BLOCK MORTGAGE FINANCE INC ASSET BACKED CERT SERIES 1999 2
8-K, 1999-11-09
ASSET-BACKED SECURITIES
Previous: DECH BOS, 13F-HR, 1999-11-09
Next: OPTION ONE MORT LN TR 1999-3 ASSET BACKED CERT SER 1999-3, 8-K, 1999-11-09





                       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): October 27, 1999

                       BLOCK MORTGAGE FINANCE ASSET BACKED
                        CERTIFICATES SERIES 1999-2 TRUST
 (created under the Pooling and Servicing Agreement dated as of October 1,
               1999, which Trust is the Issuer of Block Mortgage Finance
                    Asset Backed Certificates, Series 1999-2)
             -----------------------------------------------------
             (Exact name of registrant as specified in its charter)

                                    New York
                                 ---------------

                 (State or other jurisdiction of incorporation)


          333-65215-03                                  36-4270815
- -------------------------------------------------------------------------------
     (Commission File Number)               (IRS Employer Identification No.)

          Bank One, National Association
          1 Bank One Plaza, Suite IL1-0126
          Chicago, Illinois  60670-0126
          Attention:  Corporate Trust Administration,
          Block Mortgage Finance
          Asset Backed Certificates, Series 1999-2      60670-0126
- -------------------------------------------------------------------------------
            (Address of principal executive offices)    (Zip Code)

      Registrant's telephone number, including area code: (312) 407-0192


                                 Not applicable
          -----------------------------------------------------------
         (Former name or former address, if changed since last report)




<PAGE>



ITEM 7.        FINANCIAL  STATEMENTS,   PRO  FORMA FINANCIAL   INFORMATION   AND
               EXHIBITS

Exhibit 1      Underwriting Agreement  Relating to Block Mortgage Finance  Asset
               Backed Certificates, Series 1999-2

Exhibit 4      Pooling  and Servicing  Agreement  Relating  to  Block   Mortgage
               Finance Asset Backed Certificates, Series 1999-2

Exhibit 99.1   Certificate  Guaranty  Insurance  Policy,   Policy  Number 30611,
               Relating to Block Mortgage  Finance  Asset  Backed  Certificates,
               Series 1999-2, Group 1 Certificates

Exhibit 99.2   Certificate  Guaranty  Insurance  Policy,   Policy  Number 30612,
               Relating  to Block Mortgage Finance  Asset  Backed  Certificates,
               Series 1999-2, Group 2 Certificates

            [THE REMAINDER OF THIS PAGE IS INTENTIONALLY LEFT BLANK]




                                       2

<PAGE>



                                   SIGNATURES
                                   ----------

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



                          Block Financial Corporation,  not  in  its  individual
                          capacity, but solely as a duly authorized agent of the
                          Registrant pursuant to Section 8.17 of the Pooling and
                          Servicing Agreement, dated as of October 1, 1999.



Date: November 8, 1999    By: /s/  Bret G. Wilson
                              ____________________________________
                              Bret G. Wilson, Vice President



                                       3

<PAGE>


                                  EXHIBIT INDEX

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

           1                       Underwriting  Agreement  Relating  to   Block
                                   Mortgage  Finance  Asset Backed Certificates,
                                   Series 1999-2

           4                       Pooling and Servicing  Agreement  Relating to
                                   Block   Mortgage   Finance    Asset    Backed
                                   Certificates, Series 1999-2

           99.1                    Certificate   Guaranty   Insurance    Policy,
                                   Policy  Number  30611,   Relating   to  Block
                                   Mortgage Finance  Asset Backed  Certificates,
                                   Series 1999-2, Group 1 Certificates

           99.2                    Certificate   Guaranty    Insurance   Policy,
                                   Policy  Number  30612,    Relating  to  Block
                                   Mortgage Finance Asset Backed   Certificates,
                                   Series 1999-2, Group 2 Certificates



                                       4







                                                                EXECUTION COPY



                          BLOCK MORTGAGE FINANCE, INC.

                             Block Mortgage Finance
                    Asset Backed Certificates, Series 1999-2,
                                    Class A-1
                                    Class A-2
                                    Class A-3
                                    Class A-4
                                    Class A-5
                                    Class A-6



                             UNDERWRITING AGREEMENT


                                                              October 22, 1999


Chase Securities Inc.,
      as Representative of the several
      Underwriters listed herein
c/o Chase Securities Inc.
270 Park Avenue, 7th Floor
New York, New York  10017

Ladies and Gentlemen:

      Block Mortgage Finance,  Inc. (the "Depositor"),  a wholly-owned,  limited
purpose  subsidiary  of  Companion  Mortgage  Corporation   ("Companion"),   has
authorized  the  issuance  and  sale of  Block  Mortgage  Finance  Asset  Backed
Certificates,  Series  1999-2,  Class A-1,  Class  A-2,  Class A-3 and Class A-4
Certificates (collectively,  the "Group 1 Certificates") and Class A-5 and Class
A-6  Certificates  (the "Group 2  Certificates"  and,  together with the Group 1
Certificates,  the "Class A  Certificates"),  and the Class R Certificates  (the
"Class R  Certificates").  The Class A Certificates and the Class R Certificates
are herein  collectively  referred to as the  "Certificates".  The  Certificates
evidence in the aggregate the beneficial  ownership interest in a pool of fixed-
and  adjustable-rate   mortgage  loans  (the  "Mortgage  Loans").  The  Group  1
Certificates  will  represent  an undivided  ownership  interest in the group of
Mortgage  Loans (the "Fixed Rate Group") which are secured by  fixed-rate  first
and second mortgages primarily on one- to four-family residential dwellings. The
Group 2 Certificates will represent an undivided ownership interest in the group
of Mortgage Loans (the "Adjustable Rate Group" and, together with the Fixed Rate
Group, the "Loan Groups") which are secured by  adjustable-rate  first mortgages
primarily on one- to four-family residential dwellings.



<PAGE>


      Only  the  Class  A  Certificates  are  being  purchased  by  the  several
underwriters named in Schedule A hereto (collectively,  the "Underwriters"),  at
the prices set forth in Schedule A.

      The  Certificates  will be issued under a pooling and servicing  agreement
(the "Pooling and Servicing  Agreement"),  dated as of October 1, 1999 among the
Depositor,  Companion,  as  seller  (in  such  capacity,  the  "Seller"),  Block
Financial Corporation, as master servicer (the "Master Servicer"), and Bank One,
National Association, as trustee (the "Trustee"). The Master Servicer will enter
into   subservicing   agreements,   each  dated  as  of  October  1,  1999  (the
"Sub-Servicing  Agreements"),  with Companion Servicing Company,  L.L.C. ("CSC")
and  Fairbanks   Capital  Corp.   ("Fairbanks"   and,  together  with  CSC,  the
"Sub-Servicers")  to provide for the  sub-servicing  of the Mortgage Loans.  The
Seller,  pursuant  to the terms of the  Pooling and  Servicing  Agreement,  will
transfer  to the  Depositor  and the  Depositor,  pursuant  to the  Pooling  and
Servicing  Agreement,  will transfer to the Trustee, all of its right, title and
interest in and to the  Mortgage  Loans as of the Cut-Off  Date  (except for (i)
principal  (including  Prepayments) and interest collected on each Mortgage Loan
on or prior to the Cut-Off  Date (other than,  with respect to Actuarial  Loans,
scheduled  monthly  payments  collected  on or prior to the Cut-Off Date and due
after the Cut-Off  Date) and (ii) with  respect to  Actuarial  Loans,  scheduled
monthly  payments  due on or  prior  to the  Cut-Off  Date)  and the  collateral
securing each Mortgage Loan. The Certificates will evidence fractional undivided
interests  in the  property  held in trust for the holders of such  Certificates
(the  "Trust").  The assets of the Trust will include,  among other things:  the
Mortgage Loans to be conveyed by the Depositor to the Trust on the Closing Date;
such  amounts as may be held by the Master  Servicer in the  Collection  Account
(other than  investment  earnings  thereon)  and any other  accounts  held by or
maintained by the Master  Servicer with respect to the servicing of the Mortgage
Loans and the other assets of the Trust;  and such amounts as may be held by the
Trustee in the Distribution Account (other than investment earnings thereon) and
any other  accounts held by the Trustee for the Trust.  The aggregate  undivided
interest in the Trust represented by the Class A Certificates  initially will be
equal to $158,233,000 of principal  (subject to a variance of plus or minus 5%),
which will represent 100% of the outstanding  principal balances of the Mortgage
Loans as of the Cut-Off Date. The Class A Certificates  will have the benefit of
two certificate  guaranty  insurance  policies (each, a "Policy") issued by MBIA
Insurance  Corporation  (the  "Certificate  Insurer"),  the principal  operating
subsidiary of MBIA Inc., a New York Stock Exchange listed  company,  pursuant to
an Insurance  Agreement (the "Insurance  Agreement") dated as of October 1, 1999
among the Seller,  the Master  Servicer,  the  Depositor,  H&R Block,  Inc., the
Trustee and the Certificate Insurer. In addition to the Insurance Agreement, the
Seller, the Master Servicer,  the Underwriters and the Certificate  Insurer will
enter into an Indemnification Agreement (the "Indemnification  Agreement") dated
as of October 26, 1999. A form of the Pooling and  Servicing  Agreement has been
filed as an exhibit to the Registration Statement (hereinafter defined).

      An  election  will be made to treat  the  assets  of the  Trust as a "real
estate mortgage investment conduit" (a "REMIC") for federal income tax purposes.
The  Class A  Certificates  will  represent  beneficial  ownership  of  "regular
interests" in the REMIC and the Class R Certificates  will represent  beneficial
ownership of "residual interests" in the REMIC.

      Capitalized  terms used but not  defined  herein  shall have the  meanings
given to them in the Pooling and Servicing Agreement.


                                       2
<PAGE>


      This  Underwriting  Agreement,  the Pooling and Servicing  Agreement,  the
Sub-Servicing  Agreements,  the  Insurance  Agreement  and  the  Indemnification
Agreement are referred to collectively  herein as the  "Agreements".  The Master
Servicer,  the Seller and the Depositor are referred to  collectively  herein as
the "Transaction Parties".

      The  Depositor  filed with the  Securities  and Exchange  Commission  (the
"Commission")  on September 30, 1998, a registration  statement on Form S-3 (No.
333-65215), including a form of prospectus and prospectus supplement relating to
the Class A Certificates,  and pursuant to the provisions hereof shall file such
post-effective  amendments  thereto as may hereafter be required pursuant to the
Securities  Act of  1933,  as  amended  (the  "1933  Act"),  and the  rules  and
regulations of the Commission  thereunder  (the "Rules and  Regulations").  Such
registration  statement (as amended) is referred to herein as the  "Registration
Statement"; the prospectus and prospectus supplement relating to the offering of
the Class A Certificates constituting a part of the Registration Statement filed
or to be filed by the  Depositor  are  collectively  referred  to  herein as the
"Prospectus" and each of the prospectus and prospectus supplement is referred to
as the "Base Prospectus" and the "Prospectus Supplement," respectively;  and any
reference herein to any amendment or supplement with respect to the Registration
Statement  or the  Prospectus  shall  be  deemed  to refer  to and  include  any
information  deemed to be a part  thereof  pursuant  to Rule 430A under the 1933
Act.

     Section 1.  Representations  and  Warranties  of the Master  Servicer,  the
Seller  and the  Depositor.  Each of the  Master  Servicer,  the  Seller and the
Depositor, as to itself, and the Master Servicer,  individually, with respect to
(a), (b), (o),  (q), (r) and (s) below,  represents  and warrants to, and agrees
with the Underwriters that:

     (a) The Registration Statement has become effective under the 1933 Act. The
Registration   Statement  complies,  and  all  amendments  to  the  Registration
Statement at the time such amended Registration Statement becomes effective will
comply,  in all material  respects with the requirements of the 1933 Act and the
Rules and Regulations.  The Registration Statement at the time such Registration
Statement  became  effective  did not,  and any  amendment  to the  Registration
Statement at the time such amended Registration Statement becomes effective will
not,  contain  any  untrue  statement  of a  material  fact or omit to state any
material fact required to be stated  therein or necessary to make the statements
therein not  misleading.  The  Prospectus  as of the date hereof  does,  and the
Prospectus as amended or supplemented as of the Closing Date will, comply in all
material  respects  with the  requirements  of the 1933  Act and the  Rules  and
Regulations. The Prospectus as of the date hereof did not, and the Prospectus as
amended or  supplemented  as of the  Closing  Date will not,  contain any untrue
statement of a material fact or omit to state a material fact necessary in order
to make the statements  therein,  in the light of the circumstances  under which
they were made, not misleading;  provided, however, that the representations and
warranties in this  subsection  shall not apply to  statements  in, or omissions
from, the Registration  Statement or the Prospectus made in reliance upon and in
conformity  with  information  furnished  to the  Depositor  in  writing  by the
Underwriters or the Certificate  Insurer  expressly for use in the  Registration
Statement  or  Prospectus.  The Seller and the  Depositor  acknowledge  that the
statements  set forth in the last  paragraph of the cover page of the Prospectus
Supplement and under the caption  "UNDERWRITING"  in the  Prospectus  Supplement
(the  "Underwriter  Information")  constitute the only information  furnished in
writing by the Underwriters  for inclusion in the Prospectus.  The conditions to
the use by the

                                       3

<PAGE>


Depositor  of a  registration  statement  on Form S-3 under the 1933 Act, as set
forth in the General  Instructions to Form S-3, have been satisfied with respect
to the  Registration  Statement  and the  Prospectus.  There are no contracts or
documents of the  Depositor or its  affiliates  that are required to be filed as
exhibits to the Registration Statement pursuant to the 1933 Act or the Rules and
Regulations that have not been so filed on or prior to the effective date of the
Registration Statement.

     (b)  Since the  respective  dates as of which  information  is given in the
Prospectus,  or the Prospectus as amended and  supplemented at the Closing Date,
there  has  not  been  any  material  adverse  change  in the  general  affairs,
management,  financial  condition  or  results  of  operations  of  any  of  the
Transaction  Parties or of their  subsidiaries or affiliates,  otherwise than as
set forth in the Prospectus or the Prospectus as amended and supplemented at the
Closing Date.

     (c) Such  Transaction  Party  has been  duly  incorporated  and is  validly
existing as a  corporation  in good  standing  under the laws of its  respective
jurisdiction  of  incorporation,  with  the  full  right,  power  and  authority
(corporate  and other) to own,  lease and operate its properties and conduct its
business  as  described  in the  Prospectus  and to enter into and  perform  its
obligations  under the Agreements to which it is a signatory,  and, with respect
to the Depositor, to cause the Certificates to be issued; such Transaction Party
is duly qualified as a foreign  corporation to transact  business and is in good
standing in each jurisdiction  which requires such  qualification,  except where
failure to be so qualified  would not have a material  adverse effect on (A) its
business or financial  condition,  (B) its  obligations  under the Agreements to
which it is a signatory or (C) the Owners of the Certificates;  such Transaction
Party is duly authorized and licensed under applicable law,  including,  without
limitation, those that regulate the business of originating, purchasing, selling
or servicing first and second lien mortgage  loans,  to conduct,  in the various
jurisdictions  in which it does  business,  the business it  currently  conducts
therein and to perform its obligations as contemplated by the Agreements, except
where failure to be so qualified or licensed  would not have a material  adverse
effect on (A) its business or financial condition, (B) its obligations under the
Agreements to which it is a signatory or (C) the Owners of the Certificates.

     (d) There are no legal or  governmental  proceedings  pending to which such
Transaction Party is a party, or of which any property of such Transaction Party
is the subject,  which could  reasonably be expected to materially and adversely
affect  (A)  its  financial  position,   shareholders'   equity  or  results  of
operations,  (B) its obligations under the Agreements to which it is a signatory
or (C)  the  Owners  of the  Certificates;  and to the  best  knowledge  of such
Transaction  Party,  no such  proceedings  are  threatened  or  contemplated  by
governmental authorities or threatened by others.

     (e) This  Underwriting  Agreement has been and,  prior to the Closing Date,
the Agreements  (other than this  Underwriting  Agreement)  will have been, duly
authorized, executed and delivered by each Transaction Party which is a party to
such  Agreements  and,  when duly  executed and  delivered by the other  parties
thereto,  will  constitute  legal,  valid and  binding  instruments  enforceable
against such  Transaction  Party,  in accordance  with their  respective  terms,
subject  as to  enforceability  (i) to  applicable  bankruptcy,  reorganization,
insolvency,  moratorium  or  other  similar  laws  affecting  creditors'  rights
generally,   (ii)  to  general  principles  of  equity  (regardless  of  whether
enforcement is sought in a proceeding in equity or at law) and (iii)

                                       4

<PAGE>


with respect to rights of indemnity  under this  Underwriting  Agreement and the
Indemnification  Agreement,  to  limitations  of public policy under  applicable
securities laws.

     (f) The issuance and delivery of the Certificates,  the consummation of any
other of the transactions  contemplated in the Agreements and the fulfillment of
the terms of the  Agreements  do not and will not  conflict  with or violate any
term or provision of the Certificate or Articles of  Incorporation  or Bylaws of
such  Transaction  Party;  any statute,  order or regulation  applicable to such
Transaction  Party of any  court,  regulatory  body,  administrative  agency  or
governmental body having  jurisdiction  over such Transaction  Party; and do not
and  will  not  conflict  with,  or  result  in a  breach  or  violation  or the
acceleration  of, or  constitute a default  under,  or result in the creation or
imposition of any lien, charge or encumbrance upon any of the property or assets
of such  Transaction  Party pursuant to the terms of, any  indenture,  mortgage,
deed of trust,  loan  agreement or other  agreement or  instrument to which such
Transaction  Party is a party or by which such Transaction Party may be bound or
to which any of the property or assets of such Transaction Party may be subject,
except for conflicts,  violations,  breaches,  accelerations  and defaults which
would not be,  individually  or in the  aggregate,  materially  adverse  to such
Transaction Party or the Owners of the Certificates or materially adverse to the
transactions contemplated by the Agreements.

     (g) Deloitte & Touche LLP is an independent  public accountant with respect
to the Master Servicer, the Seller and the Depositor as required by the 1933 Act
and the Rules and Regulations.

     (h) The direction by the Depositor to the Trustee to execute,  countersign,
issue and  deliver  the  Certificates  will,  as of the  Closing  Date,  be duly
authorized by the Depositor,  and assuming the Trustee has been duly  authorized
to do so, when executed,  countersigned,  issued and delivered by the Trustee in
accordance with the Pooling and Servicing  Agreement,  the Certificates  will be
validly issued and outstanding and will be entitled to the benefits  provided by
the Pooling and Servicing Agreement.

     (i)  No  consent,   approval,   authorization,   order,   registration   or
qualification  of or with any court or  governmental  agency or body is required
for the issuance or sale of the Class A  Certificates,  or the  consummation  by
such Transaction Party of the other transactions contemplated by the Agreements,
except the registration  under the 1933 Act of the Class A Certificates and such
consents, approvals,  authorizations,  registrations or qualifications as may be
required  under  state  securities  or "blue  sky" laws in  connection  with the
issuance of the Class A Certificates  and the purchase and  distribution  of the
Class A Certificates by the Underwriters.

     (j) Such Transaction Party possesses all material  licenses,  certificates,
authorities  or  permits  issued by the  appropriate  state,  federal or foreign
regulatory agencies or bodies necessary to conduct the business now conducted by
it and as  described  in the  Prospectus,  and such  Transaction  Party  has not
received any notice of proceedings relating to the revocation or modification of
any such  license,  certificate,  authority  or permit  which,  singly or in the
aggregate,  if the subject of an unfavorable decision,  ruling or finding, would
materially  and  adversely  affect the conduct of its  business,  operations  or
financial condition.

                                       5

<PAGE>


     (k) At the time of  execution  and  delivery of the  Pooling and  Servicing
Agreement,  the Seller (i) will have good and marketable  title to each Mortgage
Loan being transferred by it to the Depositor, free and clear of any liens, (ii)
will not have  assigned  to any  Person,  other than the  Depositor,  any of its
right,  title or interest in or to such  Mortgage  Loans and (iii) will have the
power and authority to sell such Mortgage Loans to the Depositor.

     (l) At the time of  execution  and  delivery of the  Pooling and  Servicing
Agreement, after giving effect to the sale of the Mortgage Loans from the Seller
to the Depositor pursuant to the Pooling and Servicing Agreement,  the Depositor
(i) will have good and marketable title to each Mortgage Loan being  transferred
by it to the Trustee pursuant to the Pooling and Servicing  Agreement,  free and
clear of any liens,  (ii) will not have  assigned to any person,  other than the
Trustee,  any of its right,  title or interest in or to such Mortgage  Loans and
(iii)  will have the  power and  authority  to sell such  Mortgage  Loans to the
Trustee.

     (m) Upon  execution and delivery of the Pooling and Servicing  Agreement by
all  of the  parties  thereto,  the  Depositor  will  have  acquired  beneficial
ownership  of  all of the  Seller's  right,  title  and  interest  in and to the
Mortgage Loans (except for (i) principal  (including  Prepayments)  and interest
collected  on each  Mortgage  Loan on or prior to the Cut-Off  Date (other than,
with respect to Actuarial  Loans,  scheduled  monthly  payments  collected on or
prior to the Cut-Off Date and due after the Cut-Off  Date) and (ii) with respect
to Actuarial  Loans,  scheduled  monthly payments due on or prior to the Cut-Off
Date), free of all liens.

     (n) Upon  execution and delivery of the Pooling and Servicing  Agreement by
all of the parties thereto,  the Trustee will have acquired beneficial ownership
of all of the  Depositor's  right,  title and  interest  in and to the  Mortgage
Loans,  and upon delivery to the  Underwriters  of the Class A Certificates  and
payment of the purchase  price  therefor,  the  Underwriters  will have good and
marketable title to the Class A Certificates, in each case free of all liens.

     (o) As of the  Closing  Date,  each of the  Mortgage  Loans  will  meet the
eligibility  criteria  described in the  Prospectus and set forth in the Pooling
and Servicing Agreement.

     (p) Such Transaction Party will not conduct its operations while any of the
Class A  Certificates  are  outstanding  in a manner  that  would  require  such
Transaction Party or the Trust to be registered as an "investment company" under
the Investment Company Act of 1940, as amended (the "1940 Act"), as in effect on
the date hereof or require the Trust to be registered  under the Trust Indenture
Act of 1939, as amended (the "Trust  Indenture  Act"),  as in effect on the date
hereof.

     (q) On the Closing  Date,  the  Certificates  and the Pooling and Servicing
Agreement  will conform in all  material  respects to the  descriptions  thereof
contained in the Prospectus.

     (r) On the Closing  Date,  the Class A  Certificates  shall have been rated
"AAA" by  Standard & Poor's  Ratings  Services,  a division  of The  McGraw-Hill
Companies,  Inc. ("Standard & Poor's"),  and "Aaa" by Moody's Investors Service,
Inc. ("Moody's").

     (s) Any taxes, fees and other  governmental  charges in connection with the
execution,  delivery and issuance of the  Agreements and the  Certificates  have
been paid or will be paid at or prior to the Closing Date.

                                       6

<PAGE>


     (t) On the Closing Date, each of the  representations and warranties of the
Master  Servicer,  the Seller and the  Depositor  set forth in the  Pooling  and
Servicing  Agreement and the Insurance Agreement will be true and correct in all
material respects.

     Section  2.  Purchase  and Sale.  The  commitment  of the  Underwriters  to
purchase the Class A Certificates pursuant to this Underwriting  Agreement shall
be deemed to have been made on the basis of the  representations  and warranties
of the Master Servicer,  the Seller and the Depositor herein contained and shall
be subject to the terms and conditions herein set forth. The Depositor agrees to
instruct the Trustee to issue, and agrees to sell to the  Underwriters,  and the
Underwriters agree,  severally and not jointly (except as provided in Section 12
hereof), to purchase from the Depositor,  at the purchase price for each Class A
Certificate set forth on Schedule A hereto,  the respective  principal amount of
Class A Certificates set forth opposite the name of such Underwriter on Schedule
A hereto.

     Section 3.  Delivery  and Payment.  Payment of the purchase  price for, and
delivery of, any Class A Certificates to be purchased by the Underwriters  shall
be made at the office of  Morrison & Hecker,  2600 Grand  Avenue,  Kansas  City,
Missouri  64108,  or at such other  place as shall be agreed upon by you and the
Depositor, at 10:00 a.m. (Kansas City time) on October 27, 1999 or at such other
time or date as shall be agreed  upon in writing by you and the  Depositor  (the
"Closing Date").  The Class A Certificates  will be delivered in book-entry form
through the  facilities  of The  Depository  Trust  Company,  Cedelbank  and the
Euroclear  System.  Payment  shall be made to the  Depositor by wire transfer of
same day funds payable to the account of the Depositor.  Delivery of the Class A
Certificates  shall  be  made  to  you  for  the  respective   accounts  of  the
Underwriters  against  payment  of the  purchase  price  thereof.  Such  Class A
Certificates  shall be in such denominations and registered in such names as you
may request in writing at least one Business Day prior to the Closing Date. Such
Class A Certificates, which may be in temporary form, will be made available for
examination  by you no later  than 3:00 p.m.  (New York City  time) on the first
Business Day prior to the Closing Date.

     Section  4.  Offering  by  the  Underwriters.  It is  understood  that  the
Underwriters propose to offer the Class A Certificates for sale to the public as
set forth in the Prospectus.

     Section 5. Covenants of the Seller,  the Depositor and the Master Servicer.
Each of the  Master  Servicer,  the Seller and the  Depositor  covenants,  as to
itself,  with each of the  Underwriters  for so long as the Class A Certificates
are outstanding as follows:

     (a) If, at any time when the  Prospectus,  as amended or  supplemented,  is
required by the 1933 Act to be delivered in connection with sales of the Class A
Certificates by the Underwriters,  any event shall occur or condition exist as a
result of which it is necessary,  in the opinion of counsel to the  Underwriters
or counsel for the  Depositor,  to further amend or supplement the Prospectus as
then  amended  or  supplemented  in order  that the  Prospectus  as  amended  or
supplemented  will not include an untrue statement of a material fact or omit to
state any material fact  necessary to make the statements  therein,  in light of
the circumstances under which they were made, not misleading,  or if it shall be
necessary,  in the  opinion of any such  counsel  at any such time,  to amend or
supplement  the  Registration  Statement  or the  Prospectus  as then amended or
supplemented  in order to comply  with the  requirements  of the 1933 Act or the
Rules and Regulations thereunder,  or if required by such Rules and Regulations,
including

                                       7

<PAGE>


Rule 430A thereunder,  to file a post-effective  amendment to such  Registration
Statement (including an amended Prospectus), the Depositor will promptly prepare
and file with the Commission such amendment or supplement as may be necessary to
correct such untrue statement or omission or to make the Registration  Statement
or Prospectus comply with such  requirements,  and within two Business Days will
furnish to the  Underwriters  as many  copies of the  Prospectus,  as amended or
supplemented, as reasonably requested.

     (b) The Depositor will give you reasonable  notice of its intention to file
any amendment to the  Registration  Statement or the  Prospectus,  as amended or
supplemented,  pursuant to the 1933 Act  relating  to the Class A  Certificates,
will furnish you with copies of any such amendment or supplement  proposed to be
filed a  reasonable  time in  advance  of  filing,  and  will  not file any such
amendment or supplement to which you or your counsel shall reasonably object.

     (c) The Depositor  will notify you  immediately,  and confirm the notice in
writing,  (i)  of  the  effectiveness  of  any  amendment  to  the  Registration
Statement,  (ii) of the mailing or the delivery to the  Commission for filing of
any supplement to the  Prospectus or the Prospectus as amended or  supplemented,
(iii) of the receipt of any  comments  from the  Commission  with respect to the
Registration  Statement  or the  Prospectus  or the  Prospectus  as  amended  or
supplemented,  (iv) of any request by the  Commission  for any  amendment to the
Registration  Statement or any amendment or supplement to the  Prospectus or for
additional  information  and (v) of the issuance by the  Commission  of any stop
order  suspending  the  effectiveness  of  the  Registration  Statement  or  the
initiation of any  proceedings  for that purpose.  The Depositor will make every
reasonable  effort to prevent  the  issuance  of any stop order and, if any stop
order is issued, to obtain the lifting thereof at the earliest possible moment.

     (d) The Depositor  will deliver to you as many signed and as many conformed
copies of the Registration Statement (as originally filed) and of each amendment
thereto (including exhibits filed therewith or incorporated by reference therein
and documents incorporated by reference in the Prospectus) as you may reasonably
request.

     (e) The Depositor will make  generally  available to holders of the Class A
Certificates  as soon as  practicable,  but in any event not later than 120 days
after the close of the period  covered  thereby,  an earnings  statement  of the
Trust (which need not be audited)  complying  with Section 11(a) of the 1933 Act
and the Rules and Regulations (including, at the option of the Seller, Rule 158)
and covering a period of at least twelve  consecutive months beginning not later
than the first day of the first fiscal quarter following the Closing Date.

     (f) The Depositor  will endeavor,  in cooperation  with you, to qualify the
Class A Certificates for offering and sale under the applicable  securities laws
of  such  states  and  other  jurisdictions  of the  United  States  as you  may
designate,  and will maintain or cause to be maintained such  qualifications  in
effect  for as  long as may be  required  for the  distribution  of the  Class A
Certificates. The Depositor will file or cause the filing of such statements and
reports as may be reasonably  required by the laws of each jurisdiction in which
the Class A Certificates have been qualified as above provided.

                                       8

<PAGE>


     (g) None of the Master Servicer,  the Seller or the Depositor will, without
your prior  written  consent,  publicly  offer or sell or  contract  to sell any
mortgage   pass-through    certificates,    mortgage   pass-through   notes   or
collateralized  mortgage  obligations or other similar  securities  representing
interests in or secured by other mortgage-related  assets originated or owned by
any of them for a period of 30 days following the  commencement  of the offering
of the Class A Certificates to the public.

     (h) So long as the Class A Certificates shall be outstanding, the Depositor
will deliver to the Underwriters the annual statement as to compliance delivered
to the Trustee  pursuant to the Pooling and  Servicing  Agreement and the annual
statement of a firm of independent public  accountants  furnished to the Trustee
pursuant to the Pooling and Servicing Agreement,  as soon as such statements are
furnished to the Trustee.

     (i) The Depositor  will apply the net proceeds from the sale of the Class A
Certificates in the manner set forth in the Prospectus.

     (j) If,  between the date hereof and the Closing  Date, to the knowledge of
the  Master  Servicer,  the  Seller  or the  Depositor,  there  are any legal or
governmental proceedings instituted or threatened against such Transaction Party
which could  reasonably  be  expected to  materially  and  adversely  affect the
financial  condition,  shareholders'  equity or  results of  operations  of such
Transaction  Party,  or  its  ability  to  perform  its  obligations  under  the
Agreements,  the Master  Servicer,  the Seller or the Depositor,  as applicable,
will give prompt written notice thereof to the Underwriters.

     Section 6. Conditions to the Underwriters' Obligations.  The obligations of
the  Underwriters  to  purchase  the  Class  A  Certificates  pursuant  to  this
Underwriting  Agreement  are subject to the  accuracy,  on and as of the Closing
Date, of the  representations and warranties on the part of the Master Servicer,
the Seller and the Depositor herein  contained,  to the material accuracy of the
statements  of officers of the Master  Servicer,  the Seller and the  Depositor,
respectively,  made pursuant hereto,  to the performance by the Master Servicer,
the Seller and the Depositor of all of their  respective  obligations  hereunder
and to the following conditions at the Closing Date:

     (a) (i) The Registration Statement shall have been declared effective under
the 1933 Act and no stop order suspending the  effectiveness of the Registration
Statement  shall have been  issued  under the 1933 Act or  proceedings  therefor
initiated  or  threatened  by  the  Commission;  any  price-related  information
previously  omitted from the effective  Registration  Statement pursuant to Rule
430A under the 1933 Act shall have been transmitted to the Commission for filing
pursuant to Rule 424(b)  under the 1933 Act within the  prescribed  time period,
and the Depositor shall have provided evidence  satisfactory to the Underwriters
of  such  timely  filing,  or a  post-effective  amendment  to the  Registration
Statement  providing  such  information  shall have been promptly filed with the
Commission and declared  effective in accordance  with the  requirements of Rule
430A under the 1933 Act, and prior to the Closing Date the Depositor  shall have
provided evidence  satisfactory to the Underwriters of such  effectiveness;  and
(ii) there shall not have come to your  attention any facts that would cause you
to believe that the Prospectus, at the time it was required to be delivered to a
purchaser  of the Class A  Certificates,  contained  any untrue  statement  of a
material fact or omitted to state a material fact necessary in order to make

                                       9

<PAGE>


the statements  therein, in the light of the circumstances under which they were
made, not misleading.

     (b) The Underwriters shall have received the favorable opinion or opinions,
dated the Closing Date, of Morrison & Hecker L.L.P.,  as special  counsel to the
Master  Servicer,  the  Seller  and  the  Depositor  (collectively,  the  "Block
Transaction  Parties"),  in form and substance satisfactory to the Underwriters,
to the effect that:

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

          (ii) The  Depositor  has  all  requisite power and authority under the
General  Corporation  Law  of  the  State of  Delaware  to  execute, deliver and
perform  its  obligations  under  each of the Pooling and  Servicing  Agreement,
the Insurance Agreement and the Underwriting Agreement.  The Master Servicer has
all requisite power and authority under the General Corporation Law of the State
of Delaware to execute,  deliver and perform its  obligations  under each of the
Agreements. The Seller has all requisite power and authority  under  the General
Corporation Law of the State of  Delaware to  execute,  deliver and  perform its
obligations under the Agreements to which it is a party.

          (iii) The  execution,  delivery  and  performance of the  Underwriting
Agreement  have  been  duly authorized  by all requisite corporate action on the
part of the Depositor, and the Underwriting Agreement has been duly executed and
delivered by the  Depositor.  The execution,  delivery  and   performance of the
Pooling  and  Servicing  Agreement and  the  Insurance Agreement  have been duly
authorized by all requisite  corporate action  on the part of the Depositor, and
each of the Pooling and Servicing Agreement and the Insurance Agreement has been
duly executed and delivered by the Depositor and is the legal, valid and binding
obligation of the Depositor enforceable against the Depositor in accordance with
its terms.  The execution,  delivery and performance of each of the Underwriting
Agreement and the  Indemnification  Agreement  have  been  duly  authorized  by
all  requisite corporate  action  on the  part of the  Master  Servicer, and the
Underwriting  Agreement  and   the  Indemnification  Agreement  have  been  duly
executed  and  delivered by the Master Servicer.  The  execution,  delivery  and
performance of the Pooling and Servicing Agreement,  the Insurance Agreement and
the  Sub-Servicing   Agreements  have  been  duly  authorized  by  all requisite
corporate  action on the part of  the Master  Servicer,  and each of the Pooling
and  Servicing  Agreement,  the  Insurance  Agreement  and  the    Sub-Servicing
Agreements has been duly executed and delivered by the  Master  Servicer  and is
the  legal,  valid and  binding  obligation of the Master  Servicer  enforceable
against  the  Master  Servicer  in  accordance  with  its  terms. The execution,
delivery  and  performance  of  each  of  the   Underwriting  Agreement and  the
Indemnification  Agreement  have been duly authorized by all requisite corporate
action on the part of the Seller, and each of the  Underwriting   Agreement  and
the  Indemnification  Agreement  has  been  duly  executed a nd delivered by the
Seller. The execution,  delivery  and  performance of the  Pooling and Servicing
Agreement and the Insurance Agreement have been duly authorized by all requisite
corporate action on the part of the Seller and each of the Pooling and Servicing
Agreement and the Insurance Agreement has been duly executed and


                                       10
<PAGE>


delivered  by  the  Seller  and  is the legal,  valid and binding  obligation of
the Seller  enforceable  against the Seller in accordance  with its terms.  Such
opinions with respect to the  enforceability  of such agreements will be subject
to   bankruptcy,   insolvency,   reorganization   and  other   laws  of  general
applicability  relating to or affecting creditors' rights generally,  to general
principles of equity and to the qualifications previously provided by Morrison &
Hecker L.L.P. and approved by the counsel to the Underwriters.

          (iv) The  Depositor's  execution,  delivery  and  performance  of  its
obligations under the Pooling and Servicing Agreement, the  Insurance  Agreement
and the Underwriting Agreement will  not  (A)  conflict  with  the   Certificate
of  Incorporation  or  By-laws of  the  Depositor  or  (B)  violate   applicable
provisions  of federal,  Missouri or New York  statutory  law or  regulation  or
the General Corporation  Law of the State of Delaware,  the  violation of  which
would  have a material  adverse  effect  on  the  ability  of the  Depositor  to
perform  its obligations under any of such  agreements.  The  Master  Servicer's
execution, delivery and  performance of its  obligations  under  the  Agreements
will not (A)  conflict  with  the  Certificate of Incorporation or Bylaws of the
Master Servicer or (B) violate  applicable  provisions  of federal,  Missouri or
New York statutory law or regulation or the General Corporation Law of the State
of Delaware,  the violation  of  which would have a material  adverse  effect on
the  ability  of  the Master  Servicer  to  perform  its  obligations  under the
Agreements. The Seller's execution, delivery and performance of its  obligations
under  the  Pooling  and  Servicing  Agreement,  the  Insurance Agreement or the
Underwriting   Agreement  will  not  (A)  conflict  with   the   Certificate  of
Incorporation  or Bylaws of the Seller or (B) violate applicable provisions  of
federal,  Missouri  or  New  York  statutory  law  or  regulation or the General
Corporation Law of the State of Delaware,  the violation  of which would have  a
material  adverse effect on the ability of the Seller to perform its obligations
under  the  Pooling  and  Servicing  Agreement,  the  Insurance Agreement or the
Underwriting Agreement.

         (v) To such counsel's knowledge, and based in part upon the Depositor's
written  representations to such counsel, the Depositor's execution and delivery
of, and its  performance  of its  obligations  under,  the Pooling and Servicing
Agreement,  the Insurance  Agreement  and the  Underwriting  Agreement  will not
conflict  with,  result in a breach or violation of,  constitute a default or an
event of  acceleration  under,  or result in the creation or  imposition  of any
lien,  charge or  encumbrance  upon the  property  or  assets  of the  Depositor
pursuant  to the terms of,  (A) any  indenture,  mortgage,  deed of trust,  loan
agreement or other  material  agreement or  instrument  known to such counsel to
which the  Depositor  is a party or by which it or its  property is bound or (B)
any order, judgment or decree of any State of Delaware, State of Missouri, State
of New York or  United  States  court,  administrative  agency  or  governmental
instrumentality  applicable to the Depositor which is known to such counsel, the
conflict with which, or the breach, violation, default, acceleration or creation
or imposition of which,  would have a material  adverse effect on the ability of
the Depositor to perform its obligations  under any of such agreements.  To such
counsel's  knowledge,  and  based in part  upon the  Master  Servicer's  written
representations  to such counsel,  the Master Servicer's  execution and delivery
of, and its  performance  of its  obligations  under,  the  Agreements  will not
conflict  with,  result in a breach or violation of,  constitute a default or an
event of  acceleration  under,  or result in the creation or  imposition  of any
lien,  charge or encumbrance  upon the property or assets of the Master Servicer
pursuant  to the terms of,  (A) any  indenture,  mortgage,  deed of trust,  loan
agreement or other  material  agreement or  instrument  known to such counsel to
which the Master  Servicer is a party or by which it or its property is bound or
(B) any order, judgment or decree of any State of Delaware,

                                       11

<PAGE>


State of  Missouri,  State of New York or United  States  court,  administrative
agency or governmental  instrumentality  applicable to the Master Servicer which
is known to such  counsel,  the conflict with which,  or the breach,  violation,
default,  acceleration or creation or imposition of which, would have a material
adverse effect on the ability of the Master  Servicer to perform its obligations
under the Agreements.  To such counsel's  knowledge,  and based in part upon the
Seller's  representations  to such counsel,  the Seller's execution and delivery
of, and its  performance  of its  obligations  under,  the Pooling and Servicing
Agreement,  the Insurance  Agreement  and the  Underwriting  Agreement  will not
conflict  with,  result in a breach or violation of,  constitute a default or an
event of  acceleration  under,  or result in the creation or  imposition  of any
lien,  charge or encumbrance  upon the property or assets of the Seller pursuant
to the terms of, (A) any indenture,  mortgage,  deed of trust, loan agreement or
other material agreement or instrument known to such counsel to which the Seller
is a party or by which it or its property is bound or (B) any order, judgment or
decree of any State of Delaware,  State of Missouri, State of New York or United
States court,  administrative agency or governmental  instrumentality applicable
to the Seller which is known to such counsel,  the conflict  with which,  or the
breach,  violation,  default,  acceleration  or creation or imposition of which,
would have a material adverse effect on the ability of the Seller to perform its
obligations under the Pooling and Servicing  Agreement,  the Insurance Agreement
or the Underwriting Agreement.

          (vi) The  direction  by the Depositor to the Trustee to  authenticate,
issue  and  deliver  the Certificates has been duly authorized by the Depositor,
and the Certificates, when duly authorized,  authenticated, issued and delivered
by the Trustee and paid for by the Underwriters in accordance  with the  Pooling
and Servicing Agreement and the Underwriting  Agreement,  will be validly issued
and outstanding  and will be  entitled to the  benefits  provided by the Pooling
and Servicing Agreement.

          (vii) To  such  counsel's  knowledge,  and  based  in  part  upon  the
Depositor's  written  representations  to  such  counsel,  the  Depositor is not
required  to  obtain  the  consent, approval,  authorization  or order of, or to
register  or file with, or to give notice to, any court or  governmental  agency
or  body  of  the State of Delaware (under the General Corporation Law thereof),
the State of Missouri, the State of New York or the United States of America  in
order to execute,  deliver, perform  and  comply  with  the  terms  of,  or  for
the  consummation of the transactions  of the  Depositor  contemplated  by,  the
Pooling  and  Servicing Agreement, the Insurance  Agreement or the  Underwriting
Agreement  except any  consent,  approval,  authorization,  order, registration,
filing or notice (A) as  may  be  required under state  securities,  real estate
syndication or "blue sky" laws in connection  with  the offering and sale of the
Class  A  Certificates  (as  to  which  such  counsel  need  express  no opinion
whatsoever) or (B) which is a future obligation of the Depositor pursuant to the
terms of the Pooling and  Servicing  Agreement,   the Insurance Agreement or the
Underwriting Agreement, such as, by way of illustration,  but not  in limitation
of the generality of the foregoing, filing  or recording  a  Uniform  Commercial
Code  assignment  of a  financing statement or an assignment  of Mortgage   with
respect to a Mortgage  Loan; or if  any  such  consent, approval, authorization,
order, registration, filing or notice (not described  in  the  exception  to the
immediately  preceding  clause)  is required, the  Depositor has obtained,  made
or  given the same.  To  such  counsel's  knowledge,  and based in part upon the
Master Servicer's written representations to such  counsel, the Master  Servicer
is not  required to obtain the  consent, approval, authorization or order of, to
register or file with, or to give notice to, any court or governmental agency or
body of the State of Delaware (under the General


                                       12
<PAGE>


Corporation  Law thereof),  the State of Missouri,  the State of New York or the
United States of America in order to execute,  deliver,  perform and comply with
the terms of, or for the consummation of the transactions of the Master Servicer
contemplated  by, the Agreements  except any consent,  approval,  authorization,
order,  registration,  filing  or  notice  (A) as may be  required  under  state
securities,  real estate  syndication or "blue sky" laws in connection  with the
offering  and sale of the Class A  Certificates  (as to which such  counsel need
express no opinion whatsoever) or (B) which is a future obligation of the Master
Servicer pursuant to the terms of an Agreement, such as, by way of illustration,
but not in limitation of the generality of the foregoing,  filing or recording a
Uniform Commercial Code assignment of a financing  statement or an assignment of
Mortgage  with respect to a Mortgage  Loan or  obtaining a consent,  approval or
order  in  connection  with a  foreclosure;  or if any such  consent,  approval,
authorization,  order,  registration,  filing or notice  (not  described  in the
exception to the immediately preceding clause) is required,  the Master Servicer
has obtained, made or given the same. To such counsel's knowledge,  and based in
part upon the Seller's written  representations  to such counsel,  the Seller is
not  required to obtain the  consent,  approval,  authorization  or order of, to
register or file with, or to give notice to, any court or governmental agency or
body of the State of Delaware (under the General  Corporation Law thereof),  the
State of  Missouri,  the State of New York or the  United  States of  America in
order to  execute,  deliver,  perform  and comply  with the terms of, or for the
consummation of the transactions of the Seller  contemplated by, the Pooling and
Servicing  Agreement,  the  Insurance  Agreement or the  Underwriting  Agreement
except any consent,  approval,  authorization,  order,  registration,  filing or
notice (A) as may be required under state securities, real estate syndication or
"blue  sky"  laws in  connection  with  the  offering  and  sale of the  Class A
Certificates  (as to which such counsel need express no opinion  whatsoever)  or
(B) which is a future  obligation of the Seller pursuant to the terms of Pooling
and Servicing Agreement,  the Insurance Agreement or the Underwriting Agreement,
such as, by way of illustration,  but not in limitation of the generality of the
foregoing,  filing  or  recording  a Uniform  Commercial  Code  assignment  of a
financing  statement  or an  assignment  of Mortgage  with respect to a Mortgage
Loan;  or if any such consent,  approval,  authorization,  order,  registration,
filing or notice (not  described in the exception to the  immediately  preceding
clause) is required, the Seller has obtained, made or given the same.

         (viii) The Registration Statement is effective under the 1933 Act, and
to such counsel's knowledge, no stop order suspending the  effectiveness  of the
Registration  Statement  has been  issued  under  the  1933  Act or  proceedings
therefor initiated or threatened by the Commission.

           (ix) The conditions  to  the  use  by the Depositor of a registration
statement  on  Form  S-3  under  the  1933  Act,  as  set  forth  in the General
Instructions to Form S-3, have been satisfied  with respect to the  Registration
Statement.  To such counsel's knowledge,  and based in part upon the Depositor's
representations to such  counsel,  there are no contracts  or  documents of  any
of the  Transaction Parties which are required to be  filed as exhibits  to  the
Registration  Statement  pursuant to the  1933  Act or the Rules and Regulations
thereunder  which  have  not  been  so  filed.   The statements set forth in the
Prospectus  Supplement under the caption "RISK FACTORS -- Uncertainties  whether
particular consumer protection laws apply to the mortgage loans", the statements
in each of the Base Prospectus and the Prospectus  Supplement under the caption
"ERISA  CONSIDERATIONS" and the statements  set  forth  in  the  Base Prospectus
 under the captions "RISK FACTORS -- Legal Considerations" and  "CERTAIN  LEGAL
ASPECTS OF

                                       13

<PAGE>


THE  PRIMARY  ASSETS",  in each  case  insofar  as such  statements  purport  to
summarize  matters of state or federal  law or legal  conclusions  with  respect
thereto,  have been  prepared  or  reviewed  by such  counsel and provide a fair
summary of such law or conclusions.

          (x) To  such  counsel's  knowledge,  and  based  in  part   upon   the
Depositor's representations  to such  counsel,  there are no actions,  suits  or
proceedings against the  Depositor  (or to which the  property of the  Depositor
is  subject)   pending  or  overtly  threatened  in  writing  before  any court,
governmental agency or arbitrator which (A)  question,  directly or  indirectly,
the validity or enforceability  of any of the Pooling and  Servicing  Agreement,
the  Insurance Agreement or the  Underwriting  Agreement,  (B) could  reasonably
be  expected   to  materially  and  adversely  affect  the Depositor's financial
condition,  business  or  properties  taken  as  a  whole  or  the   validity or
enforceability  of  any  of  such  agreements  or  the Certificates or (C) could
reasonably be expected to  materially  and  adversely  affect the ability of the
Depositor  to  perform  its  obligations under any of such  agreements.  To such
counsel's   knowledge,  and  based  in  part   upon  the   Master     Servicer's
representations  to such  counsel,  there  are no actions, suits or  proceedings
against  the Master  Servicer  (or to which the property of the Master  Servicer
is   subject)  pending  or  overtly  threatened  in   writing  before any court,
governmental agency or arbitrator which (A) question,  directly  or  indirectly,
the validity or enforceability of any of the Agreements, (B) could reasonably be
expected to materially and  adversely  affect  the  Master  Servicer's financial
condition,   business  or  properties  taken  as  a  whole  or  the  validity or
enforceability  of  any  of  the  Agreements or  the  Certificates  or (C) could
reasonably be expected to materially and adversely  affect the ability of    the
Master   Servicer  to  perform  its obligations  under the  Agreements.  To such
counsel's knowledge, and based in part upon the Seller's representations to such
counsel,  there are no actions,  suits or proceedings  against the Seller (or to
which the property of the Seller is subject)  pending or overtly  threatened  in
writing before any court,  governmental agency or arbitrator which (A) question,
directly or indirectly, the validity or enforceability of any of the Pooling and
Servicing Agreement,  the Insurance Agreement or the Underwriting Agreement, (B)
could  reasonably  be expected to materially  and adversely  affect the Seller's
financial condition,  business or properties taken as a whole or the validity or
enforceability  of any of  such  agreements  or the  Certificates  or (C)  could
reasonably  be expected to materially  and  adversely  affect the ability of the
Seller to perform its obligations under such agreements.

          (xi) The  Pooling  and  Servicing  Agreement  is  not  required  to be
qualified under the Trust  Indenture  Act,  and  neither  the  Depositor nor the
Trust is required to be registered under the 1940 Act.

         (xii) The  statements  in  the  Base  Prospectus  and  the   Prospectus
Supplement  under  the  headings  "Description  of the  Certificates"  and  "The
Pooling  and  Servicing   Agreement",   insofar  as  such statements  purport to
summarize  certain  terms  of  the  Class A  Certificates  and the  Pooling  and
Servicing Agreement, constitute a fair summary of the provisions purported to be
summarized.

          (xiii) In  connection  with  such  counsel's  participation   in   the
preparation of the  Registration Statement  and  the  Prospectus,  such  counsel
need  not independently  verify the accuracy,  completeness  or fairness of  the
statements  contained  therein,  and,  without  limiting  the  generality of the
foregoing, such  counsel  need not, with the opinion recipients' consent, review

                                       14

<PAGE>


any loan files relating to the Mortgage Loans. The limitations  inherent in such
counsel's participation in the preparation of the Registration Statement and the
Prospectus  and the  knowledge  available  to such  counsel  are such  that such
counsel need not assume any  responsibility  for the accuracy,  completeness  or
fairness  of the  statements  contained  in the  Registration  Statement  or the
Prospectus.  On the basis of such counsel's  participation in the preparation of
the  Registration  Statement  and the  Prospectus  as  described  above and such
counsel's   participation  in  conferences  and  telephone   conversations  with
representatives  of  the  Depositor,   the  Seller,  the  Master  Servicer,  the
Underwriters and others at which the contents of the Registration  Statement and
the  Prospectus  were  discussed,  and  relying  as to  facts  necessary  to the
determination  of  materiality,  to the  extent  such  counsel  may do so in the
exercise of such counsel's  professional  responsibility,  upon the certificates
and  statements  of officers and other  representatives  of the  Depositor,  the
Seller,  the Master Servicer and others,  such opinion letter will state that no
facts have come to such  counsel's  attention  that lead such counsel to believe
that,  as of the  date  of the  Prospectus  and the  Closing  Date,  either  the
Registration Statement or the Prospectus (excluding any financial or statistical
data contained  therein,  the sections of the Base Prospectus and the Prospectus
Supplement captioned "FEDERAL INCOME TAX CONSEQUENCES",  the section of the Base
Prospectus  captioned "PLAN OF DISTRIBUTION"  and the sections of the Prospectus
Supplement captioned "SUBSERVICERS", "CERTIFICATE INSURANCE", "UNDERWRITING" and
"REPORT OF EXPERTS",  as to which such  counsel  need not comment)  contains any
untrue  statement of a material  fact or omits to state a material fact required
to be stated therein or necessary to make the statements  therein,  in the light
of the circumstances under which they were made, not misleading.

      Such  counsel's  opinion  letters may express their reliance as to factual
matters upon the  representations  and warranties made by the Block  Transaction
Parties and on  certificates  or other  documents  furnished  by officers of the
Block Transaction Parties. In addition to the qualifications with respect to the
enforceability  opinions  under  paragraph  (iii) above,  the other opinions set
forth in such opinion letters will be subject to such qualifications as Morrison
& Hecker  L.L.P.  customarily  makes with respect to such opinions in the manner
that Morrison & Hecker L.L.P. customarily makes such qualifications.

     (c) The Underwriters shall have received the favorable  opinion,  dated the
Closing Date, of Buker,  Jones,  Morton & Haley, P.C., counsel to CSC, addressed
to the  Underwriters  and in form  and  scope  satisfactory  to  counsel  to the
Underwriters, to the effect that:

          (i) CSC has been  organized  and is  subsisting  and in good  standing
as a limited  liability company  under  the laws of the State of  Georgia,  with
the corporate power to conduct its business as described in the Prospectus.

          (ii) CSC  has  the  corporate  power  to  enter into the Sub-Servicing
Agreement between the Master Servicer and CSC.

          (iii)  CSC is  duly  authorized  under  relevant  statutes,  laws  and
court  decisions  to  conduct  business  in  the various  jurisdictions in which
management  has  certified  that  it  currently  conducts business, except where
failure  to  be  so permitted or failure  to  be  so  authorized will not have a
material adverse effect on its business or financial condition.

                                       15

<PAGE>


          (iv) The  Sub-Servicing  Agreement between the Master Servicer and CSC
has  been  duly  authorized  and,  when  duly  executed and delivered by CSC and
the  other  parties  thereto  and  when  the  other  parties  thereto  have duly
authorized  and executed  such  Sub-Servicing  Agreement,  will be   enforceable
against  CSC in accordance with its terms.

          (v) Except as may be disclosed in such Sub-Servicing Agreement between
the Master Servicer and CSC, the execution  and  delivery of such  Sub-Servicing
Agreement by CSC will not violate any provision of its governing  documents,  or
to such counsel's knowledge,  any statute, order or regulation applicable to CSC
of any court or regulatory  body,  administrative  agency or  governmental  body
having jurisdiction over CSC.

          (vi) To such counsel's  knowledge,  there are no actions,  proceedings
or investigations pending before, or threatened  by, any court,  administrative
agency or other tribunal to which CSC is a party or of which any of its property
is the subject which, if determined  adversely to CSC, (A) would have a material
adverse  effect on the business or  financial  condition of CSC, (B) asserts the
invalidity  of  such   Sub-Servicing   Agreement,   (C)  seeks  to  prevent  the
consummation   by  CSC  of  any  of  the   transactions   contemplated  by  such
Sub-Servicing  Agreement,  or (D) might  materially  and  adversely  affect  the
performance  by  the  CSC  of  its   obligations   under,  or  the  validity  or
enforceability of, such Sub-Servicing Agreement.

      Such  counsel's  opinion  letter may express their  reliance as to factual
matters upon the  representations and warranties made by CSC and on certificates
or other documents furnished by officers of CSC.

     (d) The Underwriters shall have received the favorable  opinion,  dated the
Closing Date, of Terrell W. Smith,  General  Counsel of Fairbanks,  addressed to
the  Underwriters  and  in  form  and  scope  satisfactory  to  counsel  to  the
Underwriters, to the effect that:

          (i)  Fairbanks  has  been  organized  and  is  subsisting  and in good
standing  as  a  corporation  under  the  laws  of  the State of Utah,  with the
corporate power to conduct its business as described in the Prospectus.

          (ii)  Fairbanks   has   the   corporate  power  to  enter  into   the
Sub-Servicing Agreement between the Master Servicer and Fairbanks.

          (iii) Fairbanks is duly authorized under relevant statutes,  laws  and
court  decisions  to  conduct   business  in   the  various   jurisdictions   in
which management has certified that it currently conducts business, except where
failure  to  be  so  permitted  or  failure  to  be  so authorized will not have
a material adverse effect on its business or financial condition.

          (iv) The  Sub-Servicing  Agreement  between  the  Master  Servicer and
Fairbanks  has  been  duly  authorized  and,  when  duly  executed and delivered
by  Fairbanks  and  the  other  parties  thereto  and  when  the  other  parties
thereto  have  duly   authorized  and  executed  such  Sub-Servicing  Agreement,
will be  enforceable against Fairbanks in accordance with its terms.

          (v) Except as may be disclosed in the Sub-Servicing  Agreement between
the  Master  Servicer  and  Fairbanks,  the  execution  and  delivery  of   such
Sub-Servicing Agreement by Fairbanks will  not  violate  any  provision  of  its
governing documents, or to such counsel's

                                       16

<PAGE>


knowledge, any statute, order or regulation applicable to Fairbanks of any court
or  regulatory  body,   administrative   agency  or  governmental   body  having
jurisdiction over Fairbanks.

          (vi) To such counsel's  knowledge,  there are no actions,  proceedings
or investigations pending before, or  threatened  by, any court,  administrative
agency or other  tribunal to which  Fairbanks  is a party or of which any of its
property is the subject  which (A) if determined  adversely to Fairbanks,  would
have a  material  adverse  effect on the  business  or  financial  condition  of
Fairbanks, (B) asserts the invalidity of such Sub-Servicing Agreement, (C) seeks
to prevent the consummation by Fairbanks of any of the transactions contemplated
by such  Sub-Servicing  Agreement,  or (D) might materially and adversely affect
the  performance by the Fairbanks of its  obligations  under, or the validity or
enforceability of, such Sub-Servicing Agreement.

      Such  counsel's  opinion  letter may express their  reliance as to factual
matters  upon  the  representations  and  warranties  made by  Fairbanks  and on
certificates or other documents furnished by officers of Fairbanks.

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

         (i) The Trustee has duly authorized, executed and delivered the Pooling
and Servicing Agreement and the Insurance Agreement,  which constitute the valid
and legally  binding  agreements  of the  Trustee  and are  enforceable  against
the  Trustee  in  accordance  with  their  terms,  subject, as to enforcement of
remedies, (A) to  applicable  bankruptcy,  insolvency,  reorganization and other
similar laws  affecting  the rights of  creditors  generally  and (B) to general
principles of equity (regardless of whether such enforceability is considered in
a proceeding in equity or at law).

          (ii) The Trustee has duly executed and countersigned the  Certificates
issued on the date thereof on behalf of the Trust.

          (iii)  The  execution  and  delivery  by the  Trustee  of the  Pooling
and Servicing  Agreement and the  Insurance  Agreement  and the  performance  by
the Trustee  of its  obligations  thereunder  do not  conflict  with  or  result
in a violation of the Articles of Association or Bylaws of the Trustee.

          (iv) The  Trustee has full power and authority  to execute and deliver
the Pooling and Servicing  Agreement and the Insurance  Agreement and to perform
its obligations thereunder.

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

                                       17

<PAGE>


          (vi) No  consent,  approval  or  authorization  of,  or  registration,
declaration or filing  with,  any  court  or  governmental agency or body of the
United States of America or any state thereof  is  required  for the  execution,
delivery or performance by the Trustee of the Pooling  and  Servicing  Agreement
and the Insurance Agreement.

     (f) The Underwriters shall have received the favorable opinion or opinions,
dated the Closing  Date,  of Brown & Wood LLP, as counsel for the  Underwriters,
with  respect to the  issuance of the Class A  Certificates  and the sale of the
Class A Certificates  to the  Underwriters,  the  Registration  Statement,  this
Underwriting  Agreement,  the Prospectus  and such other related  matters as the
Underwriters may require.

     (g) The Underwriters shall have received the favorable  opinion,  dated the
Closing Date, of Kutak Rock,  special  counsel for the Certificate  Insurer,  in
form and scope satisfactory to counsel for the Underwriters, to the effect that:

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

          (ii) The execution and delivery by the Certificate Insurer of each  of
the Policies,  the Insurance  Agreement  and  the Indemnification  Agreement are
within the corporate powers of the Certificate  Insurer and have been authorized
by all necessary corporate action on the part of the Certificate  Insurer;  each
of the Policies has been duly  executed and is the valid and binding  obligation
of the Certificate Insurer enforceable in accordance  with its terms except that
the enforcement of the Policies may be limited by laws relating  to  bankruptcy,
insolvency,  reorganization,  moratorium,  receivership  and other  similar laws
affecting creditors' rights generally and by general principles of equity.

          (iii) The Certificate Insurer is authorized to deliver  the  Insurance
Agreement and the Indemnification  Agreement and each of the Insurance Agreement
and the  Indemnification  Agreement  has been duly  executed  and is a valid and
binding obligation of the Certificate Insurer enforceable in accordance with its
terms  except  that  the   enforcement  of  the  Insurance   Agreement  and  the
Indemnification  Agreement  may be  limited  by  laws  relating  to  bankruptcy,
insolvency,  reorganization,  moratorium,  receivership  and other  similar laws
affecting  creditors' rights generally and by general  principles of equity and,
in  the  case  of  the  Insurance  Indemnification   Agreement,   public  policy
considerations  as to rights of  indemnification  for  violations of federal and
state securities laws.

          (iv) No  consent,  approval,  authorization  or  order of any state or
federal  court  or  governmental   agency or body is required on the part of the
Certificate Insurer, the lack of which would adversely  affect  the  validity or
enforceability of  any  of   the  Policies,  the  Insurance   Agreement  or  the
Indemnification   Agreement;  to  the  extent  required  by  applicable    legal
requirements  that  would  adversely  affect  the  validity or enforceability of
either of the Policies, the form of each of the Policies has  been  filed  with,
and  approved  by,  all governmental  authorities  having  jurisdiction over the
Certificate  Insurer in connection with the Policies.

                                       18

<PAGE>


          (v) To the extent that either of the Policies  constitutes  a security
within the  meaning of Section  2(1) of the 1933 Act,  it is a security  that is
exempt from the registration requirements of the 1933 Act.

         (vi) The   information  set  forth  under  the  caption   "CERTIFICATE
INSURANCE" in the Prospectus Supplement,  insofar as such statements  constitute
a description of the Policies, accurately summarizes the Policies.

     (h) The  Underwriters  shall have  received an  opinion,  dated the Closing
Date, of Morrison & Hecker L.L.P. as counsel to the Master Servicer,  the Seller
and the Depositor, addressed to the Certificate Insurer, the Trustee, Standard &
Poor's, Moody's and the Underwriters,  relating to the true sale of the Mortgage
Loans  (i) by the  Seller  to the  Depositor  and (ii) by the  Depositor  to the
Trustee.

     (i)  Each  of  the   Transaction   Parties  shall  have  furnished  to  the
Underwriters  a  certificate  signed on behalf of such  Transaction  Party by an
accounting or financial  officer thereof,  dated the Closing Date, as to (i) the
accuracy of the  representations and warranties herein of such Transaction Party
at and as of the  Closing  Date;  (ii)  there  being no  legal  or  governmental
proceedings pending,  other than those, if any, referred to in the Prospectus or
the  Prospectus  as amended or  supplemented,  as the case may be, to which such
Transaction  Party is a party or of which any property of such Transaction Party
is the  subject,  which,  in the  judgment  of such  Transaction  Party,  have a
reasonable likelihood of resulting in a material adverse change in the financial
condition,  shareholders'  equity or results of operations  of such  Transaction
Party or  having a  material  adverse  effect  on the  ability  to  perform  its
obligations  under  the  Agreements;  and to the  best  knowledge  of each  such
Transaction  Party,  no such  proceedings  are  threatened  or  contemplated  by
governmental  authorities or threatened by others; (iii) the performance by such
Transaction Party of all of its respective obligations hereunder to be performed
at or  prior to the  Closing  Date;  and  (iv)  such  other  matters  as you may
reasonably request.

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

     (k) The  Indemnification  Agreement  shall  have been  entered  into by the
Certificate  Insurer,  the Seller, the Master Servicer and the Underwriters,  in
which the Certificate  Insurer will represent to the  Underwriters,  among other
representations,  that  (i) the  information  under  the  captions  "CERTIFICATE
INSURANCE" (the "Insurer Information") in the Prospectus Supplement was approved
by the  Certificate  Insurer  and is limited and does not purport to provide the
scope of  disclosure  required to be included in a  prospectus  for a registrant
under the 1933 Act, in  connection  with the public offer and sale of securities
of such  registrant.  Within  such  limited  scope of  disclosure,  the  Insurer
Information  does not contain any untrue statement of a material fact or omit to
state a material fact necessary to make the statements  therein, in light of the
circumstances  under which they were made,  not  misleading;  and (ii) there has
been no


                                       19
<PAGE>


change in the financial condition of the Certificate Insurer since September 30,
1998 which would have a material  adverse  effect on the  Certificate  Insurer's
ability to meet its  obligations  under the  Policies;  and the  Indemnification
Agreement shall contain provisions, reasonably satisfactory to the Underwriters,
for the indemnification of the Underwriters.

     (l) The Policies shall have been issued by the Certificate Insurer pursuant
to the  Insurance  Agreement  and  shall  have  been  duly  countersigned  by an
authorized  agent of the Certificate  Insurer,  if so required under  applicable
state law or regulation.

     (m) The Class A  Certificates  shall  have been rated  "AAA" by  Standard &
Poor's and "Aaa" by Moody's.

     (n)  Counsel  to  the  Transaction  Parties  shall  have  furnished  to the
Underwriters  any  opinions  supplied  to  Standard  &  Poor's,  Moody's  or the
Certificate Insurer relating to the Class A Certificates and such opinions shall
state that the Underwriters may rely thereon.

     (o) The Underwriters shall have received from each of Deloitte & Touche LLP
and Arthur Andersen LLP , certified public  accountants,  a letter,  dated as of
the date of the Prospectus Supplement, in the form heretofore agreed to.

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

     (q)  Since the  respective  dates as of which  information  is given in the
Prospectus, there shall not have been any change, or any development involving a
prospective change, in or affecting the general affairs,  management,  financial
condition,  stockholders'  equity  or  results  of  operations  of  any  of  the
Transaction  Parties or the Certificate  Insurer  otherwise than as set forth or
contemplated in the  Prospectus,  the effect of which is, in the judgment of the
Underwriters, so material and adverse as to make it impracticable or inadvisable
to proceed with the public  offering or the delivery of the Class A Certificates
on the terms and in the manner contemplated in the Prospectus.

     (r)  Subsequent  to  the  execution  and  delivery  of  this   Underwriting
Agreement,  there shall not have occurred any  downgrading  in the rating of any
securities of the Transaction Parties or the Certificate  Insurer, or any public
announcement that any rating  organization has under  surveillance or review its
rating of any securities of any of the  Transaction  Parties or the  Certificate
Insurer (other than an  announcement  with positive  implications  of a possible
upgrade, and no implication of a possible downgrade, of such rating).

     (s) Prior to the Closing Date, each of the  Transaction  Parties shall have
furnished to you such further information, certificates and documents as you may
reasonably request.


                                       20
<PAGE>


      If any condition specified in this Section 6 shall not have been fulfilled
when  and as  required  to be  fulfilled,  this  Underwriting  Agreement  may be
terminated  by you by  notice  to the  Depositor  at any time at or prior to the
Closing Date, and such  termination  shall be without  liability of any party to
any other party except as provided in Section 7.

     Section 7. Payment of Expenses.  Block Financial  Corporation agrees to pay
all  expenses  incident  to  the  performance  of  its  obligations  under  this
Agreement,  including without  limitation those related to (i) the filing of the
Registration  Statement  and  all  amendments  thereto,  (ii)  the  preparation,
issuance and delivery of the  Certificates,  (iii) the fees and disbursements of
Morrison & Hecker L.L.P.,  as special  counsel for the Transaction  Parties,  of
Deloitte & Touche LLP,  accountants  for the Master  Servicer,  the Seller,  the
Depositor, and CSC, and of Arthur Andersen LLP, accountants for Fairbanks,  (iv)
the first  $10,000 of fees and  expenses,  of Brown and Wood LLP, as special tax
counsel for the  Depositor,  (v) the  qualification  of the Class A Certificates
under  state  securities  and  "blue  sky"  laws  and the  determination  of the
eligibility  of the Class A Certificates  for investment in accordance  with the
provisions of subsection 5(f) of this Underwriting  Agreement,  including filing
fees, (vi) the printing and delivery to the Underwriters,  in such quantities as
you may  reasonably  request,  of copies of the  Registration  Statement and the
Prospectus  and all  amendments  and  supplements  thereto,  and of any Blue Sky
Survey,  (vii) the delivery to the  Underwriters,  in such quantities as you may
reasonably  request,  of copies of the  Agreements,  (viii) the fees  charged by
nationally  recognized  statistical  rating  agencies  for  rating  the  Class A
Certificates,  (ix) the  reasonable  fees and  expenses  of the  Trustee and its
counsel and (x) the reasonable fees and expenses of the Certificate  Insurer and
its counsel.

      If this Underwriting Agreement is terminated by you in accordance with the
provisions of Section 6, the Master Servicer, the Seller and the Depositor shall
reimburse you for all reasonable out-of-pocket expenses,  including the fees and
disbursements of Brown & Wood llp, as counsel for the Underwriters.

     Section  8.  Indemnification.  (a)  Block  Financial  Corporation  and  the
Depositor  jointly  and  severally  agree to  indemnify  and hold  harmless  the
Underwriters and each Person, if any, that controls the Underwriters  within the
meaning of Section 15 of the 1933 Act or Section 20 of the  Securities  Exchange
Act of 1934, as amended (the "1934 Act"), as follows:

          (i) against  any  and  all loss,  liability, claim, damage and expense
whatsoever, as incurred,  arising out of any untrue statement or alleged  untrue
statement of a material fact contained  in the  Registration  Statement  (or any
amendment  thereto),  including  the  information  deemed  to  be  a part of the
Registration Statement pursuant to Rule 430A under the 1933 Act, if  applicable,
or the omission or alleged omission  therefrom of a material fact required to be
stated therein or necessary to make the  statements  therein not  misleading  or
arising out of any untrue statement or alleged  untrue  statement  of a material
fact contained in the  Prospectus (or any  amendment or  supplement  thereto) or
the omission or alleged omission therefrom of a material fact necessary in order
to make the statements therein, in light of the circumstances  under  which they
were made, not misleading, unless such untrue statement or omission  or  alleged
untrue statement or omission was made in reliance upon  and  in conformity  with
written  information  furnished  to  the  Depositor by the  Underwriters  or the
Certificate Insurer expressly  for use in the  Registration  Statement  (or  any
amendment thereto);


                                       21
<PAGE>


          (ii)  against any and all loss, liability, claim, damage  and  expense
whatsoever,  as  incurred,  to  the  extent  of the  aggregate  amount  paid  in
settlement of any litigation, or investigation or proceeding by any governmental
agency or body,  commenced or threatened,  or of any claim whatsoever based upon
any such untrue  statement or omission,  or any such alleged untrue statement or
omission,  if such  settlement  is  effected  with the  written  consent  of the
Depositor; and

          (iii) against any and all  reasonable  expense  whatsoever  (including
the reasonable fees and disbursements of counsel  chosen  by you) as  reasonably
incurred in investigating, preparing to defend or defending against or appearing
as a third party  witness with respect to any  litigation  or  investigation  or
proceeding by any governmental agency or body,  commenced or threatened,  or any
claim whatsoever  based upon any such untrue statement or omission,  or any such
alleged  untrue  statement or  omission,  as such expense is incurred and to the
extent that any such expense is not paid under (i) or (ii) above.

      This  indemnity  will be in  addition  to any  liability  which any of the
Master Servicer, the Seller or the Depositor may otherwise have.

     (b) (i)  Each of the  Underwriters  severally  and not  jointly  agrees  to
indemnify and hold harmless Block Financial Corporation and the Depositor,  each
of  their  directors,  each  of  their  officers  who  signed  the  Registration
Statement,  and each Person,  if any, that controls Block Financial  Corporation
and/or the Depositor within the meaning of Section 15 of the 1933 Act or Section
20 of the 1934 Act  against  any and all  loss,  liability,  claim,  damage  and
expense, as incurred,  described in the indemnity contained in subsection (a)(i)
of this Section 8, arising out of any untrue statements or omissions, or alleged
untrue  statements  or  omissions,  made in the  Registration  Statement (or any
amendment thereto) or the Prospectus (or any amendment or supplement thereto) in
reliance upon and in conformity with written information furnished to the Seller
and/or  to  the  Depositor  by  such  Underwriter   expressly  for  use  in  the
Registration  Statement (or any  amendment  thereto) or the  Prospectus  (or any
amendment or supplement  thereto).  The parties acknowledge that the Underwriter
Information  constitutes  the  only  information  furnished  in  writing  by the
Underwriters for inclusion in the Registration Statement or the Prospectus.

          (ii) Each   Underwriter  individually  agrees  to  indemnify  and hold
harmless each indemnified  party  against  any and all loss,  liability,  claim,
damage  and  expense,  as  incurred,  described  in  the  indemnity contained in
subsection (b)(i) of  this  Section  8,  arising out of any untrue statements or
omissions, or alleged untrue statements or omissions,  made in the Computational
Materials (as defined below) prepared  and used by such  Underwriter;  provided,
however,  that such Computational  Materials shall not include any Mortgage Loan
Information  (as defined below) or any errors in the mathematical  calculations
reflected in such Computational Materials to the extent such errors result from
such Mortgage Loan Information;  and provided,  further, that any such omission
or alleged omission relating to the Computational Materials shall be  determined
by reading such Computational  Materials  in  conjunction  with the  Prospectus
as an  integral document and in light of the  circumstances  under  which   such
statements  in  the  Computational  Materials  and  the  Prospectus  were  made.
"Computational Materials" shall mean the  "Computational  Materials" as defined
in the No-Action  Letter  of  May 20, 1994  issued  by the Commission to Kidder,
Peabody Acceptance Corporation I, Kidder,


                                       22
<PAGE>


Peabody  &  Co.  Incorporated  and  Kidder  Structured  Asset  Corporation,  the
No-Action  Letter  of May  27,  1994  issued  by the  Commission  to the  Public
Securities  Association and the No-Action  Letter of March 9, 1995 issued by the
Commission to the Public Securities  Association (the "SEC No-Action  Letters").
"Computational  Materials" shall include only those Computational Materials that
have been prepared or delivered to prospective  investors by or at the direction
of the Underwriters.  In connection with the use of Computational Materials, the
Underwriters shall comply with all applicable  requirements of the SEC No-Action
Letters.  "Mortgage Loan  Information"  shall mean  information  relating to the
Mortgage Loans furnished by the Depositor,  the Master Servicer or the Seller to
any of the Underwriters  upon which the mathematical  calculations  reflected in
the  Computational  Materials of the  Underwriters  are based.  All  information
included  in  the   Computational   Materials   shall  be  generated   based  on
substantially the same methodology and assumptions that are used to generate the
information  in the  Prospectus  Supplement  as  set  forth  therein;  provided,
however,  that the  Computational  Materials  may include  information  based on
alternative  methodologies  or assumptions if specified  therein.  The Depositor
will timely file with the  Commission  in current  reports on Form 8-K under the
1934 Act all  information  with respect to the  Certificates  which  constitutes
Computational  Materials, in accordance with and in the time frames set forth in
the SEC No-Action Letters; and provided,  further,  that the Depositor shall not
be obligated to file any Computational Materials with the Commission that (i) in
the  reasonable  determination  of the  Depositor and the  Underwriters  are not
required  to be filed  pursuant to the SEC  No-Action  Letters or (ii) have been
determined  to contain any material  error or omission,  provided  that,  at the
request of an Underwriter,  the Depositor will file Computational Materials that
contain a material error or omission if clearly marked  "superseded by materials
dated [________]" and accompanied by corrected  Computational Materials that are
marked "material previously dated [_________], as corrected".

     (c) Each  indemnified  party shall give prompt notice to each  indemnifying
party of any action commenced  against it with respect to which indemnity may be
sought  hereunder,  but  failure to so notify an  indemnifying  party  shall not
relieve it from any  liability  which it may have  hereunder  unless it has been
materially  prejudiced by such failure to notify or from any liability  which it
may have otherwise than on account of this indemnity agreement.  An indemnifying
party may  participate  at its own expense in the defense of such action.  In no
event shall the indemnifying parties be liable for the fees and expenses of more
than one counsel for all  indemnified  parties in connection with any one action
or separate but similar or related actions in the same jurisdiction  arising out
of the same general  allegations or circumstances,  unless (i) if the defendants
in any  such  action  include  one or more of the  indemnified  parties  and the
indemnifying  party,  and one or  more of the  indemnified  parties  shall  have
employed  separate counsel after having  reasonably  concluded that there may be
legal defenses  available to it or them that are different from or additional to
those  available  to the  indemnifying  party  or to one or  more  of the  other
indemnified  parties  or (ii) the  indemnifying  party  shall not have  employed
counsel  reasonably  satisfactory  to the  indemnified  party to  represent  the
indemnified  party within a reasonable time after notice of the  commencement of
the action.

     Section  9.  Contribution.  In order  to  provide  for  just and  equitable
contribution in circumstances in which the indemnity  agreement  provided for in
Section 8 is for any reason held to be unenforceable by the indemnified  parties
although  applicable in accordance with its terms,  Block Financial  Corporation
and the Depositor, on the one hand, and the Underwriters, on the

                                       23

<PAGE>


other, shall contribute to the aggregate losses,  liabilities,  claims,  damages
and expenses of the nature  contemplated by said indemnity agreement incurred by
Block  Financial  Corporation  and/or  the  Depositor  and  one or  more  of the
Underwriters  (i) in such  proportion  as shall be  appropriate  to reflect  the
relative benefits to Block Financial  Corporation and the Depositor,  on the one
hand, and the Underwriters, on the other, in connection with the matter to which
the indemnification  relates, which relative benefits shall be deemed to be such
that the Underwriters  shall be responsible for that portion  represented by the
percentage that the underwriting  discount on the cover of the Prospectus on the
Closing  Date  bears  to the  initial  public  offering  price  for the  Class A
Certificates  as set forth  thereon,  and Block  Financial  Corporation  and the
Depositor shall be jointly and severally  responsible for the balance or (ii) if
the  allocation  provided by clause (i) above is not permitted by applicable law
or otherwise  prohibited hereby, in such proportion as is appropriate to reflect
not only the  relative  benefits  referred  to in clause  (i) above but also the
relative fault of Block  Financial  Corporation  and the  Depositor,  on the one
hand, and the  Underwriters  or  Underwriter,  as applicable,  on the other,  in
connection  with the  statements  or  omissions  that  resulted in such  losses,
claims,  damages or liabilities,  or actions in respect thereof,  as well as any
other  relevant  equitable  considerations;  provided,  however,  that no person
guilty of fraudulent  misrepresentation  (within the meaning of Section 11(f) of
the 1933 Act)  shall be  entitled  to  contribution  from any person who was not
guilty of such fraudulent misrepresentation.  Relative fault shall be determined
by  reference  to,  among other  things,  whether  the untrue or alleged  untrue
statement  of a material  fact or the  omission  or alleged  omission to state a
material fact relates to information supplied by Block Financial  Corporation or
the Depositor, on the one hand, or the Underwriters,  on the other hand, and the
parties'  relative intent,  knowledge,  access to information and opportunity to
correct  or  prevent  such  untrue   statement  or  omission.   Block  Financial
Corporation,  the Depositor and the Underwriters agree that it would not be just
and equitable if contributions  pursuant to this Section 9 were to be determined
by pro rata allocation (even if the Underwriters  were treated as one entity for
such  purpose)  or by any other  method of  allocation  which does not take into
account the equitable  considerations  referred to in the first sentence of this
Section 9. The amount  paid by an  indemnified  party as a result of the losses,
claims,  damages or liabilities (or actions in respect  thereof)  referred to in
the first  sentence  of this  Section 9 shall be deemed to include  any legal or
other expenses  reasonably incurred by such indemnified party in connection with
investigating, preparing to defend or defending against any action or claim that
is the subject of this Section 9. Notwithstanding the provisions of this Section
9, no  Underwriter  shall be required to contribute  any amount in excess of the
amount by which the total underwriting  commission  received by such Underwriter
for the sale of the Class A Certificates  underwritten  by such  Underwriter and
distributed  to the  public  exceeds  the  amount  of  any  damages  which  such
Underwriter  has  otherwise  been  required  to pay in respect  of such  losses,
liabilities, claims, damages and expenses. The Underwriters' obligations in this
Section  9  to  contribute  are  several  in  proportion  to  their   respective
underwriting  obligations  and not joint.  Each party  entitled to  contribution
agrees that upon the service of a summons or other initial legal process upon it
in any action  instituted  against it in  respect to which  contribution  may be
sought,  it shall  promptly give written  notice of such service to the party or
parties from whom contribution may be sought, but the omission so to notify such
party or  parties  of any such  service  shall not  relieve  the party from whom
contribution may be sought for any obligation it may have hereunder or otherwise
(except as  specifically  provided  in Section 8 hereof).  For  purposes of this
Section 9, each Person, if any, that controls any Underwriter within the meaning
of  Section 15 of the 1933 Act or Section 20 of the 1934 Act shall have the same
rights to

                                       24

<PAGE>


contribution  as  such  Underwriter,  and  each  respective  director  of  Block
Financial  Corporation  and/or the Depositor,  each respective  officer of Block
Financial   Corporation   and/or  the  Depositor  who  signed  the  Registration
Statement,  and each Person,  if any, that controls Block Financial  Corporation
and/or the Depositor within the meaning of Section 15 of the 1933 Act or Section
20 of the 1934 Act shall have the same rights to contribution as Block Financial
Corporation and/or the Depositor.

