the
Capitalized  Interest  Account on such Payment Date pursuant to Section  7.04(d)
hereof.

      "Group  II  Certificates":  The  Class  A-7  Certificates,  the  Class A-8
Certificates,  the Class M-1A  Certificates,  the Class M-2A  Certificates,  the
Class B-1A Certificates and the Class C-AIO Certificates.

      "Group II Class A Principal  Distribution  Amount": As of any Payment Date
(a) prior to the  Group II  Stepdown  Date or on or after the Group II  Stepdown
Date if a Group II Trigger  Event is in effect,  100% of the Group II  Principal
Distribution  Amount  or (b) on or after the  Group II  Stepdown  Date and as to
which a Group II Trigger Event is not in effect, the excess of (x) the aggregate
Certificate Principal Balance of the Class A-7 Certificates immediately prior to
such  Payment Date over (y) the lesser of (A) the product of (i) 57.20% and (ii)
the  outstanding  Loan Balance of the Mortgage  Loans in Group II as of the last
day of the


                                       26
<PAGE>

related Remittance Period and (B) the outstanding  aggregate Loan Balance of the
Mortgage Loans in Group II as of the last day of the related  Remittance  Period
minus $3,250,000.

      "Group II Extra Principal  Distribution  Amount":  As of any Payment Date,
the lesser of (x) the Group II Monthly Excess  Interest  Amount for such Payment
Date and (y) the  Group II  Overcollateralization  Deficiency  for such  Payment
Date.

      "Group II Interest Amount Available": As of any Payment Date, the Group II
Interest  Remittance  Amount  less the portion of the Trustee Fee and the Master
Servicer Fee related to Group II.

      "Group II Interest  Remittance Amount": As of any Monthly Remittance Date,
the sum, without  duplication,  of (i) all interest  collected or required to be
advanced  with  respect to the related  Remittance  Period  with  respect to the
Mortgage Loans in Group II (less the Servicing Fee with respect to such Mortgage
Loans),  (ii) all  Compensating  Interest  paid by the Servicers on such Monthly
Remittance Date with respect to Mortgage Loans in Group II, (iii) the portion of
the Substitution  Amount relating to interest on the Mortgage Loans in Group II,
(iv) any  amounts  related  to  Group II  required  to be  transferred  from the
Capitalized  Interest  Account to the  Certificate  Account  pursuant to Section
7.04(e) hereof on the related Payment Date and (v) all Net Liquidation  Proceeds
relating to interest not previously  advanced with respect to the Mortgage Loans
in Group II.

      "Group II Monthly Excess Cashflow  Amount":  For any Payment Date, the sum
of (x) the Group II Monthly  Excess  Interest  Amount  (plus any interest on the
Group    II    Overcollateralization    Amount)    and   (y)   the    Group   II
Overcollateralization Release Amount for such Payment Date.

      "Group II Monthly  Excess  Interest  Amount":  With respect to any Payment
Date, the excess,  if any, of (i) the Group II Interest Amount Available for the
related  Remittance  Period over (ii) the sum of (x) the Current Interest on the
Group II  Certificates on such Payment Date and (y) the Class A-7 Interest Carry
Forward Amount.

      "Group II Net Weighted  Average Coupon Rate":  With respect to any Payment
Date, the weighted average of the Coupon Rates of the Mortgage Loans in Group II
(weighted by the Loan  Balances of the Mortgage  Loans in Group II),  less 0.52%
per annum.

      "Group II  Overcollateralization  Amount":  As of any  Payment  Date,  the
difference  between (x) the sum of (i) the Loan Balance of the Mortgage Loans in
Group II as of the last day of the immediately  preceding  Remittance Period and
(ii) any amounts on deposit in the Pre-Funding  Account relating to Group II and
(y) the aggregate  Certificate  Principal  Balance of the Group II  Certificates
(after  taking into  account all  distributions  of  principal  on such Group II
Certificates as of such Payment Date).

      "Group II Overcollateralization  Deficiency":  As of any Payment Date, the
excess,  if any, of (x) the Group II Targeted  Overcollateralization  Amount for
such  Payment Date over (y) the Group II  Overcollateralization  Amount for such
Payment  Date,  calculated  for this  purpose  after  taking  into  account  the
reduction on such Payment Date of the aggregate Certificate Principal Balance of
the  Group II  Certificates  resulting  from the  distribution  of the  Group II
Principal  Remittance Amount (but not the Group II Extra Principal  Distribution
Amount) on such  Payment  Date,  but prior to taking  into  account any Group II
Applied Realized Loss Amount on such Payment Date.


                                       27
<PAGE>

      "Group II  Overcollateralization  Release Amount": As of any Payment Date,
the lesser of (x) the Group II Principal Remittance Amount for such Payment Date
and (y) the excess, if any, of (i) the Group II Overcollateralization Amount for
such  Payment  Date,  assuming  that 100% of the Group II  Principal  Remittance
Amount is applied on such  Payment Date to the payment of principal on the Group
II Certificates over (ii) the Group II Targeted Overcollateralization Amount for
such Payment Date; provided, that if a Group II Subordinated Trigger Event is in
effect, the Group II Overcollateralization Release Amount shall be zero.

      "Group II Post Stepdown Amount":  The lesser of (x) the Group II Principal
Distribution Amount and (y) the Group II Class A Principal Distribution Amount.

      "Group II  Pre-Funding  Account  Earnings":  With respect to the July 1998
Payment Date, the actual  investment  earnings earned during the period from the
Startup Day through July 20, 1998  (inclusive)  on the portion of the Pre-Funded
Amount  remaining  and allocable to Group II during such period as calculated by
the Trustee pursuant to Section 3.07(d) hereof.

      "Group II Principal  Distribution Amount": As of any Payment Date, the sum
of (i) the Group II  Principal  Remittance  Amount  (minus,  for  Payment  Dates
occurring  on and after the Group II Stepdown  Date and with  respect to which a
Trigger  Event is not in  effect,  the  Group II  Overcollateralization  Release
Amount,  if any) and (ii) the Group II Extra Principal  Distribution  Amount, if
any.

      "Group II Principal Remittance Amount": As of any Monthly Remittance Date,
the sum,  without  duplication,  of (i) the  scheduled  principal  collected  or
required to be advanced by the Servicers with respect to Mortgage Loans in Group
II with respect to the related Remittance Period, (ii) all unscheduled principal
collected during the related Collection  Period,  (iii) the Loan Balance of each
Mortgage  Loan in Group II that was  purchased  from the  Trustee on or prior to
such  Monthly  Remittance  Date,  to the extent such Loan  Balance was  actually
deposited in the Principal and Interest Account,  (iv) any Substitution  Amounts
relating to principal  delivered to the Trust in connection  with a substitution
of a Mortgage  Loan in Group II to the extent  such  Substitution  Amounts  were
actually  deposited in the  Principal  and Interest  Account on or prior to such
Monthly  Remittance  Date,  (v) any amounts  relating to Group II required to be
transferred from the Pre-Funding  Account to the Certificate Account pursuant to
Section 7.04(c) and (vi) all Net Liquidation  Proceeds actually collected by the
Servicers  with  respect to the  Mortgage  Loans in Group II during the  related
Remittance  Period  (to the  extent  such Net  Liquidation  Proceeds  related to
principal).

      "Group  II Senior  Enhancement  Percentage":  For any  Payment  Date,  the
percentage  obtained by dividing  (x) the sum of (i) the  aggregate  Certificate
Principal Balance of the Subordinate  Certificates relating to Group II and (ii)
the Group II  Overcollateralization  Amount,  in each  case  after  taking  into
account the distribution of the Group II Principal  Distribution  Amount on such
Payment Date by (y) the Loan Balance of the Mortgage Loans in Group II as of the
last day of the related Remittance Period.

      "Group  II  Senior  Specified  Enhancement  Percentage":  On any  date  of
determination thereof means 42.80%.

      "Group II Servicer Clean-Up Call Date": The first Monthly  Remittance Date
on  which  the  outstanding  Certificate  Principal  Balance  of  the  Group  II
Certificates has declined to $32,500,000.

      "Group II Stepdown  Date":  The later to occur of (x) the Payment  Date in
July 2001 and (y) the first  Group II Payment  Date on which the Group II Senior
Enhancement  Percentage  (after taking into account  distributions  of principal
with respect to Group II on such  Payment  Date) is equal to or greater than the
Group II Senior Specified Enhancement Percentage.


                                       28
<PAGE>

      "Group II Step Up Date":  Provided  that the  auction  sale  described  in
Section 9.02(a) hereof with respect to Group II has not occurred,  the date that
is 90 days after the Group II Auction Sale Bid Date.

      "Group II  Subordinated  Trigger Event":  A Group II Subordinated  Trigger
Event has occurred with respect to a Payment Date if both of the following tests
are failed on such Payment Date:

      A Group II  Cumulative  Loss Test is failed with respect to a Payment Date
if the Cumulative Loss Percentage with respect to Group II equals or exceeds the
percentage set out for the corresponding Payment Date below:

       Payment Dates                              Cumulative Loss Percentage
       -------------                              --------------------------
       July 2000 - June 2001                                 2.10%
       July 2001 - June 2002                                 3.50%
       July 2002 - June 2003                                 4.40%
       July 2003 - June 2004                                 4.80%
       July 2004 - June 2005                                 5.20%
       July 2005 - June 2006                                 5.60%

      A Group II  Delinquency  Test is failed with  respect to a Payment Date if
the amount of 60+ Day Delinquent Loans, with respect to Group II as a percentage
of the  aggregate  outstanding  Loan  Balance of Group II equals or exceeds  the
percentage set out for the corresponding Payment Date below:

       Payment Dates                            60+ Day Delinquency Percentage
       -------------                            ------------------------------
       July 2000 - June 2002                                 4.00%
       July 2002 - June 2004                                 5.50%
       July 2004 - June 2006                                 8.00%
       
      "Group II Targeted  Overcollateralization Amount": On any Payment Date (x)
prior to the Group II Stepdown Date, 2.4% of the aggregate Certificate Principal
Balance of the Group II  Certificates  as of the Startup Day and (y) on or after
the Group II Stepdown Date, the greater of (A) 4.8% of the aggregate outstanding
Loan Balance of the Mortgage Loans in Group II as of the last day of the related
Remittance Period and (B) $3,250,000.

      "Group II Trigger  Event":  A Group II  Trigger  Event has  occurred  with
respect  to a  Payment  Date if the  percentage  obtained  by  dividing  (x) the
principal  amount of 60+ Day  Delinquent  Loans in Group II by (y) the aggregate
outstanding Loan Balance of the Mortgage Loans in Group II as of the last day of
the immediately  preceding  Remittance Period equals or exceeds 40% of the Group
II Senior Enhancement Percentage.

      "Group II Weighted Average Pass-Through Rate": As to any Payment Date, the
weighted average of the Class A-7 Pass-Through  Rate, the Class A-8 Pass-Through
Rate, the Class M-1A Pass-Through  Rate, the Class M-2A  Pass-Through  Rate, and
the  Class  B-1A  Pass-Through  Rate  weighted  by  the  respective  Certificate
Principal  Balance of the related  Class as of such Payment  Date before  taking
into account any distributions to be made on such Payment Date.

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


                                       29
<PAGE>

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

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

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

      "Interest  Rate  Adjustment  Date":  With  respect to an  adjustable  rate
Mortgage  Loan,  the date on which the Coupon Rate is adjusted  with  respect to
such Mortgage Loan. The first Interest Rate  Adjustment Date for each adjustable
rate Mortgage Loan is the date set forth on the Schedule of Mortgage Loans.

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

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

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

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

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

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


                                       30
<PAGE>

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

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

      "Lower-Tier A-1 Monthly  Interest":  With respect to any Payment Date, the
amount of interest accrued on the Lower-Tier Balance of the Lower-Tier  Interest
A-1 immediately  prior to such Payment Date during the related Accrual Period at
the Lower-Tier A-1 Pass-Through Rate.

      "Lower-Tier A-1 Pass-Through  Rate": For any Payment Date, the Group I Net
Weighted Average Coupon Rate.

      "Lower-Tier A-2 Monthly  Interest":  With respect to any Payment Date, the
amount of interest accrued on the Lower-Tier Balance of the Lower-Tier  Interest
A-2 immediately  prior to such Payment Date during the related Accrual Period at
the Lower-Tier A-2 Pass-Through Rate.

      "Lower-Tier A-2 Pass-Through  Rate": For any Payment Date, the Group I Net
Weighted Average Coupon Rate.

      "Lower-Tier A-3 Monthly  Interest":  With respect to any Payment Date, the
amount of interest accrued on the Lower-Tier Balance of the Lower-Tier  Interest
A-3 immediately  prior to such Payment Date during the related Accrual Period at
the Lower-Tier A-3 Pass-Through Rate.

      "Lower-Tier A-3 Pass-Through  Rate": For any Payment Date, the Group I Net
Weighted Average Coupon Rate.

      "Lower-Tier A-4 Monthly  Interest":  With respect to any Payment Date, the
amount of interest accrued on the Lower-Tier Balance of the Lower-Tier  Interest
A-4 immediately  prior to such Payment Date during the related Accrual Period at
the Lower-Tier A-4 Pass-Through Rate.

      "Lower-Tier A-4 Pass-Through  Rate": For any Payment Date, the Group I Net
Weighted Average Coupon Rate.

      "Lower-Tier A-5 Monthly  Interest":  With respect to any Payment Date, the
amount of interest accrued on the Lower-Tier Balance of the Lower-Tier  Interest
A-5 immediately  prior to such Payment Date during the related Accrual Period at
the Lower-Tier A-5 Pass-Through Rate.

      "Lower-Tier A-5 Pass-Through  Rate": For any Payment Date, the Group I Net
Weighted Average Coupon Rate.

      "Lower-Tier A-6 Monthly  Interest":  With respect to any Payment Date, the
amount of interest accrued on the Lower-Tier Balance of the Lower-Tier  Interest
A-6 immediately  prior to such Payment Date during the related Accrual Period at
the Lower-Tier A-6 Pass-Through Rate.

      "Lower-Tier A-6 Pass-Through  Rate": For any Payment Date, the Group I Net
Weighted Average Coupon Rate.


                                       31
<PAGE>

      "Lower-Tier A-7 Monthly  Interest":  With respect to any Payment Date, the
amount of interest accrued on the Lower-Tier Balance of the Lower-Tier  Interest
A-7 immediately  prior to such Payment Date during the related Accrual Period at
the Lower-Tier A-7 Pass-Through Rate.

      "Lower-Tier A-7 Pass-Through Rate": For any Payment Date, the Group II Net
Weighted Average Coupon Rate.

      "Lower-Tier A-8 Monthly  Interest":  With respect to any Payment Date, the
amount of interest accrued on the Lower-Tier Balance of the Lower-Tier  Interest
A-8 immediately  prior to such Payment Date during the related Accrual Period at
the Lower-Tier A-8 Pass-Through Rate.

      "Lower-Tier A-8 Pass-Through Rate": For any Payment Date, the Group II Net
Weighted Average Coupon Rate.

      "Lower-Tier B-1A Monthly Interest":  With respect to any Payment Date, the
amount of interest accrued on the Lower-Tier Balance of the Lower-Tier  Interest
B-1A immediately prior to such Payment Date during the related Accrual Period of
the Lower-Tier B-1A Pass-Through Rate.

      "Lower-Tier  B-1A  Pass-Through  Rate": For any Payment Date, the Group II
Net Weighted Average Coupon Rate.

      "Lower-Tier B-1F Monthly Interest":  With respect to any Payment Date, the
amount of interest accrued on the Lower-Tier Balance of the Lower-Tier  Interest
B-1F immediately prior to such Payment Date during the related Accrual Period at
the Lower-Tier B-1F Pass-Through Rate.

      "Lower-Tier B-1F Pass-Through Rate": For any Payment Date, the Group I Net
Weighted Average Coupon Rate.

      "Lower-Tier  Balance":  As to each Class of  Lower-Tier  Interests and any
Payment Date,  the Initial  Lower-Tier  Balance as set forth in Section  2.08(a)
minus an amount equal to the aggregate  amount  distributed  as principal to the
corresponding  Classes of the Offered  Certificates  on previous  Payment  Dates
pursuant to Section 7.03(f) and (g).

      "Lower-Tier  Group I  Distribution  Amount":  With  respect to any Payment
Date, the sum of the Lower-Tier A-1 Monthly Interest, the Lower-Tier A-2 Monthly
Interest,  the  Lower-Tier  A-3 Monthly  Interest,  the  Lower-Tier  A-4 Monthly
Interest,  the  Lower-Tier  A-5 Monthly  Interest,  the  Lower-Tier  A-6 Monthly
Interest,  the Lower-Tier  B-1F Monthly  Interest,  the Lower-Tier  M-1F Monthly
Interest,  the Lower-Tier M-2F Monthly  Interest,  the Class A Group I Principal
Distribution  Amount,  the Class M-1F Principal  Distribution  Amount, the Class
M-2F Principal  Distribution  Amount and the Class B-1F  Principal  Distribution
Amount.  Such Group I Class A  Principal  Distribution  Amount is  allocated  as
follows:  (a) to the  Lower-Tier  Interest  A-6 an amount equal to the Class A-6
Lockout Distribution Amount and (b) as a distribution on the Lower-Tier Interest
A-1 until the Lower-Tier  Interest A-1 Termination Date, the Class A-1 Principal
Distribution  Amount; as a distribution on the Lower-Tier Interest A-2 until the
Lower-Tier Interest A-2 Termination Date, the Class A-2 Distribution  Amount; as
a distribution on the Lower-Tier  Interest A-3 until the Lower-Tier Interest A-3
Termination  Date, the Class A-3 Distribution  Amount;  as a distribution on the
Lower-Tier  Interest A-4 until the Lower-Tier Interest A-4 Termination Date, the
Class A-4 Distribution  Amount; as a distribution on the Lower-Tier Interest A-5
until the Lower-Tier  Interest A-5 Termination  Date, the Class A-5 Distribution
Amount;  and  as a  distribution  on  the  Lower-Tier  Interest  A-6  until  the
Lower-Tier Interest A-6 Termination Date, the Class A-6 Distribution Amount.


                                       32
<PAGE>

      "Lower-Tier  Group II  Distribution  Amount":  With respect to any Payment
Date, the sum of the Lower-Tier A-7 Monthly Interest, the Lower-Tier A-8 Monthly
Interest,  the Lower-Tier  M-1A Monthly  Interest,  the Lower-Tier  M-2A Monthly
Interest,  the Lower-Tier B-1A Monthly Interest,  the Class A Group II Principal
Distribution  Amount,  the Lower-Tier M-1A Principal  Distribution  Amount,  the
Class  M-2A  Principal   Distribution   Amount  and  the  Class  B-1A  Principal
Distribution Amount.

      "Lower-Tier  Interest A-1": The interest of that name established pursuant
to Section 2.08(a) hereof.

      "Lower-Tier  Interest A-2": The interest of that name established pursuant
to Section 2.08(a) hereof.

      "Lower-Tier  Interest A-3": The interest of that name established pursuant
to Section 2.08(a) hereof.

      "Lower-Tier  Interest A-4": The interest of that name established pursuant
to Section 2.08(a) hereof.

      "Lower-Tier  Interest A-5": The interest of that name established pursuant
to Section 2.08(a) hereof.

      "Lower-Tier  Interest A-6": The interest of that name established pursuant
to Section 2.08(a) hereof.

      "Lower-Tier  Interest A-7": The interest of that name established pursuant
to Section 2.08(a) hereof.

      "Lower-Tier  Interest A-8": The interest of that name established pursuant
to Section 2.08(a) hereof.

      "Lower-Tier Interest B-1A": The interest of that name established pursuant
to Section 2.08(a) hereof.

      "Lower-Tier Interest B-1F": The interest of that name established pursuant
to Section 2.08(a) hereof.

      "Lower-Tier Interest M-1A": The interest of that name established pursuant
to Section 2.08(a) hereof.

      "Lower-Tier Interest M-1F": The interest of that name established pursuant
to Section 2.08(a) hereof.

      "Lower-Tier Interest M-2A": The interest of that name established pursuant
to Section 2.08(a) hereof.

      "Lower-Tier Interest M-2F": The interest of that name established pursuant
to Section 2.08(a) hereof.

      "Lower-Tier  Interest A-1 Termination Date": The Payment Date on which the
Lower-Tier  Balance of  Lower-Tier  Interest  A-1 is reduced to zero through the
distribution made in respect of Lower-Tier Interest A-1 on such Payment Date.

      "Lower-Tier  Interest A-2 Termination Date": The Payment Date on which the
Lower-Tier  Balance of  Lower-Tier  Interest  A-2 is reduced to zero through the
distribution made in respect of Lower-Tier Interest A-2 on such Payment Date.

      "Lower-Tier  Interest A-3 Termination Date": The Payment Date on which the
Lower-Tier  Balance of  Lower-Tier  Interest  A-3 is reduced to zero through the
distribution made in respect of Lower-Tier Interest A-3 on such Payment Date.


                                       33
<PAGE>

      "Lower-Tier  Interest A-4 Termination Date": The Payment Date on which the
Lower-Tier  Balance of  Lower-Tier  Interest  A-4 is reduced to zero through the
distribution made in respect of Lower-Tier Interest A-4 on such Payment Date.

      "Lower-Tier  Interest A-5 Termination Date": The Payment Date on which the
Lower-Tier  Balance of  Lower-Tier  Interest  A-5 is reduced to zero through the
distribution made in respect of Lower-Tier Interest A-5 on such Payment Date.

      "Lower-Tier  Interest A-6 Termination Date": The Payment Date on which the
Lower-Tier  Balance of  Lower-Tier  Interest  A-6 is reduced to zero through the
distribution made in respect of Lower-Tier Interest A-6 on such Payment Date.

      "Lower-Tier  Interest A-7 Termination Date": The Payment Date on which the
Lower-Tier  Balance of  Lower-Tier  Interest  A-7 is reduced to zero through the
distribution made in respect of Lower-Tier Interest A-7 on such Payment Date.

      "Lower-Tier  Interest A-8 Termination Date": The Payment Date on which the
Lower-Tier  Balance of  Lower-Tier  Interest  A-8 is reduced to zero through the
distribution made in respect of Lower-Tier Interest A-8 on such Payment Date.

      "Lower-Tier Interest B-1A Termination Date": The Payment Date on which the
Lower-Tier  Balance of  Lower-Tier  Interest B-1A is reduced to zero through the
distribution made in respect of Lower-Tier Interest B-1A on such Payment Date.

      "Lower-Tier Interest B-1F Termination Date": The Payment Date on which the
Lower-Tier  Balance of  Lower-Tier  Interest B-1F is reduced to zero through the
distribution made in respect of Lower-Tier Interest B-1F on such Payment Date.

      "Lower-Tier Interest M-1A Termination Date": The Payment Date on which the
Lower-Tier  Balance of  Lower-Tier  Interest M-1A is reduced to zero through the
distribution made in respect of Lower-Tier Interest M-1A on such Payment Date.

      "Lower-Tier Interest M-1F Termination Date": The Payment Date on which the
Lower-Tier  Balance of  Lower-Tier  Interest M-1F is reduced to zero through the
distribution made in respect of Lower-Tier Interest M-1F on such Payment Date.

      "Lower-Tier Interest M-2A Termination Date": The Payment Date on which the
Lower-Tier  Balance of  Lower-Tier  Interest M-2A is reduced to zero through the
distribution made in respect of Lower-Tier Interest M-2A on such Payment Date.

      "Lower-Tier Interest M-2F Termination Date": The Payment Date on which the
Lower-Tier  Balance of  Lower-Tier  Interest M-2F is reduced to zero through the
distribution made in respect of Lower-Tier Interest M-2F on such Payment Date.

      "Lower-Tier M-1A Monthly Interest":  With respect to any Payment Date, the
amount of interest accrued on the Lower-Tier Balance of the Lower-Tier  Interest
M-1A immediately prior to such Payment Date during the related Accrual Period at
the Lower-Tier M-1A Pass-Through Rate.

      "Lower-Tier  M-1A  Pass-Through  Rate": For any Payment Date, the Group II
Net Weighted Average Coupon Rate.


                                       34
<PAGE>

      "Lower-Tier M-1F Monthly Interest":  With respect to any Payment Date, the
amount of interest accrued on the Lower-Tier Balance of the Lower-Tier  Interest
M-1F immediately prior to such Payment Date during the related Accrual Period at
the Lower-Tier M-1F Pass-Through Rate.

      "Lower-Tier M-1F Pass-Through Rate": For any Payment Date, the Group I Net
Weighted Average Coupon Rate.

      "Lower-Tier M-2A Monthly Interest":  With respect to any Payment Date, the
amount of interest accrued on the Lower-Tier Balance of the Lower-Tier  Interest
M-2A immediately prior to such Payment Date during the related Accrual Period at
the Lower-Tier M-2A Pass-Through Rate.

      "Lower-Tier  M-2A  Pass-Through  Rate": For any Payment Date, the Group II
Net Weighted Average Coupon Rate.

      "Lower-Tier M-2F Monthly Interest":  With respect to any Payment Date, the
amount of interest accrued on the Lower-Tier Balance of the Lower-Tier  Interest
M-2F immediately prior to such Payment Date during the related Accrual Period at
the Lower-Tier M-2F Pass-Through Rate.

      "Lower-Tier M-2F Pass-Through Rate": For any Payment Date, the Group I Net
Weighted Average Coupon Rate.

      "Lower-Tier  Pass-Through  Rate": As to each of the respective  Lower-Tier
Interests,  the applicable  "Lower-Tier  Pass-Through Rate" set forth in Section
2.08 hereof.

      "Lower-Tier REMIC": The segregated pool of assets referred to as the Trust
Estate,  other  than  the  Upper-Tier  Group  I  Distribution  Account  and  the
Upper-Tier  Group II  Distribution  Account  which are assets of the  Upper-Tier
REMIC.

      "Lower-Tier  REMIC Residual Class":  With respect to the Lower-Tier REMIC,
the interest therein designated as the "residual  interest" therein for purposes
of  the  REMIC  Provisions.   The  Lower-Tier  REMIC  Residual  Class  shall  be
uncertificated, and shall be issuable only in Percentage Interests of 99.999% to
the Seller and 0.001% to Norwest Bank Minnesota,  National Association.,  as Tax
Matters Person. Such interests shall be  non-transferrable,  except that Norwest
Bank Minnesota,  National Association may assign such interest to another person
who accepts such  assignment and the  designation as Tax Matters Person pursuant
to Section 11.18 hereof. The Lower-Tier REMIC Residual Class is entitled only to
any amounts at any time held in the  Certificate  Account and not required to be
paid to the Upper-Tier  REMIC,  which is expected to be zero at all times during
the term of this Agreement.

      "Master Servicer":  AMRESCO Residential Capital Markets,  Inc., a Delaware
corporation and any successor thereto.

      "Master Servicer Fee": An amount equal to the product of (x) the aggregate
outstanding Loan Balance as of the last day of the related Collection Period and
(y) the Master Servicer Fee Rate.

      "Master Servicer Fee Rate": 0.0175% per annum.

      "Maximum Collateral Amount": As to Group I, $350,000,000;  and as to Group
II,  $650,000,000;  provided that for purposes of calculating  the Servicer Loss
Test with respect to each Servicer and each Mortgage Loan Group, the Seller will
provide the related Maximum Collateral Amounts per Servicer and


                                       35
<PAGE>

Mortgage Loan Group to the Trustee,  each Servicer,  the Master Servicer and the
Depositor  within 10 days after the end of the Funding  Period for such Mortgage
Loan Group.

      "Mezzanine Certificates": Collectively, the Class M-1 Certificates and the
Class M-2 Certificates.

      "Monthly Remittance Amount": The sum of the Interest Remittance Amount and
the Principal Remittance Amount.

      "Monthly  Remittance  Date":  The 20th day of each month or if such day is
not a Business  Day, the Business Day  succeeding  such day,  commencing in July
1998.

      "Moody's": Moody's Investors Service Inc., or any successor thereto.

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

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

      "Mortgage  Loan  Servicing  Group":  Advanta  Loans,  Ameriquest  Loans or
Wendover Loans, as applicable.

      "Mortgage Loans":  Such of the mortgage loans (including  Initial Mortgage
Loans and  Subsequent  Mortgage  Loans)  transferred  and  assigned to the Trust
pursuant to Section  3.05(a) and 3.07(a)  hereof,  together  with any  Qualified
Replacement Mortgages substituted therefor in accordance with this Agreement, as
from time to time are held as a part of the Trust  Estate,  the  Mortgage  Loans
originally so held being identified in the Schedules of Mortgage Loans. The term
"Mortgage Loan" includes any Mortgage Loan which is Delinquent, which relates to
a foreclosure or which relates to a Property which is REO Property prior to such
Property's  disposition by the Trust. Any mortgage loan which, although intended
by the parties hereto to have been, and which  purportedly was,  transferred and
assigned to the Trust by the Depositor, in fact was not transferred and assigned
to the Trust for any  reason  whatsoever,  including,  without  limitation,  the
incorrectness  of the  statement  in  Section  3.04(a)(i)  with  respect to such
mortgage  loan,  shall  nevertheless  be  considered  a "Mortgage  Loan" for all
purposes of this Agreement.

      "Mortgagor": The obligor on a Note.

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

      "90+ Day  Delinquent  Loan":  With  respect  to any date of  determination
thereof,  all REO Properties  and each Mortgage Loan,  with respect to which any
portion of a Scheduled Payment is, as of the last day of the related  Collection
Period, 90 days or more Delinquent (including any Mortgage Loans which have gone
into foreclosure or have been discharged by reason of bankruptcy).

      "90+ Delinquency  Percentage (Rolling Three Month)":  With respect to each
Mortgage Loan Servicing Group and any date of determination thereof, the average
of the percentage  equivalents of the fractions determined for each of the three
immediately preceding Collection Periods the numerator of each


                                       36
<PAGE>

of which is equal to the aggregate Loan Balance of 90+ Day  Delinquent  Loans in
the related  Mortgage Loan  Servicing  Group as of the last day of the preceding
Collection  Period and the denominator of which is the aggregate Loan Balance of
all of the Mortgage Loans in the related Mortgage Loan Servicing Group as of the
last day of the preceding Collection Period.

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

      "Notional  Principal  Amount":  With  respect to a Class of the Class C-IO
Certificates,  the related Class C-FIO  Notional  Principal  Amount or the Class
C-AIO Notional Principal Amount.

      "Offered  Certificates":  Collectively,  the  Class  A  Certificates,  the
Mezzanine Certificates and the Class B-1 Certificates.

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

      "One-Month  LIBOR":  With  respect to any Accrual  Period for the Group II
Certificates,  the rate determined by the Trustee on the related One-Month LIBOR
Determination  Date on the basis of the offered rate for one-month  U.S.  dollar
deposits  as such rate  appears on Telerate  Page 3750 as of 11:00 a.m.  (London
time) on such date;  provided that if such rate does not appear on Telerate Page
3750,  the rate for such  date will be  determined  on the basis of the rates at
which  one-month  U.S.  dollar  deposits are offered by the  Reference  Banks at
approximately 11:00 a.m. (London time) on such date to prime banks in the London
interbank  market.  In such event, the Trustee will request the principal London
office of each of the Reference  Banks to provide a quotation of its rate. If at
least  two such  quotations  are  provided,  the rate for that  date will be the
arithmetic mean of the quotations  (rounded  upwards if necessary to the nearest
whole  multiple  of  1/16%).  If  fewer  than two  quotations  are  provided  as
requested,  the rate for that  date  will be the  arithmetic  mean of the  rates
quoted  by  major  banks  in  New  York  City,   selected  by  the  Trustee,  at
approximately  11:00 a.m. (New York City time) on such date for  one-month  U.S.
dollar loans to leading European banks.

      "One-Month LIBOR  Determination  Date": For the initial Accrual Period for
the Group II  Certificates,  the second London Business Day prior to the Closing
Date.  With  respect  to  any  Accrual  Period   thereafter  for  the  Group  II
Certificates,  the second London Business Day preceding the commencement of such
Accrual Period.

      "Operative  Documents":   Collectively,  this  Agreement,  the  Ameriquest
Transfer Agreement, the Subsequent Transfer Agreements and the Certificates.

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

      "Original  Aggregate  Loan  Balance":  The  aggregate  Loan Balance of all
Initial Mortgage Loans as of the Cut-Off Date, i.e., $849,964,552.16.

      "Original Capitalized Interest Amount": $609,417.17.

      "Original Group I Pre-Funding Amount": $12,207,433.84

      "Original Group II Pre-Funding Amount": $137,828,044.00.


                                       37
<PAGE>

      "Original  Pre-Funded  Amount":  The amount  deposited in the  Pre-Funding
Account on the  Startup Day from the  proceeds of the sale of the  Certificates,
which amount is $150,035,477.84.

      "Originator":  Each of the  companies  from whom the Seller  purchased the
Mortgage Loans.

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

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

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

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

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

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

      "Overcollateralization  Release Amount":  For any Payment Date, the sum of
the   Group  I   Overcollateralization   Release   Amount   and  the   Group  II
Overcollateralization Release Amount.

      "Overfunded  Interest  Amount":  With respect to each Subsequent  Transfer
Date,  the sum, if any,  of (x) with  respect to the Group I  Certificates,  the
excess of (i)  interest  that would accrue from the related  Subsequent  Cut-Off
Date  through July 20, 1998 on the  aggregate  Loan  Balances of the  Subsequent
Mortgage  Loans  acquired  by  the  Trust  on  such  Subsequent  Transfer  Date,
calculated  at a rate  equal  to the sum of (I) the  Group  I  Weighted  Average
Pass-Through Rate and (II) the Trustee Fee Rate and the Master Servicer Fee Rate
allocable  to Group I (such  fees  calculated  as an  annual  rate  based on the
aggregate  Loan  Balances of the Mortgage  Loans in Group I), over (ii) interest
that would accrue from the Subsequent  Cut-Off Date through July 20, 1998 on the
aggregate  Loan  Balances of the  Subsequent  Mortgage  Loans related to Group I
acquired by the Trust on such Subsequent  Transfer Date,  calculated at the rate
at which Pre-Funding  Account moneys are invested as of such Subsequent Transfer
Date  and (y) with  respect  to the  Group II  Certificates  the  excess  of (i)
interest that would accrue from the related Subsequent Cut-Off Date through July
20,  1998 on the  aggregate  Loan  Balances  of the  Subsequent  Mortgage  Loans
acquired by the Trust on such  Subsequent  Transfer  Date,  calculated at a rate
equal to the sum of (I) the Group II Weighted Average Pass-Through Rate and (II)
the  Trustee Fee Rate and the Master  Servicer  Fee Rate  allocable  to Group II
(such fees  calculated as an annual rate based on the aggregate Loan Balances of
the Mortgage  Loans in Group II),  over (ii) interest that would accrue from the
Subsequent  Cut-Off Date through July 20, 1998 on the aggregate Loan Balances of
the Subsequent  Mortgage Loans related to Group II acquired by the Trust on such
Subsequent  Transfer Date,  calculated at the rate at which Pre-Funding  Account
moneys are invested as of such Subsequent Transfer Date.


                                       38
<PAGE>

      "Owner":  The  Person in whose name a  Certificate  is  registered  in the
Register,  to the extent described in Section 5.06 hereof;  provided that solely
for the purposes of determining the exercise of any voting rights hereunder,  if
any Offered  Certificates are beneficially  owned by the Seller or any affiliate
thereof, the Seller or such affiliate shall not be considered an Owner.

      "PAG": The Seller's "Performance Assumption Groupings" as described in the
Prospectus Supplement.

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

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

      "Percentage  Interest":  With respect to an Offered Certificate or a Class
C-IO Certificate, a fraction,  expressed as a decimal, the numerator of which is
the initial  Certificate  Principal  Balance  (or, in the case of the Class C-IO
Certificates,  the  related  Notional  Principal  Amount)  represented  by  such
Certificate  and the denominator of which is the aggregate  initial  Certificate
Principal Balance (or, in the case of the Class C-IO  Certificates,  the related
Notional  Principal  Amount)  represented  by all the  Certificates  of the same
Class. With respect to a Class S Certificate, a Class D Certificate or a Class R
Certificate,  the  portion  of  the  Class  evidenced  thereby,  expressed  as a
percentage, as stated on the face of such Certificate,  all of which shall total
100% with respect to the related Class.

      "Permitted  Exceptions":  The  following:  (a) the  lien of  current  real
property  taxes  and  assessments  not  yet  due  and  payable;  (b)  covenants,
conditions and restrictions,  rights of way,  easements and other matters of the
public record as of the date of recording acceptable to prudent mortgage lending
institutions  generally  and  specifically  referred  to in the  lender's  title
insurance  policy  delivered to the related  Originator of the Mortgage Loan and
referred  to or  otherwise  considered  in the  appraisal  made for the  related
Originator of the Mortgage Loan; (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 the Mortgage or the use, enjoyment, value or
marketability  of the related  Property;  and (d) a valid and current first lien
for Second Mortgages.

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

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

      "Pre-Funded  Amount": As of any date of determination  thereof, the amount
remaining on deposit in the Pre-Funding Account.


                                       39
<PAGE>

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

      "Pre-Funding Determination Date": July 20, 1998.

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

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

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

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

      "Principal  Remittance Amount": As of any Monthly Remittance Date, the sum
of the Group I Principal Remittance Amount and the Group II Principal Remittance
Amount.

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

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

      "Prospectus":  The Prospectus dated September 5, 1997 constituting part of
the Registration Statement.

      "Prospectus  Supplement":  The AMRESCO Residential  Securities Corporation
Mortgage  Loan Trust  1998-2  Prospectus  Supplement  dated May 28,  1998 to the
Prospectus.

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

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

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

      "Qualified  Replacement Mortgage": A Mortgage Loan substituted for another
pursuant to Section 3.03,  3.04, 3.05 or 3.06(b) hereof,  which (i) has a Coupon
Rate not less  than and not more than 1%  greater  than the  Coupon  Rate of the
Mortgage Loan being  replaced,  (ii) is of the same property type (i.e.,  single
family, condominium, PUD unit, etc.) or is a single family dwelling and the same
occupancy status as the replaced Mortgage Loan or is a primary residence,  (iii)
shall mature no later than May 1, 2028, (iv) has a


                                       40
<PAGE>

Loan-to-Value  Ratio  as of the  Subsequent  Cut-Off  Date no  higher  than  the
Loan-to-Value  Ratio of the replaced Mortgage Loan at such time, (v) shall be of
the same or higher credit quality classification  (determined in accordance with
the  PAGs)  as the  Mortgage  Loan  which  such  Qualified  Subsequent  Mortgage
replaces,  (vi) has a Loan Balance as of the related Subsequent Cut-Off Date not
greater  than and not  substantially  less than the Loan Balance of the replaced
Mortgage Loan as of such Subsequent  Cut-Off Date, (vii) shall not provide for a
Balloon  Payment if the  related  Mortgage  Loan did not  provide  for a Balloon
Payment (and if such related Mortgage Loan provided for a Balloon Payment,  such
Qualified  Replacement Mortgage shall have an original maturity of not less than
the original  maturity of such related  Mortgage Loan),  (viii) shall be a fixed
rate Mortgage Loan if the Mortgage Loan being  replaced is a fixed rate Mortgage
Loan or an adjustable  rate Mortgage Loan if the Mortgage Loan being replaced is
an adjustable  rate Mortgage Loan,  (ix) if such Mortgage Loan being replaced is
in Group II, (a) has the index of the replaced  Mortgage  Loan, (b) has the same
amount of time between rate adjustment  dates as the replaced  Mortgage Loan and
(c) has a margin no less than the replaced  Mortgage  Loan and (x) satisfies the
criteria  set  forth  from time to time in the  definition  thereof  at  Section
860G(a)(4) of the Code (or any successor  statute thereto) and applicable to the
Trust.

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

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

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

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

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

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

      "Registration   Statement":   The  Registration  Statement  filed  by  the
Depositor  with the  Securities  and Exchange  Commission  (Registration  Number
333-30759),  including  all  amendments  thereto and  including  the  Prospectus
Supplement relating to the Offered Certificates constituting a part thereof.

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

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


                                       41
<PAGE>

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

      "Remittance  Period":  The period from and including the second day of the
calendar month preceding the month in which a Monthly  Remittance Date occurs to
and including the first day of the calendar month in which a Monthly  Remittance
Date occurs.

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

      "Reporting  Date":  The date on which the Master Servicer will provide the
Aggregate Monthly  Servicing Report to the Trustee,  which day shall be the 20th
day of each  calendar  month  (or if such day is not a  Business  Day,  the next
succeeding Business Day).

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

      "Retained  Certificates":  Collectively,  the Class D Certificates and the
Class R Certificates.

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

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

      "Second  Mortgage":  Mortgage  Loans  secured  by a valid  mortgage  which
represents a second lien.

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

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

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

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


                                       42
<PAGE>

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

                                                           Cumulative Loss
                 Period                                      Percentage
                 ------                                      ----------
       June 2, 1998 - June 1, 2000                             1.55%
       June 2, 2000 - June 1, 2001                             1.86%
       June 2, 2001 - June 1, 2002                             3.14%
       June 2, 2002 - June 1, 2003                             3.96%
       June 2, 2003 - June 1, 2004                             4.28%
       June 2, 2004 - June 1, 2005                             4.52%
       June 2, 2005 and thereafter                             4.76%

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

      "Servicer  Termination  Test":  The  Servicer  Termination  Test  for each
Servicer  and with  respect to the  related  Mortgage  Loan  Servicing  Group is
satisfied  for  any  date  of  determination  thereof,  if  either  (x)  the 90+
Delinquency  Percentage  (Rolling  Three  Month)  with  respect  to the  related
Mortgage  Loan  Servicing  Group  is less  than  the  greater  of (i) 50% of the
weighted average of the Group I Senior  Enhancement  Percentage and the Group II
Senior  Enhancement  Percentage  (weighted based on the outstanding Loan Balance
relating to Group I and Group II as of such date of determination)  and (ii) 15%
or (y) the Servicer Loss Test is satisfied.

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

      "Servicer's Trust Receipt":  The Servicer's Trust Receipt, in the form set
out as Exhibit H hereto.

      "Servicing  Advance":  As defined in Section  8.09(b) and Section  8.13(a)
hereof.

      "Servicing  Fee": With respect to any Mortgage Loan, an amount retained by
the related  Servicer as compensation  for servicing and  administration  duties
relating to such Mortgage Loan pursuant to Section 8.15.

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

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

      "Servicing  Report  Delivery  Date":  The date on which each Servicer will
provide its Servicer's  Monthly  Servicing Report to the Master Servicer and the
Seller,  which day shall be the 10th day of each calendar  month (or if such day
is not a Business Day, the next succeeding Business Day).


                                       43
<PAGE>

      "60+ Day  Delinquent  Loan":  With  respect  to any date of  determination
thereof,  all REO Properties  and each Mortgage Loan,  with respect to which any
portion of a Scheduled Payment is, as of the last day of the related  Collection
Period, 60 days or more Delinquent (without giving effect to any grace period).

      "60+ Day Delinquency Percentage": As of any date of determination thereof,
and  as  to  the  related  Mortgage  Loan  Group,  a  fraction,  expressed  as a
percentage,  the numerator of which is the outstanding aggregate Loan Balance of
60+ Day  Delinquent  Loans  with  respect  to such  Mortgage  Loan Group and the
denominator of which is the  outstanding  aggregate Loan Balance of the Mortgage
Loans in such Mortgage Loan Group.

      "Startup Day": June 11, 1998.

      "Subordinate  Certificates":  With respect to either Group,  collectively,
the  Mezzanine  Certificates,  the  Class  B  Certificates  and the  Class  C-IO
Certificates related to such Group.

      "Subordinated  Trigger Event":  A Group I Subordinated  Trigger Event or a
Group II Subordinated Trigger Event, as the case may be.

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

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

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

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

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

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

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

      "Tape": The meaning provided in Section 8.29(d) hereof.

      "Tax Matters Certificate": The Class R Certificate,  representing a 0.001%
Percentage  Interest of such Class of Certificates,  initially issued to Norwest
Bank Minnesota, National Association as the initial Tax Matters Person.

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


                                       44
<PAGE>

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

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

      "Termination  Date  Pass-Through  Rate": A rate equal to the sum of (a)(i)
the Group I Weighted Average  Pass-Through Rate in the case of Mortgage Loans in
Group I or (ii) the Group II Weighted Average  Pass-Through  Rate in the case of
Mortgage  Loans in Group II, plus (b) the sum of (x) the Trustee Fee and (y) the
Master  Servicer  Fee  (calculated  as an annual  rate based on the  outstanding
principal amount of the related Certificates) then accrued and outstanding.

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

      "Termination Price": As defined in Section 9.02(b) hereof.

      "Trust":  AMRESCO Residential  Securities  Corporation Mortgage Loan Trust
1998-2, the trust created under this Agreement.

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

      "Trustee":  Norwest  Bank  Minnesota,  National  Association,  a  national
banking association,  not in its individual capacity but solely as Trustee under
this Agreement, and any successor hereunder.

      "Trustee  Fee":  An  amount  equal  to the  product  of (x) the  aggregate
outstanding Loan Balance as of the last day of the related Collection Period and
(y) the Trustee Fee Rate.

      "Trustee Fee Rate": 0.0025% per annum.

      "Underwriters":  Prudential Securities  Incorporated,  AMRESCO Securities,
Inc., Credit Suisse First Boston,  Deutsche Morgan Grenfell and Morgan Stanley &
Co. Incorporated.

      "Unpaid   Realized  Loss  Amount":   For  any  Class  of  the  Subordinate
Certificates  and as to any  Payment  Date,  the  excess  of (x)  the  aggregate
cumulative  amount of related Applied Realized Loss Amounts with respect to such
Class for all prior Payment Dates over (y) the aggregate,  cumulative  amount of
related  Realized Loss  Amortization  Amounts with respect to such Class for all
prior Payment Dates.

      "Upper-Tier  Group  I  Distribution   Account":  The  Upper-Tier  Group  I
Distribution Account established pursuant to Section 7.02(c) hereof.

      "Upper-Tier  Group  II  Distribution  Account":  The  Upper-Tier  Group II
Distribution Account established pursuant to Section 7.02(c) hereof.

      "Upper-Tier REMIC": The REMIC established  pursuant to Section 2.08 hereof
with  respect to the  Certificates.  The assets of the  Upper-Tier  REMIC  shall
include the Upper-Tier Group I Distribution  Account and the Upper-Tier Group II
Distribution  Account,  and the right to  receive  the  distributions  deposited
therein with respect to each Lower-Tier Interest.


                                       45
<PAGE>

      "Wendover":  Wendover  Financial Services  Corporation,  formerly known as
Wendover Funding, Inc., a North Carolina corporation.

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

      Section 1.02 Use of Words and Phrases.

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

      Section 1.03 Captions; Table of Contents.

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

      Section 1.04 Opinions.

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

                                END OF ARTICLE I


                                       46
<PAGE>

                                   ARTICLE II

                   ESTABLISHMENT AND ORGANIZATION OF THE TRUST

      Section 2.01 Establishment of the Trust.

      The  parties  hereto  (excluding  the  Servicers)  do  hereby  create  and
establish, pursuant to the laws of the State of New York and this Agreement, the
Trust, which, for convenience, shall be known as "AMRESCO Residential Securities
Corporation Mortgage Loan Trust 1998-2".

      Section 2.02 Office.

      The office of the Trust shall be in care of the Trustee,  addressed to the
Corporate  Trust Office or at such other address as the Trustee may designate by
notice to the Depositor, the Seller, the Servicers and the Owners.

      Section 2.03 Purposes and Powers.

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

      Section 2.04 Appointment of the Trustee; Declaration of Trust.

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

      Section 2.05 Expenses of the Trust.

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

      Section 2.06 Ownership of the Trust.

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


                                       47
<PAGE>

      Section 2.07 Reserved.

      Section 2.08 Miscellaneous REMIC Provisions.

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

                                 Lower-Tier       Initial       Month and Year  
                                Pass-Through    Lower-Tier    of Final Scheduled
Class Designation                   Rate          Balance        Payment Dates
- - -----------------                   ----          -------        -------------
                                
Lower-Tier Interest A-1              (1)       $116,000,000      November 2015
Lower-Tier Interest A-2              (1)        $61,000,000       April 2022
Lower-Tier Interest A-3              (1)        $36,000,000      February 2025
Lower-Tier Interest A-4              (1)        $37,000,000       April 2027
Lower-Tier Interest A-5              (1)        $16,000,000      February 2028
Lower-Tier Interest A-6              (1)        $35,000,000      December 2027
Lower-Tier Interest A-7              (2)       $150,000,000        June 2020
Lower-Tier Interest A-8              (2)       $376,500,000        May 2028
Lower-Tier Interest M-1F             (1)        $19,250,000        June 2028
Lower-Tier Interest M-1A             (2)        $52,000,000        June 2028
Lower-Tier Interest M-2F             (1)        $15,750,000        June 2028
Lower-Tier Interest M-2A             (2)        $39,000,000        June 2028
Lower-Tier Interest B-1F             (1)        $14,000,000        June 2028
Lower-Tier Interest B-1A             (2)        $32,500,000        June 2028
Lower-Tier REMIC Residual Class      (3)            (3)            June 2028

- - ----------
(1)   On any Payment Date, the Group I Net Weighted Average Coupon Rate.

(2)   On any Payment Date, the Group II Net Weighted Average Coupon Rate.

(3)   The  Lower-Tier  REMIC  Residual  Class is not  issued  with a  Lower-Tier
      Balance or a Lower-Tier Pass-Through Rate.

      (b) The Lower-Tier Interests A-1, A-2, A-3, A-4, A-5, A-6, A-7, A-8, M-1F,
M-1A, M-2F, M-2A, B-1F and B-1A Certificates shall be issued as non-certificated
interests.  The  Lower-Tier  REMIC  Residual  Class  shall  be  issued  from the
Lower-Tier REMIC as a non-certificated interest.

      (c) The Depositor hereby designates  Lower-Tier  Interest A-1,  Lower-Tier
Interest A-2,  Lower-Tier  Interest  A-3,  Lower-Tier  Interest A-4,  Lower-Tier
Interest A-5,  Lower-Tier  Interest  A-6,  Lower-Tier  Interest A-7,  Lower-Tier
Interest A-8,  Lower-Tier Interest M-1F,  Lower-Tier  Interest M-1A,  Lower-Tier
Interest M-2F, Lower-Tier Interest M-2A, Lower-Tier Interest B-1F and Lower-Tier
Interest B-2A as "regular  interests" and the Lower-Tier REMIC Residual Class as
the single class of "residual interests" in the Lower-Tier REMIC for purposes of
the REMIC Provisions.

      (d) The Depositor  hereby  designates the Class A-1, Class A-2, Class A-3,
Class A-4, Class A-5,  Class A-6, Class A-7, Class A-8, Class M-1F,  Class M-1A,
Class M-2F, Class M-2A, Class B-1F, Class B- 1A, Class C-FIO, Class C-AIO, Class
D and Class S as "regular interests," and the Class R Certificates as the single
class of "residual  interests" in the Upper-Tier REMIC for purposes of the REMIC
Provisions.  The Depositor  hereby  designates the Lower-Tier  Interest A-1, the
Lower-Tier  Interest A-2, the Lower-Tier  Interest A-3, the Lower-Tier  Interest
A-4, the Lower-Tier  Interest A-5, the  Lower-Tier  Interest A-6, the Lower-Tier
Interest A-7,  Lower-Tier  Interest A-8,  Lower-Tier  Interest M-1F,  Lower-Tier
Interest M-1A,


                                       48
<PAGE>

Lower-Tier Interest M-2F,  Lower-Tier  Interest M-2A,  Lower-Tier Interest B-1F,
Lower-Tier  Interest B-1A, the Upper-Tier  Group I Distribution  Account and the
Upper-Tier  Group II  Distribution  Account as the only assets of the Upper-Tier
REMIC.

      (e) The  Startup  Day is hereby  designated  as the  "startup  day" of the
Upper-Tier  REMIC  and the  Lower-Tier  REMIC  within  the  meaning  of  Section
860G(a)(9) of the Code.

      (f)  The  Owner  of  the  Tax  Matters  Person  Residual  Interest  in the
Upper-Tier REMIC and the Lower-Tier  REMIC is hereby  designated as "tax matters
person" as defined in the REMIC Provisions with respect to each such REMIC.

      (g) The Trust and each REMIC included  therein  shall,  for federal income
tax  purposes,  maintain  books on a calendar year basis and report income on an
accrual basis.

      (h) The Trustee shall cause the Upper-Tier  REMIC and the Lower-Tier REMIC
each to elect to be  treated  as a REMIC  under  Section  860D of the Code.  Any
inconsistencies or ambiguities in this Agreement or in the administration of the
Trust shall be resolved in a manner that preserves the validity of such election
to be treated as a REMIC.  The Trustee  shall  report all  expenses of the Trust
Estate to the Lower-Tier REMIC.

      (i) For all Federal tax law purposes amounts transferred by the Trustee to
the Owners of the Class R Certificates  shall be treated as distributions by the
Upper-Tier  REMIC and  amounts,  if any,  distributed  on the  Lower-Tier  REMIC
Residual Class shall be treated as distributions by the Lower-Tier  REMIC. It is
expected  that there  shall not be any  distributions  to the  Lower-Tier  REMIC
Residual Class.

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

      (k) For federal  income tax purposes,  the month in which Final  Scheduled
Payment Date for each Class of the Offered  Certificates is hereby set to be the
Payment Date indicated below:


                                       49
<PAGE>

                                                      Month and Year of
                                                       Final Scheduled
                Class                                  Payment Date
                -----                                  ------------

         Class A-1 Certificates                        November 2015
         Class A-2 Certificates                        April 2022
         Class A-3 Certificates                        February 2025
         Class A-4 Certificates                        April 2027
         Class A-5 Certificates                        February 2028
         Class A-6 Certificates                        December 2027
         Class A-7 Certificates                        June 2020
         Class A-8 Certificates                        May 2028
         Class M-1F Certificates                       June 2028
         Class M-1A Certificates                       June 2028
         Class M-2F Certificates                       June 2028
         Class M-2A Certificates                       June 2028
         Class B-1F Certificates                       June 2028
         Class B-1A Certificates                       June 2028
         Class C-FIO Certificates                      June 2028
         Class C-AIO Certificates                      June 2000
         Class D Certificates                          June 2000
         Class R Certificates                          June 2028
         Class S Certificates                          June 2028

                                END OF ARTICLE II


                                       50
<PAGE>

                                   ARTICLE III

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

      Section 3.01 Representations and Warranties of the Depositor.

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

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

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

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

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

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

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


                                       51
<PAGE>

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

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

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

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

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

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

      Section 3.02  Representations  and  Warranties  of the  Servicers  and the
Master Servicer.

      (a) Each  Servicer  hereby  represents  and warrants to the  Trustee,  the
Depositor,  the Seller, the Servicers, the Master Servicer and the Owners, as to
itself and its Mortgage Loan Servicing Group only, that as of the Startup Day:

            (i) It is a corporation duly organized, validly existing and in good
      standing  under the laws of its state of  incorporation,  is in compliance
      with the laws of each state in which any Property is located to the extent
      necessary to enable it to perform its obligations hereunder and is in good
      standing as a foreign corporation in each jurisdiction in which the nature
      of its business, or the properties owned or


                                       52
<PAGE>

      leased by it make such  qualification  necessary.  Such  Servicer  has all
      requisite corporate power and authority to own and operate its properties,
      to carry out its  business as  presently  conducted  and as proposed to be
      conducted  and to enter  into and  discharge  its  obligations  under  the
      Operative Documents to which it is a party.

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

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

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

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

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

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


                                       53
<PAGE>

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

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

            (x) The Servicer is working toward,  and anticipates being year 2000
      compliant by December 31, 1999.

      (b) The Master Servicer hereby represents and warrants to the Trustee, the
Depositor, the Seller, the Servicers and the Owners that as of the Startup Day:

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

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

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

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

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


                                       54
<PAGE>

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

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

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

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

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

      Section 3.03 Representations and Warranties of the Seller.

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

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


                                       55
<PAGE>

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

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

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

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

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

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

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

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


                                       56
<PAGE>

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

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

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

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

            (m) The  Seller is not aware that any  Mortgage  Loan  breaches  any
      representation or warranty hereof or in the Ameriquest  Transfer Agreement
      that as of the Startup Date is not subject to cure.

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

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


                                       57
<PAGE>

as a REMIC (a "REMIC Opinion")  addressed to the Servicers,  the Master Servicer
and the Trustee and  acceptable to the  Servicers,  the Master  Servicer and the
Trustee.  Any Mortgage Loan as to which  repurchase or substitution  was delayed
pursuant to this Section  because of the  inability  to deliver a REMIC  Opinion
shall be  repurchased or  substituted  for (subject to compliance  with Sections
3.03,  3.04 or 3.06, as the case may be) upon the earlier of (a) the  occurrence
of a default or imminent  default  with  respect to such  Mortgage  Loan and (b)
receipt by the Trustee of a REMIC Opinion.

      Section  3.04  Representations  and  Warranties  Relating to the  Mortgage
Loans;  Covenants of Seller to Take Certain Actions with Respect to the Mortgage
Loans In Certain Situations.

      (a) With respect to each Mortgage Loan (other than the Ameriquest  Loans),
the Seller  represents  and  warrants  to, and  covenants  to the  Trustee,  the
Depositor,  the Master  Servicer,  the  Servicers and the Owners that, as of the
Startup  Date  (with  respect  to  the  Initial  Mortgage  Loans)  and as of the
Subsequent Transfer Date (with respect to the Subsequent Mortgage Loans):

            (i) Title to the Mortgage Loans.  Immediately  prior to the transfer
      and assignment of the Mortgage Loans by the Seller to the Depositor and by
      the Depositor to the Trust contemplated herein, the Seller held good title
      to and was the sole owner of record and  holder of the  Mortgage  Loan and
      the  indebtedness  evidenced  by  each  Note.  There  has  been no sale or
      hypothecation  by Seller of the Mortgage  Loan.  The Mortgage Loan has not
      been  assigned  or  pledged,  and the  Seller has good,  indefeasible  and
      marketable  title  thereto,  and has full right to  transfer  and sell the
      Mortgage  Loan  free  and  clear  of  any  encumbrance,  equity  interest,
      participation interest,  lien, pledge, charge, claim or security interest,
      and has full right and authority  subject to no interest or  participation
      of, or agreement  with, any other party,  to sell and assign each Mortgage
      Loan pursuant to this  Agreement,  and following the sale of each Mortgage
      Loan,  the  Trustee  will own such  Mortgage  Loan  free and  clear of any
      encumbrance,  equity  interest,   participation  interest,  lien,  pledge,
      charge, claim or security interest.

            (ii)  Accuracy  of the  Schedule  of Mortgage  Loans.  Each  Initial
      Mortgage Loan or  Subsequent  Mortgage Loan is as described in the related
      Schedule of Mortgage Loans, and the information contained in each Schedule
      of Mortgage  Loans is true and  correct as of the Cut-Off  Date (or in the
      case of the Subsequent Mortgage Loans, as of the Subsequent Cut-Off Date).

            (iii) Payments.  As of the Cut-Off Date, no Initial Mortgage Loan is
      thirty  (30) or more  days  Delinquent  except  that  there  are 94 and 61
      Initial  Mortgage  Loans in Group I and  Group II,  respectively,  with an
      outstanding  aggregate Loan Balance of $6,725,941.09  and $6,285,490.79 in
      Group I and Group II,  respectively,  that are 30 or more days  Delinquent
      but not more than 59 days Delinquent.

            (iv) No Outstanding Charges. There are no defaults in complying with
      the terms of the Mortgage,  nor, with respect to any Second Mortgage,  the
      terms  of  any  senior  mortgage.  All  taxes,  governmental  assessments,
      insurance premiums, water, sewer and municipal charges, leasehold payments
      or ground rents which  previously  became due and owing have been paid, or
      an escrow of funds has been established in an amount sufficient to pay for
      every such item which  remains  unpaid and which has been  assessed but is
      not yet due and payable.  The Seller has not advanced funds, or induced or
      solicited or knowingly received any advance of funds by a party other than
      the  Mortgagor,  directly  or  indirectly,  for the  payment of any amount
      required  under the Mortgage Loan,  except for interest  accruing from the
      date of the Note or date of disbursement of the Mortgage Loan


                                       58
<PAGE>

      proceeds, whichever occurred later, to the day which precedes by one month
      the Due Date of the first Scheduled Payment.

            (v)  Original  Terms  Unmodified.  The  terms  of the  Note  and the
      Mortgage  have not been  impaired,  waived,  altered  or  modified  in any
      respect,  except  by a written  instrument  which  has been  recorded,  if
      necessary to protect the interests of the Trust. The substance of any such
      waiver, alteration or modification has been approved by the title insurer,
      to the extent  required by the policy,  and its terms are reflected on the
      related  Schedule of Mortgage  Loans.  No Mortgagor has been released,  in
      whole  or in part,  except  in  connection  with an  assumption  agreement
      approved by the title insurer,  to the extent required by the policy,  and
      which assumption agreement is part of the File.

            (vi) Absence of Defenses.  The Mortgage and the Note are not subject
      to any right of rescission,  set-off,  counterclaim, or defense (including
      the defense of usury),  based on the invalidity or unenforceability of the
      Note and/or Mortgage or on any conduct of the Seller, the Depositor or any
      of their officers, employees, representatives,  affiliates or assignors in
      originating  or servicing  the Initial  Mortgage Loan prior to the Cut-Off
      Date  (or,  in the case of a  Subsequent  Mortgage  Loan,  the  Subsequent
      Cut-Off Date),  nor will the operation of any of the terms of the Mortgage
      or the Note, or the exercise of any right thereunder,  render the Mortgage
      or the Note unenforceable, in whole or in part, or subject to any right of
      rescission,  set-off,  counterclaim,  or defense (including the defense of
      usury) based on any such invalidity, unenforceability or conduct. No right
      of rescission,  set-off, counterclaim, or defense with respect thereto has
      been asserted to the Seller or, to Seller's  knowledge,  has been asserted
      to any other person and no Mortgagor  was a debtor in any state or Federal
      bankruptcy  or  insolvency  proceeding  at the time the Mortgage  Loan was
      originated.

            (vii) Hazard Insurance.  Pursuant to the terms of the Mortgage,  all
      improvements  upon  the  Mortgaged  Property  are  insured  by an  insurer
      acceptable  to FannieMae  against loss by fire and such other risks as are
      usually  insured  against in the broad form of  extended  coverage  hazard
      insurance  available  from time to time,  including  flood hazards if upon
      origination of the Mortgage  Loan, the Property was in an area  identified
      in the  Federal  Register by the Federal  Emergency  Management  Agency as
      having  special  flood  hazards  (and if flood  insurance  was required by
      federal regulation and such flood insurance has been made available).  All
      such insurance policies (collectively, the "hazard insurance policy") meet
      the  requirements  of the  current  guidelines  of the  Federal  Insurance
      Administration,  conform to the  requirements  of the  FannieMae  Seller's
      Guide and the  FannieMae  Servicers'  Guide and are a  standard  policy of
      insurance for the locale where the Property is located.  The amount of the
      insurance  is at least in the  amount of the full  insurable  value of the
      Property on a replacement cost basis or the unpaid balance of the Mortgage
      Loan, whichever is less. The hazard insurance policy names (and will name)
      the  Mortgagor  as the  insured  and  contains a standard  mortgagee  loss
      payable  clause in favor of the related  Originator and its successors and
      assigns.  The Mortgage obligates the Mortgagor  thereunder to maintain the
      hazard insurance  policy at the Mortgagor's  cost and expense,  and on the
      Mortgagor's  failure to do so,  authorizes  the holder of the  Mortgage to
      obtain and maintain such insurance at such  Mortgagor's  cost and expense,
      and to seek reimbursement  therefor from the Mortgagor.  Where required by
      state law or  regulation,  the Mortgagor has been given an  opportunity to
      choose the carrier of the required hazard insurance  policy,  provided the
      policy is not a "master" or "blanket"  hazard  insurance policy covering a
      condominium, or any hazard insurance policy covering the common facilities
      of a planned unit  development.  The hazard  insurance policy is the valid
      and binding  obligation of the insurer,  is in full force and effect,  and
      will be in full force and  effect  and inure to the  benefit of Trust upon
      the consummation of the transactions  contemplated by this Agreement.  The
      Seller has not engaged in, and has no knowledge of the  Mortgagor's or any
      other party's having engaged in, any


                                       59
<PAGE>

      act or omission  which would impair the  coverage of any such policy,  the
      benefits of the  endorsement  provided  for  therein,  or the validity and
      binding effect of either.

            (viii)  Compliance with Applicable Laws. Any and all requirements of
      any federal,  state or local law  including,  without  limitation,  usury,
      truth-in-lending,  real  estate  settlement  procedures,  consumer  credit
      protection,  equal credit opportunity or disclosure laws applicable to the
      Mortgage  Loan  have  been  complied   with.  The   consummation   of  the
      transactions  contemplated  hereby will not involve the  violation  of any
      such laws or regulations.

            (ix) No Satisfaction  of Mortgage or Note.  Neither the Mortgage nor
      the Note has been satisfied, canceled, subordinated or rescinded, in whole
      or in part,  and the Property has not been  released  from the lien of the
      Mortgage,  in whole or in part, nor has any instrument  been executed that
      would effect any such release, cancellation, subordination or rescission.

            (x) Location and Type of Property. The Property consists of a parcel
      of real property with a residential dwelling erected thereon. The Property
      is either a fee simple  estate or a long-term  residential  lease.  If the
      Mortgage Loan is secured by a long-term  residential  lease, (A) the terms
      of such lease expressly permit the mortgaging of the leasehold estate, the
      assignment  of the lease  without the  lessor's  consent (or the  lessor's
      consent  has  been  obtained  and such  consent  is in the  File)  and the
      acquisition by the holder of the Mortgage of the rights of the lessee upon
      foreclosure  or assignment in lieu of foreclosure to provide the holder of
      the Mortgage with substantially similar protection;  (B) the terms of such
      lease do not (i) allow the termination  thereof upon the lessee's  default
      without  the holder of the  Mortgage  being  entitled  to receive  written
      notice  of,  and  opportunity  to  cure,  such  default,  (ii)  allow  the
      termination  of the lease in the event of damage or destruction as long as
      the Mortgage is in existence or (iii)  prohibit the holder of the Mortgage
      from being  insured  under the hazard  insurance  policy  relating  to the
      Property;  (C) the  original  term of such lease is not less than  fifteen
      (15) years;  (D) the term of such lease does not  terminate  earlier  than
      five (5) years after the maturity  date of the Note;  and (E) the Property
      is located in a  jurisdiction  in which the use of  leasehold  estates for
      residential properties is a widely accepted practice.

            (xi) Valid  Lien.  The  Mortgage  for any First  Mortgage  creates a
      valid,  subsisting,  enforceable and perfected first lien on the Property,
      and the  Mortgage  for any Second  Mortgage  creates a valid,  subsisting,
      enforceable  and perfected  second lien on the Property,  and in each case
      includes  all  buildings  on  the  Property  and  all   installations  and
      mechanical,  electrical,  plumbing,  heating and air conditioning  systems
      located in or annexed to such  buildings,  and all additions,  alterations
      and replacements made at any time with respect to the foregoing.  The lien
      of the  Mortgage is subject  only to  Permitted  Exceptions.  Any security
      agreement,   chattel  mortgage  or  equivalent  document  related  to  and
      delivered in connection  with a First Mortgage  established  and created a
      valid, subsisting, enforceable and perfected first lien and first priority
      security interest on the property described therein, and with respect to a
      Second Mortgage, a second lien and second priority security interest,  and
      the Seller has full right to sell and assign the same to the Trust.

            (xii) Validity of Mortgage Documents.  The Note and the Mortgage and
      every other agreement,  if any, executed and delivered by the Mortgagor in
      connection  with the  Mortgage  Loan are  genuine,  and each is the legal,
      valid  and  binding  obligation  of  the  maker  thereof   enforceable  in
      accordance with its terms.  All parties to the Note, the Mortgage and each
      other such related agreement had legal capacity to enter into the Mortgage
      Loan and to execute and deliver the Note, the Mortgage and each other such
      related agreement,  and the Note, the Mortgage and each other such related
      agreement  have  been  duly  and  properly   executed  by  the  respective
      Mortgagors. The


                                       60
<PAGE>

      Seller has reviewed  all of the  documents  constituting  the File and has
      made such inquiries as it deems necessary to make and confirm the accuracy
      of the representations set forth herein.

            (xiii) Full  Disbursement  of Proceeds.  The Mortgage  Loan has been
      closed and the proceeds of the Mortgage Loan have been fully disbursed and
      there is no requirement  for future advances  thereunder,  and any and all
      requirements  as to completion of any on-site or off-site  improvement and
      as to  disbursements of any escrow funds therefor have been complied with.
      All costs,  fees and  expenses  incurred in making or closing the Mortgage
      Loan and the recording of the Mortgage were paid, and the Mortgagor is not
      entitled  to any  refund  of any  amounts  paid or due  under  the Note or
      Mortgage.

            (xiv) Doing Business. All parties which have had any interest in the
      Mortgage Loan, whether as mortgagee,  assignee,  pledgee or otherwise, are
      (or,  during the period in which they held and disposed of such  interest,
      were) (1) in compliance with any and all applicable licensing requirements
      of the laws of the  state  where  the  Property  is  located,  and  (2)(a)
      organized under the laws of such state, or (b) qualified to do business in
      such state, or (c) federal savings and loan  associations,  savings banks,
      or national banks having principal offices in such state, or (d) not doing
      business in such state.

            (xv)  Loan-to-Value  Ratio. The  Loan-to-Value  Ratio for each First
      Mortgage was no greater than 90%, and the Combined Loan-to-Value Ratio for
      each Second Mortgage was no greater than 90%.

            (xvi) Title Insurance. The Mortgage Loan is covered by either (a) an
      attorney's  opinion of title and abstract of title the form and  substance
      of  which  is  acceptable  to  FannieMae,  or (b) an ALTA  lender's  title
      insurance policy or other generally acceptable form of policy of insurance
      issued by a title  insurer  qualified  to do business in the  jurisdiction
      where the  Property  is located,  insuring  the  related  Originator,  its
      successors  and assigns,  as to the first priority lien of the Mortgage in
      the original principal amount of the First Mortgage,  and as to the second
      priority  lien of the  Mortgage in the  original  principal  amount of the
      Second Mortgage, subject only to the Permitted Exceptions, and against any
      loss by reason of the invalidity or unenforceability of the lien resulting
      from the provisions of the Mortgage providing for adjustment in the Coupon
      Rate and Scheduled  Payment.  Additionally,  such lender's title insurance
      policy affirmatively insures ingress and egress, and against encroachments
      by or upon the Property or any interest  therein.  Where required by state
      law or regulation,  the Mortgagor has been given the opportunity to choose
      the  carrier  of  such  lender's  title  insurance  policy.   The  related
      Originator,  its successors and assigns,  are the sole insureds (except in
      the  case  of a  joint  protection  policy,  in  which  case  the  related
      Originator's interest is insured) of such lender's title insurance policy,
      and such  lender's  title  insurance  policy is valid and  remains in full
      force and effect and will be in full force and effect upon the sale of the
      Mortgage  Loan to the Trust.  No claims have been made under such lender's
      title insurance policy, and no prior holder of the Mortgage, including the
      Seller, has done anything which would impair the coverage of such lender's
      title insurance policy.

            (xvii) No Defaults.  Except for payment  delinquencies  noted on the
      related Mortgage Loan Schedule,  there is no default, breach, violation or
      event of  acceleration  existing under the Mortgage or the Note or related
      documents and no event which,  with the passage of time or with notice and
      the expiration of any applicable grace or cure period,  would constitute a
      default,  breach,  violation  or event of  acceleration,  and  neither the
      Seller  nor any of its  predecessors  have  waived  any  default,  breach,
      violation or event of acceleration.


                                       61
<PAGE>

            (xviii) No  Mechanics'  Liens.  There are no  mechanics'  or similar
      liens or claims which have been filed for work,  labor or material (and no
      rights are  outstanding  that under the law could give rise to such liens)
      affecting  the  related  Property  which are or may be liens  prior to, or
      equal or coordinate with, the lien of the related Mortgage.

            (xix) Location of Improvements;  No Encroachments.  All improvements
      which were  considered in determining  the Appraised Value of the Property
      lay wholly within the  boundaries  and building  restriction  lines of the
      Property and no  improvements  on adjoining  properties  encroach upon the
      Property.  No  improvement  located on or being part of the Property is in
      violation of any applicable zoning law or regulation; provided, that in no
      event shall a legal  non-conforming  use of the  Property be  considered a
      violation of any such zoning law or regulation.

            (xx)  Payment  Terms.  For fixed rate  Mortgage  Loans,  the Note is
      payable on the same (or  corresponding) day of each month in equal monthly
      installments  (other than the last  payment)  of  principal  and  interest
      sufficient  to amortize  the  Mortgage  Loan fully by the stated  maturity
      date,  over an original term of not more than thirty years from  inception
      of the Mortgage Loan. For adjustable rate Mortgage Loans,  the Coupon Rate
      is  adjusted  in  accordance  with  the  terms of the Note and the Note is
      payable on the same (or  corresponding)  day of each month and,  during an
      adjustment  period or initial  period,  in equal monthly  installments  of
      principal and interest. Installments of interest are subject to change due
      to the  adjustments  to the Coupon Rate on each Interest  Rate  Adjustment
      Date,  with  interest  calculated  and payable in arrears,  sufficient  to
      amortize  the Mortgage  Loan fully by the stated  maturity  date,  over an
      original term of not more than thirty years from inception of the Mortgage
      Loan.

            (xxi) Interest Rate  Adjustments.  All required  notices of interest
      rate and payment amount  adjustments  have been sent to the Mortgagor on a
      timely  basis  and the  computations  of such  adjustments  were  properly
      calculated. All interest rate adjustments applicable to the Mortgage Loans
      have been made in strict  compliance  with state and  federal  law and the
      terms of the related  Note.  Any interest  required to be paid pursuant to
      state and local law has been properly paid and credited.

            (xxii) Customary  Provisions.  The Mortgage  contains  customary and
      enforceable  provisions  such as to render the rights and  remedies of the
      holder thereof  adequate for the  realization  against the Property of the
      benefits of the security provided thereby, including, (i) in the case of a
      Mortgage  designated  as a deed of  trust,  by  trustee's  sale,  and (ii)
      otherwise  by  judicial or  nonjudicial  foreclosure.  Upon  default by an
      Mortgagor on a Mortgage Loan and foreclosure on, or trustee's sale of, the
      Property  pursuant to the proper  procedures,  the holder of the  Mortgage
      Loan will be able to deliver good and merchantable  title to the Property.
      There is no homestead or other exemption  available to the Mortgagor which
      would interfere with the right to sell the Property at a trustee's sale or
      the right to foreclose  the  Mortgage  subject to  applicable  federal and
      state laws and judicial  precedent with respect to bankruptcy and right of
      redemption.

            (xxiii)  Occupancy of the Property.  All  inspections,  licenses and
      certificates  required to be made or issued with  respect to all  occupied
      portions of the Property and with respect to the use and  occupancy of the
      same,  including,  but not limited to,  certificates of occupancy and fire
      underwriting certificates, have been made or obtained from the appropriate
      authorities.

            (xxiv) No  Additional  Collateral.  The Note is not and has not been
      secured by any collateral  except the lien of the  corresponding  Mortgage
      and the security interest of any applicable  security agreement or chattel
      mortgage referred to in subsection 3.04(a)(xi) above.


                                       62
<PAGE>

            (xxv) Deeds of Trust.  In the event the Mortgage  constitutes a deed
      of trust, a trustee, authorized and duly qualified under applicable law to
      serve as such, has been properly designated and currently so serves and is
      named in the Mortgage,  and no fees or expenses are or will become payable
      by Trust to such  trustee  under the deed of trust,  except in  connection
      with a trustee's sale after default by the Mortgagor.

            (xxvi) Due on Sale. Each Mortgage,  together with any such documents
      as may be required  under  applicable  law,  contains a provision  for the
      acceleration  of the  payment of the unpaid Loan  Balance of the  Mortgage
      Loan in the event that the  Property  is sold or  transferred  without the
      prior written  consent of the mortgagee  thereunder,  at the option of the
      mortgagee.  This provision provides that the mortgagee cannot exercise its
      option if either (a) the exercise of such option is  prohibited by federal
      law or (b)(i)  the  Mortgagor  causes  to be  submitted  to the  mortgagee
      information  required by the mortgagee to evaluate the intended transferee
      as if a new loan were being made to such transferee and (ii) the mortgagee
      reasonably  determines that the mortgagee's  security will not be impaired
      by the  assumption of such Mortgage  Loan by the  transferee  and that the
      risk of breach of any covenant or agreement  in the  documents  evidencing
      such  Mortgage Loan is  acceptable  to the  mortgagee.  To the best of the
      Seller's knowledge, such provision is enforceable.

            (xxvii)  Transfer of Loans.  Each of the  Mortgages is in recordable
      form and is acceptable for recording under the laws of the jurisdiction in
      which the Property is located, and each Mortgage has been delivered to the
      appropriate recorder's office for recording.

            (xxviii) No Buydown Provisions;  No Graduated Payments or Contingent
      Interests. The Mortgage Loan does not contain provisions pursuant to which
      Monthly  Payments are paid or partially  paid with funds  deposited in any
      separate  account  established  by the Seller,  the Mortgagor or anyone on
      behalf of the  Mortgagor,  or paid by any source other than the Mortgagor,
      nor does it contain any other similar provisions currently in effect which
      may constitute a "buydown" provision. The Mortgage Loan is not a graduated
      payment  mortgage  loan  and the  Mortgage  Loan  does  not  have a shared
      appreciation or other contingent interest feature.

            (xxix) Consolidation of Future Advances. Any future advances made to
      the  Mortgagor  prior to the Startup Day have been  consolidated  with the
      outstanding  principal  amount  secured by the  Mortgage,  and the secured
      principal  amount, as consolidated,  bears a single interest  readjustment
      feature or rate and single repayment term. For First  Mortgages,  the lien
      of the Mortgage  securing the  consolidated  principal amount is expressly
      insured as having  first lien  priority by a title  insurance  policy,  an
      endorsement to the policy insuring the mortgagee's  consolidated  interest
      or  by  other  title  evidence  acceptable  to  the  Trustee.  For  Second
      Mortgages,  the lien of the Mortgage  securing the consolidated  principal
      amount is  expressly  insured as having  second  lien  priority by a title
      insurance  policy,  an endorsement to the policy  insuring the mortgagee's
      consolidated  interest or by other title  evidence  acceptable to Trustee.
      The consolidated  principal amount does not exceed the original  principal
      amount of the Mortgage Loan. With respect to Second  Mortgages,  no future
      advances are permitted under the senior mortgage.

            (xxx) Property Undamaged; No Condemnation  Proceedings.  There is no
      proceeding pending or, threatened for the total or partial condemnation of
      the  Property.  The Property is undamaged by waste,  fire,  earthquake  or
      earth movement,  windstorm,  flood, water, tornado or other casualty so as
      to adversely affect the value of the Property as security for the Mortgage
      Loan or the use for which the premises  were intended and each Property is
      in good  repair.  There have not been any  condemnation  proceedings  with
      respect to the Property and the Seller and the Depositor have no knowledge
      of any such proceedings in the future.


                                       63
<PAGE>

            (xxxi)  Appraisals.  The related  Originator  has  delivered  to the
      Seller an appraisal of the Property signed by a qualified  appraiser,  who
      (i) is licensed in the state  where the  Property is located,  (ii) has no
      interest,  direct or indirect,  in the Property or in any Mortgage Loan or
      the security  therefor,  and (iii) does not receive  compensation  that is
      affected  by the  approval  or  disapproval  of  the  Mortgage  Loan.  The
      appraisal  shall have been made within ninety (90) days of the origination
      of the  Mortgage  Loan,  be  completed  in  compliance  with  the  Uniform
      Standards of Professional  Appraisal Practice,  and all applicable Federal
      and state laws and regulations.

            (xxxii)  Soldier's  and Sailors'  Relief Act. The  Mortgagor has not
      notified  the  Seller  and  the  Seller  has no  knowledge  of any  relief
      requested or allowed to the  Mortgagor  under the  Solider's  and Sailors'
      Civil Relief Act of 1940.

            (xxxiii)  Environmental  Matters.  There  exists no violation of any
      local,  state or federal  environmental law, rule or regulation in respect
      of the  Property  which  violation  has or could have a  material  adverse
      effect on the market value of such  Property.  The Seller has no knowledge
      of any pending action or proceeding  directly or indirectly  involving the
      related Property in which compliance with any  environmental  law, rule or
      regulation  is in  issue;  and,  to the  best of the  Seller's  knowledge,
      nothing further remains to be done to satisfy in full all  requirements of
      each such law, rule or regulation  constituting a prerequisite  to the use
      and enjoyment of such Property.

            (xxxiv)  Mortgagor  Acknowledgment.  The  Mortgagor  has  executed a
      statement to the effect that the  Mortgagor  has  received all  disclosure
      materials  required  by  applicable  law with  respect  to the  making  of
      adjustable rate mortgage loans. The Seller shall deliver such statement to
      the Trustee in the related File.

            (xxxv) No  Construction  Loans.  The  Mortgage  Loan was not made in
      connection with (a) the  construction or  rehabilitation  of a Property or
      (b) facilitating the trade-in or exchange of a Property.

            (xxxvi) Circumstances Affecting Value,  Marketability or Prepayment.
      Except as otherwise  disclosed to Trustee,  the Seller has no knowledge of
      any  circumstances  or  conditions  with  respect  to  the  Mortgage,  the
      Property, or the Mortgagor, that could reasonably be expected to adversely
      affect the value or the  marketability  of any Property or Mortgage  Loan,
      subject  to  the  economic  and   geological   conditions   generally  and
      specifically  to the area in which the Mortgaged  Property is located,  or
      cause the Mortgage Loan to become delinquent.

      (b) Upon the earliest to occur of the Seller's  discovery,  its receipt of
notice of breach of a representation or warranty set out in subsection (a) above
from  any one of the  other  parties  hereto  or such  time as a  breach  of any
representation  and warranty  materially and adversely  affects the interests of
the Owners, the Seller hereby covenants and warrants that it shall promptly cure
such breach in all material respects or, if such breach is not cured, the Seller
shall,  subject to the further  requirements  of this paragraph (but in any case
for a  Mortgage  Loan  that is not a  "qualified  mortgage",  within  90 days of
discovery  thereof) (i) within two years of the Startup Day,  substitute in lieu
of each  Mortgage  Loan  which has given  rise to the  requirement  for action a
Qualified  Replacement  Mortgage and deliver the Substitution  Amount applicable
thereto,  to the  related  Servicer  for deposit in the  related  Principal  and
Interest  Account  or (ii)  purchase  such  Mortgage  Loan  from the  Trust at a
purchase price equal to the Loan Purchase  Price  thereof,  which purchase price
shall be delivered to the related Servicer for deposit in the related  Principal
and  Interest  Account  by the  Seller.  In  connection  with any such  proposed
purchase or substitution,  the Seller may deliver to the related  Servicer,  the
Master  Servicer  and the Trustee an opinion of counsel  experienced  in federal
income  tax  matters  stating  whether  or  not  such  a  proposed  purchase  or
substitution would constitute a Prohibited


                                       64
<PAGE>

Transaction  for the  Trust or would  jeopardize  the  status  of the Trust as a
REMIC,  and the Seller  shall only be required to take either such action to the
extent such action would not constitute a Prohibited  Transaction  for the Trust
or would  not  jeopardize  the  status  of the  Trust as a REMIC.  Any  required
purchase  or  substitution,  if delayed by the  absence of such  opinion,  shall
nonetheless  occur  upon the  earlier  of (i) the  occurrence  of a  default  or
imminent  default with respect to the Mortgage Loan or (ii) the delivery of such
opinion by the Seller.  Any repurchase or substitution  shall occur prior to the
related  Monthly  Remittance  Date and the  Seller  shall  provide  the  related
Servicer with written  notice no less than five Business Days in advance of such
repurchase or  substitution.  It is understood and agreed that the obligation of
the Seller to cure the defect,  or substitute  for or purchase any Mortgage Loan
as to which a  representation  or warranty is untrue in any material respect and
has not been remedied shall  constitute the sole remedy available to the Owners,
the Depositor and the Trustee.

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

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

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

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


                                       65
<PAGE>

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

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

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

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

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

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


                                       66
<PAGE>

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

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

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

            (ii) cause the Custodian,  on behalf of the Trustee,  within 60 days
      following  the Startup Day with respect to the Initial  Mortgage  Loans or
      each  Subsequent  Transfer Date with respect to the Qualified  Replacement
      Mortgages or Subsequent  Mortgage Loans to complete the assignments of the
      Mortgages to "Norwest Bank Minnesota,  National Association, as Trustee of
      AMRESCO  Residential  Securities  Corporation  Mortgage  Loan Trust 1998-2
      under the Pooling and Servicing  Agreement dated as of June 1, 1998" to be
      submitted to the Seller  (unless the  Originator  of the related  Mortgage
      Loan is  Ameriquest,  in which case the  assignments  will be submitted to
      Ameriquest for recording) for recording in the appropriate  jurisdictions;
      provided,  however,  that the Depositor shall not be required to cause the
      Seller to record  (and  Ameriquest  shall not be  required  to  record) an
      assignment  for  any  Mortgage  with  respect  to a  Property  located  in
      California or with respect to which the original recording  information is
      lacking;

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

            (iv) with respect to each Subsequent  Transfer Date only, furnish to
      the Trustee at the Depositor's  expense,  opinions of counsel with respect
      to the true sale of the Subsequent  Mortgage Loans delivered to the Trust,
      corporate and enforceability matters and tax consequences to the Trust, if
      any, resulting from the conveyance to the Trust of the Subsequent Mortgage
      Loans, each in form and substance satisfactory to the Trustee.

      Notwithstanding  anything to the contrary  contained in this Section 3.05,
in those  instances  where the public  recording  office  retains  the  original
Mortgage,  the  assignment of a Mortgage or the  intervening  assignments of the
Mortgage  after it has been  recorded,  the  Depositor  shall be  deemed to have
satisfied its


                                       67
<PAGE>

obligations hereunder upon delivery to the Custodian,  on behalf of the Trustee,
of a copy of such Mortgage, such assignment or assignments of Mortgage certified
by the  public  recording  office  to be a true  copy of the  recorded  original
thereof.

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

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

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

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

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

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

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


                                       68
<PAGE>

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

      (i) The Seller shall  reflect on its records that the Mortgage  Loans have
been sold to the Depositor  and the Depositor  shall reflect on its records that
the Mortgage Loans have been sold to the Trust.

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

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

      (b) If the Trustee or the Custodian,  on behalf of the Trustee during such
45-day  period  finds any  document  constituting  a part of a File which is not
executed,  has  not  been  received,  or is  unrelated  to  the  Mortgage  Loans
identified in the Schedule of Mortgage Loans, or that any Mortgage Loan does not
conform to the  description  thereof as set forth in the  Schedule  of  Mortgage
Loans, the Trustee or the Custodian,  on behalf of the Trustee shall promptly so
notify the Depositor,  the Seller, the Master Servicer and the related Servicer.
In performing any such review,  the Trustee or the  Custodian,  on behalf of the
Trustee may conclusively  rely on the Seller as to the purported  genuineness of
any such document and any signature thereon.  It is understood that the scope of
the Trustee's and the Custodian's review of the items delivered


                                       69
<PAGE>

by the  Depositor  pursuant  to Section  3.05(b)(i)  or the Seller  pursuant  to
Section  3.05(f) is limited  solely to confirming  that the documents  listed in
Section  3.05(b)(i)  or Section  3.05(f),  respectively,  have been executed and
received,  relate to the Files  identified in the Schedule of Mortgage Loans and
conform to the description thereof in the Schedule of Mortgage Loans. The Seller
agrees to use  reasonable  efforts  to remedy a  material  defect in a  document
constituting  part of a File of  which it is so  notified  by the  Trustee.  If,
however, within 60 days after the Trustee's notice to the Seller respecting such
defect the  Seller has not  remedied  the defect and the defect  materially  and
adversely  affects the interest in the related Mortgage Loan of the Owners,  the
Seller will (i) substitute in lieu of such Mortgage Loan a Qualified Replacement
Mortgage  and deliver the  Substitution  Amount to the  applicable  Servicer for
deposit in the  Principal  and Interest  Account or (ii)  purchase such Mortgage
Loan at a  purchase  price  equal  to the Loan  Purchase  Price  thereof,  which
purchase price shall be delivered to the applicable  Servicer for deposit in the
related Principal and Interest Account.

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

      Section 3.07 Conveyance of the Subsequent Mortgage Loans.

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

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


                                       70
<PAGE>

Subsequent  Mortgage  Loans  will be  transferred  to the  Depositor  and by the
Depositor to the Trust during the Funding Period to enable the Pre-Funded Amount
with respect to each Group to be reduced to less than $100,000.