     Section 10. Representations, Warranties and Agreements to Survive Delivery.
All  representations,  warranties and agreements  contained in this Underwriting
Agreement or any statement set forth in any of the  certificates  of officers of
the Master Servicer, the Seller or the Depositor submitted pursuant hereto shall
remain operative and in full force and effect,  regardless of any  investigation
made by or on behalf of the Underwriters or controlling Person thereof, or by or
on behalf of the Master Servicer,  the Seller or the Depositor and shall survive
delivery of any Class A Certificates to the Underwriters.

     Section 11. Termination of Agreement.  This Underwriting Agreement shall be
subject  to  termination  by  notice  given by you to the  Depositor  if (i) any
change,  or any  development  involving a  prospective  change,  in or affecting
particularly  the business or  properties of the Trust,  any of the  Transaction
Parties or the Certificate  Insurer which, in your judgment,  materially impairs
the investment  quality of the Class A  Certificates  or makes it impractical or
inadvisable  to market the Class A  Certificates;  (ii) any  downgrading  in the
rating of any  securities of the Trust,  any of the  Transaction  Parties or the
Certificate   Insurer  by  any   "nationally   recognized   statistical   rating
organization"  (as defined for purposes of Rule 436(g)  under the 1933 Act),  or
any public  announcement  that any such  organization has under  surveillance or
review its rating of any securities of the Trust, any of the Transaction Parties
or  the  Certificate   Insurer  (other  than  an   announcement   with  positive
implications  of  a  possible  upgrading,  and  no  implication  of  a  possible
downgrading,  of such rating);  (iii) any suspension or limitation of trading in
securities  generally on the New York Stock Exchange,  or any setting of minimum
prices  for  trading on such  exchange;  (iv) any  suspension  of trading of any
securities  of the Trust,  any of the  Transaction  Parties  or the  Certificate
Insurer on any  exchange  or in the  over-the-counter  market;  (v) any  banking
moratorium declared by federal or New York authorities;  or (vi) any outbreak or
escalation  of major  hostilities  in which the United  States is involved,  any
declaration  of  war  by  Congress,   or  any  other  substantial   national  or
international calamity or emergency if, in your judgment, the effect of any such
outbreak, escalation, declaration, calamity or emergency makes it impractical or
inadvisable to proceed with  completion of the sale of and payment for the Class
A Certificates.  In the event of any such termination, the covenant set forth in
subsection 5(b), the provisions of Section 7, the indemnity  agreement set forth
in Section 8, and the provisions of Sections 9 and 14 shall remain in effect.

     Section 12. Default by One of the Underwriters.  If one of the Underwriters
participating  in the public offering of the Class A Certificates  shall fail on
the Closing Date to purchase the Class A  Certificates  which it is obligated to
purchase  hereunder  (the  "Defaulted  Certificates"),  then the  non-defaulting
Underwriters  shall  have  the  right,  within  24  hours  thereafter,  to  make
arrangements for them, or any other underwriter,  to purchase all, but not fewer
than all, of the  Defaulted  Certificates  in such amounts as may be agreed upon
and upon the terms herein set forth.  If,  however,  you have not completed such
arrangements within such 24-hour period, then:

                                       25

<PAGE>




          (i) if the aggregate  principal amount of the Defaulted   Certificates
does  not  exceed  10%  of  the  aggregate  principal  amount  of  the  Class  A
Certificates to be  purchased  pursuant  to  this  Underwriting  Agreement,  the
non-defaulting  Underwriters named  in  this  Underwriting  Agreement  shall  be
obligated to purchase the full amount thereof, or

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

      No action taken  pursuant to this Section 12 shall relieve the  defaulting
Underwriter  from the liability with respect to any default of such  Underwriter
under this Underwriting Agreement.

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


                                       26
<PAGE>




     Section 13. Notices. All notices and other  communications  hereunder shall
be in  writing  and  shall be  deemed  to have  been  duly  given if  mailed  or
transmitted  by  any  standard  form  of   telecommunication.   Notices  to  the
Underwriters  shall be directed to Chase Securities Inc., as  Representative  of
the several  Underwriters,  at 270 Park Avenue,  7th Floor,  New York,  New York
10017, Attention: Paul C. Scialabba.  Notices to the Master Servicer, the Seller
or the Depositor  shall be directed to Block Mortgage  Finance,  Inc., 4435 Main
Street,  Suite 500,  Kansas City,  Missouri  64111, to the attention of the Vice
President, with a copy to the Treasurer.

     Section 14. Parties. This Underwriting Agreement shall inure to the benefit
of and be binding upon the Underwriters, the Master Servicer, the Seller and the
Depositor,  and their respective  successors.  Nothing expressed or mentioned in
this  Underwriting  Agreement  is intended nor shall it be construed to give any
person, firm or corporation,  other than the parties hereto and their respective
successors and the controlling persons and officers and directors referred to in
Sections  8 and 9 and  their  heirs  and  legal  representatives,  any  legal or
equitable  right,  remedy or claim  under or with  respect to this  Underwriting
Agreement or any provision herein contained. This Underwriting Agreement and all
conditions and  provisions  hereof are intended to be for the sole and exclusive
benefit of the  parties and their  respective  successors  and said  controlling
persons and officers and directors and their heirs and legal representatives (to
the extent of their rights as specified herein) and except as provided above for
the benefit of no other person, firm or corporation. No purchaser of the Class A
Certificates  from the Underwriters  shall be deemed to be a successor by reason
merely of such purchase.

     Section 15.  Governing Law and Time. This  Underwriting  Agreement shall be
governed  by the  law of the  State  of New  York  and  shall  be  construed  in
accordance  with such law  applicable  to  agreements  made and to be  performed
therein,  without  giving  effect to the conflicts of laws  principles  thereof.
Specified times of day refer to New York City time.

     Section 16.  Counterparts.  This Underwriting  Agreement may be executed in
counterparts,  each of which  shall  constitute  an  original of any party whose
signature  appears on it, and all of which shall  together  constitute  a single
instrument.


                                       27
<PAGE>



      If the foregoing is in accordance with the Underwriters'  understanding of
our agreement, please sign and return to us a counterpart hereof, whereupon this
instrument along with all counterparts will become a binding agreement among the
Underwriters,  the Master  Servicer,  the Seller and the Depositor in accordance
with its terms.

                                Very truly yours,

                                BLOCK MORTGAGE FINANCE, INC. as Depositor


                                By:    /s/ Bret G. Wilson
                                       _____________________________________
                                Name:  Bret G. Wilson
                                Title: President


                                COMPANION MORTGAGE CORPORATION, as Seller


                                By:    /s/ Bret G. Wilson
                                       _____________________________________
                                Name:  Bret G. Wilson
                                Title: President


                                BLOCK FINANCIAL CORPORATION, as Master Servicer


                                By:    /s/ Bret G. Wilson
                                       _____________________________________
                                Name:  Bret G. Wilson
                                Title: President



                                       28

<PAGE>



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


CHASE SECURITIES INC.
      as Representative of the Underwriters



By:  /s/  Paul C. Scialabba
     ____________________________
     Paul C. Scialabba
     Vice President

                                       29
<PAGE>


                                   Schedule A

                                  Underwriting

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


Chase Securities Inc.

Certificate Balance (1)...$12,750,000   $9,500,000    $6,293,000    $3,171,500


Price to Public...........99.92212%(2)  99.75005%(2)  99.83847%(2)  99.59091%(2)


Underwriting Discount...  0.200%        0.375%        0.631%        0.600%


Salomon Smith Barney
Inc.

Certificate Balance (1)...$12,750,000   $9,500,000    $6,293,000    $3,171,500


Price to Public...........99.92212%(2)  99.75005%(2)  99.83847%(2)  99.59091%(2)


Underwriting Discount...  0.200%        0.375%        0.631%        0.600%


                            Class         Class
                             A-5           A-6
                         Certificates  Certificates


Chase Securities Inc.

Certificate Balance(1)... $19,750,000   $27,652,000


Price to Public.......... 99.91570%(2)  100.00000%(3)


Underwriting Discount.... 0.200%        0.425%


Salomon Smith Barney
Inc.

Certificate Balance (1)...$19,750,000   $27,652,000


Price to Public...........99.91570%(2)  100.00000%(3)


Underwriting Discount     0.200%        0.425%
_____________________
(1) Subject to a  permitted  variance  of plus or minus 5%,  dependent  upon the
principal balance of the Mortgage Loans as of the Cut-Off Date in the Trust Fund
on the Closing Date.  (2) Not including  accrued  interest from October 1, 1999.
(3) Plus accrued interest, if any, from October 27, 1999.








                         POOLING AND SERVICING AGREEMENT


                                   Relating to

         BLOCK MORTGAGE FINANCE ASSET BACKED CERTIFICATES, SERIES 1999-2

                                      Among

                          BLOCK MORTGAGE FINANCE, INC.,
                                  as Depositor

                          BLOCK FINANCIAL CORPORATION,
                               as Master Servicer

                         COMPANION MORTGAGE CORPORATION,
                                    as Seller


                                       and


                         BANK ONE, NATIONAL ASSOCIATION,
                                   as Trustee


                           Dated as of October 1, 1999



<PAGE>


                              CONTENTS

                                                               Page

                                    ARTICLE I
                       DEFINITIONS; RULES OF CONSTRUCTION

Section 1.01   Definitions........................................ 2

                                   ARTICLE II
                   ESTABLISHMENT AND ORGANIZATION OF THE TRUST

Section 2.01   Establishment of the Trust.........................34
Section 2.02   Office.............................................35
Section 2.03   Purposes and Powers................................35
Section 2.04   Appointment of the Trustee; Declaration of
               Trust..............................................35
Section 2.05   Expenses of the Trust..............................35
Section 2.06   Ownership of the Trust.............................36
Section 2.07   Situs of the Trust.................................36
Section 2.08   Miscellaneous REMIC Provisions.....................36

                                   ARTICLE III
                    REPRESENTATIONS, WARRANTIES AND COVENANTS

Section 3.01   Representations and Warranties of the Depositor....37
Section 3.02   Representations and Warranties of the Master
               Servicer...........................................39
Section 3.03   Representations and Warranties of the Seller.......41
Section 3.04   Covenants of Seller to Take Certain Actions with
               Respect to the Mortgage Loans in Certain
               Situations.........................................44
Section 3.05   Conveyance of the Mortgage Loans and Qualified
               Replacement Mortgage Loans.........................45
Section 3.06   Acceptance by Trustee; Certain Substitutions of
               Mortgage Loans; Certification by Trustee...........49

                                   ARTICLE IV
                        ISSUANCE AND SALE OF CERTIFICATES

Section 4.01   Issuance of Certificates...........................50
Section 4.02   Sale of Certificates...............................51


<PAGE>


                                    ARTICLE V
                     CERTIFICATES AND TRANSFER OF INTERESTS

Section 5.01   Terms.............................................51
Section 5.02   Forms.............................................52
Section 5.03   Execution, Authentication and Delivery............52
Section 5.04   Registration and Transfer of Certificates.........52
Section 5.05   Mutilated, Destroyed, Lost or Stolen
               Certificates......................................54
Section 5.06   Persons Deemed Owners.............................55
Section 5.07   Cancellation......................................55
Section 5.08   Limitation on Transfer of Ownership Rights........55
Section 5.09   Assignment of Rights..............................57

                                   ARTICLE VI
                                    COVENANTS

Section 6.01   Distributions.....................................57
Section 6.02   Money for Distributions to Be Held in Trust;
               Withholding.......................................58
Section 6.03   Protection of Trust Estate........................59
Section 6.04   Performance of Obligations........................59
Section 6.05   Negative Covenants................................60
Section 6.06   No Other Powers...................................60
Section 6.07   Limitation of Suits...............................60
Section 6.08   Unconditional Rights of Owners to Receive
               Distributions.....................................61
Section 6.09   Rights and Remedies Cumulative....................62
Section 6.10   Delay or Omission Not Waiver......................62
Section 6.11   Control by Owners.................................62
Section 6.12   Indemnification...................................62
Section 6.13   Access to Owners' Names and Addresses.............63

                                   ARTICLE VII
                      ACCOUNTS, DISBURSEMENTS AND RELEASES

Section 7.01   Collection of Money..............................63
Section 7.02   Establishment of Accounts;.......................64
Section 7.03   Flow of Funds....................................64
Section 7.04   [Reserved].......................................69
Section 7.05   Investment of Accounts...........................69
Section 7.06   Payment of Trust Expenses........................70
Section 7.07   Permitted Investments............................70
Section 7.08   Accounting and Directions by Trustee.............72
Section 7.09   Reports by Trustee to Owners and Certificate
               Insurer..........................................72
Section 7.10   Reports by Trustee...............................75
Section 7.11   Preference Payments..............................75

                                       ii
<PAGE>


                                  ARTICLE VIII
                          SERVICING AND ADMINISTRATION

Section 8.01   Master Servicer and Sub-Servicers...............76
Section 8.02   Collection of Certain Mortgage Loan Payments....77
Section 8.03   Sub-Servicing Agreements Between Master
               Servicer and Sub-Servicers......................78
Section 8.04   Successor Sub-Servicers.........................78
Section 8.05   Liability of Master Servicer; Indemnification...78
Section 8.06   No Contractual Relationship Between Sub-
               Servicers, Trustee or the Owners................80
Section 8.07   Assumption or Termination of Sub-Servicing
               Agreements by Trustee...........................80
Section 8.08   Collection Account..............................80
Section 8.09   Delinquency Advances and Servicing Advances.....82
Section 8.10   Compensating Interest; Repurchase of Mortgage
               Loans...........................................83
Section 8.11   Maintenance of Insurance........................84
Section 8.12   Due-on-Sale Clauses; Assumption and
               Substitution Agreements.........................86
Section 8.13   Realization upon Defaulted Mortgage Loans;
               Inspection......................................87
Section 8.14   Trustee to Cooperate; Release of Files..........88
Section 8.15   Servicing Compensation..........................89
Section 8.16   Annual Statement as to Compliance...............90
Section 8.17   Annual Independent Certified Public
               Accountants' Reports............................90
Section 8.18   Access to Certain Documentation and
               Information Regarding the Mortgage Loans........91
Section 8.19   Merger or Consolidation of the Master
               Servicer; Assignment............................91
Section 8.20   Removal of Master Servicer; Resignation of
               Master Servicer.................................91
Section 8.21   Inspections by Certificate Insurer; Errors
               and Omissions Insurance.........................96

                                   ARTICLE IX
                              TERMINATION OF TRUST

Section 9.01   Termination of Trust............................96
Section 9.02   Termination upon Option of Owners of Class R
               Certificates and Master Servicer................97
Section 9.03   Termination Auction.............................98
Section 9.04   Termination upon Loss of REMIC Status...........99
Section 9.05   Disposition of Proceeds........................101

                                    ARTICLE X
                                   THE TRUSTEE

Section 10.01  Certain Duties and Responsibilities............101
Section 10.02  Removal of Trustee for Cause...................103
Section 10.03  Certain Rights of the Trustee..................105
Section 10.04  Not Responsible for Recitals or Issuance
               of Certificates................................106

                                      iii
<PAGE>


Section 10.05  May Hold Certificates.........................107
Section 10.06  Money Held in Trust...........................107
Section 10.07  Compensation and Reimbursement; No Lien
               for Fees......................................107
Section 10.08  Corporate Trustee Required; Eligibility.......107
Section 10.09  Resignation and Removal; Appointment of
               Successor.....................................107
Section 10.10. Acceptance of Appointment by Successor
               Trustee.......................................109
Section 10.11  Merger, Conversion, Consolidation or
               Succession to Business of the Trustee.........109
Section 10.12  Reporting; Withholding........................110
Section 10.13  Liability of the Trustee......................110
Section 10.14  Appointment of Co-Trustee or Separate
               Trustee.......................................111

                                   ARTICLE XI
                                  MISCELLANEOUS

Section 11.01  Compliance Certificates and Opinions.........112
Section 11.02  Form of Documents Delivered to the Trustee...113
Section 11.03  Acts of Owners...............................113
Section 11.04  Notices, etc. to Trustee.....................114
Section 11.05  Notices and Reports to Owners; Waiver of
               Notices......................................114
Section 11.06  Rules by Trustee.............................115
Section 11.07  Successors and Assigns.......................115
Section 11.08  Severability.................................115
Section 11.09  Benefits of Agreement........................115
Section 11.10  Legal Holidays...............................115
Section 11.11  Governing Law; Submission to Jurisdiction....116
Section 11.12  Counterparts.................................116
Section 11.13  Usury........................................117
Section 11.14  Amendment....................................117
Section 11.15  Paying Agent; Appointment and Acceptance
               of Duties....................................118
Section 11.16  REMIC Status.................................119
Section 11.17  Additional Limitation on Action and
               Imposition of Tax............................120
Section 11.18  Appointment of Tax Matters Person............121
Section 11.19  The Certificate Insurer......................121
Section 11.20  [Reserved]...................................121
Section 11.21  Third-Party Rights...........................121
Section 11.22  Notices......................................121

                                       iv


<PAGE>


SCHEDULE I      REPRESENTATIONS AND WARRANTIES AS TO THE MORTGAGE
                LOANS
SCHEDULE I-A    SCHEDULE OF FIXED RATE GROUP MORTGAGE LOANS
SCHEDULE I-B    SCHEDULE OF ADJUSTABLE RATE GROUP MORTGAGE LOANS

EXHIBIT A       FORM OF CLASS A CERTIFICATE
EXHIBIT B       RESERVED
EXHIBIT C       FORM OF CLASS R CERTIFICATE
EXHIBIT D       PAYOFF CERTIFICATION
EXHIBIT E       FORM OF TRUSTEE'S RECEIPT
EXHIBIT F       FORM OF POOL CERTIFICATION
EXHIBIT G       FORM OF DELIVERY ORDER
EXHIBIT H       FORM OF AFFIDAVIT FOR CLASS R TRANSFER
EXHIBIT I       [RESERVED]
EXHIBIT J       FORM OF LOST NOTE AFFIDAVIT
EXHIBIT K       TERMINATION AUCTION PROCEDURES
EXHIBIT L       FORM OF LIQUIDATION REPORT
EXHIBIT M       FORM OF REQUEST FOR RELEASE OF DOCUMENTS
EXHIBIT N       FORM OF INVESTMENT REPRESENTATION LETTER
EXHIBIT O       FORM OF ERISA REPRESENTATION LETTER


                                       v
<PAGE>



     POOLING AND SERVICING  AGREEMENT,  relating to BLOCK MORTGAGE FINANCE ASSET
BACKED  CERTIFICATES,  SERIES  1999-2,  dated as of October 1, 1999 by and among
BLOCK  MORTGAGE  FINANCE,  INC.,  a Delaware  corporation,  in its  capacity  as
Depositor  (the   "Depositor"),   BLOCK   FINANCIAL   CORPORATION,   a  Delaware
corporation,  in its  capacity  as  Master  Servicer  (the  "Master  Servicer"),
COMPANION  MORTGAGE  CORPORATION,  a Delaware  corporation,  in its  capacity as
Seller (the "Seller"),  and BANK ONE, NATIONAL  ASSOCIATION,  a national banking
association, in its capacity as the trustee (the "Trustee").

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

      WHEREAS,  the Master  Servicer has agreed to service the  Mortgage  Loans,
which constitute the principal assets of the trust estate;

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

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

      WHEREAS,  MBIA  Insurance  Corporation  is  intended  to be a  third-party
beneficiary  with the right to enforce  this  Agreement as if it were a party to
this  Agreement  and  is  hereby  recognized  by  the  parties  hereto  to  be a
third-party beneficiary with the right to enforce this Agreement as if it were a
party to this Agreement so long as no Certificate  Insurer  Default has occurred
and is continuing.

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

                                   CONVEYANCE

      To provide for the distribution of the principal of and/or interest on the
Class A  Certificates  and the Class R  Certificates  in  accordance  with their
terms,  all of the sums  distributable  under this Agreement with respect to the
Certificates  and the performance of the covenants  contained in this Agreement,
the Seller  hereby  bargains,  sells,  conveys,  assigns  and  transfers  to the
Depositor  and the  Depositor  hereby  bargains,  sells,  conveys,  assigns  and
transfers to the Trustee, in trust, without recourse (except as provided herein)
and  for  the  exclusive  benefit  of the  Owners  of the  Certificates  and the
Certificate  Insurer,  all of its respective right, title and interest in and to
any and all benefits  accruing to it from (a) the Mortgage Loans (other than any
principal and interest  payments received or, with respect to an Actuarial Loan,
due thereon on or prior to the Cut-Off  Date) listed in Schedules I-A and I-B to
this Agreement  which the Seller is causing to be delivered to the Depositor and
the  Depositor  is causing to be  delivered  to the  Trustee  herewith  (and all
substitutions  therefor as provided by Sections 3.03,  3.04 and 3.06),  together
with the related Mortgage Loan documents and


<PAGE>


the Seller's and Depositor's  interest in any Mortgaged Property which secures a
Mortgage  Loan but which has been  acquired  by  foreclosure  or deed in lieu of
foreclosure, and all payments thereon and proceeds of the conversion,  voluntary
or involuntary, of the foregoing; (b) such amounts as may be held by the Trustee
in the Distribution  Account,  exclusive of investment  earnings on such amounts
(except as  otherwise  provided  herein) and such  amounts as may be held by the
Master  Servicer in the name of the Trustee in the Collection  Account,  if any,
exclusive of investment  earnings thereon (except as otherwise provided herein),
whether  in the  form of  cash,  instruments,  securities  or  other  properties
(including  any Permitted  Investments  held by the Master  Servicer);  (c) with
respect to the Class A Certificates,  the Certificate Insurance Policies and (d)
proceeds of all the  foregoing  (including,  but not by way of  limitation,  all
proceeds of any mortgage insurance,  hazard insurance and title insurance policy
relating to the Mortgage Loans, cash proceeds,  accounts,  accounts  receivable,
notes, drafts,  acceptances,  chattel paper, checks, deposit accounts, rights to
payment of any and every kind,  and other forms of obligations  and  receivables
which at any time  constitute  all or part of or are included in the proceeds of
any of the foregoing) to pay the Certificates as specified herein ((a)-(d) above
shall be collectively  referred to herein as the "Trust Estate"),  excluding the
proceeds of the Certificate  Insurance Policies except with respect to the Class
A Certificates.

      The  Trustee  acknowledges  such  sale,  accepts  the Trust  hereunder  in
accordance with the provisions hereof and agrees to perform the duties according
to their terms.


                                    ARTICLE I
                       DEFINITIONS; RULES OF CONSTRUCTION


      Section 1.01   Definitions

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

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

     "Accrual  Period":  With respect to the Group 1 Certificates  and the Class
A-5  Certificates  and any  Distribution  Date, the calendar  month  immediately
preceding the month in which the  Distribution  Date occurs;  a "calendar month"
shall be deemed to be 30 days.  With respect to the Class A-6  Certificates  and
any  Distribution  Date,  the period  commencing  on the  immediately  preceding
Distribution  Date (or the Start-up  Date in the case of the first  Distribution
Date) and ending on the day immediately preceding the current Distribution Date.
All  calculations  of  interest  on the Group 1  Certificates  and the Class A-5
Certificates  will be made on the basis of a 360-day  year assumed to consist of
twelve 30-day months and  calculations of interest on the Class A-6 Certificates
will be made on the basis of the actual  number of days  elapsed in the  related
Accrual Period and a year of 360 days.

     "Actuarial  Loan":  Any  Mortgage  Loan as to which,  pursuant  to the Note
related  thereto,  interest is  computed  and  charged to the  Mortgagor  at the
Mortgage  Rate  on the  outstanding  principal  balance  of  such  Note  as of a
scheduled day of each month which is fixed at the time of

                                       2
<PAGE>


origination,  with  the  effect  that  Scheduled  Payments  made by the  related
Mortgagor on such Mortgage  Loan either  earlier or later than the scheduled due
dates  thereof  will  not  affect  the  amortization  schedule  or the  relative
application of such payments to principal and interest.

     "Adjustable  Rate  Group":  The pool of Mortgage  Loans  identified  in the
related  Schedule of Mortgage  Loans as having been  assigned to the  Adjustable
Rate Group in Schedule I-B hereto,  including any Qualified Replacement Mortgage
Loans delivered in replacement thereof.

     "Adjustable Rate Group Specified  Subordinated  Amount":  As defined in the
Insurance Agreement.

     "Adjustable Rate Group Subordinated  Amount":  As of any Distribution Date,
the excess,  if any, of (x) the aggregate Loan Balances of the Mortgage Loans in
the  Adjustable  Rate Group as of the close of  business  on the last day of the
related Due Period (taking into account  Curtailments  with respect to Actuarial
Loans,  Net Liquidation  Proceeds and Prepayments  collected  during the related
Prepayment  Period and, with respect to Actuarial  Loans in the Adjustable  Rate
Group,  any Scheduled  Payments due on or before the last day of the related Due
Period and in the Collection Account as of the related  Determination Date) over
(y) the sum of the Class A-5  Certificate  Principal  Balance  and the Class A-6
Certificate  Principal  Balance as of such  Distribution  Date after taking into
account the payment of the Group 2 Principal Distribution Amount thereon (except
for any  Subordination  Deficit  with respect to the  Adjustable  Rate Group and
Subordination  Increase Amount with respect to the Adjustable Rate Group on such
Distribution Date).

     "Adjusted  Pass-Through  Rate": A rate equal to the sum of (a) the Weighted
Average  Pass-Through  Rate plus (b) any portion of the Insurance Premium Amount
and the Trustee Fee  (calculated  as a percentage of the  outstanding  principal
amount of the Certificates) then accrued and outstanding.

     "Advisor":  As defined in Section 9.03 hereof.

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

     "Annual  Loss  Percentage  (Rolling  Twelve  Month)":  As of any  date  of
determination  thereof commencing  November 1, 2000, a fraction,  expressed as a
percentage,  the  numerator  of  which is the  aggregate  Realized  Losses  that
occurred during the twelve immediately preceding Due Periods and the denominator
of which is the  aggregate  Loan  Balance of the  Mortgage  Loans on the twelfth
Determination Date preceding such date.

     "Appraised  Value":  The appraised  value of any Mortgaged  Property based
upon the  appraisal  or other  valuation  made at or  within  six  months of the
origination  of the related  Mortgage  Loan,  or, in the case of a Mortgage Loan
which is a purchase  money  mortgage (or a "lease option  purchase" in which the
sale price was set less than 12 months prior to origination),  the sale price of
the Mortgaged  Property at such time of origination,  if such sale price is less
than such appraised value.

                                       3
<PAGE>


     "Auction Date": As defined in Section 9.03 hereof.

     "Auction Procedures": As defined in Section 9.03 hereof.

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

     "Available  Funds":  The Group 1  Available  Funds or the Group 2 Available
Funds, as the case may be.

     "Available Funds Shortfall": A Group 1 Available Funds Shortfall or Group 2
Available Funds Shortfall, as the case may be.

     "Basis Risk Carryover  Amount":  With respect to any Distribution Date, the
sum of the Basis  Risk  Excess  for such  Distribution  Date and any Basis  Risk
Excess which remains unpaid from prior Distribution Dates.

     "Basis Risk Excess":  With respect to any Distribution Date as to which the
Class  A-6  Pass-Through  Rate is the Class A-6  Available  Funds Cap Rate,  the
excess  of (i) the  amount of  interest  the  Class  A-6  Certificates  would be
entitled  to  receive  on such  Distribution  Date at the  lesser of (a) the Net
Lifetime Cap for such  Distribution Date and (b) the  then-applicable  Class A-6
Pass-Through  Rate without  reference to the Class A-6 Available  Funds Cap Rate
over (ii) the amount of interest the Class A-6 Certificates will receive on such
Distribution Date at the Class A-6 Available Funds Cap Rate.

     "BFC  Investor  Guide":  The BFC Investor  Guide,  as may be amended by the
Master Servicer from time to time.

     "Business  Day":  Any day that is not a  Saturday,  Sunday  or other day on
which  commercial  banking  institutions  in The City of New York, the States of
California,  Illinois,  Georgia,  Utah or Missouri or in the cities in which the
principal  Corporate Trust Office of the Trustee or the principal offices of the
Certificate Insurer are located, are authorized or obligated by law or executive
order to be closed.

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

                                       4
<PAGE>


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

     "Certificate Insurance Policies":  The Group 1 Certificate Insurance Policy
and the Group 2 Certificate Insurance Policy.

     "Certificate Insurer": MBIA Insurance Corporation,  the principal operating
subsidiary  of MBIA  Inc.,  a New York Stock  Exchange  listed  company,  or any
successor thereto, as issuer of the Certificate Insurance Policies.

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

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

           (b)(i) the entry by a court  having  jurisdiction  in the premises of
(A) a decree or order for  relief in respect  of the  Certificate  Insurer in an
involuntary  case or proceeding  under any  applicable  United States federal or
state bankruptcy,  insolvency,  rehabilitation,  reorganization or other similar
law or (B) a decree or order  adjudging the  Certificate  Insurer as bankrupt or
insolvent,  or approving as properly  filed a petition  seeking  reorganization,
rehabilitation,  arrangement,  adjustment or composition of or in respect of the
Certificate  Insurer under any applicable United States federal or state law, or
appointing a custodian, receiver, liquidator, rehabilitator,  assignee, trustee,
sequestrator  or other  similar  official of the  Certificate  Insurer or of any
substantial  part of its property,  or ordering the winding-up or liquidation of
its affairs,  and the  continuance of any such decree or order for relief or any
such other decree or order unstayed and in effect for a period of 90 consecutive
days; or

           (ii) the commencement by the Certificate  Insurer of a voluntary case
or proceeding  under any applicable  United States federal or state  bankruptcy,
insolvency,  reorganization  or  other  similar  law or of  any  other  case  or
proceeding to be  adjudicated  as bankrupt or  insolvent,  or the consent of the
Certificate  Insurer  to the entry of a decree or order for relief in respect of
the  Certificate  Insurer  in  an  involuntary  case  or  proceeding  under  any
applicable  United  States  federal  or  state  bankruptcy,  insolvency  case or
proceeding  against  the  Certificate   Insurer,  or  the  acquiescence  by  the
Certificate  Insurer to the filing of such petition or to the  appointment of or
the taking possession by a custodian, receiver,  liquidator,  assignee, trustee,
sequestrator  or  similar  official  of  the  Certificate   Insurer  or  of  any
substantial part of its property,  or the failure of the Certificate  Insurer to
pay debts  generally  as they become due, or the  admission  by the  Certificate
Insurer in writing of its  inability  to pay its debts  generally as they become
due.

     "Certificate  Principal Balance":  As of the Start-up Day as to each of the
following Classes of Class A Certificates,  the principal  balances thereof,  as
follows:


          Class A-1 Certificates        $25,500,000

          Class A-2 Certificates        $19,000,000


                                       5
<PAGE>


          Class A-3 Certificates        $12,586,000

          Class A-4 Certificates        $6,343,000

          Class A-5 Certificates        $39,500,000

          Class A-6 Certificates        $55,304,000


     The Class R Certificates do not have a Certificate Principal Balance.

     "Class": Any class of the Class A Certificates or the Class R Certificates.

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

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

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

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

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

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

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

                                       6
<PAGE>


     "Class A-1 Current  Interest":  With respect to any Distribution  Date, the
amount  of  interest  accrued  on the Class A-1  Certificate  Principal  Balance
immediately prior to such Distribution Date during the related Accrual Period at
the Class A-1 Pass-Through Rate (net of Net Prepayment  Interest  Shortfalls and
the  interest  portion of  reductions  due to the Relief Act with respect to the
Fixed  Rate  Group,  allocable  to such Class on a pro rata basis with the other
Group 1 Certificates  without any priority)  plus the Preference  Amount owed to
the Owners of the Class A-1  Certificates  as it relates to interest  previously
paid on the Class A-1 Certificates plus the portion of the Carry Forward Amount,
if any, with respect to the Class A-1 Certificates  relating to interest (net of
Net Prepayment Interest Shortfalls and the interest portion of reductions due to
the Relief Act with respect to the Fixed Rate Group,  allocable to such Class on
a pro rata basis with the other Group 1 Certificates without any priority).

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

     "Class A-1 Pass-Through Rate": 7.049% per annum.

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

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

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

     "Class A-2 Current  Interest":  With respect to any Distribution  Date, the
amount  of  interest  accrued  on the Class A-2  Certificate  Principal  Balance
immediately prior to such Distribution Date during the related Accrual Period at
the Class A-2 Pass-Through Rate (net of Net Prepayment  Interest  Shortfalls and
the  interest  portion of  reductions  due to the Relief Act with respect to the
Fixed  Rate  Group,  allocable  to such Class on a pro rata basis with the other
Group 1 Certificates  without any priority)  plus the Preference  Amount owed to
the Owners of the Class A-2  Certificates  as it relates to interest  previously
paid on the Class A-2 Certificates plus the portion of the Carry Forward Amount,
if any, with respect to the Class A-2 Certificates  relating to interest (net of
Net Prepayment Interest Shortfalls and the interest portion of reductions due to
the Relief Act with respect to the Fixed Rate Group,  allocable to such Class on
a pro rata basis with the other Group 1 Certificates without any priority).

                                       7
<PAGE>


     "Class A-2 Distribution  Amount": The sum of (x) Class A-2 Current Interest
and (y) the Group 1 Principal  Distribution  Amount payable to the Owners of the
Class A-2 Certificates pursuant to Section 7.03(c)(iii)(D) hereof.

     "Class A-2 Pass-Through Rate": 7.469% 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.

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

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

     "Class A-3 Current  Interest":  With respect to any Distribution  Date, the
amount  of  interest  accrued  on the Class A-3  Certificate  Principal  Balance
immediately prior to such Distribution Date during the related Accrual Period at
the Class A-3 Pass-Through Rate (net of Net Prepayment  Interest  Shortfalls and
the  interest  portion of  reductions  due to the Relief Act with respect to the
Fixed  Rate  Group,  allocable  to such Class on a pro rata basis with the other
Group 1 Certificates  without any priority)  plus the Preference  Amount owed to
the Owners of the Class A-3  Certificates  as it relates to interest  previously
paid on the Class A-3 Certificates plus the portion of the Carry Forward Amount,
if any, with respect to the Class A-3 Certificates  relating to interest (net of
Net Prepayment Interest Shortfalls and the interest portion of reductions due to
the Relief Act with respect to the Fixed Rate Group,  allocable to such Class on
a pro rata basis with the other Group 1 Certificates without any priority).

     "Class A-3 Distribution  Amount": The sum of (x) Class A-3 Current Interest
and (y) the Group 1 Principal  Distribution  Amount payable to the Owners of the
Class A-3 Certificates pursuant to Section 7.03(c)(iii)(D) hereof.

     "Class A-3 Pass-Through Rate": Prior to the Optimal Termination Date 8.014%
per annum and on and after the Optimal Termination Date, 8.764% per annum.

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

     "Class A-4 Certificate Principal Balance": As of any time of determination,
the  Certificate  Principal  Balance  as of the  Start-up  Day of all  Class A-4
Certificates less any amounts actually distributed with respect to the Class A-4
Distribution Amount pursuant to Section 7.03(c)(iii)(D)

                                       8
<PAGE>


hereof  with  respect  to  principal  thereon  on all prior  Distribution  Dates
(except, for purposes of effecting the Certificate Insurer's subrogation rights,
that portion of Insured Payments made in respect of principal).

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

     "Class A-4 Current  Interest":  With respect to any Distribution  Date, the
amount  of  interest  accrued  on the Class A-4  Certificate  Principal  Balance
immediately prior to such Distribution Date during the related Accrual Period at
the Class A-4 Pass-Through Rate (net of Net Prepayment  Interest  Shortfalls and
the  interest  portion of  reductions  due to the Relief Act with respect to the
Fixed  Rate  Group,  allocable  to such Class on a pro rata basis with the other
Group 1 Certificates  without any priority)  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 plus the portion of the Carry Forward Amount,
if any, with respect to the Class A-4 Certificates  relating to interest (net of
Net Prepayment Interest Shortfalls and the interest portion of reductions due to
the Relief Act with respect to the Fixed Rate Group,  allocable to such Class on
a pro rata basis with the other Group 1 Certificates without any priority).

     "Class A-4 Distribution  Amount": The sum of (x) Class A-4 Current Interest
and (y) the Group 1 Principal  Distribution  Amount payable to the Owners of the
Class A-4 Certificates pursuant to Section 7.03(c)(iii)(D) hereof.

     "Class A-4 Lockout  Distribution  Amount":  For any Distribution  Date, the
lesser of (a) the product of (i) the applicable Class A-4 Lockout Percentage for
such  Distribution  Date and (ii) the Class A-4  Lockout  Pro Rata  Distribution
Amount for such  Distribution  Date and (b) the Class A-4 Certificate  Principal
Balance.

     "Class A-4 Lockout Percentage": For each Distribution Date is as follows:

            Distribution Dates          Lockout Percentage
            ------------------          ------------------

           November 1999-October 2002           0%
           November 2002-October 2004          45%
           November 2004-October 2005          80%
           November 2005-October 2006         100%
           November 2006 and thereafter       300%

     "Class A-4  Lockout Pro Rata  Distribution  Amount":  For any  Distribution
Date,  an amount equal to the product of (x) a fraction,  the numerator of which
is the Certificate  Principal Balance of the Class A-4 Certificates  immediately
prior to such  Distribution  Date and the  denominator of which is the aggregate
Certificate  Principal  Balance  of all  Classes  of the  Group  1  Certificates
immediately  prior  to such  Distribution  Date  and (y) the  Group 1  Principal
Distribution Amount for such Distribution Date.

                                       9
<PAGE>


     "Class A-4  Pass-Through  Rate":  Prior to the  Optional  Termination  Date
7.777%  per annum and on and after the  Optional  Termination  Date,  8.527% per
annum.

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

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

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

     "Class A-5 Current  Interest":  With respect to any Distribution  Date, the
amount  of  interest  accrued  on the Class A-5  Certificate  Principal  Balance
immediately prior to such Distribution Date during the related Accrual Period at
the Class A-5 Pass-Through Rate (net of Net Prepayment  Interest  Shortfalls and
the  interest  portion of  reductions  due to the Relief Act with respect to the
Adjustable  Rate  Group,  allocable  to such  Class on a pro rata basis with the
other Group 2 Certificates without any priority) plus the Preference Amount owed
to the Owners of the Class A-5 Certificates as it relates to interest previously
paid on the Class A-5 Certificates plus the portion of the Carry Forward Amount,
if any, with respect to the Class A-5 Certificates  relating to interest (net of
Net Prepayment Interest Shortfalls and the interest portion of reductions due to
the Relief Act with  respect to the  Adjustable  Rate Group,  allocable  to such
Class on a pro rata  basis  with the  other  Group 2  Certificates  without  any
priority).

     "Class A-5 Distribution  Amount": The sum of (x) Class A-5 Current Interest
and (y) the Group 1 Principal  Distribution  Amount payable to the Owners of the
Class A-5 Certificates pursuant to Section 7.03(c)(iii)(D) hereof.

     "Class A-5 Pass-Through Rate": 7.122% per annum.

     "Class A-6 Available Funds Cap Rate": On any Distribution Date prior to the
seventh  Distribution  Date,  the weighted  average of the Mortgage Rates of the
Mortgage Loans in the  Adjustable  Rate Group as of the first day of the related
Due Period (taking into account  Curtailments  with respect to Actuarial  Loans,
Net  Liquidation  Proceeds  and  Prepayments  received  during  the  immediately
preceding  Prepayment  Period and,  with respect to the  Actuarial  Loans in the
Adjustable Rate Group, Scheduled Payments due during the prior Due Period and in
the Collection  Account as of the prior  Determination  Date),  less the Expense
Rate and, on any Distribution Date on and after the seventh  Distribution  Date,
0.50%.  In no event may the Class A-6  Available  Funds Cap Rate  exceed the Net
Lifetime Cap.

                                       10
<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.

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

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

     "Class A-6 Current  Interest":  With respect to any Distribution  Date, the
amount  of  interest  accrued  on the Class A-6  Certificate  Principal  Balance
immediately prior to such Distribution Date during the related Accrual Period at
the Class A-6 Pass-Through Rate (net of Net Prepayment  Interest  Shortfalls and
the  interest  portion of  reductions  due to the Relief Act with respect to the
Adjustable  Rate  Group,  allocable  to such  Class on a pro rata basis with the
other Group 2 Certificates without any priority) plus the Preference Amount owed
to the Owners of the Class A-6 Certificates as it relates to interest previously
paid on the Class A-6 Certificates plus the portion of the Carry Forward Amount,
if any, with respect to the Class A-6 Certificates  relating to interest (net of
Net Prepayment Interest Shortfalls and the interest portion of reductions due to
the Relief Act with  respect to the  Adjustable  Rate Group,  allocable  to such
Class on a pro rata  basis  with the  other  Group 2  Certificates  without  any
priority).

     "Class A-6 Distribution  Amount": The sum of (x) Class A-6 Current Interest
and (y) the Group 2 Principal Distribution Amount payable to the Owners of Class
A-6 Certificates pursuant to Section 7.03(c)(iii)(D) hereof.

     "Class A-6 Pass-Through Rate": For any Distribution Date in any month prior
to the month in which the Optional  Termination  Date occurs,  the lesser of (i)
LIBOR plus 0.44% per annum and (ii) the Class A-6  Available  Funds Cap Rate for
such  Distribution  Date, and for any Distribution  Date in any month commencing
with the month in which the Optional  Termination Date occurs, the lesser of (i)
LIBOR plus 0.88% per annum and (ii) the Class A-6  Available  Funds Cap Rate for
such Distribution 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 C, authenticated and delivered by the Trustee, representing the right to
distributions as set forth herein, and evidencing an interest  designated as the
"residual interest" in the Trust Fund for the purposes of the REMIC Provisions.

     "Class  R  Optionholder":  Any  Owner  of the  Class R  Certificates  which
represent a Percentage Interest of 99.999% or greater.

     "Closing": As defined in Section 4.02 hereof.

                                       11
<PAGE>


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

     "Collection Account":  One or more collection accounts created or caused to
be created by the Master Servicer pursuant to Section 8.08(a) hereof.

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

     "Corporate Trust Office": The principal office of the Trustee at 1 Bank One
Plaza, Suite IL1-0126, Chicago, Illinois 60670-0126.

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

     "CSC":  Companion  Servicing  Company,  L.L.C., a Georgia limited liability
company, as one of the initial Sub-Servicers.

     "Cumulative Loss Percentage":  As of any date of determination thereof, the
Cumulative  Realized  Losses as a  percentage  of the  Original  Aggregate  Loan
Balance of the Mortgage Loans.

     "Cumulative  Realized  Losses":  As  of  any  date  of  determination,  the
aggregate amount of Realized Losses with respect to the Mortgage Loans since the
Cut-Off Date.

     "Current  Interest":  With respect to any Distribution Date, the sum of the
Class A-1  Current  Interest,  Class A-2  Current  Interest,  Class A-3  Current
Interest,  Class A-4 Current Interest,  Class A-5 Current Interest and Class A-6
Current Interest.

     "Curtailments":  Any partial  prepayment  of principal  of a Mortgage  Loan
which is received by the Master  Servicer in advance of the  scheduled  due date
for the  payment of such  principal  (other  than the  principal  portion of any
Prepaid Installment or any Prepayment).

     "Cut-Off  Date":  With  respect  to  Actuarial  Loans,  as of the  close of
business on October 1, 1999 and with respect to Simple Interest Loans, as of the
close of business on September 30, 1999.

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

     "Delinquent": A Mortgage Loan is "Delinquent" if any payment due thereon is
not made by the close of business on the day such payment is scheduled to be due
(without  regard to grace periods).  A Mortgage Loan is "30 days  Delinquent" if
such payment has not been received by the close of business on the corresponding
day of the month immediately succeeding the month in which such payment was due,
or, if there is no such  corresponding day (e.g., as when a 30-day month follows
a 31-day month in which a payment was due on the 31st day of such month) then on

                                       12
<PAGE>


the  last  day of such  immediately  succeeding  month.  Similarly  for "60 days
Delinquent," "90 days Delinquent" and so on.

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

     "Depositor":  Block Mortgage Finance, Inc., a Delaware corporation,  or any
successor thereto.

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

     "Determination Date": The 13th day of any month, or if such 13th day is not
a Business Day, the Business Day immediately preceding such 13th day, commencing
in the month following the Startup Day.

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

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

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

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

     "Due Period":  With respect to any Monthly  Remittance  Date,  and (a) with
respect to Simple  Interest  Loans  (other  than Net  Liquidation  Proceeds  and
Prepayments),  the calendar  month  immediately  preceding the calendar month in
which such Monthly  Remittance  Date  occurs,  and (b) with respect to Scheduled
Payments on  Actuarial  Loans,  the period  from the second day of the  calendar
month  preceding the Monthly  Remittance  Date to and including the first day of
the calendar month in which such Monthly Remittance Date occurs.

     "Eligible Account": Either an account that is (i) maintained with a federal
or state  chartered  depository  institution  or trust company whose  short-term
unsecured debt  obligations at the time of any deposit  therein have the highest
short-term  rating by the  Rating  Agencies,  (ii) one or more  accounts  with a
depository  institution  or trust  company  which  accounts are fully insured by
either the Savings Association  Insurance Fund or the Bank Insurance Fund of the
FDIC and the uninsured  deposits in which  accounts are  otherwise  secured such
that,  as  evidenced  by an opinion of counsel  delivered  to the  Trustee,  the
Certificate Insurer and each Rating Agency, the holders of the

                                       13
<PAGE>


Certificates  have a claim  with  respect  to the  funds  in such  account  or a
perfected first priority  security  interest against any collateral (which shall
be limited to  Permitted  Investments)  securing  such funds that is superior to
claims of any other  depositors or creditors of the  depository  institution  or
trust  company in which such account is  maintained,  (iii) a  segregated  trust
account  maintained  with the  Trustee  or an  affiliate  of the  Trustee in its
fiduciary capacity or (iv) otherwise  acceptable to the Certificate  Insurer and
each Rating  Agency as  evidenced by a letter from the  Certificate  Insurer and
each Rating Agency to the Trustee, without reduction or withdrawal of their then
current  ratings  of the  Class  A  Certificates.  Eligible  Accounts  may  bear
interest.

     "Event of Default":  Any one of the events  described in Section 8.20(a) or
8.20(b).

     "Excess Interest": With respect to Simple Interest Loans in a Mortgage Loan
Group,  the aggregate  interest  collected on the Simple  Interest Loans in such
Mortgage  Loan Group  during the related  Due Period in excess of the  aggregate
interest  deemed due on such Simple  Interest  Loans in such Mortgage Loan Group
during such Due Period.

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

     "Expense Rate": For any Distribution  Date and each of the Fixed Rate Group
and the  Adjustable  Rate Group,  the sum of the  annualized  rates at which the
Servicing  Fee, the Insurance  Premium  Amount and the Trustee Fee applicable to
each of the Fixed Rate Group and the Adjustable Rate Group are calculated.

     "Fairbanks":  Fairbanks  Capital Corp., a Utah  corporation,  as one of the
initial Sub-Servicers.

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

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

     "File":  The  documents  delivered to the Trustee  pursuant to Section 3.05
hereof  pertaining to a particular  Mortgage Loan and any  additional  documents
required to be added to the File pursuant to this Agreement.

     "Final Certification": As defined in Section 3.06(c) hereof.

     "Final Determination": As defined in Section 9.04(a) hereof.

                                       14
<PAGE>


     "Final   Scheduled   Distribution   Date":   For  each  Class  of  Class  A
Certificates, as set forth in Section 2.08(e).

     "First Mortgage  Loan": A Mortgage Loan which  constitutes a first priority
mortgage lien with respect to the related Mortgaged Property.

     "Fixed Rate Group":  The pool of Mortgage  Loans  identified in the related
Schedule  of Mortgage  Loans as having been  assigned to the Fixed Rate Group in
Schedule  l-A  hereto,   including  any  Qualified  Replacement  Mortgage  Loans
delivered in replacement thereof.

     "Fixed  Rate  Group  Specified  Subordinated  Amount":  As  defined  in the
Insurance Agreement.

     "Fixed Rate Group  Subordinated  Amount":  As of any Distribution Date, the
excess,  if any, of (x) the aggregate Loan Balances of the Mortgage Loans in the
Fixed Rate Group as of the close of  business on the last day of the related Due
Period (taking into account  Curtailments  with respect to Actuarial  Loans, Net
Liquidation  Proceeds and Prepayments  collected  during the related  Prepayment
Period  and,  with  respect  to  Actuarial  Loans in the Fixed Rate  Group,  any
Scheduled  Payments  due on or before the last day of the related Due Period and
in the Collection Account as of the related Determination Date) over (y) the sum
of the Class A-1 Certificate Principal Balance,  Class A-2 Certificate Principal
Balance,  Class A-3  Certificate  Principal  Balance  and Class A-4  Certificate
Principal  Balance as of such  Distribution  Date after  taking into account the
payment of the Group 1 Principal  Distribution  Amount  thereon  (except for any
Subordination  Deficit  with  respect to the Fixed Rate Group and  Subordination
Increase Amount with respect to the Fixed Rate Group on such Distribution Date).

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

     "FNMA Guide":  FNMA's  Servicing  Guide, as the same may be amended by FNMA
from  time to time,  and as the  Master  Servicer  shall  elect  to  apply  such
amendments in accordance with Section 8.01 hereof.

     "Group 1 Available Funds": As defined in Section 7.02(c) hereof.

     "Group 1 Available Funds  Shortfall":  As defined in Section  7.03(c)(i)(A)
hereof.

     "Group 1  Certificate":  Any one of the Class A-1  Certificates,  Class A-2
Certificates, Class A-3 Certificates and Class A-4 Certificates.

     "Group 1 Certificate  Insurance Policy": The certificate guaranty insurance
policy (number 30611) dated October 27, 1999 issued by the  Certificate  Insurer
for the benefit of the owners of the Group 1 Certificates  pursuant to which the
Certificate Insurer guarantees Insured Payments.

                                       15
<PAGE>


     "Group 1 Current Interest":  With respect to any Distribution Date, the sum
of the Class A-1 Current Interest, Class A-2 Current Interest, Class A-3 Current
Interest and Class A-4 Current Interest.

     "Group 1 Monthly  Remittance  Amount":  As of any Monthly  Remittance Date,
with respect to the Fixed Rate Group,  (a) all payments on Simple Interest Loans
in the Fixed Rate Group, other than Net Liquidation  Proceeds and Prepayments in
respect of such loans  collected  during the related Due Period,  (b)  Scheduled
Payments on Actuarial  Loans in the Fixed Rate Group due after the Cut-Off Date,
or  Replacement  Cut-Off  Date, as  applicable,  and on or before the end of the
related Due Period and in the Collection Account as of the related Determination
Date, and (c)  Curtailments  with respect to Actuarial  Loans,  Net  Liquidation
Proceeds and Prepayments on the Mortgage Loans in the Fixed Rate Group collected
during the related  Prepayment  Period and (d) Delinquency  Advances made by the
Master  Servicer with respect to the Fixed Rate Group, in each case, as remitted
by the  Master  Servicer  on the  Monthly  Remittance  Date,  together  with any
Substitution  Adjustment  and any Loan  Purchase  Price amount in respect of the
Fixed Rate Group  received  by the Master  Servicer on such  Monthly  Remittance
Date,  but in each case  excluding any amounts not required to be deposited into
the Collection Account pursuant to Section 8.08(c).

     "Group 1  Principal  Distribution  Amount":  With  respect  to the  Group 1
Certificates for any Distribution Date, the lesser of:

      (a) the  Group 1 Total  Available  Funds  plus any  Insured  Payment  with
respect to the Group 1 Certificates minus the Group 1 Current Interest; and

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

                (A) the Preference  Amount with respect to principal owed to the
           Owners of the Group 1  Certificates  that  remains  unpaid as of such
           Distribution Date,

                (B) the  principal  (other  than the  principal  portion  of Net
           Liquidation  Proceeds  and  Prepayments)   collected  by  the  Master
           Servicer  with  respect  to Simple  Interest  Loans in the Fixed Rate
           Group during the related Due Period,

                (C) the  principal  portion  of  Curtailments  with  respect  to
           Actuarial Loans, Net Liquidation  Proceeds and Prepayments  collected
           by the Master  Servicer  with respect to Mortgage  Loans in the Fixed
           Rate Group during the related Prepayment Period,

                (D) the  principal  portion  of  Scheduled  Payments  due on the
           Actuarial  Loans in the Fixed Rate Group  after the  Cut-Off  Date or
           Replacement Cut-Off Date, as applicable,  and on or before the end of
           the related Due Period to the extent such  Scheduled  Payments are in
           the Collection Account as of the related Determination Date,

                (E) the  principal  portion of any Loan  Purchase  Price of each
           Mortgage  Loan in the Fixed Rate Group  that was  repurchased  by the
           Seller or purchased by the

                                       16
<PAGE>


           Master Servicer  on  or  prior  to  the  related  Monthly  Remittance
           Date, to the extent such Loan Purchase Price is actually  received by
           the Trustee on or prior to the related Monthly Remittance Date,

                (F)  the  principal  portion  of  any  Substitution  Adjustments
           delivered by the Seller on or prior to the related Monthly Remittance
           Date in  connection  with a  substitution  of a Mortgage  Loan in the
           Fixed Rate Group,  to the extent such  Substitution  Adjustments  are
           actually  received by the Trustee on or prior to the related  Monthly
           Remittance Date,

                (G) the amount of any Subordination  Deficit with respect to the
           Fixed Rate Group for such Distribution Date,

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

                (I) the amount of any Subordination Increase Amount with respect
           to the Fixed Rate Group for such Distribution  Date, to the extent of
           any Net Monthly Excess Cashflow available for such purpose, and

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

                                over

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

     "Group 1 Total Available Funds": As defined in Section 7.02(c) hereof.

     "Group 1 Total Monthly Excess Spread": With respect to the Fixed Rate Group
and any  Distribution  Date, the excess,  if any, of (i) the sum of (a) interest
(other than the interest portion of Net Liquidation  Proceeds or Prepayments and
other than that portion,  if any, of Excess Interest required to be allocated to
reimbursement  of  unreimbursed  Delinquency  Advances  with  respect  to Simple
Interest Loans in the Fixed Rate Group pursuant to Section 8.09(a)) collected on
the Simple Interest Loans in the Fixed Rate Group during the related Due Period,
plus (b) the interest  portion of Curtailments  with respect to Actuarial Loans,
Net Liquidation  Proceeds and Prepayments  collected by the Master Servicer with
respect to Mortgage Loans in the Fixed Rate Group during the related  Prepayment
Period, plus (c) the interest portion of Scheduled Payments due on the Actuarial
Loans in the Fixed Rate Group  after the  Cut-Off  Date or  Replacement  Cut-Off
Date, as  applicable,  and on or before the end of the related Due Period to the
extent  such  Scheduled  Payments  are  in  the  Collection  Account  as of  the
Determination  Date,  less (d) the amount  which is equal to the  product of the
Expense Rate and the aggregate  Loan Balance of the Mortgage  Loans in the Fixed
Rate Group and any amounts  not  required to be  deposited  into the  Collection
Account  pursuant to Section  8.08(c),  plus (e) any  Delinquency  Advances  and
Compensating Interest paid by the Master

                                       17
<PAGE>


Servicer  with respect to the Fixed Rate Group for such Due Period over (ii) the
interest accrued on the Group 1 Certificates  during the Accrual Period for such
Distribution Date.

     "Group 2 Available Funds": As defined in Section 7.02(d) hereof.

     "Group 2 Available Funds  Shortfall":  As defined in Section  7.03(c)(i)(A)
hereof.

     "Group 2 Certificate":  Any one of the Class A-5 Certificates and Class A-6
Certificates.

     "Group 2 Certificate  Insurance Policy": The certificate guaranty insurance
policy (number 30612) dated October27,  1999, issued by the Certificate  Insurer
for the benefit of the Owners of the Group 2 Certificates  pursuant to which the
Certificate Insurer guarantees Insured Payments.

     "Group 2 Current Interest":  With respect to any Distribution Date, the sum
of the Class A-5 Current Interest and Class A-6 Current Interest.

     "Group 2 Monthly  Remittance  Amount":  As of any Monthly  Remittance Date,
with respect to the Adjustable  Rate Group,  (a) all payments on Simple Interest
Loans in the  Adjustable  Rate Group,  other than Net  Liquidation  Proceeds and
Prepayments  in respect of such loans  collected  during the related Due Period,
(b) Scheduled Payments on Actuarial Loans in the Adjustable Rate Group due after
the Cut-Off Date, or Replacement  Cut-Off Date, as applicable,  and on or before
the end of the  related  Due  Period  and in the  Collection  Account  as of the
related  Determination  Date, (c) Curtailments  with respect to Actuarial Loans,
Net  Liquidation  Proceeds and  Prepayments  on Mortgage Loans in the Adjustable
Rate Group collected  during the related  Prepayment  Period and (d) Delinquency
Advances made by the Master  Servicer with respect to the Adjustable Rate Group,
in each case, as remitted by the Master Servicer on the Monthly Remittance Date,
together with any Substitution  Adjustment and any Loan Purchase Price amount in
respect of the  Adjustable  Rate Group  received by the Master  Servicer on such
Monthly  Remittance Date, but in each case excluding any amounts not required to
be deposited into the Collection Account pursuant to Section 8.08(c).

     "Group 2  Principal  Distribution  Amount":  With  respect  to the  Group 2
Certificates for any Distribution Date, the lesser of:

      (a) the  Group 2 Total  Available  Funds  plus any  Insured  Payment  with
respect to the Group 2 Certificates minus the Group 2 Current Interest; and

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

                (A) the Preference  Amount with respect to principal owed to the
           Owners of the Group 2  Certificates  that  remains  unpaid as of such
           Distribution Date,

                (B) the  principal  (other  than the  principal  portion  of Net
           Liquidation  Proceeds  and  Prepayments)   collected  by  the  Master
           Servicer with respect to Simple Interest Loans in the Adjustable Rate
           Group during the related Due Period,

                                       18
<PAGE>


                (C) the  principal  portion  of  Curtailments  with  respect  to
           Actuarial Loans, Net Liquidation  Proceeds and Prepayments  collected
           by  the  Master  Servicer  with  respect  to  Mortgage  Loans  in the
           Adjustable Rate Group during the related Prepayment Period,

                (D) the  principal  portion  of  Scheduled  Payments  due on the
           Actuarial  Loans in the Adjustable  Rate Group after the Cut-Off Date
           or Replacement Cut-Off Date, as applicable,  and on or before the end
           of the related Due Period to the extent such  Scheduled  Payments are
           in the Collection Account as of the related Determination Date,

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

                (F)  the  principal  portion  of  any  Substitution  Adjustments
           delivered by the Seller on or prior to the related Monthly Remittance
           Date in  connection  with a  substitution  of a Mortgage  Loan in the
           Adjustable  Rate Group, to the extent such  Substitution  Adjustments
           are  actually  received  by the  Trustee  on or prior to the  related
           Monthly Remittance Date,

                (G) the amount of any Subordination  Deficit with respect to the
           Adjustable Rate Group for such Distribution Date,

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

                (I) the amount of any Subordination Increase Amount with respect
           to the  Adjustable  Rate  Group for such  Distribution  Date,  to the
           extent of any Net Monthly Excess Cashflow available for such purpose,
           and

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

                                over

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

     "Group 2 Total Available Funds": As defined in Section 7.02(d) hereof.

     "Group 2 Total Monthly Excess Spread":  With respect to the Adjustable Rate
Group and any  Distribution  Date,  the  excess,  if any,  of (i) the sum of (a)
interest (other than the interest portion


<PAGE>


of Net Liquidation  Proceeds or Prepayments and other than that portion, if any,
of Excess  Interest  required to be allocated to  reimbursement  of unreimbursed
Delinquency  Advances with respect to Simple  Interest  Loans in the  Adjustable
Rate Group pursuant to Section 8.09 (a)) collected on the Simple  Interest Loans
in the  Adjustable  Rate  Group  during the  related  Due  Period,  plus (b) the
interest  portion of any  Curtailments  with  respect to  Actuarial  Loans,  Net
Liquidation  Proceeds  and  Prepayments  collected by the Master  Servicer  with
respect  to  Mortgage  Loans in the  Adjustable  Rate Group  during the  related
Prepayment  Period,  plus (c) the interest portion of Scheduled  Payments due on
the  Actuarial  Loans in the  Adjustable  Rate Group after the  Cut-Off  Date or
Replacement Cut-Off Date, as applicable, and on or before the end of the related
Due Period to the extent such Scheduled  Payments are in the Collection  Account
as of the related  Determination Date, less (d) the amount which is equal to the
product of the Expense Rate and the aggregate Loan Balance of the Mortgage Loans
in the  Adjustable  Rate Group and any amounts not required to be deposited into
the Collection  Account  pursuant to Section  8.08(c),  plus (e) any Delinquency
Advances and  Compensating  Interest paid by the Master Servicer with respect to
the Adjustable Rate Group for such Due Period over (ii) the interest  accrued on
the Group 2 Certificates during the Accrual Period for such Distribution Date.

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

     "Indemnification  Agreement":  The  Indemnification  Agreement  dated as of
October 26, 1999, among the Certificate Insurer, the Seller, the Master Servicer
and the Underwriters.

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

     "Insurance Agreement": The Insurance Agreement dated as of October 1, 1999,
among the Depositor,  the Seller,  the Master Servicer,  H & R Block,  Inc., the
Certificate Insurer and the Trustee, as it may be amended from time to time.

     "Insurance Policy": Any hazard,  flood, title or primary mortgage insurance
policy relating to a Mortgage Loan plus any obligation of the Master Servicer to
make payment out of its own funds pursuant to Section 8.11 hereof.

     "Insurance Premium Amount": As defined in the Insurance Agreement.

     "Insurance  Proceeds":  Proceeds of any Insurance Policy or other insurance
policy  relating to a Mortgage Loan and/or the Mortgaged  Property  securing any
Mortgage Loan, to the extent  proceeds are not to be applied to the  restoration
of the related Mortgaged Property in accordance with the express requirements of
the related Mortgage or Note or other documents  included in the related File or
in accordance with prudent and customary servicing practices.

     "Insured  Payments":  With  respect  to the  Related  Loan  Group  and  any
Distribution Date, without  duplication,  (A) the excess, if any, of (i) the sum
of (a) the aggregate amount of interest accrued at the related Pass-Through Rate
during the preceding Accrual Period on the Class A Certificate Principal Balance
of the related Class A Certificates  (net of any Prepayment  Interest  Shortfall
and  the  interest  portion  of  reductions  due to the  Relief  Act),  (b)  the
Preference Amount as

                                       20
<PAGE>


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

     "Late Payment Rate":  For any  Distribution  Date, the fluctuating  rate of
interest, as it is published from time to time in the New York, New York edition
of The Wall Street  Journal under the caption "Money Rates" as the "prime rate,"
to change  when and as such  published  prime  rate  changes  plus 3%.  The Late
Payment  Rate shall be computed  on the basis of a year of 360 days  calculating
the actual  number of days  elapsed.  In no event  shall the Late  Payment  Rate
exceed the Highest Lawful Rate.

     "Latest Possible  Maturity Date": The Distribution Date following the third
anniversary  of the last  payment  with  respect to the  Mortgage  Loan with the
latest scheduled maturity date included in the Trust as of the Startup Date. The
prepayment of such Mortgage  Loan, or the removal of such Mortgage  Loan, or the
addition of any Qualified  Replacement Mortgage Loan shall not affect the Latest
Possible Maturity Date.

     "LIBOR": With respect to any Accrual Period for the Class A-6 Certificates,
the rate  determined by the Trustee on the related LIBOR  Determination  Date on
the basis of the  quotations,  as set forth on the  Telerate  Screen  Page 3750,
offered by the principal London office of each of the Reference Banks for making
one-month United States dollar deposits in leading banks in the London interbank
market, as of 11:00 a.m. (London time) on such LIBOR Determination Date.

     "LIBOR  Business  Day":  Any day other than (i) a Saturday or a Sunday,  or
(ii) a day on which banking  institutions  in the City of New York, New York, or
the City of London,  England are  authorized  or  obligated  by law or executive
order to be closed.

     "LIBOR  Determination  Date":  With  respect to any Accrual  Period for the
Class A-6 Certificates, the second LIBOR Business Day preceding the commencement
of such Accrual Period.

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

     "Liquidation  Expenses":  Expenses, not to exceed the Liquidation Proceeds,
which are incurred by the Master  Servicer in connection with the liquidation of
any  defaulted  Mortgage  Loan or  property  acquired in respect  thereof,  such
expenses including,  without limitation,  legal fees and expenses,  committee or
referee fees, and, if applicable,  brokerage  commissions and conveyance  taxes,
and any  Servicing  Advances  expended by the Master  Servicer  pursuant to this
Agreement  with respect to such Mortgage  Loan on such  property not  previously
reimbursed from collections or other proceeds therefrom.

                                       21
<PAGE>



      "Liquidation   Proceeds":   Any  amounts  (including  Insurance  Proceeds)
recovered  by the  Master  Servicer  in  connection  with  (i) the  taking  of a
Mortgaged  Property by exercise of the power of eminent domain or  condemnation,
(ii) any Liquidated Loan,  whether through  trustee's sale,  foreclosure sale or
otherwise,  (iii) the sale of a defaulted  Mortgage  Loan or an REO  Property in
accordance  with Section 8.13, or (iv) the sale of all of the Mortgage  Loans in
accordance with Article IX.

      "Loan  Balance":  With respect to each Mortgage Loan and as of any date of
determination,  the outstanding principal balance thereof as of the beginning of
the  related  Due Period  (taking  into  account  Curtailments  with  respect to
Actuarial Loans, Net Liquidation  Proceeds and Prepayments  collected during the
immediately  preceding  Prepayment  Period, and with respect to Actuarial Loans,
the principal  portion of any Scheduled Payment due on or before the last day of
the  immediately  preceding Due Period and in the  Collection  Account as of the
Determination  Date  for  such  immediately  preceding  Due  Period);  provided,
however,  that  the  Loan  Balance  for any  Mortgage  Loan  that  has  become a
Liquidated  Loan shall be zero as of the first day of the Due  Period  following
the Due Period in which such Mortgage Loan becomes a Liquidated Loan, and at all
times thereafter.

      "Loan  Purchase  Price":  With respect to any Mortgage Loan purchased from
the Trust on a Monthly Remittance Date pursuant to Section 3.03, 3.04,  3.06(b),
8.10(b) or 8.13(a) hereof,  an amount equal to the Loan Balance of such Mortgage
Loan as of the date of purchase  (assuming  that the Monthly  Remittance  Amount
remitted by the Master Servicer on such Monthly Remittance Date has already been
remitted),  plus one month's interest on the outstanding Loan Balance thereof as
of the  beginning of the related Due Period  (taking  into account  Curtailments
with respect to  Actuarial  Loans,  Net  Liquidation  Proceeds  and  Prepayments
collected during the immediately  preceding  Prepayment Period, and with respect
to Actuarial  Loans,  the principal  portion of any Scheduled  Payment due on or
before  the  last  day  of  the  immediately  preceding  Due  Period  and in the
Collection Account as of the Determination  Date for such immediately  preceding
Due  Period)  computed  at the then  applicable  Mortgage  Rate,  together  with
(without duplication) the aggregate amounts of (i) all unreimbursed  Delinquency
Advances and Servicing  Advances  theretofore made with respect to such Mortgage
Loan,  (ii) all  Delinquency  Advances and Servicing  Advances  which the Master
Servicer has theretofore  failed to remit with respect to such Mortgage Loan and
(iii) all reimbursed  Delinquency  Advances to the extent that  reimbursement is
not made from the Mortgagor or from  Liquidation  Proceeds  from the  respective
Mortgage Loan.

      "Loan-to-Value  Ratio":  As of any particular date (i) with respect to any
First Mortgage Loan,  the  percentage  obtained by dividing the Appraised  Value
into the original  principal balance of the Note relating to such First Mortgage
Loan and (ii) with respect to any Second Mortgage Loan, the percentage  obtained
by dividing the  Appraised  Value as of the date of  origination  of such Second
Mortgage  Loan into an amount  equal to the sum of (a) the  remaining  principal
balance  of the  note  relating  to the  related  Senior  Lien as of the date of
origination of the related Second  Mortgage Loan and (b) the original  principal
balance of the Note relating to such Second Mortgage Loan.

                                       22
<PAGE>


     "Master Servicer": Block Financial Corporation, a Delaware corporation, and
its permitted successors and assigns.

     "Master Servicer  Affiliate":  A Person (i)  controlling,  controlled by or
under common  control with the Master  Servicer or which is 50% or more owned by
the Master Servicer and (ii) which is qualified to service residential  mortgage
loans.

     "Minimum Termination Amount": As of any time after the Optional Termination
Date,  an  amount  equal  to the  greater  of (i) the sum of (a) the  Class  A-1
Certificate  Principal Balance,  (b) any shortfall in interest due to the Owners
of the Class A-1  Certificates in respect of prior  Distribution  Dates, (c) one
month's interest on the Class A-1 Certificate Principal Balance at the Class A-1
Pass-Through  Rate, (d) the Class A-2  Certificate  Principal  Balance,  (e) any
shortfall in interest due to the Owners of the Class A-2 Certificates in respect
of  prior  Distribution  Dates,  (f)  one  month's  interest  on the  Class  A-2
Certificate  Principal Balance at the Class A-2 Pass-Through Rate, (g) the Class
A-3  Certificate  Principal  Balance,  (h) any  shortfall in interest due to the
Owners of the Class A-3 Certificates in respect of prior Distribution Dates, (i)
one month's interest on the Class A-3 Certificate Principal Balance at the Class
A-3 Pass-Through Rate, (j) the Class A-4 Certificate  Principal Balance, (k) any
shortfall in interest due to the Owners of the Class A-4 Certificates in respect
of  prior  Distribution  Dates,  (l)  one  month's  interest  on the  Class  A-4
Certificate  Principal Balance at the Class A-4 Pass-Through Rate, (m) the Class
A-5  Certificate  Principal  Balance,  (n) any  shortfall in interest due to the
Owners of the Class A-5 Certificates in respect of prior Distribution Dates, (o)
one month's interest on the Class A-5 Certificate Principal Balance at the Class
A-5 Pass-Through Rate, (p) the Class A-6 Certificate  Principal Balance, (q) any
shortfall in interest due to the Owners of the Class A-6 Certificates in respect
of  prior  Distribution  Dates,  (r)  one  month's  interest  on the  Class  A-6
Certificate  Principal  Balance at the Class A-6 Pass-Through  Rate, and (s) any
Reimbursement  Amounts due the  Certificate  Insurer and (ii) the sum of 100% of
the  aggregate  Loan  Balance  of the  related  Mortgage  Loans as of the day of
purchase and any  Reimbursement  Amounts not otherwise  paid to the  Certificate
Insurer minus amounts  remitted from the Collection  Account to the Distribution
Account  representing  collections of principal on the Mortgage Loans during the
current Due Period (taking into account,  with respect to Actuarial  Loans,  the
principal  portion of any Scheduled Payment due on or before the last day of the
Due Period and collected on or before the related  Determination Date), plus one
month's  interest on such amount computed at the weighted average Mortgage Rate,
plus all  accrued and unpaid  Servicing  Fees plus the  aggregate  amount of any
unreimbursed  Delinquency  Advances  and  Servicing  Advances  plus  Delinquency
Advances which the Master Servicer has theretofore  failed to remit (taking into
account, with respect to Actuarial Loans, the principal portion of any Scheduled
Payment  due on or before  the last day of the Due Period  and  collected  on or
before the related Determination Date).

     "Monthly  Remittance  Amount":  The sum of the Group 1  Monthly  Remittance
Amount and the Group 2 Monthly Remittance Amount.

     "Monthly  Remittance Date": With respect to any Distribution Date, no later
than noon,  New York time,  on the fourth  Business  Day  following  the related
Determination Date.

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

                                       23
<PAGE>


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

     "Mortgage  Loan Group" or "Group":  The Fixed Rate Group or the  Adjustable
Rate Group, as the case may be.  References herein to the related Class of Class
A Certificates,  when used with respect to a Mortgage Loan Group, shall mean (A)
in the case of the Fixed Rate  Group,  the Group 1  Certificates  and (B) in the
case of the Adjustable Rate Group, the Group 2 Certificates.

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

     "Mortgage Rate": The rate of interest borne by each Note.

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

     "Mortgagor": The obligor on a Note.

     "Net Lifetime  Cap":  With respect to any  Distribution  Date, the weighted
average of the maximum  Mortgage  Rates on the Mortgage  Loans in the Adjustable
Rate Group as of the first day of the related Due Period  (taking into  account,
with respect to Actuarial  Loans in the  Adjustable  Rate Group,  any  Scheduled
Payments due on or before the last day of the  immediately  preceding Due Period
and collected on or before the Determination Date for such immediately preceding
Due  Period),  minus the sum of (a) the Expense Rate and (b)  commencing  on the
seventh Distribution Date, 0.50%.

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

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

     "Net  Prepayment  Interest  Shortfall":  As of any  Distribution  Date, the
aggregate   Prepayment  Interest  Shortfalls  less  the  sum  of  the  aggregate
Prepayment Interest Excesses and Compensating Interest.

                                       24
<PAGE>



     "90+ Delinquency  Percentage  (Rolling Three Month)":  With respect to each
Mortgage Loan and any Determination  Date commencing with the Determination Date
in February  2000,  the average of the  percentage  equivalents of the fractions
determined for each of three immediately  preceding Due Periods the numerator of
each of which is equal to the  aggregate  Loan  Balance  of all of the  Mortgage
Loans which are 90 days  Delinquent or more  (including any Mortgage Loans which
have gone into  foreclosure or have been  discharged by reason of bankruptcy) as
of such  Determination  Date and the  denominator of which is the aggregate Loan
Balance of all of the Mortgage Loans as of such Determination Date.

     "Nonrecoverable  Advance":  Any  portion  of  a  Delinquency  Advance  or a
Servicing  Advance  proposed  to be made or  previously  made which has not been
previously reimbursed to the Master Servicer,  and which the Master Servicer has
determined  in its good faith  business  judgment  will not or, in the case of a
proposed  Delinquency  Advance or  Servicing  Advance,  would not be  ultimately
recoverable  by the  Master  Servicer  from the  sources of funds  specified  in
Section  8.09.  The  determination  by the  Master  Servicer  that it has made a
Nonrecoverable  Advance or that any  proposed  Delinquency  Advance or Servicing
Advance,  if made, would constitute a Nonrecoverable  Advance shall be evidenced
by an Officer's  Certificate  delivered to the Trustee,  the Certificate Insurer
and the  Depositor  setting  forth such  determination  and the  procedures  and
considerations  of the Master Servicer forming the basis of such  determination,
which shall include a copy of any information or reports  obtained by the Master
Servicer which may support such  determinations.  Notwithstanding the above, the
Trustee shall be entitled to rely upon any  determination of the Master Servicer
that  any  Delinquency  Advance  or  Servicing  Advance  previously  made  is  a
Nonrecoverable  Advance or that any  proposed  Delinquency  Advance or Servicing
Advance, if made, would constitute a Nonrecoverable Advance.

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

     "Officer's Certificate":  A certificate signed by any Authorized Officer of
any Person delivering such certificate.

     "Operative  Documents":   Collectively,  this  Agreement,  the  Certificate
Insurance  Policies,  the  Certificates,   the  Indemnification  Agreement,  the
Insurance Agreement and the Sub-Servicing Agreement.

     "Optional  Termination  Date":  The  first  Distribution  Date on which the
aggregate  of the Loan  Balances of the  Mortgage  Loans is less than 10% of the
Original Aggregate Loan Balance.

     "Original  Aggregate  Loan  Balance":  The  aggregate  Loan Balances of all
Mortgage Loans as of the Cut-Off Date, i.e., $[163,154,955.79].

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

                                       25
<PAGE>


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

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

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

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

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

     "Owner":  The  Person in whose  name a  Certificate  is  registered  in the
Register,  and the Certificate  Insurer, to the extent described in Section 5.06
and Section 7.03(g) hereof, respectively;  provided that solely for the purposes
of  determining  the  exercise  of any  voting  rights  hereunder,  if  Class  A
Certificates  are  beneficially  owned  by  the  Depositor,  the  Seller  or any
affiliate thereof, none of the Depositor,  the Seller or such affiliate shall be
considered an Owner hereunder.

     "Pass-Through  Rate": Any of the Class A-1 Pass-Through Rate, the Class A-2
Pass-Through  Rate, the Class A-3 Pass-Through  Rate, the Class A-4 Pass-Through
Rate, the Class A-5 Pass-Through Rate or the Class A-6 Pass-Through Rate.

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

     "Percentage Interest":  With respect to a Class A Certificate,  a fraction,
expressed as a percentage,  the numerator of which is the portion of the Class A
Certificate  Principal  Balance  represented by such Class A Certificate on such
date of  determination  (prior to giving effect to any distribution of principal
on such date) and the denominator of which is the Certificate  Principal Balance
attributable  to the related  Class of Class A  Certificates  as of such date of
determination  (prior to giving effect to any  distribution of principal on such
date). With respect to a Class R Certificate, the portion of the Class evidenced
thereby,  expressed as a percentage,  as stated on the face of such Certificate,
all of which shall total 100% with respect to the related Class.

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

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

                                       26
<PAGE>



     "Pool Certification": As defined in Section 3.06(a) hereof.

     "Preference Amount":  With respect to the Class A Certificates,  any amount
previously  distributed  to an  Owner  on  the  Class  A  Certificates  that  is
recoverable and sought to be recovered as a voidable  preference by a trustee in
bankruptcy  pursuant to the United States  Bankruptcy  Code in accordance with a
final, nonappealable order of a court having competent jurisdiction.

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

     "Prepayment":  Any payment in full of principal of a Mortgage Loan which is
received  by the Master  Servicer in advance of the  scheduled  due date for the
payment of such  principal  (other  than the  principal  portion of any  Prepaid
Installment), and the Insurance Proceeds which are to be applied as a payment of
principal on the related Mortgage Loan shall be deemed to be Prepayments for all
purposes of this Agreement.