      (b) The obligation of the Trustee to accept the transfer of the Subsequent
Mortgage Loans and the other property and rights  related  thereto  described in
paragraph  (a) above is subject  to the  satisfaction  of each of the  following
conditions on or prior to the related Subsequent Transfer Date:

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

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

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

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

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

            (vi) the Depositor  shall have delivered to the Trustee an Officer's
      Certificate  confirming  the  satisfaction  of  each  condition  precedent
      specified in this  paragraph  (b) and in the related  Subsequent  Transfer
      Agreement; and

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

      (c) The obligation of the Trust to purchase Subsequent Mortgage Loans on a
Subsequent Transfer Date is subject to the following requirements, among others:
(i) the ratings on the Offered  Certificates  shall not have been  downgraded by
any Rating Agency; (ii) such Subsequent Mortgage Loan may not be 30 or more days
contractually  delinquent as of the related  Subsequent  Cut-Off Date; (iii) the
remaining term to maturity of such  Subsequent  Mortgage Loan may not exceed 360
months; and (iv) following the purchase of all of the Subsequent  Mortgage Loans
by the  Trust,  the  Subsequent  Mortgage  Loans,  as a whole,  (a) will  have a
weighted average Combined  Loan-to-Value Ratio of not more than 74.00% for Group
I and a weighted average  Loan-to-Value  Ratio of not more than 77.50% for Group
II; (b) will have a weighted  average gross margin for Group II that is not more
than 25 basis points less than the weighted average gross margin for Group II as
of the Cut-Off Date; (c) will have no more than 28.00% in the case of Group I of
such Subsequent Mortgage Loans with Combined  Loan-to-Value Ratios and 15.00% in
the case of Group II of such Subsequent Mortgage Loans with Loan-to-Value Ratios
in excess of 80%;  (d) will have no more than  57.00% in the case of Group I and
56.00%  in the case of Group II with cash out  refinancings;  (e) in the case of
Group II only,  will not be  comprised  of more than 38.00% in the  aggregate of
2/28 Loans


                                       71
<PAGE>

and 3/27 Loans;  (f) will have weighted  average PAG codes of less than 2.250 in
the case of the  Group I and less than  2.500 in the case of Group II;  (g) will
include  Subsequent  Mortgage Loans classified as PAG IV or PAG V comprising not
more than  10.00% of Group I and  17.00% of Group II; and (h) will have not more
than  10.00%  of Group I and  8.00% of Group II that are  secured  by  non-owner
occupied properties.

      (d) In connection  with each  Subsequent  Transfer Date and on the Payment
Date  occurring in July 1998,  the Trustee shall  determine:  (i) the amount and
correct  dispositions  of each of the Group I and Group II Capitalized  Interest
Requirements,  the Overfunded Interest Amounts, the Pre-Funding Account Earnings
and the  Pre-Funded  Amount and (ii) any other  necessary  matters in connection
with  the  administration  of the  Pre-Funding  Account  and of the  Capitalized
Interest  Account.  In the event that any amounts are released as a result of an
error in calculation to the Owners or Depositor from the Pre-Funding  Account or
from the  Capitalized  Interest  Account,  such  Owners or the  Depositor  shall
immediately repay such amounts to the Trustee.

                               END OF ARTICLE III


                                       72
<PAGE>

                                   ARTICLE IV

                        ISSUANCE AND SALE OF CERTIFICATES

      Section 4.01 Issuance of Certificates

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

      Section 4.02 Sale of Certificates.

      At 8 a.m., Pacific time on the Startup Day (the "Closing"), at the offices
of Arter & Hadden  LLP,  5 Park  Plaza,  Irvine,  California  (or at such  other
location acceptable to the Seller),  the Seller will sell and convey the Initial
Mortgage Loans and the money,  instruments and other property related thereto to
the Depositor and the Depositor will sell and convey the Initial  Mortgage Loans
and the money,  instruments  and other property  related thereto to the Trustee,
and the Trustee will deliver (i) to the Underwriters,  the Offered  Certificates
with an aggregate Percentage Interest in each Class equal to 100%, registered in
the name of Cede & Co., or in such other names as the Underwriters shall direct,
against  payment of the purchase  price thereof by wire transfer of  immediately
available funds to the Trustee, (ii) to the initial purchasers thereof,  Class S
Certificates with a cumulative  Percentage  Interest equal to 100%, (iii) to the
initial purchasers thereof, Class C-IO Certificates with an aggregate Percentage
Interest  in each  Class  of  100%,  (iv) to the  respective  registered  owners
thereof,  a Class D Certificate  with a Percentage  Interest equal to 100% and a
Class R Certificate with a Percentage  Interest equal to 99.999%,  registered in
the names  designated by the  Depositor and (v) to the Trustee,  the Tax Matters
Person Residual Interest.

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

                               END OF ARTICLE IV


                                       73
<PAGE>

                                    ARTICLE V

                     CERTIFICATES AND TRANSFER OF INTERESTS

      Section 5.01 Terms.

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

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

      Section 5.02 Forms.

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

      Section 5.03 Execution, Authentication and Delivery.

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

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

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

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


                                       74
<PAGE>

      Section 5.04 Registration and Transfer of Certificates.

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

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

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

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

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

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

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


                                       75
<PAGE>

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

      On  the  Startup  Day,  no  Offered   Certificates   shall  be  issued  in
denominations  of less than $1,000 except that one certificate in each class may
be in an amount less than $1,000. No Class C-IO Certificates  shall be issued in
denominations  of less than $1,000  (based on the  original  Notional  Principal
Amount  thereof).  The Class D  Certificates,  the Class R Certificates  and the
Class S Certificates (other than the Tax Matters Person Residual Interest) shall
be issued in minimum percentage interests of 10%.

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

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

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

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


                                       76
<PAGE>

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

      Section 5.05 Mutilated, Destroyed, Lost or Stolen Certificates.

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

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

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

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

      Section 5.06 Persons Deemed Owners.

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

      Section 5.07 Cancellation.

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

      Section 5.08 Limitation on Transfer of Ownership Rights.

      (a) No sale or  other  transfer  of  record  or  beneficial  ownership  or
assignment of an interest in a Class R Certificate  or assignment of an interest
in the  Lower-Tier  REMIC  Residual  Class  (whether  pursuant to a purchase,  a
transfer  resulting  from  a  default  under  a  secured  lending  agreement  or
otherwise)


                                       77
<PAGE>

shall be made to a  Disqualified  Organization  or an  agent  of a  Disqualified
Organization.  The transfer,  sale or other disposition of a Class R Certificate
or assignment of an interest in the  Lower-Tier  REMIC  Residual  Class (whether
pursuant  to a purchase,  a transfer  resulting  from a default  under a secured
lending agreement or otherwise) to a Disqualified  Organization  shall be deemed
to be of no legal force or effect  whatsoever and such  transferee  shall not be
deemed to be an Owner for any purpose hereunder,  including, but not limited to,
the receipt of  distributions  on such Class R Certificate  or Lower-Tier  REMIC
Residual Class. Furthermore,  in no event shall the Trustee accept surrender for
transfer,  registration  of transfer,  or register the transfer,  of any Class R
Certificate  nor  authenticate  and make  available  any new Class R Certificate
unless the Trustee has received an affidavit from the proposed transferee in the
form attached  hereto as Exhibit I. Each holder of a Class R Certificate  by his
acceptance  thereof,  shall be deemed for all purposes to have  consented to the
provisions of this Section  5.08(a).  The Lower-Tier REMIC Residual Class is not
transferable  except that the Owner of the Tax Matters Person Residual  Interest
in the  Lower-Tier  REMIC may assign its interest to another  Person who accepts
such  assignment and the  designation as Tax Matters Person  pursuant to Section
11.18 hereof.

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

      (c) No transfer of a Class D Certificate  or Class R Certificate  shall be
made  unless  the  Trustee  shall  have  received  a  representation  letter  in
substantially  the form of Exhibit J hereto from the  transferee of such Class D
Certificate  or Class R  Certificate,  acceptable  to and in form and  substance
satisfactory  to the  Trustee,  to the  effect  that such  transferee  is not an
employee  benefit  plan  subject to Title I of the  Employee  Retirement  Income
Security Act ("ERISA") nor a plan or other  arrangement  subject to Section 4975
of the Code  (collectively,  a "Plan"),  nor is acting on behalf of any Plan nor
using the assets of any Plan to effect such transfer.  Notwithstanding  anything
else to the contrary herein,  any purported transfer of a Class D Certificate or
Class R Certificate to or on behalf of any Plan shall be null and void and of no
effect.  Each  transferee of a Mezzanine  Certificate or a Class B-1 Certificate
shall be deemed to have  represented  either that it is not a Plan or that it is
an insurance company general account and that Prohibited  Transaction  Exemption
95-60 covers its acquisition and holding of such Certificates.

      (d) No sale or other  transfer of any Offered  Certificate  may be made to
the Depositor or the Seller or any Originator.  No sale or other transfer of any
Offered  Certificate may be made to a Seller  affiliate unless the Trustee shall
have been  furnished  with an  Opinion  of  Counsel  acceptable  to the  Trustee
experienced  in  federal  bankruptcy  matters  to the  effect  that such sale or
transfer  would not  adversely  affect the  character of the  conveyance  of the
Mortgage  Loans to the Trust as a sale. No sale or other transfer of the Class R
Certificate issued to the Tax Matters Person appointed on the Startup Day may be
transferred


                                       78
<PAGE>

or sold to any Person,  except to a person who accepts  the  appointment  of Tax
Matters Person pursuant to Section 11.18 hereof.

      Section 5.09 Assignment of Rights.

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

                                END OF ARTICLE V


                                       79
<PAGE>

                                   ARTICLE VI

                                    COVENANTS

      Section 6.01 Distributions.

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

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

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

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

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

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

      (e) Any money held by the  Trustee  or any  Paying  Agent in trust for the
payment of any amount due with  respect to any Offered  Certificate  and Class S
Certificate  and remaining  unclaimed by the Owner of such  Certificate  for the
period then  specified  in the escheat  laws of the State of New York after such
amount has become due and  payable  shall be  discharged  from such trust and be
paid to the Owners of the Class R  Certificates;  and the Owner of such  Offered
Certificate and Class S Certificate  shall  thereafter,  as an unsecured general
creditor,  look  only to the  Owners  of the Class R  Certificates  for  payment
thereof  (but only to the  extent of the  amounts  so paid to the  Owners of the
Class R Certificates) and all liability of the Trustee or such Paying Agent with
respect to such trust money shall thereupon cease;  provided,  however, that the
Trustee or such Paying Agent before being required to make any such payment, may
at the expense of the Trust cause to be published  once, in the eastern  edition
of The Wall Street Journal,  notice that such money remains  unclaimed and that,
after a date specified therein, which shall be not fewer than 30 days from


                                       80
<PAGE>

the date of such publication, any unclaimed balance of such money then remaining
will be paid to the Owners of the Class R  Certificates.  The Trustee shall,  at
the  direction of the  Depositor,  also adopt and employ,  at the expense of the
Trust, any other reasonable means of notification of such payment (including but
not  limited  to mailing  notice of such  payment  to Owners  whose  right to or
interest  in moneys due and payable  but not  claimed is  determinable  from the
records of the Registrar,  the Trustee or any Paying Agent,  at the last address
of record for each such Owner).

      Section 6.03 Protection of Trust Estate.

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

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

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

            (iii) enforce any of the Mortgage Loans; or

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

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

      (b) The  Trustee  shall have the power to enforce,  and shall  enforce the
obligations and rights of the other parties to this Agreement or the Owners,  by
action, suit or proceeding at law or equity; provided,  however, that nothing in
this Section  shall  require any action by the Trustee  unless the Trustee shall
first  (i) have  been  furnished  indemnity  satisfactory  to it and  (ii)  when
required  by this  Agreement,  have been  requested  to take such  action by the
Owners of a majority  of the  Percentage  Interests  represented  by the Offered
Certificates   then   Outstanding  or,  if  there  are  no  longer  any  Offered
Certificates  then  Outstanding,  by such majority of the  Percentage  Interests
represented by the Class R Certificates.

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

      Section 6.04 Performance of Obligations.

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

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


                                       81
<PAGE>

      Section 6.05 Negative Covenants.

      The Trustee will not permit the Trust to:

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

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

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

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

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

      Section 6.06 No Other Powers.

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

      Section 6.07 Limitation of Suits.

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

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

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

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

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


                                       82
<PAGE>

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

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

      Section 6.08 Unconditional Rights of Owners to Receive Distributions.

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

      Section 6.09 Rights and Remedies Cumulative.

      Except as otherwise  provided herein,  no right or remedy herein conferred
upon or reserved to the Trustee or to the Owners is intended to be  exclusive of
any other  right or  remedy,  and every  right and remedy  shall,  to the extent
permitted by law, be cumulative  and in addition to every other right and remedy
given  hereunder or now or hereafter  existing at law or in equity or otherwise.
Except as otherwise provided herein, the assertion or employment of any right or
remedy hereunder,  or otherwise,  shall not prevent the concurrent  assertion or
employment of any other appropriate right or remedy.

      Section 6.10 Delay or Omission Not Waiver.

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

      Section 6.11 Control by Owners.

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

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

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


                                       83
<PAGE>

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

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

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

                               END OF ARTICLE VI


                                       84
<PAGE>

                                   ARTICLE VII

                      ACCOUNTS, DISBURSEMENTS AND RELEASES

      Section 7.01 Collection of Money.

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

      Section 7.02 Establishment of Accounts.

      (a) The Depositor  shall cause to be  established  on the Startup Day, and
the  Trustee  shall  maintain  at the  Corporate  Trust  Office as a  segregated
account,  the  Certificate  Account,  to be held by the Trustee on behalf of the
Owners of the Certificates and the Trustee.

      (b) The  Depositor  shall cause to be  established,  and the Trustee shall
maintain,  at the Corporate  Trust Office two segregated  accounts,  referred to
herein as the "Pre-Funding Account" and the "Capitalized Interest Account" to be
held by the Trustee in the name of the Trust for the benefit of the Owners.  For
federal income tax purposes, the Depositor shall be the owner of such accounts.

      (c) The  Depositor  shall cause to be  established,  and the Trustee shall
maintain,  at the  Corporate  Trust  Office , as two  segregated  accounts,  the
Upper-Tier Group I Distribution Account and the Upper-Tier Group II Distribution
Account to be held by the  Trustee in the name of the  Upper-Tier  REMIC for the
benefit of the Owners.

      Section 7.03 Flow of Funds.

      (a) (i) With respect to Group I, the  Servicers  shall,  no later than the
related  Monthly  Remittance  Date,  remit and the Trustee  shall deposit to the
Certificate  Account,  without  duplication,  (x)  any  proceeds  received  upon
liquidation  of the Trust  insofar as such  proceeds  relate to Group I, (y) all
remittances  made to the  Trustee  pursuant  to  Section  8.09  insofar  as such
remittances  relate to Group I and (z) each  portion of the  Monthly  Remittance
Amount relating to Group I remitted by the related Servicer.

      (ii) On each Payment Date, the Trustee shall transfer the Lower-Tier Group
I Distribution  Amount from the  Certificate  Account to the Upper-Tier  Group I
Distribution Account.

      (iii)  On each  Payment  Date,  the  Trustee  shall  distribute  from  the
Certificate  Account  to the  Owners  of the Class S  Certificates,  the Class S
Distribution Amount relating to Group I.

      (b) (i) With respect to Group II, the Servicers  shall,  no later than the
related  Monthly  Remittance  Date,  remit and the Trustee  shall deposit to the
Certificate  Account  without  duplication,   (x)  any  proceeds  received  upon
liquidation  of the Trust insofar as such  proceeds  relate to Group II, (y) all
remittances  made to the  Trustee  pursuant  to  Section  8.09  insofar  as such
remittances  relate to Group II and (z) each  portion of the Monthly  Remittance
Amount relating to Group II remitted by the related Servicer.

      (ii) On each Payment Date, the Trustee shall transfer the Lower-Tier Group
II Distribution  Amount from the Certificate  Account to the Upper-Tier Group II
Distribution Account.


                                       85
<PAGE>

      (iii)  On each  Payment  Date,  the  Trustee  shall  distribute  from  the
Certificate  Account  to the  Owners  of the Class S  Certificates,  the Class S
Distribution Amount relating to Group II.

      (c) With respect to the Upper-Tier Group I Distribution  Account,  on each
Payment Date, the Trustee shall make the following  disbursements from the Group
I Interest Remittance Amount transferred thereto pursuant to subsection (a)(ii),
in the following order of priority,  and each such disbursement shall be treated
as having occurred only after all preceding disbursements have occurred:

      (i)   First, to the Trustee, the portion of the Trustee Fee and reasonable
            expenses, if any, incurred by the Trustee relating to Group I and to
            the Master Servicer, the portion of the Master Servicer Fee relating
            to Group I;

      (ii)  Second,  to the Owners of the Class A Certificates  related to Group
            I, the related  Class A Current  Interest  plus the related  Class A
            Interest  Carry  Forward  Amount with  respect to each such Class of
            Class  A  Certificates  without  any  priority  among  such  Class A
            Certificates;   provided,  that  if  the  Group  I  Interest  Amount
            Available is not sufficient to make a full  distribution of interest
            with respect to all Classes of the Class A  Certificates  related to
            Group I, the Group I Interest  Amount  Available will be distributed
            among the  outstanding  Classes of Class A  Certificates  related to
            Group I pro rata based on the  aggregate  amount of interest  due on
            each such  Class,  and the amount of the  shortfall  will be carried
            forward with accrued  interest at the related  Class A  Pass-Through
            Rate;

      (iii) Third, to the extent of the Group I Interest  Amount  Available then
            remaining,  to the Owners of the Class M-1F Certificates,  the Class
            M-1F Current Interest;

      (iv)  Fourth,  to the extent of the Group I Interest Amount Available then
            remaining,  to the Owners of the Class M-2F Certificates,  the Class
            M-2F Current Interest;

      (v)   Fifth, to the extent of the Group I Interest  Amount  Available then
            remaining,  to the Owners of the Class B-1F Certificates,  the Class
            B-1F Current Interest;

      (vi)  Sixth, to the extent of the Group I Interest  Amount  Available then
            remaining, to the Owners of the Class C-FIO Certificates,  the Class
            C-FIO Current Interest; and

      (vii) Seventh, the Group I Monthly Excess Interest Amount shall be applied
            or distributed as provided in subsection (h) of this Section 7.03.

      (d) With respect to the Upper-Tier  Group II Distribution  Account on each
Payment Date, the Trustee shall make the following  disbursements from the Group
II  Interest  Remittance  Amount  transferred  thereto  pursuant  to  subsection
(b)(ii), in the following order of priority, and each such disbursement shall be
treated as having occurred only after all preceding disbursements have occurred:

      (i)   First, to the Trustee, the portion of the Trustee Fee and reasonable
            expenses,  if any,  incurred by the Trustee relating to Group II and
            to the Master  Servicer,  the  portion of the  Master  Servicer  Fee
            relating to Group II;

      (ii)  Second,  to the Owners of the Class A Certificates  related to Group
            II, the related  Class A Current  Interest  plus the related Class A
            Interest  Carry  Forward  Amount with  respect to each such Class of
            Class A Certificates without any priority among


                                       86
<PAGE>

            such Class A Certificates;  provided,  that if the Group II Interest
            Amount  Available is not sufficient to make a full  distribution  of
            interest  with  respect to all  Classes of the Class A  Certificates
            related to Group II, the Group II Interest Amount  Available will be
            distributed  among the  outstanding  Classes of Class A Certificates
            related  to Group  II pro rata  based  on the  aggregate  amount  of
            interest  due on each such  Class,  and the amount of the  shortfall
            will be carried forward with accrued interest at the related Class A
            Pass-Through Rate;

      (iii) Third, to the extent of the Group II Interest Amount  Available then
            remaining,  to the Owners of the Class M-1A Certificates,  the Class
            M-1A Current Interest;

      (iv)  Fourth, to the extent of the Group II Interest Amount Available then
            remaining,  to the Owners of the Class M-2A Certificates,  the Class
            M-2A Current Interest;

      (v)   Fifth, to the extent of the Group II Interest Amount  Available then
            remaining,  to the Owners of the Class B-1A Certificates,  the Class
            B-1A Current Interest;

      (vi)  Sixth, to the extent of the Group II Interest Amount  Available then
            remaining, to the Owners of the Class C-AIO Certificates,  the Class
            C-AIO Current Interest; and

      (vii) Seventh,  the  Group II  Monthly  Excess  Interest  Amount  shall be
            applied or distributed as provided in subsection (i) of this Section
            7.03.

      (e) Reserved.

      (f) With respect to the Upper-Tier  Group I  Distribution  Account on each
Payment Date,  the Trustee shall make the following  disbursements  from amounts
relating to principal  transferred  thereto,  in the following order of priority
and each such  disbursement  shall be treated as having  occurred only after all
preceding disbursements have occurred:

      (i)   On each Payment Date (a) before the Group I Stepdown  Date or (b) on
            or after the Group I Stepdown  Date if a Group I Trigger Event is in
            effect,  the Owners of the Class A  Certificates  related to Group I
            will be entitled to receive payment of 100% of the Group I Principal
            Distribution  Amount as follows:  (I) to the Owners of the Class A-6
            Certificates,  the Class A-6 Lockout Distribution Amount and (II) to
            the  Owners  of the  Class A  Certificates  related  to  Group I, as
            follows:  first, to the Owners of the Class A-1 Certificates,  until
            the Class A-1  Certificate  Principal  Balance  is  reduced to zero;
            second, to the Owners of the Class A-2 Certificates, until the Class
            A-2 Certificate  Principal Balance is reduced to zero; third, to the
            Owners  of  the  Class  A-3   Certificates,   until  the  Class  A-3
            Certificate  Principal  Balance is reduced to zero;  fourth,  to the
            Owners  of  the  Class  A-4   Certificates,   until  the  Class  A-4
            Certificate  Principal  Balance is reduced  to zero;  fifth,  to the
            Owners  of  the  Class  A-5   Certificates,   until  the  Class  A-5
            Certificate Principal Balance is reduced to zero; and, sixth, to the
            Owners  of  the  Class  A-6   Certificates,   until  the  Class  A-6
            Certificate Principal Balance is reduced to zero; provided, however,
            that  on any  Payment  Date  on  which  the  sum of the  Certificate
            Principal Balance of the Subordinate Certificates related to Group I
            and the Group I Overcollateralization Amount is zero, any amounts of
            principal payable to the Owners of the Class A Certificates  related
            to Group I on such  Payment Date shall be  distributed  pro rata and
            not sequentially.


                                       87
<PAGE>

      (ii)  Notwithstanding  the  provisions  of  Section  7.03(g)(i),   if  the
            Certificate Principal Balance of the Class A Certificates related to
            Group I is  reduced  to zero and it is prior to the Group I Stepdown
            Date or during  the  continuation  of a Group I Trigger  Event,  the
            Owners of the Subordinate  Certificates  relating to Group I will be
            entitled  to  receive  payment  of  100% of the  Group  I  Principal
            Distribution Amount as follows:

            (a)   to  the  Class   M-1F   Certificates   until  the  Class  M-1F
                  Certificate Termination Date;

            (b)   to  the  Class   M-2F   Certificates   until  the  Class  M-2F
                  Certificate Termination Date; and

            (c)   to  the  Class  B-1F   Certificates,   until  the  Class  B-1F
                  Certificate Termination Date.

      (iii) On each  Payment  Date on or after the Group I Stepdown  Date and as
            long as a Group I Trigger Event is not in effect,  the Owners of the
            Group I  Certificates  will  be  entitled  to  receive  payments  of
            principal,  in the order of priority, in the amounts set forth below
            and to the extent of the Group I  Principal  Distribution  Amount as
            follows:

            (A)   First,  the lesser of (x) the Group I  Principal  Distribution
                  Amount  and (y) the  Group  I Class A  Principal  Distribution
                  Amount shall be distributed (I) to the Owners of the Class A-6
                  Certificates,  in an amount  equal to the  Class  A-6  Lockout
                  Distribution  Amount and (II) the remainder paid to the Owners
                  of the Class A  Certificates  related  to Group I as  follows:
                  first, to the Owners of the Class A-1 Certificates,  until the
                  Class A-1  Certificate  Principal  Balance is reduced to zero;
                  second, to the Owners of the Class A-2 Certificates, until the
                  Class A-2  Certificate  Principal  Balance is reduced to zero;
                  third, to the Owners of the Class A-3 Certificates,  until the
                  Class A-3  Certificate  Principal  Balance is reduced to zero;
                  fourth, to the Owners of the Class A-4 Certificates, until the
                  Class A-4  Certificate  Principal  Balance is reduced to zero;
                  fifth, to the Owners of the Class A-5 Certificates,  until the
                  Class A-5  Certificate  Principal  Balance is reduced to zero;
                  and, sixth, to the Owners of the Class A-6 Certificates, until
                  the Class A-6  Certificate  Principal  Balance  is  reduced to
                  zero; provided, however, that on any Payment Date on which the
                  sum of the  Certificate  Principal  Balance of the Subordinate
                  Certificates   related   to   Group   I  and   the   Group   I
                  Overcollateralization Amount is zero, any amounts of principal
                  payable to the Owners of the Class A  Certificates  related to
                  Group I on such Payment Date shall be distributed pro rata and
                  not sequentially;

            (B)   Second,  the  lesser  of (x) the  excess  of (i)  the  Group I
                  Principal Distribution Amount over (ii) the amount distributed
                  to the Owners of the Class A  Certificates  related to Group I
                  in  clause  (A)  above  and  (y)  the  Class  M-1F   Principal
                  Distribution  Amount shall be distributed to the Owners of the
                  Class  M-1F  Certificates,  until the Class  M-1F  Certificate
                  Principal Balance has been reduced to zero;


                                       88
<PAGE>

            (C)   Third,  the  lesser  of (x)  the  excess  of (i)  the  Group I
                  Principal  Distribution Amount over (ii) the sum of the amount
                  distributed to the Owners of the Class A Certificates  related
                  to Group I in clause (A) above and the amount  distributed  to
                  the Owners of the Class M-1F  Certificates in clause (B) above
                  and (y) the Class M-2F Principal  Distribution Amount shall be
                  distributed  to the  Owners  of the Class  M-2F  Certificates,
                  until the Class M- 2F Certificate  Principal  Balance has been
                  reduced to zero;

            (D)   Fourth,  the  lesser  of (x) the  excess  of (i)  the  Group I
                  Principal  Distribution Amount over (ii) the sum of the amount
                  distributed to the Owners of the Class A Certificates  related
                  to  Group  I  pursuant   to  clause  (A)  above,   the  amount
                  distributed  to the  Owners  of the  Class  M-1F  Certificates
                  pursuant to clause (B) above and the amount distributed to the
                  Owners of the Class M-2F  Certificates  pursuant to clause (C)
                  above and (y) the Class  B-1F  Principal  Distribution  Amount
                  shall  be   delivered   to  the   Owners  of  the  Class  B-1F
                  Certificates,  until  the  Class  B-1F  Certificate  Principal
                  Balance has been reduced to zero; and,

            (E)   Fifth, any portion of the Group I Principal  Remittance Amount
                  remaining  after  making all of the  distributions  in clauses
                  (A), (B), (C) and (D) above shall be  distributed  as provided
                  in subsection (h) of this Section 7.03.

      (g) With respect to the Upper-Tier  Group II Distribution  Account on each
Payment Date,  the Trustee shall make the following  disbursements  from amounts
relating to principal  transferred  thereto,  in the following order of priority
and each such  disbursement  shall be treated as having  occurred only after all
preceding disbursements have occurred:

      (i)   On each Payment Date (a) before the Group II Stepdown Date or (b) on
            or after the Group II Stepdown  Date if a Group II Trigger  Event is
            in effect, the Owners of the Class A-7 Certificates will be entitled
            to  receive  payment of 50% of the Group II  Principal  Distribution
            Amount and the Owners of the Class A-8 Certificates will be entitled
            to  receive  payment of 50% of the Group II  Principal  Distribution
            Amount,  until the Class A-7 Certificate  Principal Balance has been
            reduced  to  zero  and  thereafter  the  Owners  of  the  Class  A-8
            Certificates  will be  entitled  to  receive  payment of 100% of the
            Group  II  Principal   Distribution  Amount,  until  the  Class  A-8
            Certificate Termination Date.

      (ii)  Notwithstanding  the  provisions of Section  7.03(g)(i) if the Class
            A-8 Certificate Principal Balance is reduced to zero and it is prior
            to the Group II Stepdown Date or during the  continuation of a Group
            II  Trigger  Event,  the  Owners  of  the  Subordinate  Certificates
            relating to Group II will be entitled to receive  payment of 100% of
            the Group II Principal Distribution Amount as follows:

            (a)   to  the  Class   M-1A   Certificates   until  the  Class  M-1A
                  Certificate Termination Date;

            (b)   to  the  Class   M-2A   Certificates   until  the  Class  M-2A
                  Certificate Termination Date; and


                                       89
<PAGE>

            (c)   to  the  Class   B-1A   Certificate;   until  the  Class  B-1A
                  Certificate Termination Date.

      (iii) On each Payment Date (a) on or after the Group II Stepdown  Date and
            (b) as long as a Group II Trigger Event is not in effect, the Owners
            of the Group II Certificates will be entitled to receive payments of
            principal,  in the order of priority, in the amounts set forth below
            and to the extent of the Group II Principal  Distribution  Amount as
            follows:

            (A)   First, (1) until the Class A-7 Certificate  Termination  Date,
                  50% of the Group II Post Stepdown  Amount shall be distributed
                  of the  Class  A-7  Certificates  and 50% of the Group II Post
                  Stepdown  Amount  shall be  distributed  to the  Owners of the
                  Class A-8  Certificates  and (2) during  the  period  from the
                  Class A-7  Certificate  Termination  Date  until the Class A-8
                  Certificate  Termination  Date,  100%  of the  Group  II  Post
                  Stepdown  Amount  shall be  distributed  to the  Owners of the
                  Class A-8 Certificates;

            (B)   Second,  the  lesser  of (x) the  excess  of (i) the  Group II
                  Principal Distribution Amount over (ii) the amount distributed
                  to the  Owners  of the Class  A-7  Certificates  and Class A-8
                  Certificates  in  clause  (A)  above  and (y) the  Class  M-1A
                  Principal  Distribution  Amount  shall be  distributed  to the
                  Owners of the Class  M-1A  Certificates,  until the Class M-1A
                  Certificate Principal Balance has been reduced to zero;

            (C)   Third,  the  lesser  of (x) the  excess  of (i) the  Group  II
                  Principal  Distribution Amount over (ii) the sum of the amount
                  distributed  to the Owners of the Class A-7  Certificates  and
                  Class  A-8  Certificates  in clause  (A) above and the  amount
                  distributed  to the Owners of the Class M-1A  Certificates  in
                  clause (B) above and (y) the Class M-2A Principal Distribution
                  Amount  shall be  distributed  to the Owners of the Class M-2A
                  Certificates,  until  the  Class  M-2A  Certificate  Principal
                  Balance has been reduced to zero;

            (D)   Fourth,  the  lesser  of (x) the  excess  of (i) the  Group II
                  Principal  Distribution Amount over (ii) the sum of the amount
                  distributed  to the Owners of the Class A-7  Certificates  and
                  Class A-8  Certificates  pursuant  to clause  (A)  above,  the
                  amount   distributed   to  the   Owners  of  the  Class   M-1A
                  Certificates  pursuant  to clause  (B)  above  and the  amount
                  distributed  to the  Owners  of the  Class  M-2A  Certificates
                  pursuant to clause (C) above and (y) the Class B-1A  Principal
                  Distribution  Amount  shall be  delivered to the Owners of the
                  Class  B-1A  Certificates,  until the Class  B-1A  Certificate
                  Principal Balance has been reduced to zero; and

            (E)   Fifth, any portion of the Group II Principal Remittance Amount
                  remaining  after  making all of the  distributions  in clauses
                  (A), (B), (C) and (D) above shall be  distributed  as provided
                  in subsection (i) of this Section 7.03.

      (h) On any Payment Date,  the Group I Monthly  Excess  Cashflow  Amount is
required to be applied in the following order of priority on such Payment Date:


                                       90
<PAGE>

      (1)   to fund any remaining  Class A Interest  Carry  Forward  Amount with
            respect to Group I;

      (2)   to fund the Group I Extra  Principal  Distribution  Amount  for such
            Payment Date;

      (3)   to fund the Class M-1F Interest Carry Forward Amount, if any;

      (4)   to fund the Class M-1F  Realized Loss  Amortization  Amount for such
            Payment Date;

      (5)   to fund the Class M-2F Interest Carry Forward Amount, if any;

      (6)   to fund the Class M-2F  Realized Loss  Amortization  Amount for such
            Payment Date;

      (7)   to fund the Class B-1F Interest Carry Forward Amount, if any;

      (8)   to fund the Class B-1F  Realized Loss  Amortization  Amount for such
            Payment Date;

      (9)   to fund the Class C-FIO Interest Carry Forward Amount, if any;

      (10)  to fund any  amounts  listed in clauses  (1)  through (9) of Section
            7.03(i)  to the extent  such  amounts  have not been  funded in full
            through the application of Group II Monthly Excess Cashflow Amounts;
            and,

      (11)  as provided in Section 7.03(j) hereof.

      (i) On any Payment Date,  the Group II Monthly Excess  Cashflow  Amount is
required to be applied in the following order of priority on such Payment Date:

      (1)   to fund any remaining  Class A Interest  Carry  Forward  Amount with
            respect to Group II;

      (2)   to fund the Group II Extra  Principal  Distribution  Amount for such
            Payment Date;

      (3)   to fund the Class M-1A Interest Carry Forward Amount, if any;

      (4)   to fund the Class M-1A  Realized Loss  Amortization  Amount for such
            Payment Date;

      (5)   to fund the Class M-2A Interest Carry Forward Amount, if any;

      (6)   to fund the Class M-2A  Realized Loss  Amortization  Amount for such
            Payment Date;

      (7)   to fund the Class B-1A Interest Carry Forward Amount, if any;

      (8)   to fund the Class B-1A  Realized Loss  Amortization  Amount for such
            Payment Date;


                                       91
<PAGE>

      (9)   to fund the Class C-AIO Interest Carry Forward Amount, if any;

      (10)  to fund any  amounts  listed in clauses  (1)  through (9) of Section
            7.03(h)  to the extent  such  amounts  have not been  funded in full
            through the application of Group I Monthly Excess Cashflow  Amounts;
            and,

      (11)  as provided in Section 7.03(j) hereof.

      (j) On any  Payment  Date,  any Group I  Monthly  Excess  Cashflow  Amount
remaining  after the  application  of  Section  7.03(h)(1)(10)  and any Group II
Monthly  Excess  Cashflow  Amount  remaining  after the  application  of Section
7.03(i)(1)-(10) shall be distributed as follows:

      (1)   to the  Servicer  to the  extent  of  any  unreimbursed  Delinquency
            Advances or Servicing Advances,  including such Delinquency Advances
            and  Servicing  Advances  deemed  by  the  related  Servicer  to  be
            nonrecoverable;

      (2)   An amount equal to the lesser of (x) the amount  remaining after the
            distribution  described  in  clause  (1)  above and (y) the Group II
            Available   Funds  Cap  Shortfall   Amount  for  such  Payment  Date
            distributed  to the  Owners of the  related  Class or Classes of the
            Group II Certificates;

      (3)   to fund a distribution  to Owners of the Class D  Certificates,  the
            lesser of (x) the  amount  of the sum of the Group I Monthly  Excess
            Cashflow Amount and the Group II Monthly Excess Cashflow Amount then
            remaining and (y) the sum of (i) the Class D Distribution Amount and
            (ii) the  Overcollateralization  Release Amount; provided,  however,
            that if the Overcollateralization  Release Amount is zero solely due
            to the  existence of a  Subordinated  Trigger  Event for the related
            Group,  then the amount which otherwise would constitute the related
            Overcollateralization  Release  Amount  shall  be  distributed  as a
            reduction of the  Certificate  Principal  Balance of the Subordinate
            Certificates  as follows:  first, to the Owners of the related Class
            B-1 Certificates until the related Class B-1 Certificate Termination
            Date;  second,  to the Owners of the related Class M-2 Certificates,
            until the related Class M-2 Certificate  Termination Date; third, to
            the Owners of the related Class M-1  Certificates  until the related
            Class M-1 Certificate Termination Date; and fourth, to the Owners of
            the Class D Certificates;

      (4)   to fund a  distribution  to the Owners of the Class R  Certificates,
            the remainder.

      (k) On each Payment Date,  the Trustee shall  allocate the Group I Applied
Realized  Loss  Amount to  reduce  the  Certificate  Principal  Balances  of the
Subordinate Certificates related to Group I in the following order of priority:

            (i) to the Class B-1F Certificates  until the Class B-1F Certificate
      Principal Balance is reduced to zero;

            (ii) to the Class M-2F Certificates until the Class M-2F Certificate
      Principal Balance is reduced to zero; and

            (iii)  to  the  Class  M-1F   Certificates   until  the  Class  M-1F
      Certificate Principal Balance is reduced to zero.


                                       92
<PAGE>

      (l) On each Payment Date,  the Trustee shall allocate the Group II Applied
Realized  Loss  Amount to  reduce  the  Certificate  Principal  Balances  of the
Subordinate Certificates related to Group II in the following order of priority:

            (i) to the Class B-1A Certificates  until the Class B-1A Certificate
      Principal Balance is reduced to zero;

            (ii) to the Class M-2A Certificates until the Class M-2A Certificate
      Principal Balance is reduced to zero; and

            (iii)  to  the  Class  M-1A   Certificates   until  the  Class  M-1A
      Certificate Principal Balance is reduced to zero.

      (m)  Notwithstanding  the  foregoing,  in the event  that the  Certificate
Principal  Balances of all of the Class A Certificates  relating to a Group have
been reduced to zero, all amounts of principal that would have been  distributed
to such Class A  Certificates  will be  distributed  to the related  Subordinate
Certificates of such Group sequentially in the following order: Class M-1, Class
M-2 and Class B-1  Certificates,  in that order.  Similarly,  if the Certificate
Principal  Balance of the Class M-1  Certificates  has been reduced to zero, all
amounts  of  principal  that  would  have  been  distributed  to such  Class M-1
Certificates  will  be  distributed  to the  related  Class  M-2 and  Class  B-1
Certificates,  in that order.  Finally, if the Certificate  Principal Balance of
the Class M-2  Certificates  has been reduced to zero,  all amounts of principal
that  would  have  been  distributed  on such  Class  M-2  Certificates  will be
distributed to the related Class B-1 Certificates.

      (n)  Notwithstanding  anything above, the aggregate amounts distributed on
all  Payment  Dates to the Owners of the  Certificates  on account of  principal
pursuant  to  clauses  (f) and (g) shall not  exceed  the  original  Certificate
Principal Balance of the related Certificates.

      (o) The rights of the Owners to receive distributions from the proceeds of
the  Trust  Estate,   and  all  ownership   interests  of  the  Owners  in  such
distributions,  shall be as set forth in this  Agreement.  In this  regard,  all
rights of the Owners of the Class D Certificates and the Class R Certificates to
receive  distributions  in respect of the Class D  Certificates  and the Class R
Certificates,  and  all  ownership  interests  of  the  Owners  of the  Class  D
Certificates and the Class R Certificates,  in and to such distributions,  shall
be  subject  and  subordinate  to the  preferential  rights of the Owners of the
Offered Certificates and Class S Certificates to receive  distributions  thereon
and the ownership interests of such Owners in such  distributions,  as described
herein. In accordance with the foregoing,  the ownership interests of the Owners
of the Class D Certificates and the Class R Certificates in amounts deposited in
the Accounts  from time to time shall not vest unless and until such amounts are
distributed in respect of the Class D Certificates  and the Class R Certificates
in  accordance  with  the  terms  of this  Agreement.  Notwithstanding  anything
contained  in  this  Agreement  to the  contrary,  the  Owners  of the  Class  D
Certificates  and the Class R  Certificates  shall not be required to refund any
amount  properly  distributed  on the  Class  D  Certificates  and  the  Class R
Certificates pursuant to this Section 7.03.

      Section 7.04 Pre-Funding Account and Capitalized Interest Account.

      (a) On the Startup Day,  the  Depositor  will  deposit in the  Pre-Funding
Account, on behalf of the Owners of the Offered Certificates,  from the proceeds
of the sale of the Offered Certificates, the Original Pre-Funded Amount.


                                       93
<PAGE>

      (b) On any Subsequent Transfer Date, the Seller shall instruct the Trustee
to  withdraw  from  the  Pre-Funding  Account  an  amount  equal  to 100% of the
aggregate  Loan Balances of the  Subsequent  Mortgage Loans sold to the Trust on
such  Subsequent  Transfer  Date and pay such amount to or upon the order of the
Depositor  upon  satisfaction  of the  conditions set forth in Sections 3.05 and
3.07 hereof with respect to such transfer;  in connection with such  instruction
the Depositor  shall  additionally  inform the Trustee  whether such  Subsequent
Mortgage  Loans are being  transferred to Group I or Group II. In no event shall
the  Depositor  be  permitted  to  instruct  the  Trustee  to  release  from the
Pre-Funding  Account to the  Certificate  Account  with  respect  to  Subsequent
Mortgage  Loans to be transferred to a Group an amount in excess of the Original
Pre-Funded Amount with respect to such Group.

      (c) If the  Pre-Funded  Amount with  respect to a Mortgage  Loan Group has
been reduced to $100,000 or less on or before June 30, 1998, the Depositor shall
instruct  the  Trustee  to  withdraw  from the  Pre-Funding  Account  the amount
(exclusive of any related Pre-Funding Account Earnings still on deposit therein)
remaining  in the  Pre-Funding  Account  with  respect to such Group of Mortgage
Loans  and  deposit  such  amount to the  Certificate  Account,  on the  Monthly
Remittance Date in July 1998. If the Pre-Funded  Amount in respect to a Mortgage
Loan Group has not been reduced to $100,000 or less by June 30,  1998,  then the
Trustee  shall  withdraw  on  the  Pre-Funding   Determination   Date  from  the
Pre-Funding  Account the amount  (exclusive of any related  Pre-Funding  Account
Earnings  still on deposit  therein)  remaining in the  Pre-Funding  Account and
deposit  on such date such  amount to the  Certificate  Account,  which  will be
distributed on the Payment Date in July 1998.

      (d) On the Payment Date in July 1998,  the Trustee shall transfer from the
Pre-Funding  Account to the Capitalized  Interest  Account,  (i) with respect to
Group I, the Group I Pre-Funding Account Earnings and (ii) with respect to Group
II,  the Group II  Pre-Funding  Account  Earnings,  if any,  applicable  to such
Payment Date.

      (e) On the Payment Date in July 1998,  the Trustee shall transfer from the
Capitalized  Interest Account to the Certificate Account, for the benefit of the
Owners of the related Certificates, the Group I or Group II Capitalized Interest
Requirement for such Payment Date.

      (f) On each  Subsequent  Transfer  Date the Trustee shall  distribute  the
Overfunded  Interest Amount  (calculated by the Trustee on the day prior to such
Subsequent  Transfer Date) from the Capitalized  Interest  Account to the Seller
and on Payment Date immediately  following the end of the Funding Period (but no
later than the day prior to such Subsequent  Transfer Date) from the Capitalized
Interest Account to the Seller),  the Trustee shall distribute to the Seller any
amounts remaining in the Capitalized  Interest Account after taking into account
the transfers on such Payment Date described  above.  The  Capitalized  Interest
Account shall be closed at the end of the Funding Period.  All amounts,  if any,
remaining in the Capitalized  Interest  Account on such day shall be transferred
to the Seller.

      (g)  Any  amounts   transferred  to  the  Certificate   Account  from  the
Capitalized  Interest  Account  on the  Payment  Date  in  July  1998  shall  be
transferred to the related  Upper-Tier  Distribution  Account and distributed to
the Owners of the related Class or Classes of Class A  Certificates  entitled to
such amount pursuant to Section 7.03(f) and (g) on such Payment Date.

      (h) The Pre-Funding  Account and the Capitalized  Interest Account are not
an asset of either the Lower-Tier REMIC or the Upper-Tier REMIC.

      Section 7.05 Investment of Accounts.


                                       94
<PAGE>

      (a) Except as provided  below,  consistent  with any  requirements  of the
Code, all or a portion of any Account held by the Trustee for the benefit of the
Owners  shall be  invested  and  reinvested  by the  Trustee  in the name of the
Trustee for the  benefit of the Owners,  as directed in writing by the party who
benefits from such  investment,  which shall be the Depositor in the case of the
Pre-Funding  Account  and the  Capitalized  Interest  Account  and  the  related
Servicer in the case of the related  Principal and Interest  Account,  in one or
more Eligible  Investments bearing interest or sold at a discount.  The earnings
on each  Principal  and  Interest  Account are payable to the related  Servicer.
Earnings on the Certificate Account are payable to the Trustee. The bank serving
as Trustee or any  affiliate  thereof may be the obligor,  manager or advisor on
any  investment  which  otherwise  qualifies  as  an  Eligible  Investment.   No
investment in any Account  shall mature later than the Business Day  immediately
preceding  the next Payment Date unless such  investment is an obligation of the
Trustee or is a fund for which the Trustee or any  affiliate of the Trustee is a
manager or advisor,  in which case such investment may mature not later than the
next Payment Date.

      If the Depositor  shall have failed to give  investment  directions to the
Trustee then the Trustee shall invest the funds in such Accounts in money market
funds  described in Section  7.07(k) to be redeemable  without  penalty no later
than the Business Day immediately preceding the next Payment Date.

      (b) Subject to Section 10.01  hereof,  the Trustee shall not in any way be
held liable by reason of any  insufficiency  in any Account  held by the Trustee
resulting from any loss on any Eligible  Investment  included therein (except to
the extent  that the bank  serving as  Trustee is the  obligor in its  corporate
capacity thereon).

      (c) All income or other gain from  investments  in any Account held by the
Trustee shall be deposited in such Account  immediately  on receipt  (other than
the  Principal  and  Interest  Accounts,  which  income or other  gains shall be
retained by the related  Servicer and the Certificate  Account,  which income or
other gains shall be retained by the Trustee),  and any loss resulting from such
investments shall be charged to such Account, provided that the related Servicer
and the Trustee shall each  contribute  funds in an amount equal to such loss in
the case of the  Principal  and Interest  Account and the  Certificate  Account,
respectively.

      Section 7.06 Reserved.

      Section 7.07 Eligible Investments.

      The following are Eligible Investments:

      (a)   direct   general   obligations   of,   or   obligations   fully  and
unconditionally  guaranteed  as to the timely  payment of principal and interest
by, the United States or any agency or  instrumentality  thereof,  provided such
obligations  are  backed by the full  faith and  credit  of the  United  States,
Federal Housing Administration  debentures,  FHLMC senior debt obligations,  and
FannieMae  senior debt  obligations,  but excluding any of such securities whose
terms do not provide for payment of a fixed dollar  amount upon maturity or call
for redemption;

      (b) Federal Housing  Administration  debentures;  provided,  that any such
investment  shall be rated in one of the two highest ratings  categories by each
Rating Agency;

      (c) FHLMC  participation  certificates  which  guaranty  timely payment of
principal and interest and senior debt obligations;

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


                                       95
<PAGE>

      (e) FannieMae  mortgage-backed  securities  (other than stripped  mortgage
securities which are valued greater than par on the portion of unpaid principal)
and senior debt obligations;

      (f) Federal funds,  certificates of deposit,  time deposits,  and bankers'
acceptances  (having  original  maturities  of not more  than  365  days) of any
domestic bank, the short-term debt  obligations of which have been rated F-1+ or
better by Fitch and P-1 by Moody's;

      (g) Deposits of any bank or savings and loan  association  (the  long-term
deposit rating of which is Baa3 or better by Moody's and BBB by Fitch) which has
combined  capital,  surplus and undivided  profits of at least $50,000,000 which
deposits are insured by the FDIC and held up to the limits insured by the FDIC;

      (h) Investment agreements provided:

            1. The  agreement  is with a bank or  insurance  company  which  has
      unsecured, uninsured and unguaranteed senior debt obligations rated Aa2 or
      better by  Moody's  and AA or  better  by Fitch,  or is the lead bank of a
      parent bank holding company with an uninsured,  unsecured and unguaranteed
      senior debt obligation meeting such rating requirements, and

            2. Moneys invested  thereunder may be withdrawn without any penalty,
      premium  or  charge  upon not more than one day's  notice  (provided  such
      notice  may be  amended or  canceled  at any time prior to the  withdrawal
      date), and

            3. The agreement is not  subordinated  to any other  obligations  of
      such insurance company or bank, and

            4. The same  guaranteed  interest  rate  will be paid on any  future
      deposits made pursuant to such agreement, and

            5. The Trustee receives an opinion of counsel (at the expense of the
      party  requesting  the  investment)  that such agreement is an enforceable
      obligation of such insurance company or bank;

      (i) Repurchase  agreements  collateralized by securities described in (a),
(c), or (e) above with any  registered  broker/dealer  subject to the Securities
Investors Protection Corporation's jurisdiction and subject to applicable limits
therein  promulgated  by  Securities  Investors  Protection  Corporation  or any
commercial bank, if such  broker/dealer or bank has an uninsured,  unsecured and
unguaranteed  short-term or long-term obligation rated P-1 or Aa2, respectively,
or better by Moody's, A-1+ or AA, respectively or better by Fitch, provided:

            a. A master  repurchase  agreement  or specific  written  repurchase
      agreement governs the transaction, and

            b. The securities are held free and clear of any lien by the Trustee
      or an independent third party acting solely as agent for the Trustee,  and
      such third  party is (a) a Federal  Reserve  Bank or (b) a bank which is a
      member of the FDIC and which has combined  capital,  surplus and undivided
      profits of not less than $125 million, and the Trustee shall have received
      written  confirmation from such third party that it holds such securities,
      free and clear of any lien, as agent for the Trustee, and


                                       96
<PAGE>

            c. A perfected first security interest under the Uniform  Commercial
      Code,  or book entry  procedures  prescribed at 31 CFR 306.1 et seq. or 31
      CFR 350.0 et seq.,  in such  securities  is created for the benefit of the
      Trustee, and

            d. The  repurchase  agreement  has a term of thirty days or less and
      the Trustee will value the collateral  securities no less  frequently than
      monthly and will liquidate the collateral  securities if any deficiency in
      the required  collateral  percentage  is not restored  within two business
      days of such valuation, and

            e. The fair market value of the collateral securities in relation to
      the amount of the repurchase obligation, including principal and interest,
      is equal to at least 106%.

      (j)  Commercial  paper  (having  original  maturities of not more than 270
days) rated in the highest  short-term  rating categories of each Rating Agency;
and

      (k)  Investments  in no load  money  market  funds  registered  under  the
Investment Company Act of 1940, whose shares are registered under the Securities
Act and rated Aaa by  Moody's  and AAA,  if rated by Fitch,  including  any such
funds for which the Trustee or any  affiliate  of the Trustee acts as manager or
advisor;

provided that no instrument  described  above shall evidence either the right to
receive  (a) only  interest  with  respect to the  obligations  underlying  such
instrument or (b) both principal and interest  payments derived from obligations
underlying such instrument and the interest and principal  payments with respect
to such instrument  provided a yield to maturity at par greater than 120% of the
yield to maturity at par of the underlying obligations;  and provided,  further,
that all instruments  described hereunder shall mature at par on or prior to the
next  succeeding  Payment Date unless  otherwise  provided in this Agreement and
that no instrument  described hereunder may be purchased at a price greater than
par if such  instrument  may be  prepaid  or  called  at a price  less  than its
purchase price prior to stated maturity.

      Section 7.08 Accounting and Directions by Trustee.

      (a) On or before the Business Day preceding each Payment Date, the Trustee
shall notify (subject to the terms of Section 10.03(j) hereof) the Depositor and
the Seller of the following information with respect to such Payment Date (which
notification may be given by facsimile,  or by telephone  promptly  confirmed in
writing):

            (1) The aggregate amount then on deposit in the Certificate Account;

            (2) The Class A  Distribution  Amount,  with  respect  to each Class
      individually,  and  all  Classes  of  the  Class  A  Certificates  in  the
      aggregate,  on the next Payment Date,  the related Class M-1  Distribution
      Amount,  the related Class M-2 Distribution  Amount, the related Class B-1
      Distribution  Amount,  the Class C-IO Distribution  Amount and the Class S
      Distribution Amount;

            (3) The application of the amounts  described in clause (1) above to
      the  allocation  and  distribution  of the  related  Class A  Distribution
      Amount,  the related Class M-1 Distribution  Amount, the related Class M-2
      Distribution  Amount,  the related Class B-1  Distribution  Amount and the
      Class C-IO  Distribution  Amount,  on such Payment Date in accordance with
      Section 7.03 hereof;

            (4) The Certificate  Principal  Balance of each Class of the Offered
      Certificates,  the Notional  Principal Amount for each Class of Class C-IO
      Certificates the aggregate amount of the


                                       97
<PAGE>

      principal  of each Class of the  Offered  Certificates  to be paid on such
      Payment Date and the remaining Certificate Principal Balance of each Class
      of the Offered  Certificates  (or the Notional  Principal  Amount for each
      Class of C-IO Certificates) following any such payment;

            (5) The amount,  if any, of Realized  Losses  relating to each Group
      for the related  Collection  Period and the amount of Cumulative  Realized
      Losses relating to each Group as of the last day of the related Collection
      Period;

            (6) For the Payment  Date in July 1998,  and as to each Group and in
      the  aggregate  (A)  the  related  Pre-Funded  Amount  previously  used to
      purchase  Subsequent  Mortgage Loans,  (B) the related  Pre-Funded  Amount
      distributed as part of the related Principal  Distribution Amount, (C) the
      related  Pre-Funding  Account  Earnings  transferred  to  the  Capitalized
      Interest  Account,  (D)  the  amounts  transferred  from  the  Capitalized
      Interest  Account  to the  Certificate  Account  and  (E)  the  Overfunded
      Interest Amount transferred to the Seller, if any;

            (7) The amount of the Class D Distribution Amount; and

            (8) the amount of 60+ Day Delinquent Loans relating to each Group.

      Section 7.09 Reports by Trustee.

      (a) On each  Payment  Date the  Trustee  shall  report in  writing  to the
Depositor  (which  report shall be made  available in electronic  format),  each
Owner, the Master Servicer,  the Underwriters and their designees (designated in
writing to the Trustee) and the Rating Agencies:

            (i) the amount of the distribution with respect to the related Class
      of the  Certificates  (based on a  Certificate  in the original  principal
      amount of $1,000);

            (ii) (a) the  amount of such  distribution  allocable  to  scheduled
      principal on the Mortgage  Loans in each Mortgage  Loan Group,  separately
      identifying  the  aggregate  amount  of any  Prepayments,  repurchases  or
      Liquidation Proceeds and (b) with respect to each Mortgage Loan Group, any
      Pre-Funded  Amounts  distributed as a Prepayment at the end of the Funding
      Period  (based  on a  Certificate  in the  original  principal  amount  of
      $1,000);

            (iii) the amount of such  distribution  allocable to interest on the
      Mortgage  Loans in each Mortgage Loan Group (based on a Certificate in the
      original principal amount of $1,000);

            (iv) the Interest Carry-Forward Amount for each Class;

            (v) the  principal  amount (or  notional  principal  amount) of each
      Class of  Certificates  (based on a Certificate in the original  principal
      amount of $1,000) which will be Outstanding and the aggregate Loan Balance
      of each  Mortgage  Loan  Group and in the  aggregate,  in each case  after
      giving effect to any payment of principal on such Payment Date;

            (vi)  the  aggregate  Loan  Balance  of the  Mortgage  Loans in each
      Mortgage Loan Group and in total, in each case, after giving effect to any
      payment of principal on such Payment Date;

            (vii) the total of any  Substitution  Amounts and any Loan  Purchase
      Price amounts included in such  distribution with respect to each Mortgage
      Loan Group and in the aggregate;


                                       98
<PAGE>

            (viii) the weighted  average  Coupon Rate and the  weighted  average
      remaining  term to maturity  of the  Mortgage  Loans with  respect to each
      Mortgage Loan Group and in the aggregate,  calculated both as of the first
      and last day of the related Collection Period;

            (ix) the Servicing Fees, the Master  Servicing Fees and Trustee Fees
      allocable to each Mortgage Loan Group, and in the aggregate;

            (x) the amount of any Group I Extra Principal Distribution Amount or
      any Group II Extra Principal Distribution Amount;

            (xi) the  Group I Senior  Enhancement  Percentage  and the  Group II
      Senior Enhancement Percentage and whether a Group I Trigger Event or Group
      II  Trigger  Event  has  occurred  as shown by the  percentage  of 60+ Day
      Delinquent Loans;

            (xii)  the  Group  I  Overcollateralization  Amount,  the  Group  II
      Overcollateralization  Amount,  and the Certificate  Principal  Balance of
      each Class of the  Offered  Certificates  then  outstanding  after  giving
      effect to any payment of principal on such Payment Date; and

            (xiii) the amount of any Group I or Group II Applied  Realized  Loss
      Amount and the Unpaid  Realized Loss Amount for each Class of Subordinated
      Certificates as of the close of such Payment Date.

      The Master Servicer shall provide to the Trustee the information  required
by Section  8.29(g) with respect to the Mortgage  Loans to enable the Trustee to
perform its reporting obligations under this Section, and the obligations of the
Trustee under this Section are conditioned upon such information  being received
and the information provided in clauses (ii)(a),  (vi), (viii), (x), (xi), (xii)
and  (xiii)  above  shall be based  solely  upon  information  contained  in the
Aggregate  Monthly  Servicing  Report  provided  by the Master  Servicer  to the
Trustee.

      (b) In addition,  on each Payment Date the Trustee will  distribute to the
Depositor,  each Owner,  the Master  Servicer,  the  Underwriters and the Rating
Agencies,  together  with the  information  described  in Section  7.09(a),  the
following information with respect to each Mortgage Loan Group which information
shall be in hard copy or tape format prepared by the Master Servicer (other than
the  information  in clause  (i)) and  furnished  to the  Trustee  to the extent
provided for in Section 8.29(g) for such purpose on the Reporting Date:

            (i) the number and aggregate principal balances of Mortgage Loans in
      each  Mortgage  Loan  Group  (a) 30-59  days  Delinquent,  (b) 60-89  days
      Delinquent,   and  (c)  90  or  more   days   Delinquent   (exclusive   of
      foreclosures), as of the close of business on the last Business Day of the
      related Collection Period;

            (ii) the number and aggregate Loan Balances of all Mortgage Loans in
      each  Mortgage  Loan  Group as of the last day of the  related  Collection
      Period;

            (iii) the number and dollar  amounts of all  Mortgage  Loans in each
      Mortgage Loan Group in foreclosure proceedings as of the close of business
      on the last day of the prior Collection Period;


                                       99
<PAGE>

            (iv) the number of  Mortgagors  and the Loan Balances of the related
      Mortgage  Loans  in each  Mortgage  Loan  Group of the  related  Mortgages
      involved in bankruptcy proceedings as of the close of business on the last
      day of the prior Collection Period;

            (v) the number and  aggregate  principal  balance of Mortgage  Loans
      related to REO  Properties  and, to the extent  reported by the Servicers,
      the aggregate  book value of the Mortgage  Loans related to REO Properties
      (as of the last day such value was determined);

            (vi) the total of any  Substitution  Amounts  and any Loan  Purchase
      Price  amounts  with  respect  to  each  Mortgage  Loan  Group  and in the
      aggregate;

            (vii) the amount of  Cumulative  Realized  Losses for each  Mortgage
      Loan Group and in the aggregate,  the current period  Realized  Losses and
      the Cumulative  Loss Percentage for such Mortgage Loan Group, in each case
      as of the last day of the prior Collection Period; and

            (viii) the aggregate Loan Balance of 60+ Day  Delinquent  Loans with
      respect  to each  Mortgage  Loan  Group as of the  last  day of the  prior
      Collection Period.

      Within a reasonable  time after the end of each calendar year, the Trustee
shall  furnish to each  person who at any time during the  calendar  year was an
Owner of a  Certificate,  if requested  in writing by such  person,  a statement
containing the information described in clauses (ii) and (iii) above, aggregated
for such calendar year or applicable  portion  thereof  during which such person
was an  Owner.  Such  obligation  of the  Trustee  shall be  deemed to have been
satisfied  to the extent  that  substantially  comparable  information  has been
prepared and furnished by the Trustee to Owners pursuant to any  requirements of
the Code as in effect from time to time.

      (c) Each Servicer  shall  furnish to the Master  Servicer and the Trustee,
during the term of this Agreement,  such periodic,  special, or other reports or
information not specifically provided for herein, with respect to Mortgage Loans
serviced by it, as may be necessary,  reasonable, or appropriate with respect to
the purposes of this  Agreement,  all such reports or information to be provided
by and in accordance  with such  applicable  instructions  and directions as the
Master  Servicer  and the Trustee may  reasonably  require;  provided,  that the
related Servicer shall be entitled to be reimbursed by the requesting party, for
the fees and actual  expenses  associated  with providing such reports,  if such
reports are not generally produced in the ordinary course of business.

      Section 7.10 Additional Reports by Trustee.

      The Trustee shall provide  monthly bank  statements to the Depositor,  the
Seller,  the Underwriters and each Owner,  with respect to the amount on deposit
in the Certificate Account and the identity of the investments included therein,
as the Depositor or the Seller may from time to time request.  Without  limiting
the  generality  of the  foregoing,  the  Trustee  shall,  at the request of the
Depositor  or the  Seller,  transmit  promptly to the  Depositor  and the Seller
copies of all accountings of receipts in respect of the Mortgage Loans furnished
to it by the  related  Servicer  or the  Master  Servicer  and shall  notify the
Seller,  the  Master  Servicer  and  the  applicable  Servicer  if  any  Monthly
Remittance Amount has not been received by the Trustee when due.

                               END OF ARTICLE VII


                                      100
<PAGE>

                                  ARTICLE VIII

                          SERVICING AND ADMINISTRATION
                                OF MORTGAGE LOANS

      Section 8.01 Servicers and  Subservicers.  (a) Acting  directly or through
one or more  subservicers  as  provided  in  Section  8.03,  each  Servicer,  as
servicer,  shall service and  administer  the Mortgage  Loans  identified on the
Schedule of Mortgage Loans as being  serviced by it as described  below and with
reasonable care, and using that degree of skill and attention that such Servicer
exercises with respect to comparable  mortgage loans that it services for itself
or others, and shall have full power and authority, acting alone, to do or cause
to  be  done  any  and  all  things  in  connection   with  such  servicing  and
administration  which it may deem  necessary or desirable.  In  performing  such
servicing  functions  such  Servicer  shall (i) take into account the  mortgagor
non-conforming  credit quality of the Mortgage  Loans,  (ii) follow the policies
and  procedures  that it would apply to similar  loans held for its own account,
unless such  policies  and  procedures  are not  generally  in  accordance  with
standard industry practices,  in which case the Servicer shall service the loans
generally in accordance with standard industry practices applicable to servicing
similar  loans,  (iii)  comply with all  applicable  laws and follow  collection
practices  with respect to the related  Mortgage  Loans that are in all material
respects legal, proper and prudent, and (iv) subject to its obligation to comply
with clauses (i), (ii) and (iii) will not  materially  change its collection and
servicing  practices  that are in  existence  as of the  Startup Day without the
consent of the Seller (such consent not to be unreasonably withheld).

      (b) The duties of each Servicer  shall include the  collecting and posting
of all payments,  responding to inquiries of Mortgagors or by federal,  state or
local government  authorities with respect to the Mortgage Loans,  investigating
delinquencies,  reporting tax  information to Mortgagors in accordance  with its
customary   practices  and  accounting  for  collections,   furnishing   monthly
statements  to the Trustee,  the Master  Servicer and the Seller with respect to
remittances on the Mortgage Loans, advising the Trustee, the Master Servicer and
the Seller of the amount of Compensating  Interest and Delinquency  Advances due
as of any Monthly Remittance Date with respect to the Mortgage Loans serviced by
it and funding such  Compensating  Interest  and  Delinquency  Advances,  to the
extent set forth in this  Agreement.  Each Servicer shall  reasonably  cooperate
with the Trustee and the Master Servicer.  Each Servicer and the Master Servicer
shall furnish upon reasonable request to the Trustee with reasonable  promptness
information  in its  possession as may be necessary or appropriate to enable the
Trustee to perform its tax reporting duties hereunder.

      (c) The Seller and the Depositor  intend that the Upper-Tier REMIC and the
Lower-Tier  REMIC shall each constitute and that the affairs of Upper-Tier REMIC
and the Lower-Tier REMIC shall each be conducted so as to qualify it as a REMIC.
In furtherance  of such  intention,  each Servicer  covenants and agrees that it
shall not knowingly or intentionally  take any action or omit to take any action
that would cause the  termination  of the REMIC status of either the  Upper-Tier
REMIC or the Lower-Tier  REMIC or that would subject either the Upper-Tier REMIC
or the Lower-Tier REMIC to tax.

      (d) Each Servicer  may, and is hereby  authorized  to,  perform any of its
servicing  responsibilities with respect to all or certain of the Mortgage Loans
through a subservicer as it may from time to time  designate in accordance  with
Section 8.03 but no such  designation  of a  subservicer  shall serve to release
such Servicer from any of its obligations under this Agreement. Such subservicer
shall have all the rights and powers of the  relevant  Servicer  with respect to
such Mortgage Loans under this Agreement.

      (e) Without  limiting  the  generality  of the  foregoing,  but subject to
Sections  8.13  and  8.14,  each  Servicer  in its own  name or in the name of a
subservicer  is  hereby  authorized  and  empowered  and this  subsection  shall
constitute  a power of attorney to carry out its  servicing  and  administrative
duties hereunder,  on behalf of itself, the Owners and the Trust or any of them;
to institute foreclosure proceedings or obtain


                                      101
<PAGE>

a deed in lieu of  foreclosure  so as to effect  ownership  of any  Property  on
behalf of the Trust and to hold title to any Property upon such  foreclosure  or
deed in lieu of  foreclosure  on behalf of the Trust;  provided,  however,  that
Section 8.14(a) and (c) shall constitute a power of attorney from the Trustee to
each  Servicer with respect to the matters  described  therein and in accordance
with the terms  thereof.  Subject to Sections  8.13 and 8.14,  the Trustee shall
furnish any Servicer or any Subservicer  with any additional  powers of attorney
and other  documents as such Servicer  shall  reasonably  request to enable such
Servicer  or  any  Subservicer  to  carry  out  its  respective   servicing  and
administrative duties hereunder.

      (f) Each  Servicer  shall give prompt notice to the Trustee and the Seller
of any  action,  of which a  responsible  officer  of such  Servicer  has actual
knowledge,  seeking  to (i)  assert a claim  against  the  Trust or (ii)  assert
control over the Trust or any portion of the Trust Estate.

      (g) Servicing  Advances  incurred by any Servicer in  connection  with the
servicing of the Mortgage Loans  (including any penalties in connection with the
payment of any taxes and  assessments or other charges) on any Property shall be
recoverable  by such  Servicer to the extent  described  in Section  8.09 and in
Section 7.03(j) hereof.

      Section  8.02  Collection  of Certain  Mortgage  Loan  Payments.  (a) Each
Servicer  shall,  to the extent such  procedures  shall be consistent  with this
Agreement and the terms and  provisions of any  applicable  Insurance  Policies,
follow such  collection  procedures as it follows from time to time with respect
to mortgage loans in its servicing portfolio that are comparable to the Mortgage
Loans;  provided  that such  Servicer  shall always at least  follow  collection
procedures that are consistent with Section 8.01(a) hereof.  Consistent with the
foregoing,  each Servicer may in its discretion  (i) waive any assumption  fees,
late payment  charges,  charges for checks  returned for  insufficient  funds or
other  fees which may be  collected  in the  ordinary  course of  servicing  the
Mortgage  Loans,  (ii) if a  Mortgagor  is in  default or about to be in default
because of a  Mortgagor's  financial  condition,  arrange  with the  Mortgagor a
schedule for the payment of delinquent payments due on the related Mortgage Loan
or (iii) modify payments of monthly  principal and interest on any Mortgage Loan
becoming  subject to the terms of the Soldiers' and Sailors' Civil Relief Act of
1940,  as amended,  in accordance  with such  Servicer's  general  policies with
respect to comparable  mortgage  loans subject to such Act. No Servicer shall be
required to institute or join in  litigation  with respect to  collection of any
payment  (whether  under a Mortgage,  Note or otherwise or against any public or
governmental  authority  with  respect  to  a  taking  or  condemnation)  if  it
reasonably  believes  that  enforcing  the  provision  of the  Mortgage or other
instrument  pursuant  to  which  such  payment  is  required  is  prohibited  by
applicable  law.  Consistent  with the terms of this  Agreement,  a Servicer may
waive,  modify  or  vary  any  term  of any  Mortgage  Loan  or  consent  to the
postponement  of strict  compliance  with any such term or in any  manner  grant
indulgence to any Mortgagor; provided, however, that (unless the Mortgagor is in
default with respect to the Mortgage  Loan,  or such default is, in the judgment
of such Servicer, imminent and such Servicer has the consent of the Seller) such
Servicer may not permit any modification  with respect to any Mortgage Loan that
would  change the  Coupon  Rate  (except  for any change  made  pursuant  to the
adjustment  provisions of a Note  evidencing an adjustable  rate Mortgage Loan),
forgive the payment of any principal or interest or prepayment penalties (unless
the Servicer with the written consent of the Seller believes that forgiving such
prepayment  penalties will result in a financial  benefit to the Trust),  change
the outstanding principal amount,  require any future advances,  provide for the
substitution or release of any material  portion of the collateral or extend the
final  maturity  date on  such  Mortgage  Loan;  provided  further  that no such
indulgence shall affect the Servicer's  obligation to make Delinquency  Advances
pursuant to Section 8.09.

      (b) Each Servicer  shall  deposit into the related  Principal and Interest
Account in accordance with Section 8.08(a) all Prepaid Installments  received by
it, and shall apply such Prepaid  Installments as directed by such Mortgagor and
as set forth in the related Note.


                                      102
<PAGE>

      Section 8.03  Subservicing  Agreements  Between  Servicer and Subservicer.
Each  Servicer may enter into  subservicing  agreements  for any  servicing  and
administration of Mortgage Loans with any institution which is acceptable to the
Owners of a majority of the Percentage Interests of the Class R Certificates, as
indicated in writing, and which represents and warrants that it is in compliance
with the laws of each state  necessary  to enable it to perform its  obligations
under such Subservicing Agreement.  For this purpose,  subservicing shall not be
deemed to  include  the use of a tax  service,  or  services  for  reconveyance,
insurance or brokering  REO Property.  Each Servicer  shall give prior notice to
the  Seller,  the Master  Servicer  and the  Trustee of the  appointment  of any
Subservicer  and  shall  furnish  to the  Seller  a copy  of  such  Subservicing
Agreement. For purposes of this Agreement, the relevant Servicer shall be deemed
to have received  payments on Mortgage Loans when any  Subservicer  has received
such payments.  Any such Subservicing Agreement shall be consistent with and not
violate the provisions of this  Agreement.  Each  Subservicing  Agreement  shall
provide  that a  successor  Servicer  shall  have the option to  terminate  such
agreement without payment of any fees if the predecessor  Servicer is terminated
or resigns.

      Section  8.04  Successor  Subservicer.  Each  Servicer may  terminate  any
Subservicing  Agreement  in  accordance  with the terms and  conditions  of such
Subservicing  Agreement and either itself directly  service the related Mortgage
Loans or enter into a Subservicing  Agreement with a successor  Subservicer that
qualifies under Section 8.03.

      Section 8.05 Liability of Servicer. The Servicers shall not be relieved of
their  respective   obligations   under  this  Agreement   notwithstanding   any
Subservicing  Agreement or any of the provisions of this  Agreement  relating to
agreements or arrangements between such Servicer and a Subservicer or otherwise,
and such Servicer shall be obligated to the same extent and under the same terms
and  conditions  as if it alone were  servicing and  administering  the Mortgage
Loans as such terms and conditions may be limited  pursuant to the terms of this
Agreement.  Each Servicer  shall be entitled to enter into any agreement  with a
Subservicer for indemnification of such Servicer by such Subservicer and nothing
contained in such Subservicing Agreement shall be deemed to limit or modify this
Agreement.  The Trust shall not indemnify any Servicer for any losses due to any
Subservicer's negligence.

      Section  8.06 No  Contractual  Relationship  Between  Subservicer  and the
Trustee or the Owners. Any Subservicing  Agreement and any other transactions or
services  relating to the Mortgage Loans involving a Subservicer shall be deemed
to be between the Subservicer and the related Servicer alone and the Trustee and
the Owners shall not be deemed parties thereto and shall have no claims, rights,
obligations, duties or liabilities with respect to any Subservicer except as set
forth in Section 8.07 hereof or in the related Subservicing Agreement.

      Section  8.07  Assumption  or  Termination  of  Subservicing  Agreement by
Trustee. In connection with the assumption of the  responsibilities,  duties and
liabilities and of the authority, power and rights of each Servicer hereunder by
the Trustee  pursuant to Section  8.20,  it is  understood  and agreed that such
Servicer's rights and obligations under any Subservicing Agreement then in force
between such  Servicer and a  Subservicer  may be assumed or  terminated  by the
Trustee at its option. Each Servicer shall, upon request of the Trustee,  but at
the  expense of such  Servicer,  deliver to the  assuming  party  documents  and
records  relating to each  Subservicing  Agreement  and an accounting of amounts
collected  and held by such  Servicer  and  otherwise  use its  best  reasonable
efforts  to effect  the  orderly  and  efficient  transfer  of the  Subservicing
Agreement to the assuming party.

      Section 8.08 Principal and Interest  Accounts;  Escrow Accounts.  (a) Each
Servicer shall establish in its name on behalf of the Trustee for the benefit of
the Owners of the  Certificates  and  maintain  or cause to be  maintained  at a
Designated Depository Institution a Principal and Interest Account to be held as
a trust account.  The Principal and Interest Accounts shall be identified on the
records of the Designated Depository


                                      103
<PAGE>

Institution as follows:  [Name of Servicer] on behalf of Norwest Bank Minnesota,
National  Association,  as Trustee  under the  Pooling and  Servicing  Agreement
relating to the AMRESCO Residential  Securities  Corporation Mortgage Loan Trust
1998-2  dated as of June 1,  1998.  If the  institution  at any time  holding  a
Principal and Interest Account ceases to be eligible as a Designated  Depository
Institution  hereunder,  then the related  Servicer  shall,  within 30 days,  be
required  to  name  a  successor  institution  meeting  the  requirements  for a
Designated Depository Institution hereunder.  If such party fails to name such a
successor institution, then the Trustee shall cause such Account to be held as a
trust account with a qualifying Designated Depository  Institution.  The related
Servicer  shall notify the Trustee,  the Seller and the  Depositor if there is a
change in the  name,  account  number or  institution  holding a  Principal  and
Interest  Account.  Subject to Subsection (c) below, each Servicer shall deposit
all  receipts  related to the  Mortgage  Loans into the  related  Principal  and
Interest  Accounts on a daily basis (but no later than the second  Business  Day
after receipt).

      (b) All funds in the Principal and Interest  Accounts may only be held (i)
uninvested,  up to the limits  insured by the FDIC or (ii)  invested in Eligible
Investments  as selected by the related  Servicer.  The  Principal  and Interest
Accounts  shall be held in trust in the name of the  Trustee  for the benefit of
the Owners of the  Certificates  (other than the earnings thereon which shall be
retained by the related Servicer). Any investments of funds in the Principal and
Interest  Account  shall  mature  or be  withdrawable  at par on or prior to the
immediately succeeding Monthly Remittance Date. Any investment earnings on funds
held in a Principal and Interest Account shall be for the account of the related
Servicer and may only be withdrawn  from the Principal  and Interest  Account by
such Servicer  immediately  following the  remittance of the Monthly  Remittance
Amount  (and the  Monthly  Excess  Interest  Amount  included  therein)  by such
Servicer.  Any  investment  losses on funds held in the  Principal  and Interest
Account  shall  be for the  account  of such  Servicer  and  promptly  upon  the
realization  of such loss shall be  contributed  by such Servicer to the related
Principal and Interest  Account.  Any references herein to amounts on deposit in
the related  Principal  and Interest  Account shall refer to amounts net of such
investment earnings.

      (c) Subject to Section 8.09,  each Servicer shall deposit on a daily basis
(except as described  below),  and in any case not later than two Business  Days
following  receipt,  to the related Principal and Interest Account all scheduled
principal and interest  payments on the Mortgage  Loans serviced by it due after
the  Cut-Off  Date or  Subsequent  Cut-Off  Date,  as the case  may be,  and all
unscheduled  principal and interest  collections received after the Cut-Off Date
or Subsequent  Cut-Off Date, as the case may be,  including any  Prepayments and
Net  Liquidation  Proceeds,  all Loan Purchase Prices and  Substitution  Amounts
received by such Servicer with respect to the Mortgage Loans,  other  recoveries
or amounts  related to the Mortgage  Loans  received by such Servicer  after the
Cut-Off  Date or  Subsequent  Cut-Off  Date,  as the case  may be,  Compensating
Interest (which shall be deposited into the  Certificate  Account on or prior to
each Monthly Remittance Date) and Delinquency Advances (which shall be deposited
no later than the related  Monthly  Remittance  Date) but net of (i) the related
Servicing  Fee  with  respect  to  each   Mortgage  Loan  and  other   servicing
compensation  to such  Servicer  as  permitted  by  Section  8.15  hereof,  (ii)
principal  retained  by the  Depositor  (including  Prepayments)  and due on the
related  Mortgage  Loans on or prior to the Cut-Off Date or  Subsequent  Cut-Off
Date, as the case may be, (iii) interest  retained by the Depositor and accruing
on the  related  Mortgage  Loans on or prior to the Cut-Off  Date or  Subsequent
Cut-Off Date, as the case may be, and (iv)  reimbursements  for unreimbursed and
nonrecoverable  Delinquency  Advances and Servicing Advances pursuant to Section
8.09.

      (d) Each Servicer may each make withdrawals from the related Principal and
Interest Account only for the following purposes:


                                      104
<PAGE>

      (A)   to effect  the  timely  remittance  to the  Trustee  of the  Monthly
            Remittance Amount due on each Monthly  Remittance Date and to effect
            the timely remittance to the Trustee on each Monthly Remittance Date
            of any Compensating Interest;

      (B)   to reimburse itself pursuant to Section 8.09 hereof for unreimbursed
            Delinquency   Advances  and  Servicing   Advances  and   unrecovered
            Delinquency  Advances and Servicing Advances  determined by it to be
            nonrecoverable;

      (C)   to  withdraw  investment  earnings  on  amounts  on  deposit  in its
            Principal and Interest Account;

      (D)   to  withdraw  amounts  that  have  been  deposited  to  the  related
            Principal and Interest Account in error;

      (E)   to reimburse  itself  pursuant to Section 8.25 and Section  8.29(f);
            and

      (F)   to clear and terminate the related  Principal and Interest  Accounts
            following the termination of the Trust Estate pursuant to Article IX
            hereof.

      (e) On each Monthly  Remittance  Date,  each  Servicer  shall remit to the
Trustee  by wire  transfer  in  immediately  available  funds  from the  related
Principal  and  Interest  Account for deposit to the  Certificate  Account,  the
portion of the  Monthly  Remittance  Amount  calculated  by the Master  Servicer
pursuant to Section 8.29(f) hereof remaining after the withdrawals  permitted by
clauses  (B)-(E) of Section  8.08(d)  related to the Mortgage  Loans serviced by
such Servicer for such Monthly Remittance Date.

      (f) Each  Servicer  shall  establish  and maintain  one or more  custodial
accounts  (each,  an  "Escrow  Account")  and  deposit  and retain  therein  all
collections from the Mortgagors,  if any,  received with respect to the Mortgage
Loans,  or advances  by such  Servicer,  for the payment of taxes,  assessments,
hazard  insurance  premiums and primary  mortgage  insurance  policy premiums or
comparable items for the account of the Mortgagors. Nothing herein shall require
any Servicer to compel a Mortgagor  to establish an Escrow  Account in violation
of applicable law.

      Withdrawals of amounts so collected  from the Escrow  Accounts may be made
only to effect timely payment of taxes,  assessments,  hazard insurance premiums
or primary mortgage  insurance  policy premiums,  condominium or PUD association
dues,  or  comparable  items,  to  reimburse  such  Servicer,  to  refund to any
Mortgagors  any sums as may be  determined to be overages,  to pay interest,  if
required,  to  Mortgagors  on  balances  in the  Escrow  Account or to clear and
terminate the Escrow Account at the  termination of this  Agreement.  As part of
its servicing  duties,  such Servicer shall be required to pay to the Mortgagors
interest on funds in the Escrow Account, to the extent required by law.

      Each  Servicer  shall  advance the  payments  (to be treated as  Servicing
Advances) referred to in the preceding paragraph that are not timely paid by the
Mortgagors,  including  tax  penalties,  if any;  provided,  however,  that such
Servicer  shall be required to so advance only to the extent that such advances,
in the good faith  business  judgment of such  Servicer,  will be recoverable by
such Servicer out of Insurance Proceeds,  Liquidation Proceeds or otherwise from
the related Mortgage Loan.  Notwithstanding  the previous  sentence,  a Servicer
shall be entitled to be  reimbursed as provided in Section  8.09(b)  hereof with
respect to any Servicing Advances deemed to be nonrecoverable.


                                      105
<PAGE>

      Section 8.09 Delinquency Advances and Servicing Advances.

      (a) Each  Servicer is  required,  not later than each  Monthly  Remittance
Date, to deposit into the related Principal and Interest Account an amount equal
to the sum of the interest  (net of the Servicing  Fee) and scheduled  principal
due  (except  any  Balloon  Payment),  but  not  collected  during  the  related
Remittance  Period,  with  respect to those  Delinquent  Mortgage  Loans that it
serviced during such  Remittance  Period but only if, in its good faith business
judgment,  such Servicer reasonably believes that such amount will ultimately be
recovered from the related Mortgage Loan. With respect to each Balloon Loan, the
related  Servicer  shall be  required  to  advance  an amount of  principal  and
interest on an assumed schedule based on the original principal amortization for
the related Balloon Loan (but only if, in its good faith business judgment, such
Servicer  reasonably believes that such amount will ultimately be recovered from
the related Mortgage Loan).  Any  determination  of  nonrecoverability  shall be
explained  in a notice  provided  by such  Servicer to the  Trustee,  the Master
Servicer and the Seller. Such amounts are "Delinquency Advances".  Each Servicer
shall be  permitted  to fund its payment of  Delinquency  Advances  from its own
funds or from funds on deposit in the related  Principal  and  Interest  Account
that are not required to be  distributed  on the related  Payment  Date.  To the
extent a Servicer uses funds not required for  distribution on a Payment Date to
make  Delinquency  Advances  with respect to such Payment Date, it shall deposit
into the related  Principal  and Interest  Account such amount prior to the next
succeeding   Monthly  Remittance  Date.  Each  Servicer  shall  be  entitled  to
reimbursement  for  Delinquency  Advances  from  late  collections,  Liquidation
Proceeds  or  otherwise  with  respect  to  collections  on  the  Mortgage  Loan
(including  Balloon  Loans) with respect to which such  Delinquency  Advance was
made.

      Notwithstanding  the  foregoing,  in the event that a Servicer  determines
that  the  aggregate  unreimbursed  Delinquency  Advances  exceed  the  expected
Liquidation  Proceeds on a Mortgage Loan, such Servicer shall not be required to
make any future  Delinquency  Advances with respect to that Mortgage  Loan,  and
shall be entitled to reimbursement for such aggregate  unreimbursed  Delinquency
Advances  from  amounts in the related  Principal  and  Interest  Account.  Such
Servicer shall give written notice of such determination of nonrecoverability to
the Trustee,  the Master Servicer and the Seller, and the Trustee shall promptly
furnish  a copy of such  notice  to the Owner of a  majority  of the  Percentage
Interests of the Class R  Certificates;  provided,  that such Servicer  shall be
entitled to recover any  unreimbursed  Delinquency  Advances  from the aforesaid
Liquidation  Proceeds  prior to the payment of the  Liquidation  Proceeds to any
other party to this Agreement.

      (b)  Each  Servicer  will  pay all  customary,  reasonable  and  necessary
"out-of-pocket"  costs and expenses incurred in the performance of its servicing
obligations,  including,  but not  limited  to,  the  cost  of (i)  Preservation
Expenses, (ii) any enforcement or judicial proceedings,  including foreclosures,
(iii)  the  management  and  liquidation  of  REO  Property,   (iv)  the  escrow
expenditures  required  pursuant to Section 8.08(f) hereof (but such Servicer is
only  required  to pay such  costs and  expenses  to the  extent  such  Servicer
reasonably  believes  that such amounts will  ultimately  be recovered  from the
related  Mortgage  Loan)  and (v) fees and  expenses  for  opinions  of  counsel
pursuant to Section 8.13.  Each such amount so paid will constitute a "Servicing
Advance".  Each Servicer may recover Servicing  Advances (x) from the Mortgagors
to the extent  permitted by the Mortgage Loans,  (y) from  Liquidation  Proceeds
realized upon the liquidation of the related  Mortgage Loan, and (z) as provided
in Section 7.03(j) hereof.  Except as provided in the previous sentence,  and in
Sections 7.03(j) and 8.13, in no case may a Servicer recover Servicing  Advances
from  principal  and interest  payments on any Mortgage Loan or from any amounts
relating to any other Mortgage Loan.

      Section 8.10 Compensating Interest;  Purchase of Mortgage Loans. (a) On or
prior to each  Monthly  Remittance  Date  and with  respect  to  Mortgage  Loans
serviced by it, each  Servicer  shall  deposit  into the related  Principal  and
Interest  Account  with  respect to any full  Prepayment  made by the  Mortgagor
during


                                      106
<PAGE>

the preceding  Remittance  Period, an amount equal to the excess, if any, of (x)
30 days' interest at the Mortgage Loan's Coupon Rate (less the Servicing Fee) on
the Loan  Balance  of such  Mortgage  Loan as of the  first  day of the  related
Remittance Period over (y) to the extent not previously  advanced,  the interest
paid by the  Mortgagor  with  respect  to the  Mortgage  Loan  for  the  related
Remittance Period (any such amount, "Compensating Interest"), which amount shall
be included in the Monthly Remittance Amount to be made available to the Trustee
on each Monthly Remittance Date. In respect of any Payment Date, each Servicer's
obligation  to deposit  Compensating  Interest  into the  Principal and Interest
Account  shall not  exceed  the  amount of the  Servicing  Fee  payable  to such
Servicer on such Payment Date in respect of all Mortgage  Loans serviced by such
Servicer.

      (b) Each Servicer with respect to Mortgage  Loans serviced by it, may, but
is not  obligated  to,  purchase  for its own account  (or,  during the two year
period beginning on the Startup Day, substitute a Qualified Replacement Mortgage
for) any 90+ Day  Delinquent  Loan or any Mortgage Loan as to which  enforcement
proceedings have been brought by the related Servicer  pursuant to Section 8.13.
Any such  Mortgage  Loan so purchased  shall be purchased by such  Servicer on a
Monthly  Remittance  Date at a purchase  price equal to the Loan Purchase  Price
thereof,  which purchase  price shall be deposited in the related  Principal and
Interest Account.

      Section 8.11 Maintenance of Insurance. (a) Each Servicer shall cause to be
maintained with respect to each Mortgage Loan serviced by it a hazard  insurance
policy with a generally  acceptable  carrier that provides for fire and extended
coverage,  and which  provides for a recovery by such  Servicer on behalf of the
Trust of insurance proceeds relating to such Mortgage Loan in an amount not less
than the least of (i) the  outstanding  principal  balance of the Mortgage Loan,
(ii)  the  minimum  amount  required  to  compensate  for  damage  or  loss on a
replacement cost basis and (iii) the full insurable value of the premises.

      (b) If the Mortgage Loan relates to a Property which is located in an area
identified in the Federal Register by the Federal Emergency Management Agency as
having  special flood  hazards,  as  identified  to the related  Servicer by the
Originator in the related  Mortgage Loan Schedule,  and flood insurance has been
made  available,  the related  Servicer will cause to be maintained with respect
thereto a flood  insurance  policy in a form  meeting  the  requirements  of the
current  guidelines  of the Federal  Insurance  Administration  with a generally
acceptable carrier in an amount representing  coverage, and which provides for a
recovery by such Servicer on behalf of the Trust of insurance  proceeds relating
to  such  Mortgage  Loan of not  less  than  the  least  of (i) the  outstanding
principal  balance of the Mortgage  Loan,  (ii) the minimum  amount  required to
compensate for damage or loss on a replacement  cost basis and (iii) the maximum
amount of insurance that is available under the Flood Disaster Protection Act of
1973.