     "Prepayment Interest Excess": With respect to any Distribution Date and any
Mortgage Loan that was subject to a Prepayment  after its scheduled  monthly due
date during the related  Prepayment  Period, the amount of interest collected on
such  Mortgage  Loan for such  Distribution  Date  less (a) with  respect  to an
Actuarial Loan, the amount of interest accrued on such Mortgage Loan through the
due date of such Mortgage Loan occurring  during such  Prepayment  Period or (b)
with respect to a Simple  Interest  Loan, 30 days'  interest on the Loan Balance
for such  Mortgage  Loan as of the first day of the  related Due Period (in each
case net of the Servicing Fee on the related Mortgage Loan).

     "Prepayment Interest Shortfall":  With respect to any Distribution Date and
any  Mortgage  Loan that was  subject  to a  Prepayment  prior to its  scheduled
monthly due date during the related  Prepayment  Period,  the amount of interest
that would have accrued on such Mortgage Loan absent such Prepayment (net of the
Servicing  Fee on the  related  Mortgage  Loan)  less  the  amount  of  interest
collected on such  Mortgage  Loan by the Master  Servicer for such  Distribution
Date.

     "Prepayment  Period":  With respect to any  Distribution  Date,  the period
commencing on the calendar day after the prior  Determination Date and ending on
the related  Determination  Date;  provided,  however,  that with respect to the
first  Distribution  Date, with respect to Actuarial Loans the Prepayment Period
will be from  October 2, 1999 to November  12,  1999 and with  respect to Simple
Interest Loans,  the Prepayment  Period will be from October 1, 1999 to November
12, 1999.

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

                                       27
<PAGE>


     "Principal  Distribution Amount": The Group 1 Principal Distribution Amount
or the Group 2 Principal Distribution Amount, as the case may be.

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

     "Prospectus":  The Prospectus dated October 26, 1999  constituting  part of
the Registration Statement.

     "Prospectus   Supplement":   The  Block   Mortgage   Finance  Asset  Backed
Certificates,  Series 1999-2 Prospectus  Supplement,  dated October 26, 1999, to
the Prospectus.

     "Purchase  Mortgage  Loan": A Mortgage Loan the proceeds of which were used
by the related Mortgagor to obtain the related Mortgaged Property.

     "Purchase Option Period": As defined in Section 9.04(a) hereof.

     "Qualified  Insurer":  An insurance  company or security or bonding company
qualified to write the related  insurance  policy in the relevant  jurisdiction,
which shall have a claims paying  ability of "AA" or better by Standard & Poor's
and "Aa2" or better by Moody's, unless each of the Rating Agencies has confirmed
in writing that an insurance  company with a lower claims  paying  ability shall
not result, in and of itself,  in a downgrading,  withdrawal or qualification of
the rating then assigned by such Rating Agency to any Class of Certificates  and
such  insurance  company or security  or bonding  company is  acceptable  to the
Certificate Insurer.

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

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

     "Qualified  Replacement  Mortgage  Loan": A Mortgage Loan  substituted  for
another  pursuant  to  Section  3.03,  3.04 or 3.06(b)  hereof,  which (i) has a
Mortgage  Rate at least equal to the Mortgage  Rate of the  Mortgage  Loan being
replaced, (ii) is of the same property type (or is a single family dwelling) and
the same occupancy status (or is a primary  residence) as the replaced  Mortgage
Loan,  (iii) shall have an original  term to maturity  that is no later than one
month following the maturity of the Mortgage Loan for which it was  substituted,
(iv) has a Loan-to-Value Ratio as of the Replacement Cut-Off Date no higher than
the Loan-to-Value Ratio of the replaced Mortgage Loan as of such date, (v) shall
be of the same or higher credit quality classification (determined in accordance
with (a) the  credit  underwriting  guidelines  pursuant  to which the  replaced
Mortgage  Loan  was  underwritten  at the time the  replaced  Mortgage  Loan was
underwritten,  or (b) the  standards  acceptable to the Rating  Agencies,  which
would not cause a downgrade  or removal of the  ratings  assigned to the Class A
Certificates (without giving effect to any Certificate Insurance Policy)) as the
Mortgage Loan which such Qualified Replacement Mortgage Loan replaces,  (vi) has
a Loan Balance as of the related  Replacement Cut-Off Date equal to or less than
the Loan Balance of the replaced Mortgage Loan as of such Replacement Cut-Off

                                       28
<PAGE>


Date,  (vii) shall not provide for a "balloon"  payment if the related  Mortgage
Loan did not provide for a "balloon"  payment (and if such related Mortgage Loan
provided for a "balloon" payment, such Qualified Replacement Mortgage Loan shall
have an original  maturity of not greater  than (and not more than one year less
than) the original  maturity of such related  Mortgage Loan),  (viii) shall be a
fixed rate Mortgage  Loan with the same lien  priority as the replaced  Mortgage
Loan if the Mortgage Loan being replaced is in the Fixed Rate Group and shall be
a first lien  adjustable  rate Mortgage Loan if the Mortgage Loan being replaced
is in the Adjustable Rate Group, (ix) satisfies the criteria set forth from time
to time in the  definition  thereof  at Section  860G(a)(4)  of the Code (or any
successor  statute  hereto) and  applicable  to the Trust and (x)  satisfies the
representations and warranties made pursuant to Schedule I hereof as of the date
of substitution.

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

     "Realized  Loss": As to any Liquidated  Loan, the amount,  if any, by which
the Loan  Balance  thereof  as of the date of  liquidation  is in  excess of Net
Liquidation Proceeds realized thereon applied in reduction of such Loan Balance.

     "Record Date":  With respect to the Group 1 Certificates  and the Class A-5
Certificates  and each  Distribution  Date,  the last day of the calendar  month
immediately  preceding the calendar month in which such Distribution Date occurs
and with respect to the Class A-6  Certificates,  the day immediately  preceding
such Distribution Date.

     "Reference  Banks":  Any leading banks which are engaged in transactions in
Eurodollar  deposits  in the  international  Eurocurrency  market  (i)  with  an
established place of business in London, (ii) not controlling, under the control
of or under common  control with the Seller or any  affiliate  thereof and (iii)
whose  quotations  appear on  Telerate  Screen Page 3745 on the  relevant  LIBOR
Determination Date.

     "Refinance  Mortgage  Loan":  Any  Mortgage  Loan  that  is not a  Purchase
Mortgage Loan.

     "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  333-65215),
including  all  amendments  thereto  and  including  the  Prospectus  Supplement
relating to the Class A Certificates constituting a part thereof.

     "Reimbursement  Amount":  As of any  Distribution  Date,  the sum,  without
duplication,  of (x)(i) all Insured  Payments  previously paid to the Trustee by
the Certificate  Insurer and not previously  repaid to the  Certificate  Insurer
pursuant to Section  7.03(c)(i)(C)  and (D) hereof or pursuant to the  Insurance
Agreement plus (ii) interest accrued on each such Insured Payment not previously
repaid calculated at the Reimbursement  Late Payment Rate and (y)(i) any amounts
then

                                       29
<PAGE>


due and owing to the Certificate Insurer under the Insurance Agreement plus (ii)
interest on such amounts to the extent provided in the Insurance Agreement.  The
Certificate  Insurer  shall notify the Trustee,  the Depositor and the Seller of
the amount of any Reimbursement Amount.

     "Reimbursement  Late Payment Rate":  Means for any  Distribution  Date, the
rate of interest as it is publicly announced by Citibank, N.A., or any successor
thereto,  at its principal  office in New York,  New York as its prime rate (any
change in such prime rate of interest to be effective on the date such change is
announced by Citibank,  N.A.) plus 3%. The Reimbursement Late Payment Rate shall
be  computed  on the basis of a year of 365 days and the  actual  number of days
elapsed.  In no event  shall the  Reimbursement  Late  Payment  Rate  exceed the
maximum rate permissible under any applicable law limiting interest rates.

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

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

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

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

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

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

     "Replacement  Cut-Off  Date":  With  respect to any  Qualified  Replacement
Mortgage  Loan,  the first day of the  calendar  month in which  such  Qualified
Replacement Mortgage Loan is conveyed to the Trust.

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

     "Residual Net Monthly Excess  Cashflow":  With respect to any  Distribution
Date, the aggregate Net Monthly Excess  Cashflow,  if any,  remaining  after the
making of all applications,  transfers and  disbursements  described in Sections
7.03(c)(i), 7.03(c)(ii) and 7.03(c)(iii)(A) through (G) hereof.

     "Schedules of Mortgage  Loans":  The schedules of Mortgage  Loans  attached
hereto as Schedule  I-A and  Schedule  I-B,  separated  by  Mortgage  Loan Group
listing each Mortgage Loan in

                                       30

<PAGE>


the  related  Mortgage  Loan  Group to be  conveyed  on the  Startup  Day.  Such
Schedules  of Mortgage  Loans shall set forth as to each  Mortgage  Loan (i) the
Master Servicer's loan number,  (ii) the Mortgagor's name and address (including
the state) of the Mortgaged Property,  (iii) the lien priority thereof, (iv) the
combined  Loan-to-Value  Ratio at  origination,  (v) the Loan  Balance as of the
Cut-Off Date or Replacement  Cut-Off Date,  (vi) the Mortgage Rate thereof (and,
with respect to the Mortgage Loans in the Adjustable Rate Group,  the margin and
the applicable index), (vii) the current Scheduled Payment,  (viii) the maturity
of the  related  Note,  (ix) the  property  type,  (x)  occupancy  status,  (xi)
Appraised Value and (xii) original term-to-maturity.

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

     "Second Mortgage Loan": A Mortgage Loan which constitutes a second priority
mortgage lien with respect to the related Mortgaged Property.

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

     "Seller": Companion Mortgage Corporation, a Delaware corporation.

     "Senior Lien":  With respect to any Second Mortgage Loan, the mortgage loan
relating to the corresponding Mortgaged Property having a first priority lien.

     "Servicer Loss Test": The Servicer Loss Test is satisfied if the Cumulative
Loss  Percentage for such period does not exceed the percentage set out for such
period below  (provided,  that for purposes of the  calculation  of the Servicer
Loss Test,  Realized Losses attributable solely to Cram Down Losses are excluded
from the calculation of Cumulative Loss Percentage).

          Period                             Cumulative Loss Percentage

      November 2, 1999 - November 1, 2000              0.95%
      November 2, 2000 - November 1, 2001              1.90%
      November 2, 2001 - November 1, 2002              2.85%
      November 2, 2002 - November 1, 2003              3.80%
      November 2, 2003 and thereafter                  4.75%

     "Servicer Termination Test": The Servicer Termination Test is satisfied for
any date of determination thereof if (a) the 90+ Delinquency Percentage (Rolling
Three  Month) with  respect to the  Mortgage  Loans is less than 13.0%,  (b) the
Servicer Loss Test is satisfied,  (c) the Annual Loss Percentage (Rolling Twelve
Month)  as it  relates  to the  Mortgage  Loans  for  the  twelve  month  period
immediately  preceding the date of  determination is not greater than 2.25%, (d)
H&R Block, Inc.  continues to own 100% of Block Financial  Corporation,  and (e)
Block  Financial  Corporation's  long term corporate  ratings remain at or above
"BBB" by Standard & Poor's and "Baa2" by Moody's.

                                       31
<PAGE>


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

     "Servicing  Fee":  With respect to any Mortgage Loan, an amount retained by
the Master  Servicer as  compensation  for servicing and  administration  duties
relating to such  Mortgage  Loan pursuant to Section 8.15 and equal to 0.50% per
annum of the then outstanding Loan Balance of such Mortgage Loan as of the first
day of the related Due Period  payable on a monthly  basis  (taking into account
Curtailments  with  respect to Actuarial  Loans,  Net  Liquidation  Proceeds and
Prepayments  received during the immediately  preceding  Prepayment  Period and,
with respect to Actuarial Loans, any Scheduled Payment due on or before the last
day of the immediately  preceding Due Period and in the Collection Account as of
the Determination Date for such immediately preceding Due Period).

     "Servicing Standard": As defined in Section 8.01 hereof.

     "Simple  Interest  Loans":  Any Mortgage Loan as to which,  pursuant to the
Note relating thereto,  interest is computed and charged to the Mortgagor at the
Mortgage  Rate on the  outstanding  principal  balance of such Note based on the
number of days elapsed between  receipt of the Mortgagor's  last payment through
receipt of the Mortgagor's most current payment.

     "Specified  Subordinated  Amount":  As  applicable,  the Fixed  Rate  Group
Specified   Subordinated   Amount  or  the  Adjustable   Rate  Group   Specified
Subordinated Amount.

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

     "Startup Day": October 27, 1999.

     "Subordinate Certificates": Collectively, the Class R Certificates.

     "Subordinated  Amount":  The Fixed  Rate Group  Subordinated  Amount or the
Adjustable Rate Group Subordinated Amount, as the case may be.

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

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

                                       32
<PAGE>


the last day of the related Due Period and in the  Collection  Account as of the
related Determination Date).

     "Subordination  Increase  Amount":  With respect to any Mortgage Loan Group
and  Distribution  Date,  the aggregate  amount of Net Monthly  Excess  Cashflow
allocated to such Mortgage Loan Group  pursuant to Sections  7.03(c)(ii)(A)  and
(B) on such Distribution Date.

     "Subordination  Reduction Amount":  With respect to any Mortgage Loan Group
and  Distribution  Date,  an  amount  equal  to the  lesser  of (x)  the  Excess
Subordinated  Amount for such Mortgage Loan Group and Distribution  Date and (y)
the amount  available for  distribution  on account of principal with respect to
the  Class  A  Certificates  relating  to  such  Mortgage  Loan  Group  on  such
Distribution Date.

     "Sub-Servicer": Any Person with whom the Master Servicer has entered into a
Sub-Servicing  Agreement and who satisfies any requirements set forth in Section
8.03 hereof in respect of the  qualification of a Sub-Servicer,  which initially
will be CSC and Fairbanks.

     "Sub-Servicing Agreement": Each of the sub-servicing agreements between the
Master Servicer and CSC and between the Master  Servicer and Fairbanks  relating
to servicing  and/or  administration  of certain  Mortgage Loans as permitted by
Section 8.03, or any successor agreement.

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

     "Tax Matters  Certificate":  The Certificate  representing  the Tax Matters
Person  Residual  Interest,  initially  issued to the Trustee as the initial Tax
Matters Person.

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

     "Tax  Matters  Person  Residual  Interest":  The  0.001%  interest  in  the
"residual  interest" in the Trust Fund, which shall be issued to and held by the
Trustee  throughout  the term  hereof  unless  another  Person  shall  accept an
assignment of such interest and the  designation of Tax Matters Person  pursuant
to Section 11.18 hereof.

     "Termination Auction": As defined in Section 9.03 hereof.

     "Termination Notice": As defined in Section 9.04(a) hereof.

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

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

     "Total Monthly Excess  Spread":  The Group 1 Total Monthly Excess Spread or
the Group 2 Total Monthly Excess Spread, as the case may be.

                                       33
<PAGE>


     "Trust":  Block Mortgage  Finance Asset Backed  Certificates  Series 1999-2
Trust, the trust created under this Agreement.

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

     "Trustee": Bank One, National Association,  a national banking association,
the Corporate  Trust Office of which is located on the date of execution of this
Agreement at 1 Bank One Plaza, Suite IL1-0126, Chicago, Illinois 60670-0126, not
in its individual  capacity but solely as Trustee under this Agreement,  and any
successor hereunder.

     "Trustee  Fee":  The fee payable  monthly on each  Distribution  Date in an
amount equal to one-twelfth of 0.0225%  multiplied by the  then-outstanding Loan
Balance.

     "Underwriters": Chase Securities Inc. and Salomon Smith Barney Inc.

     "Uniform  Commercial  Code":  The Uniform  Commercial Code in effect in the
applicable jurisdiction.

     "Voting  Rights":   The  portion  of  the  voting  rights  of  all  of  the
Certificates  that is allocated to any Certificate or Class of Certificates.  At
all times during the term of this Agreement, the percentage of the Voting Rights
assigned to each Class shall be a fraction,  the  numerator of which is equal to
the  aggregate  outstanding  Certificate  Principal  Balance  of such  Class  of
Certificates and the denominator of which is equal to the aggregate  outstanding
Certificate Principal Balances of all Classes of Certificates. The Voting Rights
of any Class of Certificates  shall be allocated among Owners of Certificates of
such Class in proportion to their respective Percentage Interests. The aggregate
Voting Rights of Owners of more than one Class of Certificates shall be equal to
the sum of the products of each such Owner's Voting Rights and the percentage of
Voting  Rights  allocated  to the related  Class of  Certificates.  At all times
during  the term of this  Agreement,  99% and 1% of all Voting  Rights  shall be
allocated to the Owners of the Class A Certificates  (for such time as any Class
A  Certificate  is  outstanding)  and the  Owners of the  Class R  Certificates,
respectively.

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

                                   ARTICLE II

                   ESTABLISHMENT AND ORGANIZATION OF THE TRUST

      Section 2.01 Establishment of the Trust.

                                       34
<PAGE>



     The parties hereto do hereby create and establish,  pursuant to the laws of
the State of New York and this Agreement,  the Trust,  which,  for  convenience,
shall be known as "Block  Mortgage  Finance  Asset  Backed  Certificates  Series
1999-2 Trust," which shall contain two separate pools of Mortgage Loans.

     Section 2.02 Office

     The office of the Trust  shall be in care of the  Trustee,  addressed  to 1
Bank One Plaza, Suite IL1-0126,  Chicago, Illinois 60670-0126,  Attention: Block
Mortgage  Finance Asset Backed  Certificates,  Series  1999-2,  or at such other
address as the Trustee may designate by notice to the Depositor, the Seller, the
Master Servicer, the Owners and the Certificate Insurer.

     Section 2.03 Purposes and Powers.

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

     Section 2.04 Appointment of the Trustee; Declaration of Trust.

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

     Section 2.05 Expenses of the Trust.

     The expenses of the Trust, including (i) any portion of the Trustee Fee not
paid pursuant to Section 7.03(c)(iii)(B) hereof, (ii) any reasonable expenses of
the Trustee, and (iii) any other reasonable expenses of the Trust (provided that
the  reasonable  expenses of the Trust set forth in this clause  (iii) have been
reviewed and approved by the Master  Servicer,  which review and approval  shall
not be required in connection  with the  enforcement  of a remedy by the Trustee
resulting  from a default under this  Agreement),  shall be paid directly by the
Master Servicer.  The Master Servicer shall pay directly the reasonable fees and
expenses of counsel to the  Trustee.  The  reasonable  fees and  expenses of the
Trustee's  counsel in connection  with the review and delivery of this Agreement
and related  documentation  shall be paid by the Master  Servicer on the Startup
Day. In addition, if any assignment of Mortgage is required to be filed pursuant
to the terms of this Agreement,  the Master Servicer shall pay for all costs and
expenses  associated with filing such  assignment in the  appropriate  recording
office.

                                       35
<PAGE>



      Section 2.06 Ownership of the Trust.

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

      Section 2.07 Situs of the Trust.

      It is the  intention  of the parties  hereto that the Trust  constitute  a
trust under the laws of the State of New York. The Trust will be administered in
the State of Illinois.  The Trust will not have any  employees and will not have
any real or personal  property (other than property acquired pursuant to Section
8.13 hereof) located in any state other than in the State of Illinois (provided,
however,  that the Trustee may maintain the Files in California).  Payments will
be received by the Trustee only in the State of Illinois  and payments  from the
Trustee  will be made only from the State of  Illinois.  The Trust's only office
will be at the office of the Trustee as set forth in Section 2.02 hereof.

      Section 2.08   Miscellaneous REMIC Provisions.

      (a) The Trust Fund for  federal  income  tax  purposes  will  consist of a
single REMIC. The Certificates  will represent the entire  beneficial  ownership
interest  in the Trust Fund.  The Class A-1,  Class A-2,  Class A-3,  Class A-4,
Class A-5 and Class A-6 Certificates  will represent the "regular  interests" in
the Trust Fund and the Class R Certificates  will represent the single "residual
interest"  in the Trust  Fund.  The  Owner of the Tax  Matters  Person  Residual
Interest is hereby  designated  as "tax matters  person" as defined in the REMIC
Provisions with respect to the Trust.

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

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

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

      (e) For federal income tax purposes, the Final Scheduled Distribution Date
for  each  Class of  Certificates  is  hereby  set to be the  Distribution  Date
indicated below:

                                       36
<PAGE>



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

          Class A-1 Certificates             April 2014

          Class A-2 Certificates             September 2016

          Class A-3 Certificates             May 2008

          Class A-4 Certificates             April 2014

          Class A-5 Certificates             August 2022

          Class A-6 Certificates             December 2028



                                   ARTICLE III

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

      Section 3.01 Representations and Warranties of the Depositor.

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

      (a) The Depositor is a corporation duly organized, validly existing and in
good standing under the laws governing its creation and existence and is in good
standing as a foreign  corporation in each  jurisdiction  in which the nature of
its business,  or the properties owned or leased by it, make such  qualification
necessary,  except  where the  failure to so  qualify  would not have a material
adverse  effect on the Depositor,  the Owners or the  Certificate  Insurer.  The
Depositor has all requisite corporate power and authority to own and operate its
properties,  to carry out its business as currently conducted and as proposed to
be  conducted  and to enter  into  and  discharge  its  obligations  under  this
Agreement and the other Operative Documents to which it is a party.

      (b) The execution and delivery of this  Agreement by the Depositor and its
performance  and  compliance  with the  terms of this  Agreement  and the  other
Operative  Documents  to which it is a party  have been duly  authorized  by all
necessary corporate action on the part of the Depositor and will not (i) violate
the  Depositor's  Certificate  of  Incorporation  or Bylaws,  (ii)  constitute a
default  (or an event  which,  with  notice  or lapse  of time,  or both,  would
constitute a default)  under,  or result in a breach of, any material  contract,
agreement or other  instrument to which the Depositor is a party or by which the
Depositor is bound or (iii) violate any statute or any order, rule or regulation
of any court,  governmental agency or body or other tribunal having jurisdiction
over the  Depositor  or any of its  properties,  except  where the failure to so
comply would not have a material adverse effect on the Depositor,  the Owners or
the Certificate Insurer.

                                       37
<PAGE>



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

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

      (e) No litigation is pending or, to the best of the Depositor's knowledge,
threatened against the Depositor which litigation is likely to have consequences
that would  prohibit its entering into this  Agreement or that would  materially
and adversely affect the condition (financial or otherwise) or operations of the
Depositor  or its  properties  or is  likely  to have  consequences  that  would
materially and adversely affect its performance hereunder.

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

      (g) The statements contained in the Registration  Statement which describe
the Depositor or matters or activities for which the Depositor is responsible in
accordance  with the  Operative  Documents  or  which  are  attributable  to the
Depositor  therein  are true  and  correct  in all  material  respects,  and the
Registration  Statement does not contain any untrue statement of a material fact
with respect to the Depositor required to be stated therein or necessary to make
the statements contained therein with respect to the Depositor,  in light of the
circumstances  under  which they were made,  not  misleading.  The  Registration
Statement  does not contain any untrue  statement of a material fact required to
be stated  therein  or omit to state any  material  fact  necessary  to make the
statements  contained  therein,  in light of the circumstances  under which they
were made, not misleading.

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

                                       38
<PAGE>


may be  obtained  has  expired or no review  thereof  may be  obtained or appeal
therefrom  taken,  and  are  adequate  to  authorize  the  consummation  of  the
transactions contemplated by this Agreement and the other Operative Documents on
the  part  of  the  Depositor  and  the  performance  by  the  Depositor  of its
obligations  under this Agreement and such of the other  Operative  Documents to
which it is a party.

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

      (j) The  transactions  contemplated  by this Agreement are in the ordinary
course of business of the Depositor.

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

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

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

      The Master  Servicer  hereby  represents,  warrants  and  covenants to the
Trustee, the Certificate Insurer and the Owners that as of the Startup Day:

      (a) The Master Servicer is a corporation duly organized,  validly existing
and in good  standing  under the laws of the  State of  Delaware,  is,  and each
Sub-Servicer  is,  in  compliance  with  the laws of each  state  in  which  any
Mortgaged  Property is located to the extent  necessary  to enable it to perform
its  obligations  hereunder and is in good standing as a foreign  corporation in
each  jurisdiction in which the nature of its business,  or the properties owned
or leased by it make such qualification  necessary,  except where the failure to
so qualify would not have a material adverse effect on the Master Servicer,  any
Sub-Servicer,  if applicable,  the Owners, the Trust or the Certificate Insurer.
The Master Servicer and each Sub-Servicer has all requisite  corporate power and
authority  to own and  operate  its  properties,  to carry out its  business  as
currently  conducted  and as  proposed  to be  conducted  and to enter  into and
discharge its obligations under this Agreement and the other Operative Documents
to which it is a party.  Either  the Master  Servicer  or each  Sub-Servicer  is
designated as an approved  seller-servicer by FNMA for first and second mortgage
loans and has combined equity and subordinated debt of at least  $1,500,000,  as
determined in accordance with generally accepted accounting principles.

      (b) The  execution and delivery of this  Agreement by the Master  Servicer
and its  performance  and compliance  with the terms of this Agreement have been
duly  authorized  by all  necessary  corporate  action on the part of the Master
Servicer  and  will  not  (i)  violate  the  Master  Servicer's  Certificate  of
Incorporation  or Bylaws,  (ii)  constitute a default (or an event  which,  with
notice or lapse of time, or both,  would  constitute a default) under, or result
in the breach of, any material contract,  agreement or other instrument to which
the Master Servicer is a party or by which

                                       39
<PAGE>


the Master Servicer is bound or (iii) violate any statute or any order,  rule or
regulation of any court,  governmental  agency or body or other tribunal  having
jurisdiction over the Master Servicer or any of its properties, except where the
failure  to so comply  would not have a  material  adverse  effect on the Master
Servicer, the Owners, the Trust or the Certificate Insurer.

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

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

      (e) No  litigation  is pending  or, to the best of the  Master  Servicer's
knowledge,  threatened against the Master Servicer which litigation is likely to
have  consequences  that would prohibit its entering into this Agreement or that
would materially and adversely affect the condition  (financial or otherwise) or
operations  of the  Master  Servicer  or its  properties  or is  likely  to have
consequences   that  would  materially  and  adversely  affect  its  performance
hereunder.

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

      (g) The statements contained in the Registration  Statement which describe
the Master  Servicer or matters or activities  for which the Master  Servicer is
responsible in accordance  with the Operative  Documents or which are attributed
to the Master  Servicer  therein are true and correct in all material  respects,
and the  Registration  Statement  does not  contain  any untrue  statement  of a
material  fact with  respect to the Master  Servicer or omit to state a material
fact required to be stated therein or necessary to make the statements contained
therein with respect to the Master Servicer, in light of the circumstances under
which they were made, not misleading.

      (h) The Master  Servicer  will  account  for any  servicing  fee rights in
accordance  with Statement of Financial  Accounting  Standards No. 125 issued by
the Financial Accounting Standards
Board.

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

                                       40
<PAGE>


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

      (j)  The  collection  practices  used  by the  Master  Servicer  and  each
Sub-Servicer  with  respect to the  Mortgage  Loans have been,  in all  material
respects,  legal,  proper,  prudent  and  customary  in the  mortgage  servicing
business for comparable mortgage loans.

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

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

      Upon discovery by any of the Depositor,  the Seller,  the Master Servicer,
the Certificate  Insurer,  any Owner or the Trustee (each,  for purposes of this
paragraph, a party) of a breach of any of the representations and warranties set
forth in this Section 3.02 which materially and adversely  affects the interests
of the Owners or of the Certificate  Insurer,  the party discovering such breach
shall give prompt  written  notice to the other  parties.  Within 60 days of its
discovery  or its receipt of notice of breach,  the Master  Servicer  shall cure
such breach in all material respects and, upon the Master  Servicer's  continued
failure to cure such breach,  may thereafter be removed by the Trustee  pursuant
to Section 8.20 hereof;  provided,  however,  that if any party can establish to
the reasonable  satisfaction  of the  Certificate  Insurer that it is diligently
pursuing remedial action,  then the cure period may be extended with the written
approval of the Certificate Insurer.

      Section 3.03 Representations and Warranties of the Seller.

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

      (a) The Seller is a corporation  duly organized,  validly  existing and in
good standing under the laws governing its creation and existence and is in good
standing as a foreign  corporation in each  jurisdiction  in which the nature of
its business,  or the properties owned or leased by it, make such  qualification
necessary,  except  where the  failure to so  qualify  would not have a material
adverse effect on the Seller, the Owners, the Trust and the Certificate Insurer.
The Seller has all  requisite  corporate  power and authority to own and operate
its properties, to carry out its business as currently conducted and as proposed
to be  conducted  and to enter into and  discharge  its  obligations  under this
Agreement and the other Operative Documents to which it is a party.

                                       41
<PAGE>


      (b) The  execution  and  delivery of this  Agreement by the Seller and its
performance  and  compliance  with the  terms of this  Agreement  and the  other
Operative  Documents  to which it is a party  have been duly  authorized  by all
necessary  corporate  action on the part of the Seller and will not (i)  violate
the Seller's  Certificate of Incorporation or Bylaws,  (ii) constitute a default
(or an event which,  with notice or lapse of time, or both,  would  constitute a
default)  under, or result in a breach of, any material  contract,  agreement or
other  instrument to which the Seller is a party or by which the Seller is bound
or (iii)  violate any  statute or any order,  rule or  regulation  of any court,
governmental  agency  or body or other  tribunal  having  jurisdiction  over the
Seller or any of its properties, except where the failure to so comply would not
have a material  adverse  effect on the Seller,  the  Owners,  the Trust and the
Certificate Insurer.

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

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

      (e) No  litigation  is pending or, to the best of the Seller's  knowledge,
threatened  against the Seller which  litigation is likely to have  consequences
that would  prohibit its entering into this  Agreement or that would  materially
and adversely affect the condition (financial or otherwise) or operations of the
Seller or its properties or is likely to have consequences that would materially
and adversely affect its performance hereunder.

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

      (g) The statements contained in the Registration  Statement which describe
the Seller or  matters or  activities  for which the  Seller is  responsible  in
accordance with the Operative  Documents or which are attributable to the Seller
therein  are  true  and  correct  in all  material  respects.  The  Registration
Statement does not contain any untrue  statement of a material fact with respect
to the  Seller,  or omit to  state  any  material  fact  necessary  to make  the
statements  contained  therein,  in light of the circumstances  under which they
were made, not misleading.

      (h) Upon the receipt of each  Mortgage Loan  (including  the related Note)
and other items of the Trust  Estate by the Trustee  under this  Agreement,  the
Trust will have good title to such  Mortgage Loan  (including  the related Note)
and such other items of the Trust Estate free and clear

                                       42

<PAGE>


of any lien, charge,  mortgage,  encumbrance or rights of others,  except as set
forth in item (ix) of Schedule I (other than liens which will be  simultaneously
released).

      (i)  Neither  the  Seller nor any  affiliate  thereof  will  report on any
financial  statement any part of the Servicing Fee as an adjustment to the sales
price of the Mortgage Loans.

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

      (k) The  origination  practices  used by the  Seller  or, to the  Seller's
knowledge, the respective originators of the Mortgage Loans with respect to such
Mortgage Loans have been in all material respects,  legal,  proper,  prudent and
customary  in the mortgage  lending  business in the  jurisdiction  in which the
related Mortgaged Properties are located.

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

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

      (n) The  transactions  contemplated  by this Agreement are in the ordinary
course of business of the Seller.

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

      Upon discovery by any of the Master Servicer,  the Seller,  the Depositor,
the Certificate Insurer or the Trustee (each, for purposes of this paragraph,  a
"party") of a breach of any of the  representations  and warranties set forth in
this Section 3.03 which  materially  and adversely  affects the interests of the
Owners or the Certificate  Insurer, the party discovering such breach shall give
prompt  written  notice to the other  parties.  The Seller hereby  covenants and
agrees that within 60 days of its  discovery or its receipt of notice of breach,
it shall cure such breach in all material

                                       43
<PAGE>


respects  or, with  respect to a breach of clause (h) above,  the Seller may (or
may cause an  affiliate  of the Seller to) on the Monthly  Remittance  Date next
succeeding  such  discovery or receipt of notice (i)  substitute  in lieu of any
Mortgage Loan not in compliance with clause (h) a Qualified Replacement Mortgage
Loan and, if the  outstanding  principal  amount of such  Qualified  Replacement
Mortgage  Loan as of the  applicable  Replacement  Cut-Off Date is less than the
Loan Balance of such Mortgage Loan as of such Replacement  Cut-Off Date, deliver
an amount equal to such difference together with the aggregate amount of (A) all
Delinquency  Advances and Servicing  Advances  theretofore  made with respect to
such Mortgage Loan, to the extent  unreimbursed  to the Master  Servicer and (B)
all  Delinquency  Advances and Servicing  Advances which the Master Servicer has
theretofore  failed to remit with respect to such Mortgage Loan (a "Substitution
Adjustment")  to the Master  Servicer for deposit in the  Collection  Account or
(ii) purchase  such  Mortgage  Loan from the Trust at the Loan  Purchase  Price,
which  purchase  price shall be delivered to the Master  Servicer for deposit in
the Collection  Account.  Notwithstanding any provision of this Agreement to the
contrary,  with  respect to any  Mortgage  Loan which is not in default or as to
which no default is imminent,  no repurchase or substitution pursuant to Section
3.03,  3.04 or 3.06 shall be made unless the Seller  obtains for the Trustee and
the Certificate  Insurer an opinion of counsel experienced in federal income tax
matters  to the  effect  that  such  a  repurchase  or  substitution  would  not
constitute a Prohibited Transaction for the Trust or otherwise subject the Trust
to tax and would  not  jeopardize  the  status of the Trust as a REMIC (a "REMIC
Opinion") addressed to the Trustee and the Certificate Insurer and acceptable to
the  Certificate  Insurer  and  the  Trustee.  Any  Mortgage  Loan  as to  which
repurchase  or  substitution  was  delayed  pursuant  to this  Section  shall be
repurchased or substituted  for (subject to compliance  with Sections 3.03, 3.04
or 3.06, as the case may be) upon the earlier of (a) the occurrence of a default
or imminent  default with respect to such  Mortgage  Loan and (b) receipt by the
Trustee and the Certificate Insurer of a REMIC Opinion.

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

      (a) The Seller  hereby makes the  representations  set forth on Schedule I
hereto with respect to the Mortgage Loans.

      (b) Upon the discovery by the Seller, the Master Servicer, the Certificate
Insurer,  or the Trustee (i) that any of the  statements set forth in Schedule I
hereto were untrue as of the Startup Day with the result that the  interests  of
the Owners or the Certificate  Insurer are materially and adversely  affected or
(ii) that statements set forth in clauses (ix), (x), (xiii),  (xxxvi),  (xl), or
(xli) of Schedule I hereto were untrue in any material respect as of the Startup
Day, the party  discovering  such breach shall give prompt written notice to the
other  parties.  Upon the  earlier  to occur of the  Seller's  discovery  or its
receipt of notice of breach from any one of the other parties, the Seller hereby
covenants and warrants  that it shall  promptly cure such breach in all material
respects or,  subject to the last two sentences of Section 3.03, it shall on the
second  Monthly  Remittance  Date next  succeeding  such discovery or receipt of
notice (i)  substitute in lieu of each Mortgage Loan which has given rise to the
requirement for action by the Seller a Qualified  Replacement  Mortgage Loan and
deliver the  Substitution  Adjustment to the Master  Servicer for deposit in the
Collection  Account  or (ii)  purchase  such  Mortgage  Loan from the Trust at a
purchase price equal to the Loan Purchase  Price  thereof,  which purchase price
shall be delivered to the Master Servicer for deposit in the Collection Account.
Other than as specified in Section 6.12 hereof, it is understood and agreed that

                                       44
<PAGE>


the  foregoing  obligation  of the Seller so to  substitute  for or purchase any
Mortgage  Loan shall  constitute  the sole remedy  respecting a discovery of any
such  statement  which is untrue in any  material  respect in this  Section 3.04
available to the Owners, the Trustee and the Certificate Insurer.

      (c)  In the  event  that  any  such  repurchase  results  in a  prohibited
transaction  tax,  the Trustee  shall (upon its actual  knowledge of such event)
promptly  notify the Seller in writing  thereof and the Seller  will,  within 10
days of receiving  notice thereof from the Trustee,  deposit the amount due from
the Trust with the Trustee for the payment  thereof,  including any interest and
penalties,  in  immediately  available  funds.  In the event that any  Qualified
Replacement  Mortgage  Loan is delivered by the Seller to the Trust  pursuant to
Section 3.03, Section 3.04 or Section 3.06 hereof, the Seller shall be obligated
to take the actions  described in Section 3.04(b) with respect to such Qualified
Replacement  Mortgage Loan upon the discovery by any of the Owners,  the Seller,
the Master Servicer, the Certificate Insurer, or the Trustee that the statements
set forth in clause  (ix),  (x),  (xiii),  (xxxvi),  (xl) or (xli) of Schedule I
hereto are untrue in any material respect on the date such Qualified Replacement
Mortgage Loan is conveyed to the Trust or that any of the other  statements  set
forth in  Schedule I hereto are  untrue on the date such  Qualified  Replacement
Mortgage  Loan is conveyed to the Trust such that the interests of the Owners or
the Certificate Insurer in the related Qualified  Replacement  Mortgage Loan are
materially and adversely affected;  provided,  however, that for the purposes of
this  subsection (c) the statements in Schedule I hereto  referring to items "as
of the Cut-Off Date" or "as of the Startup Day" shall be deemed to refer to such
items as of the date such Qualified Replacement Mortgage Loan is conveyed to the
Trust or the related Replacement Cut-Off Date, as appropriate.

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

      (e)  The  Trustee   shall  have  no  duty  to  conduct   any   affirmative
investigation  other than as specifically  set forth in this Agreement as to the
occurrence  of any  condition  requiring  the  purchase  or  repurchase  of,  or
substitution  for,  any  Mortgage  Loan  pursuant  to  this  Article  III or the
eligibility of any Mortgage Loan for the purpose of this Agreement.

      Notwithstanding  the fact that a  representation  contained  in Schedule I
hereto may be limited  to the  Seller's  knowledge,  such  limitation  shall not
relieve the Seller of its  purchase  obligation  under the terms of this Section
3.04, or its obligations under Section 6.12 hereof.

      Section 3.05   Conveyance of the Mortgage Loans and
                     Qualified Replacement Mortgage Loans.

      (a) On the Startup Day the Seller,  concurrently  with the  execution  and
delivery hereof,  hereby transfers,  assigns, sets over and otherwise conveys to
the Depositor and the  Depositor,  concurrently  with the execution and delivery
hereof,  transfers,  assigns, sets over and otherwise conveys, without recourse,
to the  Trustee  for the  benefit of the Owners all of their  respective  right,
title and  interest  in and to the Trust  Estate;  provided,  however,  that the
Seller  reserves and retains all of its right,  title and interest in and to (i)
principal  (including  Prepayments) and interest collected on each Mortgage Loan
on or prior to the Cut-Off Date (other than, with respect to Actuarial Loans,

                                       45
<PAGE>


Scheduled  Payments  collected on or prior to the Cut-Off Date and due after the
Cut-Off Date) and (ii) with respect to Actuarial Loans,  Scheduled  Payments due
on or prior to the Cut-Off  Date.  The transfer by the Depositor of the Mortgage
Loans set forth on the  Schedules of Mortgage  Loans to the Trustee on behalf of
the Trust is absolute and is intended by the Owners and all parties hereto to be
treated as a sale by the Depositor.

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

      In connection with such sale,  transfer,  assignment,  and conveyance from
the Seller to the Depositor,  the Seller has filed, in the appropriate office or
offices  in the  States of New York,  California,  Illinois,  Georgia,  Utah and
Missouri,  a UCC-1 financing statement executed by the Seller as debtor,  naming
the  Depositor  as secured  party and the  Trustee as  assignee  and listing the
Mortgage  Loans  and the  other  property  described  above as  collateral.  The
characterization  of the Seller as debtor and the  Depositor as secured party on
such financing  statements is solely for protective purposes and shall in no way
be  construed  as  being  contrary  to the  intent  of  the  parties  that  this
transaction  be  treated  as a sale of the  Seller's  entire  right,  title  and
interest in and to the Trust Estate. In connection with such filing,  the Seller
agrees that it shall cause to be filed all necessary continuation statements and
amendments  thereof  and to take or cause to be taken such  actions  and execute
such  documents  as are  necessary  to perfect and protect  the  Trustee's,  the
Owners' and the Certificate Insurer's interest in the Trust Estate.

      In connection with such sale,  transfer,  assignment,  and conveyance from
the Depositor to the Trustee, the Depositor has filed, in the appropriate office
or offices in the States of New York,  California,  Illinois,  Georgia, Utah and
Missouri,  a UCC-1  financing  statement  executed by the  Depositor  as debtor,
naming the Trustee as secured party and listing the Mortgage Loans and the other
property described above as collateral. The characterization of the Depositor as
debtor and the Trustee as secured party in such  financing  statements is solely
for  protective  purposes and shall in no way be construed as being  contrary to
the  intent of the  parties  that this  transaction  be treated as a sale of the
Depositor's  entire  right,  title and interest in and to the Trust  Estate.  In
connection  with such  filing,  the  Depositor  agrees that it shall cause to be
filed all necessary  continuation  statements thereof and to take or cause to be
taken such  actions and execute such  documents as are  necessary to perfect and
protect the Trustee's, the Owners' and the Certificate Insurer's interest in the
Trust Estate.

      (b) In connection  with the transfer and assignment of the Mortgage Loans,
the Depositor agrees to:

           (i) deliver  without  recourse to the Trustee on the Startup Day with
      respect to each Mortgage Loan, (A) the original Mortgage Note, endorsed by
      the Seller or the last endorsee

                                       46
<PAGE>
      of such Mortgage Loan,  without  recourse,
      in the  following  form:  "Pay to the  order  of  ________________________
      without recourse",  with all intervening  endorsements necessary to show a
      complete  chain of  endorsement  from the originator to the Seller or last
      endorsee  (or a lost note  affidavit  in the form of  Exhibit  J); (B) the
      original recorded Mortgage; (C) a duly executed assignment of the Mortgage
      in blank (each such assignment,  when duly and validly completed, to be in
      recordable  form and  sufficient to effect the assignment of, and transfer
      to the  assignee  thereof  under,  the  Mortgage to which such  assignment
      relates);  (D) the original  recorded  assignment  or  assignments  of the
      Mortgage  together with all interim recorded  assignments of such Mortgage
      from the  originator to the Seller or last  endorsee;  (E) the original or
      copies of each assumption, modification, written assurance or substitution
      agreement,  if any; (F) the original or duplicate  original lender's title
      policy and all riders  thereto or, in the event such original title policy
      has not been  received  from the  insurer,  any one of an  original  title
      binder,  an  original  preliminary  title  report  or  an  original  title
      commitment,  or a copy thereof  certified by the title  company,  with the
      original policy of title insurance to be delivered  within one year of the
      Startup  Day;  and  (G)  the  original   certificate   of  title  to  each
      manufactured home, noting the Trustee as lienholder thereon; and

           (ii)  deliver  the  title  insurance  policy or title  searches,  the
      original Mortgages and such recorded assignments,  together with originals
      or duly certified copies of any and all prior assignments,  to the Trustee
      within 15 days of receipt thereof by the Depositor (but in any event, with
      respect to any Mortgage as to which  original  recording  information  has
      been made  available to the  Depositor,  within one year after the Startup
      Day).

      With respect to each Mortgage Loan, the Master Servicer shall,  within six
(6)  months of the  Startup  Day,  cause to be  recorded  with  respect  to each
Mortgage Loan the original  assignment of Mortgage  referred to in clause (i)(C)
above and shall,  within five Business Days after  receipt  thereof,  deliver or
cause to be  delivered  to the Trustee  such  original  recorded  assignment  of
Mortgage,  except in the states for which a legal  opinion is  delivered  to the
Trustee and the  Certificate  Insurer as  provided  below and is approved by the
Certificate Insurer. In regard to those states in which Mortgaged Properties are
located,  the Master Servicer shall have the right to deliver to the Trustee and
the  Certificate  Insurer a legal opinion  providing that the recordation of the
assignment  of  Mortgage in one or more of such  states is not  necessary  under
applicable  state  law to  transfer  the  related  Mortgage  Loan to the  Trust;
provided such legal  opinion is made and delivered  within six (6) months of the
Startup  Day,  and  is in  form  and  substance  reasonably  acceptable  to  the
Certificate  Insurer.  Upon approval of such opinion by the Certificate Insurer,
the Master  Servicer will not be required to record the related  assignments  of
Mortgages.  All  assignments  of Mortgages  shall be delivered to the Trustee in
recordable  form at the time of closing,  and in such states where no opinion is
so rendered,  or is rendered and is deemed to be unacceptable to the Certificate
Insurer,   recording  of  such   assignments  of  Mortgages  will  be  required.
Notwithstanding   the  preceding   provisions  allowing  for  nonrecordation  of
assignments of Mortgage in certain  states,  if an Event of Default has occurred
as to a party other than the Certificate Insurer as provided in Article 5 of the
Insurance Agreement, or an event set forth in Section 8.20 of this Agreement has
occurred,  the Master  Servicer  shall be required to record all  assignments of
Mortgage in those states where an opinion has not been previously  delivered and
approved.

                                       47
<PAGE>


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

      The Depositor hereby appoints the Master Servicer its attorney-in-fact for
the purpose of, and with full power in, preparing,  executing and recording,  on
its behalf,  all  assignments of Mortgages in the event that the Depositor fails
to do so on a timely basis.

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

      All  recordings  required  pursuant to this Section 3.05 shall be prepared
and recorded by the Master  Servicer and shall be accomplished at the expense of
the Master Servicer.

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

      (d) The Seller shall  transfer,  assign,  set over and  otherwise  convey,
without recourse,  to the Trustee all right, title and interest of the Seller in
and to any  Qualified  Replacement  Mortgage  Loan  delivered  to the Trustee on
behalf of the Trust by the Seller  pursuant to Section 3.03, 3.04 or 3.06 hereof
and all its  right,  title  and  interest  to  principal  and  interest  on such
Qualified  Replacement  Mortgage Loan after the applicable  Replacement  Cut-Off
Date;  provided,  however,  that the Seller shall  reserve and retain all right,
title and interest in and to (i) payments of principal and interest  received on
such  Qualified  Replacement  Mortgage  Loan  on  or  prior  to  the  applicable
Replacement Cut-Off Date (other than, with respect to Actuarial Loans, Scheduled
Payments  collected on or prior to the applicable  Replacement  Cut-Off Date and
due after the  applicable  Replacement  Cut-Off  Date) and (ii) with  respect to
Actuarial  Loans,   Scheduled  Payments  due  on  or  prior  to  the  applicable
Replacement Cut-Off Date.

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

      (f)  In  connection  with  any  transfer  and  assignment  of a  Qualified
Replacement  Mortgage  Loan to the  Trustee on behalf of the  Trust,  the Seller
agrees to (i) deliver without recourse to the Trustee on the date of delivery of
such Qualified Replacement Mortgage Loan the documents

                                     48

<PAGE>


set  forth  in  Section  3.05(b)(i)  and (ii)  deliver  the  original  Qualified
Replacement  Mortgage Loan,  together with original or duly certified  copies of
any and all prior assignments,  to the Trustee within 15 days of receipt thereof
by the Seller (but in any event within 120 days after the date of  conveyance of
such Qualified Replacement Mortgage Loan).

      (g) As to each Mortgage  Loan  released from the Trust in connection  with
the  conveyance  of a Qualified  Replacement  Mortgage  Loan,  the Trustee shall
deliver on the date of conveyance of such  Qualified  Replacement  Mortgage Loan
and on the order of the Seller (i) the original Note relating thereto,  endorsed
in blank,  (ii) the original  Mortgage so released and all assignments  relating
thereto,  including an  assignment of such Mortgage to the Seller and (iii) such
other documents as constituted the File with respect thereto.

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

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

      (a) The  Trustee  agrees to  execute  and  deliver on the  Startup  Day an
acknowledgment  of receipt of the items delivered by the Seller or the Depositor
in the form  attached as Exhibit E hereto,  and declares  that it will hold such
documents and any amendments, replacement or supplements thereto, as well as any
other assets  included in the  definition  of Trust Estate and  delivered to the
Trustee, as Trustee in trust upon and subject to the conditions set forth herein
for the benefit of the Owners. The Trustee agrees, for the benefit of the Owners
and the  Certificate  Insurer,  to review  such  items  within 45 days after the
Startup Day (or, with respect to any document  delivered  after the Startup Day,
within 45 days of receipt and with respect to any Qualified Replacement Mortgage
Loan,  within 45 days  after  the  assignment  thereof)  and to  deliver  to the
Depositor,  the  Seller,  the  Master  Servicer  and the  Certificate  Insurer a
certification in the form attached hereto as Exhibit F (a "Pool  Certification")
to the effect that, as to each Mortgage Loan listed in the Schedules of Mortgage
Loans  (other  than  any  Mortgage  Loan  paid  in  full  or any  Mortgage  Loan
specifically  identified in such Pool  Certification as not covered by such Pool
Certification),  (i) all  documents  required to be  delivered to it pursuant to
Section 3.05(b)(i) of this Agreement are in its possession,  (ii) such documents
have been reviewed by it and have not been mutilated, damaged or torn and relate
to such  Mortgage  Loan and (iii)  based on its  examination  and only as to the
foregoing  documents,  the  information set forth in (i), (ii) and (viii) of the
definition  of  the  Schedules  of  Mortgage  Loans,   accurately  reflects  the
information set forth in the File,  subject, in each case, to such exceptions as
provided  in Section  3.06(b).  The  Trustee  shall have no  responsibility  for
reviewing any File except as expressly provided in this Section 3.06(a). Without
limiting  the effect of the  preceding  sentence,  in  reviewing  any File,  the
Trustee shall have no  responsibility  for  determining  whether any document is
valid and binding, whether the text of any assignment is in proper form, whether
any  document  has been  recorded in  accordance  with the  requirements  of any
applicable  jurisdiction  or whether a blanket  assignment  is  permitted in any
applicable  jurisdiction,  but shall only be  required  to  determine  whether a
document  has been  executed,  that it appears to be what it purports to be and,
where applicable, that it purports to be recorded. The Trustee shall be under no
duty  or  obligation  to  inspect,   review  or  examine  any  such   documents,
instruments,

                                       49
<PAGE>


certificates or other papers to determine that they are genuine, enforceable, or
appropriate  for the  represented  purpose or that they are other than what they
purport  to be on their  face,  nor  shall  the  Trustee  be  under  any duty to
determine  independently  whether  there  are  any  intervening  assignments  or
assumption or modification agreements with respect to any Mortgage Loan.

      (b)  If  the  Trustee   during  such  45-day  period  finds  any  document
constituting a part of a File which is not executed,  has not been received,  or
is unrelated  to the  Mortgage  Loans  identified  in the  Schedules of Mortgage
Loans, or that any Mortgage Loan does not conform to the description  thereof as
set forth in the  Schedules of Mortgage  Loans,  the Trustee  shall  promptly so
notify the Depositor,  the Seller,  the Certificate  Insurer and the Owners.  In
performing any such review,  the Trustee may conclusively  rely on the Seller as
to the purported  genuineness of any such document and any signature thereon. It
is understood  that the scope of the Trustee's  review of the items delivered by
the Seller  pursuant to Section  3.05(b)(i) is limited solely to confirming that
the  documents  listed in Section  3.05(b)(i)  have been  executed and received,
relate to the Files identified in the Schedules of Mortgage Loans and conform to
the description thereof in the Schedules of Mortgage Loans. The Seller agrees to
use reasonable  efforts to remedy a material  defect in a document  constituting
part of a File of which it is so notified by the Trustee. If, however, within 30
days after the Trustee's  notice to it respecting such defect the Seller has not
remedied the defect and the defect materially and adversely affects the interest
in the related  Mortgage Loan of the Owners or of the Certificate  Insurer,  the
Seller will (or will cause an affiliate of the Seller to) on the next succeeding
Monthly Remittance Date (i) substitute in lieu of such Mortgage Loan a Qualified
Replacement Mortgage Loan and deliver the Substitution  Adjustment to the Master
Servicer for deposit in the  Collection  Account or (ii)  purchase such Mortgage
Loan at a  purchase  price  equal  to the Loan  Purchase  Price  thereof,  which
purchase  price shall be  delivered  to the Master  Servicer  for deposit in the
Collection Account.

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


                                   ARTICLE IV

                        ISSUANCE AND SALE OF CERTIFICATES

      Section 4.01   Issuance of Certificates.

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

                                       50
<PAGE>


      Section 4.02   Sale of Certificates.

      At 10:00 a.m.  New York City time on the Startup Day (the  "Closing"),  at
the  offices  of  Morrison & Hecker  L.L.P.,  2600 Grand  Avenue,  Kansas  City,
Missouri (or at such other location  acceptable to the Seller),  the Seller will
sell and convey the Mortgage Loans and the money, instruments and other property
related  thereto to the  Depositor  and the  Depositor  will sell and convey the
Mortgage Loans and the money,  instruments and other property related thereto to
the  Trustee,  and in payment  therefor,  the  Trustee  will  deliver (i) to the
Depositor the Class A Certificates with an aggregate Percentage Interest in each
Class  equal to 100%,  registered  in the name of Cede & Co.,  or in such  other
names as the  Underwriters  shall direct and (ii) to the  respective  registered
owners  thereof,  a Class R  Certificate  with a  Percentage  Interest  equal to
99.999%,  registered in the name of the Seller, and a Class R Certificate with a
Percentage Interest equal to .001%,  registered in the name of the Trustee.  The
Depositor  will deliver to the  Underwriters  the Class A  Certificates  against
payment of the purchase price thereof by wire transfer of immediately  available
funds to the Depositor.

                                    ARTICLE V

                     CERTIFICATES AND TRANSFER OF INTERESTS

      Section 5.01   Terms.

      (a)  The  Certificates  are  pass-through  securities  having  the  rights
described therein and herein.  Notwithstanding references herein or therein with
respect to the Certificates to "principal" and "interest", no debt of any Person
is  represented  thereby,  nor  are the  Certificates  or the  underlying  Notes
guaranteed  by  any  Person  (except  that  the  Notes  may be  recourse  to the
Mortgagors  thereof to the extent  permitted by law and except for the rights of
the Trustee on behalf of the Owners of the Class A Certificates  with respect to
the Certificate  Insurance Policies).  Subject to Section 8.09, the Certificates
are payable  solely from  payments  received on or with  respect to the Mortgage
Loans, moneys in the Collection Account,  earnings on moneys and the proceeds of
property  held as a part of the Trust  Estate and,  with  respect to the Class A
Certificates upon the occurrence of certain events, from Insured Payments.  Each
Certificate  entitles the Owner thereof to receive monthly on each  Distribution
Date,  in order of  priority  of  distributions  with  respect  to such Class of
Certificates as set forth in Section 7.03, a specified  portion of such payments
with respect to the Mortgage Loans (and, with respect to the Owners of the Class
A Certificates,  Insured Payments  deposited in the Distribution  Account),  pro
rata in accordance with such Owner's Percentage Interest.

      (b) Each Owner is required,  and hereby  agrees,  to return to the Trustee
any  Certificate   with  respect  to  which  the  Trustee  has  made  the  final
distribution due thereon.  Any such Certificate as to which the Trustee has made
the final distribution  thereon shall be deemed cancelled and shall no longer be
Outstanding  for any  purpose  of this  Agreement  and the  related  Certificate
Insurance  Policy,  whether  or not such  Certificate  is ever  returned  to the
Trustee,  except  to the  extent  of a  Reimbursement  Amount  on such  Class of
Certificates,  in which case the  Certificate  Insurer will be subrogated to the
rights of such Owner and the Class of Certificate will not be deemed cancelled.

                                       51
<PAGE>



      Section 5.02   Forms.

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

      Section 5.03   Execution, Authentication and Delivery.

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

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

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

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

      Section 5.04   Registration and Transfer of Certificates.

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

      (b) Subject to the  provisions of Section 5.08 hereof,  upon surrender for
registration  of transfer of any  Certificate  at the office  designated  as the
location of the Register,  upon the direction of the Registrar the Trustee shall
execute, authenticate and deliver, in the name of the designated

                                       52
<PAGE>


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 Trustee shall execute,  authenticate and deliver
the Certificate or Certificates  which the Owner making the exchange is entitled
to receive.

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

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

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

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

      On the Startup Day, the Class A-1  Certificates,  Class A-2  Certificates,
Class A-3 Certificates, Class A-4 Certificates, Class A-5 Certificates and Class
A-6  Certificates  shall be issued in  denominations of no less than $25,000 and
multiples of $1,000 in excess thereof (except that one certificate in each class
may be issued in an amount less than  $25,000 or in an integral  multiple  other
than $1,000).

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

      With respect to the Class A Certificates registered in the Register in the
name of Cede & Co., as nominee of the Depository,  the Certificate  Insurer, the
Depositor,  the  Master  Servicer,  the  Seller  and the  Trustee  shall have no
responsibility  or obligation to Direct or Indirect  Participants  or beneficial
owners for which the Depository holds Class A Certificates  from time to time as
a  Depository.   Without  limiting  the  immediately  preceding  sentence,   the
Depositor, the Certificate

                                       53
<PAGE>


Insurer,  the  Master  Servicer,  the  Seller  and  the  Trustee  shall  have no
responsibility  or obligation with respect to (i) the accuracy of the records of
the Depository,  Cede & Co., or any Direct or Indirect  Participant with respect
to the ownership interest in the Class A Certificates,  (ii) the delivery to any
Direct or Indirect  Participant  or any other  Person,  other than a  registered
Owner of a Class A  Certificate  as shown in the  Register,  of any notice  with
respect  to the Class A  Certificates  or (iii)  the  payment  to any  Direct or
Indirect  Participant  or any other Person,  other than a registered  Owner of a
Class A Certificate as shown in the Register,  of any amount with respect to any
distribution  of  principal or interest on the Class A  Certificates.  No Person
other than a registered  Owner of a Class A Certificate as shown in the Register
shall receive a certificate evidencing such Class A Certificate.

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

      (h) In the event that (i) the  Depository  or the  Depositor  advises  the
Trustee in writing that the Depository is no longer  willing,  qualified or able
to  discharge  properly  its  responsibilities  as nominee and  depository  with
respect to the Class A  Certificates  and the Depositor or the Trustee is unable
to locate a qualified successor, (ii) the Depositor at its sole option elects to
terminate  the  book-entry  system  through  the  Depository  or (iii) after the
occurrence of an Event of Default, beneficial owners having not less than 51% of
the Voting Rights  evidenced by the Class A Certificates  advise the Trustee and
the Depository through the Direct  Participants in writing that the continuation
of a book-entry system through the Depository is no longer in the best interests
of beneficial  owners, the Class A Certificates shall no longer be restricted to
being  registered  in the  Register  in the name of Cede & Co.  (or a  successor
nominee) as nominee of the Depository. At that time, the Depositor may determine
that the Class A  Certificates  shall be registered in the name of and deposited
with a successor  depository  operating a global  book-entry  system,  as may be
acceptable to the Depositor and at the Depositor's expense, or such depository's
agent or designee but, if the Depositor does not select such alternative  global
book-entry  system,  then the Class A Certificates may be registered in whatever
name or names  registered  Owners of Class A Certificates  transferring  Class A
Certificates shall designate, in accordance with the provisions hereof.

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

      Section 5.05   Mutilated, Destroyed, Lost or Stolen Certificates.

      If (i) any mutilated  Certificate is  surrendered  to the Trustee,  or the
Trustee receives evidence to its satisfaction of the destruction,  loss or theft
of any  Certificate,  and (ii) in the case of any  mutilated  Certificate,  such
mutilated Certificate shall first be surrendered to the Trustee, and in the

                                       54
<PAGE>


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 and the Certificate  Insurer harmless,  then,
in the absence of notice to the Trustee or the Registrar  that such  Certificate
has  been  acquired  by a  bona  fide  purchaser,  the  Trustee  shall  execute,
authenticate  and  deliver,  in exchange  for or in lieu of any such  mutilated,
destroyed,  lost or stolen  Certificate,  a new Certificate of like Class, tenor
and  aggregate  principal  amount,   bearing  a  number  not   contemporaneously
outstanding.

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

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

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

      Section 5.06   Persons Deemed Owners.

      The  Certificate  Insurer,  the  Trustee  and any agent of the Trustee may
treat the Person in whose name any  Certificate  is  registered  as the Owner of
such Certificate for the purpose of receiving distributions with respect to such
Certificate and for all other purposes  whatsoever,  and none of the Certificate
Issuer,  the Trustee or any agent of the Trustee  shall be affected by notice to
the contrary.

      Section 5.07   Cancellation.

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

      Section 5.08   Limitation on Transfer of Ownership Rights.

      (a) No sale or other transfer of record or beneficial ownership of a Class
R  Certificate  (whether  pursuant to a purchase,  a transfer  resulting  from a
default  under a secured  lending  agreement  or  otherwise)  shall be made to a
Disqualified  Organization  or an  agent  of a  Disqualified  Organization.  The
transfer,  sale or other disposition of a Class R Certificate  (whether pursuant
to a  purchase,  a transfer  resulting  from a default  under a secured  lending
agreement or otherwise) to a

                                      55
<PAGE>


Disqualified  Organization  shall be  deemed  to be of no legal  force or effect
whatsoever  and such  transferee  shall  not be  deemed  to be an Owner  for any
purpose hereunder,  including,  but not limited to, the receipt of distributions
on such Class R Certificate.  Furthermore,  in no event shall the Trustee accept
surrender for transfer or registration of transfer, or register the transfer, of
any Class R  Certificate  or  authenticate  and make  available  any new Class R
Certificate  unless the Trustee  has  received an  affidavit  from the  proposed
transferee  in the form  attached  hereto as Exhibit H. Each holder of a Class R
Certificate, by his acceptance thereof, shall be deemed for all purposes to have
consented to the provisions of this Section 5.08(a).

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

      (c) No  transfer  of a Class  R  Certificate  shall  be  made  unless  the
Registrar and Trustee shall have received either:  (i) a  representation  letter
from the transferee of such Class R  Certificate,  acceptable to and in form and
substance  satisfactory to the Registrar (which may be in substantially the same
form as Exhibit O attached hereto), to the effect that such transferee is not an
employee  benefit  plan  subject  to  Section  406 of  ERISA  or a plan or other
arrangement  subject  to  Section  406 of ERISA  or a plan or other  arrangement
subject to Section 4975 of the Code  (collectively,  a "Plan"), or is not acting
on behalf of any Plan and is not  using  the  assets of any Plan to effect  such
transfer or in the case of an insurance  company  purchasing such  Certificates,
with funds from its general  account,  the transfer is covered by the Prohibited
Transaction  Class  Exemption  95-60  or  (ii) in the  event  that  any  Class R
Certificate is purchased by a Plan, or by a person or entity acting on behalf of
any Plan or using the assets of any Plan to effect such transfer,  an opinion of
counsel,  acceptable to and in form and substance satisfactory to the Depositor,
the Trustee, the Certificate Insurer and the Registrar, which opinion of counsel
shall not be at the expense of the Trustee or the Trust,  to the effect that the
purchase or holding of any Class R Certificates will not result in the assets of
the  Trust  being  deemed  to be "plan  assets,"  will not cause the Trust to be
subject to the fiduciary  requirements and prohibited  transaction provisions of
ERISA and the Code,  and will not  subject  the  Depositor,  Seller,  Registrar,
Master Servicer, Certificate Insurer or the Trustee to any

                                       56
<PAGE>


obligation  or liability in addition to those  expressly  undertaken  under this
Agreement.  Notwithstanding  anything else to the contrary herein, any purported
transfer of a  Certificate  to or on behalf of any Plan  without the delivery to
the Trustee and the  Certificate  Insurer of an opinion of counsel as  described
above shall be null and void and of no effect.

      (d) No sale or other transfer of any Class A Certificate may be made to an
affiliate of the Seller  unless the Trustee and the  Certificate  Insurer  shall
have been  furnished  with an opinion of  counsel,  at the expense of the Seller
acceptable to the  Certificate  Insurer and the Trustee  experienced  in federal
bankruptcy  matters to the effect that such sale or transfer would not adversely
affect the character of the  conveyance of the Mortgage  Loans to the Trust as a
sale. To the extent any payment to an Owner of a Class A Certificate constitutes
an Insured Payment,  such payment will not be made to the Seller,  the Depositor
or the Master Servicer or any  Sub-Servicer.  The Class R Certificate  issued to
the  Trustee on the Startup  Day may not be  transferred  or sold to any Person,
except to a Person who accepts the appointment of Tax Matters Person pursuant to
Section 11.18 hereof.  The Master Servicer shall cause all Class R Certificates,
other than the Tax Matters Certificate,  to be owned by the Master Servicer, H&R
Block,  Inc. or any entity wholly owned by one of them  (including  the Seller),
for a period of at least three years from the Closing Date. The Master  Servicer
agrees that neither H&R Block, Inc. nor the Master Servicer will sell, transfer,
mortgage,  pledge or in any manner  hypothecate  their economic  interest in the
Class R  Certificates  to any Person  other than the  Persons  permitted  in the
preceding sentence during the foregoing period.

      Section 5.09   Assignment of Rights.

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


                                   ARTICLE VI

                                    COVENANTS

      Section 6.01   Distributions.

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

                                       57
<PAGE>


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

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

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

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

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

      (e) Any money held by the  Trustee  or any  Paying  Agent in trust for the
payment of any amount due with respect to any Class A Certificate  and remaining
unclaimed by the Owner of such Class A Certificate for the period then specified
in the  escheat  laws of the State of New York after such  amount has become due
and payable shall be discharged from such trust and be paid to the Owners of the
Class  R  Certificates;  and  the  Owner  of  such  Class  A  Certificate  shall
thereafter,  as an unsecured  general  creditor,  look only to the Owners of the
Class R Certificates  for payment thereof (but only to the extent of the amounts
so paid to the  Owners of the Class R  Certificates)  and all  liability  of the
Trustee or such Paying  Agent with  respect to such trust money shall  thereupon
cease;  provided,  however,  that the Trustee or such Paying  Agent before being
required to make any such payment, may, at the expense of the Trust, cause to be
published once, in the eastern  edition of The Wall Street Journal,  notice that
such money remains  unclaimed and that,  after a date specified  therein,  which
shall be not fewer than 30 days from the date of such publication, any unclaimed
balance of such money then  remaining  will be paid to the Owners of the Class R
Certificates. The Trustee shall, at the direction of the Owners of a majority of
the Percentage  Interest in the Class R Certificates  also adopt and employ,  at
the expense of the Trust,  any other  reasonable  means of  notification of such
payment  (including  but not limited to mailing notice of such payment to Owners
whose  right to or  interest  in  moneys  due and  payable  but not  claimed  is
determinable from the records of the Registrar, the Trustee or any Paying Agent,
at the last address of record for each such Owner).

                                       58
<PAGE>



      Section 6.03   Protection of Trust Estate.

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

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

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

          (iii) enforce any of the Mortgage Loans; or

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

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

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

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

      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

                                       59
<PAGE>


impair the validity or effectiveness of, any such instrument or document, except
as expressly provided in this Agreement or such other instrument or document.

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

      Section 6.05   Negative Covenants.

      The Trustee will not permit the Trust to:

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

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

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

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

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

      Section 6.06   No Other Powers.

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

      Section 6.07   Limitation of Suits.

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

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

                                       60
<PAGE>


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

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

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

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

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

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

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

      Section 6.08   Unconditional Rights of Owners to Receive Distributions.

      Notwithstanding  any other provision in this  Agreement,  the Owner of any
Certificate  shall have the  right,  which is  absolute  and  unconditional,  to
receive  distributions to the extent provided herein and therein with respect to
such  Certificate  or,  subject  to  Section  6.07,  to  institute  suit for the
enforcement  of any such  distribution,  and such  right  shall not be  impaired
without the consent of such Owner.


                                       61
<PAGE>



Section 6.09    Rights and Remedies Cumulative.

      Except as otherwise  provided herein,  no right or remedy herein conferred
upon or  reserved  to the  Trustee,  the  Certificate  Insurer  or the Owners is
intended  to be  exclusive  of any other  right or remedy,  and every  right and
remedy shall,  to the extent  permitted by law, be cumulative and in addition to
every other right and remedy given hereunder or now or hereafter existing at law
or in equity or otherwise. Except as otherwise provided herein, the assertion or
employment of any right or remedy hereunder, or otherwise, shall not prevent the
concurrent assertion or employment of any other appropriate right or remedy.

      Section 6.10   Delay or Omission Not Waiver.

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

      Section 6.11   Control by Owners.

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

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

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

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

      Section 6.12   Indemnification.

      The Depositor  agrees to indemnify and hold the Trustee,  the  Certificate
Insurer and each Owner harmless against any and all claims,  losses,  penalties,
fines,  forfeitures,  legal fees and  related  costs,  judgments,  and any other
costs, fees and expenses that the Trustee, the Certificate Insurer and any Owner
may  sustain in any way  related  to the  negligent  or  willful  failure of the
Depositor to perform its duties in compliance  with the terms of this Agreement.
The Depositor shall

                                       62
<PAGE>


immediately notify the Trustee, the Certificate Insurer and each Owner if such a
claim is made by a third party with respect to this Agreement, and the Depositor
shall assume (with the consent of the Trustee) the defense of any such claim and
pay all expenses in connection therewith, including reasonable counsel fees, and
promptly pay,  discharge and satisfy any judgment or decree which may be entered
against the Master Servicer,  the Seller, the Trustee,  the Certificate  Insurer
and/or any Owner in respect of such  claim.  The  Trustee  shall  reimburse  the
Depositor from amounts distributable pursuant to Section 7.03(c)(iii)(G) for all
amounts advanced by it pursuant to the preceding sentence, except when the claim
relates  directly  to the  failure of the  Depositor  to  perform  its duties in
compliance with the terms of this Agreement based upon an opinion of counsel (at
the expense of the  Depositor)  delivered  to the  Trustee  and the  Certificate
Insurer.  In addition to the foregoing,  the Seller agrees to indemnify and hold
the Trustee, the Certificate Insurer and each Owner harmless against any and all
claims, losses,  penalties,  fines,  forfeitures,  legal fees and related costs,
judgments,  and other costs, fees and expenses that the Trustee, the Certificate
Insurer and any Owner may sustain in any way related to the breach by the Seller
of its  representations  and warranties set forth in Section 3.04(a) hereof with
respect to a Mortgage Loan if such Mortgage Loan is subject to the  requirements
of 12 C.F.R. ss. 226.32,  as amended.  The provisions of this Section 6.12 shall
survive the  termination of this Agreement and the resignation or removal of the
Trustee hereunder and the payment of the outstanding Certificates.

      Section  6.13  Access to Owners'  Names and  Addresses.  (a) Upon  written
request of the Master Servicer, the Trustee will provide to the Master Servicer,
within 15 days after receipt of such request,  a list of the names and addresses
of all Owners of record as of the most recent Record Date.  Upon written request
by three or more  Owners  of the  Class A  Certificates  who in  aggregate  hold
Certificates  that  evidence  not  less  than  25%  of  the  aggregate  Class  A
Certificate  Principal  Balance and such request is accompanied by a copy of the
communication  that  such  Owners  propose  to  transmit,  the  Trustee  or  the
Certificate  Registrar  will  provide  such  Owners with a list of the names and
addresses of all Owners of record as of the most recent Record Date.

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


                                   ARTICLE VII

                      ACCOUNTS, DISBURSEMENTS AND RELEASES

      Section 7.01   Collection of Money.

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

                                       63
<PAGE>


or as contemplated  by Section  6.02(e) hereof,  as part of the Trust Estate and
shall apply it as provided in this Agreement.

      Section 7.02   Establishment of Accounts.

      (a) The Depositor  shall cause to be  established  on the Startup Day, and
the Trustee shall maintain the Distribution  Account,  which is to be held as an
Eligible  Account by the  Trustee on behalf of the  Owners,  the Trustee and the
Certificate Insurer, as their interests may appear.

      (b)  [Reserved.]

      (c) On the Monthly Remittance Date the Trustee shall determine (subject to
the terms of Section 10.03(j) hereof, based solely on information provided to it
by the Master  Servicer),  with respect to the related  Distribution  Date,  the
amount  that  is to  be on  deposit  in  the  Distribution  Account  as of  such
Distribution  Date for the Fixed  Rate  Group  (disregarding  the  amount of any
Insured Payments as well as any amounts that cannot be distributed to the Owners
of the Class A Certificates,  if any, by the Trustee as a result of a proceeding
under the United States Bankruptcy Code),  which amount will be equal to the sum
of (x) the  amount on  deposit  therein  with  respect  to the Fixed  Rate Group
excluding  the amount of any Total Monthly  Excess  Cashflow from the Fixed Rate
Group  included  in such  amount  plus (y) any  amount of Total  Monthly  Excess
Cashflow from either Loan Group to be applied on such  Distribution  Date to the
Group 1  Certificates.  The  amount  described  in clause  (x) of the  preceding
sentence  with  respect  to each  Distribution  Date is the  "Group 1  Available
Funds"; the sum of the amounts described in clauses (x) and (y) of the preceding
sentence with respect to each  Distribution Date is the "Group 1 Total Available
Funds."

      (d) On the Monthly Remittance Date the Trustee shall determine (subject to
the terms of Section 10.03(j) hereof, based solely on information provided to it
by the Master  Servicer),  with respect to the related  Distribution  Date,  the
amount  that  is to  be on  deposit  in  the  Distribution  Account  as of  such
Distribution Date for the Adjustable Rate Group  (disregarding the amount of any
Insured Payments as well as any amounts that cannot be distributed to the Owners
of the Class A Certificates,  if any, by the Trustee as a result of a proceeding
under the United States Bankruptcy Code),  which amount will be equal to the sum
of (x) the amount on deposit  therein with respect to the Adjustable  Rate Group
excluding the amount of any Total Monthly  Excess  Cashflow from the  Adjustable
Rate Group  included in such amount plus (y) any amount of Total Monthly  Excess
Cashflow from either Loan Group to be applied on such  Distribution  Date to the
Group 2  Certificates.  The  amount  described  in clause  (x) of the  preceding
sentence  with  respect  to each  Distribution  Date is the  "Group 2  Available
Funds"; the sum of the amounts described in clauses (x) and (y) of the preceding
sentence with respect to each  Distribution Date is the "Group 2 Total Available
Funds."  Collectively,  the Group 1 Total  Available Funds and the Group 2 Total
Available Funds are the "Total Available Funds."

      Section 7.03   Flow of Funds.

      (a) With respect to the Fixed Rate Group,  the Trustee  shall deposit into
the  Distribution  Account,  without  duplication,  upon  receipt,  any  Insured
Payments  relating to such Group,  the proceeds of any liquidation of the assets
of the Trust insofar as such assets relate to the Fixed Rate

                                       64
<PAGE>


Group,  all  remittances  made to the Trustee  pursuant  to Section  8.08(d)(ii)
insofar as such assets  relate to the Fixed Rate Group,  and the Group 1 Monthly
Remittance Amount, to the extent remitted by the Master Servicer.

      (b) With respect to the Adjustable  Rate Group,  the Trustee shall deposit
to the Distribution  Account,  without  duplication,  upon receipt,  any Insured
Payments  relating to such Group,  the proceeds of any liquidation of the assets
of the Trust insofar as such assets  relate to the  Adjustable  Rate Group,  all
remittances made to the Trustee pursuant to Section  8.08(d)(ii) insofar as such
assets relate to the  Adjustable  Rate Group and the Group 2 Monthly  Remittance
Amount, to the extent remitted by the Master Servicer.

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

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

          (A)  first,  such Total Monthly  Excess  Cashflow with respect to each
               Mortgage  Loan Group  shall be  allocated  to the  payment of the
               related Class A Distribution  Amount pursuant to clauses (iii)(C)
               or (iii)(D), as applicable,  below on such Distribution Date with
               respect to the related  Mortgage Loan Group in an amount equal to
               the amount, if any, by which (x) the related Class A Distribution
               Amount  (calculated  for this purpose only by reference to clause
               (b) of the  definition  of the  Group  1  Principal  Distribution
               Amount or Group 2 Principal  Distribution Amount, as the case may
               be, and without any Subordination Increase Amount with respect to
               the  related  Mortgage  Loan  Group) for such  Distribution  Date
               exceeds (y) the  Available  Funds with  respect to such  Mortgage
               Loan  Group  for  such  Distribution  Date  (the  amount  of such
               difference  being the "Group 1 Available  Funds  Shortfall"  with
               respect to the Fixed Rate Group, and the "Group 2 Available Funds
               Shortfall" with respect to the Adjustable Rate Group);

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

          (C)  third,  any portion of the Total  Monthly  Excess  Cashflow  with
               respect  to  such  Mortgage  Loan  Group   remaining   after  the
               allocations described in clauses

                                       65
<PAGE>


               (A) and (B) above shall be disbursed to the  Certificate  Insurer
               in respect of amounts owed on account of any Reimbursement Amount
               with respect to the related Mortgage Loan Group; and

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

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

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

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

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

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

          (A)  to the Certificate  Insurer,  on each  Distribution  Date for the
               related Mortgage Loan Group, beginning with the Distribution Date
               which  occurs in January  2000,  the prorated  Insurance  Premium
               Amount determined by the relative  Certificate  Principal Balance
               of  the  related  Classes  of  Class  A  Certificates   for  such
               Distribution Date;

                                       66
<PAGE>



          (B)  to the Trustee,  the Trustee  Fees with respect to such  Mortgage
               Loan Group then due;

          (C)  to the Owners of the Class A Certificates of the related Mortgage
               Loan  Group,  the  Group 1  Current  Interest  or Group 2 Current
               Interest, as applicable, on a pro rata basis without any priority
               among such Class A  Certificates,  until the  applicable  Class A
               Certificate Termination Date;

          (D)  to the Owners of the related Class of Class A  Certificates,  (I)
               the Group 1 Principal Distribution Amount shall be distributed as
               follows:  (a) first, to Owners of Class A-4  Certificates,  in an
               amount equal to the Class A-4 Lockout  Distribution  Amount,  (b)
               second,  to the  Owners of the Class A-1  Certificates  until the
               Class A-1 Certificate  Termination Date, (c) third, to the Owners
               of the Class  A-2  Certificates  until the Class A-2  Certificate
               Termination  Date,  (d)  fourth,  to the  Owners of the Class A-3
               Certificates until the Class A-3 Certificate Termination Date and
               (e) fifth, to the Owners of the Class A-4 Certificates  until the
               Class  A-4  Certificate  Termination  Date and  (II) the  Group 2
               Principal  Distribution  Amount shall be  distributed as follows:
               (a) first, to the Owners of the Class A-5 Certificates  until the
               Class A-5  Certificate  Termination  Date and (b) second,  to the
               Owners  of  the  Class  A-6  Certificates  until  the  Class  A-6
               Certificate Termination Date;

          (E)  to the  Owners  of the  Class A-6  Certificates,  the Basis  Risk
               Carryover Amount outstanding on such Distribution Date;

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

          (G)  to the Depositor and the Master  Servicer to the extent of costs,
               expenses and liabilities  incurred  pursuant to Sections 6.12 and
               8.05, respectively;

          (H)  to the Owners of the Class R Certificates,  any amounts remaining
               in the Distribution Account.

      (d) Notwithstanding Section 7.03(c) above, on any Distribution Date during
the continuance of any Certificate Insurer Default:

          (i)  Any  amounts  otherwise  payable  to the  Certificate  Insurer as
               Insurance  Premium  Amounts  or  Reimbursement  Amounts  shall be
               retained in the Distribution Account as Total Available Funds;

                                       67
<PAGE>



          (ii) If there is a  Subordination  Deficit  for the Fixed Rate  Group,
               then  the  Group  1  Principal   Distribution   Amount  for  such
               Distribution  Date shall be distributed pro rata to the Owners of
               any Outstanding Group 1 Certificates on such  Distribution  Date;
               and

          (iii)If there  is a  Subordination  Deficit  for the  Adjustable  Rate
               Group,  then the Group 2 Principal  Distribution  Amount for such
               Distribution  Date shall be distributed pro rata to the Owners of
               any Outstanding Group 2 Certificates on such Distribution Date.