      (c) In the event  that a  Servicer  shall  obtain  and  maintain a blanket
policy insuring against fire, flood and hazards of extended  coverage on all the
Mortgage  Loans,  then,  to the extent such policy  names such  Servicer as loss
payee and provides coverage in an amount equal to the aggregate unpaid principal
balance on the Mortgage Loans without  co-insurance and otherwise  complies with
the   requirements   of  this  Section  8.11,  such  Servicer  shall  be  deemed
conclusively to have satisfied its  obligations  with respect to fire and hazard
insurance  coverage under this Section 8.11, it being understood and agreed that
such blanket policy may contain a deductible clause, in which case such Servicer
shall,  in the event that there  shall not have been  maintained  on the related
Property a policy complying with the preceding  paragraphs of this Section 8.11,
and there shall have been a loss which would have been  covered by such  policy,
deposit in the related  Principal and Interest  Account from such Servicer's own
funds the  difference,  if any,  between the amount that would have been payable
under a policy complying with the preceding  paragraphs of this Section 8.11 and
the amount paid under such  blanket  policy.  Upon the request of the Trustee or
the Master  Servicer,  such  Servicer  shall cause to be  delivered an Officer's
Certificate  to the  Trustee  and the Master  Servicer  to the  effect  that the
Servicer maintains such policy.


                                      107
<PAGE>

      (d) Each  Servicer also shall  maintain on related REO Property,  fire and
hazard insurance with extended  coverage in an amount which is at least equal to
the lesser of (i) the maximum  insurable value of the  improvements  which are a
part of such property and (ii) the outstanding  principal balance of the related
Mortgage Loan at the time it became an REO Property, liability insurance and, to
the extent required and available under the National Flood Insurance Act of 1968
and the Flood Disaster Protection Act of 1973, as amended, flood insurance in an
amount as provided above.

      (e) If a Servicer  shall fail to  maintain or cause to be  maintained  any
insurance  required by this Section 8.11, and there shall have been a loss which
would have been  covered  by such  policy,  the  Servicer  shall  deposit in the
related Principal and Interest Account from the Servicer's own funds the amount,
if any, that would have been payable under a policy complying with the preceding
paragraphs of this Section 8.11.

      Section 8.12 Due-on-Sale Clauses;  Assumption and Substitution Agreements.
When a  Property  has been or is  about to be  conveyed  by the  Mortgagor,  the
related  Servicer shall, to the extent a responsible  officer thereof has actual
knowledge of such conveyance or prospective  conveyance,  exercise the rights of
the Trust to  accelerate  the  maturity of the related  Mortgage  Loan under any
"due-on-sale"  clause  contained  in the  related  Mortgage  or Note;  provided,
however,   that  such  Servicer  shall  not  exercise  any  such  right  if  the
"due-on-sale"  clause,  in  the  reasonable  belief  of  such  Servicer,  is not
enforceable under applicable law or if such Servicer reasonably believes in good
faith it is not in the best interests of the Trust. In such event, such Servicer
is authorized to enter into an assumption  and  modification  agreement with the
Person to whom such  Property has been or is about to be  conveyed,  pursuant to
which such  Person  becomes  liable  under the Note and,  unless  prohibited  by
applicable law or the Mortgage Documents,  the Mortgagor remains liable thereon.
If the  foregoing  is not  permitted  under  applicable  law,  such  Servicer is
authorized to enter into a substitution of liability agreement with such person,
pursuant to which the original  Mortgagor is released  from  liability  and such
Person is substituted as Mortgagor and becomes liable under the Note;  provided,
however,  that to the extent that any such  substitution of liability  agreement
would not otherwise have been delivered by such Servicer in its usual procedures
for  mortgage  loans held in its own  portfolio,  such  Servicer  shall prior to
executing and delivering such agreement, obtain the prior written consent of the
Seller.  The Trustee shall  execute any  agreements  required to effectuate  the
foregoing.  The Mortgage Loan, as assumed,  shall conform in all respects to the
requirements,  representations  and  warranties of this  Agreement.  The related
Servicer of such Mortgage Loan shall notify the Trustee and the Master  Servicer
that any such  assumption  or  substitution  agreement  has  been  completed  by
forwarding  to the Trustee and the Master  Servicer  the  original  copy of such
assumption or substitution  agreement,  which copy shall be added by the Trustee
to the related File and which shall,  for all purposes,  be considered a part of
such File to the same extent as all other documents and instruments constituting
a part  thereof.  Each  Servicer  shall be  responsible  for  recording any such
assumption or substitution  agreements relating to Mortgage Loans serviced by it
at the expense of the related  Servicer.  In connection with any such assumption
or substitution  agreement, no material term of the Mortgage Loan, including the
required  monthly payment on the related  Mortgage Loan shall be changed but all
terms thereof shall remain as in effect as  immediately  prior to the assumption
or  substitution,  the stated maturity or outstanding  principal  amount of such
Mortgage  Loan shall not be changed nor shall any required  monthly  payments of
principal or interest be deferred or forgiven. Any fee collected by any Servicer
for  consenting  to any  such  conveyance  or  entering  into an  assumption  or
substitution  agreement  shall  be  retained  by or  paid to  such  Servicer  as
additional servicing compensation.

      Notwithstanding  the  foregoing  paragraph or any other  provision of this
Agreement,  no Servicer  shall be deemed to be in  default,  breach or any other
violation of its obligations hereunder by reason of any assumption of a Mortgage
Loan by operation of law or any assumption which such Servicer may be restricted
by law from preventing, for any reason whatsoever.


                                      108
<PAGE>

      Section 8.13 Realization Upon Defaulted Mortgage Loans. (a) Each Servicer,
with respect to Mortgage Loans serviced by it, shall foreclose upon or otherwise
comparably  convert the ownership on behalf of the Trust of Properties  relating
to defaulted Mortgage Loans as to which no satisfactory arrangements can be made
for  collection  of Delinquent  payments and which the related  Servicer has not
purchased  pursuant to Section  8.10(b).  In connection with such foreclosure or
other conversion,  the Servicer of such defaulted  Mortgage Loans shall exercise
such of the rights and powers vested in it hereunder, and use the same degree of
care and skill in its exercise or use as prudent mortgage lenders would exercise
or use under the  circumstances in the conduct of their own affairs,  including,
but not limited to,  advancing  funds deemed by such  Servicer in its good faith
business  judgment  to be  recoverable  from the related  Mortgage  Loan for the
payment  of  taxes,  amounts  due with  respect  to senior  liens and  insurance
premiums.  Any amounts so advanced shall constitute  "Servicing Advances" within
the meaning of Section 8.09(b) hereof. Each Servicer shall sell any REO Property
managed  by it within 35 months of its  acquisition  by the Trust,  unless  such
Servicer  obtains for the Trustee an Opinion of Counsel (the cost of which shall
be advanced by the related  Servicer  as a  Servicing  Advance)  experienced  in
federal  income tax matters and  reasonably  acceptable  to the  Depositor,  the
Master Servicer and the Trustee,  addressed to the Trustee and such Servicer, to
the effect  that the holding by the Trust of such REO  Property  for any greater
period will not result in the imposition of taxes on  "Prohibited  Transactions"
of the Trust as defined  in  Section  860F of the Code or cause the Trust or any
REMIC  therein to fail to qualify as a REMIC under the REMIC  Provisions  at any
time that any  Certificates are  outstanding,  or the related Servicer  produces
evidence that it has properly  requested from the applicable tax  authorities at
least  60 days  before  the day on which  the  three  year  grace  period  would
otherwise  expire,  an extension of the three year grace  period,  in which case
such  Servicer  shall sell any REO  Property by the end of any  extended  period
specified in any such opinion or extension.

      Notwithstanding the generality of the foregoing provisions,  each Servicer
shall  manage,  conserve,  protect and operate each REO  Property  managed by it
solely for the purpose of its prompt disposition and sale in a manner which does
not cause such REO Property to fail to qualify as "foreclosure  property" within
the  meaning of Section  860G(a)(8)  of the Code or result in the receipt by the
Trust of any "income from  non-permitted  assets"  within the meaning of Section
860F(a)(2)(B) of the Code or any "net income from foreclosure property" which is
subject to taxation under the REMIC Provisions.  Pursuant to its efforts to sell
such REO Property,  the related Servicer shall either itself or through an agent
selected by such  Servicer  protect and  conserve  such REO Property in the same
manner  and to such  extent  as is  customary  in the  locality  where  such REO
Property is located and may,  incident to its conservation and protection of the
interests of the Owners and after  consultation with the holder of a majority in
interest of the Class R  Certificates,  rent the same, or any part  thereof,  as
such  Servicer  deems to be in the best  interest  of the  Owners for the period
prior to the sale of such REO Property.

      Notwithstanding  anything to the contrary  contained herein, in connection
with a foreclosure or acceptance of a deed in lieu of foreclosure, or exercising
control  over the  Mortgaged  Property so that the Trust would be  considered  a
mortgagee-in-possession,  owner or operator of the Mortgaged  Property under the
Comprehensive  Environmental Response Compensation and Liability Act of 1980, as
amended  (42  U.S.C.  ss.9601  et seq.) or a  comparable  law,  in the event any
responsible officer of a Servicer has actual knowledge that a Property is in any
way affected by hazardous or toxic  substances or wastes and determines  that it
may be reasonable to convert such Property ownership to the Trust, or the holder
of a majority  in  interest of the Class R  Certificates  otherwise  requests in
writing an environmental  inspection to be conducted,  such Servicer shall cause
an  environmental  inspection  or review of such  Property to be  conducted by a
qualified inspector and shall be reimbursed for the amount of such environmental
inspection  in the  manner  described  herein  for  reimbursement  of  Servicing
Advances in the same manner as set forth in the immediately following paragraph.
Upon  completion of the  inspection,  such Servicer shall  promptly  provide the
Owner of the majority of the Class R  Certificates,  the Master Servicer and the
Trustee with a written


                                      109
<PAGE>

report of the environmental  inspection. In the absence of such determination or
a written request from the Owner of the majority of the Class R Certificates for
an environmental inspection,  neither the related Servicer nor the Trustee shall
be liable for any  liability,  cost or expense  incurred by the Trust due to the
decision  of  such  Servicer  not to  cause  an  environmental  inspection  of a
Property.

      After  reviewing the  environmental  inspection  report,  the Owner of the
majority of the Class R Certificates  shall  determine how the related  Servicer
shall proceed with respect to the Property and shall notify such Servicer within
15  Business  Days  of  receipt  of the  inspection  report.  In the  event  the
environmental  inspection  report  indicates  that  the  Property  is in any way
affected by hazardous or toxic  substances  or wastes such  Servicer  shall only
foreclose or  comparably  convert such  Property if the Owner of the majority of
the Class R  Certificates  directs such Servicer to proceed with  foreclosure or
acceptance  of a  deed-in-lieu  of  foreclosure.  In the  event the Owner of the
majority of the Class R  Certificates  requires  such  Servicer to  foreclose or
accept a deed-in-lieu of foreclosure  pursuant to this Section  8.13(a),(i) such
Servicer (or the Trustee and any other  successor  Servicer) shall be reimbursed
for any related  environmental  clean up costs, as applicable,  from the related
Liquidation  Proceeds,  or if the Liquidation Proceeds are insufficient to fully
reimburse such Servicer (or the Trustee and any other successor Servicer),  such
Servicer (or the Trustee and any other successor  Servicer) shall be entitled to
be reimbursed from amounts in the related  Principal and Interest  Account,  and
(ii) such Class R Owner hereby  indemnifies the Trust,  the Trustee,  the Master
Servicer and such Servicer with respect to any costs,  liabilities  and expenses
incurred  by any such  party in  connection  with  any such  hazardous  or toxic
substances or wastes with respect to such foreclosure or comparable  conversion.
In the event the Owner of the majority of the Class R Certificates  directs such
Servicer not to proceed with  foreclosure  or  acceptance of a  deed-in-lieu  of
foreclosure,  such  Servicer (or the Trustee and any other  successor  Servicer)
shall be reimbursed for all Servicing  Advances made with respect to the related
Property from such Principal and Interest Account pursuant to Section 8.08(d)(B)
hereof.

      (b) Each Servicer shall determine, with respect to each defaulted Mortgage
Loan serviced by it, when it has  recovered,  whether  through  trustee's  sale,
foreclosure  sale or  otherwise,  all  amounts it expects to recover  from or on
account of such  defaulted  Mortgage  Loan  (exclusive of any  possibility  of a
deficiency  judgment),  whereupon  such Mortgage Loan shall become a "Liquidated
Loan".

      Upon such a  determination,  the related Servicer shall prepare and submit
to the  Seller,  the Master  Servicer  and the Trustee a  Liquidation  Report in
substantially the form of Exhibit K hereto.

      Section 8.14 Trustee and Custodian to Cooperate;  Release of Files. (a)(i)
Upon the payment in full of any Mortgage Loan  (including  the repurchase of any
Mortgage Loan or any  liquidation  of such Mortgage Loan through  foreclosure or
otherwise) or the receipt by the related Servicer of a notification that payment
in full will be escrowed in a manner customary for such purposes,  such Servicer
shall deliver to the  Custodian,  on behalf of the Trustee,  a Servicer's  Trust
Receipt in the form of Exhibit H hereto.  Upon receipt of such Servicer's  Trust
Receipt,  the  Custodian,  on behalf of the Trustee shall  promptly  release the
related File, in trust to (i) such  Servicer,  (ii) an escrow agent or (iii) any
employee,  agent or attorney of the Trustee, in each case pending its release by
such  Servicer,  such escrow  agent or such  employee,  agent or attorney of the
Trustee,  as the case may be.  Upon any such  payment in full or the  receipt of
such notification  that such funds have been placed in escrow,  such Servicer is
authorized to give, as attorney-in-fact  for the Trustee and the mortgagee under
the  Mortgage  which  secured  the  Note,  an  instrument  of  satisfaction  (or
assignment of Mortgage without recourse) regarding the Property relating to such
Mortgage,  which  instrument of satisfaction or assignment,  as the case may be,
shall be delivered to the Person or Persons  entitled  thereto  against  receipt
therefor  of payment in full,  it being  understood  and agreed  that no expense
incurred in connection with such  instrument of  satisfaction or assignment,  as
the case may be,  shall be  chargeable  to the related  Principal  and  Interest
Account. In lieu of executing any such satisfaction or assignment, as the case


                                      110
<PAGE>

may be, such Servicer may prepare and submit to the Trustee a  satisfaction  (or
assignment  without  recourse,  if requested  by the Person or Persons  entitled
thereto) in form for  execution  by the Trustee with all  requisite  information
completed  by such  Servicer;  in such  event,  the  Trustee  shall  execute and
acknowledge such satisfaction or assignment, as the case may be, and deliver the
same with the related File, as aforesaid.

      (ii) Each Servicer's  Trust Receipt may be delivered to the Custodian,  on
behalf of the Trustee, (A) via mail or courier, (B) via facsimile or (C) by such
other means,  including,  without  limitation,  electronic or computer  readable
medium,  as the Servicer  and the  Custodian,  on behalf of the  Trustee,  shall
mutually agree. The Custodian,  on behalf of the Trustee, shall promptly release
the  related  File(s)  within  five (5)  Business  Days of receipt of a properly
completed  Servicer's  Trust  Receipt  pursuant to clause (A), (B) or (C) above,
which shall be  authorization  to the  Custodian,  on behalf of the Trustee,  to
release  such Files,  provided  the  Custodian,  on behalf of the  Trustee,  has
determined that such Servicer's Trust Receipt has been executed, with respect to
clause (A) or (B) above,  or approved,  with respect to clause (C) above,  by an
authorized  Servicing  Officer  of the  Servicer,  and so  long  as the  Trustee
complies with its duties and obligations under this Agreement. If the Custodian,
on behalf of the Trustee,  is unable to release the Files within the time frames
previously specified, the Custodian, on behalf of the Trustee, shall immediately
notify the Servicer  indicating the reason for such delay, but in no event shall
such notification be later than five Business Days after receipt of a Servicer's
Trust Receipt.

      On each day that the Servicer  remits to the  Custodian,  on behalf of the
Trustee,  Servicer's  Trust Receipts  pursuant to clauses (B) or (C) above,  the
Servicer shall also submit to the Custodian, on behalf of the Trustee, a summary
of the total amount of such Servicer's  Trust Receipts  requested on such day by
the same method as described in such clauses (B) and (C) above.

      (b) From time to time and as  appropriate in the servicing of any Mortgage
Loan, including, without limitation,  foreclosure or other comparable conversion
of a Mortgage Loan or collection  under any  applicable  Insurance  Policy,  the
Custodian,  on behalf of the Trustee shall (except in the case of the payment or
liquidation pursuant to which the related File is released to an escrow agent or
an employee,  agent or attorney of the  Trustee),  upon request of such Servicer
and delivery to the Custodian,  on behalf of the Trustee,  of a Servicer's Trust
Receipt substantially in the form of Exhibit H hereto,  release the related File
to such Servicer and shall  execute such  documents as shall be necessary to the
prosecution  of  any  such  proceedings,   including,   without  limitation,  an
assignment  without  recourse of the  related  Mortgage  to such  Servicer.  The
Custodian,  on behalf of the Trustee,  shall complete in the name of the Trustee
any  endorsement  in blank on any Note  prior  to  releasing  such  Note to such
Servicer.  Such receipt  shall  obligate such Servicer to return the File to the
Custodian,  on behalf of the Trustee, when the need therefor by such Servicer no
longer exists  unless the Mortgage Loan shall be liquidated in which case,  upon
receipt of the  liquidation  information,  in physical or electronic  form, such
Servicer's  Trust Receipt shall be released by the  Custodian,  on behalf of the
Trustee, to such Servicer.

      (c)  Each  Servicer  shall  have  the  right to  approve  applications  of
Mortgagors for consent to (i) partial  releases of Mortgages,  (ii)  alterations
and (iii) removal, demolition or division of properties subject to Mortgages. No
application  for approval  shall be considered by any Servicer  unless:  (x) the
provisions  of the related Note and Mortgage have been  complied  with;  (y) the
Originator  certifies  to such  Servicer  that the  Loan-to-Value  Ratio and the
Mortgagor's  debt-to-income  ratio after any release does not exceed the maximum
Loan-to-Value  Ratio and  debt-to-income  ratio  specified  as the  then-current
maximum  levels under the related  Originator's  underwriting  guidelines  for a
similar credit grade borrower; and (z) the lien priority of the related Mortgage
is not adversely  affected.  Upon receipt by the Trustee and the Master Servicer
of an Officer's  Certificate  executed on behalf of a Servicer setting forth the
action  proposed  to be taken  in  respect  of a  particular  Mortgage  Loan and
certifying  that the criteria set forth in the  immediately  preceding  sentence
have been satisfied,  the Trustee shall execute and deliver to such Servicer the
consent or partial


                                      111
<PAGE>

release so requested  by such  Servicer.  A proposed  form of consent or partial
release, as the case may be, shall accompany any Officer's Certificate delivered
by such Servicer pursuant to this paragraph.

      (d)  Costs  associated  with  preparing  assignments,   satisfactions  and
releases  described in this Section 8.14 shall not be an expense of the Trust or
the  Trustee,  but  rather  shall be borne  directly  by the  related  Servicer;
provided,  however,  that the Custodian  shall be liable for the cost associated
with the  shipping of  documents  from the  Custodian  to the  related  Servicer
pursuant to this Section 8.14 and for any penalty  solely  associated  with late
reconveyance  that  results from the  Custodian's  failure to perform its duties
hereunder.

      Section 8.15 Servicing Compensation.  As compensation for their activities
hereunder,  each  Servicer  shall  be  entitled  to the  Servicing  Fee for each
Mortgage Loan that it services. Such Servicing Fee shall be payable on a monthly
basis out of interest  payments on the  related  Mortgage  Loans and shall equal
one-twelfth  of the related  Servicing Fee Rate  multiplied  by the  outstanding
principal amount of such Mortgage Loan as of the prior Monthly  Remittance Date.
Subject to the related Servicing Fee Letter,  additional servicing  compensation
in the form of release or satisfaction fees, bad check charges, assumption fees,
late payment charges, any other  servicing-related  fees, and similar items may,
to the extent collected from Mortgagors, be retained by the related Servicer.

      Section 8.16 Annual Statement as to Compliance.  (a) Each Servicer, at its
own expense,  will deliver to the Trustee, the Master Servicer,  the Seller, the
Depositor and the Rating Agencies on or before April 15 of each year, commencing
in 1999, an Officer's Certificate stating, as to each signer thereof, that (i) a
review of the activities of such Servicer  during such  preceding  calendar year
and of  performance  under this  Agreement  has been made  under such  officer's
supervision  and (ii) to the  best of such  officer's  knowledge,  based on such
review, such Servicer has fulfilled all its obligations under this Agreement for
such  year,  or,  if there  has been a default  in the  fulfillment  of all such
obligations,  specifying  each such default known to such officer and the nature
and status  thereof  including  the steps being taken by such Servicer to remedy
such defaults.

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

      Section 8.17 Annual Independent Certified Public Accountants' Reports. (a)
On or before April 15 of each year,  commencing  in 1999,  each  Servicer  shall
cause to be  delivered  to the  Trustee,  the  Master  Servicer  and the  Rating
Agencies a letter or letters of a firm of  independent,  nationally-  recognized
certified  public  accountants  stating that such firm has, with respect to such
Servicer's overall servicing  operations  examined such operations in accordance
with the  requirements  of the Uniform Single  Attestation  Program for Mortgage
Bankers, and stating such firm's conclusions relating thereto.

      (b) Each Servicer (other than Wendover) will deliver to the Seller as soon
as available  and in any event within 45 days after the end of each of the first
three  fiscal  quarterly  periods  of each  fiscal  year of  such  Servicer,  an
unaudited  consolidated  statement  of  operations  and  retained  earnings  and
consolidated  statements  of changes in financial  position of such Servicer for
such period (and  Wendover  shall deliver to the Seller as soon as available and
in any event within such time periods an unaudited  statement of operations  and
statement of financial  position (income  statement and balance sheet)) and each
Servicer will deliver to the Seller as soon as available and in any event within
90 days after the end of each fiscal year of


                                      112
<PAGE>

such Servicer,  audited consolidated statements of income, retained earnings and
changes in financial position of such Servicer for the preceding fiscal year.

      Section 8.18 Access to Certain Documentation and Information Regarding the
Mortgage Loans. Each Servicer shall provide to the Trustee, the Master Servicer,
the Seller,  the FDIC and the  supervisory  agents and  examiners of each of the
foregoing access to the documentation and electronic data regarding the Mortgage
Loans not in the possession of the Trustee,  such access being afforded  without
charge but only upon prior written reasonable request and during normal business
hours at the offices of such Servicer designated by it.

      Upon any  change in the format of the  computer  tape by any  Servicer  in
respect  of the  Mortgage  Loans,  such  Servicer  shall  deliver a copy of such
computer  tape to the Trustee and Master  Servicer.  In addition,  each Servicer
shall provide a copy of such computer tape to the Trustee or the Master Servicer
at such other times as the Trustee or the Master Servicer may reasonably request
upon  reasonable  notice to such  Servicer  and upon  payment of all  reasonable
expenses  associated  with such  request by the Trustee or the Master  Servicer.
Nothing  contained  herein shall limit the obligation of the Servicer to observe
any  applicable  law  prohibiting  disclosure  of  information  relating  to the
Mortgage Loans or Mortgagors.

      Section  8.19  Assignment  of  Agreement.   No  Servicer  may  assign  its
obligations  under this Agreement  (except pursuant to Section 8.27 hereof),  in
whole or in part,  unless it shall have first obtained the prior written consent
of the Seller, the Master Servicer and the Trustee, which such consent shall not
be unreasonably  withheld;  provided,  however,  that any assignee must meet the
eligibility  requirements  set forth in Section  8.21(f)  hereof for a successor
Servicer.  Notice of any such assignment  shall be given by such Servicer to the
Trustee and the Rating Agencies.

      Section 8.20 Events of Servicing Termination. (a) The Trustee (acting upon
the request of the Owners of the  majority of the  Percentage  Interests  of the
Offered  Certificates  then  Outstanding  as a whole and not on a Class by Class
basis) or the Seller may immediately remove the related Servicer  (including any
successor  entity  serving as the  Servicer)  upon the  occurrence of any of the
following events and the expiration of the related cure period  (provided,  that
the occurrence of any such events with respect to one Servicer shall be cause to
remove only such Servicer):

            (i) Such Servicer  shall fail to deliver to the Trustee any proceeds
      or required  payment  (including any  Delinquency  Advance or Compensating
      Interest  payment),  which failure  continues  unremedied for two Business
      Days following  written  notice to an Authorized  Officer of such Servicer
      from the Trustee or from any Owner;

            (ii) Such Servicer shall (I) apply for or consent to the appointment
      of a receiver,  trustee,  liquidator  or custodian or similar  entity with
      respect to itself or its property,  (II) admit in writing its inability to
      pay  its  debts  generally  as  they  become  due,  (III)  make a  general
      assignment for the benefit of creditors, (IV) be adjudicated a bankrupt or
      insolvent, (V) commence a voluntary case under the federal bankruptcy laws
      of the United  States of America or file a  voluntary  petition  or answer
      seeking  reorganization,  an  arrangement  with  creditors or an order for
      relief or  seeking  to take  advantage  of any  insolvency  law or file an
      answer  admitting the material  allegations of a petition filed against it
      in any bankruptcy,  reorganization  or insolvency  proceeding or (VI) take
      corporate action for the purpose of effecting any of the foregoing;

            (iii) If  without  the  application,  approval  or  consent  of such
      Servicer,  a  proceeding  shall be  instituted  in any court of  competent
      jurisdiction,   under  any  law   relating  to   bankruptcy,   insolvency,
      reorganization  or relief of debtors,  seeking in respect of such Servicer
      an


                                      113
<PAGE>

      order  for  relief  or  an  adjudication  in  bankruptcy,  reorganization,
      dissolution,  winding up,  liquidation,  a composition or arrangement with
      creditors,  a  readjustment  of  debts,  the  appointment  of  a  trustee,
      receiver,  liquidator,  custodian  or similar  entity with respect to such
      Servicer or of all or any  substantial  part of its assets,  or other like
      relief in respect  thereof under any bankruptcy or insolvency law, and, if
      such  proceeding is being  contested by such  Servicer in good faith,  the
      same  shall (A)  result  in the  entry of an order for  relief or any such
      adjudication  or  appointment  or (B) continue  undismissed or pending and
      unstayed for any period of sixty (60) consecutive days;

            (iv) Such  Servicer  shall  fail to  perform  any one or more of its
      obligations  hereunder  (other than those specified in item (i) above) and
      shall  continue in default  thereof for a period of  forty-five  (45) days
      after the  earlier  of (x) notice by the  Trustee  of said  failure or (y)
      actual knowledge of a responsible officer of such Servicer;

            (v) The failure of such Servicer to satisfy the Servicer Termination
      Test; or

            (vi)  (a) In  the  case  of  Advanta,  Advanta  Mortgage  Corp.  USA
      consolidated  with Advanta Mortgage Holding Corp. shall fail to maintain a
      net worth of at least $20 million;  or (b) in the case of  Ameriquest,  it
      shall fail to maintain a net worth of $30  million;  or (c) in the case of
      Wendover,  (1) Wendover  shall fail to maintain a net worth of at least $7
      million, (2) Wendover shall no longer be owned by Electronic Data Systems,
      Inc. and (3) if ARMC is acting in its capacity as Subservicer,  ARMC shall
      fail to maintain a net worth of at least $20 million.

      The Trustee  shall  determine  on each  Payment  Date whether the Servicer
Termination  Test is satisfied  for the  Collection  Period.  Upon the Trustee's
determination  that the Servicer  Termination  Test is not satisfied,  or that a
payment of Compensating  Interest,  a Monthly  Remittance Amount for the related
Group,  or a  required  Delinquency  Advance  has not been made by the  relevant
Servicer,  the Trustee shall so notify in writing an Authorized  Officer of such
Servicer, the Master Servicer and the Seller as soon as is reasonably practical.

      (b) Any party exercising any termination rights under subsection (a) above
shall give notice in writing to the relevant Servicer (and a copy to the Trustee
and the Master Servicer) of the termination of all the rights and obligations of
such Servicer under this Agreement.  The Trustee shall mail a copy of any notice
given by it  hereunder  to the  Depositor,  the  Seller,  the  Owners and Rating
Agencies.  On or after the receipt by such Servicer of such written notice,  all
authority and power of such Servicer under this Agreement,  whether with respect
to the  Certificates  or the Mortgage Loans or otherwise,  shall without further
action pass to and be vested in the Trustee or such successor Servicer as may be
appointed hereunder,  and, without limitation,  the Trustee is hereby authorized
and  empowered  (which  authority and power are coupled with an interest and are
irrevocable) to execute and deliver, on behalf of the predecessor  Servicer,  as
attorney-in-fact  or otherwise,  any and all documents and other instruments and
to do or accomplish all other acts or things  necessary or appropriate to effect
the purposes of such notice or termination, whether to complete the transfer and
endorsement  of the  Mortgage  Loans and related  documents  or  otherwise.  The
predecessor  Servicer shall cooperate with the successor Servicer or the Trustee
in  effecting  the  termination  of  the  responsibilities  and  rights  of  the
predecessor  Servicer  under  this  Agreement  including  the  transfer  to  the
successor  Servicer  or to the  Trustee  for  administration  by it of all  cash
accounts that shall at the time be held by the predecessor  Servicer for deposit
or shall  thereafter be received with respect to a Mortgage Loan. All reasonable
costs and  expenses  incurred in  connection  with  delivering  the Files to the
successor Servicer or the Trustee shall be paid by the predecessor Servicer.

      (c) If any event  described  in  subsection  (a)(vi)  above  occurs and is
continuing, during a 30 day period following receipt of notice, the Trustee, the
Master Servicer, the affected Servicer and the Seller shall


                                      114
<PAGE>

cooperate with each other to determine if the occurrence of such event is likely
to have a material  adverse  effect on such  Servicer's  ability to perform  its
obligations under this Agreement.  If the Seller, in its reasonable  discretion,
concludes that the event is not likely to have a material adverse effect on such
Servicer's  ability to perform  hereunder,  then such Servicer  shall be given a
period  of 90 days  from the date of such  determination  by Seller to cure such
default. If the Seller, in its reasonable  discretion,  concludes that the event
is likely  to have a  material  adverse  effect on such  Servicer's  ability  to
perform  hereunder,  then such Servicer  shall be given a period of 15 days from
the date of such  determination  by  Seller to cure  such  default.  The date of
determination  by Seller  referenced  in the  preceding  two  sentences  of this
Section  8.20(c)  shall be deemed to be the date upon which a written  notice is
mailed to the affected Servicer,  first class postage prepaid, at the address of
the affected  Servicer set forth in Section  11.20  hereof.  If the event is not
cured by the end of the  applicable  period,  no further  extension  of the cure
period is  required,  and such  Servicer may be  terminated  as provided in this
Section 8.20.

      (d) The Seller,  the Master  Servicer  and the Trustee  agree to use their
best  efforts  to  inform  each  other  of any  materially  adverse  information
regarding each  Servicer's  servicing  activities that comes to the attention of
such party from time to time.

      Section 8.21  Resignation of a Servicer and Appointment of Successor.  (a)
Upon any Servicer's receipt of notice of termination pursuant to Section 8.20 or
such  Servicer's  resignation in accordance with the terms of this Section 8.21,
the  predecessor  Servicer  shall  continue to perform its functions as Servicer
under this Agreement, in the case of termination,  only until the date specified
in such termination notice or in accordance with Section 8.20(c), if applicable,
or, if no such date is specified in a notice of  termination,  until  receipt of
such notice and, in the case of  resignation,  until the earlier of (x) the date
45 days from the delivery to the Seller,  the Master Servicer and the Trustee of
written notice of such  resignation (or written  confirmation of such notice) in
accordance  with the terms of this  Agreement  and (y) the date  upon  which the
predecessor Servicer shall become unable to act as Servicer, as specified in the
notice of resignation and accompanying  opinion of counsel. All collections then
being held by the predecessor  Servicer prior to its removal and any collections
received by such Servicer after removal or  resignation  shall be endorsed by it
to the Trustee or the successor  Servicer and remitted  directly and immediately
to the  Trustee  or the  successor  Servicer.  In the  event  of any  Servicer's
resignation  or  termination  hereunder,  upon the  appointment  of a  successor
Servicer  pursuant to Section 8.21(f),  the successor  Servicer shall accept its
appointment  by  execution of a written  assumption  in form  acceptable  to the
Trustee,  the Master Servicer and the Seller,  with copies of such assumption to
the Trustee and the Rating Agencies,  provided that as a condition  precedent to
the appointment of a successor Servicer and the execution of the related written
assumption,  such successor  Servicer shall, if applicable,  also execute either
(i) a written assumption or termination of any of the Subservicing Agreements or
(ii) appropriate amendments to each of any Subservicing Agreements.

      (b) No  Servicer  shall  resign  from the  obligations  and duties  hereby
imposed on it, except (i) upon  determination  that its duties  hereunder are no
longer permissible under applicable law or are in material conflict by reason of
applicable law with any other activities  carried on by it, the other activities
of such Servicer so causing such a conflict  being of a type and nature  carried
on by such  Servicer at the date of this  Agreement  or (ii) upon prior  written
consent of the Seller, the Master Servicer and the Trustee and confirmation from
the Rating  Agencies  that the Offered  Certificates  are not reduced.  Any such
determination  referred  to in clause  (i)  permitting  the  resignation  of any
Servicer  shall be evidenced by an Opinion of Counsel to such effect which shall
be delivered to the Trustee, the Master Servicer and the Seller.

      (c) No removal or resignation of any Servicer shall become effective until
the  Trustee  or  a  successor  Servicer  shall  have  assumed  such  Servicer's
responsibilities and obligations in accordance with this Section. The removal or
resignation of one Servicer hereunder, shall have no effect on the status of any
other Servicer hereunder.


                                      115
<PAGE>

      (d) Upon removal or resignation of any Servicer, such Servicer also shall,
at such  Servicer's  cost,  promptly  deliver  or cause to be  delivered  to the
successor Servicer or the Trustee all the books and records (including,  without
limitation,  records kept in electronic  form) that such Servicer has maintained
for the Mortgage Loans, including all tax bills,  assessment notices,  insurance
premium notices and all other  documents as well as all original  documents then
in such Servicer's possession.

      (e) Any collections  received by any Servicer after removal or resignation
thereof  shall be  endorsed  by it to the  Trustee  and  remitted  directly  and
immediately to the Trustee or the successor Servicer.

      (f) Upon removal or  resignation  of any Servicer,  the Trustee,  with the
cooperation  of the Seller,  (x) shall solicit bids for a successor  Servicer as
described  below and (y) pending the  appointment  of a successor  Servicer as a
result of soliciting  such bids,  shall serve as Servicer of the Mortgage  Loans
serviced by such  predecessor  Servicer.  The Trustee shall,  if it is unable to
obtain a qualifying  bid and is  prevented  by law from acting as Servicer,  (I)
appoint, or petition a court of competent  jurisdiction to appoint,  any housing
and home finance institution,  bank or mortgage servicing  institution which has
been  designated  as an approved  servicer by  FannieMae  or FHLMC for first and
second  mortgage  loans and having equity of not less than  $5,000,000  (or such
lower  level as may be  acceptable  to the Owners of a  majority  of the Class R
Certificates)  and is reasonably  acceptable to the Seller and the Owners of the
Class R Certificates,  as indicated in writing as the successor to such Servicer
hereunder in the assumption of all or any part of the  responsibilities,  duties
or  liabilities  of such Servicer  hereunder and (II) give notice thereof to the
Seller,  the  Master  Servicer,   the  Owners  and  the  Rating  Agencies.   The
compensation  of any successor  Servicer  (including,  without  limitation,  the
Trustee) so appointed shall be the amount agreed by such successor  Servicer and
the Seller,  such  compensation not to exceed the Aggregate  Servicing Fee Rate.
Any  existing  Servicer  may bid to be a successor  to any other  Servicer.  Any
reasonable  out of pocket  set-up  costs or expenses  incurred by the Trustee as
interim successor Servicer as specified in subclause (y) of this Section 8.21(f)
shall be at the  expense of the Trust and shall be payable  pursuant  to Section
7.03(j).

      (g) In the event  that the  Trustee is able to  solicit  bids as  provided
above, the Trustee shall solicit, by public announcement,  bids from housing and
home finance institutions, banks and mortgage servicing institutions meeting the
qualifications set forth above (including the Trustee or any affiliate thereof).
Such public  announcement  shall  specify that the successor  Servicer  shall be
entitled to the  servicing  compensation  agreed upon between the  Trustee,  the
successor  Servicer and the Seller;  provided,  however,  that no such fee shall
exceed the  related  Servicing  Fee.  Within  thirty  days after any such public
announcement,  the Trustee,  with the cooperation of the Seller, shall negotiate
in good faith and effect the sale,  transfer  and  assignment  of the  servicing
rights and  responsibilities  hereunder to the qualified  party  submitting  the
highest satisfactory bid as to the price they will pay to obtain such servicing.
The Trustee upon receipt of the purchase  price shall pay such purchase price to
the Servicer being so removed  (except in the case of subsection  (h) below,  in
which case the  Trustee  shall pay such  purchase  price to the  Seller),  after
deducting  from any sum  received  by the  Trustee  from the  successor  to such
Servicer in respect of such sale, transfer and assignment all costs and expenses
of any public  announcement  and of any sale,  transfer  and  assignment  of the
servicing rights and responsibilities  reasonably incurred hereunder. After such
deductions,  the  remainder  of such sum  shall be paid by the  Trustee  to such
Servicer (other than Advanta or Wendover) at the time of such sale.

      (h)  The  Trustee  and the  successor  Servicer  shall  take  such  action
consistent  with this  Agreement as shall be necessary  to  effectuate  any such
succession,  including  the  notification  to all  Mortgagors of the transfer of
servicing  if such  notification  is not done by such  predecessor  Servicer  as
required by subsection (j) below. Each predecessor  Servicer agrees to cooperate
with the Trustee and any successor Servicer in effecting the termination of such
Servicer's  servicing  responsibilities  and rights hereunder and shall promptly
provide the Trustee or such successor Servicer, as applicable, all documents and
records  reasonably  requested  by it to  enable it to  assume  such  Servicer's
functions hereunder and shall promptly also transfer


                                      116
<PAGE>

to the Trustee or such successor Servicer, as applicable, all amounts which then
have been or should have been  deposited in the related  Principal  and Interest
Account by such Servicer,  or which are thereafter  received with respect to the
Mortgage Loans.  Neither the Trustee nor any other  successor  Servicer shall be
held  liable by reason  of any  failure  to make,  or any delay in  making,  any
distribution  hereunder or any portion  thereof caused by (i) the failure of the
predecessor  Servicer to deliver, or any delay in delivery,  cash,  documents or
records to it or (ii)  restrictions  imposed by any regulatory  authority having
jurisdiction over such Servicer.

      (i) The Trustee or any other successor Servicer,  upon assuming the duties
of  Servicer  hereunder,  shall  as  soon  as  reasonably  practicable  pay  all
Compensating  Interest  and,  if  applicable,  Delinquency  Advances  which have
theretofore  not been  remitted to the extent  required by this  Agreement  with
respect to the Mortgage Loans; provided,  however, that if the Trustee is acting
as  successor  Servicer,  the  Trustee  shall  only be  required  to  make  such
Delinquency Advances if, in the Trustee's  reasonable good faith judgment,  such
Delinquency  Advances will ultimately be recoverable  from the related  Mortgage
Loans. Any Delinquency  Advances and Servicing  Advances  previously made by the
predecessor  Servicer and accrued and unpaid Servicing Fees shall be recoverable
by it and paid to it by the  successor  Servicer to the extent such  Delinquency
Advances,  Servicing  Advances  and  accrued  and  unpaid  Servicing  Fees would
otherwise  have  been   recoverable  had  the  predecessor   Servicer  not  been
terminated.

      (j) Any Servicer  which is being  removed or is  resigning  shall (x) give
notice to the Rating  Agencies of the transfer of the servicing to the successor
Servicer  and (y) provide a "goodbye"  notice to each of the  Mortgagors  in its
Mortgage Loan Servicing Group.

      (k) Upon appointment, the successor Servicer shall be the successor in all
respects  to  the  predecessor   Servicer  and  shall  be  subject  to  all  the
responsibilities,  duties and liabilities of the predecessor Servicer including,
but not limited to, the  maintenance of the hazard  insurance  policy(ies),  the
fidelity  bond and an errors and omissions  policy  pursuant to Section 8.26 and
shall be entitled to such fees as may be agreed upon between the Seller and such
successor Servicer (such amount not to exceed the Aggregate Servicing Fee Rate),
and all of the  rights  granted  to the  predecessor  Servicer  by the terms and
provisions of this Agreement;  provided,  that,  unless otherwise agreed upon by
the Trustee and the Seller, if the Trustee shall be the successor Servicer,  the
Trustee  shall be  entitled  to fees  calculated  on the basis of the  Aggregate
Servicing Fee Rate.  The  appointment  of a successor  Servicer  (including  the
Trustee)  shall not affect any liability of the  predecessor  Servicer which may
have  arisen  under  this  Agreement   prior  to  its  termination  as  Servicer
(including,  without  limitation,  any deductible under an insurance policy) nor
shall any successor  Servicer  (including the Trustee) be liable for any acts or
omissions of the predecessor  Servicer or for any breach by such Servicer of any
of its representations or warranties contained herein or in any related document
or agreement.

      (l) The  Trustee  and the  Seller  shall  each give  notice to the  Rating
Agencies and the Owners or the Seller of the  occurrence of any event  specified
in  Section  8.20 of which a  Responsible  Officer  of the  Trustee  has  actual
knowledge.

      Section  8.22 Waiver of Past Events of Servicing  Termination.  Subject to
the rights of the Trustee (acting upon the request of the Owners of the majority
of the Percentage  Interests of the Offered  Certificates  then Outstanding as a
whole and not on a Class by Class basis) and the Seller pursuant to Section 8.20
to  terminate  all of the  rights and  obligations  of any  Servicer  under this
Agreement or the Owners of a majority of the Percentage Interests of the Class R
Certificates may, on behalf of all Owners of Certificates,  waive any default by
such  Servicer  in  the  performance  of  its  obligations   hereunder  and  its
consequences.  Upon any such waiver of a past default,  such default shall cease
to exist, and any Event of Servicing Termination


                                      117
<PAGE>

arising  therefrom  shall be deemed to have been  remedied for every  purpose of
this  Agreement.  No such waiver shall extend to any subsequent or other default
or impair any right consequent thereon.

      Section 8.23  Assumption or Termination of  Subservicing  Agreement By the
Trustee. In connection with the assumption of the  responsibilities,  duties and
liabilities and of the authority,  power and rights of any Servicer hereunder by
the Trustee  pursuant to Section  8.21,  it is  understood  and agreed that such
Servicer's rights and obligations under any Subservicing Agreement then in force
between such Servicer and a Subservicer  shall be assumed  simultaneously by the
Trustee  without  act or deed on part of the  Trustee;  provided,  however,  the
Trustee in its sole discretion may terminate any Subservicer notwithstanding the
provisions of the related Subservicing Agreement.

      Each Servicer shall,  upon the reasonable  request of the Trustee,  but at
the  expense of such  Servicer,  deliver to the  assuming  party  documents  and
records  relating to each  Subservicing  Agreement  and an accounting of amounts
collected and held by it and otherwise use its best reasonable  efforts (through
the execution of any documents or otherwise) to effect the orderly and efficient
transfer  of  the  Subservicing  Agreements  to the  assuming  party  and  shall
cooperate  with the  Trustee in any other  manner  reasonably  requested  by the
Trustee.

      Section  8.24  Powers and Duties of the  Trustee  as  Successor  Servicer.
Following the termination of any Servicer  hereunder and pending the appointment
of any other Person as successor  Servicer,  the Trustee is hereby  empowered to
perform the duties of such Servicer  hereunder;  it being expressly  understood,
however, by all parties hereto, and the Owners, that prior to any termination of
such Servicer pursuant to Section 8.21, such Servicer shall perform such duties.
Specifically,  and not in  limitation of the  foregoing,  the Trustee shall upon
termination or resignation of any Servicer,  and pending the  appointment of any
other Person as successor Servicer, have the power:

            (i) to collect Mortgage payments;

            (ii) to foreclose on Delinquent Mortgage Loans;

            (iii) to enforce  due-on-sale  clauses and to enter into  assumption
      and substitution agreements as permitted by Section 8.12 hereof;

            (iv) to deliver instruments of satisfaction pursuant to Section 8.14
      hereof;

            (v) to enforce the Mortgage Loans; and

            (vi) to make Servicing Advances and Delinquency  Advances and to pay
      Compensating Interest (and to be reimbursed therefor as provided herein).

      Section 8.25 Liability of the Servicers.  None of the Servicers nor any of
their directors,  officers,  employees or agents shall be under any liability on
any  Certificate  or otherwise  to the Seller,  the Master  Servicer,  any other
Servicer,  the Trustee or any Owner for any action taken or for refraining  from
the taking of any action in good faith  pursuant to this Agreement or for errors
in judgment except as required hereunder; provided, however, that this provision
shall not protect any Servicer, its directors,  officers, employees or agents or
any such Person against any liability which would otherwise be imposed by reason
of  negligent  action,  negligent  failure  to act,  willful  misconduct  in the
performance  of duties or by reason of reckless  disregard  of  obligations  and
duties hereunder.  Each of the Servicers and any director,  officer, employee or
agent of the respective  Servicers may rely in good faith on any document of any
kind prima facie  properly  executed and submitted by any Person  respecting any
matters arising hereunder. None of the


                                      118
<PAGE>

Servicers  shall be under any  obligation to appear in,  prosecute or defend any
legal action that is not  incidental  to its duties  hereunder  and which in its
opinion may involve it in any expense or liability; provided, however, that each
Servicer  may in its  discretion  undertake  any  such  action  that it may deem
necessary or desirable in respect of this Agreement and the rights and duties of
the parties  hereto and  interests of the Trustee and the Owners  hereunder.  In
such  event,  the legal  expenses  and costs of such  action  and any  liability
resulting  therefrom shall be expenses,  costs and liabilities of the Trust, and
such Servicer  shall be entitled to be reimbursed  therefor out of the Principal
and Interest Account. The Servicers and any director, officer, employee or agent
of the respective  Servicers shall be indemnified by the Trust and held harmless
against any loss,  liability or expense  incurred in connection  with any audit,
controversy or judicial  proceeding  relating to a governmental taxing authority
or any legal action relating to this Agreement or the  Certificates,  other than
any loss, liability or expense related to any specific Mortgage Loan or Mortgage
Loans  (except  as any such  loss,  liability  or  expense  shall  be  otherwise
reimbursable  pursuant to this  Agreement)  and any loss,  liability  or expense
incurred  by reason of  negligent  action,  negligent  failure  to act,  willful
misconduct  in the  performance  of duties  hereunder  or by reason of  reckless
disregard of obligations and duties hereunder.

      Section  8.26  Inspections  by Trustee  and Seller;  Errors and  Omissions
Insurance. (a) At any reasonable time and from time to time (but unless there is
a valid reason to do so, not more than once every six months) upon prior written
and  reasonable  notice,  the Trustee,  the Master  Servicer,  the Seller or any
agents or thereof may inspect any  Servicer's  servicing  operations and discuss
the servicing  operations of such Servicer with a responsible officer designated
by the related  Servicer.  The  reasonable  costs and expenses  incurred by such
Servicer  or  its  agents  or   representatives  in  connection  with  any  such
examinations or discussions shall be paid by such Servicer.

      (b) Each Servicer shall maintain,  at its own expense,  a blanket fidelity
bond and an errors and  omissions  insurance  policy,  with broad  coverage with
responsible  companies that meet the  requirements  of FannieMae or FHLMC on all
officers,  employees or other persons  acting in any capacity with regard to the
Mortgage  Loan to handle  funds,  money,  documents  and papers  relating to the
Mortgage Loans it services. The fidelity bond and errors and omissions insurance
shall be in the form of Mortgage  Banker's  Blanket  bond and shall  protect and
insure such Servicer against losses,  including  forgery,  theft,  embezzlement,
fraud,  errors and omissions and negligent  acts of such persons.  Such fidelity
bond shall also protect and insure such  Servicer  against  losses in connection
with the failure to maintain any insurance  policies  required  pursuant to this
Agreement  and the release or  satisfaction  of a Mortgage  Loan without  having
obtained  payment in full of the indebtedness  secured thereby.  No provision of
this Section 8.26 requiring the fidelity bond and errors and omissions insurance
shall  diminish or relieve the Servicer from its duties and  obligations  as set
forth in this Agreement.  The minimum coverage under any such bond and insurance
policy  shall  be at  least  equal  to the  corresponding  amounts  required  by
FannieMae in the FannieMae Servicing Guide or by FHLMC in the FHLMC Sellers' and
Servicers'  Guide.  Upon the written  request of the Owners of a majority of the
Percentage  Interests of the Class R Certificates  to the Trustee and request by
the  Trustee to the  Servicer,  a Servicer  shall cause to be  delivered  to the
Trustee,  who  shall  deliver  to the  Owners  of the  Class R  Certificates  an
Officer's  Certificate as to the  maintenance of the fidelity bond and insurance
policy  that such  fidelity  bond and  insurance  policy  are in full  force and
effect.

      Section 8.27 Merger,  Conversion,  Consolidation or Succession to Business
of Servicer.  Any corporation into which any Servicer may be merged or converted
or with which it may be consolidated,  or corporation resulting from any merger,
conversion  or  consolidation  to which  such  Servicer  shall be a party or any
corporation  succeeding  to all or  substantially  all of the  business  of such
Servicer  shall  be the  successor  of  such  Servicer  hereunder,  without  the
execution  or filing of any paper or any  further  act on the part of any of the
parties hereto provided that such corporation meets the qualifications set forth
in Section 8.21(f).


                                      119
<PAGE>

      Section 8.28 Notices of Material Events.  Upon any responsible  officer of
the Servicer's actual knowledge thereof,  such Servicer shall give prompt notice
to the Trustee, the Master Servicer,  the Seller, and the Rating Agencies of the
occurrence of any of the following events:

      (a) Any default or any fact or event which such officer knows results,  or
which  with  notice  or the  passage  of time,  or  both,  would  result  in the
occurrence of a default by such Servicer  under any Operative  Document or would
constitute a material breach of a representation, warranty or covenant under any
Operative Document;

      (b) The  submission of any claim or the  initiation of any legal  process,
litigation or administrative or judicial  investigation against such Servicer of
which it has  knowledge,  in any  federal,  state or local  court or before  any
governmental  body or  agency  or  before  any  arbitration  board  or any  such
proceedings   threatened  by  any  governmental  agency,   which,  if  adversely
determined,  would  have a  material  adverse  effect  upon any such  Servicer's
ability to perform its obligations under any Operative Document;

      (c) The  commencement  of any proceedings of which it has knowledge or has
received  service of process by or against such  Servicer  under any  applicable
bankruptcy, reorganization,  liquidation, insolvency or other similar law now or
hereafter  in  effect  or of any  proceeding  in which a  receiver,  liquidator,
trustee or other  similar  official  shall have been,  or may be,  appointed  or
requested for such Servicer; and

      (d) The  receipt of notice  from any agency or  governmental  body  having
authority over the conduct of such Servicer's  business that such Servicer is to
cease and desist,  or to undertake  any practice,  program,  procedure or policy
employed by such  Servicer in the  conduct of the  business of any of them,  and
such cessation or undertaking  will materially and adversely  affect the conduct
of such  Servicer's  business  or its  ability  to perform  under the  Operative
Documents or  materially  and  adversely  affect the  financial  affairs of such
Servicer.

      Section  8.29  Servicer's  Monthly  Servicing  Report;  Aggregate  Monthly
Servicing Report; Reconciliation; Cooperation Procedures. (a) Each Servicer with
respect  to the  Mortgage  Loans  serviced  by it shall  deliver  to the  Master
Servicer,  and, upon request,  to the Seller not later than the Servicing Report
Delivery Date, a Servicer's  Monthly  Servicing Report (in an electronic  format
and hard copy format  reasonably  agreeable to both such Servicer and the Master
Servicer)  containing all information  necessary for the Master Servicer to make
such  calculations  and  provide  such  reports  as may be  required  under this
Agreement,  including  all loan level  information  necessary to  determine  the
following:

            (i) (A)  scheduled  interest  due (net of the  Servicing  Fee);  (B)
      Compensating  Interest paid; (C) scheduled principal due; (D) Prepayments;
      (E) Loan Balance of Mortgage Loans repurchased;  (F) Substitution Amounts;
      and (G) Net Liquidation Proceeds (related to principal);

            (ii) The Servicing Fee withheld by the related Servicer;

            (iii) The principal and interest  payments remitted by such Servicer
      to its Principal and Interest Account(s);

            (iv) The scheduled  principal and interest  payments on the Mortgage
      Loans that were not made by the related  Mortgagors  as of the last day of
      the related Remittance Period;

            (v) The number and aggregate  Loan Balances  (computed in accordance
      with the terms of the  Mortgage  Loans)  and the  percentage  of the total
      number of Mortgage Loans and of the Loan


                                      120
<PAGE>

      Balance which they represent of Delinquent  Mortgage Loans, if any, (1) 30
      to 59 days, (2) 60 to 89 days and (3) 90 days or more, respectively, as of
      the last day of the prior Collection Period;

            (vi) The number and aggregate  Loan Balances of Mortgage  Loans,  if
      any, in foreclosure and the number and unpaid principal balance of any REO
      Properties as of the last day of the related Collection Period;

            (vii) The loan numbers and Loan Balances (immediately prior to being
      classified as Liquidated  Mortgage Loans) of Liquidated  Mortgage Loans as
      of the last day of the related Collection Period;

            (viii)  Liquidation  Proceeds received during the related Remittance
      Period;

            (ix) The amount of any  Liquidation  Expenses  being  deducted  from
      Liquidation  Proceeds or  otherwise  being  charged to the  Principal  and
      Interest Account(s) with respect to such Monthly Remittance Date;

            (x)  Liquidation  Expenses  incurred  during the related  Remittance
      Period which are not being deducted from Liquidation Proceeds or otherwise
      being charged to the  Principal and Interest  Account with respect to such
      Monthly Remittance Date;

            (xi) Net  Liquidation  Proceeds  as of the  last day of the  related
      Remittance Period;

            (xii) The  scheduled  principal  balance of each Mortgage Loan as of
      the first day of the related  Remittance Period and the date through which
      interest  has  been  paid as of the  last  day of the  related  Remittance
      Period;

            (xiii) The number and  aggregate  Loan  Balances  and Loan  Purchase
      Prices of Mortgage Loans required to be repurchased by each  Originator as
      of the related Subsequent Cut-Off Date;

            (xiv) The amount of any  Delinquency  Advances made by such Servicer
      during the  related  Remittance  Period and any  unreimbursed  Delinquency
      Advances as of such Monthly Remittance Date;

            (xv) The weighted average Coupon Rates of the Mortgage Loans;

            (xvi)  Any  additional   information  reasonably  requested  by  the
      Trustee;

            (xvii) The number and aggregate Loan Balances of Mortgage  Loans, if
      any, currently in bankruptcy proceedings as of the last day of the related
      Remittance  Period and any  Preference  Amounts to the extent the  related
      Servicer has knowledge thereof; and

            (xviii) The amount of unreimbursed Servicing Advances.

In addition to the report  described in this  Section  8.29(a) to be provided by
such Servicer,  information  as the Master  Servicer and such Servicer may agree
upon shall be  provided by such  Servicer  to the Master  Servicer or such other
party as may be  requested by the Master  Servicer or the Trustee by  electronic
transmission or hard copy.

      (b) Reserved.


                                      121
<PAGE>

      (c) Each  Servicer  with respect to the Mortgage  Loans in Group II agrees
that, in addition to the report  described in Section 8.29(a)  hereof,  it shall
upon the reasonable  request of the Master Servicer,  prepare reports  detailing
the Mortgage Loans serviced by it by index and in the aggregate.

      (d) The  Depositor  shall  deliver or cause to be  delivered to the Master
Servicer and the Trustee on the Startup Day in hard copy and on electronic  tape
in a form  acceptable  to the  Master  Servicer  and the  Trustee  (the  "Tape")
detailing the information  required to be set forth on the Schedules of Mortgage
Loans as of the close of business on the Cut-Off Date.

      (e) The Master  Servicer  shall review the  Servicer's  Monthly  Servicing
Reports against the information,  as updated by the Master Servicer on the basis
of the current and all previous Servicer's Monthly Servicing Reports received by
the Master Servicer, and shall notify the related Servicer and the Seller of any
material  inconsistencies  between the Servicer's  Monthly  Servicing Report and
such information. The related Servicers shall cooperate with the Master Servicer
to rectify such inconsistencies.

      (f) In addition to notifying the Servicers of inconsistencies  between the
Servicer's  Monthly  Servicing Report and the Tape, at least three Business Days
prior to each Monthly  Remittance  Date,  the Master  Servicer  shall notify the
Servicers  of such  Servicer's  portion of the Monthly  Remittance  Amount to be
remitted on each Monthly  Remittance  Date broken out by interest and principal.
To  the  extent  the  Master  Servicer  and  the  Servicer  have  not  rectified
inconsistencies prior to a Monthly Remittance Date and disagree as to the amount
to be  remitted  by such  Servicer,  the  Servicer  shall  defer  to the  Master
Servicer's judgment;  provided,  however, if the Master Servicer's  calculations
prove to be  incorrect  and the  Servicer  has  overadvanced,  the  Servicer may
withdraw any such  overadvanced  amount from the Principal and Interest  Account
pursuant to Section 8.08(d)(E).

      (g) Not later than the Reporting Date, the Master  Servicer,  based on the
reconciled  Servicer's Monthly Servicing  Reports,  shall provide to the Trustee
the  Aggregate  Monthly  Servicing  Report  (which  report  shall be in a format
reasonably  agreeable to the Master  Servicer and the  Trustee).  The  Aggregate
Monthly  Servicing  Report  shall  contain  the  information  set out in Section
8.29(a)(i)-(xviii),  both  individually  for each  Servicer  and on an aggregate
basis.

      (h) Within 45 days after each Remittance  Period,  each Servicer agrees to
provide the Master Servicer with a reconciliation  of such Servicer's  Principal
and Interest Account for such Remittance Period including a test of the expected
principal and interest balance.

      (i) Subject to Section  7.09(c),  the Master  Servicer,  the  Seller,  the
Servicers  and the  Trustee  covenant  to  provide  each other with all data and
information  required  to be provided by them  hereunder  at the times  required
hereunder,  and additionally covenant reasonably to cooperate with each other in
providing any additional  information  required to be obtained by any of them in
connection with their respective duties hereunder.

      Section 8.30  Indemnification  by the Servicer.  Each  Servicer  agrees to
indemnify  and hold  the  Trustee,  the  Master  Servicer,  the  Seller  and the
Depositor and their employees,  officers,  directors and agents harmless against
any and all  claims,  losses,  penalties,  fines,  forfeitures,  legal  fees and
related  costs,  judgments,  and any other  costs,  fees and  expenses  that the
Seller, the Master Servicer,  the Depositor and the Trustee and their employees,
officers,  directors  and  agents  may  sustain  in any way caused by or arising
directly  out of the  negligent  failure of such  Servicer,  or any  Subservicer
appointed  by it, to perform  its  duties  and  service  the  Mortgage  Loans in
compliance  with  the  terms of this  Agreement  and  which,  in the case of the
Seller,  the Master Servicer or the Depositor,  materially and adversely affects
such party.  Each  Servicer  shall  immediately  notify the Trustee,  the Master
Servicer, the Seller, the Depositor and the Rating Agencies


                                      122
<PAGE>

if a claim is made by a third  party  with  respect to this  Agreement,  and the
relevant  Servicer  may assume  (with the consent of the Trustee) the defense of
any  such  claim  and  pay  all  expenses  in  connection  therewith,  including
reasonable counsel fees, and promptly pay, discharge and satisfy any judgment or
decree which may be entered against the Seller, the Master Servicer, the Trustee
and the  Depositor and their  employees,  officers,  directors  and agents.  The
Trustee shall reimburse such Servicer from amounts in the related  Principal and
Interest  Account  for all amounts  advanced  by it  pursuant  to the  preceding
sentence except when the claim relates  directly to the failure of such Servicer
to service and  administer  the Mortgage  Loans in compliance  with the terms of
this Agreement.

      Section 8.31  Servicing  Standard.  Each Servicer and the Master  Servicer
shall perform its servicing  functions with respect to the Mortgage Loans in the
best interests of and for the benefit of the Owners subject to the terms hereof.

      Section 8.32 No  Solicitation.  Each Servicer agrees that it will not take
any  action or permit or cause any  action to be taken by any of its  agents and
Affiliates,  or by any independent contractors or independent mortgage brokerage
companies  on such  Servicer's  behalf,  to  personally,  by  telephone or mail,
solicit  the  borrower  or  Mortgagor  under any  Mortgage  Loan for any purpose
whatsoever,   including  to  refinance  a  Mortgage  Loan.  Notwithstanding  the
foregoing,  it is understood and agreed that promotions undertaken by a Servicer
or any  Affiliate  thereof  which are  directed to the general  public at large,
including,  without  limitation,  mass mailing  based on  commercially  acquired
mailing  lists,  newspaper,   radio  and  television  advertisements  shall  not
constitute solicitation under this paragraph,  nor is a Servicer prohibited from
responding to unsolicited  requests or inquiries made by a Mortgagor or an agent
of a Mortgagor;  provided  further,  that the Servicer may solicit any Mortgagor
(i) for whom the Servicer has  received a request for  verification  of mortgage
from an originator of mortgage loan products  similar to the Mortgage Loans that
indicates that such Mortgagor  intends to refinance his or her Mortgage Loan and
(ii)  otherwise  in  accordance  with the  Seller's  policy,  if such  policy is
delivered to the related  Servicer in writing.  It is understood and agreed that
all rights and benefits  relating to the  solicitation of any Mortgagors and the
attendant  rights,  title and interest in and to the list of Mortgagors and data
relating to their Mortgages shall be retained by Seller.

      Section  8.33  Powers and Duties of the  Master  Servicer.  (a) The Master
Servicer  undertakes  to  perform  such  duties  and  only  such  duties  as are
specifically set forth in this agreement.

      (b) The Master  Servicer  shall have no duty to  conduct  any  affirmative
investigation  other than as specifically  set forth in this Agreement as to the
occurrence of any  condition  requiring the  repurchase or  substitution  of any
Mortgage Loan pursuant to this Agreement or the eligibility of any Mortgage Loan
for purposes of this Agreement.

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

            (i) The  duties and  obligations  of the  Master  Servicer  shall be
      determined solely by the express provisions of this Agreement,  the Master
      Servicer 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
      Master  Servicer  and,  in  absence of bad faith on the part of the Master
      Servicer,  the Master Servicer may  conclusively  rely, as to the truth of
      the statements and the correctness of the opinions expressed therein, upon
      any


                                      123
<PAGE>

      certificates  or opinions  furnished to the Master Servicer and conforming
      to the requirements of this Agreement;

            (ii)  The  Master  Servicer  shall  not be  liable  for an  error of
      judgment made in good faith by an Authorized  Officer or other officers of
      the Master  Servicer,  unless it shall be proved that the Master  Servicer
      was negligent in ascertaining the pertinent facts; and

            (iii) Subject to the other  provisions of this Agreement and without
      limiting the  generality of this Section 8.33,  the Master  Servicer shall
      have no duty (A) to see to any  recording,  filing or  depositing  of this
      Agreement or any agreement  referred to herein or any financing  statement
      or continuation  statement evidencing a security interest or to see to the
      maintenance  of any such  recording  or  filing  or  depositing  or to any
      rerecording,  refiling or redepositing  of any thereof,  (B) to see to any
      insurance  or  (C)  to  see  to the  payment  or  discharge  of  any  tax,
      assessment, or other governmental charge or any lien or encumbrance of any
      kind owing with respect to,  assessed or levied  against,  any part of the
      Trust Estate.

      (d) The right of the Master  Servicer  to perform  any  discretionary  act
enumerated in this  Agreement  shall not be construed as a duty,  and the Master
Servicer  shall not be  answerable  for other  than its  negligence  or  willful
misconduct  in the  performance  of such act, and the delivery  hereunder to the
Master  Servicer  of any notice,  document  or report  shall not give rise to an
affirmative  obligation  on the part of the Master  Servicer  to take any action
with respect thereto, except as otherwise expressly provided herein.

      (e) The Master  Servicer  makes no  representations  as to the validity or
sufficiency of this Agreement or of the  Certificates or of any Mortgage Loan or
related  document.  The Master  Servicer shall not be accountable for the use or
application by the Seller or 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  Servicers in respect of the Mortgage  Loans or deposited in or withdrawn
from the Principal and Interest Account by the Servicer.

      Section 8.34 Liability of the Master  Servicer.  The Master Servicer shall
be  liable  in  accordance  herewith  only  to the  extent  of  the  obligations
specifically imposed upon and undertaken by the Master Servicer herein.  Neither
the Master Servicer nor any of the directors,  officers,  employees or agents of
the Master  Servicer shall be under any liability to the Seller,  the Depositor,
the  Servicers  or any Owner for any  action  taken or for  refraining  from the
taking of any action in good faith  pursuant to this  Agreement or for errors in
judgment except as required hereunder;  provided,  however,  that this provision
shall not protect the Master  Servicer,  its directors,  officers,  employees or
agents or any such Person against any liability which would otherwise be imposed
by reason of negligent action,  negligent failure to act, willful  misconduct in
the performance of duties or by reason of reckless  disregard of obligations and
duties hereunder. Except as expressly provided herein, the Master Servicer shall
not be liable for the performance of the Servicers.  The Master Servicer and any
director,  officer,  employee or agent of the Master Servicer may rely and shall
be  protected  in  acting  or  refraining  from  acting  in  good  faith  on any
certificate,  notice or other document of any kind prima facie properly executed
and submitted by the  Authorized  Officer of any Person  respecting  any matters
arising hereunder.

      Section 8.35 Master Servicer Not to Resign.  (a) The Master Servicer shall
not  resign  from the  obligations  and duties  hereby  imposed on it under this
Agreement  except upon a determination  that the performance of its duties under
this Agreement shall no longer be permissible under applicable law.

      (b) Notice of any such  determination  permitting  the  resignation of the
Master Servicer shall be communicated to the Trustee and the Servicers  promptly
(and, if such communication is not in writing, shall


                                      124
<PAGE>

be promptly confirmed in writing), and any such determination shall be evidenced
by an Opinion of Counsel to such effect delivered to the Trustee.

      (c) In the event that the Master  Servicer is permitted to resign pursuant
to Section  8.35(b)  hereof (or if the Master  Servicer is  otherwise  unable to
continue as Master  Servicer),  the Trustee  shall  automatically  become Master
Servicer hereunder.

      Section  8.36  Indemnification  by Master  Servicer.  The Master  Servicer
hereby agrees to, and does hereby  indemnify and hold harmless each Servicer and
the  Trustee  and each of its  respective  directors,  officers,  employees  and
agents,  and their respective  successors and assigns,  as applicable,  from and
against  any and all  losses,  liabilities,  claims,  charges,  damages,  fines,
penalties,  judgments,  actions, suits, costs and expenses of any kind or nature
(including  reasonable  attorneys'  fees and  expenses and  reasonable  fees and
expenses of experts)  imposed on, incurred by, or asserted against such Servicer
or the Trustee or any of its directors,  officers,  employees, agents, or any of
their respective  successors or assigns, in any way related to or arising out of
the performance of the Master Servicer of its obligations under this Agreement.

                               END OF ARTICLE VIII


                                      125
<PAGE>

                                   ARTICLE IX

                              TERMINATION OF TRUST

      Section 9.01 Termination of Trust.

      The Trust created hereunder and all obligations  created by this Agreement
will terminate upon the payment to the Owners of all Certificates of all amounts
held by the  Trustee and  required  to be paid to such  Owners  pursuant to this
Agreement upon the later to occur of (a) the final payment or other  liquidation
(or any advance  made with  respect  thereto) of the last  Mortgage  Loan in the
Trust Estate,  (b) the  disposition  of all property  acquired in respect of any
Mortgage Loan remaining in the Trust Estate and (c) at any time when a Qualified
Liquidation  of both  Mortgage Loan Groups  included  within the REMIC Estate is
effected as described below. To effect a termination of this Agreement  pursuant
to  clause  (c),  the  Owners of all  Certificates  then  Outstanding  shall (i)
unanimously  direct  the  Trustee  on  behalf  of the  Upper-Tier  REMIC and the
Lower-Tier  REMIC  to  adopt  a plan of  complete  liquidation  for  each of the
Mortgage Loan Groups, as contemplated by Section 860F(a)(4) of the Code and (ii)
provide to the Trustee an opinion of counsel  experienced  in federal income tax
matters  acceptable  to the  Trustee  to the effect  that each such  liquidation
constitutes  a  Qualified  Liquidation,  and the Trustee  either  shall sell the
Mortgage  Loans and  distribute  the  proceeds of the  liquidation  of the Trust
Estate,  or shall  distribute  equitably  in kind all of the assets of the Trust
Estate to the remaining Owners of the Certificates  each in accordance with such
plan,  so  that  the  liquidation  or  distribution  of the  Trust  Estate,  the
distribution  of any proceeds of the  liquidation  and the  termination  of this
Agreement  occur no  later  than the  close  of the 90th day  after  the date of
adoption  of the  plan  of  liquidation  and  such  liquidation  qualifies  as a
Qualified  Liquidation.  In no event,  however,  will the Trust  created by this
Agreement continue beyond the expiration of twenty-one (21) years from the death
of the  last  survivor  of the  descendants  of  Joseph  P.  Kennedy,  the  late
Ambassador  of the United  States to the Court of Saint  James's,  living on the
date  hereof.  The  Trustee  shall give  written  notice of  termination  of the
Agreement to each Owner in the manner set forth in Section 11.05.

      Section 9.02 Auction Termination; Servicer Termination.

      (a) Within 90 days of the Group I Auction Sale Bid Date and within 90 days
of the Group II Auction Sale Bid Date,  the Trustee  will notify the  investment
banking or whole-loan trading firm selected by the Owners of the majority of the
Class R Certificates  (such  investment bank or trading firm, the "Advisor") who
will solicit on behalf of the Trustee  competitive  bids for the purchase of the
Mortgage  Loans then remaining in such Mortgage Loan Group for fair market value
(such  bidders  may  include  the  Owners  of the  Class R  Certificates).  Such
solicitation shall be conducted substantially in the manner described in Exhibit
M hereto.  In the event that  satisfactory bids are received as described below,
the proceeds of the sale of such assets shall be deposited into the  Certificate
Account.  The Trustee will ask the Advisor to solicit, on behalf of the Trustee,
good-faith  bids  from  no  fewer  than  two  prospective  purchasers  that  are
considered at the time to be competitive participants in the home equity market.
The Advisor will consult with any securities  brokerage  houses as then making a
market in the Offered  Certificates to obtain a determination  as to whether the
fair market value of such assets has been offered.

      If the highest  good-faith  bid  received by the Advisor  from a qualified
bidder is, in the judgment of the  Advisor,  not less than the fair market value
of the Mortgage Loans in such Mortgage Loan Group and if such bid would equal or
exceed the amount set forth in the following  sentence,  the Trustee,  following
consultation with and written  direction from the Advisor,  will sell and assign
the Mortgage Loans in such Mortgage Loan Group without representation,  warranty
or recourse  to such  highest  bidder and will  redeem the Offered  Certificates
related to such Mortgage Loan Group. For the Trustee to consummate the


                                      126
<PAGE>

sale,  the bid must be at least  equal to the  Termination  Price  set  forth in
Section 9.02(b) hereof. In addition,  the bid must be in an amount sufficient to
pay the fees and expenses of the Trustee owing hereunder. If such conditions are
not met, the Trustee will, following  consultation with the Advisor,  decline to
consummate  such sale. In addition,  the Trustee will decline to consummate such
sale unless it receives  from the Advisor an opinion of counsel  addressed to it
that such sale will not give rise  either to any  "prohibited  transaction"  tax
under Section 860F(a)(1) of the Code or to any tax on contribution to either the
Upper-Tier  REMIC or the  Lower-Tier  REMIC after the Startup Day under  Section
860G(d)(1) of the Code. In the event such sale is not  consummated in accordance
with the foregoing,  the Trustee will not be under any obligation to solicit any
further bids or otherwise to negotiate any further sale of the Mortgage Loans in
such Mortgage Loan Group. In such event,  however, if requested by the Owners of
the Class R  Certificates  the Trustee may solicit bids from time to time in the
future for the purchase of the Mortgage  Loans in such  Mortgage Loan Group upon
the same terms described above. The Trustee may consult with the Advisor and the
advice of the Advisor shall be full and complete authorization and protection in
respect of any action taken, suffered or omitted by it hereunder.

      (b) On any  Monthly  Remittance  Date on or  after  the  Group I  Servicer
Clean-Up Call Date and on any Monthly  Remittance  Date on or after the Group II
Servicer Clean-Up Call Date, the Servicers  servicing Mortgage Loans relating to
such Mortgage Loan Group  simultaneously may determine to purchase and may cause
the  purchase  from the Trust of all (but not fewer  than  all)  Mortgage  Loans
serviced by the related  Servicer  with respect to such  Mortgage Loan Group and
all  property   theretofore   acquired  in  respect  of  any  Mortgage  Loan  by
foreclosure,  deed in lieu of  foreclosure,  or otherwise then remaining in such
Mortgage Loan Group,  at a price (such price the  "Termination  Price") equal to
100% of the aggregate Loan Balances of the related Mortgage Loans (including any
REO  Property)  as of the  day of  purchase  minus  amounts  remitted  from  the
Principal  and  Interest  Account  to  the  Certificate   Account   representing
collections  of  principal  on the  related  Mortgage  Loans  during the current
Remittance  Period,  plus one month's  interest  on such amount  computed at the
Termination  Date  Pass-Through  Rate,  plus in all cases all accrued and unpaid
Servicing  Fees  plus  the  aggregate  amount  of any  unreimbursed  Delinquency
Advances and Servicing Advances and Delinquency  Advances which the Servicer has
theretofore  failed to remit.  In  connection  with such  purchase,  the related
Servicer shall remit to the Trustee all amounts then on deposit in the Principal
and Interest Account for deposit to the Certificate Account, which deposit shall
be deemed to have occurred immediately preceding such purchase.

      If on any such  Monthly  Remittance  Date a  Servicer  does  not  elect to
purchase  the  Mortgage  Loans  it is  servicing  and one or  more of the  other
Servicers have so elected,  the Servicer(s) having so elected may give the other
Servicer(s)  notice (not less than ten days prior to the next succeeding Monthly
Remittance  Date)  that  the  electing   Servicer(s)  will  purchase  the  other
Servicers'  Mortgage  Loans  with  respect to such  Mortgage  Loan Group on such
Monthly  Remittance Date at the Termination  Price. If the other  Servicer(s) do
not agree in writing to purchase the Mortgage Loans they are servicing  prior to
the fifth day preceding such Monthly  Remittance Date, the electing  Servicer(s)
may  purchase  all Mortgage  Loans in such  Mortgage  Loan Group on such Monthly
Remittance Date.

      (c) In the event that an auction  sale has not  occurred  with  respect to
both Mortgage Loan Groups and the Servicers  fail to exercise  their  respective
options to purchase all of the Mortgage Loans in both Mortgage Loan Groups,  the
Owners of the Class R Certificates  are required to purchase all of the Mortgage
Loans in both Mortgage Loan Groups on the Monthly Remittance Date in May 2028.

      (d) In  connection  with any such  purchase,  such  Owners  of the Class R
Certificates or Servicers,  as applicable,  shall unanimously direct the Trustee
to adopt and the Trustee shall adopt, as to the Upper-Tier  REMIC and Lower-Tier
REMIC,  a plan of complete  liquidation  for all of the Mortgage  Loan Groups as
contemplated by Section  860F(a)(4) of the Code and shall provide to the Trustee
an Opinion of Counsel


                                      127
<PAGE>

experienced  in federal  income tax  matters  acceptable  to the  Trustee to the
effect  that  such  purchase  and  liquidation  constitutes,  as to  either  the
Upper-Tier REMIC or the Lower-Tier REMIC, a Qualified Liquidation.  In addition,
such Owners of the Class R  Certificates  or such Servicer  shall provide to the
Trustee an Opinion of Counsel  acceptable to the Trustee to the effect that such
purchase and liquidation  does not constitute a preference  payment  pursuant to
the United States Bankruptcy Code.

      (e)  Promptly  following  any  purchase or sale  described in this Section
9.02,  the  Trustee  will  release  the  Files  to the  Owners  of the  Class  R
Certificates  or  otherwise  upon their  order or to the  related  Servicer,  if
applicable,  in  accordance  with Section 8.14 hereof.  Upon such  release,  the
servicing of the Mortgage Loans shall remain with the related Servicer,  subject
to the servicing provisions provided for herein.

      Section 9.03 Termination Upon Loss of REMIC Status.

      (a) Following a final  determination by the Internal Revenue Service or by
a court of competent jurisdiction,  in either case from which no appeal is taken
within the permitted time for such appeal, or if any appeal is taken,  following
a final  determination of such appeal from which no further appeal can be taken,
to the effect that either the Lower-Tier  REMIC or the  Upper-Tier  REMIC Estate
does not and will no longer  qualify as a REMIC  pursuant to Section 860D of the
Code (the "Final  Determination"),  at any time on or after the date which is 30
calendar days  following  such Final  Determination  the Owners of a majority in
Percentage  Interests  represented by the Offered  Certificates then Outstanding
may  direct  the  Trustee  on behalf  of the  Trust to adopt a plan of  complete
liquidation, as contemplated by Section 860F(a)(4) of the Code.

      The  Trustee  shall  notify  the  Servicers  and the Owners of the Class R
Certificates of such election to liquidate or such determination to purchase, as
the case may be (the  "Termination  Notice").  The Owners of a  majority  of the
Class R  Certificates  may,  within  60 days  from  the date of  receipt  of the
Termination  Notice (the "Purchase  Option Period"),  at their option,  purchase
from the Trust all (but not fewer  than  all)  Mortgage  Loans and all  property
theretofore acquired by foreclosure,  deed in lieu of foreclosure,  or otherwise
in respect of any Mortgage Loan then remaining in the Trust Estate at a purchase
price equal to the Termination Price. If the Owners of a majority of the Class R
Certificates  have  not  exercised  the  option  described  in  the  immediately
preceding paragraph,  then upon the expiration of the Purchase Option Period the
Trustee   shall  sell  the  Mortgage   Loans  and  reimburse  the  Servicer  for
unreimbursed (including nonrecoverable) Delinquency Advances, Servicing Advances
and Servicing Fees and distribute the remaining  proceeds of the  liquidation of
the Trust Estate, each in accordance with the plan of complete liquidation, such
that, if so directed,  the liquidation of the Trust Estate,  the distribution of
the proceeds of the  liquidation  and the termination of this Agreement occur no
later  than the close of the 60th day,  or such  later day as the  Owners of the
Offered Certificates shall permit or direct in writing,  after the expiration of
the Purchase Option Period. In connection with such purchase, the Servicer shall
remit to the Trustee all amounts then on deposit in the  Principal  and Interest
Account for deposit to the Certificate Account, which deposit shall be deemed to
have occurred immediately preceding such purchase.

      (b) Following a Final Determination, the Owners of a majority of the Class
R Certificates  then  Outstanding  may, at their option and upon delivery to the
Trustee  of an  Opinion of Counsel  experienced  in federal  income tax  matters
acceptable  to the Trustee  selected by such Owners of the Class R  Certificates
which  opinion  shall be  reasonably  satisfactory  in form and substance to the
Trustee and the Seller to the effect that the effect of the Final  Determination
is to increase  substantially the probability that the gross income of the Trust
will be subject to federal taxation,  purchase from the Trust all (but not fewer
than all) Mortgage  Loans and REO  Properties  at a purchase  price equal to the
Termination Price.


                                      128
<PAGE>

      (c) In connection  with any purchase  pursuant to this Section  9.03,  the
Trustee shall adopt a plan of complete  liquidation as  contemplated  by Section
860F(a)(4)  of the Code and shall  provide to the  Trustee an Opinion of Counsel
experienced  in federal  income tax  matters  to the effect  that such  purchase
constitutes a Qualified Liquidation.

      Section 9.04 Disposition of Proceeds.

      The Trustee  shall,  upon  receipt  thereof,  deposit the  proceeds of any
liquidation of the Trust Estate  pursuant to this Article IX to the  Certificate
Account for application as provided in Section 7.03 hereof;  provided,  however,
that any amounts  representing  unrecovered  Delinquency  Advances and Servicing
Advances  which a Servicer  determined  to be  nonrecoverable  and  unreimbursed
Delinquency  Advances and  Servicing  Advances and  Servicing  Fees  theretofore
funded by a Servicer from the  Servicer's own funds shall be paid by the Trustee
to the Servicer from the proceeds of the Trust Estate.

                                END OF ARTICLE IX


                                      129
<PAGE>

                                    ARTICLE X

                                   THE TRUSTEE

      Section 10.01 Certain Duties and Responsibilities.

      (a) The Trustee (i) (A)  undertakes  to perform  such duties and only such
duties as are specifically set forth in this Agreement, and no implied covenants
or  obligations  shall be read into this  Agreement  against the Trustee and (B)
shall serve as the Trustee at all times  under this  Agreement,  and (ii) in the
absence of bad faith on its part, may conclusively  rely, as to the truth of the
statements  and  the  correctness  of  the  opinions  expressed  therein,   upon
certificates   or  opinions   furnished   pursuant  to  and  conforming  to  the
requirements  of this  Agreement;  but in the case of any such  certificates  or
opinions which by any provision hereof are specifically required to be furnished
to the Trustee,  shall be under a duty to examine the same to determine  whether
or not they conform to the requirements of this Agreement.

      (b)  Notwithstanding  the  appointment  of the  Servicers  hereunder,  the
Trustee is hereby  empowered  to perform  the duties of the  Servicers  it being
expressly  understood,  however, that the foregoing describes a power and not an
obligation of the Trustee,  and that all parties hereto agree that, prior to any
termination of the Servicers, the Servicers and, thereafter,  the Trustee or any
other  successor  servicer shall perform such duties.  Specifically,  and not in
limitation of the foregoing,  the Trustee shall upon  termination or resignation
of the Servicers,  and pending the  appointment of any other Person as successor
Servicer have the power and duty during its performance as successor Servicer:

      (i)   to collect Mortgagor payments;

      (ii)  to foreclose on defaulted Mortgage Loans;

      (iii) to enforce  due-on-sale  clauses  and to enter into  assumption  and
            substitution agreements as permitted by Section 8.12 hereof;

      (iv)  to deliver instruments of satisfaction pursuant to Section 8.14;

      (v)   to enforce the Mortgage Loans; and

      (vi)  to make  Delinquency  Advances  and  Servicing  Advances  and to pay
            Compensating  Interest  (and to be  reimbursed  therefor as provided
            herein).

      (c) No  provision  of this  Agreement  shall be  construed  to relieve the
Trustee from liability for its own negligent  action,  its own negligent failure
to act or its own willful misconduct, except that:

      (i)   this  subsection  shall  not be  construed  to limit  the  effect of
            subsection (a) of this Section;

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

      (iii) the Trustee  shall not be liable with respect to any action taken or
            omitted  to be taken  by it in good  faith  in  accordance  with the
            direction of the Owners of a majority in Percentage  Interest of the
            Certificates of the affected Class or Classes  relating to the time,
            method and place of conducting


                                      130
<PAGE>

            any  proceeding  for  any  remedy  available  to  the  Trustee,   or
            exercising any trust or power conferred upon the Trustee, under this
            Agreement relating to such Certificates.

      (d) Whether or not therein expressly so provided,  every provision of this
Agreement  relating to the conduct or  affecting  the  liability of or affording
protection to the Trustee shall be subject to the provisions of this Section.

      (e) No provision of this Agreement  shall require the Trustee to expend or
risk its own funds or otherwise incur any financial liability in the performance
of any of its  duties  hereunder,  or in the  exercise  of any of its  rights or
powers, if it shall have reasonable grounds for believing that repayment of such
funds or adequate  indemnity  against such risk or  liability is not  reasonably
assured to it. None of the provisions  contained in this Agreement  shall in any
event  require  the  Trustee to  perform,  or be  responsible  for the manner of
performance  of, any of the  obligations of the Servicers  under this Agreement,
except  during such time,  if any, as the Trustee shall be the successor to, and
be vested with the rights,  duties,  powers and  privileges of, the Servicers in
accordance with the terms of this Agreement.

      (f) The permissive right of the Trustee to take actions enumerated in this
Agreement  shall  not be  construed  as a duty  and  the  Trustee  shall  not be
answerable for other than its own negligence or willful misconduct.

      (g) The Trustee  shall be under no obligation to institute any suit, or to
take any remedial  proceeding under this Agreement,  or to take any steps in the
execution of the trusts hereby  created or in the  enforcement of any rights and
powers hereunder until it shall be indemnified to its  satisfaction  against any
and all  costs and  expenses,  outlays  and  counsel  fees and other  reasonable
disbursements  and against all liability,  except liability which is adjudicated
to have resulted from its negligence or willful  misconduct,  in connection with
any action so taken.

      (h) None of the Servicers, the Master Servicer, the Seller and the Trustee
knowingly  shall take any action  (other than any action  expressly  required by
this  Agreement)  that  would  cause the Class A-7  Certificates,  the Class A-8
Certificates  or the Class M-1A  Certificates  to fail to  qualify as  "mortgage
related  securities" within the meaning of the Securities  Exchange Act of 1934,
as amended.

      Section 10.02 Removal of Trustee for Cause.

      (a) The Trustee may be removed  pursuant to paragraph  (b) hereof upon the
occurrence  of any of the following  events  (whatever the reason for such event
and whether it shall be voluntary or  involuntary or be effected by operation of
law or pursuant to any judgment, decree or order of any court or any order, rule
or regulation of any administrative or governmental body):

            (1) the  Trustee  shall fail to  distribute  to the Owners  entitled
      hereto  on  any  Payment  Date  amounts   available  for  distribution  in
      accordance with the terms hereof (provided, however, that any such failure
      which is due to circumstances  beyond the control of the Trustee shall not
      be a cause for removal hereunder); or

            (2) the Trustee  shall fail in the  performance  of, or breach,  any
      material covenant or agreement of the Trustee in this Agreement, or if any
      representation or warranty of the Trustee made in this Agreement or in any
      certificate or other writing  delivered  pursuant  hereto or in connection
      herewith  shall prove to be incorrect  in any  material  respect as of the
      time when the same shall have been made,  and such failure or breach shall
      continue  or not be cured for a period of 30 days after  there  shall have
      been given,  by registered or certified mail, to the Trustee by the Seller
      or by the


                                      131
<PAGE>

      Owners of at least 25% of the aggregate  Percentage Interests in the Trust
      Estate  represented by the Offered  Certificates then Outstanding,  or, if
      there are no Offered  Certificates  then  Outstanding,  by such Percentage
      Interests  represented  by the  Class R  Certificates,  a  written  notice
      specifying such failure or breach and requiring it to be remedied; or

            (3) a decree or order of a court or agency or supervisory  authority
      having  jurisdiction  for the  appointment of a conservator or receiver or
      liquidator in any insolvency,  readjustment of debt, marshalling of assets
      and  liabilities  or  similar  proceedings,   or  for  the  winding-up  or
      liquidation of its affairs,  shall have been entered  against the Trustee,
      and such decree or order  shall have  remained  in force  undischarged  or
      unstayed for a period of 60 days; or

            (4) a  conservator  or receiver or  liquidator  or  sequestrator  or
      custodian of the  property of the Trustee is appointed in any  insolvency,
      readjustment  of debt,  marshalling  of assets and  liabilities or similar
      proceedings  of  or  relating  to  the  Trustee  or  relating  to  all  or
      substantially all of its property; or

            (5) the  Trustee  shall  become  insolvent  (however  insolvency  is
      evidenced),  generally  fail to pay its debts as they  come  due,  file or
      consent to the filing of a petition to take  advantage  of any  applicable
      insolvency or reorganization  statute,  make an assignment for the benefit
      of its creditors,  voluntarily suspend payment of its obligations, or take
      corporate action for the purpose of any of the foregoing; or

            (6) the Trustee shall fail to meet the eligibility  requirements set
      forth in Section 10.08 herein.

      The Depositor  shall give to the Rating  Agencies notice of the occurrence
of any such event of which the Depositor is aware.

      (b) If any event described in Paragraph (a) occurs and is continuing, then
and in every  such  case the  Depositor  and the  Owners  of a  majority  of the
Percentage Interests represented by the Offered Certificates then Outstanding or
if there are no Offered Certificates then Outstanding by a majority of the Class
R  Certificates,  may,  whether or not the Trustee  resigns  pursuant to Section
10.09(b),  immediately,  concurrently  with the giving of notice to the Trustee,
and  without  delaying  the 30 days  required  for  notice  therein,  appoint  a
successor Trustee pursuant to the terms of Section 10.09.

      (c) The  Servicers  shall not be  liable  for any  costs  relating  to the
removal of the Trustee or the appointment of a new Trustee.

      Section 10.03 Certain Rights of the Trustee.