      (e)   Notwithstanding   clause  (c)(iii)  above,  the  aggregate   amounts
distributed on all Distribution  Dates to the Owners of the Class A Certificates
on account of  principal  pursuant  to clause  (c)(iii)(D)  shall not exceed the
original Certificate Principal Balance of the related Certificates.

      (f) Upon  receipt  of Insured  Payments  from the  Certificate  Insurer on
behalf of the Owners of the Class A Certificates, the Trustee shall deposit such
Insured Payments in the  Distribution  Account and shall distribute such Insured
Payments,  or the proceeds thereof, (i) in the case of the Group 1 Certificates,
through the Distribution  Account to the Owners of such Certificates and (ii) in
the case of the Group 2 Certificates,  through the  Distribution  Account to the
Owners of such Certificates.

      (g)  Anything  herein to the  contrary  notwithstanding,  any payment with
respect to principal of or interest on any of the Class A Certificates  which is
made with  moneys  received  pursuant  to the terms of a  Certificate  Insurance
Policy shall not be considered  payment of such  Certificates from the Trust and
shall not  result in the  payment  of or the  provision  for the  payment of the
principal  of or  interest  on such  Certificates  within the meaning of Section
7.03. The Depositor,  the Master Servicer and the Trustee acknowledge,  and each
Owner by its acceptance of a Certificate  agrees,  that without the need for any
further action on the part of the Certificate Insurer, the Depositor, the Master
Servicer, the Trustee or the Registrar (a) to the extent the Certificate Insurer
makes payments,  directly or indirectly,  on account of principal of or interest
on any Class A Certificates to the Owners of such Certificates,  the Certificate
Insurer  will be fully  subrogated  to the  rights  of such  Owners  and (b) the
Certificate  Insurer  shall be paid such  principal  and interest  only from the
sources and in the manner  provided herein for the payment of such principal and
interest.  In the event that the Owners of the Class A  Certificates  shall have
received  the  full  amount  of  the  Class  A  Distribution   Amount  for  such
Distribution  Date,  the  Certificate  Insurer  shall be entitled to receive the
related  Reimbursement Amount pursuant to Section 7.03(c)(i) hereof. The Trustee
or Paying Agent shall (i) receive as  attorney-in-fact  of each Owner of Class A
Certificates any Insured Payment from the Certificate  Insurer and (ii) disburse
the same to the  Owners  of the  related  Class A  Certificates  as set forth in
Section 7.03(c)(iii).

      It is understood  and agreed that the intention of the parties is that the
Certificate  Insurer  shall not be  entitled  to receive  all or any  portion of
Reimbursement Amounts unless on such Distribution Date the Owners of the Class A
Certificates   shall  also  have  received  the  full  amount  of  the  Class  A
Distribution Amount for such Distribution Date.

                                       68
<PAGE>



      The rights of the Owners to receive distributions from the proceeds of the
Trust Estate, and all ownership  interests of the Owners in such  distributions,
shall be as set  forth in this  Agreement.  In this  regard,  all  rights of the
Owners of the Class R Certificates  to receive  distributions  in respect of the
Class R Certificates,  and all ownership  interests of the Owners of the Class R
Certificates in and to such  distributions,  shall be subject and subordinate to
the  preferential  rights of the holders of the Class A Certificates  to receive
distributions  thereon  and  the  ownership  interests  of such  Owners  in such
distributions,  as described  herein.  In  accordance  with the  foregoing,  the
ownership  interests  of the  Owners  of the  Class R  Certificates  in  amounts
deposited in the Accounts from time to time shall not vest unless and until such
amounts are  distributed  in respect of the Class R  Certificates  in accordance
with the terms of this  Agreement.  Notwithstanding  anything  contained in this
Agreement to the contrary,  the Owners of the Class R Certificates  shall not be
required to refund any amount  properly  distributed on the Class R Certificates
pursuant to this Section 7.03.

      Section 7.04   [Reserved]

      Section 7.05   Investment of Accounts.

      (a) Consistent with any  requirements of the Code, all or a portion of the
Distribution  Account held by the Trustee for the benefit of the Owners shall be
invested  and  reinvested  by the  Trustee  in the name of the  Trustee  for the
benefit of the Owners and the Certificate Insurer, as directed in writing by the
Master Servicer,  in one or more Permitted  Investments bearing interest or sold
at a  discount.  If the Master  Servicer  shall have  failed to give  investment
directions  to the Trustee  then the  Trustee  shall  invest in money  market or
common trust funds described in Section 7.07(h) to be redeemable without penalty
no later than the Business Day immediately preceding the next Distribution Date.
The bank  serving as Trustee or any  affiliate  thereof may be the obligor on or
investment  manager of any investment which otherwise  qualifies as an Permitted
Investment.  No  investment  in any Account shall mature later than the Business
Day immediately preceding the next Distribution Date.

      (b) If any amounts are needed for  disbursement  from any Account  held by
the Trustee  and  sufficient  uninvested  funds are not  available  to make such
disbursement,  the Trustee shall cause to be sold or otherwise converted to cash
a sufficient  amount of the investments in such Account.  No investments will be
liquidated  prior to  maturity  unless  the  proceeds  thereof  are  needed  for
disbursement.

      (c) Subject to Section 10.01  hereof,  the Trustee shall not in any way be
held liable by reason of any  insufficiency  in any Account  held by the Trustee
resulting from any loss on any Permitted  Investment included therein (except to
the extent that the bank serving as Trustee is the obligor thereon).

      (d) All income or other gain from  investments  in any Account held by the
Trustee shall be deposited in such Account immediately on receipt,  and any loss
resulting  from  such  investments   shall  be  charged  to  such  Account,   as
appropriate,  subject to the provisions of Section  7.05(e) and Section  8.08(b)
requiring that the Master Servicer  contribute  funds in an amount equal to such
loss into the Distribution Account or the Collection Account, as applicable, and
permitting the Master

                                       69
<PAGE>


Servicer to retain or receive all income or gain with respect to  investments of
funds on the Distribution Account or the Collection Account, as applicable.

      (e) Any  investment  earnings  on funds held in the  Distribution  Account
shall be for the account of the Master Servicer and may only be disbursed by the
Trustee from the Distribution  Account to the Master Servicer following maturity
of the related investments. Prior to each Distribution Date, the Master Servicer
shall  deposit into the  Distribution  Account the net amount of any  investment
losses on such  funds  during  the  period  from and after the  related  Monthly
Remittance  Date to but not including  such  Distribution  Date.  Any references
herein to amounts on deposit in the Distribution  Account shall refer to amounts
net of such investment earnings.

      Section 7.06   Payment of Trust Expenses.

      (a) The Trustee shall make demand on the Master Servicer to pay the amount
of the reasonable  expenses of the Trust (other than payments of premiums to the
Certificate  Insurer)  (including  Trustee's  fees and  expenses  not covered by
Section  7.03(c)(iii)(B))  and the  Master  Servicer  shall  promptly  pay  such
reasonable expenses directly to the Persons to whom such amounts are due.

      (b) The  Master  Servicer  shall  pay  directly  the  reasonable  fees and
expenses of counsel to the Trustee.

      Section 7.07   Permitted Investments.

      The following are Permitted Investments:

      (a)   direct   general   obligations   of,   or   obligations   fully  and
unconditionally  guaranteed  as to the timely  payment of principal and interest
by, the United States or any agency or  instrumentality  thereof,  provided such
obligations  are  backed by the full  faith and  credit  of the  United  States,
Federal Housing  Administration  debentures,  FHLMC senior debt  obligations and
FNMA senior debt  obligations,  but excluding any of such securities whose terms
do not provide for payment of a fixed  dollar  amount upon  maturity or call for
redemption;

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

      (c) Federal funds,  certificates of deposit,  time deposits,  and bankers'
acceptances  (having  original  maturities  of not more  than  365  days) of any
domestic bank, the short-term  debt  obligations of which have been rated A-1 or
better by Standard & Poor's and P-1 or better by Moody's;

      (d) 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 or  better by
Standard & Poor's) which has combined capital,  surplus and undivided profits of
at least  $50,000,000  and which deposits are insured by the FDIC and held up to
the limits insured by the FDIC;

      (e) Investment agreements approved by the Certificate Insurer provided:

                                       70
<PAGE>


          1. The  agreement  is with a bank or  insurance  company  which has an
     unsecured,  uninsured and unguaranteed  senior debt obligation rated Aa2 or
     better by Moody's  and AA or better by  Standard  & Poor's,  or is the lead
     bank of a parent bank holding  company  with an  uninsured,  unsecured  and
     unguaranteed senior debt obligation meeting such rating requirements, and

          2. Moneys  invested  thereunder may be withdrawn  without any penalty,
     premium or charge upon not more than one day's notice (provided such notice
     may be amended or canceled at any time prior to the withdrawal date), and

          3. The agreement is not subordinated to any other  obligations of such
     insurance company or bank, and

          4.  The  same  guaranteed  interest  rate  will be paid on any  future
     deposits made pursuant to such agreement, and

          5. The Trustee  receives an opinion of counsel that such  agreement is
     an enforceable obligation of such insurance company or bank;

      (f) Repurchase  agreements  collateralized by securities  described in (a)
above with any  registered  broker/dealer  subject to the  Securities  Investors
Protection  Corporation's  jurisdiction and subject to applicable limits therein
promulgated  by Securities  Investors  Protection  Corporation or any commercial
bank, if such broker/dealer or bank has an uninsured, unsecured and unguaranteed
short-term or long-term obligation rated P-1 or Aa2, respectively,  or better by
Moody's and A-1+ or AA, respectively, or better by Standard & Poor's, provided:

          1. A  master  repurchase  agreement  or  specific  written  repurchase
     agreement governs the transaction, and

          2. The  securities  are held free and clear of any lien by the Trustee
     or an independent  third party acting solely as agent for the Trustee,  and
     such  third  party is (a) a Federal  Reserve  Bank,  (b) a bank  which is a
     member of the FDIC and which has combined  capital,  surplus and  undivided
     profits of not less than $125  million,  or (c) a bank  approved in writing
     for such purpose by the  Certificate  Insurer,  and the Trustee  shall have
     received  written  confirmation  from such  third  party that it holds such
     securities, free and clear of any lien, as agent for the Trustee, and

          3. A perfected  first security  interest under the Uniform  Commercial
     Code, or book entry procedures  prescribed at 31 C.F.R. 306.1 et seq. or 31
     C.F.R.  350.0 et seq., in such securities is created for the benefit of the
     Trustee, and

          4. The repurchase agreement has a term of thirty days or less and such
     broker/dealer or bank will value the collateral securities,  and notify the
     Trustee  of such  valuation,  no  less  frequently  than  weekly  and  will
     liquidate  the  collateral  securities  if any  deficiency  in the required
     collateral  percentage  is not restored  within two  business  days of such
     valuation, and

                                       71
<PAGE>



          5. The fair market value of the  collateral  securities (as determined
     by such  broker/dealer  or bank,  with  notice  thereof to the  Trustee) in
     relation to the amount of the repurchase  obligation,  including  principal
     and interest, is equal to at least 106%;

     (g) Commercial paper (having original maturities of not more than 270 days)
rated in the  highest  short-term  rating  categories  of  Standard & Poor's and
Moody's; and

     (h) Investments in no load money market or common trust funds rated AAAm or
AAAm-G by Standard & Poor's and Aaa by Moody's;

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

      Section 7.08   Accounting and Directions by Trustee.

      On the second Business Day prior to each Distribution Date occurring on or
prior to the  latest  to occur of the Class A-1  Certificate  Termination  Date,
Class A-2 Certificate  Termination Date, Class A-3 Certificate Termination Date,
Class A-4 Certificate  Termination Date, Class A-5 Certificate  Termination Date
and Class A-6  Certificate  Termination  Date, the Trustee shall  determine,  no
later than 12:00  noon New York time on such  date,  whether an Insured  Payment
will  be  required  to be  made  by the  Certificate  Insurer  on the  following
Distribution  Date. If the Trustee  determines  that an Insured  Payment will be
required to be made by the  Certificate  Insurer on the  following  Distribution
Date,  then no later  than 12:00 noon on the  second  Business  Day  immediately
preceding  the  related   Distribution   Date  the  Trustee  shall  furnish  the
Certificate  Insurer and the Depositor  with a completed  Notice in the form set
forth as Exhibit A to the applicable  Certificate  Insurance Policy.  The Notice
shall specify the amount of Insured Payment and shall  constitute a claim for an
Insured Payment pursuant to such Certificate Insurance Policy.

      Section 7.09   Reports by Trustee to Owners and Certificate
Insurer.

      (a) On each  Distribution  Date the Trustee shall report in writing to the
Depositor,  each Owner, the Certificate  Insurer,  the Underwriters,  Standard &
Poor's and Moody's:

        (i) the amount of the  related  distribution  to Owners of each Class of
      Certificates  allocable to principal,  separately  identifying by Mortgage
      Loan Group the amount of any Prepayments  included therein,  any principal
      portion of any Carry Forward

                                       72
<PAGE>


      Amount included in such  distribution and any remaining  principal portion
      of any Carry Forward Amount after giving effect to such distribution;

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

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

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

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

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

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

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

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

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

                                       73
<PAGE>


      last day of the related Due Period and in the Collection
      Account as of the related Determination Date);

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

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

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

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

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

      (xvi) the largest Loan Balance  outstanding  with respect to each Mortgage
      Loan Group;

      (xvii) the Group 1 Available Funds, the Group 1 Total Available Funds, the
      Group 2 Available Funds and the Group 2 Total Available Funds; and

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

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

      The Master Servicer shall provide to the Trustee the information described
in Section  8.08(d)(ii)  and in clause (b) below no later than 12:00  noon,  New
York time, on the second Business Day following the Determination Date to enable
the Trustee to perform its reporting  obligations  under this Section,  and such
obligations  of the  Trustee  under  this  Section  are  conditioned  upon  such
information  being received and the  information  provided shall be based solely
upon  information  contained  in the monthly  servicing  report  provided by the
Master Servicer to the Trustee pursuant to Section 8.08(d)(ii) hereof.

      (b)  The  Master  Servicer  shall  furnish  to  the  Trustee  and  to  the
Certificate Insurer, during the term of this Agreement, such periodic,  special,
or other reports or information not specifically  provided for herein, as may be
necessary,  reasonable,  or  appropriate  with  respect  to the  Trustee  or the
Certificate  Insurer,  as the case may be,  or  otherwise  with  respect  to the
purposes of this

                                       74
<PAGE>


Agreement,  all such reports or  information to be provided by and in accordance
with  such  applicable  instructions  and  directions  as  the  Trustee  or  the
Certificate Insurer may reasonably require.

      Section 7.10   Reports by Trustee.

      (a) The Trustee shall, at the request of the Depositor,  the Seller or the
Certificate  Insurer,  transmit  promptly to the  Depositor,  the Seller and the
Certificate  Insurer  copies of all  accountings  of  receipts in respect of the
Mortgage  Loans  furnished  to it by the Master  Servicer  and shall  notify the
Depositor,  the Seller and the  Certificate  Insurer if any  Monthly  Remittance
Amount has not been received by the Trustee when due.

      (b) The Trustee  shall  report to the  Certificate  Insurer and each Owner
with  respect  to any  written  notices it may from time to time  receive  which
provide an Authorized  Officer with actual  knowledge that any of the statements
set forth in Section 3.04(b) hereof are inaccurate.

      Section 7.11   Preference Payments.

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

      Each  Owner  of a  Class  A  Certificate,  by  its  purchase  of  Class  A
Certificates,  the  Master  Servicer  and the  Trustee  hereby  agree  that  the
Certificate  Insurer may at any time during the  continuation  of any proceeding
relating to a preference  claim direct all matters  relating to such  preference
claim, including,  without limitation,  the direction of any appeal of any order
relating to such  preference  claim and the posting of any surety or performance
bond  pending  any such  appeal.  In  addition  and  without  limitation  of the
foregoing,  the  Certificate  Insurer  shall be  subrogated to the rights of the
Master  Servicer,  the Trustee and the Owner of each Class A Certificate  in the
conduct of any such preference claim, including,  without limitation, all rights
of any party to an adversary  proceeding  action with respect to any court order
issued in connection with any such preference claim.

                                       75
<PAGE>



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


                                  ARTICLE VIII

                          SERVICING AND ADMINISTRATION
                                OF MORTGAGE LOANS

      Section 8.01   Master Servicer and Sub-Servicers.

      Acting  directly  or through  one or more  Sub-Servicers  as  provided  in
Section 8.03,  the Master  Servicer  shall service and  administer  the Mortgage
Loans as  described  below and with  reasonable  care,  and using that degree of
skill  and  attention  that  the  Master  Servicer  exercises  with  respect  to
comparable  mortgage loans that it services for itself or others (the "Servicing
Standard"),  and shall have full power and  authority,  acting  alone,  to do or
cause to be done any and all  things  in  connection  with  such  servicing  and
administration  which it may deem  necessary or desirable.  In  performing  such
servicing  functions  the  Master  Servicer  shall  (i) take  into  account  the
non-conforming  credit quality of the Mortgagors under the Mortgage Loans,  (ii)
follow the policies and procedures that it would apply to similar loans held for
its own  account,  unless such  policies  and  procedures  are not  generally in
accordance with standard industry  practices,  in which case the Master Servicer
shall service the loans generally in accordance with standard industry practices
applicable to servicing similar loans, and (iii) comply with all applicable laws
and follow collection  practices with respect to the related Mortgage Loans that
are in all  material  respects  legal,  proper  and  prudent.  Each  of CSC  and
Fairbanks  currently  uses  the FNMA  Guide  and the BFC  Investor  Guide as its
servicing  manual. To the extent the Master Servicer enters into a Sub-Servicing
Agreement  with  any  additional  servicer  pursuant  to  Section  8.03  of this
Agreement, the Master Servicer shall provide the Certificate Insurer with a copy
of the servicing  manual or procedures for each additional  Sub-Servicer  within
thirty days from the date of such Sub-Servicing Agreement.

      Subject to Section 8.03  hereof,  the Master  Servicer  may, and is hereby
authorized to, perform any of its servicing responsibilities with respect to all
or certain of the Mortgage Loans through a  Sub-Servicer  as it may from time to
time designate, but no such designation of a Sub-Servicer shall serve to release
the Master Servicer from any of its obligations under this Agreement. Subject to
the related Sub-Servicing Agreement, such Sub-Servicer shall have all the rights
and powers of the Master Servicer with respect to such Mortgage Loans under this
Agreement.

      Without limiting the generality of the foregoing,  but subject to Sections
8.13  and  8.14,  the  Master  Servicer  in its  own  name  or in the  name of a
Sub-Servicer  may be authorized  and  empowered  pursuant to a power of attorney
executed  and  delivered  by the  Trustee to  execute  and  deliver,  and may be
authorized  and empowered by the Trustee,  to execute and deliver,  on behalf of
itself,  the Owners and the Trustee or any of them, (i) any and all  instruments
of  satisfaction  or cancellation or of partial or full release or discharge and
all other  comparable  instruments  with respect to the Mortgage  Loans and with
respect to the Mortgaged Properties, and (ii) to institute

                                       76
<PAGE>


foreclosure  proceedings or obtain a deed in lieu of foreclosure so as to effect
ownership  of any  Mortgaged  Property  in the  name of the  Trustee;  provided,
however,  that to the extent any  instrument  described in clause (i)  preceding
would be delivered by the Master  Servicer  outside of its usual  procedures for
mortgage loans held in its own portfolio,  the Master Servicer  shall,  prior to
executing and delivering  such  instrument,  obtain the prior written consent of
the  Certificate  Insurer,  and provided  further,  that Section  8.14(a)  shall
constitute an  authorization  from the Trustee to the Master Servicer to execute
an instrument of satisfaction (or assignment of mortgage without  recourse) with
respect to any Mortgage  Loan paid in full (or with respect to which  payment in
full has been escrowed).  The Trustee shall execute any documentation  furnished
to it by the Master  Servicer  for  recordation  by the Master  Servicer  in the
appropriate  jurisdictions  as shall be necessary to effectuate  the  foregoing.
Subject to Sections 8.13 and 8.14, the Trustee shall execute any  authorizations
and other documents as the Master Servicer or such Sub-Servicer shall reasonably
request that are furnished to the Trustee to enable the Master Servicer and such
Sub-Servicer to carry out their respective  servicing and administrative  duties
hereunder.

      The  Master  Servicer  shall give  prompt  notice to the  Trustee  and the
Certificate  Insurer  of any  action,  of which the Master  Servicer  has actual
knowledge,  to (i) assert a claim against the Trust or (ii) assert  jurisdiction
over the Trust.

      Servicing  Advances incurred by the Master Servicer or any Sub-Servicer in
connection with the servicing of the Mortgage Loans  (including any penalties in
connection  with the payment of any taxes and  assessments  or other charges) on
any  Mortgaged  Property  shall be  recoverable  by the Master  Servicer or such
Sub-Servicer to the extent described in Section 8.09(b) hereof.

      Notwithstanding  any other provision contained herein, with respect to the
Actuarial Loans,  payments due other than on the first day of a month are deemed
to be due on the first day of the month for all purposes hereunder.

      Section 8.02   Collection of Certain Mortgage Loan Payments.

      The Master  Servicer shall use reasonable  efforts to collect or caused to
be  collected  all  payments  called for under the terms and  provisions  of the
Mortgage Loans,  and shall,  to the extent such  procedures  shall be consistent
with this  Agreement and the terms and  provisions of any  applicable  Insurance
Policy,  follow collection  procedures for all Mortgage Loans in accordance with
the Servicing Standard.  Consistent with the foregoing,  the Master Servicer may
in its  discretion  waive  or  permit  to be  waived  any late  payment  charge,
prepayment charge, assumption fee or any penalty interest in connection with the
prepayment  of a  Mortgage  Loan or any  other fee or  charge  which the  Master
Servicer would be entitled to retain hereunder as servicing compensation. In the
event the Master  Servicer  shall  consent to the deferment of the due dates for
payments due on a Note, the Master  Servicer shall  nonetheless  make payment of
any required Delinquency Advance with respect to the payments so extended to the
same extent as if such  installment  were due,  owing and Delinquent and had not
been  deferred,  and shall be entitled to  reimbursement  therefor in accordance
with Section 8.09(a) hereof.  The Master Servicer may waive,  modify or vary the
terms of the Mortgage Loans in accordance with the Servicing Standard; provided,
however, that the Master Servicer may not waive, modify or vary the terms of any
Mortgage  Loan to (A)  decrease  the interest  rate on the  Mortgage  Loan,  (B)
forgive the payment of

                                       77
<PAGE>


principal or interest (except with respect to liquidation of such Mortgage Loan)
or (C) extend the maturity date of such Mortgage Loan,  unless,  (i) the related
Mortgagor  is in default  under such  Mortgage  Loan or such  default is, in the
reasonable  judgment of the Master Servicer,  reasonably  foreseeable,  (ii) the
amendment,  modification  or waiver is recorded with the  appropriate  recording
office with proof of such recording  provided to the Certificate  Insurer by the
Master  Servicer  promptly  upon receipt by the Master  Servicer,  and (iii) all
costs and  expenses  associated  with such  amendment,  modification  or waiver,
including any recording  costs,  are paid by the Master  Servicer out of its own
funds.  In addition,  if the aggregate  principal  balance of the Mortgage Loans
with  respect  to such  waivers,  modifications  or  variations  which have been
granted  equals or  exceeds 3% of the  Original  Aggregate  Loan  Balance of the
Mortgage Loans, any further  waivers,  modifications or variations shall require
the Certificate  Insurer's prior written consent.  The Certificate Insurer shall
respond to any written request of the Master Servicer for a waiver, modification
or  variation  of a Mortgage  Loan within two weeks of the date of such  written
request.

      Section 8.03  Sub-Servicing Agreements Between Master Servicer and
                    Sub-Servicers.

      The  Master  Servicer  may enter  into  Sub-Servicing  Agreements  for any
servicing and  administration  of Mortgage  Loans with one or more  institutions
that are in compliance  with the laws of each state  necessary to enable each of
them to perform their obligations under such Sub-Servicing Agreements and (w) is
Fairbanks   or  (x)  is  CSC  or  (y)(i)  has  been   designated   an   approved
seller-servicer by FHLMC or FNMA and (ii) has equity of at least $1,500,000,  as
determined in accordance with generally accepted accounting principles or (z) is
a Master  Servicer  Affiliate.  The Master  Servicer  shall  give  notice to the
Trustee,  the Certificate  Insurer and the Rating Agencies of the appointment of
any Sub-Servicer.  For purposes of this Agreement,  the Master Servicer shall be
deemed to have received  payments on Mortgage  Loans when any  Sub-Servicer  has
received  such  payments.  Each  Sub-Servicer  shall be  required to service the
Mortgage  Loans in accordance  with this  Agreement  and any such  Sub-Servicing
Agreement  shall be  consistent  with and not  violate  the  provisions  of this
Agreement.  Each  Sub-Servicing  Agreement shall provide that a successor Master
Servicer shall have the option to terminate such  agreement  without  payment of
any termination fees if the original Master Servicer is terminated or resigns.

      Section 8.04   Successor Sub-Servicers.

      The Master  Servicer  shall be entitled  to  terminate  any  Sub-Servicing
Agreement in  accordance  with the terms and  conditions  of such  Sub-Servicing
Agreement and to either itself  directly  service the related  Mortgage Loans or
enter  into a  Sub-Servicing  Agreement  with  a  successor  Sub-Servicer  which
qualifies under Section 8.03.

      Section 8.05   Liability of Master Servicer; Indemnification.

      (a) The Master  Servicer  shall not be relieved of its  obligations  under
this  Agreement  notwithstanding  any  Sub-Servicing  Agreement  or  any  of the
provisions of this Agreement relating to agreements or arrangements  between the
Master Servicer and a Sub-Servicer and the Master Servicer shall be obligated to
the same  extent  and under the same  terms and  conditions  as if it alone were
servicing and  administering  the Mortgage  Loans.  The Master Servicer shall be
solely liable for all fees owed by it to any Sub-Servicer, regardless of whether
the Master Servicer's

                                       78
<PAGE>


compensation hereunder is sufficient to pay such fees. The Master Servicer shall
be entitled to enter into any agreement with a Sub-Servicer for  indemnification
of the Master  Servicer  by such  Sub-Servicer  and  nothing  contained  in such
Sub-Servicing Agreement shall be deemed to limit or modify this Agreement.

      (b) The Master  Servicer  (except the Trustee if it is required to succeed
the  Master  Servicer  hereunder)  agrees  to  indemnify  and hold  the  Trustee
(including its  directors,  officers,  employees,  agents and  affiliates),  the
Certificate Insurer and each Owner harmless against any and all claims,  losses,
penalties, fines, forfeitures,  legal fees and related costs, judgments, and any
other costs, fees and expenses that the Trustee, the Certificate Insurer and any
Owner may sustain in any way  related to the  failure of the Master  Servicer to
perform its duties and service the Mortgage  Loans in compliance  with the terms
of this Agreement. The Master Servicer shall immediately notify the Trustee, the
Certificate  Insurer  and each  Owner if a claim is made by a third  party  with
respect  to this  Agreement,  and the Master  Servicer  shall  assume  (with the
consent of the  Trustee  and the  Certificate  Insurer)  the defense of any such
claim and pay all expenses in connection therewith, including reasonable counsel
fees,  and promptly pay,  discharge and satisfy any judgment or decree which may
be entered against the Master  Servicer,  the Trustee,  the Certificate  Insurer
and/or Owner in respect of such claim.  The Trustee  shall  reimburse the Master
Servicer from amounts distributable pursuant to Section  7.03(c)(iii)(G) for all
amounts advanced by it pursuant to the preceding  sentence except when the claim
relates directly to the failure of the Master Servicer to service and administer
the Mortgage Loans in compliance  with the terms of this Agreement based upon an
opinion of counsel  (at the  expense of the Master  Servicer)  delivered  to the
Trustee and the Certificate  Insurer.  The provisions of this Section 8.05 shall
survive the  resignation  or removal of the  Trustee,  the  termination  of this
Agreement,  the resignation or removal of the Master Servicer and the payment of
the outstanding Certificates.

      (c) None of the Depositor,  the Master Servicer,  or any of the directors,
officers,  employees or agents of the Depositor or the Master  Servicer shall be
under any liability to the Trust Estate or the Owners for any action  taken,  or
for  refraining  from the taking of any action,  in good faith  pursuant to this
Agreement,  or for errors in judgment;  provided,  however,  that this provision
shall not protect the  Depositor or Master  Servicer or any such Person  against
any breach of warranties or representations made herein, or against any specific
liability imposed on the Master Servicer for a breach of the Servicing Standard,
or against  any  liability  which  would  otherwise  be imposed by reason of its
respective  willful   misfeasance,   bad  faith,  fraud  or  negligence  in  the
performance of its duties or by reasons of negligent disregard of its respective
obligations or duties hereunder.

      The Depositor, the Master Servicer, and any director, officer, employee or
agent of the  Depositor  or the Master  Servicer,  may rely in good faith on any
document of any kind which,  prima facie, is properly  executed and submitted by
any appropriate Person with respect to any matters arising  hereunder.  Pursuant
to Section 7.03(c)(iii)(G), the Depositor, the Master Servicer and any director,
officer,  employee or agent of the  Depositor  or the Master  Servicer  shall be
indemnified and held harmless by the Trust Estate against any loss, liability or
expense  incurred in connection with any legal action relating to this Agreement
or the  Certificates,  other than any loss,  liability  or expense  incurred  in
connection   with  any  legal  action  incurred  by  reason  of  its  respective
misfeasance,  bad faith,  fraud or negligence,  a breach of a representation  or
warranty hereunder or

                                       79
<PAGE>


(in the case of the Master  Servicer) a breach of the Servicing  Standard in the
performance of its respective duties or by reason of negligent  disregard or its
respective obligations or duties hereunder. Neither the Depositor nor the Master
Servicer  shall be under any  obligation  to appear in,  prosecute or defend any
legal action unless such action is related to its  respective  duties under this
Agreement  and in its opinion  does not expose it to any  expense or  liability;
provided,  however,  that  the  Depositor  or  the  Master  Servicer  may in its
discretion  undertake any action related to its  obligations  hereunder which it
may deem  necessary or desirable  with respect to this  Agreement and the rights
and duties of the parties hereto and the interests of the Owners hereunder.

      Section 8.06  No Contractual Relationship Between Sub-Servicers,
                    Trustee or the Owners.

      Any  Sub-Servicing  Agreement  and  any  other  transactions  or  services
relating to the Mortgage Loans  involving a  Sub-Servicer  shall be deemed to be
between the  Sub-Servicer  and the Master Servicer alone and the Trustee and the
Owners  shall not be deemed  parties  thereto and shall have no claims,  rights,
obligations,  duties or liabilities with respect to any  Sub-Servicer  except as
set forth in Section 8.07.

      Section 8.07  Assumption or Termination of Sub-Servicing Agreements
                    by Trustee.

      In  connection  with the  assumption of the  responsibilities,  duties and
liabilities  and of the  authority,  power  and  rights of the  Master  Servicer
hereunder by the Trustee  pursuant to Section 8.20, it is understood  and agreed
that the  Master  Servicer's  rights  and  obligations  under any  Sub-Servicing
Agreement then in force between the Master Servicer and a Sub-Servicer  shall be
assumed  simultaneously  by the  Trustee  without act or deed on the part of the
Trustee; provided, however, that the successor Master Servicer may terminate the
applicable Sub-Servicer as provided in Section 8.03.

      The terminated Master Servicer shall,  upon the reasonable  request of the
Trustee,  but at the  expense of the Master  Servicer,  deliver to the  assuming
party  documents  and records  relating to each  Sub-Servicing  Agreement and an
accounting  of  amounts  collected  and  held by it and  otherwise  use its best
reasonable  efforts  to  effect  the  orderly  and  efficient  transfer  of  the
Sub-Servicing Agreements to the assuming party.

      Section 8.08   Collection Account.

      (a) The  Master  Servicer  shall  establish  and  maintain  or cause to be
established  and  maintained  the  Collection  Account to be held as an Eligible
Account  on  behalf  of the  Trustee  for  the  benefit  of the  Owners  and the
Certificate  Insurer.  The  Collection  Account  shall be  entitled  "Bank  One,
National Association, as Trustee under the Pooling and Servicing Agreement dated
as of October 1, 1999" and shall be initially  established at Mellon Bank,  N.A.
The Master  Servicer  shall  notify  the  Trustee  (who will in turn  notify the
Owners) and the  Certificate  Insurer if there is a change in the name,  account
number or institution holding the Collection Account.

      Subject to  subsection  (c) below,  the Master  Servicer  shall deposit or
cause to be deposited all receipts  pursuant to subsection (c) below and related
to the Mortgage Loans to the  Collection  Account on a daily basis (but no later
than the second Business Day after receipt).

                                       80
<PAGE>


      (b) All funds in the  Collection  Account shall be held (i)  uninvested or
(ii)  invested  in  Permitted  Investments.  Any  investments  of  funds  in the
Collection  Account  shall  mature or be  withdrawable  at par no later than one
Business Day prior to the immediately  succeeding  Monthly  Remittance Date. The
Collection  Account  shall be held in trust in the name of the  Trustee  for the
benefit of the Owners.  Any investment of funds in the Collection  Account shall
be made in the  name of the  Trustee  (in its  capacity  as  such).  The  Master
Servicer  (with respect to Permitted  Investments  of amounts in the  Collection
Account),  on behalf of the Trustee,  shall (and Trustee  hereby  designates the
Master Servicer as the Person that shall) (i) be the "entitlement holder" of any
Permitted  Investment  that  is  a  "security  entitlement"  and  (ii)  maintain
"control" of any Permitted  Investment that is either a "certificated  security"
or an "uncertificated security". For purposes of this Section 8.08(b), the terms
"entitlement holder", "security entitlement", "control", "certificated security"
and  "uncertificated  security"  shall  have the  meanings  given  such terms in
Revised Article 8 (1994 Revision) of the Uniform  Commercial Code, and "control"
of any Permitted Investment by the Master Servicer shall constitute "control" by
a Person  designated  by, and acting on behalf of, the Trustee  for  purposes of
Revised Article 8 (1994 Revision) of the Uniform Commercial Code. Any investment
earnings on funds held in the Collection Account shall be for the account of the
Master  Servicer and may only be withdrawn  from the  Collection  Account by the
Master Servicer  immediately  following the remittance of the Monthly Remittance
Amount (and the Total  Monthly  Excess  Spread  included  therein) by the Master
Servicer.  Prior to each Monthly  Remittance  Date,  the Master  Servicer  shall
deposit into the Collection  Account the net amount of any investment  losses on
such funds during the related Due Period.  Any  references  herein to amounts on
deposit in the Collection  Account shall refer to amounts net of such investment
earnings.

      (c) The Master Servicer shall deposit into the Collection Account no later
than  the  second   Business  Day  after  receipt  all  principal  and  interest
collections  on the Mortgage  Loans  received after the Cut-Off Date (other than
Scheduled  Payments  on  Actuarial  Loans due on or prior to the  Cut-Off  Date)
including any  Prepayments,  Curtailments  and Net Liquidation  Proceeds,  other
recoveries  or amounts  related to the  Mortgage  Loans  received  by the Master
Servicer and any income from REO  Properties,  but net of (i) the  Servicing Fee
with  respect to each  Mortgage  Loan and other  servicing  compensation  to the
Master  Servicer as  permitted  by Section  8.15  hereof,  (ii) Net  Liquidation
Proceeds to the extent such Net  Liquidation  Proceeds exceed the sum of (I) the
Loan Balance of the related Mortgage Loan immediately prior to liquidation, plus
(II) accrued and unpaid  interest on such  Mortgage  Loan (net of the  Servicing
Fee) to the  date of such  liquidation,  (iii)  reimbursements  for  Delinquency
Advances from late  collections  or  Liquidation  Proceeds on the Mortgage Loans
which  gave  rise to such  Delinquency  Advances,  and (iv)  reimbursements  for
amounts deposited in the Collection Account  representing  payments of principal
and/or  interest on a Note by a Mortgagor which are  subsequently  returned by a
depository institution as unpaid.

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

     (A)  to  withdraw   investment  earnings  on  amounts  on  deposit  in  the
          Collection Account:

                                       81
<PAGE>



     (B)  to the extent not  reimbursed  or paid pursuant to any other clause of
          this Section 8.08(d)(i),  to reimburse or pay the Master Servicer, the
          Trustee and/or the Depositor for unpaid items incurred by or on behalf
          of such Person pursuant to any provision of this Agreement pursuant to
          which such  Person is entitled to  reimbursement  or payment  from the
          Trust Estate, in each case only to the extent  reimbursable under such
          Section,  it being  acknowledged  that  this  clause  (B) shall not be
          deemed to modify the  substance  of any such  Section,  including  the
          provisions  of such  Section that set forth the extent to which one of
          the   foregoing   Persons  is  or  is  not   entitled  to  payment  or
          reimbursement;

      (C)  to  withdraw  amounts  that have  been  deposited  to the  Collection
           Account in error;

      (D)  to  reimburse  itself  for  unreimbursed  Delinquency  Advances  with
           respect to Simple  Interest  Loans from Excess  Interest  pursuant to
           Section 8.09(a); and

      (E)  to  clear  and  terminate  the  Collection   Account   following  the
           termination of the Trust pursuant to Article IX.

      (ii) The Master Servicer shall (a) remit to the Trustee for deposit in the
Distribution  Account by wire  transfer,  or otherwise  make funds  available in
immediately available funds, without duplication,  the Monthly Remittance Amount
allocable to a Due Period not later than the related Monthly Remittance Date and
Loan Purchase  Prices and  Substitution  Adjustments two Business Days following
the related purchase or  substitution,  and (b) no later than by 12:00 noon, New
York time on the second Business Day after the  Determination  Date  immediately
preceding  the  related  Distribution  Date,  deliver  to the  Trustee  and  the
Certificate  Insurer a monthly  servicing  report via  electronic  medium,  with
respect to each Mortgage Loan Group,  containing the following information:  (i)
principal  and  interest  collected,  Liquidated  Loans,  summary  and  detailed
delinquency   reports,   Liquidation  Proceeds  and  other  similar  information
concerning  the  servicing  of the  Mortgage  Loans  and  (ii)  the  information
described in Section 7.09(b). In addition,  the Master Servicer shall inform the
Trustee  and the  Certificate  Insurer on each  Monthly  Remittance  Date,  with
respect to each Mortgage Loan Group,  of the amounts of any Loan Purchase Prices
or Substitution Adjustments so remitted during the related Due Period.

      Section 8.09   Delinquency Advances and Servicing Advances.

      (a) Subject to the second  paragraph  of this  subsection  (a), the Master
Servicer  will be  obligated  on each  Monthly  Remittance  Date to remit to the
Trustee from its own funds for deposit into the  Distribution  Account an amount
equal to interest on the  Mortgage  Loans due during the related Due Period (net
of the Servicing Fee) but uncollected (i) with respect to Simple Interest Loans,
as of the end of the  related  Due Period,  and (ii) with  respect to  Actuarial
Loans,  as of the  related  Determination  Date  (such  amount,  a  "Delinquency
Advance").  For purposes of calculating  the amount of Delinquency  Advances for
the  Simple  Interest  Loans  or  Excess  Interest  for  reimbursement  of  such
Delinquency  Advances for a Mortgage Loan Group, the amount "due" during the Due
Period will be deemed to be 30 days' interest at the weighted  average  Mortgage
Rate for the Simple  Interest  Loans in such  Mortgage  Loan Group.  Delinquency
Advances are  recoverable  from (i) late  collections on the Mortgage Loan which
gave rise to the Delinquency

                                       82
<PAGE>


Advance, (ii) Liquidation Proceeds for the Mortgage Loan which gave rise to such
Delinquency  Advance,  (iii)  with  respect  to Simple  Interest  Loans,  Excess
Interest  for the  related  Mortgage  Loan  Group and (iv)  pursuant  to Section
7.03(c)(ii)(C).

      Notwithstanding the foregoing,  the Master Servicer shall not be obligated
to make a  Delinquency  Advance as to any Mortgage  Loan if the Master  Servicer
determines that such  Delinquency  Advance,  if made,  would be a Nonrecoverable
Advance.  The Master Servicer shall give written notice of such determination to
the Trustee and the Certificate  Insurer; and the Trustee shall promptly furnish
a copy of such notice to the Owners; provided, that the Master Servicer shall be
entitled to recover any  unreimbursed  Delinquency  Advances  from the aforesaid
Liquidation  Proceeds  prior to the payment of the  Liquidation  Proceeds to any
other party to this Agreement.

        (b) The Master Servicer will pay all "out-of-pocket"  costs and expenses
incurred in the performance of its servicing obligations (each such expenditure,
a  "Servicing  Advance")  including,  but  not  limited  to,  the  cost  of  (i)
Preservation Expenses,  (ii) any enforcement or judicial proceedings,  including
foreclosures,  (iii) the  management  and  liquidation  of REO Property and (iv)
advances  required  by Section  8.13(a),  but the Master  Servicer  shall not be
obligated to make any such Servicing  Advance if the Master Servicer  determines
that such Servicing  Advance,  if made, would be a Nonrecoverable  Advance.  The
Master  Servicer may recover  Servicing  Advances (x) from the Mortgagors to the
extent  permitted by the Mortgage  Loans or, if not recovered from the Mortgagor
on whose  behalf such  Servicing  Advance was made,  from  Liquidation  Proceeds
realized upon the  liquidation of the related  Mortgage Loan and (y) as provided
in Section 7.03(c)(ii)(C).  The Master Servicer shall be entitled to recover the
Servicing Advances from the aforesaid  Liquidation Proceeds prior to the payment
of the  Liquidation  Proceeds  to any other party to this  Agreement.  Except as
provided in the previous  sentence,  in no case may the Master Servicer  recover
Servicing Advances from the principal and interest payments on any Mortgage Loan
or from any amounts  relating to any other  Mortgage  Loan except as provided in
Section 7.03(c)(ii)(C).

      Section 8.10   Compensating Interest; Repurchase of Mortgage Loans.

        (a) If, during any Prepayment Period, the aggregate  Prepayment Interest
Shortfalls  exceed  the  aggregate  Prepayment  Interest  Excesses,  the  Master
Servicer  shall  deposit  into the  Collection  Account on the  related  Monthly
Remittance Date an amount equal to such difference but not in excess of one-half
of the  Servicing  Fee for the related Due Period on the  Mortgage  Loans giving
rise to such Prepayment  Interest  Shortfalls  ("Compensating  Interest").  Such
amount shall be included in the Monthly  Remittance to be made  available to the
Trustee on such Monthly Remittance Date.

        (b) The Master  Servicer,  and in the absence of the exercise thereof by
the Master Servicer,  the Certificate Insurer, has the right and the option, but
not the  obligation,  to purchase  for its own account any  Mortgage  Loan which
becomes  Delinquent,  in  whole  or in  part,  as to  four  consecutive  monthly
installments or any Mortgage Loan as to which enforcement  proceedings have been
brought by the Master Servicer pursuant to Section 8.13; provided, however, that
(i) the Master Servicer or the Certificate  Insurer, as the case may be, may not
purchase any such  Mortgage Loan unless the Master  Servicer or the  Certificate
Insurer,  as the case may be, has delivered to the Trustee an opinion of counsel
experienced in federal income tax matters acceptable to the Master Servicer

                                       83
<PAGE>


or the  Certificate  Insurer,  as the case may be, and the Trustee to the effect
that such a purchase would not constitute a Prohibited Transaction for the Trust
or otherwise subject the Trust to tax and would not jeopardize the status of the
Trust as a REMIC.  Any such Mortgage Loan so purchased shall be purchased by the
Master  Servicer  or the  Certificate  Insurer  as the case may be on a  Monthly
Remittance  Date at a purchase  price equal to the Loan Purchase  Price thereof,
which purchase price shall be deposited in the Collection Account and the Master
Servicer  shall  provide  the  Certificate   Insurer  and  the  Trustee  with  a
Liquidation  Report in the form of  Exhibit L hereto  with  respect to each such
Mortgage Loan.

      (c) The Net Liquidation  Proceeds from the disposition of any REO Property
shall be deposited in the Collection Account and remitted to the Trustee as part
of the Monthly  Remittance Amount remitted by the Master Servicer to the Trustee
for the Prepayment Period in which such liquidation occurred.

      Section 8.11   Maintenance of Insurance.

      (a) The Master Servicer on behalf of the Trustee, as mortgagee,  shall use
its reasonable  efforts in accordance  with the Servicing  Standard to cause the
related  Mortgagor to maintain for each  Mortgage  Loan (other than any Mortgage
Loan as to which the related Mortgaged Property has become an REO Property), and
if the Mortgagor  does not so maintain,  shall itself  maintain  (subject to the
provisions of this Agreement concerning  Nonrecoverable Advances), to the extent
the  Trustee  as  mortgagee  has an  insurable  interest,  (A) fire  and  hazard
insurance with extended coverage on the related Mortgaged  Property in an amount
which is at least  equal to the least of (i) 100% of the then "full  replacement
cost" of the improvements  and equipment  (excluding  foundations,  footings and
excavation  costs),  without  deduction  for  physical  depreciation,  (ii)  the
outstanding  principal  balance of the related  Mortgage Loan (together,  in the
case of a Second Mortgage Loan, with the  outstanding  principal  balance of the
Senior Lien) or such other  amount as is  necessary to prevent any  reduction in
such  policy by reason of the  application  of  co-insurance  and to prevent the
Trustee  thereunder  from  being  deemed to be a  co-insurer  and (iii) the full
insurable  value of such  Mortgaged  Property,  and (B) such other  insurance as
provided in the related  Mortgage Loan. The Master  Servicer shall maintain fire
and hazard insurance with extended coverage from a Qualified Insurer on each REO
Property  in an  amount  which  is at  least  equal  to 100% of the  then  "full
replacement  cost" of the  improvements  and equipment  (excluding  foundations,
footings and excavation costs), without deduction for physical depreciation. The
Master Servicer shall maintain,  from a Qualified Insurer,  with respect to each
REO Property, such other insurance as provided in the related Mortgage Loan. Any
amounts  collected by the Master  Servicer  under any such policies  (other than
amounts to be applied to the  restoration  and repair of the  related  Mortgaged
Property or amounts to be released to the Mortgagor in accordance with the terms
of the related Mortgage) shall be deposited into the Collection Account pursuant
to Section 8.08(c),  subject to withdrawal pursuant to Section 8.08(d). Any cost
incurred by the Master Servicer in maintaining any such insurance shall not, for
the  purpose of  calculating  distributions  to  Owners,  be added to the unpaid
principal balance of the related Mortgage Loan,  notwithstanding  that the terms
of such Mortgage Loan so permit.  It is understood and agreed that no earthquake
or other  additional  insurance  other than flood insurance is to be required of
any Mortgagor or to be maintained by the Master  Servicer other than pursuant to
the terms of the related  Mortgage,  Note or other  Mortgage Loan  documents and
pursuant  to such  applicable  laws and  regulations  as shall at any time be in
force and as shall require such additional

                                       84
<PAGE>


insurance.  If the  Mortgaged  Property  is  located in a  federally  designated
special flood hazard area, the Master  Servicer will use its reasonable  efforts
in  accordance  with the  Servicing  Standard to cause the related  Mortgagor to
maintain or will itself  obtain  (subject to the  provisions  of this  Agreement
concerning  Nonrecoverable  Advances) flood insurance in respect  thereof.  Such
flood  insurance shall be in an amount equal to the least of (i) the outstanding
principal  balance of the  related  Mortgage  Loan  (together,  in the case of a
Second  Mortgage  Loan,  with the  outstanding  principal  balance of the Senior
Lien),  (ii) the maximum amount of such  insurance  required by the terms of the
related  Mortgage and as is available for the related  property  under the Flood
Disaster  Protection  Act of 1973 (assuming that the area in which such property
is  located is  participating  in such  program)  and (iii) the  minimum  amount
required to compensate for damage or loss on a replacement cost basis. If an REO
Property is located in a federally  designated  special  flood hazard area,  the
Master  Servicer  will  obtain  flood  insurance  in respect  thereof  providing
substantially the same coverage as described in the preceding  sentences.  If at
any time during the term of this  Agreement a recovery under a flood or fire and
hazard insurance policy in respect of an REO Property is not available but would
have been available if such insurance were maintained thereon in accordance with
the  standards  applied to Mortgaged  Properties  described  herein,  the Master
Servicer shall either (i) immediately  deposit into the Collection  Account from
its own funds the amount  that would  have been  recovered  or (ii) apply to the
restoration  and repair of the property from its own funds the amount that would
have been recovered,  if such application would be consistent with the servicing
standard set forth in Section 8.01; provided,  however, that the Master Servicer
shall not be responsible for any shortfall in insurance  proceeds resulting from
an insurer's  refusal or inability to pay a claim.  Costs of the Master Servicer
of maintaining insurance policies pursuant to this Section 8.11 shall be paid by
the Master  Servicer as a Servicing  Advance  and shall be  reimbursable  to the
Master Servicer.

      The Master  Servicer  agrees to prepare and present,  on behalf of itself,
the  Trustee  and  the  Owners,  claims  under  each  related  insurance  policy
maintained  pursuant to this Section 8.11 in a timely fashion in accordance with
the terms of such policy and to take such  reasonable  steps as are necessary to
receive payment or to permit recovery thereunder.

      The Master  Servicer  shall require that all insurance  policies  required
hereunder  shall  name  the  Trustee,  the  Master  Servicer  or the  applicable
Sub-Servicer as loss payee and that all such insurance  policies require that 30
days' notice be given to the Master  Servicer  before  termination to the extent
required by the related Mortgage, Note, or other Mortgage Loan documents.

      (b) (i) If the Master Servicer  obtains and maintains a blanket  insurance
policy with a Qualified  Insurer at its own expense  insuring  against  fire and
hazard losses or other required insurance on all of the Mortgage Loans, it shall
conclusively  be  deemed  to  have  satisfied  its  obligations  concerning  the
maintenance of such insurance  coverage set forth in Section  8.11(a),  it being
understood and agreed that such policy may contain a deductible clause, in which
case the Master  Servicer shall, in the event that (A) there shall not have been
maintained on one or more of the related Mortgaged Properties a policy otherwise
complying with the provisions of Section 8.11(a),  and (B) there shall have been
one or more losses  which  would have been  covered by such a policy had it been
maintained,  immediately  deposit into the Collection Account from its own funds
the  amount not  otherwise  payable  under the  blanket  policy  because of such
deductible  clause.  In  connection  with  its  activities  as  Master  Servicer
hereunder, the Master Servicer agrees to prepare

                                       85
<PAGE>


and present, in a timely fashion in accordance with the terms of such policy, on
behalf of itself,  the Trustee and Owners,  claims under any such blanket policy
which it maintains and to take such reasonable steps as are necessary to receive
payment or permit recovery thereunder.

      (ii) If the Master Servicer causes any Mortgaged  Property or REO Property
to be covered by a master force placed insurance policy,  which policy is issued
by a  Qualified  Insurer and  provides no less  coverage in scope and amount for
such Mortgaged Property or REO Mortgaged Property than the insurance required to
be  maintained   pursuant  to  Section   8.11(a),   the  Master  Servicer  shall
conclusively be deemed to have satisfied its  obligations to maintain  insurance
pursuant to Section  8.11(a).  Such policy may contain a deductible  clause,  in
which case the Master Servicer shall, in the event that (A) there shall not have
been  maintained  on the related  Mortgaged  Property  or REO  Property a policy
otherwise complying with the provisions of Section 8.11(a),  and (B) there shall
have been one or more losses  which would have been covered by such a policy had
it been maintained, immediately deposit into the Collection Account from its own
funds the  amount  not  otherwise  payable  under  such  policy  because of such
deductible.

      Section 8.12  Due-on-Sale Clauses; Assumption and Substitution Agreements.

      When a  Mortgaged  Property  has been or is about  to be  conveyed  by the
Mortgagor,  the  Master  Servicer  shall,  to the extent an  Authorized  Officer
thereof has actual  knowledge  of such  conveyance  or  prospective  conveyance,
exercise  its rights to  accelerate  the maturity of the related  Mortgage  Loan
under any  "due-on-sale"  clause  contained  in the  related  Mortgage  or Note;
provided, however, that the Master Servicer shall not exercise any such right if
the "due-on-sale"  clause,  in the reasonable belief of the Master Servicer,  is
not  enforceable  under  applicable  law or if the  Master  Servicer  reasonably
believes in good faith it is not in the best interests of the Trust.  An opinion
of counsel at the expense of the Master Servicer  delivered to the Trustee,  the
Depositor and the Certificate Insurer to the foregoing effect shall conclusively
establish the  reasonableness of such belief. In such event, the Master Servicer
shall  make  reasonable  efforts to enter into an  assumption  and  modification
agreement  with the  person  to whom  such  property  has been or is about to be
conveyed,  pursuant  to which such  person  becomes  liable  under the Note and,
unless  prohibited by applicable  law or the Mortgage  Documents,  the Mortgagor
remains liable thereon.  If the foregoing is not permitted under applicable law,
the Master  Servicer is  authorized  to enter into a  substitution  of liability
agreement with such person, pursuant to which the original Mortgagor is released
from  liability and such person is  substituted  as Mortgagor and becomes liable
under the Note; provided,  however,  that to the extent any such substitution of
liability  agreement  would be delivered by the Master  Servicer  outside of its
usual  procedures  for  mortgage  loans  held in its own  portfolio  the  Master
Servicer shall,  prior to executing and delivering  such  agreement,  obtain the
prior written consent of the Certificate  Insurer. The Trustee shall execute any
agreements  presented  to it by, and at the request  of, the Master  Servicer to
effectuate  the foregoing.  The Mortgage Loan, as assumed,  shall conform in all
respects to the requirements,  representations and warranties of this Agreement.
The  Master  Servicer  shall  notify the  Trustee  that any such  assumption  or
substitution  agreement  has been  completed  by  forwarding  to the Trustee the
original copy of such assumption or substitution  agreement (indicating the File
to which it  relates)  which copy shall be added by the  Trustee to the  related
File and which shall, for all purposes, be considered a part of such File to the
same extent as all other documents and instruments  constituting a part thereof.
The Master  Servicer shall be responsible  for recording any such  assumption or
substitution agreements. In connection with any

                                       86
<PAGE>


such assumption or substitution  agreement,  the required monthly payment on the
related  Mortgage  Loan  shall  not be  changed  but  shall  remain as in effect
immediately  prior to the  assumption or  substitution,  the stated  maturity or
outstanding  principal  amount of such  Mortgage  Loan shall not be changed  nor
shall any  required  monthly  payments of  principal  or interest be deferred or
forgiven,  except to the extent  permitted by Section 8.02. Any fee collected by
the Master Servicer or any Sub-Servicer for consenting to any such conveyance or
entering into an assumption or  substitution  agreement  shall be retained by or
paid to the Master Servicer as additional servicing compensation.

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

      Section 8.13   Realization upon Defaulted Mortgage Loans; Inspection.

     (a) The Master Servicer shall foreclose upon or otherwise comparably effect
the  ownership  in the name of the  Trustee on behalf of the Trust of  Mortgaged
Properties  relating to  defaulted  Mortgage  Loans as to which no  satisfactory
arrangements  can be made for  collection of  Delinquent  payments and which the
Master  Servicer  has not  purchased  pursuant  to Section  8.10(b).  Subject to
Section 8.09, in  connection  with such  foreclosure  or other  conversion,  the
Master  Servicer  shall  exercise  such of the rights  and  powers  vested in it
hereunder,  and use the same degree of care and skill in their  exercise or use,
as prudent mortgage lenders would exercise or use under the circumstances in the
conduct  of their  own  affairs  and  consistent  with the  Servicing  Standard,
including, but not limited to, advancing funds for the payment of taxes, amounts
due with  respect  to Senior  Liens,  and  insurance  premiums.  Any  amounts so
advanced shall  constitute  "Servicing  Advances"  within the meaning of Section
8.09(b) hereof.  The Master Servicer shall sell any REO Property by the close of
the third taxable year following the taxable year in which it is acquired by the
Trust (the "REO Sale  Deadline"),  at such price as the  Master  Servicer  deems
necessary to comply with this covenant unless, either (i) at least 61 days prior
to the REO Sale  Deadline,  the Trustee has  requested an extension of time from
the IRS in which to dispose of such property (an "REO  Extension"),  or (ii) the
Master  Servicer  obtains for the  Certificate  Insurer,  Trustee and the Master
Servicer  an opinion  of  counsel  experienced  in  federal  income tax  matters
acceptable  to  the  Certificate  Insurer  and  the  Trustee,  addressed  to the
Certificate Insurer, the Trustee and the Master Servicer, to the effect that the
holding by the Trust of such REO Property for any longer  period will not result
in the  imposition  of taxes on  "Prohibited  Transactions"  of the Trust or any
REMIC  therein as defined in Section  860F of the Code or cause the Trust or any
REMIC  therein to fail to qualify as a REMIC under the REMIC  Provisions  at any
time that any Certificates are outstanding.

      Notwithstanding  the  generality of the foregoing  provisions,  the Master
Servicer shall manage,  conserve,  protect and operate each REO Property for the
Owners  solely for the  purpose of its prompt  disposition  and sale in a manner
which  does not cause  such REO  Property  to fail to  qualify  as  "foreclosure
property" within the meaning of Section  860G(a)(8) of the Code or result in the
receipt  by the Trust of any  income  from  "non-permitted  assets"  within  the
meaning of Section 860F(a)(2)(B) of the Code or any "net income from foreclosure
property" which is subject to taxation under the REMIC  Provisions.  Pursuant to
its efforts to sell such REO Property,  the Master  Servicer shall either itself
or through an agent selected by the Master Servicer protect and conserve

                                       87
<PAGE>


such REO  Property in the same manner and to such extent as is  customary in the
locality  where  such  REO  Property  is  located  and  may,   incident  to  its
conservation  and  protection of the interests of the Owners,  rent the same, or
any part thereof, as the Master Servicer deems to be in the best interest of the
Owners  for the  period  prior  to the  sale of such REO  Property.  The  Master
Servicer  shall take into  account the  existence of any  hazardous  substances,
hazardous wastes or solid wastes, as such terms are defined in the Comprehensive
Environmental Response Compensation and Liability Act, the Resource Conservation
and  Recovery  Act of 1976,  or  other  federal,  state  or local  environmental
legislation,  on or  under  a  Mortgaged  Property  in  determining  whether  to
foreclose upon or otherwise  comparably  convert the ownership of such Mortgaged
Property. The Master Servicer shall not take any such action with respect to any
Mortgaged  Property  known by the  Master  Servicer  to contain  such  wastes or
substances  or to be within one mile of the site of such  wastes or  substances,
without the prior written consent of the Certificate Insurer.

      (b) The Master  Servicer shall  determine,  with respect to each defaulted
Mortgage  Loan  and in  accordance  with  the  Servicing  Standard,  when it has
recovered,  whether through trustee's sale,  foreclosure sale or otherwise,  all
amounts it expects to recover from or on account of such defaulted Mortgage Loan
(exclusive of any possibility of a deficiency judgment), whereupon such Mortgage
Loan  shall  become a  "Liquidated  Loan".  After a  Mortgage  Loan has become a
Liquidated  Loan, the Master Servicer shall promptly  prepare and forward to the
Depositor,  the  Trustee  and the  Certificate  Insurer a report  detailing  the
Liquidation  Proceeds received from the Liquidated Loan,  expenses incurred with
respect thereto, and any loss incurred in connection  therewith,  such report in
the form attached hereto as Exhibit L.

      (c) The Master Servicer shall not acquire any personal  property  pursuant
to this Section 8.13 unless  either:  (i) such personal  property is incident to
real property (within the meaning of Section  856(e)(1) of the Code) so acquired
by the Master  Servicer;  or (ii) the Master  Servicer  shall have  obtained  an
opinion of counsel  experienced in federal income tax matters  acceptable to the
Certificate  Insurer and the Trustee addressed to the Certificate  Insurer,  the
Trustee and the Master Servicer, to the effect that the holding of such personal
property  as part of the  Trust  will not  cause  the  imposition  of taxes on a
Prohibited  Transaction  or cause the Trust  Fund to fail to  qualify as a REMIC
under the REMIC provisions.

      Section 8.14   Trustee to Cooperate; Release of Files.

      (a)  Upon  the  payment  in  full  of any  Mortgage  Loan  (including  any
liquidation  of such Mortgage Loan through  foreclosure  or  otherwise),  or the
receipt by the Master  Servicer of a  notification  that payment in full will be
escrowed in a manner  customary for such  purposes,  the Master  Servicer  shall
deliver to the Trustee a completed  "Request  for  Release of  Documents"  which
shall be attached  hereto as Exhibit M. Upon receipt of such Request for Release
of Documents,  the Trustee shall promptly  release the related File, in trust to
(i) the Master  Servicer  or (ii) such other  party  identified  in the  related
Request  for  Release.  Upon any such  payment in full,  or the  receipt of such
notification that such funds have been placed in escrow,  the Master Servicer is
authorized to give, as  attorney-in-fact  for the Trustee as the mortgagee under
the  Mortgage  which  secured  the  Note,  an  instrument  of  satisfaction  (or
assignment  of Mortgage  without  recourse)  regarding  the  Mortgaged  Property
relating to such Mortgage,  which  instrument of satisfaction or assignment,  as
the case may be, shall be delivered  to the Person or Persons  entitled  thereto
against receipt therefor

                                       88
<PAGE>


of payment in full, it being  understood and agreed that no expense  incurred in
connection with such  instrument of satisfaction or assignment,  as the case may
be, shall be chargeable to the Collection Account. In lieu of executing any such
satisfaction or assignment,  as the case may be, the Master Servicer may prepare
and submit to the Trustee a satisfaction  (or assignment  without  recourse,  if
requested by the Person or Persons  entitled  thereto) in form for  execution by
the Trustee with all requisite  information completed by the Master Servicer; in
such event,  the Trustee  shall execute and  acknowledge  such  satisfaction  or
assignment,  as the case may be, and deliver the same with the related  File, as
aforesaid.

      (b) From time to time and as  appropriate in the servicing of any Mortgage
Loan, including, without limitation,  foreclosure or other comparable conversion
of a Mortgage Loan or collection  under any  applicable  Insurance  Policy,  the
Trustee  shall  (except in the case of the  payment or  liquidation  pursuant to
which the related File is released to an escrow  agent or an employee,  agent or
attorney of the  Trustee),  upon request of the Master  Servicer and delivery to
the  Trustee of a Request  for Release  signed by an  Authorized  Officer of the
Master  Servicer,  release the  related  File to the Master  Servicer  and shall
execute such  documents as shall be  necessary  to the  prosecution  of any such
proceedings,  including,  without limitation,  an assignment without recourse of
the related  Mortgage to the Master  Servicer;  provided that there shall not be
released and  unreturned  at any one time more than 10% of the entire  number of
Files. Such receipt shall obligate the Master Servicer to return the File to the
Trustee when the need  therefor by the Master  Servicer no longer  exists unless
the Mortgage Loan shall be liquidated,  in which case, upon receipt of a Request
for Release  evidencing such  liquidation,  the receipt shall be released by the
Trustee to the Master Servicer.

      (c) The Master  Servicer  shall have the right to accept  applications  of
Mortgagors for consent to (i) partial releases of Mortgages,  (ii)  alterations,
(iii)  removal,  demolition or division of  properties  subject to Mortgages and
(iv) second mortgage subordination agreements. No application for approval shall
be considered by the Master Servicer  unless:  (x) the provisions of the related
Note and Mortgage  have been  complied  with;  (y) the  Loan-to-Value  Ratio and
debt-to-income ratio after any release does not exceed the maximum Loan-to-Value
Ratio and  debt-to-income  ratio established in accordance with the underwriting
standards of the  Mortgage  Loans and any  increase in the  Loan-to-Value  Ratio
shall not exceed 15% unless approved in writing by the Certificate  Insurer; and
(z) the lien priority of the related  Mortgage is not affected.  Upon receipt by
the  Trustee  of an  Officer's  Certificate  executed  on behalf  of the  Master
Servicer  setting  forth  the  action  proposed  to be  taken  in  respect  of a
particular  Mortgage  Loan and  certifying  that the  criteria  set forth in the
immediately  preceding  sentence have been satisfied,  the Trustee shall execute
and deliver to the Master  Servicer the consent or partial  release so requested
by the Master Servicer.  A proposed form of consent or partial  release,  as the
case may be, shall accompany any Officer's  Certificate  delivered by the Master
Servicer  pursuant  to this  paragraph.  The Master  Servicer  shall  notify the
Certificate  Insurer and the Rating Agencies if an application is approved under
clause (y) above without approval in writing by the Certificate Insurer.

      Section 8.15   Servicing Compensation.

      As compensation for its activities hereunder, the Master Servicer shall be
entitled to retain the amount of the Servicing Fee with respect to each Mortgage
Loan from  payments  received  with  respect to the Mortgage  Loans.  The Master
Servicer shall be entitled to retain additional servicing

                                       89
<PAGE>


compensation in the form of prepayment charges, release fees, bad check charges,
assumption  fees,  late  payment  charges,  prepayment  penalties,  or any other
servicing-related  fees,  Prepayment  Interest Excess (to the extent not used to
offset Prepayment Interest Shortfalls), Net Liquidation Proceeds not required to
be deposited in the Collection  Account pursuant to Section  8.08(c)(ii) (to the
extent  not  required  to be paid to the  related  Mortgagor  under the  related
Mortgage Loan or applicable law) and similar items, to the extent collected from
Mortgagors.

      Section 8.16   Annual Statement as to Compliance.

      The Master Servicer,  at its own expense, will deliver to the Trustee, the
Certificate Insurer and the Rating Agencies, on or before March 31 of each year,
commencing in 2000, an Officer's Certificate stating, as to each signer thereof,
(i) that a review of the activities of the Master Servicer during such preceding
calendar year and of  performance  under this Agreement has been made under such
officers' supervision,  (ii) that to the best of such officer's knowledge, based
on such review, the Master Servicer has fulfilled all its obligations under this
Agreement for such year,  or, if there has been a default in the  fulfillment of
all such  obligations,  specifying  each such default known to such officers and
the nature and status  thereof  including  the steps  being  taken by the Master
Servicer  to remedy such  default,  and (iii) the Master  Servicer's  short-term
commercial paper rating.


      Section 8.17   Annual Independent Certified Public Accountants' Reports.

     (a) On or before  March 31 of each  year,  commencing  in 2000,  the Master
Servicer,  at its own  expense  (or if the  Trustee  is then  acting  as  Master
Servicer, at the expense of the Depositor, which in no event shall exceed $1,000
per annum),  shall cause to be delivered to the Trustee, the Certificate Insurer
and the Rating Agencies a letter or letters of a firm of independent, nationally
recognized certified public accountants reasonably acceptable to the Certificate
Insurer  and dated as of the date of the  Master  Servicer's  audit for its most
recent  fiscal year,  stating that such firm has examined the Master  Servicer's
overall servicing  operations in accordance with the requirements of the Uniform
Single  Attestation  Program  for  Mortgage  Bankers,  and  stating  such firm's
conclusions relating thereto.

     (b) As long as Block  Financial  Corporation is acting as Master  Servicer,
all references in subsection (a) above to the "Master  Servicer" shall be deemed
to be references to each Sub-Servicer.

     (c) The Master Servicer shall,  on behalf of the Trust,  prepare,  sign and
file with the Securities and Exchange Commission any and all reports, statements
and  information  respecting the Trust which the Master  Servicer or the Trustee
determines are required to be filed with the Securities and Exchange  Commission
pursuant to Sections 13(a) or 15(d) of the  Securities  Exchange Act of 1934, as
amended, each such report,  statement and information to be filed on or prior to
the   required   filing  date  for  such  report,   statement  or   information.
Notwithstanding the foregoing,  the Depositor shall file with the Securities and
Exchange Commission, within fifteen days of the Startup Day, a Current Report on
Form 8-K together with this Agreement.

                                       90
<PAGE>



     Section 8.18   Access to Certain  Documentation and Information Regarding
                    the Mortgage Loans.

      The Master Servicer shall provide to the Trustee,  the Certificate Insurer
and the supervisory agents and examiners of each of the foregoing (which, in the
case of supervisory  agents and examiners,  may be required by applicable  state
and federal  regulations)  access to the  documentation  regarding  the Mortgage
Loans,  such  access  being  afforded  without  charge but only upon  reasonable
request and during normal  business hours at the offices of the Master  Servicer
designated by it.

      Section 8.19  Merger or Consolidation of the Master Servicer; Assignment.

      Subject to the following paragraph,  the Master Servicer will keep in full
effect its existence,  rights and good standing as a corporation  under the laws
of the State of Delaware and will not  jeopardize  its ability to do business in
each  jurisdiction in which one or more of the Mortgaged  Properties are located
or  to  protect  the  validity  and   enforceability  of  this  Agreement,   the
Certificates  or any of the Mortgage Loans and to perform its respective  duties
under this Agreement.

      The Master Servicer may be merged or consolidated with or into any Person,
or transfer all or substantially  all of its assets to any Person, in which case
any Person  resulting  from any merger or  consolidation  to which it shall be a
party, or any Person  succeeding to its business,  shall be the successor of the
Master  Servicer and shall be deemed to have assumed all of the  liabilities  of
the Master Servicer  hereunder,  if each of the Rating Agencies has confirmed in
writing that such merger,  consolidation  or transfer and  succession  shall not
result, in and of itself,  in a downgrading,  withdrawal or qualification of the
rating then assigned by such Rating Agency to any Class of Certificates.

      Section 8.20  Removal of Master Servicer; Resignation of master Servicer.

     (a) The  Certificate  Insurer  (or the  Owners,  with  the  consent  of the
Certificate  Insurer  pursuant to Section 6.11 hereof) may direct the Trustee to
remove the Master Servicer upon the occurrence of any of the following events:

          (i)  The  Master  Servicer  shall  (A)  apply  for or  consent  to the
     appointment  of a receiver,  trustee,  liquidator  or  custodian or similar
     entity  with  respect to itself or its  property,  (B) admit in writing its
     inability to pay its debts generally as they become due, (C) make a general
     assignment  for the benefit of creditors,  (D) be adjudicated a bankrupt or
     insolvent,  (E) commence a voluntary case under the federal bankruptcy laws
     of the  United  States of America or file a  voluntary  petition  or answer
     seeking  reorganization,  an  arrangement  with  creditors  or an order for
     relief or seeking to take advantage of any insolvency law or file an answer
     admitting the material  allegations  of a petition  filed against it in any
     bankruptcy,  reorganization or insolvency  proceeding or (F) take corporate
     action for the purpose of effecting any of the foregoing; or

          (ii) If without  the  application,  approval  or consent of the Master
     Servicer,  a  proceeding  shall be  instituted  in any  court of  competent
     jurisdiction,   under  any  law   relating   to   bankruptcy,   insolvency,
     reorganization or relief of debtors, seeking in respect of the

                                       91
<PAGE>


      Master  Servicer  an order for relief or an  adjudication  in  bankruptcy,
      reorganization,  dissolution,  winding up,  liquidation,  a composition or
      arrangement with creditors,  a readjustment of debts, the appointment of a
      trustee, receiver,  liquidator or custodian or similar entity with respect
      to the Master Servicer or of all or any substantial part of its assets, or
      other like relief in respect  thereof  under any  bankruptcy or insolvency
      law, and, if such  proceeding is being contested by the Master Servicer in
      good faith,  the same shall (A) result in the entry of an order for relief
      or any such  adjudication  or appointment  or (B) continue  undismissed or
      pending and unstayed for any period of seventy-five (75) consecutive days;
      or

          (iii) The  Master  Servicer  shall  fail to  perform  in any  material
     respect any one or more of its obligations  hereunder and shall continue in
     default  thereof  for a period of thirty  (30) days (or with  respect  to a
     failure by the Master  Servicer to remit the Monthly  Remittance  Amount to
     the Trustee as provided in Section  8.08(d)(ii)(a)  which failure continues
     unremedied for two Business Days following the receipt of written notice by
     an Authorized  Officer of such servicer from the Trustee or from any Owner)
     after the  earlier  of (A)  actual  knowledge  of an  officer of the Master
     Servicer  or (B)  receipt of notice  from the  Trustee  or the  Certificate
     Insurer of said failure; provided, however, that if the Master Servicer can
     demonstrate to the reasonable  satisfaction of the Certificate Insurer that
     it is  diligently  pursuing  remedial  action,  then the cure period may be
     extended with the written approval of the Certificate Insurer; or

          (iv) The Master  Servicer  shall fail to cure any breach of any of its
     representations  and warranties set forth in Section 3.02 which  materially
     and  adversely  affects  the  interests  of the  Owners or the  Certificate
     Insurer  for a period of sixty  (60) days  after the  earlier of the Master
     Servicer's discovery or receipt of notice thereof; provided,  however, that
     if the Master  Servicer can  demonstrate to the reasonable  satisfaction of
     the Certificate  Insurer that it is diligently  pursuing  remedial  action,
     then the cure  period may be  extended  with the  written  approval  of the
     Certificate Insurer; or

          (v) The  merger,  consolidation  or other  combination  of the  Master
     Servicer with or into any other entity,  unless such merger,  consolidation
     or other combination is in accordance with Section 8.19; or

          (vi) The breach by the Seller,  as long as the Seller is an  affiliate
     of the Master  Servicer,  of the  covenant  to (A)  substitute  a Qualified
     Replacement  Mortgage Loan and deliver the  Substitution  Adjustment to the
     Master  Servicer  for deposit in the  Collection  Account or (B) purchase a
     Mortgage Loan, pursuant to Section 3.04(b).

     (b) The  Certificate  Insurer may instruct the Trustee to remove the Master
Servicer  upon (i) the  failure  by the  Master  Servicer  to make any  required
Servicing  Advance  when due or (ii) the failure of the Master  Servicer to make
any required Delinquency Advance or to pay any Compensating Interest when due.

                                       92
<PAGE>


      The  Certificate  Insurer  may also  remove the Master  Servicer  upon the
failure of the Master Servicer to satisfy the Servicer  Termination Test or upon
any breach of the Master Servicer's obligations under Section 5.08(d).

      (c)  If  any  event  described  in  subsection  (b)  above  occurs  and is
continuing,  the  Certificate  Insurer  may  terminate  the Master  Servicer  in
accordance  with this  Section and the  Trustee  shall act as  successor  Master
Servicer.

      The  Certificate  Insurer  agrees to use its best  efforts  to inform  the
Trustee of any materially  adverse  information  regarding the Master Servicer's
servicing activities that comes to the attention of the Certificate Insurer from
time to time.

      (d) If any event  described  in sections  (a) and (b) above  occurs and is
continuing,  the  Certificate  Insurer  shall  notify  the Owners of the Class R
Certificates  in writing if the  Certificate  Insurer  intends to terminate  the
Master Servicer in its capacity as Master Servicer under this Agreement.

      (e) The Master  Servicer may assign its rights and delegate its duties and
obligations  under this  Agreement in connection  with the sale or transfer of a
substantial  portion of its mortgage  servicing or asset  management  portfolio,
provided  that: (i) the purchaser or transferee  accepting  such  assignment and
delegation (A) shall be satisfactory to the Trustee and the Certificate Insurer,
(B) shall be (I) an established mortgage finance  institution,  bank or mortgage
servicing institution, organized and doing business under the laws of the United
States,  any state  thereof or the District of Columbia,  authorized  under such
laws to  perform  the duties of a servicer  of  mortgage  loans or (II) a Person
resulting from a merger,  consolidation  or succession  that is permitted  under
Section  8.19,  and  (C)  shall  execute  and  deliver  to the  Trustee  and the
Certificate Insurer an agreement,  in form and substance reasonably satisfactory
to the Trustee and the Certificate Insurer, which contains an assumption by such
Person of the due and punctual  performance  and observance of each covenant and
condition  to be  performed  or  observed  by the  Master  Servicer  under  this
Agreement  from and after the date of such  agreement;  (ii) as  evidenced  by a
letter  from each Rating  Agency  delivered  to the Trustee and the  Certificate
Insurer,  each Rating Agency's  rating or ratings of the  Certificates in effect
immediately  prior to such  assignment  and  delegation  will not be  qualified,
downgraded or withdrawn as a result of such assignment and delegation; (iii) the
Master Servicer shall not be released from its obligations  under this Agreement
that arose prior to the effective date of such  assignment and delegation  under
this  Section  8.20(e);  and (iv) the rate at which  the  Servicing  Fee (or any
component  thereof) is  calculated  shall not exceed the rate in effect prior to
such  assignment  and  delegation.   Upon  acceptance  of  such  assignment  and
delegation,  the purchaser or transferee  shall be the successor Master Servicer
hereunder.  The Master Servicer shall not resign from the obligations and duties
imposed on it pursuant to this  Agreement,  except upon  determination  that its
duties  hereunder  are no  longer  permissible  under  applicable  law or are in
material conflict by reason of applicable law with any other activities  carried
on by it, the other activities of the Master Servicer so causing such a conflict
being of a type and nature carried on by the Master Servicer at the date of this
Agreement.  Any such  determination  permitting  the  resignation  of the Master
Servicer shall be evidenced by an independent  opinion of counsel to such effect
which shall be delivered to the Trustee and the Certificate Insurer.

                                       93
<PAGE>


      (f)  No  removal  or  resignation  of the  Master  Servicer  shall  become
effective  until the  Trustee or a successor  Master  Servicer  (such  successor
Master Servicer to be reasonably approved by the Certificate Insurer) shall have
assumed the Master  Servicer's  responsibilities  and  obligations in accordance
with this Section.

      (g) Upon  removal  or  resignation  of the  Master  Servicer,  the  Master
Servicer at its own expense also shall promptly deliver or cause to be delivered
to a successor  servicer  or the  Trustee all the books and records  (including,
without  limitation,  records kept in electronic  form) that the Master Servicer
has  maintained  for the Mortgage  Loans,  including  all tax bills,  assessment
notices,  insurance  premium  notices  and all  other  documents  as well as all
original documents then in the Master Servicer's possession.

      (h) Any  collections  then being held by the Master  Servicer prior to its
removal and any  collections  received by the Master  Servicer  after removal or
resignation  shall be endorsed by it to the Trustee and  remitted  directly  and
immediately to the successor Master Servicer.

      (i) Upon removal or  resignation of the Master  Servicer,  the Trustee (x)
may solicit bids for a successor  servicer as described  below,  and (y) pending
the  appointment  of a successor  servicer as a result of soliciting  such bids,
shall serve as Master  Servicer.  The Trustee shall, if it is unable to obtain a
qualifying bid and is prevented by law from acting as Master Servicer,  appoint,
or petition a court of competent  jurisdiction to appoint,  any housing and home
finance  institution,  bank or  mortgage  servicing  institution  which has been
designated as an approved  seller-servicer by FNMA or FHLMC for first and second
mortgage  loans and  having  equity of not less than  $1,500,000  (or such lower
level  as may be  acceptable  to the  Certificate  Insurer),  as  determined  in
accordance with generally accepted  accounting  principles and acceptable to the
Certificate Insurer and the Owners of the Class R Certificates (provided that if
the Certificate  Insurer and such Owners cannot agree within a reasonable period
of time as to the acceptability of such successor Master Servicer,  the decision
of the  Certificate  Insurer  shall  control)  as the  successor  to the  Master
Servicer hereunder in the assumption of all or any part of the responsibilities,
duties or liabilities of the Master Servicer hereunder.  The compensation of any
successor  Master  Servicer  (including,  without  limitation,  the  Trustee) so
appointed  shall  be the  aggregate  Servicing  Fee,  together  with  the  other
servicing  compensation in the form of assumption  fees, late payment charges or
otherwise as provided in Sections 8.08 and 8.15; provided,  however, that if the
Trustee acts as successor Master Servicer then the Master Servicer agrees to pay
to the  Trustee at such time that the  Trustee  becomes  such  successor  Master
Servicer a set-up fee of  twenty-five  dollars  ($25.00) for each  Mortgage Loan
then  included in the Trust  Estate.  The Trustee shall be obligated to serve as
successor  Master  Servicer  whether or not the fee  described in the  preceding
sentence is paid by the  Seller,  but shall in any event be entitled to receive,
and to enforce payment of, such fee from the Seller.

      (j) In the event the Trustee  solicits bids as provided above, the Trustee
shall  solicit,  by public  announcement,  bids from  housing  and home  finance
institutions,   banks  and   mortgage   servicing   institutions   meeting   the
qualifications set forth above. Such public  announcement shall specify that the
successor  Master Servicer shall be entitled to the full amount of the aggregate
Servicing  Fees as servicing  compensation,  together  with the other  servicing
compensation  in the form of assumption  fees, late payment charges or otherwise
as provided in Sections 8.08 and 8.15.  Within thirty days after any such public
announcement, the Trustee shall negotiate and effect the

                                       94
<PAGE>


sale,  transfer and  assignment  of the  servicing  rights and  responsibilities
hereunder to the qualified party  submitting the highest  satisfactory bid as to
the price they will pay to obtain  servicing.  The Trustee shall deduct from any
sum received by the Trustee  from the  successor  Master  Servicer in respect of
such  sale,  transfer  and  assignment  all costs  and  expenses  of any  public
announcement  and of any sale,  transfer and assignment of the servicing  rights
and responsibilities hereunder. After such deductions, the remainder of such sum
less any amounts due the Trustee or the Trust from the Master  Servicer shall be
paid by the  Trustee to the  removed  Master  Servicer at the time of such sale,
transfer and assignment to the successor Master Servicer.

      (k) The Trustee and such successor Master Servicer shall take such action,
consistent  with this  Agreement,  as shall be necessary to effectuate  any such
succession,  including  the  notification  to all  Mortgagors of the transfer of
servicing.  The Master  Servicer  agrees to  cooperate  with the Trustee and any
successor Master Servicer in effecting the termination of the Master  Servicer's
servicing  responsibilities  and rights hereunder and shall promptly provide the
Trustee or such successor  Master  Servicer,  as  applicable,  all documents and
records reasonably  requested by it to enable it to assume the Master Servicer's
functions  hereunder  and shall  promptly  also  transfer to the Trustee or such
successor  Master Servicer,  as applicable,  all amounts which then have been or
should have been deposited in the Collection  Account by the Master  Servicer or
which are thereafter  received with respect to the Mortgage  Loans.  Neither the
Trustee nor any other  successor  Master Servicer shall be held liable by reason
of any failure to make, or any delay in making,  any  distribution  hereunder or
any portion thereof caused by (i) the failure of the Master Servicer to deliver,
or  any  delay  in  delivering,  cash,  documents  or  records  to it,  or  (ii)
restrictions  imposed by any regulatory  authority having  jurisdiction over the
Master Servicer. Subject to subsection (j), if the Master Servicer resigns or is
replaced  hereunder,  the Master  Servicer  agrees to reimburse  the Trust,  the
Owners and the  Certificate  Insurer for the costs and expenses  associated with
the transfer of servicing to the replacement Master Servicer; provided, however,
that the Master Servicer shall be responsible for making such  reimbursement  in
an amount not to exceed the first $25.00 of such reimbursement for each Mortgage
Loan  then  included  in  the  Trust  Estate;   provided,   further,   that  any
reimbursement  amount in excess of such first $25.00 for each such Mortgage Loan
shall  be  paid  50% by the  Master  Servicer  and 50% by the  successor  Master
Servicer.

      (l) The Trustee or any other successor Master Servicer,  upon assuming the
duties  of  Master  Servicer  hereunder,  shall  immediately  make all  required
Delinquency Advances and deposit them to the Collection Account which the Master
Servicer has  theretofore  failed to remit with  respect to the Mortgage  Loans;
provided,  however,  that if the Trustee is acting as successor Master Servicer,
the Trustee shall only be required to make Delinquency  Advances  (including the
Delinquency  Advances  described  in  this  clause  (l))  if,  in the  Trustee's
reasonable good faith  judgment,  such  Delinquency  Advances will ultimately be
recoverable from the Mortgage Loans.  Notwithstanding  the above, or anything in
this  Section  to the  contrary,  the  Trustee,  if it becomes  Master  Servicer
pursuant to this Section,  shall have no  responsibility  or  obligation  (i) to
repurchase or  substitute  any Mortgage  Loan,  (ii) for any  representation  or
warranty of the Master Servicer hereunder,  (iii) for any unsatisfied  liability
of the Master  Servicer  pursuant to Section 8.11,  (iv) for losses on Permitted
Investments  directed  by any  other  Master  Servicer  and  (v)  for any act or
omission of either a predecessor  or successor  Master  Servicer  other than the
Trustee.

                                       95
<PAGE>



      (m) The  Trustee  shall give  notice to the  Certificate  Insurer,  to the
Mortgagors, to Moody's and to Standard & Poor's of the transfer of the servicing
to the successor Master Servicer.

      (n) The Trustee shall give notice to the Certificate  Insurer, the Owners,
the Trustee, the Seller,  Moody's and Standard & Poor's of the occurrence of any
event described in paragraphs (a) or (b) above of which the Trustee is aware.

Section 8.21   Inspections by Certificate Insurer; Errors and Omissions
               Insurance.

      (a) Upon reasonable  notice, the Trustee,  the Certificate  Insurer or any
agents  thereof may  inspect  the Master  Servicer's  servicing  operations  and
discuss  the  servicing  operations  of the  Master  Servicer  during the Master
Servicer's  normal  business  hours  with  any of  its  officers  or  directors;
provided,  however,  that the costs and expenses incurred by the Master Servicer
or its agents or  representatives  in connection  with any such  examinations or
discussions shall be paid by the Master Servicer.

      (b) The Master Servicer  agrees to maintain errors and omissions  coverage
and a fidelity bond, each at least to the extent required by Section 305 of Part
I of the FNMA Guide or any successor provision thereof; provided,  however, that
if the  Trustee  shall  become  the Master  Servicer,  any  customary  insurance
coverage  that the  Trustee  maintains  shall be  deemed  sufficient  hereunder;
provided,  further,  that in the event that the fidelity  bond or the errors and
omissions  coverage is no longer in effect, the Trustee shall promptly give such
notice to the  Certificate  Insurer  and the  Owners.  Upon the  request  of the
Trustee or the  Certificate  Insurer,  the  Master  Servicer  shall  cause to be
delivered to such requesting  Person a certified true copy of such fidelity bond
or errors and omissions policy.


                                   ARTICLE IX

                              TERMINATION OF TRUST

      Section 9.01   Termination of Trust.

      The Trust created hereunder and all obligations  created by this Agreement
will terminate upon the payment to the Owners of all Certificates,  from amounts
other  than those  available  under the  Certificate  Insurance  Policy,  of all
amounts held by the Trustee and  required to be paid to such Owners  pursuant to
this  Agreement  upon the  latest  to occur of (a) the  final  payment  or other
liquidation of the last Mortgage Loan in the Trust Estate,  (b) the  disposition
of all property  acquired in respect of any Mortgage Loan remaining in the Trust
Estate,  (c) at any time when a  Qualified  Liquidation  of both  Mortgage  Loan
Groups  included  within the Trust is  effected as  described  below and (d) the
final  payment to the  Certificate  Insurer of all amounts  then owing to it. To
effect a termination of this Agreement  pursuant to clause (c) above, the Owners
of a majority in Percentage  Interest  represented  by the Class A  Certificates
then Outstanding  shall (i) direct the Trustee on behalf of the Trust to adopt a
plan  of  complete  liquidation  for  each  of  the  Mortgage  Loan  Groups,  as
contemplated  by Section  860F(a)(4) of the Code and (ii) provide to the Trustee
an opinion of counsel  experienced in federal  income tax matters  acceptable to
the Certificate Insurer and the

                                       96
<PAGE>


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  earlier  of (i)  the
expiration of  twenty-one  (21) years from the death of the last survivor of the
descendants  of Joseph P. Kennedy,  the late  Ambassador of the United States to
the  Court of Saint  James's,  living  on the date  hereof  and (ii) the  Latest
Possible  Maturity Date. The Trustee shall give written notice of termination of
this Agreement to each Owner in the manner set forth in Section 11.05.

      Section 9.02 Termination upon Option of Owners of Class R Certificates and
Master Servicer.

      (a) On any Monthly  Remittance  Date on or after the Optional  Termination
Date,  the Class R  Optionholder  may  determine  to purchase  and may cause the
purchase from the Trust of all (but not fewer than all)  Mortgage  Loans and all
property  theretofore  acquired in respect of any Mortgage Loan by  foreclosure,
deed in lieu of foreclosure,  or otherwise then remaining in the Trust Estate on
terms agreed upon between the  Certificate  Insurer and the Class R Optionholder
at a price no less than the Minimum  Termination Amount. In connection with such
purchase,  the Master  Servicer  shall remit to the Trustee all amounts  then on
deposit in the Collection Account for deposit to the Distribution Account, which
deposit shall be deemed to have occurred  immediately  preceding  such purchase.
The Master Servicer shall indemnify the Certificate Insurer for any claims under
the Certificate Insurance Policies for the exercise of such option.

      (b) In addition to the foregoing, following the Optional Termination Date,
on or after the first Monthly Remittance Date on which the aggregate of the Loan
Balances of the Mortgage  Loans is less than 5% of the Original  Aggregate  Loan
Balance,  the  Master  Servicer  may  determine  to  purchase  and may cause the
purchase from the Trust of all (but not fewer than all)  Mortgage  Loans and all
property  theretofore  acquired in respect of any Mortgage Loan by  foreclosure,
deed in lieu of foreclosure,  or otherwise then remaining in the Trust Estate at
terms agreed upon between the Certificate Insurer and the Master Servicer,  at a
price no less than the Minimum  Termination  Amount.  The Master  Servicer shall
indemnify the Certificate Insurer for any claims under the Certificate Insurance
Policies for the exercise of such option.

      (c) In connection with any such purchase, such Class R Optionholder or the
Master Servicer,  as applicable,  shall adopt and the Trustee shall adopt, as to
the Trust, a plan of complete  liquidation  for both of the Mortgage Loan Groups
as  contemplated  by  Section  860F(a)(4)  of the Code and shall  provide to the
Trustee  an  opinion  of counsel  experienced  in  federal  income  tax  matters
acceptable  to the  Trustee to the effect  that such  purchase  and  liquidation
constitutes, as to the Trust, a Qualified Liquidation. In addition, such Class R
Optionholder,  the Master  Servicer or the Certificate  Insurer,  as applicable,
shall provide to the Trustee an opinion of counsel  acceptable to the Trustee to
the effect that such purchase and  liquidation  does not constitute a preference
payment pursuant to the United States Bankruptcy Code.

                                       97
<PAGE>



      (d) Promptly  following any purchase  described in this Section 9.02,  the
Trustee will release the Files to the Owners of such Class R Certificates or the
Master Servicer,  as the case may be, or otherwise upon their order, in a manner
similar to that described in Section 8.14 hereof.

      Section 9.03   Termination Auction.

      The Trustee  shall,  in accordance  with the  procedures  and schedule set
forth in Exhibit K hereto (the  "Auction  Procedures")  and upon written  notice
from the Master Servicer,  make a commercially reasonable effort to sell at fair
market  value  in  a  commercially   reasonable  manner  and  upon  commercially
reasonable  terms, by conducting an auction (the  "Termination  Auction") of the
Mortgage  Loans  remaining in the Trust in order to effect a termination  of the
Trust on a date  selected by the Trustee (the "Auction  Date"),  but in any case
within ninety days following the Optional  Termination  Date. The Seller and the
Master  Servicer  may,  but shall not be  required  to,  bid at the  Termination
Auction.  The  Trustee  shall be  entitled  to retain  counsel  of its choice to
represent  it in the  Termination  Auction,  and the fees and  expenses  of such
counsel  shall be paid by the Seller.  The Trustee  shall sell and  transfer the
Mortgage  Loans  to the  highest  bidder  therefor  at the  Termination  Auction
provided that:

          (1) the Termination  Auction has been conducted in accordance with the
     Auction Procedures;

          (2) the Trustee has received  good faith bids for the  Mortgage  Loans
     from at  least  two  prospective  purchasers  that  are  considered  by the
     Trustee,  in its sole  discretion,  to be competitive  participants  in the
     market for mortgage  loans  similar to the  Mortgage  Loans and willing and
     able purchasers of the Mortgage Loans; provided,  that at least one of such
     prospective  purchasers  shall  not be the  Seller or an  affiliate  of the
     Seller;

          (3) a  financial  advisor  selected by the  Trustee,  the fees of whom
     shall be an expense of the  Seller,  as  advisor  to the  Trustee  (in such
     capacity, the "Advisor"), shall have advised the Trustee in writing that at
     least two of such bidders are participants in the market for mortgage loans
     and are willing and able to purchase the Mortgage Loans (the Trustee may in
     its discretion select itself or an affiliate thereof as Advisor);

          (4) the highest bid in respect of the Mortgage  Loans is not less than
     the aggregate fair market value of the Mortgage Loans (as determined by the
     Trustee in its sole discretion);

          (5) any bid submitted by the Seller or any affiliate  thereof shall be
     independently   verified  and   represented   in  writing  by  a  qualified
     independent  third  party  evaluator  (which may  include the Advisor or an
     investment banking firm) selected by the Trustee and may only be considered
     if such evaluator  determines  that the bid reasonably  represents the fair
     market value of the Mortgage Loans;

          (6) the  highest  bid would  result in  proceeds  from the sale of the
     Mortgage  Loans  which will be at least  equal to the  Minimum  Termination
     Amount;

                                       98
<PAGE>



           (7) such sale and consequent termination of the Trust must constitute
      a  "qualified  liquidation"  of the Trust under  Section 860F of the Code,
      including the requirement that such qualified  liquidation take place over
      a period  not to exceed  90 days  (the  Trustee  may,  in its  discretion,
      require that the  purchaser of such  Mortgage  Loans provide an opinion of
      counsel to that effect); and

           (8) the terms of the  Termination  Auction must be made  available to
      all bidders  and must  stipulate  that the Master  Servicer be retained to
      service the Mortgage Loans on terms substantially similar to those in this
      Agreement.

      Provided that all of the  conditions  set forth in clauses (1) through (8)
have been met, the Trustee shall sell and transfer the Mortgage  Loans,  without
representation,  warranty or recourse of any kind  whatsoever,  to such  highest
bidder in accordance  with and upon  completion of the Auction  Procedures.  The
Trustee  shall  deposit  the  purchase  price  for  the  Mortgage  Loans  in the
Distribution  Account at least one Business Day prior to the fourth Distribution
Date  following  the Optional  Termination  Date.  In the event that any of such
conditions  are not met or such  highest  bidder fails or refuses to comply with
any of the Auction Procedures, the Trustee shall decline to consummate such sale
and transfer.  In such case, the Termination  Auction shall be concluded and the
Trustee  shall be under no further  duty to  solicit  bids for or  otherwise  to
attempt to sell the Mortgage  Loans.  The Master  Servicer  shall  indemnify the
Certificate  Insurer for any claim under the Certificate  Insurance Policies due
to the exercise of this sale right.

      Section 9.04 Termination upon Loss of REMIC Status.

      (a) Following a final  determination by the Internal Revenue Service or by
a court of competent jurisdiction,  in either case from which no appeal is taken
within the permitted time for such appeal or, if any appeal is taken,  following
a final  determination of such appeal from which no further appeal can be taken,
to the  effect  that the Trust  does not and will no longer  qualify  as a REMIC
pursuant to Section 860D of the Code (the "Final Determination"), at any time on
or after the date which is 30 calendar days following  such Final  Determination
(i) the Certificate Insurer or the Owners of a majority in Percentage  Interests
represented by the Class A Certificates then Outstanding with the consent of the
Certificate  Insurer  may direct  the  Trustee on behalf of the Trust to adopt a
plan of complete liquidation,  as contemplated by Section 860F(a)(4) of the Code
or (ii) the Master Servicer or the Certificate Insurer may notify the Trustee of
the Master Servicer's or the Certificate Insurer's, as applicable, determination
to purchase from the Trust all (but not fewer than all)  Mortgage  Loans and all
property  theretofore acquired by foreclosure,  deed in lieu of foreclosure,  or
otherwise  then remaining in the Trust Estate at a price equal to the sum of (w)
the greater of (I) 100% of the aggregate  Loan Balances of the Mortgage Loans as
of the day of  purchase  minus  amounts  remitted  from the  Collection  Account
representing  collections  of principal on the Mortgage Loans during the current
Due Period, and (II) the fair market value of such Mortgage Loans  (disregarding
accrued  interest),  (x) one month's  interest  on such  amount  computed at the
Adjusted  Pass-Through  Rate,  (y)  the  aggregate  amount  of any  unreimbursed
Delinquency  Advances and  Servicing  Advances  and the interest  portion of any
Delinquency  Advances which the Master Servicer has theretofore  failed to remit
and (z) any Reimbursement Amounts due and owing to the Certificate Insurer.

                                       99
<PAGE>



      Upon  receipt of such  direction or notice,  the Trustee  shall notify the
Owners  of the  Class R  Certificates  of such  election  to  liquidate  or such
determination to purchase,  as the case may be (the "Termination  Notice").  The
Owners of a majority of the  Percentage  Interests  of the Class R  Certificates
then Outstanding may, within 60 days from the date of receipt of the Termination
Notice (the "Purchase Option Period"), at their option,  purchase from the Trust
all (but not  fewer  than  all)  Mortgage  Loans  and all  property  theretofore
acquired  by  foreclosure,  deed in  lieu  of  foreclosure,  or  otherwise  then
remaining in the Trust Estate at a purchase  price equal to the  aggregate  Loan
Balances of all  Mortgage  Loans as of the date of such  purchase,  plus (a) one
month's  interest  on such amount at the  Adjusted  Pass-Through  Rate,  (b) the
aggregate amount of any unreimbursed Delinquency Advances and Servicing Advances
and (c) the  interest  portion  of any  Delinquency  Advances  which the  Master
Servicer has theretofore failed to remit. If, during the Purchase Option Period,
the Owners of the Class R Certificates  have not exercised the option  described
in the immediately preceding sentence,  then upon the expiration of the Purchase
Option  Period  (i) in the  event  that  neither  the  Master  Servicer  nor the
Certificate  Insurer have elected to purchase  the Mortgage  Loans,  the Trustee
shall sell the Mortgage Loans and distribute the proceeds of the  liquidation of
the Trust Estate, each in accordance with the plan of complete liquidation, such
that, if so directed,  the liquidation of the Trust Estate,  the distribution of
the proceeds of the  liquidation  and the termination of this Agreement occur no
later  than the close of the 60th  day,  or such  later  day as the  Certificate
Insurer  or the  Owners  of the Class A  Certificates  with the  consent  of the
Certificate  Insurer shall permit or direct in writing,  after the expiration of
the Purchase Option Period and (ii) in the event that the Master Servicer or the
Certificate  Insurer, as applicable,  has given the Trustee notice of the Master
Servicer's  or the  Certificate  Insurer's  determination  to purchase the Trust
Estate,  the Master Servicer or the Certificate  Insurer shall,  within 60 days,
purchase  all  (but  not  fewer  than  all)  Mortgage  Loans  and  all  property
theretofore  acquired by  foreclosure,  deed in lieu of foreclosure or otherwise
then  remaining  in the Trust  Estate for the price  calculated  as described in
clause (ii) of the first paragraph of this Section  9.04(a).  In connection with
such purchase,  the Master  Servicer shall remit to the Trustee all amounts then
on deposit in the Collection  Account for deposit to the  Distribution  Account,
which  deposit  shall be  deemed to have  occurred  immediately  preceding  such
purchase.

      (b)  Following  a Final  Determination,  the Owners of a  majority  of the
Percentage  Interests of the Class R Certificates then Outstanding may, at their
option and upon  delivery  to the  Certificate  Insurer of an opinion of counsel
experienced in federal income tax matters acceptable to the Certificate  Insurer
selected  by the  Owners of the Class R  Certificates,  which  opinion  shall be
reasonably satisfactory in form and substance to the Certificate Insurer, to the
effect that the effect of the Final  Determination is to increase  substantially
the  probability  that the gross  income of the Trust will be subject to federal
taxation,  purchase from the Trust all (but not fewer than all)  Mortgage  Loans
and  all  property  theretofore  acquired  by  foreclosure,   deed  in  lieu  of
foreclosure, or otherwise then remaining in the Trust Estate at a purchase price
equal to the  aggregate  Loan  Balances of all Mortgage  Loans as of the date of
such  purchase,  plus (a) one month's  interest  on such amount  computed at the
Adjusted Pass-Through Rate, (b) the aggregate amount of unreimbursed Delinquency
Advances  and (c)  any  Delinquency  Advances  which  the  Master  Servicer  has
theretofore  failed to remit and any  Reimbursement  Amounts due the Certificate
Insurer.  In connection  with such purchase,  the Master Servicer shall remit to
the Trustee all amounts then on deposit in the Collection Account for deposit to
the Distribution Account, which deposit shall be

                                      100
<PAGE>


deemed to have  occurred  immediately  preceding  such  purchase.  The foregoing
opinion shall be deemed  satisfactory  unless the Certificate  Insurer gives the
Owners of a majority of the  Percentage  Interests  of the Class R  Certificates
notice that such opinion is not satisfactory within thirty days after receipt of
such opinion. In connection with any such purchase, such Owners shall direct the
Trustee  to adopt a plan of  complete  liquidation  as  contemplated  by Section
860F(a)(4)  of the Code and shall  provide to the  Trustee an opinion of counsel
experienced  in federal  income tax  matters  to the effect  that such  purchase
constitutes a Qualified Liquidation.

      Section 9.05   Disposition of Proceeds.

      The Trustee  shall,  upon  receipt  thereof,  deposit the  proceeds of any
liquidation of the Trust Estate pursuant to this Article IX to the  Distribution
Account;   provided,   however,  that  any  amounts  representing   unreimbursed
Delinquency  Advances and Servicing  Advances  theretofore  funded by the Master
Servicer  from the Master  Servicer's  own funds shall be paid by the Trustee to
the Master Servicer from the proceeds of the Trust Estate.


                                    ARTICLE X

                                   THE TRUSTEE

      Section 10.01  Certain Duties and Responsibilities.

      (a) The Trustee (i) undertakes to perform such duties and only such duties
as are  specifically  set forth in this Agreement,  and no implied  covenants or
obligations shall be read into this Agreement  against the Trustee,  and (ii) in
the absence of bad faith on its part, may conclusively  rely, as to the truth of
the  statements  and the  correctness of the opinions  expressed  therein,  upon
certificates   or  opinions   furnished   pursuant  to  and  conforming  to  the
requirements  of this  Agreement;  but in the case of any such  certificates  or
opinions which by any provision hereof are specifically required to be furnished
to the Trustee,  shall be under a duty to examine the same to determine  whether
or not they conform to the requirements of this Agreement.

      (b) Notwithstanding the appointment of the Master Servicer hereunder,  the
Trustee is hereby  empowered  to perform the duties of the Master  Servicer,  it
being expressly  understood,  however,  that the foregoing describes a power and
not an obligation of the Trustee,  and that all parties hereto agree that, prior
to any termination of the Master Servicer,  the Master Servicer and, thereafter,
the Trustee or any other  successor  Master  Servicer shall perform such duties.
Specifically,  and not in limitation of the foregoing,  the Trustee shall,  upon
termination or resignation of the Master Servicer and pending the appointment of
any other Person as successor  Master  Servicer,  have the power and duty during
its performance as successor Master Servicer:

        (i)  to collect Mortgagor payments;

       (ii)  to foreclose on defaulted Mortgage Loans;

                                      101
<PAGE>


      (iii)  to enforce  due-on-sale  clauses and to enter into  assumption  and
             substitution agreements as permitted by Section 8.12 hereof;

       (iv)  to deliver instruments of satisfaction pursuant to Section 8.14;

        (v)  to enforce the Mortgage Loans; and

       (vi)  to make  Delinquency  Advances  and  Servicing  Advances and to pay
             Compensating Interest.

      (c) No  provision  of this  Agreement  shall be  construed  to relieve the
Trustee from liability for its own negligent  action,  its own negligent failure
to act or its own willful misconduct, except that:

        (i)  this subsection shall not be construed to limit the
             effect of subsection (a) of this Section;

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

      (iii)  the Trustee shall not be liable with respect to any action taken or
             omitted  to be taken by it in good  faith  in  accordance  with any
             direction given pursuant to Section 6.11.

      (d) Whether or not therein expressly so provided,  every provision of this
Agreement  relating to the conduct or  affecting  the  liability of or affording
protection to the Trustee shall be subject to the provisions of this Section.

      (e) No provision of this Agreement  shall require the Trustee to expend or
risk its own funds or otherwise incur any financial liability in the performance
of any of its  duties  hereunder,  or in the  exercise  of any of its  rights or
powers, if it shall have reasonable grounds for believing that repayment of such
funds or adequate  indemnity  against such risk or  liability is not  reasonably
assured to it. None of the provisions  contained in this Agreement  shall in any
event  require  the  Trustee to  perform,  or be  responsible  for the manner of
performance  of,  any of the  obligations  of the  Master  Servicer  under  this
Agreement,  except  during  such  time,  if any,  as the  Trustee  shall  be the
successor to, and be vested with the rights,  duties,  powers and privileges of,
the Master Servicer in accordance with the terms of this Agreement.

      (f) The permissive right of the Trustee to take actions enumerated in this
Agreement  shall  not be  construed  as a duty  and  the  Trustee  shall  not be
answerable for other than its own negligence or willful misconduct.

      (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

                                      102
<PAGE>


satisfaction  against any and all costs and  expenses,  outlays and counsel fees
and other reasonable  disbursements and against all liability,  except liability
which is adjudicated to have resulted from its negligence or willful misconduct,
in connection with any action so taken.

      (h) Upon the  direction of the  Certificate  Insurer,  the Trustee  hereby
agrees to oppose any attempt to treat the Mortgage  Loans as the property of the
estate of the Seller, the Master Servicer or the Depositor.

      (i) In  connection  with any offset  defenses,  or  affirmative  claim for
recovery,  asserted in legal  actions  brought by  Mortgagors  under one or more
Mortgage  Loans based upon  provisions  therein or upon other rights or remedies
arising from any requirements of law applicable to the Mortgage Loans:

           (i) the Trustee is the holder of the  Mortgage  Loans only as trustee
      on behalf of the holders of the Certificates, and not as a principal or in
      any individual or personal capacity;

           (ii)  subject to the other  provisions  of this  Section  10.01,  the
      Trustee  shall  not  be  personally   liable  for,  or  obligated  to  pay
      Mortgagors,  any affirmative  claims asserted  thereby,  or responsible to
      holders of the Certificates for any offset defense amounts applied against
      Mortgage Loan payments, pursuant to such legal actions;

           (iii)the  Trustee will pay, solely from available Trust Estate money,
      affirmative  claims for  recovery  by  Mortgagors  only  pursuant to final
      judicial   orders  or   judgments,   or   judicially-approved   settlement
      agreements, resulting from such legal actions.

           (iv) the Trustee will comply with judicial orders and judgments which
      require its actions or cooperation in connection  with  Mortgagors'  legal
      actions to recover affirmative claims against holders of the Certificates;
      and

           (v) subject to Section 10.01(e),  the Trustee will cooperate with and
      assist the Depositor,  the Master  Servicer,  the Seller or holders of the
      Certificates in their defense of legal actions by third parties to recover
      affirmative  claims if such  cooperation and assistance is not contrary to
      the interests of the Trustee as a party to such legal actions.

      Section 10.02  Removal of Trustee for Cause.

      (a) The Trustee may be removed  pursuant to paragraph  (b) hereof upon the
occurrence  of any of the following  events  (whatever the reason for such event
and whether it shall be voluntary or  involuntary or be effected by operation of
law or pursuant to any judgment, decree or order of any court or any order, rule
or regulation of any administrative or governmental body):

           (1) the  Trustee  shall fail to  distribute  to the  Owners  entitled
      hereto on any  Distribution  Date amounts  available for  distribution  in
      accordance with the terms hereof; provided, however, that any such failure
      which is due to circumstances  beyond the control of the Trustee shall not
      be a cause for removal hereunder; or

                                      103
<PAGE>


           (2) the  Trustee  shall  breach  or fail  in the  performance  of any
      covenant  or  agreement  of  the  Trustee  in  this  Agreement,  or if any
      representation or warranty of the Trustee made in this Agreement or in any
      certificate or other writing  delivered  pursuant  hereto or in connection
      herewith  shall prove to be incorrect  in any  material  respect as of the
      time when the same shall have been made,  and such failure or breach shall
      continue  or not be cured for a period of 30 days after  there  shall have
      been given, by registered or certified mail, to the Trustee by the Seller,
      the Certificate Insurer, or by the Owners of at least 25% of the aggregate
      Percentage  Interests  in the  Trust  Estate  represented  by the  Class A
      Certificates  then  Outstanding,  or, if there are no Class A Certificates
      then Outstanding,  by the Owners of such Percentage Interests  represented
      by Class R  Certificates,  a written  notice  specifying  such  failure or
      breach and requiring it to be remedied; or

           (3) a decree or order of a court or agency or  supervisory  authority
      having  jurisdiction  for the  appointment of a conservator or receiver or
      liquidator in any insolvency,  readjustment of debt, marshalling of assets
      and  liabilities  or  similar  proceedings,   or  for  the  winding-up  or
      liquidation of its affairs,  shall have been entered  against the Trustee,
      and such decree or order  shall have  remained  in force  undischarged  or
      unstayed for a period of 75 days; or

           (4) a  conservator  or  receiver or  liquidator  or  sequestrator  or
      custodian of the  property of the Trustee is appointed in any  insolvency,
      readjustment  of debt,  marshalling  of assets and  liabilities or similar
      proceedings  of  or  relating  to  the  Trustee  or  relating  to  all  or
      substantially all of its property; or

           (5)  the  Trustee  shall  become  insolvent  (however  insolvency  is
      evidenced),  generally  fail to pay its debts as they  come  due,  file or
      consent to the filing of a petition to take  advantage  of any  applicable
      insolvency or reorganization  statute,  make an assignment for the benefit
      of its creditors,  voluntarily suspend payment of its obligations, or take
      corporate action for the purpose of any of the foregoing; or

           (6) the Trustee  shall (i)  delegate or assign the  execution  of its
      trusts or powers or the performance of its duties under Sections  7.02(c),
      7.02(d),  7.03(c),  7.09 or 11.16 of this  Agreement,  or (ii)  resume the
      execution of its trusts or powers or the  performance  of its duties under
      Sections 7.02(c),  7.02(d), 7.03(c), 7.09 or 11.16 of this Agreement after
      having previously delegated or assigned such execution or performance,  in
      either case without the prior written consent of the Master Servicer.

      The Depositor shall give to the Certificate Insurer,  Moody's and Standard
& Poor's  notice of the  occurrence  of any such event of which the Depositor is
aware.

      (b) If any event described in paragraph (a) occurs and is continuing, then
and in every  such  case (i) the  Certificate  Insurer  or (ii)  with the  prior
written  consent (which shall not be  unreasonably  withheld) of the Certificate
Insurer,  the Master  Servicer  and the Owners of a majority  of the  Percentage
Interests  represented  by the Class A  Certificates  or if there are no Class A
Certificates  then  Outstanding  by the Owners of a majority  of the  Percentage
Interests represented by the Class R

                                      104
<PAGE>


Certificates,  may,  whether  or not the  Trustee  resigns  pursuant  to Section
10.09(b)  hereof,  concurrently  with the giving of notice to the  Trustee,  and
without  delaying the 30 days required for notice  therein,  appoint a successor
Trustee pursuant to the terms of Section 10.09 hereof.

      (c) To the extent of any costs  incurred in removing the Trustee which are
not recovered from the former  Trustee,  such costs will be payable  pursuant to
Section 2.05 hereof.

      Section 10.03  Certain Rights of the Trustee.

      Except as otherwise provided in Section 10.01 hereof:

      (a) the Trustee may rely and shall be  protected  in acting or  refraining
from  acting  based upon any  resolution,  certificate,  statement,  instrument,
opinion, report, notice, request, direction, consent, order, bond, note or other
paper or  document  believed  by it to be  genuine  and to have  been  signed or
presented by the proper party or parties;

      (b) any request or direction of the Depositor, the Seller, the Certificate
Insurer,  or the Owners of any Class of Certificates  mentioned  herein shall be
sufficiently evidenced in writing;

      (c) whenever in the  administration  of this  Agreement  the Trustee shall
deem it  desirable  that a matter  be  proved or  established  prior to  taking,
suffering or omitting any action  hereunder,  the Trustee (unless other evidence
be herein specifically prescribed) may, in the absence of bad faith on its part,
rely upon an Officer's Certificate;

      (d) the Trustee may consult with counsel,  and the written  advice of such
counsel  (selected  in good  faith by the  Trustee)  or any  opinion  of counsel
delivered to the Trustee hereunder shall be full and complete  authorization and
protection in respect of any action  taken,  suffered or omitted by it hereunder
in good faith and in reasonable reliance thereon;

      (e) the Trustee shall be under no obligation to exercise any of the rights
or powers  vested in it by this  Agreement at the request or direction of any of
the Certificate  Insurer or the Owners  pursuant to this  Agreement,  unless the
Certificate  Insurer or such Owners shall have offered to the Trustee reasonable
security or indemnity against the costs, expenses and liabilities which might be
incurred by it in compliance with such request or direction;

      (f) the  Trustee  shall  not be bound to make any  investigation  into the
facts or matters stated in any resolution,  certificate,  statement, instrument,
opinion, report, notice, request, direction, consent, order, bond, note or other
paper or  document,  but the  Trustee in its  discretion  may make such  further
inquiry or investigation into such facts or matters as it may see fit;

      (g) the  Trustee  may  execute  any of the trusts or powers  hereunder  or
perform  any  duties   hereunder  either  directly  or  by  or  through  agents,
affiliates,  attorneys or custodians;  provided, however, that the Trustee shall
not (i)  delegate or assign the  execution of any of its trusts or powers or the
performance  of its duties under Sections  7.02(c),  7.02(d),  7.03(c),  7.09 or
11.16 of this  Agreement  or (ii) resume the  execution  of any of its trusts or
powers  or the  performance  of its  duties  under  Sections  7.02(c),  7.02(d),
7.03(c), 7.09 or 11.16 of this Agreement after having previously

                                      105
<PAGE>


delegated or assigned such execution or performance,  in either case without the
prior written consent of the Master Servicer;

     (h) the  Trustee  shall not be liable  for any  action it takes or omits to
take  in good  faith  which  it  reasonably  believes  to be  authorized  by the
Authorized  Officer  of any  Person or within  its  rights or powers  under this
Agreement other than as to validity and sufficiency of its authentication of the
Certificates;

     (i) the right of the Trustee to perform any discretionary act enumerated in
this  Agreement  shall not be construed as a duty,  and the Trustee shall not be
answerable  for  other  than  its  negligence  or  willful   misconduct  in  the
performance of such act;

     (j)  pursuant  to the  terms of this  Agreement,  the  Master  Servicer  is
required to furnish to the Trustee from time to time certain  information and to
make various calculations which are relevant to the performance of the Trustee's
duties under this Agreement. The Trustee shall be entitled to rely in good faith
on any such  information  and  calculations  in the  performance  of its  duties
hereunder,  (i) unless and until an Authorized Officer of the Trustee has actual
knowledge,  or  is  advised  by  the  Certificate  Insurer  or  any  Owner  of a
Certificate  (either in  writing  or orally  with  prompt  written or  facsimile
confirmation),  that such  information or calculations  is or are incorrect,  or
(ii) unless there is a manifest error in any such information; and

     (k) the Trustee shall not be required to give any bond or surety in respect
of the  execution  of the Trust  Estate  created  hereby or the  powers  granted
hereunder.

     Section 10.04 Not Responsible for Recitals or Issuance of Certificates.

     The recitals and representations  contained herein and in the Certificates,
except any such recitals and representations  relating to the Trustee,  shall be
taken  as  the   statements  of  the  Depositor  and  the  Trustee   assumes  no
responsibility for their correctness.  The Trustee makes no representation as to
the validity or  sufficiency  of this  Agreement,  of the  Certificates,  or any
Mortgage  Loan  or  document  related  thereto  other  than as to  validity  and
sufficiency of its authentication of the Certificates.  The Trustee shall not be
accountable  for  the  use  or  application  by  the  Depositor  of  any  of the
Certificates  or of  the  proceeds  of  such  Certificates,  or for  the  use or
application  of any  funds  paid to the  Depositor,  the  Seller  or the  Master
Servicer in respect of the Mortgage  Loans or deposited  into or withdrawn  from
the Collection Account by the Depositor,  the Master Servicer or the Seller, and
shall have no responsibility for filing any financing or continuation  statement
in any  public  office at any time or  otherwise  to  perfect  or  maintain  the
perfection of any security interest or lien or to prepare or file any Securities
and Exchange  Commission filings for the Trust or to record this Agreement.  The
Trustee  shall not be  required  to take  notice or be deemed to have  notice or
knowledge of any default unless an Authorized  Officer of the Trustee shall have
received  written notice thereof or an Authorized  Officer has actual  knowledge
thereof.  In the absence of receipt of such notice, the Trustee may conclusively
assume that no default has occurred.

                                      106
<PAGE>


      Section 10.05  May Hold Certificates.

      The Trustee, any Paying Agent,  Registrar or any other agent of the Trust,
in its  individual  or any other  capacity,  may  become an Owner or  pledgee of
Certificates and may otherwise deal with the Trust, the Certificate Insurer, the
Underwriters, the Seller, the Master Servicer and their affiliates with the same
rights it would have if it were not Trustee, any Paying Agent, Registrar or such
other agent.

      Section 10.06  Money Held in Trust.

      Money held by the Trustee in trust  hereunder need not be segregated  from
other trust funds except to the extent  required  herein or required by law. The
Trustee  shall be under no liability  for  interest on any money  received by it
hereunder  except as  otherwise  agreed in writing with the Seller and except to
the  extent of income or other  gain on  investments  which are  deposits  in or
certificates of deposit of the Trustee in its commercial capacity.

      Section 10.07  Compensation and Reimbursement; No Lien for Fees.

      The Trustee  shall receive  compensation  for fees and  reimbursement  for
expenses  pursuant to Section  2.05,  Section  7.03(c)(iii)(B)  and Section 7.06
hereof.  The Trustee  shall have no lien on the Trust  Estate for the payment of
such fees and expenses.

      Section 10.08  Corporate Trustee Required; Eligibility.

      There  shall  at  all  times  be a  Trustee  hereunder  which  shall  be a
corporation or  association,  organized and doing business under the laws of the
United States of America or of any State, authorized under such laws to exercise
corporate  trust  powers,  having a  combined  capital  and  surplus of at least
$50,000,000,  subject to  supervision  or  examination  by the United  States of
America or of such State of organization,  acceptable to the Certificate Insurer
and having a deposit rating of at least A- from Standard & Poor's (or such lower
rating as may be  acceptable  to  Standard & Poor's)  and A2 by Moody's (or such
lower rating as may be acceptable to Moody's). If such Trustee publishes reports
of condition at least  annually,  pursuant to law or to the  requirements of the
aforesaid  supervising  or  examining  authority,  then for the purposes of this
Section,  the combined  capital and surplus of such  corporation  or association
shall be deemed to be its combined  capital and surplus as set forth in its most
recent report of condition so published.  If at any time the Trustee shall cease
to be eligible in accordance with the provisions of this Section, it shall, upon
the request of the Master Servicer with the consent of the  Certificate  Insurer
(which  consent  shall  not be  unreasonably  withheld)  or of  the  Certificate
Insurer, resign promptly in the manner and with the effect hereinafter specified
in this Article X.

      Section 10.09  Resignation and Removal; Appointment of Successor.

      (a) No  resignation  or removal of the  Trustee  and no  appointment  of a
successor  trustee  pursuant to this Article X shall become  effective until the
acceptance of appointment by the successor trustee under Section 10.10 hereof.

                                      107
<PAGE>


      (b) The  Trustee,  or any trustee or  trustees  hereafter  appointed,  may
resign  at any time by  giving  written  notice  of  resignation  to the  Master
Servicer and by mailing  notice of  resignation  by  first-class  mail,  postage
prepaid,  to the Certificate Insurer and the Owners at their addresses appearing
on the Register. A copy of such notice shall be sent by the resigning Trustee to
the Rating Agencies.  Upon receiving notice of resignation,  the Master Servicer
shall  promptly  appoint a  successor  trustee  or  trustees  acceptable  to the
Certificate Insurer by written instrument,  in duplicate,  executed on behalf of
the Trust by an Authorized  Officer of the Seller,  one copy of which instrument
shall be  delivered  to the  Trustee  so  resigning,  one copy to the  successor
trustee or trustees.  If no successor trustee shall have been appointed and have
accepted  appointment  within  30  days  after  the  giving  of such  notice  of
resignation,   the  resigning  trustee  may  petition  any  court  of  competent
jurisdiction  for the appointment of a successor  trustee,  or any Owner may, on
behalf of himself and all others similarly situated, petition any such court for
the  appointment  of a successor  trustee.  A copy of any such petition shall be
promptly delivered to the Master Servicer. Such court may thereupon,  after such
notice,  if any,  as it may deem  proper and  appropriate,  appoint a  successor
trustee.

      (c) If at any time the Trustee  shall cease to be eligible  under  Section
10.08  hereof and shall fail to resign  after  written  request  therefor by the
Master Servicer or by the Certificate  Insurer,  the Certificate  Insurer or the
Master Servicer with the written  consent of the Certificate  Insurer may remove
the  Trustee  and  appoint a successor  trustee  acceptable  to the  Certificate
Insurer by written instrument, in duplicate,  executed on behalf of the Trust by
an Authorized  Officer of the Depositor,  one copy of which  instrument shall be
delivered to the Trustee so removed and one copy to the successor trustee.

      (d) The Owners of a majority of the  Percentage  Interests  represented by
the Class A Certificates  with the consent of the  Certificate  Insurer,  or, if
there are no Class A Certificates then Outstanding,  by the Owners of a majority
of the Percentage Interests represented by the Class R Certificates,  may at any
time  remove the  Trustee and  appoint a  successor  trustee  acceptable  to the
Certificate Insurer by delivering to the Trustee to be removed, to the successor
trustee  so  appointed,  to the  Depositor,  to the Master  Servicer  and to the
Certificate  Insurer,  copies of the record of the act taken by the  Owners,  as
provided for in Section 11.03 hereof.

      (e) If the  Trustee  fails to perform  its duties in  accordance  with the
terms of this  Agreement,  or becomes  ineligible  pursuant to Section  10.08 to
serve as Trustee,  the Certificate  Insurer may remove the Trustee and appoint a
successor  trustee  by  written  instrument,   in  triplicate,   signed  by  the
Certificate Insurer duly authorized, one complete set of which instruments shall
be delivered to the Depositor,  one complete set to the Trustee so removed,  one
complete set to the successor Trustee so appointed.

      (f) If the Trustee shall resign, be removed or become incapable of acting,
or if a vacancy  shall  occur in the office of the  Trustee  for any cause,  the
Master  Servicer shall promptly  appoint a successor  trustee  acceptable to the
Certificate  Insurer.  If within  one year after  such  resignation,  removal or
incapability  or the  occurrence of such vacancy,  a successor  trustee shall be
appointed by act of the  Certificate  Insurer or the Owners of a majority of the
Percentage  Interests  represented by the Class A Certificates  then Outstanding
with the consent of the Certificate  Insurer, the successor trustee so appointed
shall forthwith upon its acceptance of such appointment become the successor

                                      108
<PAGE>


trustee and supersede the successor trustee appointed by the Master Servicer. If
no successor  trustee shall have been so appointed by the Master Servicer or the
Owners and shall have accepted  appointment in the manner hereinafter  provided,
any Owner may, on behalf of himself and all others similarly situated,  petition
any court of competent  jurisdiction for the appointment of a successor trustee.
Such court may thereupon,  after such notice,  if any, as it may deem proper and
prescribe, appoint a successor trustee.

      (g) The  Depositor  shall give  notice of any  removal  of the  Trustee by
mailing  notice of such  event by  first-class  mail,  postage  prepaid,  to the
Certificate Insurer, to the Rating Agencies and to the Owners as their names and
addresses  appear in the  Register.  Each notice  shall  include the name of the
successor Trustee and the address of its corporate trust office.

      Section 10.10  Acceptance of Appointment by Successor Trustee.

      Every successor trustee appointed hereunder shall execute, acknowledge and
deliver to the Depositor on behalf of the Trust and to its  predecessor  Trustee
an instrument  accepting such appointment  hereunder and stating its eligibility
to serve as Trustee  hereunder,  and thereupon the resignation or removal of the
predecessor  Trustee shall become effective and such successor trustee,  without
any further act,  deed or  conveyance,  shall become vested with all the rights,
powers,  trusts,  duties and obligations of its predecessor  hereunder;  but, on
request of the  Depositor or the successor  Trustee,  such  predecessor  Trustee
shall,  upon  payment  of its  charges  then  unpaid,  execute  and  deliver  an
instrument  transferring to such successor trustee all of the rights, powers and
trusts of the Trustee so ceasing to act,  and shall duly  assign,  transfer  and
deliver to such successor trustee all property and money held by such Trustee so
ceasing to act  hereunder.  Upon  request  of any such  successor  trustee,  the
Depositor on behalf of the Trust shall execute any and all  instruments for more
fully and certainly vesting in and confirming to such successor trustee all such
rights, powers and trusts.

      Upon acceptance of appointment by a successor  Trustee as provided in this
Section,  the Successor  Trustee shall mail notice thereof by first-class  mail,
postage  prepaid,  to the  Owners at their  last  addresses  appearing  upon the
Register.

      No successor  trustee shall accept its  appointment  unless at the time of
such  acceptance  such  successor  shall be qualified  and  eligible  under this
Article X.

      Section 10.11 Merger, Conversion, Consolidation or Succession to
                    Business of the Trustee.

      Any  corporation  or  association  into which the Trustee may be merged or
converted  or  with  which  it  may  be  consolidated,  or  any  corporation  or
association resulting from any merger,  conversion or consolidation to which the
Trustee shall be a party, or any corporation or association succeeding to all or
substantially  all of the corporate trust business of the Trustee,  shall be the
successor of the Trustee hereunder, without the execution or filing of any paper
or any further act on the part of any of the parties hereto; provided,  however,
that such corporation or association  shall be otherwise  qualified and eligible
under  Section  10.08.  In case any  Certificates  have been  executed,  but not
delivered, by the Trustee then in office, any successor by merger, conversion or

                                      109
<PAGE>


consolidation  to  such  Trustee  may  adopt  such  execution  and  deliver  the
Certificates  so executed with the same effect as if such successor  Trustee had
itself executed such Certificates.

      Section 10.12  Reporting; Withholding.

      (a) The Trustee  shall timely  provide to the Owners the Internal  Revenue
Service's  Form 1099 and any other  statement  required by  applicable  Treasury
regulations  as determined by the Tax Matters  Person,  and shall  withhold,  as
required by applicable law, federal, state or local taxes, if any, applicable to
distributions  to the Owners,  including  but not limited to backup  withholding
under  Section  3406 of the Code and the  withholding  tax on  distributions  to
foreign investors under Sections 1441 and 1442 of the Code.

      (b) As  required  by law or upon  request  of the Tax  Matters  Person and
except as otherwise  specifically set forth in subsection (a) above, the Trustee
shall prepare and timely file all reports required to be filed by the Trust with
any federal,  state or local governmental authority having jurisdiction over the
Trust,  including other reports that must be filed with the Owners,  such as the
Internal Revenue  Service's Form 1066 and Schedule Q and the form required under
Section 6050K of the Code, if  applicable  to REMICs.  Furthermore,  the Trustee
shall report to Owners, if required,  with respect to the allocation of expenses
pursuant to Section  212 of the Code.  The  Trustee  shall  collect any forms or
reports from the Owners it determines to be required under  applicable  federal,
state and local tax laws.

      Section 10.13 Liability of the Trustee.

      The Trustee shall be liable in  accordance  herewith only to the extent of
the obligations  specifically imposed upon and undertaken by the Trustee herein.
Neither the Trustee nor any of the directors, officers, employees, affiliates or
agents  of the  Trustee  shall be under  any  liability  on any  Certificate  or
otherwise to the  Certificate  Insurer,  the Depositor,  the Seller,  the Master
Servicer or any Owner for any action taken or for refraining  from the taking of
any action in good faith pursuant to this Agreement,  or for errors in judgment;
provided,  however,  that this  provision  shall not  protect the  Trustee,  its
directors, officers, employees,  affiliates or agents or any such Person against
any liability  which would  otherwise be imposed by reason of negligent  action,
negligent  failure to act or willful  misconduct in the performance of duties or
by reason of reckless disregard of obligations and duties hereunder.  Subject to
the  foregoing  sentence,  the  Trustee  shall  not  be  liable  for  losses  on
investments  of amounts in the  Distribution  Account  (except for any losses on
obligations  on which the bank serving as Trustee is the obligor).  In addition,
the  Depositor,  the  Seller  and the  Master  Servicer  covenant  and  agree to
indemnify the Trustee (and its  directors,  officers,  employees,  affiliates or
agents), and when the Trustee is acting as Master Servicer, the Master Servicer,
from, and hold it harmless against,  any and all losses,  liabilities,  damages,
claims or  expenses  (including  legal fees and  expenses)  of  whatsoever  kind
arising out of or in connection  with the  performance  of its duties  hereunder
other than those  resulting  from the negligence or bad faith of the Trustee and
the Depositor shall pay all amounts not otherwise paid pursuant to Sections 2.05
and 7.06 hereof. The Trustee and any director,  officer, employee,  affiliate or
agent of the Trustee  may rely and shall be  protected  in acting or  refraining
from acting in good faith on any  certificate,  notice or other  document of any
kind prima facie properly  executed and submitted by the  Authorized  Officer of
any Person respecting any matters arising hereunder.

                                      110
<PAGE>


      Section 10.14  Appointment of Co-Trustee or Separate Trustee.

      Notwithstanding  any other provisions of this Agreement,  at any time, for
the purpose of meeting any legal  requirements of any  jurisdiction in which any
part of the Trust Estate or Mortgaged  Property may at the time be located,  the
Master  Servicer and the Trustee  acting  jointly shall have the power and shall
execute and deliver all  instruments to appoint one or more Persons  approved by
the Trustee  and  reasonably  acceptable  to the  Certificate  Insurer to act as
co-Trustee or co-Trustees,  jointly with the Trustee,  of all or any part of the
Trust Estate or separate  Trustee or separate  Trustees of any part of the Trust
Estate,  and to vest in such Person or  Persons,  in such  capacity  and for the
benefit of the Owners, such title to the Trust Estate, or any part thereof, and,
subject to the other  provisions  of this Section  10.14,  such powers,  duties,
obligations,  rights and  trusts as the  Master  Servicer  and the  Trustee  may
consider necessary or desirable. If the Master Servicer shall not have joined in
such  appointment  within 15 days after the receipt by it of a request so to do,
or in the case any event indicated in Section 8.20(a) shall have occurred and be
continuing,  the  Trustee,  subject to  reasonable  approval of the  Certificate
Insurer,  alone shall have the power to make such appointment.  No co-Trustee or
separate Trustee hereunder shall be required to meet the terms of eligibility as
a  successor  trustee  under  Section  10.08  and no  notice  to  Owners  of the
appointment  of any  co-Trustee  or separate  Trustee  shall be  required  under
Section 10.09.

      Every separate Trustee and co-Trustee shall, to the extent  permitted,  be
appointed and act subject to the following provisions and conditions:

             (i) All rights, powers, duties and obligations conferred or imposed
      upon the Trustee  shall be  conferred  or imposed  upon and  exercised  or
      performed by the Trustee and such separate  Trustee or co-Trustee  jointly
      (it being  understood  that such  separate  Trustee or  co-Trustee  is not
      authorized  to act  separately  without the Trustee  joining in such act),
      except to the extent that,  under any law of any jurisdiction in which any
      particular act or acts are to be performed  (whether as Trustee  hereunder
      or as successor to the Master  Servicer  hereunder),  the Trustee shall be
      incompetent  or  unqualified  to perform such act or acts,  in which event
      such rights,  powers,  duties and  obligations  (including  the holding of
      title to the Trust Estate or any portion thereof in any such jurisdiction)
      shall be  exercised  and  performed  singly by such  separate  Trustee  or
      co-Trustee, but solely at the direction of the Trustee;

            (ii) No  co-Trustee  hereunder  shall be held  personally  liable by
      reason of any act or omission of any other co-Trustee hereunder; and

           (iii) The Master  Servicer,  the Certificate  Insurer and the Trustee
      acting  jointly  may at any time accept the  resignation  of or remove any
      separate Trustee or co-Trustee.

      Any notice,  request or other writing given to the Trustee shall be deemed
to have been given to each of the then  separate  Trustees and  co-Trustees,  as
effectively  as if  given  to each of  them.  Every  instrument  appointing  any
separate  Trustee or co-Trustee shall refer to this Agreement and the conditions
of this Section 10.14. Each separate Trustee and co-Trustee, upon its acceptance
of

                                      111
<PAGE>


the trusts conferred,  shall be vested with the estates or property specified in
its instrument of appointment, either jointly with the Trustee or separately, as
may be  provided  therein,  subject  to all the  provisions  of this  Agreement,
specifically including every provision of this Agreement relating to the conduct
of, affecting the liability of, or affording  protection to, the Trustee.  Every
such instrument  shall be filed with the Trustee and a copy thereof given to the
Master Servicer.

      Any  separate  Trustee or  co-Trustee  may,  at any time,  constitute  the
Trustee,  its agent or attorney-in-fact,  with full power and authority,  to the
extent not  prohibited  by law, to do any lawful act under or in respect of this
Agreement on its behalf and in its name.  If any separate  Trustee or co-Trustee
shall die, become incapable of acting, resign or be removed, all of its estates,
properties,  rights,  remedies  and trusts shall vest in and be exercised by the
Trustee,  to the extent  permitted by law,  without the  appointment of a new or
successor Trustee.


                                   ARTICLE XI

                                  MISCELLANEOUS

      Section 11.01  Compliance Certificates and Opinions.

      Upon  any  application  or  request  by the  Depositor,  the  Seller,  the
Certificate  Insurer or the Owners to the  Trustee to take any action  under any
provision of this Agreement,  the Depositor, the Seller, the Certificate Insurer
or the Owners,  as the case may be, shall  furnish to the Trustee a  certificate
stating that all conditions  precedent,  if any,  provided for in this Agreement
relating to the proposed action have been complied with, except that in the case
of any such  application or request as to which the furnishing of such documents
is  specifically  required by any provision of this  Agreement  relating to such
particular application or request, no additional certificate need be furnished.

      Except as otherwise  specifically  provided  herein,  each  certificate or
opinion with respect to compliance with a condition or covenant  provided for in
this Agreement  (including one furnished  pursuant to specific  requirements  of
this Agreement relating to a particular application or request) shall include:

           (a) a statement  that each  individual  signing such  certificate  or
      opinion has read such  covenant or condition  and the  definitions  herein
      relating thereto;

           (b) a brief  statement as to the nature and scope of the  examination
      or investigation  upon which the statements or opinions  contained in such
      certificate or opinion are based; and

           (c)  a  statement  as  to  whether,  in  the  opinion  of  each  such
      individual,  such  condition  or covenant  has been  complied  with in all
      material respects.


                                      112
<PAGE>


      Section 11.02  Form of Documents Delivered to the Trustee.

      In any case where  several  matters are  required to be  certified  by, or
covered by an opinion of, any specified  Person,  it is not  necessary  that all
such  matters  be  certified  by, or covered by the  opinion  of,  only one such
Person,  or that they be so certified or covered by only one  document,  but one
such Person may certify or give an opinion  with respect to some matters and one
or more other such Persons as to other matters,  and any such Person may certify
or give an opinion as to such matters in one or several documents.

      Any certificate or opinion of an Authorized  Officer of the Trustee may be
based, insofar as it relates to legal matters, upon a certificate or opinion of,
or representations by, counsel,  unless such Authorized Officer knows, or in the
exercise of  reasonable  care should know,  that the  certificate  or opinion or
representations  with  respect  to the  matters  upon which his  certificate  or
opinion is based are erroneous. Any such certificate or opinion of an Authorized
Officer of the  Trustee or any  opinion of counsel  may be based,  insofar as it
relates to factual matters upon a certificate or opinion of, or  representations
by, one or more Authorized  Officers of the Depositor,  the Seller or the Master
Servicer,  stating that the information  with respect to such factual matters is
in the possession of the Depositor,  the Seller or the Master  Servicer,  unless
such Authorized  Officer or counsel knows, or in the exercise of reasonable care
should know, that the certificate or opinion or representations  with respect to
such matters are erroneous. Any opinion of counsel may also be based, insofar as
it  relates  to  factual   matters,   upon  a  certificate  or  opinion  of,  or
representations  by, an  Authorized  Officer of the  Trustee,  stating  that the
information  with respect to such matters is in the  possession  of the Trustee,
unless such counsel  knows,  or in the exercise of reasonable  care should know,
that the certificate or opinion or representations  with respect to such matters
are  erroneous.  Any opinion of counsel  may be based on the written  opinion of
other counsel,  in which event such opinion of counsel shall be accompanied by a
copy of such other counsel's opinion and shall include a statement to the effect
that such counsel believes that such counsel and the Trustee may reasonably rely
upon the opinion of such other counsel.

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

      Section 11.03  Acts of Owners.

      (a) Any request, demand, authorization, direction, notice, consent, waiver
or other  action  provided by this  Agreement to be given or taken by the Owners
may be embodied in and  evidenced by one or more  instruments  of  substantially
similar  tenor  signed by such  Owners in person or by agent duly  appointed  in
writing;  and, except as herein otherwise expressly provided,  such action shall
become  effective  when such  instrument  or  instruments  are  delivered to the
Trustee,  and, where it is hereby  expressly  required,  to the Depositor.  Such
instrument  or  instruments  (and the  action  embodied  therein  and  evidenced
thereby)  are herein  sometimes  referred to as the "act" of the Owners  signing
such instrument or instruments.  Proof of execution of any such instrument or of
a writing  appointing any such agent shall be sufficient for any purpose of this
Agreement and  conclusive in favor of the Trustee and the Trust,  if made in the
manner provided in this Section.

                                      113
<PAGE>


      (b)  The  fact  and  date  of the  execution  by any  Person  of any  such
instrument  or  writing  may be proved  by the  affidavit  of a witness  of such
execution or by the certificate of any notary public or other officer authorized
by law to take acknowledgments of deeds,  certifying that the individual signing
such instrument or writing  acknowledged to him the execution thereof.  Whenever
such execution is by an officer of a corporation or a member of a partnership on
behalf of such  corporation or partnership,  such certificate or affidavit shall
also constitute sufficient proof of his authority.

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

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

      Section 11.04  Notices, etc. to Trustee.

      Any request, demand, authorization,  direction, notice, consent, waiver or
act of the Owners or other documents  provided or permitted by this Agreement to
be made upon, given or furnished to, or filed with the Trustee by any Owner, the
Certificate  Insurer,  the Depositor or the Seller shall be sufficient for every
purpose hereunder if made,  given,  furnished or filed in writing to or with and
received by the Trustee at the Corporate Trust Office.

      Section 11.05  Notices and Reports to Owners; Waiver of Notices.

      Where  this  Agreement  provides  for notice to Owners of any event or the
mailing of any report to Owners,  such  notice or report  shall be  sufficiently
given  (unless  otherwise  herein  expressly  provided)  if mailed,  first-class
postage prepaid,  to each Owner affected by such event or to whom such report is
required  to be  mailed,  at the  address  of such  Owner as it  appears  on the
Register,  not later than the latest  date,  and not earlier  than the  earliest
date, prescribed for the giving of such notice or the mailing of such report. In
any case  where a notice or report  to Owners is mailed in the  manner  provided
above,  neither  the failure to mail such notice or report nor any defect in any
notice or report so mailed to any particular  Owner shall affect the sufficiency
of such notice or report with respect to other Owners,  and any notice or report
which is mailed in the manner herein provided shall be conclusively  presumed to
have been duly given or provided.  Notwithstanding the foregoing,  if the Master
Servicer  is removed or resigns or the Trust is  terminated,  notice of any such
events shall be made by overnight courier,  registered mail or telecopy followed
by a telephone call.

      Where this Agreement provides for notice in any manner, such notice may be
waived in writing by any Person  entitled to receive such notice,  either before
or after the event,  and such waiver  shall be the  equivalent  of such  notice.
Waivers of notice by Owners  shall be filed with the  Trustee,  but such  filing
shall not be a  condition  precedent  to the  validity  of any  action  taken in
reliance upon such waiver.

                                      114
<PAGE>



      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   AssignsSection   11.07  Successors  and
AssignsSection   11.07  Successors  and  AssignsSection   11.07  Successors  and
AssignsSection 11.07 Successors and AssignsSection 1Successors and Assigns.

      All covenants and  agreements in this  Agreement by any party hereto shall
bind its successors and assigns, whether so expressed or not.

      Section 11.08  Severability.

      In case any provision in this  Agreement or in the  Certificates  shall be
invalid, illegal or unenforceable,  the validity, legality and enforceability of
the remaining provisions shall not in any way be affected or impaired thereby.

      Section 11.09  Benefits of Agreement.

      Nothing in this  Agreement or in the  Certificates,  expressed or implied,
shall give to any Person, other than the Owners, the Certificate Insurer and the
parties  hereto  and their  successors  hereunder,  any  benefit or any legal or
equitable right, remedy or claim under this Agreement.

      Section 11.10  Legal Holidays.

      In  any  case  where  the  date  of  any  Monthly   Remittance  Date,  any
Distribution  Date,  any other  date on which any  distribution  to any Owner is
proposed to be paid, or any date on which a notice is required to be sent to any
Person pursuant to the terms of this Agreement shall not be a Business Day, then
(notwithstanding  any other  provision of the  Certificates  or this  Agreement)
payment  or mailing  need not be made on such date,  but may be made on the next
succeeding  Business  Day with the same force and effect as if made or mailed on
the nominal date of any such Monthly Remittance Date, such Distribution Date, or
such other date for the payment of any  distribution to any Owner or the mailing
of such notice,  as the case may be, and no interest shall accrue for the period
from and after any such nominal  date,  provided such payment is made in full on
such next succeeding Business Day.

                                      115
<PAGE>


      Section 11.11  Governing Law; Submission to Jurisdiction.

      (a) In view of the fact that Owners are  expected to reside in many states
and outside the United States and the desire to establish  with  certainty  that
this Agreement  will be governed by and construed and  interpreted in accordance
with the law of a state having a well-developed body of commercial and financial
law relevant to transactions of the type contemplated herein, this Agreement and
each Certificate  shall be construed in accordance with and governed by the laws
of the  State of New York  applicable  to  agreements  made and to be  performed
therein, without giving effect to the conflicts of law principles thereof.

      (b) The parties hereto hereby  irrevocably  submit to the  jurisdiction of
the United States  District Court for the Southern  District of New York and any
court in the State of New York  located in the City and County of New York,  and
any appellate court from any thereof,  in any action, suit or proceeding brought
against  them  or in  connection  with  this  Agreement  or any  of the  related
documents  or the  transactions  contemplated  hereunder or for  recognition  or
enforcement  of any  judgment,  and the parties  hereto hereby  irrevocably  and
unconditionally  agree  that  all  claims  in  respect  of any  such  action  or
proceeding  may be heard or  determined  in such New York State court or, to the
extent  permitted by law, in such federal court. The parties hereto agree that a
final  judgment in any such action,  suit or proceeding  shall be conclusive and
may be enforced in other  jurisdictions  by suit on the judgment or in any other
manner  provided by law. To the extent  permitted by applicable law, the parties
hereto  hereby  waive and agree not to assert by way of motion,  as a defense or
otherwise  in any such  suit,  action or  proceeding,  any claim  that it is not
personally subject to the jurisdiction of such courts,  that the suit, action or
proceeding  is brought  in an  inconvenient  forum,  that the venue of the suit,
action or  proceeding  is improper or that the related  documents or the subject
matter thereof may not be litigated in or by such courts.

      (c) Each of the  Depositor,  the  Seller and the  Master  Servicer  hereby
irrevocably  appoints and designates the Trustee as its true and lawful attorney
and duly  authorized  agent for  acceptance  of  service of legal  process  with
respect to any action,  suit or  proceeding  set forth in paragraph  (b) hereof.
Each of the Seller and the Master  Servicer  agrees that service of such process
upon the Trustee shall constitute personal service of such process upon it.

      (d) Nothing contained in this Agreement shall limit or affect the right of
the Depositor, the Seller, the Master Servicer or the Certificate Insurer or any
third-party  beneficiary hereunder,  as the case may be, to serve process in any
other manner permitted by law or to start legal  proceedings  relating to any of
the Mortgage Loans against any Mortgagor in the courts of any jurisdiction.

      Section 11.12  Counterparts.

      This  instrument  may be executed in any number of  counterparts,  each of
which so executed shall be deemed to be an original,  but all such  counterparts
shall together constitute but one and the same instrument.


                                      116
<PAGE>


      Section 11.13  Usury.

      The amount of interest payable or paid on any Certificate  under the terms
of this  Agreement  shall be  limited  to an amount  which  shall not exceed the
maximum nonusurious rate of interest allowed by the applicable laws of the State
of New York or any  applicable  law of the  United  States  permitting  a higher
maximum  nonusurious  rate that preempts such  applicable  New York laws,  which
could  lawfully be contracted  for,  charged or received  (the  "Highest  Lawful
Rate").  In the event any  payment of interest  on any  Certificate  exceeds the
Highest Lawful Rate, the Trust stipulates that such excess amount will be deemed
to have been paid to the  Owner of such  Certificate  as a result of an error on
the part of the  Trustee  acting on behalf of the Trust and the Owner  receiving
such excess payment shall promptly,  upon discovery of such error or upon notice
thereof  from the  Trustee  on behalf of the  Trust,  refund  the amount of such
excess  or, at the  option of such  Owner,  apply the  excess to the  payment of
principal of such Certificate,  if any, remaining unpaid. In addition,  all sums
paid  or  agreed  to be  paid  to the  Trustee  for the  benefit  of  Owners  of
Certificates for the use, forbearance or detention of money shall, to the extent
permitted  by  applicable  law, be  amortized,  prorated,  allocated  and spread
throughout the full term of such Certificates.

      Section 11.14  Amendment.

      (a) The Trustee, the Depositor, the Seller and the Master Servicer may, at
any time and from time to time,  and  without  notice to or the  consent  of the
Owners but with the consent of the  Certificate  Insurer,  amend this Agreement,
subject to the  provisions  of Sections  11.16 and 11.17,  and the Trustee shall
consent to such amendment, for the purpose of (i) curing any ambiguity or error,
correcting or supplementing  any provision hereof which may be inconsistent with
any other provision herein,  in the Prospectus or in the Prospectus  Supplement,
to evidence a succession to the Master  Servicer,  or adding  provisions  hereto
which are not inconsistent with the provisions  hereof;  (ii) upon receipt of an
opinion of counsel  experienced in federal income tax matters to the effect that
no  entity-level  tax will be imposed on the Trust or upon the  transferor  of a
Class R Certificate as a result of the ownership of any Class R Certificate by a
Disqualified  Organization,  removing the  restriction  on transfer set forth in
Section 5.08(b)  hereof,  or (iii) to the extent  necessary,  complying with the
requirements of the Code and the regulations proposed or promulgated  thereunder
including  any  amendments  necessary to maintain  REMIC status or avoiding,  or
minimizing  the risk of, the imposition of any tax on the Trust Estate under the
Code that would be a claim against the assets in the Trust  Estate;  or (iv) for
any other  purpose,  provided  that in the case of this  clause  (iv) the Person
requesting  such  amendment  delivers  an opinion of counsel  acceptable  to the
Trustee and the  Certificate  Insurer  that such  amendment  will not  adversely
affect in any  material  respect the  interest  of the  Owners.  Notwithstanding
anything  to the  contrary  herein,  no such  amendment  shall (a) change in any
manner the amount of, or change the timing of, payments which are required to be
distributed  to any Owner without the consent of the Owner of such  Certificate,
or (b)  which  affects  in  any  the  manner  the  terms  or  provisions  of the
Certificate  Insurance Policy without the consent of not less than a majority of
the aggregate Class Certificate Balance of the Classes of Certificates  affected
by such amendment,  or (c) reduce the aforesaid  percentages required to consent
to any such  amendments  without the  consent of the Owners of all  Certificates
then outstanding.

                                      117
<PAGE>


      (b) Promptly after the execution of any such amendment,  the Trustee shall
furnish written notification of the substance of such amendment to each Owner in
the manner set forth in Section 11.05, and to the Rating Agencies.

      (c) The Certificate Insurer and the Rating Agencies shall be provided with
copies of any amendments to this Agreement, together with copies of any opinions
or other documents or instruments executed in connection therewith.

      Section 11.15  Paying Agent; Appointment and Acceptance of Duties.

      The Trustee is hereby  appointed Paying Agent. The Trustee may, subject to
the eligibility  requirements for the Trustee set forth in Section 10.08 hereof,
appoint one or more other Paying Agents or successor Paying Agents.

      Each Paying Agent,  immediately upon such  appointment,  shall signify its
acceptance of the duties and  obligations  imposed upon it by this  Agreement by
written instrument of acceptance deposited with the Trustee.

      Each such Paying Agent other than the Trustee shall execute and deliver to
the  Trustee an  instrument  in which such  Paying  Agent  shall  agree with the
Trustee, subject to the provisions of Section 6.02, that such Paying Agent will:

      (a)  allocate  all  sums  received  for  distribution  to  the  Owners  of
Certificates  of each  Class for  which it is  acting  as  Paying  Agent on each
Distribution Date among such Owners in the proportion  specified by the Trustee;
and

      (b) hold all sums  held by it for the  distribution  of  amounts  due with
respect to the  Certificates  in trust for the  benefit  of the Owners  entitled
thereto until such sums shall be paid to such Owners or otherwise disposed of as
herein provided and pay such sums to such Persons as herein provided.

      Any Paying  Agent  other than the  Trustee  may at any time  resign and be
discharged of the duties and obligations  created by this Agreement by giving at
least sixty (60) days, written notice to the Trustee.  Any such Paying Agent may
be removed at any time by an instrument  filed with such Paying Agent and signed
by the Trustee.

      In the event of the  resignation or removal of any Paying Agent other than
the  Trustee,  such Paying  Agent shall pay over,  assign and deliver any moneys
held by it as Paying Agent to its successor or, if there be no successor, to the
Trustee.

      Upon the  appointment,  removal  or notice of  resignation  of any  Paying
Agent,  the  Trustee  shall  notify the  Certificate  Insurer  and the Owners by
mailing notice thereof at their addresses appearing on the Register.

                                      118
<PAGE>


      Section 11.16 REMIC Status.

      (a) The  parties  hereto  intend that the Trust  constitute,  and that the
affairs  of the  Trust  shall  be  conducted  so as to  qualify  as,  a REMIC in
accordance  with the REMIC  Provisions.  In furtherance of such  intention,  the
Trustee or such other person  designated  pursuant to Section 11.18 hereof shall
act as agent for the Trust and as "tax matters  person" (as defined in the REMIC
Provisions) for the Trust and in such capacity it shall: (i) prepare or cause to
be prepared and filed, in a timely manner,  annual tax returns and any other tax
return required to be filed by the Trust established  hereunder using a calendar
year as the taxable year for the Trust established hereunder;  (ii) in the first
such  tax  return,  make  (or  cause to be  made)  an  election  satisfying  the
requirements  of the REMIC  Provisions,  on behalf  of the  Trust,  for it to be
treated as a REMIC;  (iii)  prepare and  forward,  or cause to be  prepared  and
forwarded,  to the Owners all information,  reports or tax returns required with
respect to the Trust as,  when and in the form  required  to be  provided to the
Owners, and to the Internal Revenue Service and any other relevant  governmental
taxing  authority  in  accordance  with  the  REMIC  Provisions  and  any  other
applicable   federal,   state  or  local  laws,   including  without  limitation
information reports relating to "original issue discount" as defined in the Code
based upon the  prepayment  assumption and calculated by using the "Issue Price"
(within  the  meaning of Section  1273 of the Code) of the  Certificates  of the
related  Class;  (iv) not take any action or omit to take any action  that would
cause the termination of the REMIC status of the Trust, except as provided under
this  Agreement;  (v)  represent  the Trust in any  administrative  or  judicial
proceedings  relating  to an  examination  or audit by any  governmental  taxing
authority (the costs and expenses of such  representation to be borne by (A) the
Trustee, in the event such proceedings,  examination or audit were initiated due
to the negligence, negligent omission, willful misfeasance or reckless disregard
of the Trustee in the performance of its duties hereunder,  or (B) the Trust, in
any other event),  request an administrative  adjustment as to a taxable year of
the Trust, enter into settlement agreements with any governmental taxing agency,
extend any statute of  limitations  relating  to any tax item of the Trust,  and
otherwise act on behalf of the Trust or any REMIC therein in relation to any tax
matter involving the Trust or any REMIC therein;  (vi) comply with all statutory
or regulatory  requirements with regard to its conduct of activities pursuant to
the foregoing  clauses of this Section  11.16,  including,  without  limitation,
providing all notices and other  information to the Internal Revenue Service and
Owners of Class R Certificates  required of a "tax matters  person"  pursuant to
subtitle  F of the Code and the  Treasury  regulations  thereunder;  (vii)  make
available  information  necessary for the  computation of any tax imposed (A) on
transferors of residual interests to certain  Disqualified  Organizations or (B)
on  pass-through  entities,  any  interest  in which  is held by a  Disqualified
Organization;  and  (viii)  acquire  and hold the Tax  Matters  Person  Residual
Interest.  The  obligations of the Trustee or such other  designated Tax Matters
Person pursuant to this Section 11.16 shall survive the termination or discharge
of this Agreement.

      (b) The  Seller,  the  Depositor,  the  Trustee  and the  Master  Servicer
covenant and agree for the benefit of the Owners and the Certificate Insurer (i)
to take no action which would result in the  termination  of "REMIC"  status for
the Trust, (ii) not to engage in any "prohibited  transaction",  as such term is
defined in Section  860F(a)(2) of the Code,  subject to the exceptions set forth
in Section  860F(a)(5) of the Code,  and (iii) not to engage in any other action
which may result in the  imposition  on the Trust of any other  taxes  under the
Code.

                                      119
<PAGE>


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

      (d)  Except as  otherwise  permitted  by  Section  7.05(b),  no  Permitted
Investment shall be sold prior to its stated maturity (unless sold pursuant to a
plan of liquidation in accordance with Article IX hereof).

      (e) None of the Depositor,  the Seller or the Trustee shall enter into any
arrangement  by which the Trustee will receive a fee or other  compensation  for
services  rendered   pursuant  to  this  Agreement,   other  than  as  expressly
contemplated by this Agreement.

      (f)  Notwithstanding  the  foregoing  clauses  (d) and (e),  the  Trustee,
Depositor,  Master Servicer or the Seller may engage in any of the  transactions
prohibited  by such  clauses,  provided  that the Trustee shall have received an
opinion of counsel  experienced in federal income tax matters  acceptable to the
Certificate Insurer to the effect that such transaction does not result in a tax
imposed on the  Trustee or cause a  termination  of REMIC  status for the Trust;
provided,  however,  that such  transaction  is otherwise  permitted  under this
Agreement.

      (g) Each of the Master Servicer,  Trustee and Tax Matters Person agrees to
indemnify the Trust for any tax,  penalties,  interest and any costs or expenses
associated  with any  administrative  or  judicial  proceedings  relating  to an
examination  or  audit by any  governmental  taxing  authority  imposed  on,  or
incurred by or on behalf of, the Trust as a result of its negligence.

      Section 11.17  Additional Limitation on Action and Imposition of Tax.

      Any  provision  of this  Agreement to the  contrary  notwithstanding,  the
Trustee shall not, without having obtained an opinion of counsel  experienced in
federal income tax matters  acceptable to the Certificate  Insurer to the effect
that such  transaction  does not result in a tax imposed on the Trust or cause a
termination  of REMIC  status  for the  Trust,  (i) sell any assets in the Trust
Estate  (notwithstanding  the repurchase  pursuant to a breach of representation
and warranty),  (ii) accept any  contribution of assets after the Startup Day or
(iii) agree to any modification of this Agreement. To the extent that sufficient
amounts cannot be so retained to pay or provide for the payment of such tax, the
Trustee  is  hereby   authorized  to  and  shall  segregate,   into  a  separate
non-interest   bearing  account,   the  net  income  from  any  such  Prohibited
Transactions of the Trust and use such income, to the extent  necessary,  to pay
such tax;  provided  that,  to the  extent  that any such  income is paid to the
Internal Revenue  Service,  the Trustee shall retain an equal amount from future
amounts otherwise  distributable to the Owners of Class R Certificates and shall
distribute  such retained  amounts to the Owners of Class A Certificates  to the
extent  they  are  fully  reimbursed  and  then  to the  Owners  of the  Class R
Certificates.   If  any  tax,  including  interest,  penalties  or  assessments,
additional  amounts or additions to tax, is imposed on the Trust, such tax shall
be charged against amounts otherwise  distributable to the Owners of the Class R
Certificates  on a pro rata basis  unless  otherwise  paid  pursuant  to Section
11.16(g)  hereof.  The  Trustee is hereby  authorized  to and shall  retain from
amounts  otherwise  distributable  to the  Owners  of the  Class R  Certificates
sufficient funds to pay or provide for the payment of, and to actually pay, such
tax as is legally owed by the Trust unless  otherwise  paid  pursuant to Section
11.16(g) hereof (but such authorization shall not prevent the

                                      120
<PAGE>


Trustee from contesting any such tax in appropriate proceedings, and withholding
payment  of  such  tax,  if  permitted  by  law,  pending  the  outcome  of such
proceedings).

      Section 11.18  Appointment of Tax Matters Person.

      A Tax Matters  Person will be appointed  for the Trust for all purposes of
the Code and such Tax Matters  Person will  perform,  or cause to be  performed,
such duties and take,  or cause to be taken,  such actions as are required to be
performed  or taken by the Tax Matters  Person  under the Code.  The Tax Matters
Person  for  the  Trust  shall  be the  Trustee  as  long  as it  owns a Class R
Certificate. If the Trustee does not own a Class R Certificate,  the Tax Matters
Person may be any other  entity  that owns a Class R  Certificate  and accepts a
designation  hereunder as Tax Matters  Person by  delivering an affidavit in the
form of Exhibit H. The  Trustee  shall  notify any  subsequent  Trustee  and the
Master Servicer in writing of the name and address of another Person who accepts
a designation as Tax Matters Person hereunder.

      Section 11.19  The Certificate Insurer.

      Any  right  conferred  to  the  Certificate  Insurer  hereunder  shall  be
suspended  and shall run to the benefit of the Owners during any period in which
the  Certificate  Insurer  is in default in its  payment  obligations  under the
Certificate  Insurance  Policy.  At such time as the Class A Certificates are no
longer Outstanding  hereunder and all Reimbursement  Amounts due the Certificate
Insurer have been paid in full, the Certificate Insurer's rights hereunder shall
terminate.

      Section 11.20  [Reserved].

      Section 11.21  Third-Party Rights.