      Except as otherwise provided in Section 10.01 hereof:

      (a) the Trustee may request and rely upon and shall be protected in acting
or  refraining  from  acting  upon  any  resolution,   certificate,   statement,
instrument,  opinion, report, notice, request, direction,  consent, order, bond,
note or other  paper or  document  believed by it to be genuine and to have been
signed or presented by the proper party or parties;

      (b) any request or direction of the Depositor,  the Seller, the Servicers,
the Master Servicer or the Owners of any Class of Certificates  mentioned herein
shall, at the request of the Trustee, be in writing;


                                      132
<PAGE>

      (c) whenever in the  administration  of this  Agreement  the Trustee shall
deem it  desirable  that a matter  be  proved or  established  prior to  taking,
suffering or omitting to take any action  hereunder,  the Trustee  (unless other
evidence be herein specifically  prescribed) may, in the absence of bad faith on
its part, request and rely upon an Officer's Certificate;

      (d) the Trustee may consult with counsel,  and the written  advice of such
counsel  (selected  in good  faith by the  Trustee)  shall be full and  complete
authorization and protection in respect of any action taken, suffered or omitted
by it hereunder in good faith and in reasonable reliance thereon;

      (e) the Trustee shall be under no obligation to exercise any of the rights
or powers  vested in it by this  Agreement at the request or direction of any of
the Owners pursuant to this Agreement,  unless such Owners shall have offered to
the Trustee  reasonable  security or indemnity  against the costs,  expenses and
liabilities  which might be incurred by it in  compliance  with such  request or
direction;

      (f) the  Trustee  shall  not be bound to make any  investigation  into the
facts or matters stated in any resolution,  certificate,  statement, instrument,
opinion, report, notice, request, direction, consent, order, bond, note or other
paper or  document,  but the  Trustee in its  discretion  may make such  further
inquiry or investigation into such facts or matters as it may see fit;

      (g) the  Trustee  may  execute  any of the trusts or powers  hereunder  or
perform any duties hereunder either directly or by or through agents,  attorneys
or custodian;

      (h) the  Trustee  shall not be liable  for any action it takes or omits to
take in good faith which it  reasonably  believes to be authorized or within the
discretion or the rights or powers  conferred upon it under this Agreement other
than as to validity and sufficiency of its authentication of the Certificates;

      (i) the right of the Trustee to perform any  discretionary  act enumerated
in this Agreement shall not be construed as a duty, and the Trustee shall not be
answerable  for  other  than  its  negligence  or  willful   misconduct  in  the
performance of such act;

      (j) pursuant to the terms of this Agreement,  each Servicer and the Master
Servicer  is  required  to  furnish  to the  Trustee  from time to time  certain
information and make various  calculations which are relevant to the performance
of the Trustee's  duties under the  Agreement.  The Trustee shall be entitled to
rely in good faith on any such  information and  calculations in the performance
of its  duties  hereunder,  (i) unless  and until an  Authorized  Officer of the
Trustee has actual knowledge, or is advised by any Owner of a Certificate or any
other  party  hereto  (either  in  writing  or orally  with  prompt  written  or
telecopies  confirmation),  that  such  information  or  calculations  is or are
incorrect, or (ii) unless there is a manifest error in any such information; and

      (k) the  Trustee  shall  not be  required  to give any bond or  surety  in
respect  of the  execution  of the Trust  Estate  created  hereby or the  powers
granted hereunder.

      (l) the Trustee shall not be charged with  knowledge of any failure by the
Depositor, the Seller, the Master Servicer or any Servicer to comply with any of
its  obligations  hereunder  or any  breach of any  representation  or  warranty
hereunder  unless an Authorized  Officer of the Trustee obtains actual knowledge
of such failure or breach or the Trustee receives written notice of such failure
or breach.

      Section 10.04 Not Responsible for Recitals or Issuance of Certificates.


                                      133
<PAGE>

      The recitals and representations contained herein and in the Certificates,
except any such recitals and representations  relating to the Trustee,  shall be
taken  as  the   statements  of  the  Depositor  and  the  Trustee   assumes  no
responsibility for their correctness.  The Trustee makes no representation as to
the validity or  sufficiency  of this  Agreement,  of the  Certificates,  or any
Mortgage  Loan  or  document  related  thereto  other  than as to  validity  and
sufficiency of its authentication of the Certificates.  The Trustee shall not be
accountable  for  the  use  or  application  by  the  Depositor  of  any  of the
Certificates  or of  the  proceeds  of  such  Certificates,  or for  the  use or
application of any funds paid to the Depositor,  the Seller, the Master Servicer
or the Servicer in respect of the Mortgage  Loans or deposited into or withdrawn
from the  Principal  and  Interest  Account  or the  Certificate  Account by the
Depositor,  the related Servicer,  the Master Servicer or the Seller,  and shall
have no responsibility for filing any financing or continuation statement in any
public office at any time or otherwise to perfect or maintain the  perfection of
any security  interest or lien or to prepare or file any tax returns  (except as
provided in Section 11.16) or Securities and Exchange Commission filings for the
Trust or to record this  Agreement.  The  Trustee  shall not be required to take
notice  or be  deemed  to have  notice or  knowledge  of any  default  unless an
Authorized  Officer of the Trustee shall have received written notice thereof or
an Authorized Officer has actual knowledge thereof. In the absence of receipt of
such notice, the Trustee may conclusively assume that no default has occurred.

      Section 10.05 May Hold Certificates.

      The Trustee, any Paying Agent,  Registrar or any other agent of the Trust,
in its  individual  or any other  capacity,  may  become an Owner or  pledgee of
Certificates and may otherwise deal with the Trust with the same rights it would
have if it were not Trustee, any Paying Agent, Registrar or such other agent.

      Section 10.06 Money Held in Trust.

      Money held by the Trustee in trust  hereunder need not be segregated  from
other trust funds except to the extent  required  herein or required by law. The
Trustee  shall be under no liability  for  interest on any money  received by it
hereunder except as otherwise agreed with the Seller and except to the extent of
income or other gain on  investments  which are deposits in or  certificates  of
deposit of the Trustee in its commercial capacity.

      Section 10.07 Compensation and Reimbursement; No Lien for Fees.

      The Trustee  shall receive  compensation  for fees and  reimbursement  for
expenses  pursuant to Section 2.05,  Section  7.03(c)(i)  and (d)(i) and Section
7.05 hereof.  The Trustee shall have no lien on the Trust Estate for the payment
of such fees and expenses.

      Section 10.08 Corporate Trustee Required; Eligibility.

      There  shall  at  all  times  be a  Trustee  hereunder  which  shall  be a
corporation  or  association  organized and doing business under the laws of the
United States of America or of any State  authorized under such laws to exercise
corporate  trust  powers,  having a  combined  capital  and  surplus of at least
$50,000,000  subject to  supervision  or  examination  by the  United  States of
America and having a deposit  rating of at least A2 by Moody's  and, if rated by
Fitch, having a rating of at least A- from Fitch (or such lower rating as may be
acceptable to Fitch).  If such Trustee  publishes  reports of condition at least
annually, pursuant to law or to the requirements of the aforesaid supervising or
examining authority, then for the purposes of this Section, the combined capital
and  surplus  of such  corporation  or  association  shall be  deemed  to be its
combined capital and surplus as set forth in its most recent report of condition
so  published.  If at any  time  the  Trustee  shall  cease  to be  eligible  in
accordance  with the provisions of this Section,  it shall,  upon the request of
the Seller  resign  immediately  in the  manner and with the effect  hereinafter
specified in this Article X.


                                      134
<PAGE>

      Section 10.09 Resignation and Removal; Appointment of Successor.

      (a) No  resignation  or removal of the  Trustee  and no  appointment  of a
successor  trustee  pursuant to this Article X shall become  effective until the
acceptance of appointment by the successor trustee under Section 10.10 hereof.

      (b) The  Trustee,  or any trustee or  trustees  hereafter  appointed,  may
resign at any time by giving  written notice of resignation to the Depositor and
by mailing notice of resignation by first-class  mail,  postage prepaid,  to the
Owners at their addresses appearing on the Register;  provided, that the Trustee
may not resign solely for the failure to receive the Trustee Fee. A copy of such
notice  shall be sent by the  resigning  Trustee  to the Rating  Agencies.  Upon
receiving  notice  of  resignation,  the  Depositor  shall  promptly  appoint  a
successor trustee or trustees by written instrument,  in duplicate,  executed on
behalf of the Trust by an Authorized Officer of the Depositor, one copy of which
instrument  shall be delivered  to the Trustee so resigning  and one copy to the
successor trustee or trustees. If no successor trustee shall have been appointed
and have accepted  appointment within 30 days after the giving of such notice of
resignation,   the  resigning  trustee  may  petition  any  court  of  competent
jurisdiction  for the appointment of a successor  trustee,  or any Owner may, on
behalf of himself and all others similarly situated, petition any such court for
the  appointment of a successor  trustee.  Such court may thereupon,  after such
notice,  if any,  as it may deem  proper and  appropriate,  appoint a  successor
trustee.

      (c) If at any time the Trustee  shall cease to be eligible  under  Section
10.08  hereof and shall fail to resign  after  written  request  therefor by the
Depositor,  the Depositor may remove the Trustee and appoint a successor trustee
by  written  instrument,  in  duplicate,  executed  on behalf of the Trust by an
Authorized  Officer  of the  Depositor,  one copy of which  instrument  shall be
delivered to the Trustee so removed and one copy to the successor trustee.

      (d) The Owners of a majority of the  Percentage  Interests  represented by
the  Offered  Certificates  or,  if  there  are  no  Offered  Certificates  then
Outstanding,  by a majority of the Class R Certificates,  may at any time remove
the Trustee and appoint a successor  trustee by  delivering to the Trustee to be
removed,  to the  successor  trustee so  appointed,  to the Depositor and to the
Servicer,  copies of the record of the act taken by the Owners,  as provided for
in Section 11.03.

      (e) If the  Trustee  fails to perform  its duties in  accordance  with the
terms of this  Agreement,  or becomes  ineligible  pursuant to Section  10.08 to
serve as  Trustee,  the Seller may remove the  Trustee  and  appoint a successor
trustee  by  written  instrument,  in  triplicate,  signed  by the  Seller  duly
authorized,  one  complete  set of which  instruments  shall be delivered to the
Depositor,  one  complete  set to the Trustee so removed and one complete set to
the successor Trustee so appointed.

      (f) If the Trustee shall resign, be removed or become incapable of acting,
or if a vacancy  shall  occur in the office of the  Trustee  for any cause,  the
Seller shall promptly appoint a successor trustee. If within one year after such
resignation,  removal or  incapability  or the  occurrence  of such  vacancy,  a
successor  trustee  shall be  appointed  by act of the Seller or the Owners of a
majority of the Percentage  Interests  represented  by the Offered  Certificates
then  Outstanding,  the successor  trustee so appointed shall forthwith upon its
acceptance of such  appointment  become the successor  trustee and supersede the
successor trustee appointed by the Depositor. If no successor trustee shall have
been so  appointed  by the  Depositor  or the  Owners  and shall  have  accepted
appointment  in the manner  hereinafter  provided,  any Owner may,  on behalf of
himself  and all others  similarly  situated,  petition  any court of  competent
jurisdiction  for  the  appointment  of a  successor  trustee.  Such  court  may
thereupon,  after such  notice,  if any,  as it may deem  proper and  prescribe,
appoint a successor trustee.


                                      135
<PAGE>

      (g) The  Depositor  shall give  notice of any  removal  of the  Trustee by
mailing notice of such event by first-class mail, postage prepaid, to the Rating
Agencies, the Master Servicer and the Servicers and to the Owners as their names
and addresses appear in the Register.  Each notice shall include the name of the
successor Trustee and the address of its corporate trust office.

      Section 10.10 Acceptance of Appointment by Successor Trustee.

      Every successor trustee appointed hereunder shall execute, acknowledge and
deliver to the Depositor on behalf of the Trust and to its  predecessor  Trustee
an instrument  accepting such appointment  hereunder and stating its eligibility
to serve as Trustee  hereunder,  and thereupon the resignation or removal of the
predecessor  Trustee shall become effective and such successor trustee,  without
any further act,  deed or  conveyance,  shall become vested with all the rights,
powers,  trusts,  duties and obligations of its predecessor  hereunder;  but, on
request of the  Depositor or the successor  Trustee,  such  predecessor  Trustee
shall,  upon  payment  of its  charges  then  unpaid,  execute  and  deliver  an
instrument  transferring to such successor trustee all of the rights, powers and
trusts of the Trustee so ceasing to act,  and shall duly  assign,  transfer  and
deliver to such successor trustee all property and money held by such Trustee so
ceasing to act  hereunder.  Upon  request  of any such  successor  trustee,  the
Depositor on behalf of the Trust shall execute any and all  instruments for more
fully and certainly vesting in and confirming to such successor trustee all such
rights, powers and trusts.

      Upon acceptance of appointment by a successor  Trustee as provided in this
Section,  the Depositor shall mail notice thereof by first-class  mail,  postage
prepaid, to the Owners at their last addresses appearing upon the Register.  The
Depositor  shall  send a copy of such  notice  to the  Rating  Agencies.  If the
Depositor  fails to mail  such  notice  within  ten  days  after  acceptance  of
appointment  by the successor  Trustee,  the successor  trustee shall cause such
notice to be mailed at the expense of the Trust.

      No successor  trustee shall accept its  appointment  unless at the time of
such  acceptance  such  successor  shall be qualified  and  eligible  under this
Article X.

      Section 10.11 Merger, Conversion,  Consolidation or Succession to Business
of the Trustee.

      Any  corporation  or  association  into which the Trustee may be merged or
converted  or  with  which  it  may  be  consolidated,  or  any  corporation  or
association resulting from any merger,  conversion or consolidation to which the
Trustee shall be a party, or any corporation or association succeeding to all or
substantially  all the  corporate  trust  business of the Trustee,  shall be the
successor of the Trustee hereunder, without the execution or filing of any paper
or any further act on the part of any of the parties hereto; provided,  however,
that such corporation or association  shall be otherwise  qualified and eligible
under  this  Article X. In case any  Certificates  have been  executed,  but not
delivered, by the Trustee then in office, any successor by merger, conversion or
consolidation  to  such  Trustee  may  adopt  such  execution  and  deliver  the
Certificates  so executed with the same effect as if such successor  Trustee had
itself executed such Certificates.

      Section 10.12 Reporting; Withholding.

      (a) The Trustee  shall timely  provide to the Owners the Internal  Revenue
Service's  Form 1099 and any other  statement  required by  applicable  Treasury
regulations  as determined by the Tax Matters  Person,  and shall  withhold,  as
required by applicable law, federal, state or local taxes, if any, applicable to
distributions  to the Owners,  including  but not limited to backup  withholding
under  Section  3406 of the Code and the  withholding  tax on  distributions  to
foreign investors under Sections 1441 and 1442 of the Code.


                                      136
<PAGE>

      (b) As  required  by law or upon  request  of the Tax  Matters  Person and
except as otherwise  specifically  set forth in  subsection  (a) above,  the Tax
Matters  Person shall timely file all reports  required to be filed by the Trust
with any federal, state or local governmental authority having jurisdiction over
the Trust,  including  other  reports  that must be filed with the  Owners.  The
Trustee  shall,  upon  request of the Tax Matters  Person,  collect any forms or
reports  from the Owners  determined  by the Tax  Matters  Person to be required
under applicable federal, state and local tax laws.

      (c) The  Depositor  covenants  and  agrees  that it shall  provide  to the
Trustee any information  necessary to enable the Trustee to meet its obligations
under subsections (a) and (b) above.

      (d) Except as otherwise  provided,  the Tax Matters  Person shall have the
responsibility  for  preparation  of  all  returns,  forms,  reports  and  other
documents   referred  to  in  this   Section   and  the  Tax  Matters   Person's
responsibility shall be to execute such documents.

      Section 10.13 Liability of the Trustee.

      The Trustee shall be liable in  accordance  herewith only to the extent of
the obligations  specifically imposed upon and undertaken by the Trustee herein.
Neither the Trustee nor any of the directors,  officers,  employees or agents of
the Trustee shall be under any liability on any  Certificate or otherwise to the
Certificate  Account,  the  Depositor,  the  Seller,  the Master  Servicer,  the
Servicers or any Owner for any action taken or for refraining from the taking of
any action in good faith  pursuant to this  Agreement or for errors in judgment;
provided,  however,  that this  provision  shall not  protect the  Trustee,  its
directors,  officers,  employees  or  agents  or any  such  Person  against  any
liability  which  would  otherwise  be  imposed by reason of  negligent  action,
negligent  failure to act or willful  misconduct in the performance of duties or
by  reason of  reckless  disregard  of  obligations  and  duties  hereunder.  In
addition,  the Depositor,  the Master Servicer and the Seller covenant and agree
to indemnify the Trustee and its  employees,  officers,  directors and agents in
its capacity as Trustee and not as successor  Servicer  (unless  resulting  from
failure of the related  predecessor  Servicer to perform in accordance with this
Agreement), from, and hold it harmless against, any and all losses, liabilities,
damages,  claims or expenses  (including  legal fees and expenses) of whatsoever
kind  arising out of or in  connection  with the  performance  of the  Trustee's
duties  hereunder other than those resulting from the negligence or bad faith of
the Trustee, and the Depositor shall pay all amounts not otherwise paid pursuant
to  Sections  2.05 and 7.05  hereof.  The  Trustee  and any  director,  officer,
employee or agent of the Trustee  may rely and shall be  protected  in acting or
refraining  from  acting  in good  faith  on any  certificate,  notice  or other
document  of any  kind  prima  facie  properly  executed  and  submitted  by the
Authorized Officer of any Person respecting any matters arising  hereunder.  The
provisions  of  this  Section  10.13  shall  survive  the  termination  of  this
Agreement,  the resignation or removal of the Trustee  hereunder and the payment
of the outstanding Certificates.

      Section 10.14 Appointment of Co-Trustee or Separate Trustee .

      Notwithstanding  any other provisions of this Agreement,  at any time, for
the purpose of meeting any legal  requirements of any  jurisdiction in which any
part of the Trust Estate or Property may at the time be located,  the  Depositor
and the  Trustee  acting  jointly  shall  have the power and shall  execute  and
deliver all  instruments to appoint one or more Persons  approved by the Trustee
to act as co-Trustee  or  co-Trustees,  jointly with the Trustee,  of all or any
part of the Trust Estate or separate Trustee or separate Trustees of any part of
the Trust  Estate,  and to vest in such Person or Persons,  in such capacity and
for the  benefit  of the  Owners,  such title to the Trust  Estate,  or any part
thereof,  and,  subject to the other  provisions  of this  Section  10.14,  such
powers, duties, obligations,  rights and trusts as the Depositor and the Trustee
may consider  necessary or desirable.  If the Depositor shall not have joined in
such  appointment  within 15 days after the receipt by it of a request so to do,
the Trustee alone shall have the power to make such  appointment.  No co-


                                      137
<PAGE>

Trustee or  separate  Trustee  hereunder  shall be required to meet the terms of
eligibility as a successor trustee under Section 10.08 and no notice to Owner of
the  appointment of any  co-Trustee or separate  Trustee shall be required under
Section 10.09.

      Every separate Trustee and co-Trustee shall, to the extent  permitted,  be
appointed and act subject to the following provisions and conditions:

            (i) All rights,  powers, duties and obligations conferred or imposed
      upon the Trustee  shall be  conferred  or imposed  upon and  exercised  or
      performed by the Trustee and such separate  Trustee or co-Trustee  jointly
      (it being  understood  that such  separate  Trustee or  co-Trustee  is not
      authorized  to act  separately  without the Trustee  joining in such act),
      except to the extent that under any law of any  jurisdiction  in which any
      particular act or acts are to be performed  (whether as Trustee  hereunder
      or as successor to a Servicer hereunder), the Trustee shall be incompetent
      or  unqualified  to perform such act or acts,  in which event such rights,
      powers,  duties and  obligations  (including  the  holding of title to the
      Trust  Estate or any portion  thereof in any such  jurisdiction)  shall be
      exercised and performed singly by such separate Trustee or co-Trustee, but
      solely at the direction of the Trustee;

            (ii) No  co-Trustee  hereunder  shall be held  personally  liable by
      reason of any act or omission of any other co-Trustee hereunder; and

            (iii) The  Seller and the  Trustee  acting  jointly  may at any time
      accept the resignation of or remove any separate Trustee or co-Trustee.

      Any notice,  request or other writing given to the Trustee shall be deemed
to have been given to each of the then  separate  Trustees and  co-Trustees,  as
effectively  as if  given  to each of  them.  Every  instrument  appointing  any
separate  Trustee or co-Trustee shall refer to this Agreement and the conditions
of this Section 10.14. Each separate Trustee and co-Trustee, upon its acceptance
of the trusts conferred,  shall be vested with the estates or property specified
in its instrument of appointment, either jointly with the Trustee or separately,
as may be provided  therein,  subject to all the  provisions of this  Agreement,
specifically including every provision of this Agreement relating to the conduct
of, affecting the liability of, or affording  protection to, the Trustee.  Every
such instrument  shall be filed with the Trustee and a copy thereof given to the
Servicers.

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

      Section 10.15 Appointment of Custodians.

      The Trustee may appoint one or more Custodians to hold all or a portion of
the  Trustee's  Files as agent for the  Trustee,  by  entering  into a Custodial
Agreement  in the form of Exhibit  L.  Subject  to this  Article X, the  Trustee
agrees to comply with the terms of each  Custodial  Agreement and to enforce the
terms and provisions thereof against the Custodian for the benefit of the Owners
of the Certificates.

      Section 10.16 No  Solicitation.  The Trustee  agrees that it will not take
any  action or permit or cause any  action to be taken by any of its  agents and
Affiliates,  or by any independent contractors or independent mortgage brokerage
companies on the Trustee's behalf, to personally, by telephone or mail,


                                      138
<PAGE>

solicit  the  borrower  or  Mortgagor  under any  Mortgage  Loan for any purpose
whatsoever,   including  to  refinance  a  Mortgage  Loan.  Notwithstanding  the
foregoing, it is understood and agreed that promotions undertaken by the Trustee
or any  Affiliate  thereof  which are  directed to the general  public at large,
including,  without  limitation,  mass mailing  based on  commercially  acquired
mailing  lists,  newspaper,   radio  and  television  advertisements  shall  not
constitute solicitation under this paragraph, nor is the Trustee prohibited from
responding to unsolicited  requests or inquiries made by a Mortgagor or an agent
of a Mortgagor.

                                END OF ARTICLE X


                                      139
<PAGE>

                                   ARTICLE XI

                                  MISCELLANEOUS

      Section 11.01 Compliance Certificates and Opinions.

      Upon any application or request by the Depositor, the Seller or the Owners
to the Trustee to take any action  under any  provision of this  Agreement,  the
Depositor,  the Seller or the Owners,  as the case may be, shall  furnish to the
Trustee a certificate  stating that all conditions  precedent,  if any, provided
for in this Agreement  relating to the proposed  action have been complied with,
except  that in the case of any such  application  or  request  as to which  the
furnishing of such documents is  specifically  required by any provision of this
Agreement  relating to such  particular  application  or request,  no additional
certificate need be furnished.

      Except as otherwise  specifically  provided  herein,  each  certificate or
opinion with respect to compliance with a condition or covenant  provided for in
this Agreement  (including one furnished  pursuant to specific  requirements  of
this Agreement relating to a particular application or request) shall include:

            (a) a statement  that each  individual  signing such  certificate or
      opinion has read such  covenant or condition  and the  definitions  herein
      relating thereto;

            (b) a brief  statement as to the nature and scope of the examination
      or investigation  upon which the statements or opinions  contained in such
      certificate or opinion are based; and

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

      Section 11.02 Form of Documents Delivered to the Trustee.

      In any case where  several  matters are  required to be  certified  by, or
covered by an opinion of, any specified  Person,  it is not  necessary  that all
such  matters  be  certified  by, or covered by the  opinion  of,  only one such
Person,  or that they be so certified or covered by only one  document,  but one
such Person may certify or give an opinion  with respect to some matters and one
or more other such Persons as to other matters,  and any such Person may certify
or give an opinion as to such matters in one or several documents.

      Any certificate or opinion of an Authorized  Officer of the Trustee may be
based,  insofar  as it  relates to legal  matters,  upon an Opinion of  Counsel,
unless such  Authorized  Officer  knows,  or in the exercise of reasonable  care
should  know,  that the  opinion  with  respect  to the  matters  upon which his
certificate or opinion is based is erroneous. Any such certificate or opinion of
an  Authorized  Officer of the  Trustee or any  Opinion of Counsel may be based,
insofar as it relates to factual  matters,  upon a certificate or opinion of, or
representations by, one or more Authorized Officers of the Depositor, the Seller
or the  Servicers,  stating  that the  information  with respect to such factual
matters is in the  possession  of the  Depositor,  the Seller or such  Servicer,
unless  such  Authorized  Officer  or  counsel  knows,  or in  the  exercise  of
reasonable care should know, that the certificate or opinion or  representations
with respect to such matters are  erroneous.  Any Opinion of Counsel may also be
based,  insofar as it relates to factual matters,  upon a certificate or opinion
of, or representations  by, an Authorized  Officer of the Trustee,  stating that
the  information  with  respect  to such  matters  is in the  possession  of the
Trustee, unless such counsel knows, or in the exercise of reasonable care should
know,  that the certificate or opinion or  representations  with respect to such
matters  are  erroneous.  Any  Opinion  of Counsel  may be based on the  written
opinion  of other  counsel,  in which  event such  Opinion  of Counsel  shall be
accompanied by a copy of such other counsel's opinion and shall include


                                      140
<PAGE>

a statement to the effect that such counsel  believes  that such counsel and the
Trustee may reasonably rely upon the opinion of such other counsel.

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

      Section 11.03 Acts of Owners.

      (a) Any request, demand, authorization, direction, notice, consent, waiver
or other  action  provided by this  Agreement to be given or taken by the Owners
may be embodied in and  evidenced by one or more  instruments  of  substantially
similar  tenor  signed by such  Owners in person or by agent duly  appointed  in
writing;  and, except as herein otherwise expressly provided,  such action shall
become  effective  when such  instrument  or  instruments  are  delivered to the
Trustee,  and,  where it is  hereby  expressly  required,  to the  Seller.  Such
instrument  or  instruments  (and the  action  embodied  therein  and  evidenced
thereby)  are herein  sometimes  referred to as the "act" of the Owners  signing
such instrument or instruments.  Proof of execution of any such instrument or of
a writing  appointing any such agent shall be sufficient for any purpose of this
Agreement and  conclusive in favor of the Trustee and the Trust,  if made in the
manner provided in this Section.

      (b)  The  fact  and  date  of the  execution  by any  Person  of any  such
instrument  or  writing  may be proved  by the  affidavit  of a witness  of such
execution or by the certificate of any notary public or other officer authorized
by law to take acknowledgments of deeds,  certifying that the individual signing
such instrument or writing  acknowledged to him the execution thereof.  Whenever
such execution is by an officer of a corporation or a member of a partnership on
behalf of such  corporation or partnership,  such certificate or affidavit shall
also constitute sufficient proof of his authority.

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

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

      Section 11.04 Notices, etc. to Trustee.

      Any request, demand, authorization,  direction, notice, consent, waiver or
act of the Owners or other documents  provided or permitted by this Agreement to
be made upon, given or furnished to, or filed with the Trustee by any Owner, the
Depositor, the Seller, the Master Servicer and the Servicers shall be sufficient
for every purpose hereunder if made, given,  furnished or filed in writing to or
with and received by the Trustee at the Corporate Trust Office.

      Section 11.05 Notices and Reports to Owners; Waiver of Notices.

      Where  this  Agreement  provides  for notice to Owners of any event or the
mailing of any report to Owners,  such  notice or report  shall be  sufficiently
given  (unless  otherwise  herein  expressly  provided)  if mailed,  first-class
postage prepaid,  to each Owner affected by such event or to whom such report is
required  to be  mailed,  at the  address  of such  Owner as it  appears  on the
Register,  not later than the latest  date,  and not earlier  than the  earliest
date, prescribed for the giving of such notice or the mailing of such report. In


                                      141
<PAGE>

any case  where a notice or report  to Owners is mailed in the  manner  provided
above,  neither  the failure to mail such notice or report nor any defect in any
notice or report so mailed to any particular  Owner shall affect the sufficiency
of such notice or report with respect to other Owners,  and any notice or report
which is mailed in the manner herein provided shall be conclusively  presumed to
have been duly given or provided.  Notwithstanding the foregoing,  if a Servicer
has been  removed or  resigned  or the Trust is  terminated,  notice of any such
events shall be made by overnight courier,  registered mail or telecopy followed
by a telephone call.

      Where this Agreement provides for notice in any manner, such notice may be
waived in writing by any Person  entitled to receive such notice,  either before
or after the event,  and such waiver  shall be the  equivalent  of such  notice.
Waivers of notice by Owners  shall be filed with the  Trustee,  but such  filing
shall not be a  condition  precedent  to the  validity  of any  action  taken in
reliance upon such waiver.

      In case,  by reason of the  suspension of regular mail service as a result
of a strike, work stoppage or similar activity,  it shall be impractical to mail
notice of any event to Owners when such notice is required to be given  pursuant
to any  provision  of this  Agreement,  then any manner of giving such notice as
shall be satisfactory  to the Trustee shall be deemed to be a sufficient  giving
of such notice.

      Where this  Agreement  provides for notice to any rating agency that rated
any Certificates,  failure to give such notice shall not affect any other rights
or obligations created hereunder.

      Section 11.06 Rules by Trustee.

      The Trustee may make reasonable rules for any meeting of Owners.

      Section 11.07 Successors and Assigns.

      All covenants and  agreements in this  Agreement by any party hereto shall
bind its successors and assigns, whether so expressed or not.

      Section 11.08 Severability.

      In case any provision in this  Agreement or in the  Certificates  shall be
invalid, illegal or unenforceable,  the validity, legality and enforceability of
the remaining provisions shall not in any way be affected or impaired thereby.

      Section 11.09 Benefits of Agreement.

      Nothing in this  Agreement or in the  Certificates,  expressed or implied,
shall give to any Person, other than the Owners and the parties hereto and their
successors  hereunder,  any benefit or any legal or equitable  right,  remedy or
claim under this Agreement.

      Section 11.10 Legal Holidays.

      In any case where the date of any  Monthly  Remittance  Date,  any Payment
Date,  any other date on which any  distribution  to any Owner is proposed to be
paid,  or any  date on  which a  notice  is  required  to be sent to any  Person
pursuant  to the terms of this  Agreement  shall  not be a  Business  Day,  then
(notwithstanding  any other  provision of the  Certificates  or this  Agreement)
payment  or mailing  need not be made on such date,  but may be made on the next
succeeding  Business  Day with the same force and effect as if made or mailed on
the nominal date of any such Monthly Remittance Date, such Payment Date, or such


                                      142
<PAGE>

other date for the  payment of any  distribution  to any Owner or the mailing of
such  notice,  as the case may be, and no interest  shall  accrue for the period
from and after any such nominal  date,  provided such payment is made in full on
such next succeeding Business Day.

      Section 11.11 Governing Law; Submission to Jurisdiction.

      (a) In view of the fact that Owners are  expected to reside in many states
and outside the United States and the desire to establish  with  certainty  that
this Agreement  will be governed by and construed and  interpreted in accordance
with the law of a state having a well-developed body of commercial and financial
law relevant to transactions of the type contemplated herein, this Agreement and
each Certificate  shall be construed in accordance with and governed by the laws
of the  State of New York  applicable  to  agreements  made and to be  performed
therein, without giving effect to the conflicts of law principles thereof.

      (b) The parties hereto hereby  irrevocably  submit to the  jurisdiction of
the United States  District Court for the Southern  District of New York and any
court in the State of New York  located in the City and County of New York,  and
any appellate court from any thereof,  in any action, suit or proceeding brought
against it or in connection with this Agreement or any of the related  documents
or the transactions  contemplated hereunder or for recognition or enforcement of
any judgment,  and the parties  hereto hereby  irrevocably  and  unconditionally
agree that all claims in respect of any such action or  proceeding  may be heard
or determined  in such New York State court or, to the extent  permitted by law,
in such federal  court.  The parties  hereto agree that a final  judgment in any
such action, suit or proceeding shall be conclusive and may be enforced in other
jurisdictions by suit on the judgment or in any other manner provided by law. To
the extent  permitted by  applicable  law, the parties  hereto  hereby waive and
agree not to assert by way of  motion,  as a defense  or  otherwise  in any such
suit, action or proceeding,  any claim that it is not personally  subject to the
jurisdiction of such courts,  that the suit,  action or proceeding is brought in
an  inconvenient  forum,  that the venue of the suit,  action or  proceeding  is
improper or that the related  documents or the subject matter thereof may not be
litigated in or by such courts.

      (c) Nothing contained in this Agreement shall limit or affect the right of
the  Depositor,  the  Seller,  the Master  Servicer  or the  Servicers  or other
third-party  beneficiary hereunder,  as the case may be, to serve process in any
other manner permitted by law or to start legal  proceedings  relating to any of
the Mortgage Loans against any Mortgagor in the courts of any jurisdiction.

      Section 11.12 Counterparts.

      This  instrument  may be executed in any number of  counterparts,  each of
which so executed shall be deemed to be an original,  but all such  counterparts
shall together constitute but one and the same instrument.

      Section 11.13 Usury.

      The amount of interest payable or paid on any Certificate  under the terms
of this  Agreement  shall be  limited  to an amount  which  shall not exceed the
maximum nonusurious rate of interest allowed by the applicable laws of the State
of New York or any  applicable  law of the  United  States  permitting  a higher
maximum  nonusurious  rate that preempts such  applicable  New York laws,  which
could  lawfully be contracted  for,  charged or received  (the  "Highest  Lawful
Rate").  In the event any  payment of interest  on any  Certificate  exceeds the
Highest Lawful Rate, the Trust stipulates that such excess amount will be deemed
to have been paid to the  Owner of such  Certificate  as a result of an error on
the part of the  Trustee  acting on behalf of the Trust and the Owner  receiving
such excess payment shall promptly,  upon discovery of such error or upon notice
thereof  from the  Trustee  on behalf of the  Trust,  refund  the amount of such
excess or,


                                      143
<PAGE>

at the option of such  Owner,  apply the excess to the payment of  principal  of
such Certificate, if any, remaining unpaid. In addition, all sums paid or agreed
to be paid to the Trustee for the benefit of Owners of Certificates for the use,
forbearance or detention of money shall,  to the extent  permitted by applicable
law, be amortized,  prorated,  allocated and spread  throughout the full term of
such Certificates.

      Section 11.14 Amendment.

      (a) The Trustee,  the Depositor,  the Seller,  the Master Servicer and the
Servicers  may at any time and from time to time,  and without  notice to or the
consent of the  Owners,  amend this  Agreement,  subject  to the  provisions  of
Section 11.16 and 11.17 and the consent of the Trustee to such  amendment  shall
not be  unreasonably  withheld,  for the  purpose of (i)  curing any  ambiguity,
typographical  error,  or mistake,  correcting  or  supplementing  any provision
hereof which may be  inconsistent  with any other  provision  hereof,  or to add
provisions hereto which are not inconsistent with the provisions hereof; or (ii)
upon receipt of an Opinion of Counsel  experienced in federal income tax matters
to the effect that no entity-level  tax will be imposed on the Trust,  any REMIC
therein  or upon the  transferor  of a Class R  Certificate  as a result  of the
ownership of any Class R Certificate  by a Disqualified  Organization,  removing
the  restriction  on  transfer  set forth in Section  5.08(b)  hereof;  or (iii)
complying  with the  requirements  of the Code and the  regulations  proposed or
promulgated  thereunder  including any  amendments  necessary to maintain  REMIC
status for either the Upper-Tier  REMIC or the Lower-Tier  REMIC or (iv) for any
other purpose, provided that in the case of this clause (iv) such amendment will
not  adversely  affect in any material  respect any Owners.  Any such  amendment
shall be deemed not to  adversely  affect in any  material  respect any Owner if
there is delivered to the Trustee written  notification  from each Rating Agency
that such amendment will not cause such Rating Agency to reduce its then current
rating  assigned to any Class of the  Certificates.  This  Agreement may also be
amended by the Trustee,  the Depositor,  the Seller, the Master Servicer and the
Servicers at any time and from time to time, with the prior written  approval of
a majority of the  Percentage  Interest  represented  by each affected  Class of
Certificates  then  Outstanding,  for the  purpose of adding any  provisions  or
changing in any manner or eliminating any of the provisions of this Agreement or
of modifying in any manner the rights of the Owners  hereunder.  Notwithstanding
anything  to the  contrary  herein,  no such  amendment  shall (a) change in any
manner the amount of, or change the timing of, payments which are required to be
distributed  to any Owner without the consent of the Owner of such  Certificate,
(b) reduce the aforesaid  percentages of Percentage Interests which are required
to  consent to any such  amendments,  without  the  consent of the Owners of all
Certificates of the Class or Classes  affected then  Outstanding,  (c) adversely
affect the  qualification of either the Upper-Tier REMIC or the Lower-Tier REMIC
or subject  either  the  Upper-Tier  REMIC or the  Lower-Tier  REMIC to tax,  as
evidenced by an Opinion of Counsel satisfactory to the Trustee at the expense of
the party requesting such amendment.

      (b) Promptly after the execution of any such amendment,  the Trustee shall
furnish written notification of the substance of such amendment to each Owner in
the manner set forth in Section 11.05, and to the Rating Agencies.

      (c) The Rating Agencies shall be provided with copies of any amendments to
this  Agreement,  together  with copies of any  opinions or other  documents  or
instruments executed in connection therewith.

      Section 11.15 Paying Agent; Appointment and Acceptance of Duties.

      The Trustee is hereby  appointed  Paying Agent. The Depositor may, subject
to the  eligibility  requirements  for the  Trustee  set forth in Section  10.08
hereof, appoint one or more other Paying Agents or successor Paying Agents.


                                      144
<PAGE>

      Each Paying Agent,  immediately upon such  appointment,  shall signify its
acceptance of the duties and  obligations  imposed upon it by this  Agreement by
written instrument of acceptance deposited with the Trustee.

      Each such Paying Agent other than the Trustee shall execute and deliver to
the  Trustee an  instrument  in which such  Paying  Agent  shall  agree with the
Trustee, subject to the provisions of Section 6.02, that such Paying Agent will:

            (a) allocate all sums  received  for  distribution  to the Owners of
      Certificates  of each Class for which it is acting as Paying Agent on each
      Payment Date among such Owners in the proportion specified by the Trustee;
      and

            (b) hold all sums held by it for the  distribution  of  amounts  due
      with  respect to the  Certificates  in trust for the benefit of the Owners
      entitled thereto until such sums shall be paid to such Owners or otherwise
      disposed of as herein provided and pay such sums to such Persons as herein
      provided.

      Any Paying  Agent  other than the  Trustee  may at any time  resign and be
discharged of the duties and obligations  created by this Agreement by giving at
least sixty (60) days written  notice to the Trustee.  Any such Paying Agent may
be removed at any time by an instrument  filed with such Paying Agent and signed
by the Trustee.

      In the event of the  resignation or removal of any Paying Agent other than
the Trustee such Paying Agent shall pay over, assign and deliver any moneys held
by it as Paying  Agent to its  successor,  or if there be no  successor,  to the
Trustee.

      Upon the  appointment,  removal  or notice of  resignation  of any  Paying
Agent,  the Trustee shall notify the Servicers and the Owners by mailing  notice
thereof at their addresses appearing on the Register.

      Section 11.16 REMIC Status.

      (a) The parties hereto intend that the Lower-Tier REMIC and the Upper-Tier
REMIC shall  constitute,  and that the affairs of the  Lower-Tier  REMIC and the
Upper-Tier  REMIC  shall  be  conducted  so as to  qualify  each as a  REMIC  in
accordance with the REMIC Provisions. In furtherance of such intention,  Norwest
Bank Minnesota, National Association or such other person designated pursuant to
Section 11.18 hereof shall act as agent for the Trust and as Tax Matters  Person
for the Trust and that in such  capacity  it shall:  (i)  prepare or cause to be
prepared  and filed,  in a timely  manner,  annual tax returns and any other tax
return  required to be filed by the Upper-Tier  REMIC and the  Upper-Tier  REMIC
established  hereunder  using  a  calendar  year  as the  taxable  year  for the
Lower-Tier REMIC and the Upper-Tier  REMIC  established  hereunder;  (ii) in the
related first such tax return, make (or cause to be made) an election satisfying
the requirements of the REMIC Provisions,  on behalf of the Lower-Tier REMIC and
the Upper-Tier REMIC for it to be treated as a REMIC; (iii) prepare and forward,
or cause to be prepared and forwarded, to the Owners all information, reports or
tax returns  required with respect to the  Lower-Tier  REMIC and the  Upper-Tier
REMIC as, when and in the form required to be provided to the Owners, and to the
Internal Revenue Service and any other relevant governmental taxing authority in
accordance with the REMIC Provisions and any other applicable federal,  state or
local  laws,  including  without  limitation  information  reports  relating  to
"original  issue  discount"  as defined  in the Code  based upon the  prepayment
assumption  and  calculated  by using the "Issue  Price"  (within the meaning of
Section 1273 of the Code) of the  Certificates  of the related  Class;  (iv) not
take any action or omit to take any action that would cause the  termination  of
the REMIC status of the  Lower-Tier  REMIC and the Upper-Tier  REMIC,  except as
provided under this


                                      145
<PAGE>

Agreement; (v) represent the Trust, the Lower-Tier REMIC or the Upper-Tier REMIC
in any  administrative  or judicial  proceedings  relating to an  examination or
audit by any governmental taxing authority, request an administrative adjustment
as to a taxable year of the Trust, the Lower-Tier REMIC or the Upper-Tier REMIC,
enter into settlement agreements with any governmental taxing agency, extend any
statute of  limitations  relating to any tax item of the Trust,  the  Lower-Tier
REMIC or the  Upper-Tier  REMIC,  and otherwise act on behalf of the Trust,  the
Lower-Tier  REMIC or the Upper-Tier  REMIC therein in relation to any tax matter
involving  the Trust or any REMIC  therein;  (vi) comply with all  statutory  or
regulatory requirements with regard to its conduct of activities pursuant to the
foregoing  clauses  of  this  Section  11.16,  including,   without  limitation,
providing all notices and other  information to the Internal Revenue Service and
Owners of Class R Certificates  required of a "tax matters  person"  pursuant to
subtitle  F of the Code and the  Treasury  Regulations  thereunder;  (vii)  upon
receipt of reasonable compensation, make available information necessary for the
computation  of any tax  imposed (A) on  transferor  of  residual  interests  to
certain Disqualified Organizations or (B) on pass-through entities, any interest
in which is held by a Disqualified Organization; and (viii) acquire and hold the
Tax Matters Person Residual Interest. The obligations of Norwest Bank Minnesota,
National  Association or such other  designated  Tax Matters Person  pursuant to
this Section 11.16 shall survive the termination or discharge of this Agreement.

      (b) The Seller, the Depositor,  the Trustee,  the Master Servicer and each
Servicer  covenant and agree for the benefit of the Owners (i) to take no action
which would result in the termination of "REMIC" status for the Lower-Tier REMIC
or the Upper-Tier REMIC, (ii) not to engage in any "prohibited transaction",  as
such term is defined in Section  860F(a)(2) of the Code, and (iii) not to engage
in any other action which may result in the imposition on the Trust of any other
taxes under the Code and the Seller in addition covenants to cause each Servicer
not to take or engage in any such  action,  to the extent the Seller is aware of
any such proposed action by the Servicer.

      (c) Each of the  Lower-Tier  REMIC and the  Upper-Tier  REMIC  shall,  for
federal income tax purposes,  maintain books on a calendar year basis and report
income on an accrual basis.

      (d)  Except  as  otherwise  permitted  by  Section  7.05(b),  no  Eligible
Investment shall be sold prior to its stated maturity (unless sold pursuant to a
plan of liquidation in accordance with Article IX hereof).

      (e) Neither the Depositor, the Seller nor the Trustee shall enter into any
arrangement  by which the Trustee will receive a fee or other  compensation  for
services  rendered   pursuant  to  this  Agreement,   other  than  as  expressly
contemplated by this Agreement.

      (f)  Notwithstanding the foregoing clauses (d) and (e), the Trustee or the
Seller  may  engage  in any of the  transactions  prohibited  by  such  clauses,
provided that the Trustee shall have received an Opinion of Counsel  experienced
in federal income tax matters acceptable to Trustee and the Seller to the effect
that such  transaction  does not result in a tax imposed on the Trust or cause a
termination  of REMIC status for the Lower-Tier  REMIC or the Upper-Tier  REMIC;
provided,  however,  that such  transaction  is otherwise  permitted  under this
Agreement.

      (g) The Trustee,  each of the Servicers and Tax Matters  Person each agree
to indemnify the Trust for any tax imposed on the Trust,  the  Lower-Tier or the
Upper-Tier REMIC as a result of their own negligence.