      The Trustee, the Seller, the Depositor, the Master Servicer and the Owners
agree that the Certificate Insurer shall be deemed a third-party  beneficiary as
if it were a party hereto with the right to enforce the provisions hereof.

      Section 11.22  Notices.

      All notices  hereunder  shall be given as follows,  until any  superseding
instructions are given to all other Persons listed below:

      The Trustee:   Bank One, National Association
                     1 Bank One Plaza, Suite IL1-0126
                     Chicago, Illinois  60670-0126
                     Attention: Corporate Trust Administration,
                       Block Mortgage Finance Asset Backed
                       Certificates, Series 1999-2
                     Tel: 312-407-0192
                     Fax: 312-407-1708

                                      121
<PAGE>


      The Depositor:          Block Mortgage Finance, Inc.
                              One Main Plaza
                              4435 Main Street, Suite 500
                              Kansas City, Missouri 64111
                              Attention: Vice President
                              Tel:  816-932-4960
                              Fax:  816-561-0673

      The Master Servicer:    Block Financial Corporation
                              One Main Plaza
                              4435 Main Street, Suite 500
                              Kansas City, Missouri 64111
                              Attention:  Bernard J. Rhoads
                              Tel:  816-932-4912
                              Fax:  816-561-0673

      The Seller:             Companion Mortgage Corporation
                              One Main Plaza
                              4435 Main Street, Suite 500
                              Kansas City, Missouri 64111
                              Attention: Vice President
                              Tel:  816-932-4940
                              Fax:  816-561-0673

      The Rating Agencies:    Moody's Investors Service, Inc.
                              99 Church Street
                              New York, New York  10007
                              Tel:  212-553-0376
                              Fax:  212-553-7820

                              Standard & Poor's Ratings Services,
                              a division of The McGraw-Hill Companies
                              26 Broadway
                              New York, New York  10004
                              Tel:  212-208-8000
                              Fax:  212-208-0030

      Owners:                 As set forth in the Register.


                                      122
<PAGE>


      The Certificate
       Insurer:          MBIA Insurance Corporation
                         113 King Street
                         Armonk, New York 10504
                         Attention: Insured Portfolio Management--
                           Structured Finance (IPM-SF)
                           Block Mortgage Finance Asset
                           Backed Certificates, Series 1999-2
                           Telecopy No.: 914-765-3810
                           Confirmation: 914-765-3781


             [THE REMAINDER OF THIS PAGE INTENTIONALLY LEFT BLANK]



                                      123
<PAGE>



      IN WITNESS WHEREOF, the Depositor, the Seller, the Master Servicer and the
Trustee  have  caused this  Agreement  to be duly  executed by their  respective
officers  thereunto  duly  authorized,  all as of the day and year  first  above
written.


                          BLOCK MORTGAGE FINANCE, INC.,
                          as Depositor


                          By:    /s/ Bret G. Wilson
                                 _______________________________
                          Title: President


                          BLOCK FINANCIAL CORPORATION,
                          as Master Servicer


                          By:    /s/ Bret G. Wilson
                                 _______________________________
                          Title: Vice President


                          COMPANION MORTGAGE CORPORATION,
                          as Seller


                          By:    /s/ Bret G. Wilson
                                 _______________________________
                          Title: President



                          BANK ONE, NATIONAL ASSOCIATION,
                          as Trustee


                          By:    /s/  Steve Wagman
                                 _______________________________
                          Title: First Vice Presidentt


                                      124
<PAGE>


                                   SCHEDULE I

             REPRESENTATIONS AND WARRANTIES AS TO THE MORTGAGE LOANS


     All  percentages   herein  reflect  the  Mortgage  Pool  disclosed  in  the
Prospectus  Supplement.  The  actual  percentages  will vary based on the actual
Mortgage Loans transferred to the Trust.

           (i) The  information  with respect to each Mortgage Loan set forth in
     the  related  Schedule  of  Mortgage  Loans is true and  correct  as of the
     Cut-Off Date;

           (ii) All the original or certified documentation set forth in Section
     3.05  (including all material  documents  related  thereto) with respect to
     each  Mortgage  Loan has been or will be  delivered  to the  Trustee on the
     Startup  Day or as  otherwise  provided  in  Section  3.05  and is true and
     accurate  in all  material  respects  and  does  not  omit to  state a fact
     necessary to make the statements  contained  therein not misleading and the
     documents,  instruments and agreements submitted by each Mortgagor for loan
     underwriting  were not  falsified  and  contain  no untrue  statement  of a
     material  fact and do not  omit to state a  material  fact  required  to be
     stated therein or necessary to make the information and statements  therein
     not misleading;

           (iii)  Each  Mortgage  Loan  being  transferred  to  the  Trust  is a
     Qualified Mortgage;

           (iv) Each  Mortgaged  Property  consists of a fee simple or leasehold
     estate  in real  property  and is  improved  by a  single  (1 to 4)  family
     residential dwelling, which may include condominiums and townhouses,  small
     multifamily or mixed-use property or manufactured homes (provided that such
     manufactured  home is attached to the property and the manufactured home is
     encumbered   by  and  secured  by  a   Mortgage)   but  shall  not  include
     co-operatives; provided, however, that as of the Cut-Off Date not more than
     0.52% and 0.66% of the aggregate  Loan Balance of the Mortgage Loans in the
     Fixed Rate Group and Adjustable  Rate Group,  respectively,  are secured by
     condominiums,  not more than 0.95% and 0.50% of the aggregate  Loan Balance
     of the  Mortgage  Loans in the Fixed  Rate  Group and the  Adjustable  Rate
     Group,  respectively,  are  secured  by  manufactured  homes and all of the
     Mortgage  Loans  secured in part by  manufactured  homes are "land and home
     contracts" (and the certificate of title for each manufactured home, noting
     the Trustee as lienholder, will be delivered to the Trustee), not more than
     5.61% and 3.99% of the aggregate  Loan Balance of the Mortgage Loans in the
     Fixed Rate Group and the Adjustable Rate Group,  respectively,  are secured
     by 2 to 4 family residential dwellings,  and none of the Mortgage Loans are
     secured by units in planned unit developments.

           (v) As of the Cut-Off Date no Mortgage  Loan in the  Adjustable  Rate
     Group has a Loan-to-Value Ratio greater than 100%. Each Mortgage Loan which
     is not a First Mortgage Loan has a combined Loan-to-Value Ratio not greater
     than 100%.

           (vi)  Each  Mortgage  Loan is being  master  serviced  by the  Master
     Servicer and serviced by a Sub-Servicer;

                                      I-1
<PAGE>


           (vii) The Note related to each  Mortgage Loan in the Fixed Rate Group
     bears a fixed  Mortgage  Rate of at least  7.00%  per  annum,  and the Note
     related to each Mortgage Loan in the Adjustable  Rate Group bears a current
     Mortgage Rate of at least 6.80% per annum.  The weighted  average  Mortgage
     Rate of the  Mortgage  Loans in the Fixed Rate Group is at least 10.71% and
     the current  weighted  average  Mortgage Rate of the Mortgage  Loans in the
     Adjustable Rate Group is at least 10.14%;

           (viii) Each Note with respect to the Mortgage  Loans will provide for
     a schedule of  substantially  level and equal  monthly  Scheduled  Payments
     which are sufficient to amortize  fully the principal  balance of such Note
     on or before its maturity date (other than Notes representing not more than
     52.13% of the aggregate Loan Balance as of the Cut-Off Date of the Mortgage
     Loans in the Fixed Rate Group,  which may  provide for a "balloon"  payment
     due at  maturity,  which  maturity  date is not more than 15 years from the
     date of origination);

           (ix) As of the Startup Day,  each  Mortgage is a valid,  enforceable,
     perfected  and  subsisting  first or second lien of record on the Mortgaged
     Property  subject in the case of any Second  Mortgage Loan only to a Senior
     Lien on such Mortgaged  Property and subject in all cases to the exceptions
     to title set forth in the title insurance  policy or attorney's  opinion of
     title with  respect to the related  Mortgage  Loan,  which  exceptions  are
     generally  acceptable  to banking  institutions  in  connection  with their
     regular  mortgage  lending  activities,  and such other exceptions to which
     similar  properties are commonly subject and which do not individually,  or
     in the  aggregate,  materially  and  adversely  affect the  benefits of the
     security intended to be provided by such Mortgage;

           (x) Immediately  prior to the transfer and assignment of the Mortgage
     Loans by the  Seller to the  Depositor  and by the  Depositor  to the Trust
     herein contemplated, the Seller and the Depositor, as the case may be, held
     good,  indefeasible  and  marketable  title to,  and was the sole  owner of
     record and holder of, each  Mortgage  Loan  (including  the  related  Note)
     conveyed  by  the  Seller   subject  to  no  liens,   charges,   mortgages,
     encumbrances  or rights of  others  except  liens  which  will be  released
     simultaneously with such transfer and assignment;  and immediately upon the
     transfer and assignment  herein  contemplated,  the Trustee will hold good,
     indefeasible  and  marketable  title to,  and be the sole  owner  of,  each
     Mortgage  Loan subject to no liens,  charges,  mortgages,  encumbrances  or
     rights of others,  except liens which will be released  simultaneously with
     such transfer and assignment;

           (xi) As of the Cut-off Date,  (a) none of the Mortgage  Loans is more
     than 59 days Delinquent,  (b) no more than 5% of the aggregate Loan Balance
     of  Mortgage  Loans  as of the  Cut-Off  Date  have  been  30  days or more
     Delinquent  more than once during the 12 months  immediately  preceding the
     Startup  Day and  (c) no more  than 5% of the  aggregate  Loan  Balance  of
     Mortgage Loans as of the Cut-off Date have been 90 or more days  Delinquent
     during the 12 months immediately preceding the Startup Day.

           (xii) There is no delinquent tax or assessment  lien on any Mortgaged
     Property,  and each Mortgaged Property is free of substantial damage and is
     in good repair;

                                      I-2
<PAGE>


           (xiii)  There  is  no  valid  and  enforceable  offset,   defense  or
     counterclaim  to any Note or  Mortgage,  including  the  obligation  of the
     related Mortgagor to pay the unpaid principal of or interest on such Note;

           (xiv)  There  is no  mechanics'  lien or  claim  for  work,  labor or
     material  affecting any Mortgaged  Property which is or may be a lien prior
     to, or equal  with,  the lien of the  related  Mortgage  (and no rights are
     outstanding  as of the  Cut-Off  Date which  could give rise to such liens)
     except  those  which are  insured  against  by any title  insurance  policy
     referred to in paragraph (xvi) below;

           (xv)  Each  Mortgage  Loan at the  time it was made  complied  in all
     material  respects  with  applicable  state,  federal  or  local  laws  and
     regulations,  including,  without limitation,  the federal Truth in Lending
     Act and other consumer  protection laws, usury,  equal credit  opportunity,
     disclosure, real estate settlement procedures and recording laws;

           (xvi) With  respect to each  Mortgage  Loan either (a) an  attorney's
     opinion of title has been  obtained but no title  policy has been  obtained
     (provided  that no title policy has been  obtained with respect to not more
     than 3% of the  aggregate  Loan  Balance  of the  Mortgage  Loans as of the
     Cut-Off Date), or (b) a lender's title insurance policy, issued in standard
     American Land Title  Association  form (or other state  approved form) by a
     title  insurance  company  authorized to transact  business in the state in
     which the related  Mortgaged  Property is  situated,  in an amount at least
     equal to the original  balance of such Mortgage Loan together,  in the case
     of a Second Mortgage Loan, with the then-current  principal  balance of the
     mortgage  note  relating  to the  Senior  Lien,  insuring  the  mortgagee's
     interest  (and any  successors  or assignees of such  mortgagee)  under the
     related  Mortgage  Loan as the holder of a valid  first or second  mortgage
     lien of record on the real property  described in the related Mortgage,  as
     the case may be, subject only to exceptions of the character referred to in
     paragraph (ix) above,  was effective on the date of the origination of such
     Mortgage  Loan,  and,  as of the  Startup  Day,  such  policy  is valid and
     thereafter such policy shall continue in full force and effect;

           (xvii) Each Sub-Servicer,  if any, is a qualified servicer as defined
     in Section 8.03 with respect to the Mortgage Loans serviced by it;

           (xviii) The improvements upon each Mortgaged  Property are covered by
     a valid and existing hazard  insurance  policy with a generally  acceptable
     carrier that provides for fire and extended coverage  representing coverage
     not less than the least of (a) the  outstanding  principal  balance  of the
     related  Mortgage Loan  (together,  in the case of a Second  Mortgage Loan,
     with the outstanding principal balance of the Senior Lien), (b) the minimum
     amount  required to  compensate  for damage or loss on a  replacement  cost
     basis or (c) the full insurable value of the Mortgaged  Property.  All such
     insurance policies meet the originator's  underwriting requirements and are
     of standard  type and quality for the locale where the related  property is
     located.  All acts  required to be  performed  to  preserve  the rights and
     remedies of the Trustee in any such insurance policies have been performed,
     including,  without limitation,  any necessary  information of insurers and
     assignments of policies or interests therein;

                                      I-3
<PAGE>


           (xix)  If any  Mortgaged  Property  is in an area  identified  in the
     Federal  Register  by the  Federal  Emergency  Management  Agency as having
     special  flood  hazards,  a flood  insurance  policy in a form  meeting the
     requirements   of  the   current   guidelines   of  the   Flood   Insurance
     Administration is in effect with respect to such Mortgaged  Property with a
     generally  acceptable carrier in an amount  representing  coverage not less
     than the least of (a) the  outstanding  principal  balance  of the  related
     Mortgage Loan  (together,  in the case of a Second  Mortgage Loan, with the
     outstanding  principal  balance of the Senior Lien), (b) the minimum amount
     required to compensate  for damage or loss on a  replacement  cost basis or
     (c) the  maximum  amount of  insurance  that is  available  under the Flood
     Disaster Protection Act of 1973;

           (xx) Each Mortgage and Note and any other agreement, if any, executed
     and delivered by the applicable  Mortgagor in connection with each Mortgage
     Loan is the legal, valid and binding obligation of the maker thereof and is
     enforceable in accordance with its terms,  except only as such  enforcement
     may be limited by  bankruptcy,  insolvency,  reorganization,  moratorium or
     other similar laws affecting the enforcement of creditors' rights generally
     and by general principles of equity (whether  considered in a proceeding or
     action in equity or at law),  and, to the best of the  Seller's  knowledge,
     all parties to each  Mortgage  Loan had full legal  capacity to execute all
     documents  relating  to such  Mortgage  Loan and convey the estate  therein
     purported to be conveyed;

           (xxi) As of the  Cut-Off  Day,  no more than 0.792% and 1.846% of the
     aggregate  Loan Balance of the  Mortgage  Loans in the Fixed Rate Group and
     the  Adjustable  Rate Group,  respectively,  will be secured by  Properties
     located within any single ZIP code area;

           (xxii) Each  original  Mortgage  was recorded or is in the process of
     being  recorded.  There is only one  originally  executed Note or Lost Note
     Affidavit  attached to a  duplicate  Note for each  Mortgage  Loan and each
     Mortgage and assignment of Mortgage is in recordable form and is acceptable
     for  recording  under  the  laws of the  jurisdiction  where  the  property
     securing the Mortgage Loan is located;

           (xxiii)  The  terms  of each  Note and  each  Mortgage  have not been
     impaired,  altered  or  modified  in  any  respect,  except  by  a  written
     instrument which has been recorded,  if necessary,  to protect the interest
     of the Owners and the  Certificate  Insurer and which has been delivered to
     the Trustee.  The substance of any such alteration or modification has been
     approved by the  applicable  title insurer,  to the extent  required on the
     applicable title insurance policy, and is reflected on the related Schedule
     of Mortgage Loans;

           (xxiv) The proceeds of each Mortgage Loan have been fully  disbursed,
     and there is no  obligation  on the part of the  mortgagee  to make  future
     advances  thereunder.  Any and all  requirements  as to  completion  of any
     on-site or  off-site  improvements  and as to  disbursements  of any escrow
     funds  therefor  have been  complied  with.  All costs,  fees and  expenses
     incurred in making or closing or recording such Mortgage Loans were paid;

                                      I-4
<PAGE>


          (xxv)  The  related  Note  is not  and has  not  been  secured  by any
     collateral,  pledged  account  or  other  security  except  the lien of the
     corresponding Mortgage;

          (xxvi) No Mortgage  Loan has a graduated  payment  feature,  a buydown
     provision,  shared  appreciation  feature,  or  other  contingent  interest
     feature;

          (xxvii) Each Mortgaged  Property is located in the state identified in
     the  respective  Schedule  of  Mortgage  Loans and  consists of one or more
     parcels  of real  property  with a  residential  dwelling,  as that term is
     defined in item (iv) of this Schedule I, erected thereon;

          (xxviii)  Each  Mortgage  contains a provision  for the  acceleration,
     subject to federal law, of the payment of the unpaid  principal  balance of
     the related  Mortgage Loan in the event the related  Mortgaged  Property is
     sold without the prior consent of the mortgagee thereunder;

          (xxix) Any advances made after the date of  origination  of a Mortgage
     Loan  but  prior  to the  Cut-Off  Date  have  been  consolidated  with the
     outstanding  principal  amount  secured by the  related  Mortgage,  and the
     secured principal amount, as consolidated, bears a single interest rate and
     single  repayment  term  reflected on the  respective  Schedule of Mortgage
     Loans.  The  consolidated  principal  amount  does not exceed the  original
     principal amount of the related Mortgage Loan. No Note permits or obligates
     the Master Servicer to make future advances to the related Mortgagor at the
     option of the Mortgagor;

          (xxx) There is no proceeding  pending or  threatened  for the total or
     partial  condemnation of any Mortgaged  Property,  nor is such a proceeding
     currently  occurring,  and each  Mortgaged  Property is undamaged by waste,
     fire, water, flood, earthquake or earth movement.

          (xxxi) All of the improvements which were included for the purposes of
     determining the Appraised Value of any Mortgaged Property lie wholly within
     the boundaries and building  restriction lines of such Mortgaged  Property,
     and no  improvements on adjoining  properties  encroach upon such Mortgaged
     Property,  and are stated in the title insurance  policy and  affirmatively
     insured;

          (xxxii)  No  improvement  located  on or being  part of any  Mortgaged
     Property is in violation of any applicable  zoning law or  regulation.  All
     inspections,  licenses and certificates  required to be made or issued with
     respect to all  occupied  portions of each  Mortgaged  Property  and,  with
     respect to the use and occupancy of the same,  including but not limited to
     certificates  of occupancy and fire  underwriting  certificates,  have been
     made or  obtained  from the  appropriate  authorities  and  such  Mortgaged
     Property is lawfully occupied under the applicable law;

          (xxxiii) With respect to each Mortgage constituting a deed of trust, a
     trustee,  duly  qualified  under  applicable law to serve as such, has been
     properly  designated and currently so serves and is named in such Mortgage,
     and no fees or  expenses  are or will  become  payable by the Owners or the
     Trust to the trustee under the deed of trust,  except in connection  with a
     trustee's sale after default by the related Mortgagor;

                                      I-5
<PAGE>


          (xxxiv) Each Mortgage  contains  customary and enforceable  provisions
     which render the rights and remedies of the holder thereof adequate for the
     realization  against the related Mortgaged  Property of the benefits of the
     security,  including (A) in the case of a Mortgage  designated as a deed of
     trust, by trustee's sale and (B) otherwise by judicial  foreclosure.  There
     is no homestead or other exemption available to the related Mortgagor which
     would materially interfere with the right to sell all the related Mortgaged
     Property  at a  trustee's  sale  or the  right  to  foreclose  the  related
     Mortgage;

          (xxxv) There is no default, breach, violation or event of acceleration
     existing  under any  Mortgage or the  related  Note and, to the best of the
     Seller's knowledge, no event which, with the passage of time or with notice
     and the expiration of any grace or cure period, would constitute a default,
     breach, violation or event of acceleration; and neither the Master Servicer
     nor the  Seller  has  waived any  default,  breach,  violation  or event of
     acceleration;

          (xxxvi)  No  instrument  of release  or waiver  has been  executed  in
     connection  with any Mortgage Loan, and no Mortgagor has been released,  in
     whole or in part,  except in connection with an assumption  agreement which
     has been approved by the primary  mortgage  guaranty  insurer,  if any, and
     which has been delivered to the Trustee;

          (xxxvii) The maturity  date of each Second  Mortgage  Loan is prior to
     the maturity date of the related first mortgage loan if such first mortgage
     loan provides for a balloon payment;

          (xxxviii) Each Mortgage Loan conforms,  and all such Mortgage Loans in
     the aggregate conform,  in all material respects to the description thereof
     set forth in the Prospectus Supplement;

          (xxxix) Each  Mortgage  Loan was  originated  in  accordance  with the
     credit  underwriting  guidelines  of the  originator  of such Mortgage Loan
     (except  for certain  exceptions  to such  credit  underwriting  guidelines
     approved by the  originator in accordance  with its  established  corporate
     policies),  which credit  underwriting  guidelines  conform in all material
     respects to the  descriptions  thereof set forth in the  Prospectus  or the
     Prospectus Supplement, as applicable;

          (xl) Each Mortgage Loan (other than the Mortgage  Loans  originated in
     connection with the Seller's "high LTV program") was originated  based upon
     a full  appraisal,  which  included an interior  inspection  of the subject
     property;

          (xli) The Mortgage Loans are  representative of the Seller's portfolio
     of fixed and variable rate mortgage  loans and the Mortgage  Loans were not
     selected for inclusion in the Trust by the Seller on any basis  intended to
     adversely affect the Trust or the Certificate Insurer;

          (xlii) As of the  Cut-Off  Date,  no more than 11.66% and 5.50% of the
     aggregate  Loan Balances of the Mortgage  Loans in the Fixed Rate Group and
     the Adjustable Rate

                                      I-6
<PAGE>


     Group, respectively, are secured by Mortgaged Properties that are non-owner
     occupied Mortgage Properties (investor-owned and vacation);

          (xliii) As of the Cut-Off  Date,  no more than  19.168% and 21.834% of
     the aggregate  Loan Balances of the Mortgage  Loans in the Fixed Rate Group
     and the Adjustable Rate Group, respectively, were originated under programs
     requiring less than full documentation;

          (xliv)  The  Seller  has no  actual  knowledge  that  there  exist any
     hazardous  substances,  hazardous wastes or solid wastes, as such terms are
     defined  in  the  Comprehensive  Environmental  Response  Compensation  and
     Liability Act, the Resource Conservation and Recovery Act of 1976, or other
     federal,  state  or  local  environmental  legislation,  on  any  Mortgaged
     Property;

          (xlv) The Seller was properly licensed or otherwise authorized, to the
     extent  required by applicable  law, to originate or purchase each Mortgage
     Loan  and  the  consummation  of  the  transactions  herein   contemplated,
     including,  without  limitation,  the receipt of interest by the Owners and
     the ownership of the Mortgage  Loans by the Trustee as trustee of the Trust
     will  not  involve  the  violation  of such  laws  and  Companion  Mortgage
     Corporation  was in  compliance  with  any  and  all  applicable  licensing
     requirements  of the  laws of the  state  wherein  the  Mortgaged  Property
     securing the Mortgage Loan is located;

          (xlvi) With  respect to each  Mortgaged  Property  subject to a ground
     lease (a) the  current  ground  lessor has been  identified  and all ground
     rents which have  previously  become due and owing have been paid;  (b) the
     ground lease term extends, or is automatically renewable, for at least five
     years beyond the maturity date of the related Mortgage Loan; (c) the ground
     lease has been duly  executed  and  recorded;  (d) the amount of the ground
     rent and any increases therein are clearly  identified in the lease and are
     for  predetermined  amounts at  predetermined  times;  (e) the ground  rent
     payment is included in the borrower's  monthly  payment as an expense item;
     (f) the Trust has the right to cure defaults on the ground  lease;  and (g)
     the terms and  conditions  of the  leasehold  do not  prevent  the free and
     absolute  marketability of the Mortgaged Property.  As of the Cut-Off Date,
     the  aggregate  Loan  Balance of the Mortgage  Loans with related  Mortgage
     Properties  subject to ground  leases  does not exceed 5% of the  aggregate
     Loan Balance of all of the Mortgage Loans;

          (xlvii)  All  taxes,  governmental  assessments,  insurance  premiums,
     water,  sewer and  municipal  charges,  leasehold  payments or ground rents
     which  previously  became  due  and  owing  have  been  paid or are not yet
     delinquent,  or an  escrow  of funds  has  been  established  in an  amount
     sufficient  to pay for every such item which  remains  unpaid and which has
     been assessed but is not yet  delinquent.  No one other than the applicable
     Mortgagor has advanced  funds,  directly or indirectly,  for the payment of
     any amount required under any Mortgage Loan;

          (xlviii) With respect to any Second  Mortgage  Loan, as of the Startup
     Day, the Seller has not received a notice of default of any first  mortgage
     loan secured by any Mortgaged  Property which has not been cured by a party
     other than the Seller;

                                      I-7
<PAGE>



          (xlix) All of the Mortgage Loans in the Adjustable Rate Group are in a
     first lien position;

          (l) As of the Cut-Off  Date,  each  Mortgage  Loan has an  outstanding
     balance of less than $509,645;

          (li) Each Mortgage Loan is secured by a Mortgage on Mortgaged Property
     which,  at the time of  origination  of the related  Mortgage  Loan, had an
     appraised value of less than $638,000;

          (lii) No more than 8.31% of the  aggregate  Loan Balances of the Fixed
     Rate Group Mortgage Loans are in a second priority position;

          (liii)  The  weighted  average  margin of the  Adjustable  Rate  Group
     Mortgage  Loans is 7.63% and with  respect  to each  Adjustable  Rate Group
     Mortgage Loan, the applicable  interest rate is adjusted in accordance with
     the terms of the Note and all required notices of interest rate adjustments
     have been sent to the Mortgagor on a timely basis, the computations of such
     adjustments were properly calculated and all interest rate adjustments have
     been made in accordance with all applicable law;

          (liv) The  aggregate  Loan Balance of all Mortgage  Loans in the Fixed
     Rate Group as of the Cut-Off Date is $65,223,213.34  and the aggregate Loan
     Balance  of all  Mortgage  Loans  in the  Adjustable  Rate  Group as of the
     Cut-Off Date is $97,931,742.45;

          (lv) Each Mortgage Loan is a "qualified  mortgage"  within the meaning
     of Section 860G(a)(3) of the Code;

          (lvi)  No more  than  2.18% of the  Original  Aggregate  Loan  Balance
     consists of Simple  Interest  Loans and no less than 97.82% of the Original
     Aggregate Loan Balance consists of Actuarial Loans;

          (lvii) With respect to Second  Mortgage  Loans,  either (a) no consent
     for the Second Mortgage Loan is required by the holder of the related first
     mortgage  loan or (b) such consent has been  obtained and  delivered to the
     Trustee;

          (lviii)  With  respect to Second  Mortgage  Loans,  the related  first
     mortgage loan does not provide for negative amortization;

          (lix) As of the Cut-Off Date,  no more than 12% of the aggregate  Loan
     Balance  of the  Mortgage  Loans  in the  Adjustable  Rate  Group as of the
     Cut-Off  Date had  interest  rates  that  were  within  0.125% of the fully
     indexed rate;

          (lx) The margins for the Mortgage Loans in the  Adjustable  Rate Group
     (which margins, when added to the applicable current indices, establish the
     interest  rates  applicable  to such  Mortgage  Loans) ranges from 2.75% to
     9.75%;

                                      I-8
<PAGE>



          (lxi) No Mortgage Loan has a term in excess of 360 months;

          (lxii) No property securing a Mortgage Loan is damaged by water, fire,
     earthquake  or  earth  movement,  windstorm,  flood,  other  types of water
     damage,  tornado or other  casualty so as to affect  adversely the value of
     such  property as security for such  Mortgage Loan or the use for which the
     premises were intended.  Each property  securing a Mortgage Loan is in good
     repair;

          (lxiii)  There is no  Mortgage  Loan as to which the  first  date upon
     which the applicable Mortgagor must make a payment on each Mortgage Loan is
     no later than 60 days after the Cut-Off Date;

          (lxiv) All  information  regarding a Mortgage Loan of which the Seller
     has knowledge  that could  reasonably  be expected to affect  adversely the
     value or marketability of any property securing such Mortgage Loan has been
     disclosed to the Certificate Insurer;

          (lxv) As of the Cut-Off Date,  none of the Mortgage  Loans is a retail
     installment  contract  for  goods  or  services,  which  loans  are  either
     "consumer  credit  contracts"  or "purchase  money loans" as such terms are
     defined in 16 C.F.R. ss. 433.1; and

          (lxvi) As of the Cut-Off  Date,  no more than 27.82% of the  aggregate
     Loan  Balance of the  Mortgage  Loans in the Fixed Rate Group and 40.56% of
     the aggregate  Loan Balance of the Mortgage  Loans in the  Adjustable  Rate
     Group are Purchase  Mortgage  Loans,  at least 72.18% of the aggregate Loan
     Balance of the  Mortgage  Loans in the Fixed Rate Group and at least 59.44%
     of the aggregate Loan Balance of the Mortgage Loans in the Adjustable  Rate
     Group are Refinance Mortgage Loans.



                                       I-9
<PAGE>

NOTE - THIS IS WHERE THE 19 EXCEL CHARTS NEED TO BE INSERTED.

<TABLE>
<CAPTION>

Loan        Borr Name         Address                         City               Zip        State Lien     LTV             Curr Bal
No                                                                               Code             Posi-
                                                                                                  tion
<S>         <C>                  <C>                          <C>                <C>        <C>   <C>       <C>            <C>
2702715     SKINNER              133  WOODMERE DR             WILLIAMBURG        23185      VA    2         87.8323025     19533.92
2703118     DEBORAH               26  GROVE STREET            TRUMBULL           06611      CT    2        99.52318286     34184.01
2703190     WHITE               2716  KINGS PARK CIRCLE       DECATUR            30034      GA    2        46.41436364     47308.15
2703840     PUIGNAU             1508  CHICKSAW TRAIL          ORLANDO            32825      FL    2         99.4672931     45164.12
2703899     JONES               4810  W 63RD ST.              LOS ANGELES        90056      CA    2        98.49260833     48893.25
2704103     FICKETT JR          2639  TAIT TERRACE            NORFOLK            23509      VA    2        78.06465882     15306.06
2704132     ELLIS               9458  DUBOIS BOULEVARD        ORLANDO            32825      FL    2        84.82278161     12629.21
2704300     DERRICK              953  HURDS ROAD              VIRGINIA BEACH     23452      VA    2          79.867448      33598.4
2780744     ARVIE               1993  MEADOW RUN RD           OPELOUSAS          70570      LA    2        77.13995918     31842.48
2781614     OKAFOR              5006  BRIDGEWOOD DRIVE        DURHAM             27713      NC    2        84.21824719     14902.24
2782949     SLAUGHTER          11520  PAMELA DRIVE            BATON ROUGE        70815      LA    2        84.42667143     16562.86
2783269     WILLIAMS             552  MART STEWART ROAD       BOGALUSA           70427      LA    2        89.19211905     12181.65
2783279     GARCIA              1955  SAINT. CROIX AVENUE     BATON ROUGE        70810      LA    2        84.60169543     17968.46
2783340     ALLEN               1900  EMILY STREET            METAIRIE           70001      LA    2        51.96778378     14596.32
2783412     BROADWAY           14040  S HOXIE AVENUE          BURNHAM            60633      IL    2        82.89093714     18378.54
2783910     CHAPMAN            10582  BUXTON ROAD             ST AMANT           70774      LA    2            84.2897     20453.68
2783923     CREECH JR            602  LAKEVIEW DRIVE          NASHVILLE          27856      NC    2        88.40875641     26406.85
400463      KNAPP                209  S HOPE STREET           HAMPTON            23663      VA    2        81.84621429     18840.88
400532      FURGESS JR.         7421  HALLOWS DRIVE           NASHVILLE          37221      TN    1        61.43574545    101183.54
400550      MOORE                  5  WANDO DRIVE             CHATTANOOGA        37412-2905 TN    1        78.53405195     60386.21
400563      SMITH               2536  US 60 EAST              HENDERSON          42420      KY    2        88.69171186     20018.86
400565      LEE                 3729  S MAIN STREET           WINSTON SALEM      27127      NC    1        71.76274444     64395.25
400577      VAUGHN               978  NOLAN LANE              CORDOVA            38018      TN    1        89.61556897    103954.06
702206      ROSENBAUM           1241  NEW YORK AVE            DUNEDIN            34698      FL    1        84.50210801      48486.8
702983      EDWARDS             2109  GLENN RD                GASTON             29053      SC    1             89.522     50559.28
703380      TAMAYO             17415  NW 53 CT                MIAMI              33055      FL    1        93.00799167     111529.8
703444      CLARK               2218  LAMEE AVENUE            JACKSONVILLE       32207      FL    1        79.51672581     49274.08
703469      PRATT               8500  PROVIDENCE RD           OOLTEWAH           37363      TN    1        84.56174516    262037.48
703490      GLADNEY             3306  MASCOTT ST              PORTMOUTH          23707      VA    1        85.21005797      58637.4
703554      JOHNSON              510  WOODBINE RD             WAYNEBORO          30830      GA    1        84.56458261     97249.27
703792      JENKINS             4710  TOPI CT                 COLUMBUS           31907      GA    1        86.19475455     94780.05
703835      PETREE                20  E. FARIS RD             GREENVILLE         29605      SC    1        79.59108161       122833
703880      PARNELL             2248  MOIR STREET N.E.        ROANOKE            24012      VA    1        84.72290196     43183.37
704060      FONTANEZ              62  HEMLOCK STREET          WEST HAVEN         6516       CT    1        89.72103333     80724.68
704140      OLIVENCIA            645  CHURCH LANE             YEADON BOROUGH     19050      PA    1         64.7544702     97740.49
704156      COOPER               207  KNOLLVIEW DRIVE         GREENVILLE         29611      SC    1        68.49113043     63011.84
704173      STEWART              230  COBB ROAD               PELZER             29669      SC    1        83.70805882     42691.11
704188      AKERS               2513  N GARNET STREET         PHILADELPHIA       19132      PA    1         79.7319322     23512.61
704218      NEUTZE              2816  LINGANORE AVENUE        BALTIMORE          21234      MD    1        73.82232593     49830.07

704219      NEUTZE              5621  GREENHILL AVENUE        BALTIMORE          21206      MD    1        70.78407059     60166.46

704231      WOODY                 25  LAUREL TERRACE DRIVE    ARDEN              28704      NC    1        84.66967778     76171.49
704316      GROZE               1052  MAPLE AVE               ROEBLING           8554       NJ    1        89.69279529    190528.51
704347      ELAM                3232  OLD LOUISVILLE ROAD     AUGUSTA            30906      GA    1        74.78507143     31400.19

                                     I-A-1
<PAGE>
<CAPTION>
(table continued)

Loan            APR    Margin  Index            Curr Pmt    Maturity    Property Type      Occ Status         Appr       Orig
No                             Name                         Dt                                                Val        Term

<C>              <C>   <C>     <C>               <C>        <C>         <C>                <C>                <C>        <C>
2702715          11.8          Fixed Rate        239.84     6/10/13     Single Family      Owner occupied     400000     180
2703118         14.99          Fixed Rate        489.34      8/1/13     Single Family      Owner occupied     175000     180
2703190          11.9          Fixed Rate        484.94      9/1/13     Single Family      Owner occupied     110000     180
2703840         13.99          Fixed Rate        617.62      9/1/13     Single Family      Owner occupied     232000     180
2703899          13.5          Fixed Rate        649.16     10/1/13     Single Family      Owner occupied     250000     180
2704103          12.9          Fixed Rate        213.97     9/21/13     Single Family      Owner occupied      85000     180
2704132          12.8          Fixed Rate        161.61     11/1/13     Single Family      Owner occupied      87000     180
2704300         12.66          Fixed Rate        390.13    10/15/18     Single Family      Owner occupied     250000     240
2780744         10.65          Fixed Rate        472.96      5/1/08     Single Family      Owner occupied      98000     120
2781614         10.95          Fixed Rate        142.28      7/1/13     Single Family      Owner occupied     178000     180
2782949          12.8          Fixed Rate        212.86      9/1/13     Single Family      Owner occupied      70000     180
2783269          11.3          Fixed Rate        145.03     9/21/13     Single Family      Owner occupied      42000     180
2783279          13.9          Fixed Rate        243.75     9/21/13     Single Family      Owner occupied      98500     180
2783340         11.35          Fixed Rate         173.8     10/1/13     Single Family      Owner occupied     148000     180
2783412         10.99          Fixed Rate        214.33     11/1/13     Multiple Family    Owner occupied     175000     180
2783910          10.7          Fixed Rate        234.74     11/2/13     Single Family      Owner occupied     140000     180
2783923         12.85          Fixed Rate        338.95     11/1/13     Single Family      Owner occupied      78000     180
400463          10.74          Fixed Rate        224.06    10/15/12     Single Family      Owner occupied      56000     180
400532           8.45          Fixed Rate        899.25      6/3/18     Single Family      Owner occupied     165000     240
400550           10.6          Fixed Rate        619.15     7/31/18     Single Family      Owner occupied      77000     240
400563          11.05          Fixed Rate        237.07     6/30/13     Single Family      Owner occupied      59000     180
400565            9.4          Fixed Rate        697.15     7/17/13     Single Family      Owner occupied      90000     180
400577          11.99          Fixed Rate       1072.04     10/8/28     Single Family      Owner occupied     116000     360
702206           11.8          Fixed Rate        494.36      3/1/13     Single Family      Owner occupied      58000     180
702983          10.99          Fixed Rate        483.87      7/1/13     Single Family      Owner occupied      56500     180
703380           8.25          Fixed Rate        847.11      8/1/28     Single Family      Owner occupied     120000     360
703444            9.6          Fixed Rate        420.69      9/1/13     Single Family      Owner occupied      62000     180
703469          11.13          Fixed Rate       2535.29      7/1/13     Single Family      Owner occupied     310000     180
703490              7          Fixed Rate        395.18      8/1/28     Multiple Family    Owner occupied      69718     360
703554          10.79          Fixed Rate        915.42      9/1/13     Single Family      Owner occupied     115000     180
703792          11.49          Fixed Rate        942.03      9/1/13     Single Family      Owner occupied     110000     180
703835           10.4          Fixed Rate       1120.66      9/1/13     Single Family      Owner occupied     158000     180
703880          12.49          Fixed Rate        462.32     8/24/13     Single Family      Owner occupied      51000     180
704060           12.3          Fixed Rate        851.93     10/1/13     Multiple Family    Owner occupied     108000     180
704140          10.95          Fixed Rate           931     11/1/13     Single Family      Owner occupied     151000     180
704156            8.5          Fixed Rate        487.88     11/1/13     Single Family      Owner occupied      92000     180
704173           9.95          Fixed Rate         416.9     11/1/18     Single Family      Owner occupied      51000     240
704188           11.5          Fixed Rate        233.71     11/1/13     Single Family      Owner occupied      29500     180
704218            9.7          Fixed Rate        478.52     11/1/18     Single Family      Not Owner           67500     240
                                                                                           occupied
704219            9.7          Fixed Rate        577.77     11/1/18     Multiple Family    Not Owner           85000     240
                                                                                           occupied
704231          10.79          Fixed Rate        716.41     11/1/13     Single Family      Owner occupied      90000     180
704316           11.4          Fixed Rate       1879.35     11/1/13     Single Family      Owner occupied     212500     180
704347           12.2          Fixed Rate        328.87     11/1/13     Single Family      Owner occupied      42000     180

                                     I-A-1
<PAGE>
<CAPTION>
(table continued)

Loan        Borr Name         Address                         City               Zip        State Lien     LTV             Curr Bal
No                                                                               Code             Posi-
                                                                                                  tion
<C>         <C>                  <C>                          <C>                <C>        <C>   <C>       <C>            <C>
704367      LAWHORN              142  GREENWOOD ST            NEW HAVEN          6511       CT    1         79.6401625     63681.99
704402      WILSON             10318  PAIGE RD                WOODFORD           22580      VA    1        79.70367081    128267.56
704406      FARMER JR            156  CRESTWOOD ARCH          LEXINGTON          29073      SC    1        79.72783251     64713.32
704444      PANTALEON JR         121  COTTER LN               GREER              29650      SC    1        84.70077658    126904.76
704451      WOODLEY              321  WEST 26TH STREET        NORFOLK            23513      VA    1           79.75299     79724.23
704509      CROZIER JR         17251  SE HIGHWAY 450          UMATILLA           32784      FL    1        84.65718062     96040.85
704517      HINSON               715  WRIGHT COURT            DELAND             32720      FL    1        84.63891667     60909.94
781305      JOHNSON              151  EAST SLATTERY           SHREVEPORT         71104      LA    1        88.18595122     36128.65
781463      COHEN               2042  DARROW                  EVANSTON           60201      IL    1        84.16595946    124472.98
781698      HAMMOND             3175  N MISTLE ROAD           LAKE GENEVA        53147      WI    1        89.61835789     42554.78
782097      MATHIEU             3006  BROADMOOR AVE           HOUMA              70364      LA    1        79.77850286     69753.58
782121      WATSON              9736  LIMU WAY                DIAMONDHEAD        39525      MS    1             83.315     34939.11
782127      THOMPSON             17A  NEW STREET              NATCHEZ            39120      MS    1        86.45582716     34851.15
782131      BELL                 164  MARIE DRIVE             AVONDALE           70094      LA    1           84.15356     42076.78
782388      ESTELLE             1014  SHELTON AVE             NEW IBERIA         70560-     LA    1        73.81971111     33218.87
782629      PALOMINOS            319  WHITMAN AVENUE          SAN ANTONIO        78211      TX    1        79.48078261     36540.25

782690      CASIDAY              615  FINKS HIDEAWAY          MONROE             71203      LA    2           83.86511     41565.54
782795      CARPENTER            558  OLD WAGY ROAD           FOREST CITY        28043      NC    1        84.77329412      57629.6
782864      ELKINS              1018  E 16TH AVE              COLUMBUS           43211      OH    1        81.04547273     44553.52
783091      WILLIAMS            2137  72ND AVENUE             BATON ROUGE        70807      LA    1        76.33579245     40353.41
783129      BONE                 602  E HARTFORD AVE          BESSEMER CITY      28016      NC    1        89.54123235      69724.3
783216      HALTON              3100  TEMPLE STREET           MUSKEGON           49444      MI    1        83.88677419     23374.63
783225      FRANKLIN             611  SOUTH STREET            AMITE              70422      LA    1        66.97012727     36816.15
783250      PINKERTON          23271  REPUBLIC DRIVE          OAKPARK            48237      MI    1        78.94439623     83647.56
783278      HENDERSON          14104  HWY 57                  VANCLEAVE          39565      MS    1        68.35808889      61239.1
783329      MCPHAIL              213  7TH STREET SW           SPRINGHILL         71075      LA    1        48.71624242     15994.73
783344      EZELL               1749  KALAMAZOO ROAD          PARIS              72855      AR    1         77.9824625     62074.63
783356      GARZA               7141  MADISON AVENUE          HAMMOND            46324      IN    1        84.61933333     73618.82
783361      WEBB                9560  LAGUND                  ST LOUIS           63132      MO    1        84.63490315     69879.51
783386      ANTHONY JR          4417  GLENVIEW RD             WARRENSVILLE       44128      OH    1           84.69344      63495.9
                                                               HEIGHTS
783393      TUTTLE              1953  PERSHING HIGHWAY        SMACKOVER          71762      AR    1        84.69345205     61802.68
783411      KING                2307  HARRISON LANE           TEXARKANA          75501      TX    1        74.82970526     71071.04
783449      THOMAS              1409  STILT STREET            BATON ROUGE        70807      LA    1           84.73868      21177.8
783453      SEABERG             5844  KINGSFISHER DRIVE       MENTONE            46539      IN    1         84.7454898     41512.12
783473      HORNE               2858  W LEXINGTON             CHICAGO            60612      IL    1        79.69299219    101965.75
783490      LEWIS              14787  HUBBS ROAD              PRIDE              70770      LA    1          59.660975     71550.79
783547      BRASHIER            2190  HIGHWAY 957             ETHEL              70730      LA    1         84.0982069     48726.33
783570      JACKSON             7039  I-55 SOUTH              JACKSON            39212      MS    1           48.71634     48593.22
783586      MARSCH               503  JASMINE STREET          JONESVILLE         71343      LA    1        78.99251429     27580.13

783589      THOMAS WALTON       3206  VANCOUVER DRIVE         BATON ROUGE        70819      LA    1        70.77285714     39525.57
783609      SWINT WHITFIELD     1635  N 18TH STREET           BATON ROUGE        70802      LA    1        75.41871429     10512.49

783636      VAUGHN             38267  JOAN DRIVE              PEARL RIVER        70452      LA    1        15.22281739     17459.05
783677      SOOTS               1323  UNDERDOWN AVE           LENOIR             28645      NC    1         69.8223125     33505.67
783753      PEREZ                510  GROVE STREET            EAST CHICAGO       46312      IN    1        78.92248571     27585.44

783762      SALLEY              1639  WOODROW                 SHREVEPORT         71103      LA    1        68.53433333     14359.71

783763      SALLEY              1643  WOODROW                 SHREVEPORT         71103      LA    1         68.4662381     14343.98

783780      ROBINSON            2358  VORHOF                  ST LOUIS           63136      MO    1        79.73091781     58183.79
783826      KING III            3626  WASHINGTON PIKE         BRIDGEVILLE        15017      PA    1        84.64388667    126965.83

                                     I-A-2
<PAGE>
<CAPTION>
(table continued)

Loan            APR    Margin  Index            Curr Pmt    Maturity    Property Type      Occ Status         Appr       Orig
No                             Name                         Dt                                                Val        Term

<C>              <C>   <C>     <C>               <C>        <C>         <C>                <C>                <C>        <C>
704367           10.1          Fixed Rate        566.38     11/1/13     Multiple Family    Owner occupied     115000     180
704402           10.5          Fixed Rate       1178.18     12/1/28     Single Family      Owner occupied     161000     360
704406           10.9          Fixed Rate        613.73     12/1/28     Manufactured       Owner occupied      81200     360
704444          10.79          Fixed Rate       1193.09     12/1/13     Single Family      Owner occupied     151000     180
704451          11.35          Fixed Rate        783.09     12/1/28     Multiple Family    Owner occupied     100000     360
704509           10.1          Fixed Rate        853.77     12/1/28     Single Family      Owner occupied     120000     360
704517           9.85          Fixed Rate         530.3     12/1/13     Single Family      Owner occupied      74000     180
781305              8          Fixed Rate        268.64      6/1/28     Single Family      Owner occupied      41000     360
781463              8          Fixed Rate        923.08      7/1/28     Multiple Family    Owner occupied     148000     360
781698          12.04          Fixed Rate        441.05      7/1/13     Single Family      Owner occupied      53000     180
782097          11.35          Fixed Rate        686.43     7/24/28     Single Family      Owner occupied      87500     360
782121           9.95          Fixed Rate        343.33     7/27/18     Single Family      Owner occupied      42000     240
782127           12.1          Fixed Rate        434.38     7/27/13     Single Family      Owner occupied      40500     180
782131           10.3          Fixed Rate        382.42      7/1/13     Single Family      Owner occupied      50000     180
782388           10.4          Fixed Rate        334.69      9/1/18     SINGLE FAMILY      Owner occupied      45000     240
782629           9.25          Fixed Rate        302.74      9/1/13     Multiple Family    Not Owner           46000     180
                                                                                           occupied
782690          11.65          Fixed Rate        504.07      9/1/13     Single Family      Owner occupied     100000     180
782795          12.55          Fixed Rate        619.12     11/1/28     Single Family      Owner occupied      68000     360
782864          10.05          Fixed Rate        394.81     10/1/28     Single Family      Owner occupied      55000     360
783091          11.05          Fixed Rate        424.59     9/23/18     Single Family      Owner occupied      53000     240
783129          10.99          Fixed Rate        667.14     11/1/13     Single Family      Owner occupied      78000     180
783216          11.14          Fixed Rate        247.05     10/1/18     Single Family      Owner occupied      28000     240
783225           10.1          Fixed Rate        327.44     11/1/28     Single Family      Owner occupied      55000     360
783250           10.9          Fixed Rate        793.61     11/1/28     Single Family      Owner occupied     106000     360
783278             12          Fixed Rate        756.11     9/22/13     Single Family      Owner occupied      90000     180
783329          10.85          Fixed Rate        185.99     9/28/13     Single Family      Owner occupied      33000     180
783344          11.05          Fixed Rate        729.43     9/26/13     Single Family      Owner occupied      80000     180
783356           10.9          Fixed Rate        698.66     11/1/13     Single Family      Owner occupied      87000     180
783361          10.79          Fixed Rate        657.51     10/1/13     Single Family      Owner occupied      82600     180
783386          11.14          Fixed Rate        613.86     11/1/28     Single Family      Owner occupied      75000     360

783393          11.14          Fixed Rate        597.49     11/5/28     Single Family      Owner occupied      73000     360
783411          13.25          Fixed Rate        802.11     11/1/28     Single Family      Owner occupied      95000     360
783449           11.9          Fixed Rate        216.95     11/1/13     Single Family      Owner occupied      25000     180
783453             12          Fixed Rate        428.42     11/1/28     Single Family      Owner occupied      49000     360
783473          10.85          Fixed Rate        963.59     11/1/28     Multiple Family    Owner occupied     128000     360
783490              9          Fixed Rate        579.33     11/1/13     Single Family      Owner occupied     120000     180
783547          12.74          Fixed Rate        568.48     10/5/18     Single Family      Owner occupied      58000     240
783570          10.85          Fixed Rate         563.6    10/12/13     Single Family      Owner occupied     100000     180
783586          11.55          Fixed Rate        299.57    10/12/18     Single Family      Not Owner           35000     240
                                                                                           occupied
783589           10.6          Fixed Rate        403.47    10/15/18     Single Family      Owner occupied      56000     240
783609           12.1          Fixed Rate        161.34    10/16/08     Single Family      Not Owner           14000     120
                                                                                           occupied
783636           10.1          Fixed Rate        194.53    10/19/13     Single Family      Owner occupied     115000     180
783677          12.75          Fixed Rate        365.13     11/1/28     Single Family      Owner occupied      48000     360
783753           10.6          Fixed Rate        281.43     11/1/18     Single Family      Not Owner           35000     240
                                                                                           occupied
783762             12          Fixed Rate        176.42     11/1/13     Single Family      Not Owner           21000     180
                                                                                           occupied
783763           11.5          Fixed Rate        171.72     11/1/13     Single Family      Not Owner           21000     180
                                                                                           occupied
783780           11.7          Fixed Rate        587.26     11/1/13     Single Family      Owner occupied      73000     180
783826           11.5          Fixed Rate       1262.62     12/1/28     Single Family      Owner occupied     150000     360


                                     I-A-2
<PAGE>
<CAPTION>
(table continued)

Loan        Borr Name         Address                         City               Zip        State Lien     LTV             Curr Bal
No                                                                               Code             Posi-
                                                                                                  tion
<C>         <C>                  <C>                          <C>                <C>        <C>   <C>       <C>            <C>
783844      DOTRO                701  MONMOUTH PARKWAY        MIDDLETOWN         7748       NJ    1           74.77501     74751.26
783846      MALONE               707  HWY 1206                DEVILLE            71328      LA    1        75.18335866     49455.16
783905      WITCHER              351  COUNTY ROAD 1190        TUPELO             38801      MS    1        76.65440816     37462.24
783914      RICHARD              109  RAILROAD STREET         GURDON             71743      AR    1           73.31152     18283.47
784019      KISMANN             1840  JACKSON AVENUE          MASILLON           44646      OH    1        84.73415704    110029.47
784054      WATERS              3664  WHITEHALL ROAD N        MUSKEGON           49445      MI    1        84.76748889     38145.37
803777      CLOTHIER            3493  HIGHWAY 1643            SOMERSET           42501-     KY    1         76.3316152     32135.61

803831      CRUZAN              1210  BRANDING IRON DR        COLORADO SPRGS     80915      CO    2        89.02599454     33226.61
805648      DAVIS               1091  WILLOW STREET           WOODVILLE          30669      GA    1            84.7965     42398.25
805933      SEALS               3926  DELLA COURT             INDIANAPOLIS       46236      IN    1        88.68203509     50548.76
807741      PARKHAM              754  E 118TH ST              CLEVELAND          44108      OH    1        74.03297561     60707.04
808274      COLLIER             9216  9TH AVE                 JACKSONVILLE       32208      FL    1        74.98527907     32243.67

808719      MCDONALD                  ROUTE 37 BOX 648 KIN    FAYETTEVILLE       28306      NC    2        77.89163107     30228.38
809021      EICKHOFF            5713E TIERRA BUENA LN         SCOTTSDALE         85254      AZ    1        82.96718182    136895.85
809286      ROBY                1047  -49 E PKWY S            MEMPHIS            38104      TN    1        79.95214286     27983.25

809580      WINSTON             2828  LINCOLN ST.             EVANSTON           60201      IL    1        68.21413217    391957.34
809658      SPENCER              108  MORELLI DR              PITTSBURGH         15237      PA    1        89.79327502     92351.87
809790      HOWARD               215  MAPLE PT CT             ST. CHARLES        63034      MO    1        91.99660305    120430.81
809794      GREEN              10468  RUTGERS RD              JACKSONVILLE       32218      FL    1        82.02671429     62814.56
810032      CRUTCHER             455  WOODLAND AVE            LEXINGTON          40508      KY    1        71.10157292     68148.66
810050      CHAVEZ              3424  OSAGE STREET            DENVER             80211      CO    1        65.57108725     48820.12
810057      SNODGRASS           2647  DOUGLAS CIR             HENDERSON          89014-     NV    2        89.94570164     51006.39
810063      PEAVLER              551  JOHNSON AVE             FRANKLIN           46131-     IN    1         79.7032375     63712.34

810112      WILBUR               415  W 2ND ST                ANDERSON           46016      IN    1        74.75781579     28399.24
810238      JENNINGS             441  SUSAN DR                COLLINSVILLE       24078      VA    1        89.62552273     78801.45
810242      WILLIAMS             419  HWY 212                 MICHIGAN CITY      46360      IN    1        65.78772414     57207.62
810314      BARNETT             2543  -45 SCHOOL AVE          MEMPHIS            38112      TN    1           89.80662     44893.03
810324      GOLDSMITH            701  GRAY ST S               GULFPORT           33707      FL    1        76.32981429     53391.31
810351      CARTER             18257  SANTA BARBARA           DETROIT            48221      MI    1           79.61284     79572.37
810376      DAVIDSON             740  MADERIA CT              KISSIMMEE          34758      FL    1        51.69083951     41751.58

810434      MCDONALD            3733  CROMWELL ST             JACKSON            39213      MS    1         88.1098977     34365.13
810451      SUTHERLAND          2752  W MAIN ST               LOUISVILLE         40212      KY    1            89.7461     62744.89
810454      MINK               11360  BARAGA                  TAYLOR             48180      MI    1        73.33487342     57764.69
810457      HARVEY              1742  WAYSIDE AVENUE          CLEVELAND          44122      OH    1             79.771     59777.22

810464      PENN                1065  KNOLLWOOD DR            SAINT HELEN        48656      MI    1        78.70493333     23553.97
810466      RODY               10636  WALKER VISTA DR         RIVERVIEW          33569      FL    1        89.79159829     95720.12
810467      RICE                1397  E 262ND ST              EUCLID             44132      OH    1        79.88434694      39114.2

810468      STATON              6118  NORTH  RD               WEST JEFFERSON     43162      OH    1        72.10425397     90801.56
811021      ASHBAUGH            1010  FOURTH ST               JACKSON            49203      MI    1        79.77145405     58153.39
811103      DOUGLAS             2630  FOREST VALLEY DR        FORT WAYNE         46815      IN    1        84.68265909    111743.07
811254      CLARK               5609  SUMMIT DR               ROCKLIN            95765      CA    2        85.98698891     42760.85
811286      LAVENDER            1162  E 72ND ST               CLEVELAND          44103      OH    1        89.67978261     61840.38
811290      CLARK                321  W COLLEGE               INDEPENDENCE       64015      MO    1        74.77461905     31249.93
811382      BASSETT             5120  S DORSEY LN             TEMPE              85282      AZ    1            89.6755    109352.74
811470      HARRIS              2498  BENSON CREEK RD         LAWRENCEBURG       40342-     KY    1        88.39834375    141437.35
811491      ASNES              22323  RUSHMORE PL             BOCA RATON         33428-     FL    2        89.83292857     62788.94
811648      BRYANT               106  CENTER ST               NORTH PERKIN       61554      IL    1        89.76906522     41281.36
811671      FREDERICK           1562  W 16TH ST               JACKSONVILLE       32209      FL    1        79.78297727     35094.49


                                     I-A-3
<PAGE>
<CAPTION>
(table continued)

Loan            APR    Margin  Index            Curr Pmt    Maturity    Property Type      Occ Status         Appr       Orig
No                             Name                         Dt                                                Val        Term

<C>             <C>    <C>     <C>               <C>        <C>         <C>                <C>                <C>        <C>
783844          11.99          Fixed Rate        770.88     11/1/28     Single Family      Owner occupied     100000     360
783846          10.45          Fixed Rate        453.18    10/26/28     Single Family      Owner occupied      65800     360
783905           10.3          Fixed Rate        420.82     11/4/13     Manufactured       Owner occupied      49000     180
783914           11.2          Fixed Rate        215.47     11/7/13     Single Family      Owner occupied      25000     180
784019          11.29          Fixed Rate       1075.77     12/1/13     Single Family      Owner occupied     132000     180
784054          12.55          Fixed Rate        409.71     12/1/28     Single Family      Owner occupied      45000     360
803777          10.89          Fixed Rate        352.24      8/1/17     Investment         Not Owner           42100     240
                                                                                           occupied
803831          12.75          Fixed Rate        439.37     8/19/12     Single Family      Owner occupied     183000     180
805648          11.44          Fixed Rate        418.93    12/22/12     Single Family      Owner occupied      50000     180
805933           11.2          Fixed Rate        496.31    12/30/12     Single Family      Owner occupied      57000     180
807741           9.45          Fixed Rate        514.88     5/15/13     Single Family      Owner occupied      82000     180
808274           10.9          Fixed Rate        304.69     6/15/13     Single Family      Not Owner           43000     180
                                                                                           occupied
808719             12          Fixed Rate        376.85     7/17/13     Single Family      Owner occupied     103000     180
809021           9.79          Fixed Rate       1186.24      8/4/13     Single Family      Owner occupied     165000     180
809286          12.25          Fixed Rate        293.42     8/26/13     Multiple Family    Not Owner           35000     180
                                                                                           occupied
809580           8.25          Fixed Rate       2970.51     9/17/13     Single Family      Owner occupied     575000     180
809658           13.2          Fixed Rate       1038.95     9/14/28     Single Family      Owner occupied     103000     360
809790           8.25          Fixed Rate        913.29      9/1/28     Single Family      Owner occupied     133000     360
809794           9.99          Fixed Rate         698.1     9/30/13     Single Family      Owner occupied      77000     180
810032           7.89          Fixed Rate        557.65    10/20/28     Single Family      Owner occupied      96000     360
810050            8.8          Fixed Rate        388.58    10/21/13     Single Family      Owner occupied      74500     180
810057          14.65          Fixed Rate        631.85    10/21/13     Single Family      Owner occupied     305000     180
810063          10.99          Fixed Rate           609    10/19/28     Multiple Family    Not Owner           80000     360
                                                                                           occupied
810112           12.2          Fixed Rate        297.55    10/22/13     Single Family      Owner occupied      39500     180
810238           10.5          Fixed Rate        724.47    10/30/28     Single Family      Owner occupied      90320     360
810242           9.99          Fixed Rate        504.18    11/10/13     Single Family      Owner occupied      87000     180
810314           13.5          Fixed Rate        515.44    11/16/13     Multiple Family    Owner occupied      50000     180
810324          11.25          Fixed Rate         520.6    11/10/13     Single Family      Owner occupied      70000     180
810351           9.75          Fixed Rate        687.32    11/18/13     Single Family      Owner occupied     100000     180
810376           9.45          Fixed Rate        447.72    11/18/13     Single Family      Not Owner           81000     180
                                                                                           occupied
810434          10.75          Fixed Rate        394.46     12/9/13     Single Family      Owner occupied      39100     180
810451           10.7          Fixed Rate        585.73     1/12/29     Single Family      Owner occupied      70000     360
810454           8.74          Fixed Rate        591.82     1/26/14     Single Family      Owner occupied      79000     180
810457          10.49          Fixed Rate         548.4     1/28/14     Single Family      Not Owner           75000     180
                                                                                           occupied
810464          10.75          Fixed Rate        269.03     2/26/14     Single Family      Owner occupied      30000     180
810466          10.75          Fixed Rate        895.96     3/19/14     Single Family      Owner occupied     107000     180
810467             11          Fixed Rate        373.31     4/21/14     Single Family      Not Owner           51000     180
                                                                                           occupied
810468            9.1          Fixed Rate        738.76      6/7/14     Single Family      Owner occupied     126000     180
811021           9.75          Fixed Rate        501.06      4/1/29     Single Family      Owner occupied      73500     360
811103          11.75          Fixed Rate       1132.56    11/16/28     Single Family      Owner occupied     132000     360
811254          13.05          Fixed Rate        477.63    11/25/28     Single Family      Owner occupied     225500     360
811286           12.2          Fixed Rate        648.34    10/30/28     Single Family      Owner occupied      69000     360
811290          10.75          Fixed Rate         358.7    12/22/13     Single Family      Owner occupied      42000     180
811382          10.05          Fixed Rate        967.63     1/25/14     Single Family      Owner occupied     122000     180
811470           10.7          Fixed Rate       1320.21    11/17/13     Single Family      Owner occupied     160000     180
811491          11.95          Fixed Rate         645.6     11/9/13     Single Family      Owner occupied     252000     180
811648           12.2          Fixed Rate        432.23     12/4/28     Single Family      Owner occupied      46000     360
811671          12.49          Fixed Rate         375.4    11/17/28     Multiple Family    Not Owner           44000     360
                                                                                           occupied

                                     I-A-3
<PAGE>
<CAPTION>
(table continued)

Loan        Borr Name         Address                         City               Zip        State Lien     LTV             Curr Bal
No                                                                               Code             Posi-
                                                                                                  tion
<C>         <C>                  <C>                          <C>                <C>        <C>   <C>       <C>            <C>
811708      FLEMING              108  KINDER ST               CAHOKIA            62206      IL    1           78.24308     19509.86

811760      LAVENDER            2705  E 89TH ST               CLEVELAND          44104      OH    1        79.81376563     51054.92

811896      YADRICK-             313  SW 313TH ST             FEDERAL WAY        98023      WA    2        71.96027826     38979.64
            GRABLE
811932      MARKS              15230  SARANAC RD              CLEVELAND          44110      OH    1        79.56808967     40801.74

811967      WHALEY              1025  CRESTWOOD HTS           PARIS              40361      KY    1        79.71598496     105978.4
812014      LAWSON             11725  HIGHWAY 52 EAST         PAINT LICK         40461      KY    1        68.92290323     36274.18
812080      WHITLOCK             159  N ST                    ALLEGAN            49010      MI    1        79.77579747     63004.16
812091      CEASOR             12615  BROOKLAWA AVE.          CLEVELAND          44111      OH    1           84.78486     42364.21
812276      WESLEY               411  -11A W KEEFE AVE        MILWAUKEE          53209      WI    1        74.79845455     32902.39

812434      FRANCO              2810  W 1ST AVE               DENVER             80219      CO    1        60.53430588     51390.53
812632      ROBERTS              118  CHERRY ST               IRVINE             40336      KY    1        79.75646667     35874.22
812680      BRASILIANO          5188  SW 199TH CT             DUNNELLON          34431      FL    1        89.67404839      55573.5
812735      FRITZ               1861  55TH TERR SW            NAPLES             34116      FL    1          79.785075    127575.43

812750      WOLFE              28440  N 63RD ST               CAVE CREEK         85331      AZ    2        71.53584333      20705.1
812766      MANN                  50  DUNKIRK ST              GRAND RAPIDS       49548      MI    1           84.74112      63530.6
812862      ROGERSON           14929  LAKEWOOD HEIGHTS        LAKEWOOD           44107      OH    1        79.82934074    107735.38
813082      MASTERSON           5311  CITATION RD             LOUISVILLE         40272      KY    1        79.70044872     62139.25
813158      GRAY                8991  S COUNTY RD 625 W       REELSVILLE         46171      IN    1        79.48140789    120511.37
813163      UTTERBACK            127  WILTON AVE              LEXINGTON          40508      KY    1        89.79282258     55633.25
813174      HARVEY              7140  HARTMAN ST              COCOA              32927      FL    1        67.88084091     59707.41
813194      BURGOS             13109  LEISUREWOOD PL          TAMPA              33612      FL    1        89.68389796     87817.94
813332      MORRIS              2974  E 3175 S                SALT LAKE CITY     84109      UT    1         21.5727235     46791.09
813335      JERDINE            13400  FOREST HILL AVE         EAST CLEVELAND     44112      OH    1             79.766     67757.92

813355      CARLSON             4087  S TURQUOISE DR          BUCKEYE            85326      AZ    1           29.18476     43751.44
813454      POWERS                87  CHURCH STREET           COLDWATER          49036      MI    1        78.19910714     65512.51

813466      ROY                 1916  W 29TH ST               PUEBLO             81008      CO    1        79.66353488     34238.58
813557      PORTER              2712  CONESTOGA AVE           LOUISVILLE         40210      KY    1        89.63676596     42111.83
813561      BIGLOW               200  GROSS ST                FARMVILLE          23901      VA    1           79.79696     39883.44
813592      BOIS                  18  TAM O SHANTER LN        BOCA RATON         33431      FL    2        83.33118354     19620.71
813756      LAVIZZO            18728  S CENTER AVE            HOMEWOOD           60430-     IL    2        89.82591642     34101.41
814144      MYLES                819  STROTZ RD               TOLEDO             43612      OH    1        83.34788571     58193.35
814217      LINDEMAN             820  NE 47TH CT              FORT LAUDERDALE    33334      FL    1        69.74436735     68284.21
814305      GALSTER             3420  PRILL RD                CENTRALIA          98531      WA    1        89.87565333    134750.28
814353      GRAFTON             1373  HARRODSBURG RD          LAWRENCEBURG       40342      KY    1        78.47946154     50753.61
814412      ETHRIDGE             226  CRABAPPLE TRL           DALLAS             30132      GA    2        84.67945833      24334.6
814425      CARTER              7541  GRAND MESA CIR          KEYSTONE HEIGHTS   32656      FL    1        89.66169048     75250.48
814470      NURRE               5870  AMANDA NORTHERN RD      CARROLL            43112      OH    1        89.68389809    140746.08
814633      SOLARIN             8006  N 13TH ST               TAMPA              33604      FL    1        84.74810938     54217.92
814634      RIEBE              15750  E CHAIN LAKE RD         LAKEWOOD           54138      WI    1        74.85106667     28049.81
814666      HARDIN             10624  GRANT DR                NORTHGLENN         80233      CO    1        60.77733028     66214.53
814864      MORRIS               216  E OKLAHOMA AVE          KNOXVILLE          37917      TN    1        72.20041379     31231.88
814871      THOMAS              6621  CASINO DR               FORT WAYNE         46816      IN    1        89.67535897      69920.7
814879      HARRIS               216  HARAWAY RD              DANVILLE           24540      VA    1           74.81217     74762.88
814923      BLAKELY              111  MARLBORO DR             GREENVILLE         29605      SC    1        79.76905526     67067.94
814960      LEGARE               511  EUWANEE PL              NORFOLK            23503      VA    1        79.71906511     47732.18

814986      GUTIERREZ            806  W SUPERIOR ST           FORT WAYNE         46802      IN    1        79.78609524     50229.92

                                     I-A-4
<PAGE>
<CAPTION>
(table continued)

Loan            APR    Margin  Index            Curr Pmt    Maturity    Property Type      Occ Status         Appr       Orig
No                             Name                         Dt                                                Val        Term

<C>             <C>    <C>     <C>               <C>        <C>         <C>                <C>                <C>        <C>
811708          10.25          Fixed Rate        217.99    12/17/13     Single Family      Not Owner           25000     180
                                                                                           occupied
811760          13.05          Fixed Rate        568.38    11/19/28     Multiple Family    Not Owner           64000     360
                                                                                           occupied
811896          11.95          Fixed Rate        478.78     12/1/13     Single Family      Owner occupied     230000     180

811932          10.99          Fixed Rate        390.52    11/10/28     Single Family      Not Owner           51300     360
                                                                                           occupied
811967           10.7          Fixed Rate        989.23     12/7/13     Single Family      Owner occupied     133000     180
812014          10.25          Fixed Rate        326.18      2/3/14     Single Family      Owner occupied      52700     180
812080           12.3          Fixed Rate        664.71    11/13/13     Single Family      Owner occupied      79000     180
812091           11.7          Fixed Rate        427.37    12/21/28     Single Family      Owner occupied      50000     360
812276          12.75          Fixed Rate        358.61    11/25/13     Multiple Family    Not Owner           44000     180
                                                                                           occupied
812434           9.15          Fixed Rate        424.03    11/25/28     Single Family      Owner occupied      85000     360
812632           10.2          Fixed Rate        321.26      2/1/14     Single Family      Owner occupied      45000     180
812680           10.4          Fixed Rate        506.26      1/6/29     Single Family      Owner occupied      62000     360
812735          11.99          Fixed Rate       1315.64    11/30/28     Multiple Family    Not Owner          160000     360
                                                                                           occupied
812750           12.3          Fixed Rate         256.1     3/16/14     Single Family      Owner occupied     300000     180
812766          10.85          Fixed Rate        599.89     1/12/14     Single Family      Owner occupied      75000     180
812862          11.85          Fixed Rate       1098.45      2/5/14     Single Family      Owner occupied     135000     180
813082          10.45          Fixed Rate        568.47    12/23/13     Single Family      Owner occupied      78000     180
813158           10.9          Fixed Rate       1246.88      3/3/19     Single Family      Owner occupied     152000     240
813163           11.5          Fixed Rate        552.58      1/4/29     Single Family      Owner occupied      62000     360
813174          10.19          Fixed Rate        534.99    11/30/13     Single Family      Owner occupied      88000     180
813194          10.75          Fixed Rate        823.33    11/30/13     Multiple Family    Owner occupied      98000     180
813332          10.15          Fixed Rate        417.68      1/4/14     Multiple Family    Owner occupied     217000     180
813335          11.99          Fixed Rate        698.93    11/19/28     Single Family      Not Owner           85000     360
                                                                                           occupied
813355              9          Fixed Rate        354.03    12/21/13     Single Family      Owner occupied     150000     180
813454             10          Fixed Rate        722.13    12/18/13     Single Family      Not Owner           84000     180
                                                                                           occupied
813466            9.9          Fixed Rate        299.35     12/1/13     Single Family      Owner occupied      43000     180
813557          10.75          Fixed Rate        394.86     12/7/13     Multiple Family    Owner occupied      47000     180
813561          11.05          Fixed Rate        382.44      2/1/29     Single Family      Owner occupied      50000     360
813592          12.24          Fixed Rate        243.13      1/4/14     Multiple Family    Owner occupied     158000     180
813756           12.5          Fixed Rate        390.74    12/14/18     Multiple Family    Owner occupied     167500     240
814144          10.25          Fixed Rate        648.52     1/11/14     Multiple Family    Owner occupied      70000     180
814217           9.99          Fixed Rate        601.51    12/28/13     Multiple Family    Owner occupied      98000     180
814305           9.85          Fixed Rate       1169.79     6/16/14     Single Family      Owner occupied     150000     180
814353           10.5          Fixed Rate        574.81    12/15/13     Single Family      Owner occupied      65000     180
814412             12          Fixed Rate        296.98      2/2/14     Single Family      Owner occupied      96000     180
814425           10.5          Fixed Rate        691.54     1/25/29     Single Family      Owner occupied      85000     360
814470          10.75          Fixed Rate       1319.01    12/17/13     Single Family      Owner occupied     157000     180
814633             11          Fixed Rate        518.06     1/19/14     Single Family      Owner occupied      64000     180
814634          11.45          Fixed Rate        277.45     2/26/14     Single Family      Owner occupied      37500     180
814666            9.8          Fixed Rate        573.78     1/19/29     Single Family      Owner occupied     109000     360
814864           9.24          Fixed Rate        329.15     1/27/14     Single Family      Owner occupied      43500     180
814871          11.25          Fixed Rate        681.83    12/22/13     Single Family      Owner occupied      78000     180
814879          11.75          Fixed Rate        757.06    12/23/13     Multiple Family    Owner occupied     100000     180
814923          10.45          Fixed Rate        613.29     1/25/29     Single Family      Owner occupied      85000     360
814960          10.75          Fixed Rate        447.32    12/23/28     Single Family      Not Owner           70000     360
                                                                                           occupied
814986          11.45          Fixed Rate        497.19    12/23/13     Multiple Family    Owner occupied      63000     180


                                     I-A-4
<PAGE>
<CAPTION>
(table continued)

Loan        Borr Name         Address                         City               Zip        State Lien     LTV             Curr Bal
No                                                                               Code             Posi-
                                                                                                  tion
<C>         <C>                  <C>                          <C>                <C>        <C>   <C>       <C>            <C>
815002      CUNNINGHAM           821  CLAREMONT RD            CHARLOTTE          28214      NC    2        79.60004706     25281.12
815018      ROGERS               602  JOLIET RD               MARQUETTE          61554      IL    1        74.74881176     63508.75
                                                               HEIGHTS
815024      HARRISON             642  LUPINE DR               FORT COLLINS       80524      CO    2        74.13525833     19635.09
815026      CORREA              1213  SE 8TH ST 73-C          CAPE CORAL         33990      FL    1        84.72312069     49118.81
815027      DEAN                 961  DARDA CT                LEXINGTON          40515      KY    2        84.12116807     45108.36
815069      LEONARD              840  DELLA DR                LEXINGTON          40504      KY    1        84.72137931     98234.79
815093      RICHARDS             171  RANDALL DRIVE           HOLLY SPRINGS      38635      MS    1        74.42360377     39404.49
815094      RIGGLE               102  -108 N MANHATTEN        MUNCIE             47303      IN    1        79.75134667     59789.25
815113      PATTON             13996  13 MILE RD              CERESCO            49033      MI    1        79.76109091     70158.69
815158      KELLY              18660  SUNDERLAND              DETROIT            48219      MI    1        89.77466667     53847.15
815192      LEHMBERG            9264  S BELTON LN             SANDY              84093      UT    2           84.55362     39398.18
815277      PULLIAM             3833  PARKLANE DR             CLARKSTON          30021      GA    1        84.73583149     38184.72
815298      SCOTT                 14  EDINBORO CIR            CHALFONT           18914      PA    1        84.70618723     99439.73
815309      MCGRATH              218  MANHEIM ST              PHILADELPHIA       19144      PA    1           77.67556        38819

815315      CARR                1580  ALTA DR UNIT C-12       WHITEHALL          18052      PA    1        84.74145455     46589.29
815322      KEITH                 52  SYCAMORE RD             NEWPORT NEWS       23607      VA    1        69.73123611     50181.41
815401      SNEDEKER            3728  ROGERO RD               JACKSONVILLE       32277      FL    1        84.79941463     69449.95
815404      MCNICHOLAS           325  HUNTLEY RD              UPPER DARBY        19082      PA    1        79.32242222     35695.09

815407      ROWE                4216  FARMHILL LN             CHESTERFIELD       23832      VA    2        80.54033962     24575.76
815482      KLINGER               89  COLEMAN ST 933          WEST HAVEN         6516       CT    1         64.8280625     41475.61

815543      PHILLIPS            4680  TUSCON TRL              ATLANTA            30331      GA    1        89.58441429     62688.15
815560      GREENE             17147  BRAMELL                 DETROIT            48219      MI    1        79.83121667        47857

815594      GRUBER-             9125  S MOUNTAIN BRUSH CT     HIGHLANDS RANCH    80126      CO    2        89.82085306     28003.56
             COOKSEY
815609      WILLIS              1006  MONROE ST               NASHVILLE          37208      TN    1        45.36922353     38512.59
815618      PORTELLI            1906  E ROBSON ST             TAMPA              33610      FL    1        79.75709524     50228.41
815620      GREEN               1297  N JODI DR               LAYTON             84041      UT    2        89.71958912     23574.21
815622      KLINGE             14830  TAYLOR ST               WEST OLIVE         49460      MI    2         76.2628866     43828.98
815656      SUCIU               9414  NE 307TH AVE            SALT SPRINGS       32134      FL    1        84.77280952     88980.34
815690      JONSSON              846  E CASSIE DR             SOUTH OGDEN        84405      UT    2           89.94825     44194.83
815709      EDWARDS             5763  RIVERVIEW BLVD          SAINT LOUIS        63147      MO    1        68.95929231     44800.68
815710      SNIPES              2924  N COLORADO AVE          INDIANAPOLIS       46218      IN    1        79.79754545     43874.11
815723      NEW                 1163  GOGGINS LN              RICHMOND           40475      KY    1            84.7699     76262.26
815726      HARRIS               315  LOUISE                  HIGHLAND PARK      48203      MI    1        79.64562162     29468.88
815727      LEVERETT           12081  SANTA ROSA              DETROIT            48204      MI    1        69.71392593     37625.52
815744      LAWREY               108  FAIRLAWN RD             LOUISVILLE         40207      KY    1        66.95830909     73455.67
815751      EARLS               3967  TANGLEWOOD RD           SNELLVILLE         30039      GA    1        89.66093478     82447.68
815768      WOOD                5916  A & B 1ST ST E          BRADENTON          34203      FL    1            74.7668     37368.23

815774      WOOD                5912  A & B 1ST ST EAST       BRADENTON          34207      FL    1            74.7668     37368.23

815800      BREWER              7436  E BRENTWOOD ST          DETROIT            482343155  MI    1         79.7551632     26867.12

815801      HARTVIGSEN           296  E 1000 S                BOUNTIFUL          84010      UT    2        89.82112587     19667.43
815810      MUNN                 900  40TH AVENUE WEST        BRADENTON          34205      FL    1        79.73210606     52600.22
815826      CHECCHIA            5411  KINGSESSING AVE         PHILADELPHIA       19143      PA    1        73.75811429     25751.06

815845      PORCHE               201  DIANA DR                GRAY               70359      LA    2        68.69141497     12754.38
815868      ANDERSON           13322  MOSS RD                 CHARLOTTE          28273      NC    1        84.73797746    150271.92
815870      LAFAYETTE           4784  JACKSON ST              GARY               46408      IN    1             84.768     57595.59

                                     I-A-5
<PAGE>
<CAPTION>
(table continued)

Loan            APR    Margin  Index            Curr Pmt    Maturity    Property Type      Occ Status         Appr       Orig
No                             Name                         Dt                                                Val        Term

<C>             <C>    <C>     <C>               <C>        <C>         <C>                <C>                <C>        <C>
815002          12.95          Fixed Rate        324.61     1/20/14     Single Family      Owner occupied      85000     180
815018           10.4          Fixed Rate        578.39     1/21/14     Single Family      Owner occupied      85000     180

815024           12.3          Fixed Rate        243.91      1/6/14     Multiple Family    Owner occupied     120000     180
815026           10.6          Fixed Rate        454.66     2/15/29     Condominium        Owner occupied      58000     360
815027          11.65          Fixed Rate        541.76      1/4/14     Multiple Family    Owner occupied     119000     180
815069           10.5          Fixed Rate        901.93      1/4/14     Single Family      Owner occupied     116000     180
815093          12.65          Fixed Rate        455.83     1/15/19     Single Family      Owner occupied      53000     240
815094          10.75          Fixed Rate        560.09      1/4/14     Single Family      Owner occupied      79550     180
815113          10.29          Fixed Rate        632.95      2/2/14     Single Family      Owner occupied      88000     180
815158          11.75          Fixed Rate        545.08     1/11/14     Single Family      Owner occupied      60000     180
815192          13.05          Fixed Rate        507.41      2/1/14     Single Family      Owner occupied     450000     180
815277          10.75          Fixed Rate        357.85    12/31/13     Condominium        Owner occupied      45500     180
815298          10.25          Fixed Rate        894.98    12/29/13     Single Family      Owner occupied     117500     180
815309           9.95          Fixed Rate        340.81    12/31/13     Single Family      Not Owner           50000     180
                                                                                           occupied
815315          10.85          Fixed Rate        439.92     1/15/14     Condominium        Owner occupied      55000     180
815322           9.75          Fixed Rate        433.01      1/7/14     Single Family      Owner occupied      72000     180
815401          10.65          Fixed Rate         645.4     1/12/14     Single Family      Owner occupied      82000     180
815404           10.1          Fixed Rate        318.59     1/11/14     Single Family      Not Owner           54900     180
                                                                                           occupied
815407          11.75          Fixed Rate        296.03      2/1/14     Single Family      Owner occupied     106000     180
815482           11.5          Fixed Rate        411.96     1/12/29     Condominium        Not Owner           64000     360
                                                                                           occupied
815543             12          Fixed Rate        648.03     1/14/14     Single Family      Owner occupied      72000     180
815560           10.3          Fixed Rate        431.91      2/9/14     Single Family      Not Owner           60000     180
                                                                                           occupied
815594           12.8          Fixed Rate        356.85     1/11/14     Single Family      Owner occupied     245000     180

815609          10.85          Fixed Rate        399.93     1/15/14     Single Family      Owner occupied      85000     180
815618          10.95          Fixed Rate        478.07      1/6/14     Single Family      Owner occupied      63000     180
815620           12.6          Fixed Rate        296.75     2/17/14     Single Family      Owner occupied     165500     180
815622           12.1          Fixed Rate        542.97     1/25/14     Single Family      Owner occupied      97000     180
815656          11.45          Fixed Rate        880.43      1/7/14     Single Family      Owner occupied     115000     180
815690          12.55          Fixed Rate        474.51     1/25/14     Single Family      Owner occupied     168000     180
815709           9.65          Fixed Rate        383.32     1/26/14     Single Family      Owner occupied      65000     180
815710           11.7          Fixed Rate        442.45     1/15/29     Single Family      Owner occupied      55000     360
815723          10.75          Fixed Rate        714.11      2/1/14     Single Family      Owner occupied      90000     180
815726           9.65          Fixed Rate        252.14      1/7/14     Single Family      Owner occupied      37000     180
815727           9.45          Fixed Rate        316.46     1/21/29     Single Family      Owner occupied      54000     360
815744            9.6          Fixed Rate         787.7      2/2/14     Single Family      Owner occupied     110000     180
815751           9.85          Fixed Rate        717.47     1/21/14     Single Family      Owner occupied      92000     180
815768          10.75          Fixed Rate        350.06     1/15/14     Single Family      Not Owner           60000     180
                                                                                           occupied
815774          10.75          Fixed Rate        350.06     1/15/14     Single Family      Not Owner           60000     180
                                                                                           occupied
815800             11          Fixed Rate        256.75     2/16/14     Single Family      Not Owner           42500     180
                                                                                           occupied
815801           13.3          Fixed Rate        257.01     1/19/14     Single Family      Owner occupied     143000     180
815810           10.4          Fixed Rate        479.04     1/14/14     Single Family      Owner occupied      66000     180
815826           10.5          Fixed Rate        290.17      2/4/14     Single Family      Not Owner           35000     180
                                                                                           occupied
815845           12.3          Fixed Rate        158.54     1/27/14     Single Family      Owner occupied     147000     180
815868          10.14          Fixed Rate       1339.67     1/20/14     Single Family      Owner occupied     177500     180
815870          10.74          Fixed Rate        539.12     1/19/29     Single Family      Owner occupied      68000     360


                                     I-A-5
<PAGE>
<CAPTION>
(table continued)

Loan        Borr Name         Address                         City               Zip        State Lien     LTV             Curr Bal
No                                                                               Code             Posi-
                                                                                                  tion
<C>         <C>                  <C>                          <C>                <C>        <C>   <C>       <C>            <C>
815880      DUKE                 259  E 2100 S                SALT LAKE CITY     84115      UT    1          72.905056     91043.41

815898      PENN                1336  E 73RD ST               CHICAGO            60619      IL    1        79.25964444     71302.88
816025      MORRISON           19400  LAHSER                  DETROIT            48219      MI    1        83.76517333     62797.82
816049      SURDO               3957  PROCTOR RD              SARASOTA           34233      FL    2        89.88765714     20659.32
816050      WILLIS\KING         3230  TENNYSON SQ             SAINT LOUIS        63143      MO    1        89.81132927     73618.66
816052      LINCOLN            10115  W AVENIDA CORDONIZ      PHOENIX            85037      AZ    1        84.76938318     90629.86
816063      JOHNSTON             134  JIM MARTIN DR           ROANOKE RAPIDS     27870      NC    1        84.82367442     72922.26
816071      WARD                1389  S 2000 WEST             DELTA              84624      UT    2        84.83836667     25545.56
816080      BARBER              9194  MENDOTA                 DETROIT            48204      MI    1           77.61156     38805.78
816083      MATHIS               476  W 3RD ST                PERU               46970      IN    1            79.4349     23819.45
816088      DIXON               2914  KEOKUK ST               SAINT LOUIS        63118      MO    1        84.78661017     49986.61
816096      WILLIAMS            3244  OHIO                    SAINT LOUIS        63118      MO    1        89.97606154      58465.6
816106      GYSIN                258  E 2ND ST                PERU               46970      IN    1           79.76945     31895.77
816111      PRUITT             31947  ELMWOOD ST              GARDEN CITY        48135      MI    1        84.64930208     81263.33
816124      BURG                 149  KESSLER CIR             BILOXI             39531      MS    1        84.67765306     41492.05
816130      TAYLOR             22824  LA HWY 42               LIVINGSTON         70754      LA    1         78.8090125     63008.18
816154      SHARPENSTEEN        1705  CONCORD CHURCH RD       BONNIEVILLE        42713      KY    1        89.68513131     88751.03
816165      TALLEY         748 & 750  BERHMAN HWY             GRETNA             70056      LA    1         81.5100381     85518.51
816166      HANSBERRY           8087  ROSELAWN                DETROIT            48204      MI    1           78.69305      31404.7
816169      MARKS              18278  MURRAY HILL             DETROIT            48235      MI    1        64.44907246     44413.57
816170      WILLIAMS            6354  JULIAN                  DETROIT            48204      MI    1        82.65354839     25556.02
816172      WELCH              18953  FERGUSON                DETROIT            48235      MI    1        78.46322222     49316.23
816175      SMITH              18453  FERGUSON                DETROIT            48235-     MI    1        78.27267273     43049.97
816177      WHITE               2544  -46 FISCHER             DETROIT            48124      MI    1        84.13865789     31931.67
816178      ARNOLD              1513  SE 15TH PL ST           OAK GROVE          64075      MO    1        79.81910987     57367.57
816180      BLAINE             17935  FLEMING                 DETROIT            48212      MI    1          89.144675     35613.41
816182      SPEARMAN           11364  PATTON                  DETROIT            48228      MI    1           78.73252     59027.07
816195      RHODES              1068  TOBI DR                 COLUMBUS           43207      OH    1         84.7212233     87225.56
816204      MOORE                812  WRIGHT STREET           BENTON             71006      LA    1        74.39338333      44591.6
816214      TOLMAN              2326  BRUINS AVENUE           BOISE              83704      ID    1        65.73215172     95265.37
816221      SISK                3499  COLEMAN HILL ROAD       ROCKVALE           37153      TN    1        76.62289051    157300.12
816230      FINLEY             19446  SUSSEX                  DETROIT            48235      MI    1        74.80714444     67300.72

816234      SMITH               7816  CONCORD RD              JOHNSTOWN          43031      OH    1        89.76912174    103155.46
816242      LIPSCOMB            5528  THE GATES DR            THE COLONY         75056      TX    1        63.44152193     41716.59
816243      ROBINSON             209  11TH ST                 LELAND             38756      MS    1        74.25877863     19433.19
816245      SANDERS             1206  CLARK ST                FORDYCE            71742      AR    1        88.52606267     18183.61

816248      BLAKES             18501  BILTMORE                DETROIT            48235      MI    1         79.7965082     48638.92
816249      HUDSON              5616  NW 61ST                 OKLAHOMA CITY      73122      OK    1        49.51909091     27166.32
816252      GASCON             11111  AMITE RIVER RD          BATON ROUGE        70817      LA    1        84.71654795     61818.35
816253      BARNES             13311  HWY 5                   LONGSTREET         71050      LA    1          73.773175      58890.2
816277      LIVINGS              204  LISTON ST               LAFAYETTE          70501      LA    1          79.319975     31646.24
816279      RUIZ                1027  BONNABEL RD             METAIRIE           70005      LA    1           74.78694    112125.16
816284      AMOX               16613  PREVOST AVE             DETROIT            48235      MI    1        59.57559649     33958.09
816286      ROLLIN              1005  JENNIE AVE              HATTIESBURG        39401      MS    1          73.720225     29353.79
816312      BAILEY             35133  CANE MARKET ROAD        DENHAM SPRINGS     70726      LA    2        84.15444444     22027.71
816322      LICH                3477  S PHILLIPS RD           KINGSTON           48741      MI    1        69.00153846     44806.85
816331      SIAOSI              5800  HONEYSUCKLE WAY         SALT LAKE CITY     84118      UT    1        81.99530252     97472.64
816345      THOMAS              2412  SW 9TH ST               DES MOINES         50315      IA    1        79.40810811      29306.8

816355      FREEMAN            15227  NOVARA                  DETROIT            48205      MI    1        74.69344286     52257.63


                                     I-A-6
<PAGE>
<CAPTION>
(table continued)

Loan            APR    Margin  Index            Curr Pmt    Maturity    Property Type      Occ Status         Appr       Orig
No                             Name                         Dt                                                Val        Term

<C>              <C>   <C>     <C>               <C>        <C>         <C>                <C>                <C>        <C>
815880           9.55          Fixed Rate        981.79     1/15/14     Single Family      Not Owner          125000     180
                                                                                           occupied
815898           11.2          Fixed Rate        696.58      2/1/14     Single Family      Owner occupied      90000     180
816025           10.6          Fixed Rate           581     1/28/14     Single Family      Owner occupied      75000     180
816049           13.4          Fixed Rate        235.47     1/26/29     Single Family      Owner occupied     105000     360
816050           11.2          Fixed Rate        713.99      3/2/14     Single Family      Owner occupied      82000     180
816052          10.74          Fixed Rate        848.32     1/15/29     Single Family      Owner occupied     107000     360
816063          11.25          Fixed Rate        709.99      3/5/29     Single Family      Owner occupied      86000     360
816071          13.05          Fixed Rate        284.19     1/27/29     Single Family      Owner occupied     120000     360
816080          11.44          Fixed Rate        465.75      1/1/14     Single Family      Owner occupied      50000     180
816083           10.5          Fixed Rate        219.54      1/1/29     Single Family      Owner occupied      30000     360
816088           11.1          Fixed Rate        481.38      1/1/29     Single Family      Owner occupied      59000     360
816096           11.5          Fixed Rate        579.32      1/1/29     Multiple Family    Owner occupied      65000     360
816106           11.1          Fixed Rate        307.16      1/1/29     Single Family      Owner occupied      40000     360
816111           9.99          Fixed Rate         715.5      1/1/14     Single Family      Owner occupied      96000     180
816124          10.39          Fixed Rate        377.57      1/1/14     Single Family      Owner occupied      49000     180
816130            9.5          Fixed Rate        538.15      1/7/14     Single Family      Owner occupied      80000     180
816154           10.4          Fixed Rate        808.38     1/25/14     Single Family      Owner occupied      99000     180
816165          10.95          Fixed Rate        814.33    12/18/28     Multiple Family    Owner occupied     105000     360
816166          11.44          Fixed Rate         372.6      1/1/14     Single Family      Owner occupied      40000     180
816169          10.85          Fixed Rate        458.37      2/1/19     Single Family      Owner occupied      69000     240
816170           10.6          Fixed Rate        292.91      2/1/14     Single Family      Owner occupied      31000     180
816172          11.44          Fixed Rate        586.85      1/1/14     Single Family      Owner occupied      63000     180
816175          10.44          Fixed Rate        484.74      1/1/14     Single Family      Owner occupied      55000     180
816177          10.85          Fixed Rate        330.11      1/1/19     Single Family      Owner occupied      38000     240
816178          10.85          Fixed Rate        541.27     3/19/14     Single Family      Owner occupied      76500     180
816180          11.05          Fixed Rate        372.81      2/1/19     Single Family      Owner occupied      40000     240
816182          11.04          Fixed Rate        565.57      2/1/29     Single Family      Owner occupied      75000     360
816195           10.5          Fixed Rate        800.85     1/20/14     Single Family      Owner occupied     103000     180
816204          12.85          Fixed Rate        522.41     1/25/19     Single Family      Owner occupied      60000     240
816214           9.85          Fixed Rate         828.6      2/3/14     Single Family      Owner occupied     145000     180
816221           9.65          Fixed Rate       1345.88     1/26/14     Single Family      Owner occupied     205500     180
816230          10.99          Fixed Rate        642.31      2/8/29     Single Family      Not Owner           90000     360
                                                                                           occupied
816234             11          Fixed Rate        985.65     1/27/14     Single Family      Owner occupied     115000     180
816242            8.4          Fixed Rate        545.66     12/1/08     Single Family      Owner occupied      66153     120
816243          11.69          Fixed Rate        212.14     12/7/18     Single Family      Owner occupied      26200     240
816245          12.19          Fixed Rate         224.6      1/1/14     Single Family      Not Owner           20585     180
                                                                                           occupied
816248          11.04          Fixed Rate        466.21      1/1/29     Single Family      Owner occupied      61000     360
816249          10.94          Fixed Rate        282.73    12/29/18     Single Family      Owner occupied      55000     240
816252          10.85          Fixed Rate        583.89      1/1/29     Single Family      Owner occupied      73000     360
816253          12.15          Fixed Rate         725.9      9/1/13     Single Family      Owner occupied      80000     180
816277          10.74          Fixed Rate        324.66      2/1/19     Single Family      Owner occupied      40000     240
816279          10.35          Fixed Rate       1022.81      1/1/29     Single Family      Owner occupied     150000     360
816284           9.15          Fixed Rate        356.08      1/1/14     Single Family      Owner occupied      57000     180
816286          11.69          Fixed Rate        354.09      1/1/14     Single Family      Owner occupied      40000     180
816312             12          Fixed Rate        268.84      2/3/14     Single Family      Owner occupied     144000     180
816322            9.8          Fixed Rate        388.27     1/21/29     Single Family      Owner occupied      82000     360
816331           11.4          Fixed Rate        960.56      2/9/29     Single Family      Owner occupied     119000     360
816345           9.85          Fixed Rate        315.37     6/24/14     Condominium        Not Owner           37000     180
                                                                                           occupied
816355           9.45          Fixed Rate        439.53     1/25/14     Single Family      Not Owner           70000     180
                                                                                           occupied


                                     I-A-6
<PAGE>
<CAPTION>
(table continued)

Loan        Borr Name         Address                         City               Zip        State Lien     LTV             Curr Bal
No                                                                               Code             Posi-
                                                                                                  tion
<C>         <C>                   <C>                         <C>                <C>        <C>   <C>       <C>            <C>
816362      ANDERSON              64  W BURNS AVE             AKRON              44310      OH    1        84.74126957      97408.5
816371      OZMUN               4224  SUNDOWN RD              MORGANTON          28655      NC    1        78.46447561     64177.28
816376      ALLEN              12522  N 86TH ST               PEORIA             85381      AZ    2        84.96401914     17606.96
816377      SAWYER               489  W MAIN ST               WABASH             46992      IN    1         83.4126625     66560.87
816378      BRANAUGH            1646  COLUMBUS DUNN DR        BATON ROUGE        70802      LA    1        56.28577143     19596.03
816381      HUGGINS              277  COUNTY RD 209           BURNSVILLE         38833      MS    1        58.90277311     35047.15
816383      GRIFFIN              118  E 160TH ST              GALLIANO           70354      LA    1         63.7811194     42627.15
816385      YOUNG              17337  PENNINGTON              DETROIT            48221      MI    1        84.77479508    103343.52
816396      WHITE               1331  THELBERT DR             FAYETTEVILLE       28301      NC    1        69.39325424     20447.81

816398      FORREST             4985  BUFFALO MOUNTAIN RD     WILLIS             24380      VA    1        84.71025316      66921.1
816416      GAYDEN             16110  ROSSINI                 DETROIT            48205      MI    1        72.37956522     49896.78
816421      RIVERA              2013  CEDAR ST                PUEBLO             81004      CO    1        74.72433333     51531.77
816453      DEVOTO              2711  LEMP                    SAINT LOUIS        63118      MO    1        73.29553097     58560.82
816469      DIAZ                8557  WINDY CIRCLE            BOYNTON BEACH      33437      FL    1        88.65773856    135594.09
816486      MALLORY             1186  ELLSWORTH AVE           COLUMBUS           43206      OH    1        84.76243451     54988.01
816490      CARY                3304  TAVERN RD               PETERSBURG         23805      VA    1        89.51184783     82317.81
816509      GOUDEAUX           10309  GRANT ST                CLINTON            70722      LA    1        79.48753125     50872.02
816520      THOMPSON             121  LYNN DR                 WELLFORD           29385      SC    1        79.09986885     48024.21
816523      VINSON              4750  S DUDLEY ST #16         LITTLETON          80123      CO    1        70.01328571     78357.66
816539      CORRAL              9720  S KILBOURN              OAK LAWN           60453      IL    2        87.37150204     31990.21
816542      BORAH                230  CLIFF FALLS CT          COLORADO SPRINGS   80919      CO    2        88.95588306     61370.85
816549      NICHOLS             4101  CATILLE DR              GULFPORT           39501      MS    1        39.88644444     14277.18
816553      JULIEN               390  CHEYENNE TRL            HOWELL             48843      MI    1        84.66591071     94777.45
816565      PRICE              12894  BLOOM                   DETROIT            48212      MI    1        79.72913333     35862.28
816569      DUPLANTIS           4394  GRAND CAILLOU RD        HOUMA              70363      LA    1           88.59446     44193.11
816570      BICKFORD           24552  HAWKS CIR               EVERGREEN          80439      CO    2        89.96149067     56704.59
816572      TATUM              15076  SUSSEX ST               DETROIT            48227      MI    1        69.44695714     48589.01

816580      JOHNSON              503  THELMA DR               SUNSET             70584      LA    1        12.95972917     12380.65
816582      LAURA              23814  WELLINGTON ST           WARREN             48089      MI    1         66.5863253     55246.11
816602      ISENBERG             430  E AVE C                 HUTCHINSON         67501      KS    1           88.91216     22133.65
816606      PETCHAK              103  GLENDALE LN             HAUGHTON           71037      LA    1        79.68954545    122659.94
816611      BELL                4107  COLLEEN ST              MOSS POINT         39563      MS    2        99.65834328     16736.98
816616      TURNER               405  MOUNTAIN AVE SW         ROANOKE            24016      VA    1            79.0134     27654.69
816619      LATIOLAIS            311  N ROBERTSON ST          DELCAMBRE          70528      LA    1        84.77393333     50817.61
816623      FAULKNER           12718  SUSSEX AVE              DETROIT            48227      MI    1        67.86208824     22952.53
816624      MCGINNIS            3721  CABILDO PL              OCEAN SPRINGS      39564      MS    2        99.41307182     30737.66
816626      STEWART              608  CYPRESS DR              D'IBERVILLE        39532      MS    1        84.02118462     54582.52
816628      ELY                26100  IVY EMERSON RD          LUCEDALE           39452      MS    1        67.94988571     94969.13
816633      WATERS SHAW         9590  WALLACE LAKE RD         SHREVEPORT         71106      LA    1           78.84505      15734.1
816639      HEARD                 92  WARREN ST NE            ATLANTA            30317      GA    1        54.76065517     63488.81
816640      PHILLIPS            3403  W 58TH STREET           CLEVELAND          44102      OH    1        63.29680952     39860.98
816642      WOLF\                839  N MENARD AVE            CHICAGO            60651      IL    1        79.27064626    116473.21
            SANGSTER
816651      MOORE                330  COTTON AVE              EUNICE             70535      LA    1           79.82175     47861.14
816656      NICKELS            15076  ROSEWOOD ST             GULFPORT           39503      MS    2        89.76317308     15128.43
816675      BREWER              1312  KENTUCKY STREET         MICHIGAN CITY      46360      IN    1        89.69440503     78365.22
816679      BOYNTON            16924  WARD RD                 DETROIT            48235      MI    1           78.60845     47165.07
816681      MILLER               301  RABBITT DRIVE           HILLSBOROUGH       27278      NC    1        74.76188636     98644.82
816683      FISHER              7421  S DANTE AVE             CHICAGO            60619      IL    1        74.71791667     71694.09
816684      DORE                1063  LASALLE STREET          BILOXI             39530      MS    1        78.99651765     67012.42

                                     I-A-7
<PAGE>
<CAPTION>
(table continued)

Loan            APR    Margin  Index            Curr Pmt    Maturity    Property Type      Occ Status         Appr       Orig
No                             Name                         Dt                                                Val        Term

<C>              <C>   <C>     <C>               <C>        <C>         <C>                <C>                <C>        <C>
816362           10.2          Fixed Rate        872.31      2/1/29     Single Family      Owner occupied     115000     360
816371          10.39          Fixed Rate        720.67      1/1/14     Single Family      Owner occupied      82000     180
816376          10.75          Fixed Rate           251      1/1/09     Single Family      Owner occupied     104500     120
816377          10.39          Fixed Rate        747.04      1/1/14     Single Family      Owner occupied      80000     180
816378          10.55          Fixed Rate        277.19      1/1/09     Single Family      Owner occupied      35000     120
816381            9.8          Fixed Rate        338.83    12/21/18     Single Family      Owner occupied      59500     240
816383          10.65          Fixed Rate        485.46      1/1/14     Single Family      Owner occupied      67000     180
816385          10.85          Fixed Rate        975.82     1/27/29     Single Family      Owner occupied     122000     360
816396           11.8          Fixed Rate         224.5      1/1/19     Single Family      Not Owner           29500     240
                                                                                           occupied
816398          10.89          Fixed Rate        633.91      1/1/14     Single Family      Owner occupied      84400     180
816416             12          Fixed Rate        514.31      3/8/14     Single Family      Owner occupied      69000     180
816421            9.3          Fixed Rate        427.61      2/3/14     Single Family      Owner occupied      69000     180
816453           8.75          Fixed Rate        463.37     1/26/14     Single Family      Owner occupied      80500     180
816469          10.95          Fixed Rate       1290.02      2/2/29     Single Family      Owner occupied     153000     360
816486           10.6          Fixed Rate        508.74      2/4/29     Single Family      Owner occupied      65000     360
816490          10.75          Fixed Rate        770.82     2/22/14     Single Family      Owner occupied      92000     180
816509          10.45          Fixed Rate        466.43      2/1/29     Single Family      Owner occupied      64000     360
816520          10.95          Fixed Rate        553.13      3/1/14     Single Family      Owner occupied      61000     180
816523           8.35          Fixed Rate        602.86     2/18/14     Condominium        Owner occupied     112000     180
816539          13.05          Fixed Rate        418.62      2/1/14     Single Family      Owner occupied     245000     180
816542          12.55          Fixed Rate        658.75      2/1/14     Single Family      Owner occupied     248000     180
816549            9.1          Fixed Rate        190.83      1/1/09     Single Family      Owner occupied      36000     120
816553           9.65          Fixed Rate        810.93      1/1/14     Manufactured       Owner occupied     112000     180
816565          10.35          Fixed Rate        325.28      1/1/29     Single Family      Owner occupied      45000     360
816569          11.15          Fixed Rate        515.72      2/1/14     Single Family      Owner occupied      50000     180
816570          13.55          Fixed Rate        652.83      2/2/29     Single Family      Owner occupied     375000     360
816572          10.25          Fixed Rate        439.09      1/1/14     Single Family      Not Owner           70000     180
                                                                                           occupied
816580          11.75          Fixed Rate        182.51      2/1/09     Single Family      Owner occupied      96000     120
816582          11.35          Fixed Rate        543.27      1/1/29     Single Family      Owner occupied      83000     360
816602           12.2          Fixed Rate        272.94     2/18/14     Single Family      Owner occupied      25000     180
816606            9.7          Fixed Rate       1053.96      1/4/14     Single Family      Owner occupied     154000     180
816611          12.75          Fixed Rate         212.3     1/19/14     Single Family      Owner occupied      67000     180
816616           9.95          Fixed Rate        269.28      1/1/19     Single Family      Owner occupied      53000     240
816619          10.09          Fixed Rate        450.96      2/1/29     Single Family      Owner occupied      60000     360
816623          10.74          Fixed Rate        327.08      1/1/09     Single Family      Owner occupied      34000     120
816624          13.99          Fixed Rate        493.56      2/1/09     Single Family      Owner occupied     181000     120
816626          10.39          Fixed Rate        547.53      1/1/19     Single Family      Owner occupied      65000     240
816628            8.6          Fixed Rate        842.47      1/2/19     Single Family      Owner occupied     128500     240
816633           11.8          Fixed Rate        189.97      2/1/14     Single Family      Owner occupied      20000     180
816639           9.44          Fixed Rate        533.26      2/1/14     Single Family      Owner occupied     116000     180
816640           10.8          Fixed Rate         374.9      1/1/14     Single Family      Owner occupied      63000     180
816642           10.1          Fixed Rate       1035.42      2/1/29     Single Family      Owner occupied     147000     360

816651          11.65          Fixed Rate        480.84      1/1/29     Single Family      Owner occupied      60000     360
816656          12.39          Fixed Rate         188.8      1/1/14     Single Family      Owner occupied     104000     180
816675           11.5          Fixed Rate        778.96      2/2/14     Single Family      Owner occupied      87400     180
816679          11.69          Fixed Rate        566.54      1/1/14     Single Family      Owner occupied      60000     180
816681          10.65          Fixed Rate        916.71      1/1/14     Single Family      Owner occupied     132000     180
816683           9.85          Fixed Rate        623.89      1/1/29     Single Family      Owner occupied      96000     360
816684          10.39          Fixed Rate           716      1/1/19     Single Family      Owner occupied      85000     240


                                     I-A-7
<PAGE>
<CAPTION>
(table continued)

Loan        Borr Name         Address                         City               Zip        State Lien     LTV             Curr Bal
No                                                                               Code             Posi-
                                                                                                  tion
<C>         <C>                  <C>                          <C>                <C>        <C>   <C>       <C>            <C>
816685      ANDERSO              335  N 23RD ST               BATON ROUGE        70802      LA    1         88.5937907     38005.71
             RUSHING
816686      GIBSON              2105  E LIVE OAK ST           PASCAGOULA         39567      MS    1        84.70593617     39811.79
816688      PHILLIPS             157  GRAY LN                 MADISON            39110      MS    1         84.7147625     67742.16
816689      DERRY               1170  TICK RIDGE RD           WAYNESBURG         40489-     KY    1        78.82489524     41383.07
816697      WRIGHT                97  SHORT ST                HUSTONVILLE        40437      KY    1            69.1099     20567.57
816700      BENTON              7018  GREATHOUSE ROAD         LAKE CHARLES       70607      LA    1           39.98603     39969.91
816706      QUIGLEY             2486  SCHON DR                CINCINNATI         45231      OH    1        69.81479452     50948.51
816708      MEADORS                   ROUTE 1 BOX 405         WHITLEY CITY       42653      KY    1        89.74304651     38573.17
816745      WINGERTER           2813  BUXTON                  GRANITE CITY       62040      IL    1        78.41406061     25855.16
816758      GARCIA              3881  E 9TH LN                HIALEAH            33013      FL    1          82.772456    103384.57
816776      LEAVY               3850  VIRGINIA ST             GARY               46409      IN    1         79.7996383     37493.53
816777      MACK                1350  C STREET  NE            WASHINGTON         20002      DC    1         82.8948254     52199.37
816781      COX                  411  WESTOVER PKWY           LOCUST GROVE       22508      VA    1        84.75147985    115585.02
816784      HAGGER              7120  ZELYNNE ST              MANSURA            71350      LA    1        83.36469565     19125.12
816801      TAYLOR             27420  TELSTAR                 CHESTERFIELD       48051      MI    1        79.74057386    140276.01
816809      ORTIZ              11009  PARKSIDE DR             SHREVEPORT         71105      LA    1        84.73525301     70301.68
816822      AJIBOGUN            7023  /7025 MABLETON PKWY     MABLETON           30126-     GA    1            83.8121    125718.15
816823      CARON               1110  CARAGH ST               ROSEVILLE          95747      CA    2        78.37653045     21677.89
816828      PEACOCK              225  ELMWOOD DR              CULPEPPER          22701      VA    1         73.8312284    119555.46
816846      LEVEQUE JR          2309  BERTRAND ST             SOUTH BEND         46628      IN    1            68.8922     27491.23

816871      PEARL               3756  EVANGELINE ST           BATON ROUGE        70805      LA    1        69.86580328     42567.25
816875      ELLIS               9566  WARWICK                 DETROIT            48228      MI    1         74.7997375     59812.73
816885      HANDLEY            10412  SYCAMORE                KANSAS CITY        64134      MO    1        88.73978462     57540.08
816892      JACKSON             4510  WESTFIELD ROAD          FAYETTEVILLE       28314      NC    1        88.38456115     61281.07
816897      MALLARD             1609  W 25TH ST               JACKSONVILLE       32209      FL    1        79.77144444     35881.94

816971      RICHARD              112  N LEWIS ST              PICAYUNE           39466      MS    1           88.47595     35300.29
             CARTER
816973      MCCAHAN             5640  PATRICIA AVE NW         NORTH CANTON       44720      OH    1        89.78122581    139110.62
816987      WILLIAMS            9137  KNIGHT AVE              DES PLAINES        60016      IL    2         86.5363381     27352.02
817005      MCNEIL               578  N ILLINOIS              KANKAKEE           60901      IL    1        82.83907692      53818.9
817006      SHELL                960  W 69TH PL               MERRILLVILLE       46410      IN    1         89.8037931     80707.42
817008      WHYTE              14481  LINCOLN AVENUE          DOLTON             60419      IL    1        84.68794444     76188.13
817013      MCNEIL               746  E LOCUST                KANKAKEE           60901      IL    1           79.73232     39846.41

817042      HICKS               8292  FROST AVE               SAINT LOUIS        63136      MO    1         89.7558125     43065.44
817089      STEINBERGER         5950  GUNSHOT PASS DR         COLORADO SPRINGS   80917      CO    1        89.69884722     64551.18
817118      STUEVER               42  LAKEVIEW DR             DITTMER            63023      MO    1        83.45994737     31634.27
817127      HANLEY              1088  HOOVER CIR              NOKOMIS            34275      FL    2        62.03349778     59018.55
817144      MANNING             2498  FAWN VIEW DR            SEVIERVILLE        37862      TN    1        64.84581915     60905.26
817174      CREWS               7918  INDIA AVENUE            JACKSONVILLE       322117712  FL    1        79.75532075     42232.38
817182      TAYLOR              1701  CUNNINGHAM RD           MARIETTA           30060      GA    1           79.86975     35118.99

817206      ADKINS               105  FOXRIDGE RUN            LEXINGTON          29072      SC    1        79.82439184     97641.32
817227      CALINAO              231  PLYMOUTH RD             WEST PALM BEACH    33405      FL    1        56.88768387     87719.71
817241      STEED              12660  MUSCOVY DR              JACKSONVILLE       32223      FL    2        89.44523034     58119.63
817278      OLDFIELD            3408  CRIMSON KING CT         LEXINGTON          40517      KY    2        86.05190625     40445.28
817284      LONGMAN            13318  S 3400 WEST             RIVERTON           84065      UT    2          74.020796     31985.29
817306      WILSON             19714  RIVERVIEW               DETROIT            48219      MI    1        74.68448864     65683.03
817353      PIPKINS              120  HILL STREET             HIGHLAND PARK      48203      MI    1        68.92752381     28879.78
817370      CHAVEZ              1281  WORLEY DR               DENVER             80221      CO    1        79.95154135    106205.27
817379      HARDY                528  NORTH  ST               LEIPSIC            45856      OH    1        74.77908065     46286.07

                                     I-A-8
<PAGE>
<CAPTION>
(table continued)

Loan            APR    Margin  Index            Curr Pmt    Maturity    Property Type      Occ Status         Appr       Orig
No                             Name                         Dt                                                Val        Term

<C>             <C>            <C>               <C>        <C>         <C>                <C>                <C>        <C>
816685          11.14  <C>     Fixed Rate        443.27      2/1/14     Single Family      Owner occupied      43000     180

816686          10.34          Fixed Rate        360.67     1/20/29     Single Family      Owner occupied      47000     360
816688          10.39          Fixed Rate        616.44      1/1/14     Single Family      Owner occupied      80000     180
816689          11.85          Fixed Rate        500.02      3/4/14     Single Family      Owner occupied      52500     180
816697            9.6          Fixed Rate        220.56      2/9/14     Single Family      Owner occupied      30000     180
816700          10.75          Fixed Rate        374.33      2/2/14     Single Family      Owner occupied     100000     180
816706           11.9          Fixed Rate        521.69      2/1/29     Single Family      Owner occupied      73000     360
816708           10.5          Fixed Rate           354      2/3/14     Single Family      Owner occupied      43000     180
816745          11.75          Fixed Rate        312.61     3/25/14     Single Family      Owner occupied      33000     180
816758          10.85          Fixed Rate        975.82     2/10/14     Single Family      Owner occupied     125000     180
816776          11.75          Fixed Rate        379.54      1/1/29     Single Family      Owner occupied      47000     360
816777          10.25          Fixed Rate        470.45      1/1/29     Single Family      Owner occupied      63000     360
816781          10.39          Fixed Rate        1051.8      1/1/14     Single Family      Owner occupied     136500     180
816784          10.39          Fixed Rate        214.77      1/1/14     Single Family      Owner occupied      23000     180
816801            9.9          Fixed Rate       1225.23      2/3/14     Single Family      Owner occupied     176000     180
816809          10.74          Fixed Rate        658.04      1/1/29     Single Family      Owner occupied      83000     360
816822           10.9          Fixed Rate       1190.42     3/22/14     Single Family      Owner occupied     150000     180
816823          11.85          Fixed Rate        261.92      3/8/14     Single Family      Owner occupied     254500     180
816828           10.5          Fixed Rate       1097.69      1/1/14     Single Family      Owner occupied     162000     180
816846             11          Fixed Rate        318.25      2/5/14     Single Family      Not Owner           40000     180
                                                                                           occupied
816871          10.75          Fixed Rate         398.6     2/16/14     Single Family      Owner occupied      61000     180
816875          10.15          Fixed Rate        533.21      3/1/29     Single Family      Owner occupied      80000     360
816885           10.6          Fixed Rate        650.29      3/5/14     Single Family      Owner occupied      65000     180
816892          11.14          Fixed Rate        716.45      1/1/14     Single Family      Owner occupied      69500     180
816897           10.5          Fixed Rate        329.31     2/16/14     Single Family      Not Owner           45000     180
                                                                                           occupied
816971          10.25          Fixed Rate        392.38     2/10/14     Single Family      Owner occupied      40000     180

816973          11.25          Fixed Rate       1354.91     2/18/14     Single Family      Owner occupied     155000     180
816987           13.8          Fixed Rate        365.72     2/23/14     Single Family      Owner occupied     420000     180
817005           9.74          Fixed Rate        463.55      3/3/14     Single Family      Owner occupied      65000     180
817006          11.75          Fixed Rate        816.71     2/10/14     Single Family      Owner occupied      97000     180
817008           10.8          Fixed Rate        716.99     3/15/14     Single Family      Owner occupied      90000     180
817013           9.75          Fixed Rate        343.66     2/26/14     Multiple Family    Not Owner           50000     180
                                                                                           occupied
817042          10.74          Fixed Rate        402.94      2/8/29     Single Family      Owner occupied      49000     360
817089           9.75          Fixed Rate        556.73     2/16/14     Single Family      Owner occupied      72000     180
817118          10.35          Fixed Rate        354.05     2/17/14     Single Family      Owner occupied      39000     180
817127          12.15          Fixed Rate         725.9     2/18/14     Single Family      Owner occupied     225000     180
817144          10.65          Fixed Rate        565.77     2/17/14     Single Family      Owner occupied      94000     180
817174          10.25          Fixed Rate        379.95      2/5/14     Single Family      Owner occupied      53000     180
817182           11.5          Fixed Rate        348.58     3/30/14     Single Family      Not Owner           44000     180
                                                                                           occupied
817206           9.75          Fixed Rate        841.97     3/11/14     Single Family      Owner occupied     124000     180
817227           9.99          Fixed Rate        961.22     2/22/14     Single Family      Owner occupied     155000     180
817241           13.8          Fixed Rate        680.39      3/8/14     Single Family      Owner occupied     178000     180
817278           12.7          Fixed Rate        510.68      3/3/14     Single Family      Owner occupied     160000     180
817284           12.5          Fixed Rate        400.57     2/24/14     Single Family      Owner occupied     250000     180
817306           8.84          Fixed Rate        523.47     2/18/29     Single Family      Owner occupied      88000     360
817353          10.75          Fixed Rate        329.56     3/30/14     Single Family      Owner occupied      42000     180
817370            8.5          Fixed Rate        818.12     7/30/14     Single Family      Owner occupied     133000     180
817379           9.19          Fixed Rate        380.52     2/16/14     Single Family      Owner occupied      62000     180


                                     I-A-8
<PAGE>
<CAPTION>
(table continued)

Loan        Borr Name         Address                         City               Zip        State Lien     LTV             Curr Bal
No                                                                               Code             Posi-
                                                                                                  tion
<C>         <C>                  <C>                          <C>                <C>        <C>   <C>       <C>            <C>
817433      BATTLE               239  NW 4TH AVENUE           DELRAY BEACH       33444      FL    1        89.79207692     58341.61
817438      BRIDGES JR          5104  HAWTHORNE LN            SHELBY             28152      NC    1        79.85218667     59855.95
817505      TELLEFSON            139  W RIVER ST              ROCKTON            61072-     IL    1        79.81782105     75826.93
817508      LEIGH               2359  EDENBURGH DR            COLUMBUS           43219      OH    1        89.79212821     70009.98
817559      FOSTER              5969  TARA LN                 SAINT LOUIS        63147      MO    1             78.895     29120.85
             FOSTER
817563      LAWSON              8622  OXFORD LN               SAINT LOUIS        63147      MO    1        84.86304516     65724.96
817596      MADRY                942  W 21ST AVE              GARY               46404      IN    1        89.79008824     30516.94
817615      SNOW                4349  S 4800 W                WEST VALLEY CITY   84120      UT    2        84.77847244        24404
817622      BROADDUS            3392  PEARL ST                WARREN             48091      MI    2        94.93162185     22360.96
817678      STOTMORE            5570  CANDLE BERRY LN         YORBA LINDA        92887      CA    2        89.58580561    146246.71
817685      EWAN                2305  W 170TH                 HAZEL CREST        60429      IL    1        25.22492308     19619.93
817696      LEEHY                110  SE WINBURN TRAIL        LEES SUMMIT        64063      MO    1        78.13195833     93716.86
817703      ENEQUIST            2530  COPPER BASIN RD         PRESCOTT           86303-     AZ    2        89.97714831     35346.07
817715      FAULKNER             563  N 1ST STREET            WOOD RIVER         62095      IL    1        78.84265503     20184.62

817716      ADAMS                308  WHITE PINE DR           HENDERSONVILLE     28739      NC    1        84.66796667     50778.56
817770      FAKUNLE             1639  N CAROLINE ST           BALTIMORE          21213      MD    1           70.83594     35403.87

817789      FINN                2565  S CLAY ST               DENVER             80219      CO    1        85.90471545     105556.4
817805      OLSON                622  N FRANKLIN AVE          LOVELAND           80537      CO    2        89.61615238     29592.96
817834      ZUBIRIA             3305  W 3650 SOUTH            WEST VALLEY CITY   84119      UT    1        79.72447581     98799.93
817876      F MUHLERT           1813  PORT RENWICK            CHULA VISTA        91913      CA    2            79.6469     45225.44
817895      MCKINNEY            2658  FOX AVE                 FORT WAYNE         46807      IN    1        84.85212903     26292.97
817907      JONES               1232  E 46TH ST               CHICAGO            60653      IL    1        69.74048421    198634.04

817914      PAUL               17861  BAKER                   COUNTRY CLUB HILLS 60478      IL    1        79.77381651     86911.19

817926      WORTHY              2718  ORLEANS ST              BALTIMORE          21224      MD    1        74.05445714     25795.43

817930      WORTHY              2546  OSWEGO AVE              BALTIMORE          21215      MD    1          74.148375     29518.74

817931      WORTHY              2806  FOX ST                  BALTIMORE          21211      MD    1        74.49367647     25150.99

817952      KISSNER               30  GREENDALE DR            SAINT LOUIS        63121      MO    1         58.9732875     47042.24
817966      WEATHERS             435  50TH AVE                BELLWOOD           60104      IL    2        99.75349081     22529.62
817972      PORTER             10612  BRIXWORTH CT            DAMASCUS           20872      MD    2        99.79560479     32988.33
817980      MARLATT             3011  VINE ST                 DENVER             80205      CO    1        79.69483516    144949.77
817991      SIMON              20100  DEQUINDRE               DETROIT            48234      MI    1        79.85666667      38308.9
818007      MANGICAPRA          1545  LAKEVIEW CIR            POMPANO BEACH      33071      FL    1        78.78964479    101763.88
818011      SPENCER             1120  BEAR PEN RD             CAMPTON            41301      KY    1        87.99355981     91855.94
818014      RICKS               3355  STILESBORO RD           KENNESAW           30152      GA    2        84.55304615     29603.47
818038      DILL                3061  OLD HIGHWAY A.          FESTUS             63028      MO    1        33.60043182     29494.27
818059      ONUOHA              2247  SOUTH WACO COURT        AURORA             80013      CO    2        99.96467232     35326.69
818075      MOFFITT             1910  BEECH ST                LOUISVILLE         40210      KY    1        78.89492727     43287.71
818078      OLLER               2315  CREEKSIDE LANE          CRESTWOOD          40014      KY    1        84.86453704     45796.59
818133      HELTSLEY            6180  ZARING MILL RD          SHELBYVILLE        40065      KY    1        84.80365714     89043.84
818142      LIRETTE              209  SW 8TH STREET           CAPE CORAL         33991      FL    2        89.89110811     43823.23
818143      SNAPP               3004  MORELAND AVE            BALTIMORE          21234      MD    1           79.88592    139664.56
818149      CIMINELLO           2775  ALDER VISTA DR          COLUMBUS           43231      OH    1        51.86344615     67392.01
818151      GOLDEN               850  AMHERST RD              LIMA               458069754  OH    1        79.79873333     23930.02

818180      DEAVER              7418  WOLLAM AVE              REYNOLDSBURG       43068      OH    1        84.83519753     68663.13
818182      SANDERS             1213  14TH AVE                GREELEY            80631      CO    2        89.64589437     20797.17
818183      ROMERA              2666  JEWEL ST                EAST POINT         30344      GA    1        79.69768116      54991.4

                                     I-A-9
<PAGE>
<CAPTION>
(table continued)

Loan            APR    Margin  Index            Curr Pmt    Maturity    Property Type      Occ Status         Appr       Orig
No                             Name                         Dt                                                Val        Term

<C>             <C>    <C>     <C>               <C>        <C>         <C>                <C>                <C>        <C>
817433          10.75          Fixed Rate        546.09     3/17/14     Single Family      Owner occupied      70000     180
817438           12.5          Fixed Rate        640.35      1/1/14     Single Family      Owner occupied      75000     180
817505          11.55          Fixed Rate        755.52     2/22/14     Single Family      Owner occupied      95000     180
817508          10.75          Fixed Rate         655.3      3/1/14     Single Family      Owner occupied      78000     180
817559          10.75          Fixed Rate         331.8      3/5/14     Single Family      Not Owner           54500     180
                                                                                           occupied
817563          11.55          Fixed Rate        654.87     3/23/14     Single Family      Owner occupied      77500     180
817596          10.95          Fixed Rate        290.26      3/5/14     Single Family      Owner occupied      34000     180
817615          12.85          Fixed Rate        310.51      3/2/14     Single Family      Owner occupied     127000     180
817622          11.99          Fixed Rate        271.57      4/5/14     Single Family      Owner occupied     119000     180
817678           12.8          Fixed Rate       1597.71      3/9/14     Single Family      Owner occupied     535000     180
817685           8.95          Fixed Rate        202.26      3/8/14     Single Family      Owner occupied      78000     180
817696          10.25          Fixed Rate        842.34      3/8/29     Single Family      Owner occupied     120000     360
817703          12.65          Fixed Rate        381.93      3/3/14     Single Family      Owner occupied     236000     180
817715             12          Fixed Rate        246.33     2/19/14     Single Family      Not Owner           26000     180
                                                                                           occupied
817716          10.45          Fixed Rate        464.61     3/22/29     Single Family      Owner occupied      60000     360
817770          10.75          Fixed Rate        331.39      3/4/14     Single Family      Not Owner           54000     180
                                                                                           occupied
817789           11.5          Fixed Rate       1047.73      3/5/29     Single Family      Owner occupied     123000     360
817805           12.8          Fixed Rate        375.57     3/10/14     Single Family      Owner occupied     105000     180
817834           8.85          Fixed Rate         787.5     3/10/14     Single Family      Owner occupied     124000     180
817876           11.8          Fixed Rate         543.8      4/5/14     Single Family      Owner occupied     240000     180
817895          10.35          Fixed Rate        238.08      5/5/14     Single Family      Owner occupied      31000     180
817907           8.49          Fixed Rate       1532.57     3/17/29     Single Family      Not Owner          285000     360
                                                                                           occupied
817914            9.8          Fixed Rate        752.39     3/12/14     Single Family      Not Owner          109000     180
                                                                                           occupied
817926          10.85          Fixed Rate        295.89      3/9/14     Single Family      Not Owner           35000     180
                                                                                           occupied
817930          10.85          Fixed Rate        338.16      3/9/14     Single Family      Not Owner           40000     180
                                                                                           occupied
817931          10.85          Fixed Rate        287.43     4/15/14     Single Family      Not Owner           34000     180
                                                                                           occupied
817952           8.69          Fixed Rate        478.04     3/23/14     Single Family      Owner occupied      80000     180
817966          11.99          Fixed Rate        274.21      3/3/14     Single Family      Owner occupied     114300     180
817972          11.99          Fixed Rate        400.64      4/5/14     Single Family      Owner occupied     167000     180
817980           8.35          Fixed Rate        1104.1     3/15/29     Single Family      Owner occupied     182000     360
817991          12.25          Fixed Rate        402.39      3/5/14     Single Family      Owner occupied      48000     180
818007           9.74          Fixed Rate       1096.87     3/29/14     Single Family      Owner occupied     129500     180
818011           9.65          Fixed Rate        787.93     3/29/14     Single Family      Owner occupied     104500     180
818014          12.95          Fixed Rate        378.59      3/8/14     Single Family      Owner occupied     130000     180
818038           10.3          Fixed Rate        327.91     3/16/14     Single Family      Owner occupied      88000     180
818059          11.99          Fixed Rate        363.86     3/18/14     Single Family      Owner occupied     177000     180
818075          10.75          Fixed Rate        493.22      3/3/14     Single Family      Owner occupied      55000     180
818078           11.6          Fixed Rate        458.05     3/12/29     Single Family      Owner occupied      54000     360
818133          10.75          Fixed Rate        833.13      4/5/14     Single Family      Owner occupied     105000     180
818142          12.75          Fixed Rate        477.06     3/15/29     Single Family      Owner occupied     185000     360
818143            9.7          Fixed Rate       1197.68     5/18/29     Single Family      Owner occupied     175000     360
818149          10.15          Fixed Rate        600.75     3/22/14     Single Family      Owner occupied     130000     180
818151           10.5          Fixed Rate        219.54     3/15/14     Single Family      Not Owner           30000     180
                                                                                           occupied
818180          10.85          Fixed Rate        647.88      3/5/14     Single Family      Owner occupied      81000     180
818182           12.8          Fixed Rate         266.7     3/22/14     Single Family      Owner occupied     142000     180
818183           9.75          Fixed Rate        474.25      3/9/14     Single Family      Owner occupied      69000     180


                                     I-A-9
<PAGE>
<CAPTION>
(table continued)

Loan        Borr Name         Address                         City               Zip        State Lien     LTV             Curr Bal
No                                                                               Code             Posi-
                                                                                                  tion
<C>         <C>                 <C>                           <C>                <C>        <C>   <C>       <C>            <C>
818216      DANIEL              2499  NARROW LAKE ROAD        CHARLOTTE          48813      MI    1          71.380616     89181.35
818221      SPRUELL              521  WALNUT RIDGE DR         CEDAR HILL         63016      MO    1        78.70718571     54802.66
818231      BUTTERFIELD          321  W MAIN ST               CARDINGTON         43315      OH    1        84.79417347     83015.32
818253      CALHOUN             1463  OLD HWY 90 LOOP ROAD    BRONSTON           42518      KY    1        74.82220313     47839.39
818264      BURNS               1836  S MAYWOOD AVE           INDEPENDENCE       64052      MO    1        73.78829596     32817.13

818282      TEISLER               17  W SILVERWOOD DR         PHOENIX            85045      AZ    2        89.87455333     29558.76
818292      PLATT                215  DIXON ST                MULLINS            29574      SC    1            79.9375      57532.2
818296      MEDINA              1323  MARCH ST                KALAMAZOO          49001      MI    1           74.87026      37409.8
818329      ASHCROFT             504  KINGSTON RD             DEFORD             48729      MI    1        58.13404412     39426.18

818342      LEWIS               2440  -42 W STATE ST          MILWAUKEE          53233      WI    1        78.45235431     33577.68

818380      BRUNER               128  ROBERT RD               NICHOLASVILLE      40356      KY    1           79.75919     79717.94
818410      HEINEN              6123  BROWNS PKWY             LOVES PARK         61111      IL    1         84.8569125     67838.22
818413      JACKSON\        12624-26  EDMONTON AVE            CLEVELAND          44108      OH    1        74.87120833     35925.71
             CURRY
818433      COOPER               198  PEGUES RD               HOLLY SPRINGS      38635      MS    1        72.07565455     39364.14
818443      LAWRENCE            9417  W ARIZONA AVE           LAKEWOOD           80232      CO    2        84.69831333     39717.78
818482      MILES               6066  S GORDON RD             AUSTELL            30168      GA    1        84.77917647     43218.05
818486      SAYED EL           13133  S MORROW CIR            DEARBORN           48126      MI    2        99.85314194     30738.72
818521      HERRELL              832  MONTCLAIR ST            MADISON            47250      IN    1        55.51990141     39323.08
818525      WASHINGTON           134  NE 1281                 KNOB NOSTER        65336      MO    2        76.75398824     19690.94
818528      JONES               6030  WESTWOOD                DETROIT            48228      MI    1        72.03274286     50363.27
818561      CAMPBELL             236  MURPHY LN               NICHOLASVILLE      40356      KY    1        79.73562353     67741.72
818571      BLAKE               3430  WOODWORTH               HAZELCREST         60429      IL    2        95.29441667     18108.03
818579      KING                7752  S GLENCOE CT            LITTLETON          80122      CO    2        81.49442353     67792.09
818608      PIERCE               214  WASHINGTON STREET       CLARKSBURG         26301      WV    1        74.46961798     66239.97
818642      SPENCER             3751  ROCKSIDE RD             SEVEN HILLS        44131      OH    1        62.40571875     99818.08
818651      WYNNE               2203  KINGSWOOD LN            BRANDON            33511      FL    2        99.79561157     23901.74
818674      BEVIL               4848  S PRAIRIE AVE STE 2S    CHICAGO            60615      IL    1        73.49544667    110186.77
818676      KWIATEK             1024  ORLAND RD               BRONSON            49028      MI    1        56.60353061     27603.66
818696      THYER              17212  SHETLAND DR             TINLEY PARK        60477      IL    1        83.85980603    194372.24
818756      BUXTON               510  W MAIN ST               FESTUS             63028      MO    1        79.53516216     29428.01
818761      REICHART            1901  N BALLENGER HWY         FLINT              48504      MI    1        89.81807692     34999.79

818763      HALL                3518  GRAND AVE               LOUISVILLE         40211      KY    1        83.42136364     45861.45
818771      GARLOUGH             100  KATSURA CIR             MILLIKEN           80543      CO    2        99.79421906     28354.22
             GARLOU
818776      OLSON               1429  E WINDSOR AVE           PHOENIX            85006      AZ    2        83.21443678     21834.11
818779      JOHNSON             3301  E 130TH ST              CLEVELAND          44128      OH    1        79.88956897      46309.4

818802      BASIL                201  GAY ST                  GLASGOW            42141      KY    1        79.09987692     51294.68
818861      MACHINIAK           7256  WESTMINSTER             WARREN             48091      MI    1            89.8612      35921.5
818870      HAWKINS            50779  HEATHER LN              ELKHART            46514      IN    2        84.66927049     25670.87
818880      CHANDLER            1200  REGEHR AVE              CHARLOTTE          28214      NC    1        50.18842718      51631.2
818891      MENGEL              3948  GREENMONT DR            SOUTH BEND         46628      IN    1        89.84517647      45804.8
818927      GOODMAN             4617  WOLFSPRING DR           LOUISVILLE         40241      KY    1        79.72745355    145697.06
818930      GOODMAN             4617  WOLFSPRING DR           LOUISVILLE         40241      KY    2         99.8139235     36118.06
818932      MAUPIN                69  N ROSELAWN              PONTIAC            48342      MI    1        79.81524444     35902.57

818943      KIZER                900  E KIBBY                 LIMA               45804      OH    1        89.82753333     40390.36
818979      FELLOWS             1416  STANLEY AVE             MORGANFIELD        42437      KY    1        79.86008889     35913.88

818990      SOLANO              3441  S UTICA ST              DENVER             80236      CO    1        89.78884211    136346.96

                                     I-A-10
<PAGE>
<CAPTION>
(table continued)

Loan            APR    Margin  Index            Curr Pmt    Maturity    Property Type      Occ Status         Appr       Orig
No                             Name                         Dt                                                Val        Term

<C>               <C>  <C>     <C>               <C>        <C>         <C>                <C>                <C>        <C>
818216            9.7          Fixed Rate        765.66     3/16/14     Single Family      Owner occupied     125000     180
818221           9.75          Fixed Rate        593.24     3/24/14     Manufactured       Owner occupied      70000     180
818231           9.65          Fixed Rate        709.57     3/23/14     Single Family      Owner occupied      98000     180
818253           9.75          Fixed Rate        412.39     3/29/14     Single Family      Owner occupied      64000     180
818264              9          Fixed Rate        339.27     3/15/14     Single Family      Not Owner           44600     180
                                                                                           occupied
818282           11.8          Fixed Rate         356.2     3/26/14     Single Family      Owner occupied     300000     180
818292           10.6          Fixed Rate         531.2     7/12/29     Single Family      Owner occupied      72000     360
818296           11.5          Fixed Rate        371.36     3/24/29     Single Family      Owner occupied      50000     360
818329           10.7          Fixed Rate        404.74     3/30/19     Single Family      Not Owner           68000     240
                                                                                           occupied
818342           11.5          Fixed Rate        400.92     3/23/14     Single Family      Not Owner           44000     180
                                                                                           occupied
818380            9.5          Fixed Rate        672.68     3/17/29     Single Family      Owner occupied     102000     360
818410          11.35          Fixed Rate        665.63     3/17/14     Single Family      Owner occupied      80000     180
818413          11.35          Fixed Rate        352.39      4/5/14     Multiple Family    Not Owner           50000     180
                                                                                           occupied
818433          10.95          Fixed Rate        453.38     3/30/14     Single Family      Owner occupied      55000     180
818443          12.25          Fixed Rate        447.43     3/29/19     Single Family      Owner occupied     150000     240
818482           10.2          Fixed Rate        386.85     3/11/29     Single Family      Owner occupied      66000     360
818486          11.99          Fixed Rate        341.12     3/16/19     Single Family      Owner occupied     155000     240
818521          10.65          Fixed Rate        445.89     3/17/14     Single Family      Owner occupied      71000     180
818525           13.2          Fixed Rate        281.25      4/5/14     Single Family      Owner occupied      85000     180
818528          10.75          Fixed Rate        471.41     3/26/14     Single Family      Owner occupied      70000     180
818561           9.75          Fixed Rate        584.23     3/15/14     Single Family      Owner occupied      85000     180
818571          11.99          Fixed Rate        219.92     4/13/14     Single Family      Owner occupied      96000     180
818579           12.3          Fixed Rate        736.23     3/26/14     Single Family      Owner occupied     510000     180
818608              9          Fixed Rate        535.07     3/19/14     Manufactured       Owner occupied      89000     180
818642          11.85          Fixed Rate       1017.08      4/5/14     Single Family      Owner occupied     160000     180
818651          11.99          Fixed Rate        290.28      4/7/14     Single Family      Owner occupied     121000     180
818674             13          Fixed Rate       1222.35     3/30/29     Single Family      Owner occupied     150000     360
818676          10.69          Fixed Rate        312.82     4/20/14     Single Family      Owner occupied      49000     180
818696           9.95          Fixed Rate       1704.06     3/24/14     Single Family      Owner occupied     232000     180
818756            9.7          Fixed Rate        253.22     3/15/14     Single Family      Owner occupied      44000     180
818761           10.5          Fixed Rate        321.07     3/30/14     Single Family      Not Owner           45000     180
                                                                                           occupied
818763          10.25          Fixed Rate        412.21     3/26/29     Single Family      Owner occupied      55000     360
818771          11.99          Fixed Rate         345.1     3/23/14     Single Family      Owner occupied     143852     180

818776          12.25          Fixed Rate         268.8      4/5/14     Single Family      Owner occupied      87000     180
818779          12.25          Fixed Rate        486.22     3/19/29     Single Family      Not Owner           63500     360
                                                                                           occupied
818802          10.95          Fixed Rate         589.4     4/12/14     Single Family      Owner occupied      65000     180
818861          11.75          Fixed Rate        363.39     3/29/14     Single Family      Owner occupied      42000     180
818870          12.25          Fixed Rate        316.24      4/6/14     Single Family      Owner occupied     122000     180
818880             11          Fixed Rate        536.74      4/5/19     Single Family      Owner occupied     103000     240
818891          11.25          Fixed Rate        445.81     4/12/14     Single Family      Owner occupied      61000     180
818927           7.99          Fixed Rate       1073.21     3/29/14     Single Family      Owner occupied     183000     180
818930          12.99          Fixed Rate        462.84     3/29/14     Single Family      Owner occupied     183000     180
818932          10.75          Fixed Rate        336.05     3/19/29     Single Family      Not Owner           45000     360
                                                                                           occupied
818943          10.75          Fixed Rate        378.06     3/29/14     Single Family      Owner occupied      45000     180
818979          11.74          Fixed Rate        363.11     4/23/14     Single Family      Not Owner           45000     180
                                                                                           occupied
818990            9.8          Fixed Rate       1180.35     3/30/29     Single Family      Owner occupied     152000     360


                                     I-A-10
<PAGE>
<CAPTION>
(table continued)

Loan        Borr Name         Address                         City               Zip        State Lien     LTV             Curr Bal
No                                                                               Code             Posi-
                                                                                                  tion
<C>         <C>                  <C>                          <C>                <C>        <C>   <C>       <C>            <C>
819015      CORNS                707  BROADWAY                WASHINGTON         43160      OH    1         79.1040053     23785.55
                                                               COURT HOUSE
819021      PATMAN               147  FLORENCE HARRIS RD      COLUMBUS           39702      MS    1        89.45423171     73238.48
819041      HOLLIDAY            5525  13TH ST NW              WASHINGTON         20011      DC    1        79.94205926    107882.14
819053      MILLS                644  ANDOVER VILLAGE PL      LEXINGTON          40509      KY    2        99.75348182     43364.08
819055      JUAREZ              1217  E MADISON ST            SOUTH BEND         46617      IN    1        64.57279167     30912.84

819060      HALL                 203  FAIRMONT                LOCKPORT           60441      IL    1        74.85592941     63602.39

819065      SCHRAER              201  W COLE ST               SWAYZEE            46986      IN    1        89.75045455     59201.61
819068      ORGILL              1411  E 3990 S                SALT LAKE CITY     84124      UT    2        89.17586532      27236.7
819084      COLE               10816  W 58TH ST               SHAWNEE MISSION    66203      KS    1        79.75167059     67746.23
819090      CHAPMAN             5517  SABLE ST                DENVER             80239      CO    1        79.64448511     93537.64
819094      COCKFIELD           1031  E 14TH ST               JACKSONVILLE       32206      FL    1           89.90698     44905.66
819116      TURNER               236  PARIS RD, BOX 234       CYNTHIANA          41031      KY    1              74.84     47107.67
                                      US HIGHWAY 27
819136      DAVIS                310  S VICTORY ST            WAUKEGAN           60085      IL    1        60.82641111     54687.53
             DAVIS\BLA
819149      CURINTON            2592  DONNAVILLE ST           DULUTH             30136      GA    1        55.48352381        34943
819154      COOKSEY            12101  ST MARYS                DETROIT            48227      MI    1           74.85325     26839.89

819157      BEAUCHAMP           7244  FULLERTON CT            NEW PORT RICHEY    34655      FL    1        89.86121771     48689.29
819169      WILSON              1027  BELL RD                 WINDER             30680      GA    1        89.83620482     59628.89
819180      TURNER              1405  E 23RD ST               JACKSONVILLE       32208      FL    1        84.97343137     43295.01
819205      PUGH                1720  LAKE AVE                KANSAS CITY        66105      KS    1        79.82480435     36719.41
819209      SWIFT              12719  ROSEMARY                DETROIT            48213      MI    1        74.85158491     39655.19

819217      DAVENPORT           1133  W MAIN ST               PERU               46970      IN    1        78.89489362      37080.6
819310      ANCHONDO            7831  ZENOBIA CT              WESTMINSTER        80030      CO    1        78.09337607     91250.59
819315      TULIANO              201  SUTTON PL               LEXINGTON          40504      KY    1        71.26044872     55426.33
819354      ZAATAR             27634  S BRIDLE HILL DR        FARMINGTON HILLS   48336      MI    2        74.45593585     51265.23
819357      BOLEY               3512  E UNIVERSITY AVE        URBANA             61802      IL    1          89.882025     71881.46
819395      GWIN                8224  E BRENTWOOD             DETROIT            48234      MI    1        79.77822642     42258.42
819406      ALBIN              20150  TEXAS ST                LIVINGSTON         70754      LA    1        74.85473846     48636.19
819408      FOWLER              9794  ANDERS BLVD             JACKSONVILLE       32246      FL    1            84.8318     50878.36
819433      LEONARD              452  DALE ST                 SOMONAUK           60552      IL    1        85.66067742    132716.35
819450      BABWAH              6831  KIMBERLY BLVD           POMPANO BEACH      33068      FL    1        89.78981579    102314.86
819451      ODENEAL              335  S CHICAGO               KANKAKEE           60901      IL    1        84.87576923     55127.76
819461      FARR               14025  SOUTHERN RD             GRANDVIEW          64030      MO    1        79.75908772     45449.46
819474      PARRISH             2410  H AVE                   NEW CASTLE         47362      IN    1        89.19280952      37441.3
819476      CHASE                417  N 12TH ST               NEW CASTLE         47362      IN    1        79.84502222     35915.94
819480      SAVAGE               921  S 16TH ST               NEW CASTLE         47362      IN    1        79.87750909     43905.12
819516      MAUPIN              2236  DAVISTA                 HIGHLAND           483561616  MI    1        79.83825926     86189.46
                                                               TOWNSHIP
819521      MAUPIN             21194  KARL                    DETROIT            48219      MI    1        79.84278205     62252.78

819529      WALKER              4508  SYLVAN OAKS  DR         TROTWOOD           45426      OH    1        69.58626923     90409.39
819549      STEVENS             3528  S FELTON ST             MARION             46953      IN    1        62.61180392     31897.24
819551      GOLDSTEIN           1995  NW 127TH TERR           CORAL SPRINGS      33071      FL    2        69.89444118     45511.43
819553      BIRCH              11584  WOODS BAY LN            INDIANAPOLIS       46236      IN    2        77.03862286     29646.87
819565      NASH               11018  CHELSEA                 DETROIT            48213      MI    1        79.90885185     43117.23
819576      JONES                235  S BARKER AVE            EVANSVILLE         47712      IN    1        64.27233929     35788.04
819582      JOHNSON            33601  EDGEHILL DR             FRANKLIN           23851      VA    1        79.33200542     29146.94
             BANKS

                                     I-A-11
<PAGE>
<CAPTION>
(table continued)

Loan            APR    Margin  Index            Curr Pmt    Maturity    Property Type      Occ Status         Appr       Orig
No                             Name                         Dt                                                Val        Term

<C>                <C> <C>     <C>               <C>        <C>         <C>                <C>                <C>        <C>
819015             11          Fixed Rate        274.69     3/25/14     Single Family      Not Owner           32500     180
                                                                                           occupied
819021           8.99          Fixed Rate        663.52     5/12/19     Single Family      Owner occupied      82000     240
819041          10.95          Fixed Rate       1024.43      7/7/14     Single Family      Owner occupied     135000     180
819053          11.99          Fixed Rate        527.79     3/26/14     Single Family      Owner occupied     220000     180
819055            9.7          Fixed Rate        332.64     3/29/14     Single Family      Not Owner           48000     180
                                                                                           occupied
819060          10.74          Fixed Rate        594.62      4/6/14     Single Family      Not Owner           85000     180
                                                                                           occupied
819065              9          Fixed Rate        477.95      4/5/29     Single Family      Owner occupied      66000     360
819068          12.25          Fixed Rate        285.97     3/29/14     Single Family      Owner occupied     297000     180
819084            8.5          Fixed Rate        522.86      4/6/14     Single Family      Owner occupied      85000     180
819090           9.85          Fixed Rate        812.78     4/14/14     Single Family      Owner occupied     117500     180
819094           11.2          Fixed Rate        435.36     4/27/29     Single Family      Owner occupied      50000     360
819116          10.25          Fixed Rate        423.41     3/30/14     Single Family      Owner occupied      63000     180

819136            9.7          Fixed Rate        470.52     4/26/14     Single Family      Owner occupied      90000     180

819149           11.5          Fixed Rate         346.6      5/4/29     Single Family      Owner occupied      63000     360
819154          12.24          Fixed Rate        328.23     7/21/14     Single Family      Not Owner           36000     180
                                                                                           occupied
819157          11.75          Fixed Rate        492.39     4/16/29     Single Family      Owner occupied      58000     360
819169          10.99          Fixed Rate        568.66     4/12/29     Single Family      Owner occupied      67000     360
819180           11.6          Fixed Rate         432.6     6/18/29     Single Family      Owner occupied      51000     360
819205             11          Fixed Rate        350.46      4/6/14     Single Family      Owner occupied      47000     180
819209           10.6          Fixed Rate        366.58     4/12/29     Single Family      Not Owner           53000     360
                                                                                           occupied
819217          10.75          Fixed Rate        421.48      4/2/14     Manufactured       Owner occupied      47000     180
819310            8.6          Fixed Rate        713.93     3/30/14     Single Family      Owner occupied     117000     180
819315           8.95          Fixed Rate        571.38     3/30/14     Single Family      Owner occupied      78000     180
819354           10.5          Fixed Rate        574.81      4/7/14     Single Family      Owner occupied     265000     180
819357          11.45          Fixed Rate        710.26     5/17/14     Single Family      Owner occupied      80000     180
819395              9          Fixed Rate        341.16      4/2/14     Single Family      Owner occupied      53000     180
819406           10.7          Fixed Rate        453.24      4/5/29     Single Family      Owner occupied      65000     360
819408           10.6          Fixed Rate        470.33      4/8/29     Single Family      Owner occupied      60000     360
819433          10.25          Fixed Rate       1191.81     5/18/14     Single Family      Owner occupied     155000     180
819450           10.2          Fixed Rate        915.59     4/19/29     Single Family      Owner occupied     114000     360
819451          10.95          Fixed Rate        524.07     4/22/14     Single Family      Owner occupied      65000     180
819461          12.45          Fixed Rate         484.9      4/2/29     Single Family      Owner occupied      57000     360
819474           12.6          Fixed Rate        403.13     4/30/29     Single Family      Owner occupied      50000     360
819476           10.7          Fixed Rate         334.7     4/27/29     Single Family      Owner occupied      45000     360
819480          11.85          Fixed Rate        447.52     3/30/14     Single Family      Owner occupied      55500     180
819516           10.5          Fixed Rate        790.33     4/16/14     Single Family      Owner occupied     108000     180

819521          10.75          Fixed Rate        582.49      4/8/29     Single Family      Not Owner           78000     360
                                                                                           occupied
819529            9.1          Fixed Rate        738.76     4/16/29     Single Family      Owner occupied     130000     360
819549           9.19          Fixed Rate        261.87     4/16/14     Single Family      Owner occupied      51000     180
819551          11.55          Fixed Rate        453.31     4/12/29     Single Family      Owner occupied     170000     360
819553           12.5          Fixed Rate        369.76     4/14/14     Single Family      Owner occupied     350000     180
819565          10.75          Fixed Rate        403.26     5/10/14     Single Family      Owner occupied      54000     180
819576           8.69          Fixed Rate        362.51     4/26/14     Single Family      Owner occupied      56000     180
819582          11.74          Fixed Rate        349.37     4/28/14     Single Family      Not Owner           59000     180
                                                                                           occupied

                                     I-A-11
<PAGE>
<CAPTION>
(table continued)

Loan        Borr Name         Address                         City               Zip        State Lien     LTV             Curr Bal
No                                                                               Code             Posi-
                                                                                                  tion
<C>         <C>                 <C>                           <C>                <C>        <C>   <C>       <C>            <C>
819585      THOMPSON            2878  N 38TH ST               MILWAUKEE          53210      WI    1        89.76541203     40268.84
819633      CARLSON             2720  HANKINSON RD            GRANVILLE          43023      OH    1        70.48455556    380366.51
819644      RICKETTS            2213  LINCOLN WAY W           SOUTH BEND         46628      IN    1        84.87181395     36483.52
819672      ENGLAND              415  SCHUBERT AVE            MAYSVILLE          41056      KY    1        74.90905455     41174.46
819684      LOVING             11011  RIVER RD                CHESTERFIELD       23838      VA    1        79.86048045    142904.04
819702      ANDERSEN           13059  S 3100 W                RIVERTON           84065      UT    2        89.63550256     22745.68
819726      HOLMAN               207  PIKES PEAK PL           LONGMONT           80501      CO    1        79.81230284    126441.53
819735      PETRUZZI            8860  STATE RT 37             SUNBURY            43074      OH    1           66.47682    199314.01
819784      PAUL               22020  CHURCHILL               RICHTON PARK       60471      IL    1         79.8504661     94178.53

819785      CARLISLE           13009  OLD DAYTON PIKE         SODDY DAISY        37379-     TN    1        79.06976296    106744.18
819798      NILES               2233  THOMPSON                FORT WAYNE         46802      IN    1                 75     41213.02
819830      KNAPP               2517  MACKIN RD               FLINT              48504      MI    1        89.90109557     38556.69
819833      WILLIAMSON           520  W MARY ST               BUCYRUS            44820      OH    1        65.47632895     49836.38
819840      ABADIE              4422  DABNEY DR               SAINT LOUIS        631344112  MO    1         87.8257732     42578.15
819851      JUAREZ               503  W MARION ST             SOUTH BEND         46601      IN    1        79.46439623     42057.93

819860      BUSS                 904  W 29TH ST               SAN PEDRO          90731      CA    2            89.8627     53692.62
819887      BORK                2807  NORWAY PINE RD          ROCKFORD           61109      IL    2        89.79480682     22361.37
819895      POSNER             41309  OLIVET DR               STERLING HEIGHTS   48313      MI    1        89.88400741     121237.3
819898      COPELAND            2563  MAPLEWOOD AVE           TOLEDO             43610      OH    1           79.05715      31545.5
819929      BERNARD             7501  E BERRIDGE LN           SCOTTSDALE         85250      AZ    2        72.08072927     49290.31
819952      ROBERSON            5085  ROBERSON FARM RD        KERNERSVILLE       27284      NC    1          72.555104     90588.53
819985      MORRIS               972  GREEN RIDGE DR          RICHMOND           232257352  VA    1        74.89638235     50915.02

819996      CURTIS             12214  LITTLEWOOD DR           BATON ROUGE        70807      LA    1        74.92768421     35572.97
820001      NELSON              3789  RACHEL DR               SANTA CLARA        84765      UT    2        89.97775549     19964.52
820012      BROOKS                59  W BURNS AVE             AKRON              44310      OH    1        52.70375362     36340.29
820047      EASTON             11765  MANDARIN RD             JACKSONVILLE       32223      FL    2        39.80958043     74895.46
820067      AUSTIN              1385  HARVEY                  WESTLAND           48186      MI    1        79.83788009     74465.95
820068      SHOOK                712  RANDALL ST              LANSING            48906      MI    1        78.36780702     44649.14
820077      HUNTER              1811  WALKER AVE              KANSAS CITY        66104      KS    1        84.88382979     39867.55
820102      PETTY               1124  6TH AVE NORTH           COLUMBUS           39701      MS    1        39.77433871     24428.04
820118      OMO                  850  S ANGOLA RD             COLDWATER          49036      MI    1        54.21547287     34958.44
820139      ROBINSON            2280  WINDSOR                 FLORISSANT         63033      MO    1        89.93084946     83570.54
820174      AGEMY                122  LAWDALE PL              MICHIGAN CITY      46360      IN    1        54.90968807     59813.79
820227      MASON                351  MARTIN LUTHER KING D    GEORGETOWN         40324      KY    1             89.873     85297.27
820229      RUSSELL              585  HUGHLEY LN              HARRODSBURG        40330      KY    1        84.81756164     61882.89
820236      EDGE                 930  N 4TH AVE               SAN MANUEL         85631      AZ    1        89.79975309      72737.8
820247      SANTANA             4720  STAFFORD AVE            LANSING            48910      MI    1        46.92092617     34944.85
820265      BARNES              5471  HIGH TIDE CT            COLUMBIA           21044      MD    1        79.80889524     83773.04
820266      TREPINS             1158  FOURTH ST               GRAND RAPIDS       49504      MI    1        74.92901449     51666.21
820270      HAWKS               2712  W BALTIMORE ST          BALTIMORE          21223      MD    1         84.9082381     53472.57
820306      SANCHEZ             3080  W 55TH PL               DENVER             80221      CO    2          89.796904     21534.06
             SANCHEZ
820313      SMITH              19815  GLADSTONE RD            WARRENSVILLE       44122      OH    1        37.17471277      34915.6
                                                               HEIGHTS
820347      BOYLE                465  BERWYN DR               MADISON            53711      WI    2        79.58079333     19776.94
820378      ROGERS             21608  S JEFFREY AVE           SAUK VILLAGE       60411      IL    1        79.41555789     75256.62
820382      FEI LAM\CHENG        336  LOYOLA DR               ELYRIA             44035      OH    1        74.88917901    121274.56
820403      WILSON               601  CALHOUN DR              SEFFNER            33584      FL    1         47.1763375     37653.21
820406      GLENN              17331  HEYDEN                  DETROIT            48219      MI    1        47.69914667     35620.25
820412      COLLINS             7510  GREER DR                FORT WASHINGTON    20744      MD    1        89.83537333    134700.02

                                     I-A-12
<PAGE>
<CAPTION>
(table continued)

Loan            APR    Margin  Index            Curr Pmt    Maturity    Property Type      Occ Status         Appr       Orig
No                             Name                         Dt                                                Val        Term

<C>             <C>    <C>     <C>               <C>        <C>         <C>                <C>                <C>        <C>
819585          10.25          Fixed Rate        362.11     4/21/14     Single Family      Owner occupied      47000     180
819633           8.25          Fixed Rate       2866.83     5/10/14     Single Family      Owner occupied     540000     180
819644          11.85          Fixed Rate        371.74     4/16/14     Multiple Family    Owner occupied      43000     180
819672          11.85          Fixed Rate        419.55     4/27/14     Single Family      Owner occupied      55000     180
819684           11.7          Fixed Rate       1439.99      5/4/29     Single Family      Owner occupied     179000     360
819702          13.15          Fixed Rate        293.28     4/21/14     Single Family      Owner occupied     195000     180
819726            9.8          Fixed Rate       1094.07     4/23/14     Single Family      Owner occupied     159000     180
819735           8.87          Fixed Rate       1590.57     4/16/29     Single Family      Owner occupied     300000     360
819784            9.8          Fixed Rate        814.51     5/18/14     Single Family      Not Owner          118000     180
                                                                                           occupied
819785           8.25          Fixed Rate        804.01     5/12/29     Single Family      Owner occupied     135000     360
819798          11.85          Fixed Rate        419.55      7/6/14     Single Family      Owner occupied      55000     180
819830          12.25          Fixed Rate        404.59      5/6/29     Single Family      Owner occupied      42900     360
819833          10.05          Fixed Rate        440.63      6/3/29     Single Family      Owner occupied      76000     360
819840           10.6          Fixed Rate        393.61     4/21/14     Single Family      Owner occupied      48500     180
819851             10          Fixed Rate        409.17     4/16/19     Single Family      Not Owner           53000     240
                                                                                           occupied
819860           12.6          Fixed Rate        581.08     5/11/14     Single Family      Owner occupied     250000     180
819887           12.2          Fixed Rate        274.58     4/29/14     Single Family      Owner occupied      88000     180
819895           10.2          Fixed Rate       1084.25     5/24/29     Single Family      Owner occupied     135000     360
819898          10.45          Fixed Rate        352.74     4/23/14     Single Family      Owner occupied      40000     180
819929          10.45          Fixed Rate        551.15     4/20/14     Single Family      Owner occupied     410000     180
819952          8.875          Fixed Rate        723.24     4/20/29     Single Family      Owner occupied     125000     360
819985          12.25          Fixed Rate        534.43     4/29/14     Single Family      Not Owner           68000     180
                                                                                           occupied
819996          12.85          Fixed Rate        389.91     4/20/14     Single Family      Owner occupied      47500     180
820001           12.8          Fixed Rate        218.12      5/4/29     Single Family      Owner occupied     159500     360
820012          11.65          Fixed Rate        365.64     4/22/14     Single Family      Owner occupied      69000     180
820047          13.05          Fixed Rate        832.58     4/28/29     Single Family      Owner occupied     460000     360
820067              8          Fixed Rate        548.27     5/27/29     Single Family      Owner occupied      94000     360
820068           9.99          Fixed Rate        392.38     5/10/14     Single Family      Owner occupied      57000     180
820077           11.3          Fixed Rate        389.54     4/21/14     Single Family      Owner occupied      47000     180
820102          11.45          Fixed Rate        350.77     5/11/09     Single Family      Owner occupied      62000     120
820118           11.9          Fixed Rate        357.32      6/5/29     Single Family      Owner occupied      64500     360
820139           10.7          Fixed Rate        778.18     6/28/14     Single Family      Owner occupied      94000     180
820174           8.45          Fixed Rate        459.22     5/17/14     Single Family      Owner occupied     109000     180
820227           9.75          Fixed Rate        734.58     5/25/29     Single Family      Owner occupied      95000     360
820229           9.14          Fixed Rate        505.53     5/14/29     Single Family      Owner occupied      73000     360
820236          10.05          Fixed Rate        642.44      5/5/14     Single Family      Owner occupied      81000     180
820247          11.65          Fixed Rate        350.61     5/21/14     Single Family      Owner occupied      74500     180
820265          11.95          Fixed Rate         860.8     5/17/29     Single Family      Owner occupied     105000     360
820266          13.35          Fixed Rate        586.65      5/5/14     Single Family      Owner occupied      69000     180
820270             11          Fixed Rate        509.97      6/2/29     Single Family      Owner occupied      63000     360
820306           12.3          Fixed Rate        265.25      5/5/14     Single Family      Owner occupied     125000     180

820313          10.55          Fixed Rate        321.47     4/30/14     Single Family      Not Owner           94000     180
                                                                                           occupied
820347          12.45          Fixed Rate        245.85     5/18/14     Single Family      Owner occupied     150000     180
820378           9.99          Fixed Rate        816.24      6/3/14     Single Family      Owner occupied      95000     180
820382           10.9          Fixed Rate        1147.9     5/18/14     Single Family      Owner occupied     162000     180
820403          10.75          Fixed Rate        425.96      6/8/14     Single Family      Owner occupied      80000     180
820406          11.65          Fixed Rate        423.99     5/19/14     Single Family      Owner occupied      75000     180
820412          10.75          Fixed Rate        1260.2     5/24/14     Single Family      Owner occupied     150000     180


                                     I-A-12
<PAGE>
<CAPTION>
(table continued)

Loan        Borr Name         Address                         City               Zip        State Lien     LTV             Curr Bal
No                                                                               Code             Posi-
                                                                                                  tion
<C>         <C>                 <C>                           <C>                <C>        <C>   <C>       <C>            <C>
820443      PLASKY              2302  CLUBHOUSE DR            PLANT CITY         33567      FL    1        89.47077397    260649.22
820469      BARBER               358  CATHERINE ST            ROCK HILL          29730      SC    1        89.90165672     60212.01
820477      COUNCELLER          2132  SPRING ST               NEW CASTLE         47362      IN    1        89.88259048     47147.09
820496      COLE                3828  S WILKESON ST           TACOMA             98408      WA    1        79.90480952     67065.56
820500      MANOR                730  HIBISCUS AVE            LAKE WALES         33853      FL    1        84.84537109     43422.67
820539      GAMBLE               505  CULLODEN ST             SUFFOLK            23434      VA    1        74.32174074     20020.05

820548      ORDOVEZA             225  N CHURCH ST             BELLEVILLE         62220      IL    2        89.93912941     21571.57
820561      DUNLAP              1151  31ST ST                 NEWPORT NEWS       23607      VA    1        74.04854054     27240.76
820568      PUCHALSKI           6288  MULBERRY AVE            PORTAGE            46368      IN    1        89.58338525    109194.25
820585      MCGLOTHLIN           730  STURGEON AVE            OWENSBORO          42301      KY    1        84.94541935     52631.67
820636      JACKSON             7139  S SAINT LAWRENCE        CHICAGO            60619      IL    1        53.36784314     54291.21
820669      WALDERO               32  APOLLO LN               PUEBLO             81001      CO    1        85.14327826     97784.22
820702      GREEN               1949  W 45TH ST               JACKSONVILLE       32209      FL    1        89.86263043     41304.36
820761      HOOPER             13532  SOUTH AVE K             CHICAGO            60633      IL    1        89.87540918      45011.6
820770      AMES                1654  STATE RT 235            DEGRAFF            43318      OH    1        79.41314667      59411.3
820825      CASE                 150  SW 120TH LN             POMPANO BEACH      33071      FL    1        89.93894828    260551.09
820832      TURNER                    RR 3 BOX 218D           MOUNT CARMEL       62863      IL    2        79.64187097     41457.26
820838      WINFIELD            1552  WOODLAND AVE            TOLEDO             43607      OH    1          84.169325     33582.92
820851      BUNETA               507  JOHN ST                 COLLINSVILLE       62234      IL    1        79.27320588     26889.72
820852      WALKER               311  RANGE AVE               CAHOKIA            62206      IL    1        79.25302632     30043.63
820882      WOLFF               1305  MAIN ST                 CHARLESTOWN        47111      IN    1         69.8875264     46300.09
820912      HAYNES              1854  E 30TH ST               LORAIN             44055      OH    1        79.85670492     48690.28

820929      BRADLEY             2366  23RD ST                 HOPKINS            49328      MI    1        47.91544828     34671.61
820948      MCCARTHY             667  SUNCREST RD             PALMER LAKE        80133      CO    1          78.328315    156543.97
820962      MCFARLEN            1601  E MAIN ST               KALAMAZOO          49001      MI    1        69.93224449      34884.7

820975      LAUGHLIN             704  BEECH ST                GAFFNEY            29340      SC    1        74.47866667     22245.71
821024      BENNETT              202  BLUE GRASS AVE          LEXINGTON          40505      KY    1         84.2242766     39492.21
821027      ROBINSON            6911  MIDWOOD AVE             HAZELWOOD          63042      MO    1           89.84875     43094.79
821043      SKINNER              414  ELM ST                  THAYER             62689      IL    1        74.97727273      32979.9

821050      HARGROVE            5819  WHISTLEWOOD CIR         SARASOTA           34232      FL    2        84.33220339     40454.75
821052      GODFREY             5917  TALL BULL PL            COLORADO CITY      81019-     CO    1        89.86703659     73690.97
821055      EDEH                3693  E 49TH STREET           CLEVELAND          44103      OH    1                 80     41585.96

821076      ELDER               3136  LONGHORN CT             FORT COLLINS       80526      CO    2        89.83038333     57698.78
821077      MCCARNEY              17  CHIPS CT                SMITHSBURG         21783      MD    2        84.68262911      33741.3
821099      MADDOX             18310  ANTHONY AVE             COUNTRY CLUB       60478      IL    1        89.94389623     95330.92
                                                               HILLS
821122      INGRAM               558  EILER ST                SAINT LOUIS        63111      MO    1        69.93082143     39136.99

821127      MCCASTER           20070  IRVINGTON               DETROIT            48203      MI    1            79.9486     39948.11
821129      PROM                8067  STATE RT 204 NW         THORNVILLE         43076      OH    1        79.83948148     86213.76
821156      BASKERVILLE\RAI     1151  REED RD                 LA CROSS           23950      VA    1          79.928224     99849.05
821184      LIGE                2005  14TH ST S W             BIRMINGHAM         35211      AL    1           70.14275     28046.13
821196      WILSON              2057  RAVEN                   SAINT LOUIS        63133      MO    1        79.92828235     33959.16
821226      SHEPHERD             214  W CROSIER ST            AKRON              44311      OH    1        79.87793333     35931.03

821227      SHEPHERD             235  PARIS AVE               AKRON              44301      OH    1        79.87793333     35931.03

821257      SIVELS              4148  EVERETT ST              CHESAPEAKE         23324      VA    1        85.02597297     62894.78
821265      VANSANT             1103  SE 6TH ST               CAPE CORAL         33990      FL    2        89.88739167     23176.88
821280      GEE                 9809  SLALOM RUN DR           WOODSTOCK          21163      MD    2        87.55714074     22897.14

                                     I-A-13
<PAGE>
<CAPTION>
(table continued)

Loan            APR    Margin  Index            Curr Pmt    Maturity    Property Type      Occ Status         Appr       Orig
No                             Name                         Dt                                                Val        Term

<C>             <C>    <C>     <C>               <C>        <C>         <C>                <C>                <C>        <C>
820443          10.75          Fixed Rate       2945.85     7/21/14     Single Family      Owner occupied     292000     180
820469             11          Fixed Rate        574.25      6/1/29     Single Family      Owner occupied      67000     360
820477           10.2          Fixed Rate        421.65     5/26/29     Single Family      Owner occupied      52500     360
820496          10.55          Fixed Rate        617.22     5/24/29     Single Family      Owner occupied      84000     360
820500          10.45          Fixed Rate        396.47      5/4/14     Single Family      Owner occupied      51200     180
820539          10.85          Fixed Rate        228.26     5/11/14     Single Family      Not Owner           27000     180
                                                                                           occupied
820548           13.3          Fixed Rate        244.01     4/30/29     Single Family      Owner occupied      85000     360
820561          12.85          Fixed Rate        345.23     5/12/14     Single Family      Owner occupied      37000     180
820568          10.45          Fixed Rate       1000.28     4/30/14     Single Family      Owner occupied     122000     180
820585           11.5          Fixed Rate        521.88     6/15/14     Single Family      Owner occupied      62000     180
820636           9.45          Fixed Rate        572.67     5/17/14     Single Family      Owner occupied     102000     180
820669           10.1          Fixed Rate        867.27     5/14/29     Single Family      Owner occupied     115000     360
820702          10.75          Fixed Rate        386.46     4/29/14     Single Family      Owner occupied      46000     180
820761           11.2          Fixed Rate        436.23     5/24/29     Single Family      Owner occupied      51000     360
820770           9.99          Fixed Rate         644.4      6/1/14     Manufactured       Owner occupied      75000     180
820825          11.25          Fixed Rate       2534.99     5/12/14     Single Family      Owner occupied     290000     180
820832           13.6          Fixed Rate        478.61     5/17/14     Single Family      Owner occupied     124000     180
820838             10          Fixed Rate        365.37     5/24/14     Single Family      Owner occupied      40000     180
820851           10.8          Fixed Rate        305.75     5/10/14     Single Family      Owner occupied      34000     180
820852           10.5          Fixed Rate        336.04      5/4/14     Single Family      Owner occupied      47000     180
820882           10.9          Fixed Rate        438.47     5/12/14     Single Family      Owner occupied      66300     180
820912             10          Fixed Rate        428.25     5/17/14     Single Family      Not Owner           61000     180
                                                                                           occupied
820929           12.9          Fixed Rate        440.53     5/19/14     Single Family      Owner occupied      72500     180
820948            7.8          Fixed Rate       1130.92     5/19/29     Single Family      Owner occupied     200000     360
820962           11.5          Fixed Rate        345.91      6/8/14     Multiple Family    Not Owner           49900     180
                                                                                           occupied
820975           11.5          Fixed Rate        262.84     5/24/14     Single Family      Owner occupied      30000     180
821024          10.75          Fixed Rate        447.82     5/24/14     Single Family      Owner occupied      47000     180
821027          10.95          Fixed Rate        409.77     5/21/29     Single Family      Owner occupied      48000     360
821043          11.74          Fixed Rate        332.85     8/13/14     Single Family      Not Owner           45000     180
                                                                                           occupied
821050           13.2          Fixed Rate        454.35     5/19/29     Single Family      Owner occupied     118000     360
821052           10.9          Fixed Rate        697.24     5/17/14     Single Family      Owner occupied      82000     180
821055          11.25          Fixed Rate        404.04     9/22/29     Single Family      Not Owner           52000     360
                                                                                           occupied
821076           12.8          Fixed Rate        632.54      6/7/14     Single Family      Owner occupied     180000     180
821077           12.7          Fixed Rate        423.49     6/16/14     Single Family      Owner occupied     106500     180
821099          10.95          Fixed Rate        904.91      8/9/14     Single Family      Owner occupied     106000     180

821122          13.75          Fixed Rate        456.72     5/21/14     Single Family      Not Owner           56000     180
                                                                                           occupied
821127           11.5          Fixed Rate        396.12      6/2/29     Single Family      Owner occupied      50000     360
821129           10.2          Fixed Rate        771.02     5/20/29     Single Family      Owner occupied     108000     360
821156          11.85          Fixed Rate       1017.08     5/25/14     Single Family      Owner occupied     125000     180
821184          10.75          Fixed Rate        262.31     5/28/29     Single Family      Owner occupied      40000     360
821196          11.85          Fixed Rate        345.81     6/14/14     Single Family      Owner occupied      42500     180
821226          10.75          Fixed Rate        336.05     5/20/29     Single Family      Not Owner           45000     360
                                                                                           occupied
821227          10.75          Fixed Rate        336.05     5/20/29     Single Family      Not Owner           45000     360
                                                                                           occupied
821257          10.75          Fixed Rate        588.09      6/2/14     Single Family      Owner occupied      74000     180
821265           12.5          Fixed Rate        287.89     6/11/14     Single Family      Owner occupied     120000     180
821280           12.3          Fixed Rate        241.91     5/25/29     Single Family      Owner occupied     270000     360


                                     I-A-13
<PAGE>
<CAPTION>
(table continued)

Loan        Borr Name         Address                         City               Zip        State Lien     LTV             Curr Bal
No                                                                               Code             Posi-
                                                                                                  tion
<C>         <C>                 <C>                           <C>                <C>        <C>   <C>       <C>            <C>
821310      WICKERSON           6715  S PARNELL               CHICAGO            60621      IL    1        84.86310588     72103.91
821353      IRBY IRBY\          2940  W 82ND ST               CHICAGO            60652      IL    1        74.96432727    123631.01
             MOORE
821374      THOMPSON            1426  S 32ND ST               LOUISVILLE         40211      KY    1        89.54887417     67531.25
821385      COLEMAN             5246  FREEMONT ST             JACKSONVILLE       32210      FL    1        84.90826667     50907.42
821395      MAXWELL SR           811  DELIA ST                ANDERSON           29624      SC    1        84.82904762     26611.84
821443      BRITTENUM            647  STEPHENS PL             MEMPHIS            38126      TN    1             79.693     26989.06

821445      BRITTENUM            645  STEPHENS PL             MEMPHIS            38126      TN    1        79.53711765     26989.06

821461      COVERT                 3  CEDAR ST                PORT ORANGE        32127      FL    1           66.62524     99874.51
821462      LAHTI               3505  PINEWOOD AVE            WEST PALM BEACH    33407      FL    1           74.89395     59886.42
821487      ZIGARSKI            1441  POPLAR ST               KULPMONT           17834      PA    1        79.67659459     29296.34
821498      C REDWINE           1445  W 15TH ST               MUNCIE             47302      IN    1            61.2426     27494.43
821516      SPRINGER             112  CARSON                  O'FALLON           62269      IL    1        84.90831667     50915.19
821527      CROMER               518  FRONT ST                WARRIOR RUN        18706      PA    1         84.8702623     51750.63
821531      STEELE               108  EVERT CT                PIEDMONT           29673      SC    1        84.92212245     41598.87
821545      CANADA              7209  E 162ND ST              BELTON             64012      MO    1            89.8904     40433.95
821570      WANG                 458  CALHOUN ST              ATLANTA            30309      GA    2        79.60392627     44024.03

821578      MARTINEZ            3903  MARIPOSA ST             DENVER             80211      CO    1        30.17551938     38887.53

821586      LYON                 318  CHIPPEWA ST             CLAWSON            48017      MI    1        79.88225373    106988.79
821643      HARPER              3430  WOODSTOCK RD            GLOUCESTER         23061      VA    1        89.36956061     58842.79
821645      SHEPERD              527  THURSTON AVE            SAINT LOUIS        63134      MO    1         84.9031194     56863.07
821655      HALL                1821  DOMINION AVE            NORFOLK            23518      VA    1        58.38914894     54856.69
821686      PINKNEY             2985  ELM ST                  DENVER             80207      CO    1        67.05669403     89800.43
821688      MOORE               3971  N CIR 587 E             VAN BUREN          46991      IN    1           73.06955     43807.87
821689      TAYLOR              6002  E EGRET ST              CAVE CREEK         85331      AZ    2        88.53526744      46644.8
821692      DEAUX               1701  1/2  SHERIDAN STREET    JACKSONVILLE       32207      FL    1        79.87254286     83831.97
821703      SIBBIE             12712  S MORGAN ST             CHICAGO            60643      IL    1        89.85351471     61074.94
821706      SABIN                149  N CENTENNIAL RD         COLDWATER          49036      MI    1        69.16147857     96767.26
821709      FINNEY              7885  MILLER RD               DELTON             49046      MI    1        63.48681176     53938.98
821743      BOWLAND             2653  N 600 W                 MARION             46952      IN    1        74.88791176     76308.13
821745      SCHLESSELMAN         125  N ROSEDALE ST           LIMA               45805      OH    1        74.23288961        22750

821749      SCHLESSELMAN         114  W VINE ST               LIMA               45804      OH    1        79.90458159     38166.15

821756      REGENER             1212  N ROCKPORT RD           BOONVILLE          47601      IN    1        79.92172152     63117.15
821771      MCMURRY             1852  DUMESNIL ST             LOUISVILLE         40210      KY    1        64.91837209        27903
821809      STEFFEN             1283  WALNUT ST               DUBUQUE            52001      IA    1        77.94989773     68550.97
             STEFFEN
821812      DELLAPENNA         11744  80TH AVE N              SEMINOLE           33772      FL    2        89.69333654     34459.45
821819      PERKINS             1727  WALLACE AVE NE          ROANOKE            24012      VA    1        79.88712174     91826.22
821835      CARRAWAY            1902  MARSEILLES              CAHOKIA            62206      IL    1            70.7242     99013.88
821850      AYLER               1251  W POPLAR ST             GRIFFIN            30224      GA    1           79.86409     79829.38
821902      BONANNO             1600  12TH ST                 PALM HARBOR        34683      FL    1        84.62321053     80355.46
821915      SEGLER              1585  S JACKSON ST            DENVER             80210      CO    2        89.85645946     21167.09
821918      COX                  805  OPAL WAY                BROOMFIELD         80020      CO    1        69.95972561    114532.91
821940      MILLER              4311  CORDIAL PL              BATAVIA            45103      OH    1        84.62261667    101573.62
821958      ANSTINE               12  HOLLY AVE               SUWANNEE           32692      FL    1        79.17698374      97599.5
821969      LOYD                845S  ASTER WAY               GOLDEN             80401      CO    2        81.38478635      47097.4
821973      NELSON              4200  CHELTINGHAM LN          SMYRNA             30082      GA    2         99.9819121      60890.8
821980      MROZEK               494  W 17TH ST               CHICAGO HEIGHTS    604113225  IL    1        79.89271642     80255.64


                                     I-A-14
<PAGE>
<CAPTION>
(table continued)

Loan            APR    Margin  Index            Curr Pmt    Maturity    Property Type      Occ Status         Appr       Orig
No                             Name                         Dt                                                Val        Term

<C>              <C>   <C>     <C>               <C>        <C>         <C>                <C>                <C>        <C>
821310           10.5          Fixed Rate         660.9     5/18/14     Single Family      Owner occupied      85000     180
821353          12.85          Fixed Rate       1354.43      6/1/14     Single Family      Owner occupied     165000     180

821374          11.35          Fixed Rate        717.63     5/19/19     Single Family      Owner occupied      75500     240
821385             11          Fixed Rate        485.68     5/20/14     Single Family      Owner occupied      60000     180
821395          11.95          Fixed Rate        320.48     7/19/14     Single Family      Owner occupied      31500     180
821443           12.5          Fixed Rate        335.25      6/8/14     Single Family      Not Owner           34000     180
                                                                                           occupied
821445           12.5          Fixed Rate        335.25      6/8/14     Single Family      Not Owner           34000     180
                                                                                           occupied
821461          11.65          Fixed Rate       1001.75     6/23/14     Single Family      Owner occupied     150000     180
821462           9.74          Fixed Rate        515.05      6/1/29     Single Family      Owner occupied      80000     360
821487          11.95          Fixed Rate         354.3     5/28/14     Single Family      Owner occupied      37000     180
821498          10.65          Fixed Rate        309.33     6/14/14     Single Family      Owner occupied      45000     180
821516           12.1          Fixed Rate        528.52     5/28/29     Single Family      Owner occupied      60000     360
821527          10.75          Fixed Rate        484.01     5/26/29     Single Family      Owner occupied      61000     360
821531          11.75          Fixed Rate        420.42      6/3/14     Single Family      Owner occupied      65000     180
821545          10.44          Fixed Rate        368.65     6/23/29     Single Family      Owner occupied      46000     360
821570          10.95          Fixed Rate        418.36     5/27/14     Single Family      Not Owner          217000     180
                                                                                           occupied
821578            9.6          Fixed Rate        330.78     5/25/29     Single Family      Not Owner          129000     360
                                                                                           occupied
821586           9.55          Fixed Rate        905.31      6/2/14     Single Family      Owner occupied     134000     180
821643          10.45          Fixed Rate        654.77      6/1/14     Single Family      Owner occupied      66000     180
821645          10.75          Fixed Rate        531.62     6/21/14     Single Family      Owner occupied      67000     180
821655            9.3          Fixed Rate        454.47     5/26/14     Single Family      Owner occupied      94000     180
821686            8.5          Fixed Rate        692.02      7/1/29     Single Family      Owner occupied     134000     360
821688          10.74          Fixed Rate        409.24     6/23/29     Single Family      Owner occupied      60000     360
821689           13.8          Fixed Rate        620.27     5/28/14     Single Family      Owner occupied     172000     180
821692          10.55          Fixed Rate        771.52     5/25/29     Single Family      Owner occupied     105000     360
821703          10.45          Fixed Rate        557.53     5/27/14     Single Family      Owner occupied      68000     180
821706            8.6          Fixed Rate        752.73      6/1/29     Single Family      Owner occupied     140000     360
821709          13.15          Fixed Rate        603.69     5/28/14     Single Family      Owner occupied      85000     180
821743           9.49          Fixed Rate         642.7     5/28/14     Single Family      Owner occupied     102000     180
821745             10          Fixed Rate        247.16      6/9/14     Single Family      Not Owner           30800     180
                                                                                           occupied
821749             11          Fixed Rate        364.17      6/9/14     Multiple Family    Not Owner           47800     180
                                                                                           occupied
821756          11.45          Fixed Rate        623.45     6/11/14     Single Family      Owner occupied      79000     180
821771           10.3          Fixed Rate         251.5     6/14/14     Single Family      Owner occupied      43000     180
821809           11.5          Fixed Rate        679.74     6/28/29     Single Family      Owner occupied      88000     360

821812          12.05          Fixed Rate        416.35     8/13/14     Single Family      Owner occupied     104000     180
821819           9.75          Fixed Rate        790.42     6/21/14     Single Family      Owner occupied     115000     180
821835            9.9          Fixed Rate        1068.5      6/3/14     Single Family      Owner occupied     140000     180
821850          10.25          Fixed Rate        716.88     5/28/14     Single Family      Owner occupied     100000     180
821902           9.99          Fixed Rate        705.85     6/10/14     Single Family      Owner occupied      95000     180
821915           12.9          Fixed Rate        269.23     6/14/14     Single Family      Owner occupied     148000     180
821918           8.75          Fixed Rate        903.13     6/28/14     Single Family      Owner occupied     164000     180
821940          10.45          Fixed Rate        929.22     5/28/14     Single Family      Owner occupied     120000     180
821958          11.99          Fixed Rate       1180.33      6/7/14     Manufactured       Owner occupied     123000     180
821969          13.35          Fixed Rate        610.04     7/26/14     Single Family      Owner occupied     337000     180
821973          11.99          Fixed Rate        626.78     5/26/14     Single Family      Owner occupied     304900     180
821980           9.99          Fixed Rate        704.97     6/11/14     Multiple Family    Not Owner          100500     180
                                                                                           occupied


                                     I-A-14
<PAGE>
<CAPTION>
(table continued)

Loan        Borr Name         Address                         City               Zip        State Lien     LTV             Curr Bal
No                                                                               Code             Posi-
                                                                                                  tion
<C>         <C>                 <C>                           <C>                <C>        <C>   <C>       <C>            <C>
822001      FLORES              3135  GRACELAND AVE           INDIANAPOLIS       46208      IN    1        79.93613559     47123.97

822016      THOMAS              2414  SW 9TH ST               DES MOINES         50315      IA    1        79.90065909     70282.94

822018      THOMAS               926  KIRKWOOD                DES MOINES         50315      IA    1        79.88807018     45515.65
822036      BLACKMON            1532  W 6TH ST                MARION             46953      IN    1        83.39656842     39417.57
822067      KOSHO                451  FERNHILL                HIGHLAND PARK      48203      MI    1             66.375     19862.42
822078      FOREMAN             1975  -1983 VERMONT ST        GARY               46407      IN    1        74.66702703     27628.52
822091      GONZALEZ            4608  RYAN ROAD               CONLEY             30027      GA    1             79.954     51540.07

822102      PEREZ               5366  LIGHT CIR               NORCROSS           30071      GA    2        99.87858228     31342.93
822115      WILKERSON           2480  MANN DRIVE              BEECH GROVE        46107      IN    1        67.03505556      60292.2
822127      MCDANIEL             332  YORKTOWN                PARIS              40361      KY    1        84.90207059     72138.52
822129      JENNINGS             179  JUDY LN                 ATLANTA            30315      GA    1            80.7502     64464.24
822202      SHIPMAN             8996  W REMINGTON PL          LITTLETON          80123      CO    2         89.8527375     25093.34
822235      YOUNG                289  W FOURTH ST             FOSTORIA           44830      OH    1            79.8985     39932.04
822266      JOHNSON              919  SE 8TH TERR 6           FORT MYERS         33901      FL    1        89.91285714      44042.8
822268      ALLEN               6535  VENTURA DR              FAYETTEVILLE       28314      NC    1        74.92898077     38963.07
822281      LINDSEY              708  HOWELL CT               STONE MOUNTAIN     30087      GA    1           84.90313    254610.78
822305      MCLONEY             4244  NUTMEG DR               LEXINGTON          40513      KY    2        89.85357143     20837.15
822313      MERCED              2565  IVEY STONE TRL          BUFORD             30519      GA    2        89.62516279     30863.36
822324      WARING               918  SULLIVAN ST             DELTONA            32725      FL    1        84.90235385    110330.32
822343      WHITMER             1110  THIRD ST                SANDUSKY           44870      OH    1           71.94542     71917.76

822354      MILLER              7840  ROCKWELL AVE            NORTH PORT         34287      FL    2        79.30438318     34782.47
822399      LOSCHEIDER         10925  FALLING STAR RD         FOUNTAIN           80817      CO    2        89.83492593     20338.04
822400      BATTLE               521  QUAIL CIR               ROCKY MOUNT        27803      NC    1        87.03473904     41676.77
822401      HARDEE              3885  MORNING VIEW DR         LAWRENCEVILLE      30044      GA    1        47.63537037     51427.93
822406      VERNON              1445  JACKSON ST              HOLLYWOOD          33020      FL    2         56.6958129     24830.37
822407      SCOTT               2610  AVE M                   FORT PIERCE        34947      FL    1        79.91270909     43935.69
822426      SIMS                9799  NW 26TH AVE             MIAMI              33147      FL    1            48.4385     39624.62
822427      HENRY               8295  VAUGHN                  DETROIT            48228      MI    1        79.96586047     34377.89
822432      HORNSBY               97  LAUREL POINT WEST       DAWSONVILLE        30534      GA    1        85.23478667     63851.09
822445      GONZALEZ             816  POOL ROAD               GRIFFIN            30223      GA    1        69.97504615     22717.12

822470      THIBERT             1497  ROAT CT                 BURTON             48509      MI    1           69.94496     34963.12

822473      PERKINS             1727  WALLACE AVE NE          ROANOKE            24012      VA    2        99.87858261     22812.89
822493      AITKEN               619  SHERMAN ST              SOUTH BEND         46614      IN    1         74.9545102     36716.62

822501      KING                1102  ROOSEVELT DR            FORT WAYNE         46806      IN    1        79.66267857     22058.19

822510      LEWIS               4808  MASON HOLLOW DR         RICHMOND           23234      VA    1           79.94875     105509.3
822511      GIVENS               719  STONEMOUNT CT           CASTLE ROCK        80104      CO    2        68.64925455      49924.5
822512      MCMAHON             2257  KING ST                 ROANOKE            24012      VA    1        84.89753846     66192.97
822561      LEE                  736  ROBERTSON               BRIGHTON           48116      MI    1           89.94824    112402.46
822571      VAZQUEZ              984  MAPLE CT                APOPKA             32703      FL    1        89.93691837     88106.83
             VAZQUEZ
822593      KING                1514  ECKART ST               FORT WAYNE         46806      IN    1           79.97444     19980.64
822600      SHEPARD             1010  SELINGER AVE            ERIE               16505      PA    1        84.93316049     68741.11
822605      SEARS               1825  ROOSEVELT AVE NE        CANTON             44705      OH    1        89.89743333     53938.46
822631      MCCIER\             3274  LANTERN COACH LN        ROSWELL            30075      GA    1        66.12248649     243951.4
            SMITH
822638      HEU                 8741  QUIGLEY ST              WESTMINSTER        80030      CO    2        79.62362963      19919.9
822646      STOKES               702  W ST                    JACKSONVILLE       32204      FL    1        79.94807692     41545.48

                                     I-A-15
<PAGE>
<CAPTION>
(table continued)

Loan            APR    Margin  Index            Curr Pmt    Maturity    Property Type      Occ Status         Appr       Orig
No                             Name                         Dt                                                Val        Term

<C>              <C>   <C>     <C>               <C>        <C>         <C>                <C>                <C>        <C>
822001           10.5          Fixed Rate        431.76     6/22/14     Single Family      Not Owner           59000     180
                                                                                           occupied
822016          10.35          Fixed Rate        636.09     6/23/14     Multiple Family    Not Owner           88000     180
                                                                                           occupied
822018           9.85          Fixed Rate        395.13     6/23/14     Single Family      Owner occupied      59000     180
822036          10.25          Fixed Rate        534.16      7/6/09     Single Family      Owner occupied      47500     120
822067           9.75          Fixed Rate        211.87     8/20/14     Single Family      Owner occupied      30000     180
822078           11.1          Fixed Rate        317.15     8/18/14     Multiple Family    Owner occupied      37000     180
822091             12          Fixed Rate        530.76     6/24/14     Single Family      Not Owner           64500     180
                                                                                           occupied
822102          11.99          Fixed Rate        379.05     6/15/14     Single Family      Owner occupied     158000     180
822115           8.25          Fixed Rate        454.13      6/3/29     Single Family      Owner occupied      90000     360
822127           10.7          Fixed Rate        671.73     6/25/14     Single Family      Owner occupied      85000     180
822129          11.85          Fixed Rate        773.85      6/9/14     Single Family      Owner occupied      80000     180
822202           12.3          Fixed Rate        310.98     6/28/14     Single Family      Owner occupied     240000     180
822235          10.25          Fixed Rate        358.44     6/24/14     Single Family      Owner occupied      50000     180
822266           11.5          Fixed Rate        436.72     6/28/29     Single Family      Owner occupied      49000     360
822268            9.7          Fixed Rate        333.64      8/6/14     Single Family      Owner occupied      52000     180
822281          10.75          Fixed Rate       2380.38     6/21/14     Single Family      Owner occupied     300000     180
822305           12.5          Fixed Rate        258.83     6/21/14     Single Family      Owner occupied     210000     180
822313           12.7          Fixed Rate        387.37     6/21/14     Single Family      Owner occupied     129000     180
822324          10.75          Fixed Rate        1031.5     6/18/14     Single Family      Owner occupied     130000     180
822343          10.74          Fixed Rate        671.57      7/8/29     Multiple Family    Not Owner          100000     360
                                                                                           occupied
822354          11.74          Fixed Rate        414.22     7/14/14     Single Family      Owner occupied     107000     180
822399           12.3          Fixed Rate           250     6/23/14     Single Family      Owner occupied     135000     180
822400          11.75          Fixed Rate        421.08     7/22/29     Single Family      Owner occupied      48000     360
822401          11.15          Fixed Rate        496.29     6/28/14     Single Family      Owner occupied     108000     180
822406           13.9          Fixed Rate        331.26     6/23/14     Single Family      Owner occupied     155000     180
822407          10.95          Fixed Rate        417.36     6/18/29     Single Family      Owner occupied      55000     360
822426          10.45          Fixed Rate        440.92     6/23/14     Single Family      Owner occupied      82000     180
822427          13.35          Fixed Rate        389.97     7/19/14     Single Family      Owner occupied      43000     180
822432           8.75          Fixed Rate        503.49     6/25/29     Single Family      Owner occupied      75000     360
822445             11          Fixed Rate        216.65     6/24/14     Condominium        Not Owner           32500     180
                                                                                           occupied
822470          12.44          Fixed Rate        371.91     6/17/14     Multiple Family    Not Owner           50000     180
                                                                                           occupied
822473          11.99          Fixed Rate        275.89     6/28/14     Single Family      Owner occupied     115000     180
822493          11.85          Fixed Rate        373.78     7/16/14     Multiple Family    Not Owner           49000     180
                                                                                           occupied
822501           11.5          Fixed Rate        261.67     7/20/14     Single Family      Not Owner           28000     180
                                                                                           occupied
822510          13.35          Fixed Rate        1197.1     6/17/14     Single Family      Owner occupied     132000     180
822511           10.8          Fixed Rate        468.62     6/29/14     Single Family      Owner occupied     385000     180
822512          10.49          Fixed Rate        605.98     6/28/14     Single Family      Owner occupied      78000     180
822561             12          Fixed Rate       1157.19      7/1/29     Single Family      Owner occupied     125000     360
822571           11.1          Fixed Rate        846.62     7/26/14     Single Family      Owner occupied      98000     180

822593           11.5          Fixed Rate        198.06     7/20/29     Single Family      Owner occupied      25000     360
822600           10.6          Fixed Rate        634.95     6/21/29     Single Family      Owner occupied      81000     360
822605          10.75          Fixed Rate        504.08      7/7/14     Single Family      Owner occupied      60000     180
822631           9.44          Fixed Rate       2274.13     7/23/19     Single Family      Owner occupied     370000     240

822638          12.05          Fixed Rate        240.68      8/2/14     Single Family      Owner occupied     135000     180
822646          11.45          Fixed Rate        410.37     6/16/29     Single Family      Owner occupied      52000     360


                                     I-A-15
<PAGE>
<CAPTION>
(table continued)

Loan        Borr Name         Address                         City               Zip        State Lien     LTV             Curr Bal
No                                                                               Code             Posi-
                                                                                                  tion
<C>         <C>                 <C>                           <C>                <C>        <C>   <C>       <C>            <C>
822695      GRAY                5813  SW 24TH AVE             FORT LAUDERDALE    33312      FL    1        79.93682609     91890.54
822706      FERRANTE             252  RIDGE RD                JUPITER            33477      FL    1        79.94142791    171745.85
822740      HERCULES            8572  COBB RD                 CHRISTIANA         37037      TN    1        79.95243333     71913.53
822747      TAGUE              15507  RIDGEWAY AVE            MARKHAM            60426      IL    1        64.22548571      44936.5
822764      WILLIAMS            9027  ERNSTINE                KNIMAN             46392      IN    1        79.65466472     27261.49

822769      WILLIAMS            1121  WESTWOOD DR             LOWELL             46356      IN    1        74.96574936     36631.13

822773      DICKENS              340  1ST AVE                 DEER TRAIL         80105      CO    1           74.60177     74197.54
822775      MCNAMARA            9985  S STRATFORD PL          LITTLETON          80126      CO    1        68.59102601    239825.42
822783      WILLIAMS             775  HWY 9 N                 CALHOUN            38915      MS    1        84.67386111     30422.97
822793      CLINTON              428  PORTER ST               GARY               46406      IN    1        84.81911429     29622.78
822802      BRISCOE             8852  HERRING HILL RD         MILLINGTON         38053      TN    1        64.96383333     77934.57
822835      ZIERKE              2804  HASKEL CT               WATKINS            80137      CO    1        79.87931655    221939.24
822865      BURCHETT             209  N WALNUT ST             ETNA GREEN         46524      IN    1        74.95442029     51702.59

822867      BLACK                939  TOWNSHIP RD 268         IRONTON            45638      OH    1        74.87594326     52757.95
822870      BLACK               1173  TOWNSHIP RD 268         IRONTON            45638      OH    1        79.90377273      35143.3

822871      RUTKOWSKI           6223  S MAYFIELD AVE          CHICAGO            60638      IL    2        89.91414194     74931.05
822885      MARSHALL           11391  MARLOWE                 DETROIT            48221      MI    1         74.8884375     35928.32

822891      MCCARTY              970  GREENSPRING RD          WINCHESTER         22604      VA    2        69.83297622     93729.62
822902      LEDUFF              3716  WASHINGTON AVE          BATON ROUGE        70802      LA    1        89.94531868      40912.5
822906      CHANDLER             107  TROWBRIDGE              DETROIT            48202      MI    1        79.95137333    119852.69
822907      JOHNSON             6350  BELFAST                 DETROIT            48210      MI    1        69.69069333     26075.21

822925      NORDSTRAND          3920  VAIN STREET             DENVER             80212      CO    2        84.76440789     27911.01
822930      DAUER                 32  COBBLESTONE WAY         FREDERICKSBURG     22406      VA    2        89.96433981     36202.35
822931      CHAPLIN              830  W PALM STREET           JACKSONVILLE       32254      FL    1            79.9344     53955.72

822985      MCCORMICK           2224  MAPLEWOOD AVE           RICHMOND           23220      VA    1                 80     119883.6
823009      GONZALEZ            1322  ELLIS ROAD              GRIFFIN ROAD       30223      GA    1           79.82405      31714.6

823015      GONZALEZ             716  W SLATON AVE            GRIFFIN            30223      GA    1             79.798     23846.03

823026      SANCHEZ              895  KNOX CT                 DENVER             80204      CO    1        82.78845304     89861.86
823045      SMITH                     RURAL RT 1 BOX 192      GILMAN             60938      IL    1        74.92438424     45583.11
823093      BRYANT              4849  S JUSTINE ST            CHICAGO            60609      IL    2        79.28590909      19874.4
823096      HIGH                 429  IVAN HILL CIR           ATLANTA            30311      GA    1        79.94268824    135853.18

823142      PIERCE              2201  PORTSMOUTH AVE          TOLEDO             43613      OH    1        89.93553586     106495.8
823145      CARNES              4122  HARTFORD ST             SAINT LOUIS        63116      MO    1        79.93614474     60726.89
823157      HUNTER              2021  DARRELL LN              LAWRENCEVILLE      30245      GA    1        89.93551429     94397.97
823162      THOMAS               315  GRADY AVE               YAZOO CITY         39194      MS    1        79.63988235     20261.63
823185      COOK                6038  SUMMERVILLE DR          GLOUCESTER         23061      VA    2        89.86309032     56157.79
823199      DOTSON               710  E ILLINOIS AVE          HAMMOND            70403      LA    1         79.9720875     63932.39
823226      LITTLES             3722  N STUART ST             JACKSONVILLE       32206      FL    1           84.94542     42458.87
823229      FOSTER             14480  SPRING GARDEN           DETROIT            48205      MI    1           74.94625      29967.6

823232      FOSTER             16159  LILAC                   DETROIT            48238      MI    1        69.98040351     39877.56

823291      ROBERTS                6  LANTANA                 LITTLETON          80127      CO    2        89.51902029     42719.98
823297      COOPER              4053  MONTGOMERY              DETROIT            48204      MI    1        67.76958696     31160.85
823316      BILODEAU            3104  CHARLES ST              ROCKFORD           61108      IL    2        89.78174737     22275.82
823375      TURNER               211  HOY RD                  LAUREL             39440      MS    1        79.67782222     35781.44
823378      HUSS                3175  N SHEPARDSVILLE RD      OVID               48866      MI    1        78.92551754     89924.51

                                     I-A-16
<PAGE>
<CAPTION>
(table continued)

Loan            APR    Margin  Index            Curr Pmt    Maturity    Property Type      Occ Status         Appr       Orig
No                             Name                         Dt                                                Val        Term

<C>             <C>    <C>     <C>               <C>        <C>         <C>                <C>                <C>        <C>
822695          10.55          Fixed Rate           845      7/1/29     Single Family      Owner occupied     115000     360
822706           10.9          Fixed Rate       1625.01     6/21/14     Single Family      Owner occupied     215000     180
822740          11.85          Fixed Rate         732.3     6/28/14     Single Family      Owner occupied      90000     180
822747           9.75          Fixed Rate        386.62     7/14/14     Single Family      Owner occupied      70000     180
822764          11.25          Fixed Rate         316.2     7/15/14     Single Family      Not Owner           34300     180
                                                                                           occupied
822769           13.1          Fixed Rate        408.36     7/15/14     Single Family      Not Owner           48875     180
                                                                                           occupied
822773           8.99          Fixed Rate        760.25     6/30/14     Single Family      Owner occupied     100000     180
822775            7.6          Fixed Rate       1694.58      9/1/29     Single Family      Owner occupied     349900     360
822783           12.5          Fixed Rate        377.15      7/9/14     Single Family      Owner occupied      36000     180
822793          11.35          Fixed Rate         344.7      8/5/14     Single Family      Owner occupied      41000     180
822802          12.15          Fixed Rate        811.34     7/12/14     Single Family      Owner occupied     120000     180
822835           8.95          Fixed Rate       1781.49      7/6/29     Single Family      Owner occupied     278000     360
822865          11.75          Fixed Rate        522.37      7/1/29     Multiple Family    Not Owner           69000     360
                                                                                           occupied
822867           8.99          Fixed Rate        425.06     6/28/14     Single Family      Owner occupied      70500     180
822870           10.5          Fixed Rate        321.99     6/22/14     Single Family      Not Owner           44000     180
                                                                                           occupied
822871           11.8          Fixed Rate        759.92      7/8/14     Single Family      Owner occupied     155000     180
822885            9.5          Fixed Rate        302.71     6/23/14     Multiple Family    Not Owner           48000     180
                                                                                           occupied
822891           10.3          Fixed Rate       1031.82     7/21/14     Single Family      Owner occupied     291222     180
822902          11.75          Fixed Rate        413.35     7/14/14     Single Family      Owner occupied      45500     180
822906          11.75          Fixed Rate       1211.29     6/30/29     Single Family      Owner occupied     150000     360
822907             11          Fixed Rate        298.36      7/7/14     Single Family      Not Owner           37500     180
                                                                                           occupied
822925           12.4          Fixed Rate        344.21     7/27/14     Single Family      Owner occupied     152000     180
822930           11.9          Fixed Rate        433.93     8/13/14     Single Family      Owner occupied     206000     180
822931          12.25          Fixed Rate        565.86      7/7/29     Single Family      Not Owner           67500     360
                                                                                           occupied
822985          11.49          Fixed Rate       1187.43      7/9/14     Single Family      Owner occupied     150000     180
823009             11          Fixed Rate        363.71     6/24/14     Condominium        Not Owner           53000     180
                                                                                           occupied
823015           12.5          Fixed Rate        295.81      7/2/14     Single Family      Not Owner           30000     180
                                                                                           occupied
823026           9.35          Fixed Rate        746.94      7/6/14     Single Family      Owner occupied     108600     180
823045            9.5          Fixed Rate        384.06     6/30/29     Single Family      Owner occupied      69000     360
823093          12.24          Fixed Rate        243.13      7/6/14     Multiple Family    Owner occupied     132000     180
823096             11          Fixed Rate       1295.16      7/6/14     Single Family      Not Owner          170000     180
                                                                                           occupied
823142             11          Fixed Rate       1015.65     6/29/14     Single Family      Owner occupied     118500     180
823145           10.5          Fixed Rate        556.16      7/9/14     Single Family      Owner occupied      76000     180
823157             11          Fixed Rate        899.95      7/6/29     Single Family      Owner occupied     105000     360
823162           10.8          Fixed Rate        229.31     7/16/14     Single Family      Owner occupied      25500     180
823185           12.7          Fixed Rate        702.13      8/2/14     Single Family      Owner occupied     155000     180
823199           11.1          Fixed Rate        614.33     7/26/14     Single Family      Owner occupied      80000     180
823226           11.5          Fixed Rate        420.87      7/2/14     Single Family      Owner occupied      51000     180
823229             11          Fixed Rate         285.7     7/22/14     Single Family      Not Owner           40000     180
                                                                                           occupied
823232           12.1          Fixed Rate        413.49     8/24/29     Single Family      Not Owner           57000     360
                                                                                           occupied
823291           12.3          Fixed Rate         524.4      7/6/14     Single Family      Owner occupied     345000     180
823297           10.3          Fixed Rate        280.74     7/13/14     Single Family      Owner occupied      46000     180
823316          12.95          Fixed Rate        282.68      7/6/14     Single Family      Owner occupied      95000     180
823375          11.99          Fixed Rate        431.83     7/28/14     Single Family      Owner occupied      45000     180
823378          12.15          Fixed Rate        936.16     7/23/14     Single Family      Owner occupied     114000     180


                                     I-A-16
<PAGE>
<CAPTION>
(table continued)

Loan        Borr Name         Address                         City               Zip        State Lien     LTV             Curr Bal
No                                                                               Code             Posi-
                                                                                                  tion
<C>         <C>                  <C>                          <C>                <C>        <C>   <C>       <C>            <C>
823379      SONTAG               385  WEST PECK RD            PECK               48466      MI    1           89.90179     89901.79
823387      COTTRELL             342  TERRYS FORK RD          WALLINS CREEK      40873      KY    1        60.92947692      39506.6
823415      RICE                8808  MATHOG DR               RIVERVIEW          33569      FL    1        84.93897412    360859.17
823431      SEARLS              1540  IRIS RIDGE RD           PHILO              43771      OH    1        79.56403209    148372.67
823438      SCARZO             69235  PARKER ST               RICHMOND           48062      MI    1        79.06478824    134341.68
823440      HALL                 703  BANCROFT AVE            RICHMOND           23222      VA    1         84.9637541     51783.84
823459      MALITZ               143  GLEN RD                 LAKE ZURICH        60047      IL    2        71.40876364     69817.27
823488      HOWELL             10328  3RD RD                  BREMEN             46506      IN    1                 85     106170.5
823492      KERLEY              4098  MAIN ST                 TEFFT              46380      IN    1        89.97942647     61171.87
823497      KIRKER               436  LAURI-WILL LN           TRAVERSE CITY      49686      MI    1         74.9462782     99642.33
823501      MOORMAN             1560  RICHMOND AVE            COLUMBUS           43203      OH    1        54.14135443     42656.22
823527      GOFORTH              162  FLUTY LICK BR           INEZ               41224      KY    1           64.66102     32244.79
823538      IRIZARRY            2941  NW 69TH ST              MIAMI              33147      FL    1        89.94155844     69232.18
823540      BRIDGEWATER         5140  S REEVES RD             UNDERWOOD          47177      IN    1        35.63101905     74786.48
823543      BONDS                517  ALBANY ST               FAYETTEVILLE       28301      NC    1        79.94014218     50582.91
823553      DISALVO             7295  GALTS FERRY RD          ACWORTH            30102      GA    1        89.92418829    121255.94
823554      BLOOMFIELD          2909  MIDLOTHIAN TURNPIKE     RICHMOND           23224      VA    1        89.92419876    144716.16
823557      ABBE                1414  EMERSON ST              TOLEDO             43605      OH    1        84.92841667      50935.3
823564      WOOD                5743  RIVIERA DR              MILTON             32570      FL    1        79.94514393     63853.95

823586      DUFFEY             11205  E 58TH TERR             RAYTOWN            64133      MO    1        76.24068235     64772.61
823590      OVERFELT            5709  CHARITY HWY             WOOLWINE           24185      VA    1        79.94000649    123060.79
823592      FERINGA            10575  96TH AVE                ZEELAND            49464      MI    1        89.97425175    128625.99
823593      COX                 3178  HUGENOT TRL             POWHATAN           23139      VA    2        51.67780556     23161.33
823612      WIENCZKOWSKI        1110  E 11TH ST               ERIE               16503      PA    1        77.94487943     54926.41
823689      MALCOLM             1145  PARTRIDGE AVE           BOILINGBROOK       60490      IL    1        62.34089147     80381.07
823696      PROSEN               133  E SARATOGA BLVD         WEST PALM BEACH    33411      FL    1        79.93613185    100598.86
823720      THOMAS             18162  GREELEY                 DETROIT            48203      MI    1                 75     33679.18

823724      WALKER              1529  WOODLAWN AVE            INDIANAPOLIS       46203      IN    1        56.89655172     32840.83

823725      WALKER               622  N TEMPLE AVE            INDIANAPOLIS       46201      IN    1                 66     32839.71

823729      WALKER              1531  WOODLAWN AVE            INDIANAPOLIS       46203      IN    1        57.51162069     32840.83

823751      TURNER              1874  W 13TH ST               JACKSONVILLE       32209      FL    1                 80     41559.74

823753      JOHNSON              436  NACE AVE                COLUMBUS           43223      OH    1        74.67623636     41071.93
823770      LEDFORD              344  W HWY 2570              DANDRIDGE          37725      TN    1        78.49781429     55420.23
823812      SMITH                248  LONGVIEW DRIVEAPT       WILLIAMSTON        29697      SC    1        76.85827692     49936.55
823818      LOYD                4641  HIGHLAND BAPTIST CHU    HILLSBORO          63050      MO    1         89.8364329    103765.83
823840      CHILDERS            4821  HICKORY AVE             HAMMOND            46327      IN    1        74.84612346      30186.2

823851      MARKS               8192  STUDLEY RD              MECHANICSVILLE     23116      VA    1        42.36952542     74944.79
823856      GRZESIK             6545  ELLSWORTH PL            MERRILLVILLE       46410      IN    1        89.94824138    130386.86
823858      H DASILVA           6000  MARILYN DR              ALEXANDRIA         22310      VA    2        79.91529882      45861.7
823883      JOHNSON              559  N DELTA ST              GREENVILLE         38701      MS    1                 75     31371.45
823890      WHEELER             1173  COUNTY RD 2210 N        CARMI              62821      IL    1                 80     31925.24
823897      WILLIAMSON          1037  CHANDLER RD             GOODVIEW           24095      VA    1        77.67393077    100951.97
823912      NEAL                3675  GEORGE WASHINGTON DR    ELLENWOOD          30049      GA    1         89.9679127    113318.77
823938      GUSTER              3315  AUBERT                  SAINT LOUIS        63115      MO    1                 80     39988.17
823940      SAVAGE-EL            619  N LAKEWOOD AVE          BALTIMORE          21205      MD    1        69.97505455     38458.45

823944      WILLIS              1542  KIRBY PARKWAY           MEMPHIS            38120      TN    1        79.97952683    163872.78


                                     I-A-17
<PAGE>
<CAPTION>
(table continued)

Loan            APR    Margin  Index            Curr Pmt    Maturity    Property Type      Occ Status         Appr       Orig
No                             Name                         Dt                                                Val        Term

<C>             <C>    <C>     <C>               <C>        <C>         <C>                <C>                <C>        <C>
823379          10.95          Fixed Rate        853.69      7/6/14     Single Family      Owner occupied     100000     180
823387           10.7          Fixed Rate         401.7     6/30/19     Single Family      Owner occupied      65000     240
823415          10.99          Fixed Rate       3437.54      7/6/14     Single Family      Owner occupied     425000     180
823431            8.7          Fixed Rate       1490.76     7/16/14     Single Family      Owner occupied     187000     180
823438            9.6          Fixed Rate       1143.74     7/27/14     Single Family      Owner occupied     170000     180
823440          10.25          Fixed Rate        464.63      7/6/14     Single Family      Owner occupied      61000     180
823459          10.25          Fixed Rate        627.27      8/2/14     Single Family      Owner occupied     330000     180
823488           10.8          Fixed Rate        995.82     8/25/29     Single Family      Owner occupied     125000     360
823492             13          Fixed Rate        676.99      8/6/29     Single Family      Owner occupied      70000     360
823497             11          Fixed Rate        949.94     7/13/14     Single Family      Owner occupied     133000     180
823501           8.99          Fixed Rate        435.88     7/14/14     Single Family      Owner occupied      79000     180
823527           9.19          Fixed Rate        333.32     7/12/14     Single Family      Owner occupied      50000     180
823538          11.45          Fixed Rate        683.63     7/21/14     Single Family      Owner occupied      77000     180
823540           9.45          Fixed Rate        627.91     7/28/14     Single Family      Owner occupied     210000     180
823543           10.8          Fixed Rate        474.62     7/12/14     Single Family      Owner occupied      63300     180
823553          10.25          Fixed Rate       1087.96     7/15/14     Single Family      Owner occupied     134900     180
823554          10.25          Fixed Rate       1298.45     7/13/14     Single Family      Owner occupied     161000     180
823557          10.25          Fixed Rate        457.01      7/6/14     Single Family      Owner occupied      60000     180
823564           11.2          Fixed Rate         618.4     7/23/14     Single Family      Not Owner           80000     180
                                                                                           occupied
823586           9.74          Fixed Rate        557.97     7/13/14     Single Family      Owner occupied      85000     180
823590          10.79          Fixed Rate       1153.76     7/23/14     Single Family      Owner occupied     154000     180
823592             12          Fixed Rate       1323.82     8/12/29     Single Family      Owner occupied     143000     360
823593           12.2          Fixed Rate        282.64     7/14/14     Single Family      Owner occupied      72000     180
823612             10          Fixed Rate        482.66     7/13/29     Single Family      Owner occupied      70500     360
823689           9.69          Fixed Rate        688.07     7/12/14     Single Family      Owner occupied     129000     180
823696           10.5          Fixed Rate        921.33      7/6/29     Single Family      Owner occupied     130000     360
823720           11.5          Fixed Rate        394.26      9/3/14     Single Family      Not Owner           45000     180
                                                                                           occupied
823724          10.05          Fixed Rate        355.63      8/9/14     Single Family      Not Owner           58000     180
                                                                                           occupied
823725          10.05          Fixed Rate        355.63      8/9/14     Single Family      Not Owner           50000     180
                                                                                           occupied
823729          10.05          Fixed Rate        355.63      8/9/14     Single Family      Not Owner           58000     180
                                                                                           occupied
823751           11.5          Fixed Rate        411.96     7/15/29     Single Family      Not Owner           52000     360
                                                                                           occupied
823753          11.25          Fixed Rate        475.34      8/2/14     Single Family      Owner occupied      55000     180
823770          10.24          Fixed Rate         501.4     7/19/14     Single Family      Owner occupied      70000     180
823812          10.25          Fixed Rate        448.05     7/22/14     Single Family      Owner occupied      69500     180
823818           10.2          Fixed Rate        927.64     7/30/14     Single Family      Owner occupied     115500     180
823840          11.74          Fixed Rate        359.49     7/26/14     Single Family      Not Owner           40500     180
                                                                                           occupied
823851           8.14          Fixed Rate        557.98      8/2/29     Single Family      Owner occupied     177000     360
823856             12          Fixed Rate       1342.34     7/26/29     Single Family      Owner occupied     145000     360
823858           12.8          Fixed Rate        500.53     7/27/14     Single Family      Owner occupied     425000     180
823883          11.85          Fixed Rate        375.02     8/30/14     Single Family      Owner occupied      42000     180
823890          10.35          Fixed Rate        350.76     9/13/14     Single Family      Owner occupied      40000     180
823897          12.85          Fixed Rate       1105.43      8/2/14     Single Family      Owner occupied     130000     180
823912             11          Fixed Rate       1079.93      8/4/29     Single Family      Owner occupied     126000     360
823938          11.85          Fixed Rate        406.83      9/7/14     Single Family      Owner occupied      50000     180
823940             11          Fixed Rate        366.64     7/29/14     Single Family      Not Owner           55000     180
                                                                                           occupied
823944           12.5          Fixed Rate        1750.3     7/12/14     Multiple Family    Not Owner          205000     180
                                                                                           occupied


                                     I-A-17
<PAGE>
<CAPTION>
(table continued)

Loan        Borr Name         Address                         City               Zip        State Lien     LTV             Curr Bal
No                                                                               Code             Posi-
                                                                                                  tion
<C>         <C>                 <C>                           <C>                <C>        <C>   <C>       <C>            <C>
823945      WILLIS              1544  KIRBY PKWY              MEMPHIS            38120      TN    1        79.93683415    163783.43

823948      SAVAGE-EL           2607  LLEWELYN AVE            BALTIMORE          21213      MD    1           63.91075     20353.08

823967      GIARDINI           13378  GAVIN RD                DOVER              33527      FL    2        89.90124786      25238.3
823975      DAGOSTINO           9003  W PURDUE AVE            PEORIA             85345      AZ    2        77.27715517     21918.65
824022      MARKS               2247  E 85TH ST               CLEVELAND          44106      OH    1         69.5064058     47921.99

824025      BUTTS                913  AMBASSADOR ST           CHARLOTTE          28208      NC    1        74.97948031     95171.01

824041      TANKER                31  SANDERSON ST N E        ATLANTA            30307      GA    1         74.9400122     61425.89
824051      ORTIZ                564  CAROLINA ST             GARY               46402      IN    1            89.5639     35737.24
824070      JAMES               1009  CORAL ST                TAMPA              33602      FL    1        59.45364198     47933.19
824082      BELL                2635  BLYTH RD                CLEVELAND          37323      TN    1        41.64351667     24979.05
824092      SHELTON             2150  N SHERWOOD FOREST 21    BATON ROUGE        70815      LA    1        79.97711429     83927.19
824096      SHELTON             2150  N SHERWOOD FOREST BLDG  BATON ROUGE        70815      LA    1        79.97711429     83927.19

824110      MOORE               9341  OLD A1A                 SAINT AUGUSTINE    32086      FL    1            49.7661    298392.89
824114      NAPIER                54  UNION AVE               BUCKEYE LAKE       43008      OH    1        89.96611413     33082.25
824115      SLONE                705  STONEWOOD DR            SALEM              24153      VA    2        86.49035043     40850.03
824179      ONYEALI             1588  S IDALIA ST             AURORA             80017      CO    1        79.90272903    123773.05
824194      FROST               2301  WINONA ST               FLINT              48504      MI    1        59.85108108     22089.35
824204      KARRICK             1029  N GROVE                 VIRDEN             62690      IL    1        69.84069841     43948.76
824208      NEAL                 267  WATER OAK DR            DALLAS             30132      GA    2        99.97809701     26762.67
824227      STOREY                78  DELLINGER AVE           GASTONIA           28054      NC    1        66.66666667     39969.75
824238      ECKEL               2065  RIVERLAND RD            FORT LAUDERDALE    33312      FL    2        79.96689451    129898.03
824266      BROADWAY            9132  S GREENWOOD AVE         CHICAGO            60619      IL    1           89.96075     71942.36
824273      RAY                 4705  LACEY CT                LOUISVILLE         40218      KY    2        84.09756604     24906.34
824276      MARESCA             6414  DOBSON RD               MACON              31220      GA    1        84.97191818     93437.93
824278      CELIOUS             5315  W 5TH AVE               LAKEWOOD           80226      CO    1        89.95369298     102520.4
824279      ALEXANDER           2910  OLIVER ST               FORT WAYNE         46806      IN    1                 90     53972.01
824292      ATKINSON III        7425  TALBOT COLONY DRIVE     ATLANTA            30328      GA    2           73.51785     93956.28
824296      ALEXANDER           4134  BOWSER AVE              FORT WAYNE         46806      IN    1        79.96461194     53552.38

824305      BASS                 140  ELIZABETH DR            GORDONSVILLE       38563      TN    1        89.95103125     115105.5
824309      HARDAWAY            7108  S EMERALD               CHICAGO            60621      IL    1           79.98404    119927.36
824311      BARTON              1949  E 93RD STREET           CHICAGO            60617      IL    1         81.6816125     65314.96
824329      CAMERON             1891  MARLBORO DR             LEXINGTON          40505      KY    1           63.94836     47941.65
824351      DAVIS               5164  SEMINOLE                DETROIT            48213      MI    1             74.979     37468.19

824362      CHRISTIAN JR         813  N BRADFORD ST           BALTIMORE          21205      MD    1        66.66666667     25813.66

824365      CHRISTIAN JR        1776  E N AVE                 BALTIMORE          21205      MD    1        66.23376623     25317.26

824379      MCCLARTY             723  N PORT ST               BALTIMORE          21205      MD    1          74.937525      29967.6

824400      LEDESMA             5221  EAGLE CAY MANOR         POMPANO BEACH      33073      FL    2        89.98091795     19387.19
824414      LARKIN              4141  MASSACHUSSETTS ST       GARY               46409      IN    1            74.9176     29967.04
824431      EDEH                3701  E 49TH STREET           CLEVELAND          44101      OH    1                 80     43185.42

824447      ANDERSON            1219  ALMOND TREE CT          ORLANDO            32835      FL    2        89.97413725     29529.57
824454      BURT MARTIN          956  CAPTAIN SHREVE DR       SHREVEPORT         71105      LA    2        89.95703529     19426.58
824484      ANAYA                570  NE 46TH ST              FORT LAUDERDALE    33334      FL    1        89.91439521     75057.75
824498      POLK               10708  HULDA AVE               CLEVELAND          44104      OH    1            89.8875     61047.32
824508      ANTOMMARIA          1901  KORANDO AVE             SAINT LOUIS        63114      MO    1        79.97298684     60758.75
824520      CONNELLY           15103  ISLEVIEW DR             CHESTERFIELD       63017      MO    1        74.91338614     151236.6
824532      CHAPMAN             1528  -1530 N 39TH ST         MILWAUKEE          53208      WI    1        79.83986842     30215.62


                                     I-A-18
<PAGE>
<CAPTION>
(table continued)

Loan            APR    Margin  Index            Curr Pmt    Maturity    Property Type      Occ Status         Appr       Orig
No                             Name                         Dt                                                Val        Term

<C>              <C>   <C>     <C>               <C>        <C>         <C>                <C>                <C>        <C>
823945           12.5          Fixed Rate        1750.3     7/12/14     Single Family      Not Owner          205000     180
                                                                                           occupied
823948           10.2          Fixed Rate        222.81     7/29/14     Single Family      Not Owner           34000     180
                                                                                           occupied
823967           13.3          Fixed Rate         326.4     7/19/14     Single Family      Owner occupied     117000     180
823975           12.9          Fixed Rate        276.91      8/2/14     Single Family      Owner occupied     116000     180
824022           10.7          Fixed Rate        446.27     7/19/14     Single Family      Not Owner           69000     180
                                                                                           occupied
824025           12.2          Fixed Rate        994.44     7/27/29     Multiple Family    Not Owner          127000     360
                                                                                           occupied
824041          10.49          Fixed Rate         562.1     7/17/14     Single Family      Owner occupied      82000     180
824051             10          Fixed Rate        386.86     7/19/14     Multiple Family    Owner occupied      40000     180
824070           11.3          Fixed Rate        677.74     7/19/09     Single Family      Owner occupied      81000     120
824082          12.15          Fixed Rate        260.04     7/21/14     Single Family      Owner occupied      60000     180
824092             12          Fixed Rate        864.03     7/27/14     Multiple Family    Owner occupied     105000     180
824096             12          Fixed Rate        864.03     7/27/14     Multiple Family    Not Owner          105000     180
                                                                                           occupied
824110           7.99          Fixed Rate       2191.87     7/19/14     Single Family      Owner occupied     600000     180
824114          10.75          Fixed Rate        309.17     7/29/14     Single Family      Owner occupied      42000     180
824115             13          Fixed Rate        518.75      8/4/14     Single Family      Owner occupied     234000     180
824179            8.5          Fixed Rate        953.45     7/26/29     Single Family      Owner occupied     155000     360
824194           9.69          Fixed Rate        234.37      8/2/14     Single Family      Owner occupied      37000     180
824204          11.15          Fixed Rate        459.71     7/23/19     Single Family      Owner occupied      63000     240
824208          11.99          Fixed Rate        275.46     7/21/14     Single Family      Owner occupied     134000     180
824227          10.75          Fixed Rate        373.39     8/25/14     Single Family      Owner occupied      60000     180
824238          12.45          Fixed Rate       1382.39     7/23/14     Single Family      Owner occupied     455000     180
824266          10.95          Fixed Rate        682.95     8/10/14     Single Family      Owner occupied      80000     180
824273          12.75          Fixed Rate        312.21      8/3/14     Single Family      Owner occupied     106000     180
824276          11.35          Fixed Rate        915.24     8/20/14     Single Family      Owner occupied     112000     180
824278           12.5          Fixed Rate       1095.01     7/26/29     Single Family      Owner occupied     114000     360
824279           9.25          Fixed Rate        444.24      9/1/14     Single Family      Owner occupied      60000     180
824292          12.95          Fixed Rate       1036.16     8/30/14     Single Family      Owner occupied     360000     180
824296             10          Fixed Rate        470.38     8/27/14     Single Family      Not Owner           67000     180
                                                                                           occupied
824305          12.25          Fixed Rate       1207.18     7/30/14     Single Family      Owner occupied     128000     180
824309           13.6          Fixed Rate       1383.94     7/30/29     Multiple Family    Owner occupied     150000     360
824311           9.99          Fixed Rate        574.33      8/4/14     Single Family      Owner occupied      80000     180
824329          10.45          Fixed Rate        437.28     7/23/14     Single Family      Owner occupied      75000     180
824351           12.1          Fixed Rate        388.62     7/30/29     Multiple Family    Not Owner           50000     360
                                                                                           occupied
824362           10.2          Fixed Rate        282.59     7/30/14     Single Family      Not Owner           39500     180
                                                                                           occupied
824365           10.2          Fixed Rate        277.15     7/30/14     Single Family      Not Owner           39000     180
                                                                                           occupied
824379             11          Fixed Rate         285.7     7/29/14     Single Family      Not Owner           45000     180
                                                                                           occupied
824400           12.5          Fixed Rate        240.34     7/26/14     Single Family      Owner occupied     195000     180
824414           8.99          Fixed Rate        241.17      8/6/14     Single Family      Owner occupied      40000     180
824431          11.25          Fixed Rate        419.58     9/22/29     Multiple Family    Not Owner           54000     360
                                                                                           occupied
824447           13.3          Fixed Rate        381.51     7/30/14     Single Family      Owner occupied     204000     180
824454           12.7          Fixed Rate        242.89      8/3/14     Single Family      Owner occupied      85000     180
824484           12.2          Fixed Rate        784.07      8/5/29     Single Family      Owner occupied      84000     360
824498           10.5          Fixed Rate        611.01      8/9/19     Single Family      Owner occupied      68000     240
824508          11.25          Fixed Rate        590.53      8/9/29     Single Family      Owner occupied      76000     360
824520           8.75          Fixed Rate       1191.85     7/22/29     Single Family      Owner occupied     230000     360
824532             12          Fixed Rate        364.85     7/28/14     Single Family      Not Owner           38000     180
                                                                                           occupied

                                     I-A-18
<PAGE>
<CAPTION>
(table continued)

Loan        Borr Name         Address                         City               Zip        State Lien     LTV             Curr Bal
No                                                                               Code             Posi-
                                                                                                  tion
<C>         <C>                  <C>                           <C>                <C>        <C>   <C>       <C>            <C>
824533      RICE                 518  KIRBY ST                SHREVEPORT         71104      LA    1           59.97832     44950.77
824536      WATSON             10428  LORD DR                 SAINT LOUIS        63136      MO    1        79.94974468      37564.4
824537      CELLANA             5719  BAYOU GRANDE BLVD NE    SAINT PETERSBURG   33703      FL    2        89.78547079     36472.86
824552      MILLER               131  E GRAND AVE             LIMA               45801      OH    1        74.79618519     20167.37
824556      VECKINBURG          1432  DRUID RD                CLEARWATER         34615      FL    1                 85     114676.3
824573      KOVACH               626  -628 12TH AVE           MUNHALL            15120      PA    1        68.97227273     37919.37

824591      ENECHUKWU           6231  E 127TH ST              GRANDVIEW          64030      MO    1        84.79961111      30455.1
824627      COLEMAN              247  S HIGHLAND AVE          BALTIMORE          21224      MD    1            79.9682     39968.06
824651      MCHONE               107  BRUSHWOOD CT            BEREA              40403      KY    2        73.77847692     19911.62
824654      OMAR                4399  SHARON                  DETROIT            48210      MI    1        74.97176744     32225.61
824659      MCDANIEL            2680  HOLLY ST                DENVER             80207      CO    1        68.96071333    103381.71
824673      SANDERS             8041  -8043 CHALFONTE         DETROIT            48238      MI    1         79.8547619     33530.66

824677      ELLET                 36  POND VIEW DR            RICHBORO           18954      PA    1        73.17073171    179812.64
824695      HENRY                313  STUART AVE              FAYETTEVILLE       28301      NC    1        79.81567742     24685.22

824719      BROOKS              5705  HAMPTON CT              ATLANTA            30349      GA    1                 90     76765.67
824720      BERNSTEIN           8109  S KINGSTON AVE          CHICAGO            60015      IL    1        79.17525773     38375.34

824722      COOK                1819  MAGNOLIA DR             FORT MYERS         33917      FL    1          79.962675     63909.69
824729      CHAPMAN              408  E CUMBERLAND AVE        JAMESTOWN          42629      KY    1         79.9726875     38373.66
824737      CASSIDY              108  PRIMROSE WAY            MOUNT STERLING     40353      KY    2        89.86964286     23543.67
824760      BASS                 407  E 60TH DR               MERRILLVILLE       46410      IN    1         89.9679206     47558.61
824779      SYLVAN              4333  E MARIBEL CT            BATON ROUGE        70812      LA    1             84.968     66224.44
824784      POLLARD              239  MILL ST                 BOWDON             30108      GA    1                 75     36215.76
824808      GOODMAN            19361  WINSTON ST              DETROIT            48219      MI    1         74.9841625     59974.52
824819      BARNARD             3575  N INGLESIDE DR          NORFOLK            23502      VA    1                 82     40988.14
824838      GUILLEN             3011  CRABAPPLE LN            HOBART             46342      IN    1        84.79434375    108271.83
824855      STEWART             1010  GIBSON PL               GRAND RAPIDS       49507      MI    1        88.63471111     39871.11
824869      GUZMAN               509  S BROOKFIELD            SOUTH BEND         46619      IN    1        89.92592857     37774.35
824872      MCGUIRE             1715  LEE ST                  DECATUR            30032      GA    1                 80     71953.76

824875      GUICE               2365  VIRGINIA ST             GARY               46402      IN    1        79.81567213     24287.07
824886      FIELDS             12421  IMPERIAL                CLEVELAND          44120      OH    1                 75     56213.87

824892      MOJICA              5630  CABOT                   DETROIT            48210      MI    1                 80      27946.3
824909      ROGERS              2676  MASSACHUSETTS AVE       ROANOKE            24017      VA    1        79.97580055     34954.74
824916      BRAMLETT             245  PINE RIDGE RD           BOGART             30622      GA    1        49.45151579     46978.94
824917      BALONEK             3156  STICKNEY AVE            TOLEDO             43608      OH    1        74.94268889     33711.24

824919      BLACK                512  S KENTUCKY              SOUTH BEND         46619      IN    1        79.96529412     40767.43
824944      KISNER               117  SWEETHOME RD            BELZONI            39038      MS    1           74.97732     37488.66

824948      HUTCHINSON          6009  PEPCO CT                WOODBRIDGE         22193      VA    1        79.50472917    152572.72
824954      BARBER              1330  GLYNDON AVE             BALTIMORE          21223      MD    1        79.97037895     37959.83

824957      BARBER              1333  GLYNDON AVE             BALTIMORE          21223      MD    1                 80     39159.83
824967      MORRIS               806  N 35TH ST               RICHMOND           23223      VA    1        36.50107317     29861.16
824968      HOPPER               249  S SEFFNER AVE           MARION             43302      OH    1        77.80210667     58201.99
824987      RAINES               125  S BROADWAY PO BOX 98    LOVELACEVILLE      42060      KY    1                 80     59930.23
825023      GARCIA              8825  OAK CIR                 TAMPA              33615      FL    1                 90     80975.51
825039      PERRY               5858  N SHERIDAN #208         CHICAGO            60660      IL    1                 90     42185.68
825062      HAMPTON            18492  PREVOST                 DETROIT            48235      MI    1            69.7569     34878.45

                                     I-A-19
<PAGE>
<CAPTION>
(table continued)

Loan            APR    Margin  Index            Curr Pmt    Maturity    Property Type      Occ Status         Appr       Orig
No                             Name                         Dt                                                Val        Term

<C>             <C>    <C>     <C>               <C>        <C>         <C>                <C>                <C>        <C>
824533          10.94          Fixed Rate        426.51     7/29/29     Single Family      Owner occupied      75000     360
824536           11.6          Fixed Rate        375.22     7/30/14     Single Family      Owner occupied      47000     180
824537           12.5          Fixed Rate        538.44      8/4/09     Single Family      Owner occupied     145500     120
824552          11.85          Fixed Rate        241.08     8/11/14     Single Family      Owner occupied      27000     180
824556           11.5          Fixed Rate       1136.36     8/23/14     Single Family      Owner occupied     135000     180
824573          10.45          Fixed Rate        345.73     8/19/29     Multiple Family    Not Owner           60000     360
                                                                                           occupied
824591          10.25          Fixed Rate        333.52     8/12/14     Single Family      Owner occupied      39000     180
824627           10.5          Fixed Rate         365.9     8/10/14     Single Family      Owner occupied      50000     180
824651             11          Fixed Rate        227.32     8/10/14     Single Family      Owner occupied      65000     180
824654          10.75          Fixed Rate        301.05      8/2/14     Single Family      Owner occupied      43000     180
824659            8.8          Fixed Rate        817.93      8/4/29     Single Family      Owner occupied     150000     360
824673             13          Fixed Rate        371.68     8/13/14     Multiple Family    Not Owner           42000     180
                                                                                           occupied
824677           9.25          Fixed Rate       1480.82     8/10/14     Single Family      Owner occupied     246000     180
824695           10.5          Fixed Rate        274.14      8/9/14     Single Family      Not Owner           31000     180
                                                                                           occupied
824719           11.5          Fixed Rate        760.69     8/30/29     Single Family      Owner occupied      86000     360
824720           11.5          Fixed Rate        380.27     8/16/14     Single Family      Not Owner           56000     180
                                                                                           occupied
824722           9.75          Fixed Rate        549.86     7/30/14     Single Family      Owner occupied      80000     180
824729           11.2          Fixed Rate        371.51     8/18/29     Single Family      Owner occupied      48000     360
824737           12.2          Fixed Rate        286.16      9/3/14     Single Family      Owner occupied     112000     180
824760             11          Fixed Rate         453.4     7/30/29     Single Family      Owner occupied      60000     360
824779          10.75          Fixed Rate         618.9     7/29/14     Single Family      Owner occupied      78000     180
824784           11.1          Fixed Rate        415.72     8/25/14     Single Family      Owner occupied      48500     180
824808          13.35          Fixed Rate        680.17      8/9/14     Single Family      Owner occupied      80000     180
824819          11.95          Fixed Rate        420.15      9/3/14     Single Family      Owner occupied      50000     180
824838           9.99          Fixed Rate        1168.5     8/10/14     Single Family      Owner occupied     128000     180
824855          10.95          Fixed Rate        378.47      8/4/14     Single Family      Owner occupied      45000     180
824869          11.25          Fixed Rate        367.14      8/6/14     Single Family      Owner occupied      42000     180
824872           11.5          Fixed Rate        713.01     8/20/14     Single Family      Not Owner           90000     180
                                                                                           occupied
824875           10.5          Fixed Rate        269.72     8/12/14     Single Family      Owner occupied      35000     180
824886           11.5          Fixed Rate        557.04      8/3/14     Multiple Family    Not Owner           76000     180
                                                                                           occupied
824892          12.45          Fixed Rate         344.2      9/1/14     Single Family      Owner occupied      35000     180
824909          11.75          Fixed Rate        353.05     8/17/14     Single Family      Owner occupied      44000     180
824916           9.94          Fixed Rate        410.38      9/7/29     Single Family      Owner occupied      95000     360
824917          10.74          Fixed Rate         314.8     7/27/14     Single Family      Not Owner           45000     180
                                                                                           occupied
824919          10.95          Fixed Rate        387.01      8/3/14     Single Family      Owner occupied      51000     180
824944          11.75          Fixed Rate        378.53      9/8/29     Single Family      Not Owner           50000     360
                                                                                           occupied
824948            9.5          Fixed Rate       1284.83     7/30/14     Single Family      Owner occupied     192000     180
824954          11.24          Fixed Rate        368.79     7/30/14     Single Family      Not Owner           47500     180
                                                                                           occupied
824957          11.24          Fixed Rate        380.44     7/30/14     Single Family      Owner occupied      49000     180
824967           10.5          Fixed Rate        331.62      8/5/14     Single Family      Owner occupied      82000     180
824968           9.45          Fixed Rate        609.11      8/2/14     Single Family      Owner occupied      75000     180
824987          10.95          Fixed Rate        617.27      9/7/19     Single Family      Owner occupied      75000     240
825023          11.75          Fixed Rate        817.62      9/1/14     Single Family      Owner occupied      90000     180
825039          11.99          Fixed Rate        433.85     8/30/29     Single Family      Owner occupied      48000     360
825062          13.35          Fixed Rate        396.77     8/18/14     Single Family      Owner occupied      50000     180


                                     I-A-19
<PAGE>
<CAPTION>
(table continued)

Loan        Borr Name         Address                         City               Zip        State Lien     LTV             Curr Bal
No                                                                               Code             Posi-
                                                                                                  tion
<C>         <C>                 <C>                           <C>                <C>        <C>   <C>       <C>            <C>
825066      THOMPSON            2836  JEFFERSON AVENUE        BATON ROUGE        70802      LA    1        89.96755319     42269.36
             PATTON
825067      JEWKES               699  W 1800 N                OREM               84057      UT    2        84.95460145     31174.07
825068      ARMSTRONG            153  S 1000 E                OREM               84097      UT    1        79.96988542     76741.92

825071      WIMBISH             5551  WINTERSET PL            COLORADO SPRINGS   80918      CO    1        79.95252364    219737.94
825074      HARDISON           18181  HAMILTON                HIGHLAND PARK      48203      MI    1                 70    262376.23
825097      JUAREZ              1618  S KENDALL STREET        SOUTH BEND         46613      IN    1        74.81904762     31347.37

825107      WRIGHT              4601  MANNASOTA AVE           BALTIMORE          21206      MD    1                 85     75589.61
825133      GROSS               1330  ARMORY DR               JACKSON            41339      KY    1                 90     35976.89
825141      HEATH              36909  E TRUMAN RD             OAK GROVE          64075      MO    1        89.96961584    306691.81
825158      WILLIAMS JR          122  DUDLEY ST               FLEMINGSBURG       41041      KY    1        79.97632727     43973.83
825174      GRAHAM               423  N LINCOLN AVE           BARNESVILLE        43713      OH    1        74.95894667     56188.19
825185      KNOX                1406  S HACKLEY               MUNCIE             47305      IN    1        89.94096842     42721.96
825231      ISSACS              1272  GOLDEN GATE PARK        LEXINGTON          40517      KY    1        84.96034286     59444.25
825283      STEVENSON            666  SHROPSHIRE AVE          LEXINGTON          40508      KY    1        46.94211765      19900.4

825332      HIGGINS              114  CITRUS AVE              DUNEDIN            34698      FL    2        89.99039655      38832.6
825345      PEEPLES              508  A HUNTER ST             GAINESVILLE        30501      GA    1            79.9712     51962.52
825361      SHUPINSKY           1309  HOYT AVE                INDIANAPOLIS       46203      IN    1        74.96103571     41956.19
825362      WILLIAMS            1876  RICHTREE RD             COLUMBUS           43219      OH    1                 80    103907.61
825367      RUSSELL              606  W WITHERBEE ST          FLINT              48503      MI    1           79.97116     39971.03
825379      ARMSTRONG           3721  ORCHARD AVE             INDIANAPOLIS       46218      IN    1        89.81017143     31366.51
825383      W STEVENSON         3015  STARTOWN RD             NEWTON             28658      NC    2                 85      23104.1
825386      GLENN               8307  DESOTO                  DETROIT            48238      MI    1        79.83986667     23903.44

825390      WALTERS              211  SAINT REGIS DR          PENSACOLA          32505      FL    1        79.81483636     43795.43
825396      EICK                7463  NIELSON ST              BROOKSVILLE        34613      FL    1        69.85654545     26838.99
825405      ARMSTRONG          13413  COATH AVE               CLEVELAND          44120      OH    1        45.00023529     