                                      146
<PAGE>

      Section 11.17 Additional Limitation on Action and Imposition of Tax.

      Any  provision  of this  Agreement to the  contrary  notwithstanding,  the
Trustee  shall not,  without  having  obtained  for itself an Opinion of Counsel
experienced  in federal  income tax  matters  acceptable  to the  Trustee to the
effect that such  transaction does not result in a tax imposed on the Trust, the
Lower-Tier  REMIC or the Upper-Tier REMIC or cause a termination of REMIC status
for the  Lower-Tier  REMIC or the Upper-Tier  REMIC,  (i) sell any assets in the
Trust Estate (except as specifically  provided in this  Agreement),  (ii) accept
any  contribution  of assets  after the  Startup Day in  violation  of the REMIC
Provisions or (iii) agree to any  modification of this Agreement.  To the extent
that sufficient  amounts cannot be so retained to pay or provide for the payment
of such tax, the Trustee is hereby  authorized  to and shall  segregate,  into a
separate  non-interest  bearing account, the net income from any such Prohibited
Transactions  of the  Lower-Tier  REMIC  and the  Upper-Tier  REMIC and use such
income, to the extent  necessary,  to pay such tax; provided that, to the extent
that any such income is paid to the Internal Revenue Service,  the Trustee shall
retain an equal amount from future amounts otherwise distributable to the Owners
of Class R Certificates and shall distribute such retained amounts to the Owners
of Offered  Certificates to the extent they are fully reimbursed and then to the
Owners of the Class R Certificates.  If any tax, including interest penalties or
assessments,  additional  amounts or  additions to tax, is imposed on the Trust,
such tax shall be charged against amounts otherwise  distributable to the owners
of the  Class  R  Certificates  on a pro  rata  basis.  The  Trustee  is  hereby
authorized  to and shall  retain from  amounts  otherwise  distributable  to the
Owners of the Class R  Certificates  sufficient  funds to pay or provide for the
payment of, and to actually  pay,  such tax as is legally owed by the Trust (but
such authorization shall not prevent the Trustee from contesting any such tax in
appropriate  proceedings,  and withholding  payment of such tax, if permitted by
law, pending the outcome of such proceedings).

      Section 11.18 Appointment of Tax Matters Person.

      A Tax Matters  Person will be appointed  for the  Lower-Tier  REMIC or the
Upper-Tier  REMIC for all purposes of the Code and such Tax Matters  Person will
perform,  or cause to be performed,  such duties and take, or cause to be taken,
such actions as are required to be performed or taken by the Tax Matters  Person
under  the  Code.  The Tax  Matters  Person  for  the  Lower-Tier  REMIC  or the
Upper-Tier REMIC shall be Norwest Bank Minnesota,  National  Association as long
as  it  owns  a  Class  R  Certificate.  If  Norwest  Bank  Minnesota,  National
Association  does not own a Class R  Certificate,  the Tax Matters Person may be
any other  entity  that owns a Class R  Certificate  and  accepts a  designation
hereunder  as Tax  Matters  person by  delivering  an  affidavit  in the form of
Exhibit  I. The  Seller  shall  notify  the  Trustee  in writing of the name and
address of another  person  who  accepts a  designation  as Tax  Matters  Person
hereunder.

      Section 11.19 Attorneys' Fees.

      Any party  successfully  asserting a claim for a breach of this  Agreement
against  another  party is entitled to receive all  reasonable  attorneys'  fees
incurred by such party in asserting such claim.

      Section 11.20 Notices.

      All notices  hereunder  shall be given as follows,  until any  superseding
instructions are given to all other Persons listed below:

      The Trustee:          Norwest Bank Minnesota, National Association
                            Sixth Street and Marquette Avenue
                            Minneapolis, Minnesota  55479-1026
                            Attn: Master Servicing Manager (AMRESCO 1998-2)
                            
                            
                                         147
<PAGE>                      
                            
                            with a copy to:
                            
                            Norwest Bank Minnesota, National Association
                            11000 Broken Land Parkway
                            Columbia, Maryland 21044-3562
                            Attn:  AMRESCO 1998-2
                            Tel:  (410) 884-2000
                            Fax:  (410) 884-2360
                            
      The Depositor:        AMRESCO Residential Securities Corporation
                            700 North Pearl Street
                            Suite 2400, LB #342
                            Dallas, Texas  75201-7424
                            Attn:  General Counsel
                            Tel:  (214) 953-7700
                            Fax:  (214) 953-7757
                            
      The Seller:           AMRESCO Residential Capital Markets, Inc.
                            c/o AMRESCO Residential Credit Corporation
                            One Lakeshore Centre
                            3281 Guasti Road, Suite 800
                            Ontario, California  91761
                            Attn:  Capital Markets
                            Tel:  (909) 605-7600
                            Fax:  (909) 605-2402
                            
                            
      The Master Servicer:  AMRESCO Residential Capital Markets, Inc.
                            c/o AMRESCO Residential Credit Corporation
                            One Lakeshore Centre
                            3281 Guasti Road, Suite 800
                            Ontario, California  91761
                            Attn: Investor Reporting
                            Tel:  (909) 605-7600
                            Fax:  (909) 605-2402
                            
                            with a copy to:
                            
                            Norwest Bank Minnesota, National Association
                            11000 Broken Land Parkway
                            Columbia, Maryland 21044-3562
                            Attn: Master Servicing Manager (AMRESCO 1998-2)
                            Tel: (410) 884-2000
                            Fax:  (410) 884-2360
                            
                           
                                       148
<PAGE>

      The Servicers:        Advanta Mortgage Corp. USA
                            16875 West Bernardo Drive
                            San Diego, California  92127
                            Attn:  Senior Vice President - Loan Servicing
                            Tel:  (619) 674-1800
                            Fax:  (619) 674-3666

                            Ameriquest Mortgage Company
                            1100 Town and Country Road
                            11th Floor
                            Orange, California  92868
                            Attn:  General Counsel
                            Tel:  (714) 564-0600
                            Fax:  (714) 973-4535

                            Wendover Financial Services Corporation
                            725 North Regional Road
                            P.O. Box 26903
                            Greensboro, North Carolina 27419-6903
                            Attn:  W. Harold Lanier, Compliance Officer
                            Tel:  (336) 668-7000
                            Fax:  (336) 668-4797

                            with a copy to:

                            AMRESCO Residential Mortgage Corporation
                            16800 Aston Street
                            Irvine, California  92714
                            Attn:  President
                            Tel:  (714) 440-1000
                            Fax:  (714) 440-1535

      Moody's:              Moody's Investors Service
                            99 Church Street
                            New York, New York  10007
                            Attn:  The Mortgage Monitoring Department
                            Tel:  (212) 553-0300
                            Fax:  (212) 553-4773

      Fitch:                Fitch IBCA, Inc.
                            One State Street Plaza
                            New York, New York  10004
                            Attn:  Hedi Katz
                            Tel:  (212) 908-0500
                            Fax:  (212) 376-6857


                                      149
<PAGE>

      DCR:                  Duff & Phelps Credit Rating Co.
                            55 East Monroe Street
                            35th Floor
                            Chicago, Illinois  00603
                            Attn:  ABS Monitoring
                            Tel:  (312) 368-3100
                            Fax:  (312) 368-3155

      Custodian:            Bankers Trust Company
                            3 Park Plaza, 16th Floor
                            Irvine, CA  92614
                            Attn:  AMRESCO 1998-2
                            Tel:  (714) 253-7575
                            Fax:  (714) 253-7577

      Underwriters:         Prudential Securities Incorporated
                            One New York Plaza
                            15th Floor
                            New York, New York  10292
                            Attn: Brendan Keane
                            Tel:  (212) 778-1000
                            Fax:  (212) 778-7401

                            AMRESCO Securities, Inc.
                            700 North Pearl Street
                            Suite 2400, LB #342
                            Dallas, Texas  75201-7424
                            Attn:  Derek Driver
                            Tel:  (214) 999-7187
                            Fax:  (214) 999-7455

                            Credit Suisse First Boston
                            55 E. 52nd St.
                            New York, New York  10055-0186
                            Attn:  Nita Cherry
                            Tel:  (212) 909-2333
                            Fax:  (212) 479-5502

                            Deutsche Morgan Grenfell
                            31 West 52nd Street - 23rd Floor
                            New York, New York  10019
                            Attn: Vijay Radhakishum
                            Tel:  (212) 469-8925
                            Fax:  (212) 469-7571

                            Morgan Stanley & Co. Incorporated
                            1585 Broadway
                            New York, New York  10036
                            Attn: Valerie Kay


                                      150
<PAGE>

                            Tel:  (212) 761-4000
                            Fax:  (212) 761-0782

      Owners:               As set forth in the Register.

                               END OF ARTICLE XI


                                      151
<PAGE>

      IN WITNESS WHEREOF, the Depositor,  the Seller, the Master Servicer,  each
Servicer and the Trustee have caused this Agreement to be duly executed by their
respective officers thereunto duly authorized,  all as of the day and year first
above written.

                                  AMRESCO RESIDENTIAL SECURITIES CORPORATION,
                                  as Depositor

                                  By:        /s/ Janice M. Cott
                                         ---------------------------------------
                                  Title:       Vice President

                                  AMRESCO RESIDENTIAL CAPITAL MARKETS, INC.,
                                  as Seller and Master Servicer

                                  By:        /s/ Janice M. Cott
                                         ---------------------------------------
                                  Title:       Vice President

                                  ADVANTA MORTGAGE CORP. USA
                                  as Servicer

                                  By:      /s/ William P. Garland
                                         ---------------------------------------
                                  Title:   Senior  Vice President

                                  AMERIQUEST MORTGAGE COMPANY
                                  as Servicer

                                  By:     /s/ Judith L. Hopkinson
                                         ---------------------------------------
                                  Title:  Executive Vice President

                                  WENDOVER FINANCIAL SERVICES CORPORATION
                                  as Servicer

                                  By:        /s/ Teresa Shook
                                         ---------------------------------------
                                  Title:           COO

                                  NORWEST BANK MINNESOTA, NATIONAL ASSOCIATION
                                  as Trustee

                                  By:      /s/ Peter J. Masterman
                                         ---------------------------------------
                                  Title:       Vice President

<PAGE>

STATE OF CALIFORNIA               )
                                  )  ss:
COUNTY OF ORANGE                  )

      On the 11th day of June,  1998,  before me personally came Janice M. Cott,
to me known, who, being by me duly sworn, did depose and say that she resides at
Costa Mesa,  California,  that she is a Vice  President  of AMRESCO  Residential
Securities  Corporation,  a Delaware  corporation;  and that she signed her name
thereto by order of the Board of Directors of said corporation.

      IN WITNESS  WHEREOF,  I have  hereunto set my hand and affixed my official
seal the day and year in this certificate first above written.

NOTARIAL SEAL

                                                  /s/ Robin Renee Workman
                                               ------------------------------
                                                       Notary Public

Commission # 1172856
Commission Expires:  March 7, 2002

<PAGE>

STATE OF CALIFORNIA               )     
                                  )  ss:
COUNTY OF ORANGE                  )     
                                  
      On the 11th day of June,  1998,  before me personally came Janice M. Cott,
to me known, who, being by me duly sworn, did depose and say that she resides at
Costa Mesa,  California,  that she is a Vice  President  of AMRESCO  Residential
Capital  Markets,  Inc.,  a Delaware  corporation;  and that she signed her name
thereto by order of the Board of Directors of said corporation.

      IN WITNESS  WHEREOF,  I have  hereunto set my hand and affixed my official
seal the day and year in this certificate first above written.

NOTARIAL SEAL

                                                  /s/ Robin Renee Workman
                                               ------------------------------
                                                       Notary Public

Commission # 1172856
Commission Expires:  March 7, 2002

<PAGE>

STATE OF CALIFORNIA               )     
                                  )  ss:
COUNTY OF SAN DIEGO               )     
                                  
      On the 11th day of June,  1998,  before  me  personally  came  William  P.
Garland,  to me known,  who, being by me duly sworn,  did depose and say that he
resides at San Diego, CA, that he is a Senior Vice President of Advanta Mortgage
Corp. USA, a Delaware corporation;  and that he signed his name thereto by order
of the Board of Directors of said corporation.

      IN WITNESS  WHEREOF,  I have  hereunto set my hand and affixed my official
seal the day and year in this certificate first above written.

NOTARIAL SEAL

                                                  /s/ Danielle Kennedy
                                               ------------------------------
                                                      Notary Public

Commission #1045656
Commission Expires:  November 27, 1998

<PAGE>

STATE OF CALIFORNIA               )     
                                  )  ss:
COUNTY OF ORANGE                  )     
                                  
      On the 10th  day of June,  1998,  before  me  personally  came  Judith  L.
Hopkinson,  to me known, who, being by me duly sworn, did depose and say that he
is a(n)  Executive  Vice President of Ameriquest  Mortgage  Company,  a Delaware
corporation;  and that he  signed  his  name  thereto  by order of the  Board of
Directors of said corporation.

      IN WITNESS  WHEREOF,  I have  hereunto set my hand and affixed my official
seal the day and year in this certificate first above written.

NOTARIAL SEAL

                                                   /s/ Rhonda L. Newcomer
                                               ------------------------------
                                                        Notary Public

Commission # 1133285
Commission Expiers:  April 27, 2001

<PAGE>

STATE OF NORTH CAROLINA           )     
                                  )  ss:
COUNTY GUILFORD                   )     
                                  
      On the 11th day of June, 1998,  before me personally came Teresa Shook, to
me known,  who,  being by me duly  sworn,  did depose and say that he resides at
Greensboro,  NC, that (s)he is a COO of Wendover Financial Services Corporation,
a North  Carolina  corporation;  and that he signed his name thereto by order of
the Board of Directors of said corporation.

      IN WITNESS  WHEREOF,  I have  hereunto set my hand and affixed my official
seal the day and year in this certificate first above written.

NOTARIAL SEAL

                                                    /s/ Martha Rodriguez
                                               ------------------------------
                                                        Notary Public

Commission Expires:  November 14, 2003

<PAGE>

STATE OF CALIFORNIA               )     
                                  )  ss:
COUNTY OF ORANGE                  )     
                                  
      On the 11th of June 1998, before me personally came Peter J. Masterman, to
me known,  who,  being by me duly  sworn,  did depose and say that he resides at
Columbia, Maryland that he is Vice President of Norwest Bank Minnesota, National
Association, a national banking association; and that he signed his name thereto
by order of the Board of Directors of said national banking association.

      IN WITNESS  WHEREOF,  I have  hereunto set my hand and affixed my official
seal the day and year in this certificate first above written.

NOTARIAL SEAL

                                                  /s/ Robin Renee Workman
                                               ------------------------------
                                                      Notary Public

Commission # 1172856
Commission Expires:  March 7, 2002

<PAGE>

                                  SCHEDULE I-A

                       SCHEDULE OF GROUP I MORTGAGE LOANS
                                 [BY ORIGINATOR]

<PAGE>

                                  SCHEDULE I-B

                       SCHEDULE OF GROUP II MORTGAGE LOANS

<PAGE>

                                   SCHEDULE II

                       SCHEDULE OF CLASS S MORTGAGE LOANS



                                                                   % of 
                            Number of         Aggregate       Aggregate Fixed
                         Fixed Rate Group  Fixed Rate Group      Rate Group
Geographic Area           Mortgage Loans     Loan Balance       Loan Balance
- - ---------------           --------------     ------------       ------------
Alabama                          20       $  1,294,204.57          0.38%
Alaska                            8          1,216,638.54          0.36
Arizona                          80          5,238,311.25          1.55
Arkansas                         68          3,094,775.40          0.92
California                      742         84,757,605.79         25.09
Colorado                         86          7,886,378.00          2.33
Connecticut                      30          3,382,248.77          1.00
Delaware                          5            453,187.93          0.13
District of Columbia             24          2,302,195.18          0.68
Florida                         329         23,174,731.66          6.86
Georgia                         155         10,943,295.27          3.24
Hawaii                          149         27,873,750.88          8.25
Idaho                            35          3,146,406.98          0.93
Illinois                        111          7,544,655.63          2.23
Indiana                          63          3,062,973.16          0.91
Iowa                             18          1,010,404.09          0.30
Kansas                           11            739,539.97          0.22
Kentucky                         10            519,876.61          0.15
Louisiana                        74          3,900,309.65          1.15
Maine                             5            269,918.97          0.08
Maryland                        149          9,909,100.57          2.93
Massachusetts                    33          3,378,432.45          1.00
Michigan                        119          6,659,924.84          1.97
Minnesota                        62          4,014,410.26          1.19
Mississippi                      70          3,562,517.39          1.05
Missouri                         97          4,916,940.19          1.46
Montana                           8            480,431.83          0.14
Nebraska                          7            435,309.56          0.13
Nevada                           38          3,937,407.56          1.17
New Hampshire                     7            667,761.01          0.20
New Jersey                       68          6,378,979.49          1.89
New Mexico                       37          2,823,762.07          0.84
New York                        132         13,678,253.77          4.05
North Carolina                   65          3,705,856.11          1.10
North Dakota                      4            166,008.19          0.05
Ohio                            201         11,561,789.88          3.42
Oklahoma                         54          2,769,467.26          0.82
Oregon                           73          7,109,764.52          2.10
Pennsylvania                    199         13,205,905.58          3.91
Rhode Island                     21          1,893,691.93          0.56
South Carolina                   37          1,734,860.41          0.51
South Dakota                      3            146,165.32          0.04
Tennessee                        69          4,447,349.88          1.32
Texas                           278         18,780,680.31          5.56
Utah                             67          5,966,055.95          1.77
Vermont                           2            144,024.08          0.04
Virginia                         43          3,712,004.46          1.10
Washington                       73          6,982,472.98          2.07
West Virgina                     10            627,900.72          0.19
Wisconsin                        45          1,782,786.94          0.53
Wyoming                           4            401,172.35          0.12
                              -----       ---------------        ------
         Total                4,098       $337,792,596.16        100.00%
                              =====       ===============        ======
                                                               


<PAGE>

                              Number of         Aggregate       % of Aggregate
                          Fixed Rate Group   Fixed Rate Group   Fixed Rate Group
Range of CLTVs (%)          Mortgage Loans     Loan Balance       Loan Balance
- - ------------------         --------------      ------------       ------------
 5.01 to 10.00                     1          $     35,595.29          0.01%
10.01 to 15.00                     5               134,602.97          0.04
15.01 to 20.00                    14               699,908.94          0.21
20.01 to 25.00                     6               251,330.03          0.07
25.01 to 30.00                    42             2,322,193.20          0.69
30.01 to 35.00                    56             3,020,431.39          0.89
35.01 to 40.00                    78             4,181,747.85          1.24
40.01 to 45.00                    90             5,274,486.20          1.56
45.01 to 50.00                   130             8,803,635.26          2.61
50.01 to 55.00                   136             9,505,276.32          2.81
55.01 to 60.00                   245            15,649,160.72          4.63
60.01 to 65.00                   358            23,571,856.64          6.98
65.01 to 70.00                   432            34,070,916.65         10.09
70.01 to 75.00                   616            50,191,480.04         14.86
75.01 to 80.00                   928            84,852,033.21         25.12
80.01 to 85.00                   593            57,635,692.57         17.06
85.01 to 90.00                   368            37,592,248.88         11.13
                               -----          ---------------        ------
        Total                  4,098          $337,792,596.16        100.00%
                               =====          ===============        ====== 

<PAGE>

                            Number of          Aggregate         % of Aggregate
     Range of           Fixed Rate Group    Fixed Rate Group    Fixed Rate Group
  Coupon Rates (%)        Mortgage Loans      Loan Balance        Loan Balance
- - ------------------        --------------      ------------        ------------
 5.501 to  6.000                 3         $     963,392.63           0.29%
 6.001 to  6.500                19             4,560,100.65           1.35
 6.501 to  7.000                17             3,202,875.35           0.95
 7.001 to  7.500                38             6,865,791.44           2.03
 7.501 to  7.750               127            14,230,465.66           4.21
 7.751 to  8.000                84             9,658,632.53           2.86
 8.001 to  8.250               146            14,440,341.81           4.27
 8.251 to  8.500               189            20,310,040.23           6.01
 8.501 to  8.750               162            17,116,620.17           5.07
 8.751 to  9.000               308            30,178,242.93           8.93
 9.001 to  9.250               141            14,122,745.98           4.18
 9.251 to  9.500               255            23,650,088.92           7.00
 9.501 to  9.750               209            18,513,671.77           5.48
 9.751 to 10.000               354            31,929,478.26           9.45
10.001 to 10.250               164            13,629,720.20           4.03
10.251 to 10.500               239            17,696,982.99           5.24
10.501 to 10.750               186            14,140,682.75           4.19
10.751 to 11.000               275            18,593,476.86           5.50
11.001 to 11.250               120             7,396,514.86           2.19
11.251 to 11.500               142             8,528,592.64           2.52
11.501 to 11.750               137             8,597,257.96           2.55
11.751 to 12.000               160             8,971,976.03           2.66
12.001 to 12.250               182             4,205,347.72           1.24
12.251 to 12.500               184             4,777,776.96           1.41
12.501 to 12.750                99             4,577,919.30           1.36
12.751 to 13.000               128             6,327,219.93           1.87
13.001 to 13.250                25             1,169,448.38           0.35
13.251 to 13.500                56             2,339,182.37           0.69
13.501 to 13.750                21             1,271,585.45           0.38
13.751 to 14.000                39             1,834,261.27           0.54
14.001 to 14.250                16               911,066.84           0.27
14.251 to 14.500                21               841,641.29           0.25
14.501 to 14.750                15               508,918.17           0.15
14.751 to 15.000                19               777,487.58           0.23
15.001 to 15.250                 8               457,562.28           0.14
15.251 to 15.500                 2                39,092.15           0.01
15.751 to 16.000                 2                94,211.66           0.03
16.001 to 16.250                 1                13,663.58           0.00
16.251 to 16.500                 1                19,105.46           0.01
16.501 to 16.750                 1                25,472.53           0.01
17.251 to 17.500                 1               237,834.01           0.07
17.501 to 18.000                 1                29,667.20           0.01
18.001 to 18.500                 1                36,439.41           0.01
                             -----          ---------------         ------
            Total            4,098          $337,792,596.16         100.00%
                             =====          ===============         ======



<PAGE>

                               Number of           Aggregate     % of Aggregate
                            Fixed Rate Group   Fixed Rate Group Fixed Rate Group
Range of Loan Balances ($)   Mortgage Loans      Loan Balance     Loan Balance
- - --------------------------   --------------      ------------     ------------
  5,000.01 to  10,000.00             1        $      9,885.24          0.00%
 10,000.01 to  15,000.00            26             362,014.74          0.11
 15,000.01 to  20,000.00           102           1,929,006.66          0.57
 20,000.01 to  25,000.00           167           3,834,021.88          1.14
 25,000.01 to  30,000.00           223           6,245,356.09          1.85
 30,000.01 to  35,000.00           236           7,712,612.40          2.28
 35,000.01 to  40,000.00           239           9,018,680.21          2.67
 40,000.01 to  45,000.00           241          10,347,118.05          3.06
 45,000.01 to  50,000.00           244          11,642,185.44          3.45
 50,000.01 to  55,000.00           224          11,799,441.42          3.49
 55,000.01 to  60,000.00           206          11,895,233.02          3.52
 60,000.01 to  65,000.00           184          11,567,629.98          3.42
 65,000.01 to  70,000.00           173          11,719,125.57          3.47
 70,000.01 to  75,000.00           170          12,321,664.99          3.65
 75,000.01 to  80,000.00           153          11,870,986.07          3.51
 80,000.01 to  85,000.00           134          11,101,142.94          3.29
 85,000.01 to  90,000.00           122          10,696,134.83          3.17
 90,000.01 to  95,000.00            95           8,813,511.92          2.61
 95,000.01 to 100,000.00           101           9,864,351.90          2.92
100,000.01 to 105,000.00           102          10,485,516.75          3.10
105,000.01 to 110,000.00            76           8,143,808.06          2.41
110,000.01 to 115,000.00            78           8,762,976.66          2.59
115,000.01 to 120,000.00            70           8,254,604.00          2.44
120,000.01 to 125,000.00            53           6,496,827.93          1.92
125,000.01 to 130,000.00            61           7,783,071.42          2.30
130,000.01 to 135,000.00            37           4,898,313.64          1.45
135,000.01 to 140,000.00            61           8,408,848.93          2.49
140,000.01 to 145,000.00            35           4,998,502.38          1.48
145,000.01 to 150,000.00            54           7,979,593.60          2.36
150,000.01 to 200,000.00           212          36,596,380.01         10.83
200,000.01 to 250,000.00            96          21,290,704.86          6.30
250,000.01 to 300,000.00            48          13,339,392.22          3.95
300,000.01 to 350,000.00            34          11,094,871.21          3.28
350,000.01 to 400,000.00            21           7,782,843.28          2.30
400,000.01 to 450,000.00            11           4,674,034.00          1.38
450,000.01 to 500,000.00             4           1,905,497.12          0.56
500,000.01 to 550,000.00             3           1,562,706.74          0.46
550,000.01 to 600,000.00             1             584,000.00          0.17
                                 -----       ----------------        ------
                Total            4,098       $ 337,792,596.16        100.00%
                                 =====       ================        ======



<PAGE>

                             Number of         Aggregate        % of Aggregate
                          Fixed Rate Group  Fixed Rate Group   Fixed Rate Group
   Property Types          Mortgage Loans     Loan Balance       Loan Balance
   --------------          --------------     ------------       ------------
Single Family Residence        3545          $290,555,744.80         86.02%
Two-to Four Family              288            25,685,989.45          7.60
Condominium                     134            10,538,957.44          3.12
PUD                              91             8,837,713.11          2.62
Manufactured Housing             33             1,729,467.24          0.51
Townhouse                         7               444,724.12          0.13
                              -----          ---------------        ------
           Total              4,098          $337,792,596.16        100.00%
                              =====          ===============        ======

                         Number of           Aggregate          % of Aggregate
 Months Elapsed      Fixed Rate Group    Fixed Rate Group      Fixed Rate Group
Since Origination     Mortgage Loans        Loan Balance          Loan Balance
- - -----------------     --------------        ------------          ------------
        0                  1,346           $108,450,570.29            32.11%
     1 to 12               2,740            228,145,518.47            67.54
    13 to 24                  10              1,074,302.43             0.32
    25 to 36                   2                122,204.97             0.04
                           -----           ---------------           ------
      Total                4,098           $337,792,596.16           100.00%
                           =====           ===============           =======

<PAGE>

                        Number of            Aggregate         % of Aggregate
Monthly Remaining     Fixed Rate Group    Fixed Rate Group     Fixed Rate Group
  to Maturity         Mortgage Loans       Loan Balance         Loan Balance
  -----------         --------------       ------------         ------------
  49 to  60                  2           $     47,071.79            0.01%
 109 to 120                 13                295,116.84            0.09
 157 to 168                  2                104,086.29            0.03
 169 to 180                955             58,048,586.88           17.18
 229 to 240                169             10,485,128.96            3.10
 325 to 336                  4                324,128.82            0.10
 337 to 348                  6                768,292.29            0.23
 349 to 360              2,947            267,720,184.29           79.26
                         -----           ---------------          ------
      Total              4,098           $337,792,596.16          100.00%
                         =====           ===============          ======

                           Number of         Aggregate         % of Aggregate
                       Fixed Rate Group    Fixed Rate Group   Fixed Rate Group
  Occupancy Status       Mortgage Loans     Loan Balance        Loan Balance
  ----------------       --------------     ------------        ------------
Owner Occupied                3611         $305,814,307.92         90.53%
Non Owner Occupied             487           31,978,288.24          9.47
                             -----         ---------------        ------
              Total          4,098         $337,792,596.16        100.00%
                             =====         ===============        ======

<PAGE>

                                               Aggregate 
                            Number of          Adjustable     % of Aggregate
                      Adjustable Rate Group    Rate Group     Fixed Rate Group
Geographic Area          Mortgage Loans       Loan Balance     Loan Balance
- - ---------------          --------------       ------------     ------------
Alabama                         83          $  4,941,382.65         0.96%
Arizona                        118             8,235,081.36         1.61
Arkansas                        18             1,151,247.27         0.22
California                     877           118,309,952.62        23.10
Colorado                       187            18,840,977.78         3.68
Connecticut                     63             7,712,492.90         1.51
Delaware                        36             2,818,672.18         0.55
District of Columbia            12             1,195,871.38         0.23
Florida                        422            31,619,231.75         6.17
Georgia                         67             5,550,689.39         1.08
Hawaii                          22             3,595,343.23         0.70
Idaho                           39             3,078,241.79         0.60
Illinois                       334            29,705,213.46         5.80
Indiana                        125             7,097,310.34         1.39
Iowa                            44             2,011,703.76         0.39
Kansas                          42             2,089,133.93         0.41
Kentucky                        44             2,552,235.98         0.50
Louisiana                       30             1,982,145.95         0.39
Maine                           12               715,069.25         0.14
Maryland                        94             7,999,120.54         1.56
Massachusetts                  129            13,967,679.89         2.73
Michigan                       282            19,334,491.88         3.78
Minnesota                      261            22,740,248.12         4.44
Mississippi                     20             1,327,160.05         0.26
Missouri                       169            10,047,461.07         1.96
Montana                          4               168,046.71         0.03
Nebraska                        10               571,809.37         0.11
Nevada                          35             3,285,108.50         0.64
New Hampshire                   12               977,115.49         0.19
New Jersey                     161            17,865,821.65         3.49
New Mexico                      51             4,167,603.59         0.81
New York                       237            19,744,963.60         3.86
North Carolina                 128             8,981,453.00         1.75
North Dakota                     1                34,382.69         0.01
Ohio                           313            20,348,493.85         3.97
Oklahoma                        94             4,697,679.55         0.92
Oregon                         151            14,876,150.51         2.90
Pennsylvania                   323            20,103,689.12         3.93
Rhode Island                    66             6,309,260.97         1.23
South Carolina                  17             1,027,139.56         0.20
South Dakota                     7               331,295.37         0.06
Tennessee                      120             8,223,304.55         1.61
Texas                           97             7,149,494.03         1.40
Utah                           148            16,465,911.34         3.21
Vermont                          1                87,761.61         0.02
Virginia                        23             2,262,874.43         0.44
Washington                     171            16,293,851.27         3.18
West Virginia                   13               756,352.52         0.15
Wisconsin                      120             7,462,622.73         1.46
Wyoming                         20             1,361,611.47         0.27
                             -----          ---------------       ------
         Total               5,853          $512,171,956.00       100.00%
                             =====          ===============       ======


<PAGE>

                           Number of         Aggregate              % of
                           Adjustable        Adjustable     Aggregate Adjustable
                           Rate Group        Rate Group           Rate Group
Original LTVs (%)        Mortgage Loans     Loan Balance          Loan Balance 
- - -----------------        --------------     ------------          ------------ 
 5.01 to 10.00                  3          $     65,879.79            0.01%
10.01 to 15.00                  2               152,905.59            0.03
15.01 to 20.00                  6               207,402.20            0.04
20.01 to 25.00                 14               442,734.16            0.09
25.01 to 30.00                 20               793,716.63            0.15
30.01 to 35.00                 33             1,378,458.18            0.27
35.01 to 40.00                 49             2,354,270.60            0.46
40.01 to 45.00                 67             3,336,205.51            0.65
45.01 to 50.00                 84             4,831,418.64            0.94
50.01 to 55.00                124             7,069,886.56            1.38
55.01 to 60.00                331            19,753,310.39            3.86
60.01 to 65.00                399            29,141,246.70            5.69
65.01 to 70.00                730            53,730,196.82           10.49
70.01 to 75.00               1268           108,928,146.51           21.27
75.01 to 80.00               1946           196,457,950.22           38.36
80.01 to 85.00                595            63,262,040.05           12.35
85.01 to 90.00                182            20,266,187.45            3.96
                            -----          ---------------          ------
   Total                    5,853          $512,171,956.00          100.00%
                            =====          ===============          ====== 

<PAGE>

                           Number of         Aggregate              % of        
                           Adjustable        Adjustable     Aggregate Adjustable
     Range of              Rate Group        Rate Group           Rate Group    
  Coupon Rates %)        Mortgage Loans     Loan Balance          Loan Balance  
- - ------------------       --------------     ------------          ------------  
 6.000 to  6.500                 2         $    205,235.44            0.04%
 6.501 to  7.000                68            6,842,912.76            1.34
 7.001 to  7.500               107           12,041,814.78            2.35
 7.501 to  7.750                43            5,667,896.24            1.11
 7.751 to  8.000               185           21,911,943.70            4.28
 8.001 to  8.250                72            9,882,119.20            1.93
 8.251 to  8.500               200           22,210,779.60            4.34
 8.501 to  8.750               150           16,899,267.51            3.30
 8.751 to  9.000               343           37,812,556.78            7.38
 9.001 to  9.250               142           14,391,991.84            2.81
 9.251 to  9.500               278           25,088,127.78            4.90
 9.501 to  9.750               349           37,337,290.16            7.29
 9.751 to 10.000             1,062           97,735,899.07           19.08
10.001 to 10.250               372           32,319,494.10            6.31
10.251 to 10.500               858           67,405,341.00           13.16
10.501 to 10.750               188           14,398,344.38            2.81
10.751 to 11.000               490           34,078,205.94            6.65
11.001 to 11.250                83            6,439,135.86            1.26
11.251 to 11.500               173           10,646,201.00            2.08
11.501 to 11.750                81            4,532,102.48            0.88
11.751 to 12.000               163           10,126,965.02            1.98
12.001 to 12.250                32            1,601,363.58            0.31
12.251 to 12.500                77            4,282,588.00            0.84
12.501 to 12.750                70            3,912,947.05            0.76
12.751 to 13.000                74            3,923,492.22            0.77
13.001 to 13.250                25            1,254,267.66            0.24
13.251 to 13.500                35            2,095,230.28            0.41
13.501 to 13.750                16              569,638.44            0.11
13.751 to 14.000                38            2,282,138.80            0.45
14.001 to 14.250                 7              431,565.13            0.08
14.251 to 14.500                40            2,282,113.55            0.45
14.501 to 14.750                 5              253,108.43            0.05
14.751 to 15.000                15              804,665.20            0.16
15.251 to 15.500                 6              267,250.33            0.05
15.751 to 16.000                 1               59,353.77            0.01
16.001 to 16.250                 2              121,644.87            0.02
16.251 to 16.500                 1               56,964.05            0.01
                             -----         ---------------          ------
      Total                  5,853         $512,171,956.00          100.00%
                             =====         ===============          ======

<PAGE>
          
                               Number of        Aggregate           % of        
                               Adjustable       Adjustable  Aggregate Adjustable
                               Rate Group       Rate Group        Rate Group    
Range of Loan Balances ($)   Mortgage Loans    Loan Balance     Loan Balance    
- - --------------------------   --------------    ------------     ------------    
                                 
 10,000.01 to  15,000.00          20          $   268,123.64           0.05%
 15,000.01 to  20,000.00          78            1,460,892.51           0.29
 20,000.01 to  25,000.00         143            3,302,515.31           0.64
 25,000.01 to  30,000.00         235            6,566,523.78           1.28
 30,000.01 to  35,000.00         249            8,163,386.11           1.59
 35,000.01 to  40,000.00         290           10,939,104.95           2.14
 40,000.01 to  45,000.00         321           13,673,939.34           2.67
 45,000.01 to  50,000.00         275           13,089,146.21           2.56
 50,000.01 to  55,000.00         324           17,037,658.99           3.33
 55,000.01 to  60,000.00         334           19,234,060.21           3.76
 60,000.01 to  65,000.00         253           15,899,830.98           3.10
 65,000.01 to  70,000.00         267           18,029,441.61           3.52
 70,000.01 to  75,000.00         277           20,097,174.57           3.92
 75,000.01 to  80,000.00         229           17,793,382.98           3.47
 80,000.01 to  85,000.00         235           19,394,296.75           3.79
 85,000.01 to  90,000.00         201           17,619,894.49           3.44
 90,000.01 to  95,000.00         175           16,244,778.58           3.17
 95,000.01 to 100,000.00         216           21,057,398.71           4.11
100,000.01 to 105,000.00         165           16,931,160.37           3.31
105,000.01 to 110,000.00         135           14,553,947.18           2.84
110,000.01 to 115,000.00         139           15,618,798.80           3.05
115,000.01 to 120,000.00         139           16,368,208.44           3.20
120,000.01 to 125,000.00          83           10,187,226.37           1.99
125,000.01 to 130,000.00          92           11,755,182.13           2.30
130,000.01 to 135,000.00          91           12,054,198.06           2.35
135,000.01 to 140,000.00          98           13,475,891.58           2.63
140,000.01 to 145,000.00          75           10,695,500.24           2.09
145,000.01 to 150,000.00          58            8,553,921.26           1.67
150,000.01 to 200,000.00         380           65,310,987.41          12.75
200,000.01 to 250,000.00         137           30,684,754.75           5.99
250,000.01 to 300,000.00          66           17,889,504.43           3.49
300,000.01 to 350,000.00          31           10,121,862.59           1.98
350,000.01 to 400,000.00          19            7,172,474.28           1.40
400,000.01 to 450,000.00          11            4,750,435.76           0.93
450,000.01 to 500,000.00           8            3,845,782.44           0.75
500,000.01 to 550,000.00           2            1,010,078.60           0.20
550,000.01 to 600,000.00           1              596,366.35           0.12
700,000.01 to 750,000.00           1              724,125.24           0.14
                               -----         ---------------         ------
              Total            5,853         $512,171,956.00         100.00%
                               =====         ===============         ======
<PAGE>

                               Number of        Aggregate           % of        
                               Adjustable       Adjustable  Aggregate Adjustable
                               Rate Group       Rate Group        Rate Group    
    Property Types           Mortgage Loans    Loan Balance     Loan Balance    
- - -----------------------      --------------    ------------     ------------    
Single Family Residence           5,089      $448,535,916.27         87.58%
Two-to-Four Family                  386        32,838,569.17          6.41
Condominium                         174        14,853,131.21          2.90
Manufactured Housing                100         5,418,144.43          1.06
PUD                                  68         7,585,708.44          1.48
Townhouse                            36         2,940,486.48          0.57
                                  -----      ---------------        ------
                Total             5,853      $512,171,956.00        100.00%
                                  =====      ===============        ======

                     
                           Number of          Aggregate            % of        
                           Adjustable         Adjustable    Aggregate Adjustable
 Months Elapsed            Rate Group         Rate Group        Rate Group      
Since Origination        Mortgage Loans      Loan Balance       Loan Balance    
- - -----------------        --------------      ------------       ------------    
        0                      724          $ 57,586,481.05        11.24%
     1 to 12                 5,122           453,979,355.00        88.64
    13 to 24                     5               474,828.03         0.09
    25 to 36                     2               131,291.92         0.03
                             -----          ---------------       ------
         Total               5,853          $512,171,956.00       100.00%
                             =====          ===============       ======

                           Number of          Aggregate            % of         
                           Adjustable         Adjustable    Aggregate Adjustable
Months Remaining           Rate Group         Rate Group        Rate Group      
  to Maturity            Mortgage Loans      Loan Balance       Loan Balance    
- - ----------------         --------------      ------------       ------------    
  109 to 120                     1         $     37,931.05          0.01%
  169 to 180                    499          24,212,380.69          4.73
  229 to 240                    322          19,817,886.89          3.87
  325 to 336                      3             201,873.07          0.04
  337 to 348                      5           1,128,372.12          0.22
  349 to 360                  5,023         466,773,512.18         91.14
                              -----        ---------------        ------
        Total                 5,853        $512,171,956.00        100.00%
                              =====        ===============       =======

<PAGE>

                           Number of          Aggregate            % of         
                           Adjustable         Adjustable    Aggregate Adjustable
                           Rate Group         Rate Group        Rate Group      
  Occupancy Status       Mortgage Loans      Loan Balance       Loan Balance    
- - --------------------     --------------      ------------       ------------    
Owner Occupied                5,253       $472,656,091.68           92.28%
Non Owner Occupied              600         39,515,864.32            7.72
                              -----       ---------------          ------
    Total                     5,853       $512,171,956.00          100.00%
                              =====       ===============          =======



<PAGE>

                           Number of          Aggregate            % of         
                           Adjustable         Adjustable    Aggregate Adjustable
                           Rate Group         Rate Group        Rate Group     
   Margins (%)           Mortgage Loans      Loan Balance       Loan Balance   
- - ---------------          --------------      ------------       ------------    
3.001 to  3.500                  5         $    415,966.67           0.08%
3.501 to  4.000                667           66,147,042.65          12.92
4.001 to  4.500                615           55,175,671.29          10.77
4.501 to  5.000                516           42,177,192.49           8.23
5.001 to  5.500                441           40,888,122.74           7.98
5.501 to  6.000                557           48,228,879.51           9.42
6.001 to  6.500                598           50,261,631.98           9.81
6.501 to  7.000              1,923          174,109,710.40          33.99
7.001 to  7.500                384           26,070,378.50           5.09
7.501 to  8.000                 97            5,647,957.59           1.10
8.001 to  8.500                 27            1,697,687.50           0.33
8.501 to  9.000                 13              652,951.49           0.13
9.001 to  9.500                  8              545,825.03           0.11
9.501 to 10.000                  2              152,938.16           0.03
                             -----         ---------------         ------
       Total                 5,853         $512,171,956.00         100.00%
                             =====         ===============         ======



<PAGE>

                           Number of          Aggregate            % of         
                           Adjustable         Adjustable    Aggregate Adjustable
     Maximum               Rate Group         Rate Group        Rate Group      
 Coupon Rates (%)        Mortgage Loans      Loan Balance       Loan Balance    
- - ------------------       --------------      ------------       ------------    
12.001  to  12.500             2          $      205,235.44          0.04
12.501  to  13.000            70               7,200,356.39          1.41
13.001  to  13.500           112              12,609,589.85          2.46
13.501  to  14.000           234              27,830,999.85          5.43
14.001  to  14.500           251              29,128,568.07          5.69
14.501  to  15.000           431              46,382,761.07          9.06
15.001  to  15.500           354              33,908,476.09          6.62
15.501  to  16.000          1349             130,721,576.14         25.52
16.001  to  16.500          1203              97,778,461.10         19.09
16.501  to  17.000           704              53,570,103.08         10.46
17.001  to  17.500           288              22,129,219.29          4.32
17.501  to  18.000           276              18,441,253.96          3.60
18.001  to  18.500           144               8,482,501.21          1.66
18.501  to  19.000           176               9,719,546.08          1.90
19.001  to  19.500            68               3,532,719.04          0.69
19.501  to  20.000            56               2,829,610.45          0.55
20.001  to  20.500            41               2,408,345.41          0.47
20.501  to  21.000            32               1,908,563.69          0.37
21.001  to  21.500            42               2,350,754.10          0.46
21.501  to  22.000            15                 768,522.77          0.15
22.001  to  22.500             3                 143,148.05          0.03
23.001  to  23.500             2                 121,644.87          0.02
                           -----            ---------------        ------
          Total            5,853            $512,171,956.00        100.00%
                           =====            ===============        ======



<PAGE>
                          Number of          Aggregate            % of         
                          Adjustable         Adjustable    Aggregate Adjustable 
     Date of Next         Rate Group         Rate Group        Rate Group       
 Rate Adjustment Date   Mortgage Loans      Loan Balance       Loan Balance     
 --------------------   --------------      ------------       ------------     
     June 1998                  1         $    122,676.19            0.02%
     July 1998               1778          154,789,376.53           30.22
     August 1998                2              243,536.97            0.05
     September 1998             3              191,291.35            0.04
     October 1998              47            3,778,594.92            0.74
     November 1998           1217          103,631,473.72           20.23
     December 1998           1656          141,464,705.96           27.62
     April 1999                 1              724,125.24            0.14
     May 1999                   1              596,366.35            0.12
     July 1999                  2              267,943.86            0.05
     August 1999                1              111,661.04            0.02
     September 1999             6              719,575.31            0.14
     October 1999              62            6,853,905.35            1.34
     November 1999            123           14,817,783.51            2.89
     December 1999             75            7,950,894.56            1.55
     January 2000             120           13,928,224.35            2.72
     February 2000             21            1,700,965.13            0.33
     March 2000                11              852,044.95            0.17
     April 2000               302           28,087,969.63            5.48
     May 2000                 307           22,527,537.09            4.40
     June 2000                101            6,394,027.00            1.25
     December 2000              5              947,723.62            0.19
     January 2001               3              478,814.60            0.09
     April 2001                 4              693,188.28            0.14
     May 2001                   3              174,300.49            0.03
     June 2001                  1              123,250.00            0.02
                            -----         ---------------          ------
Total                       5,853         $512,171,956.00          100.00%
                            =====         ===============          ======



© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission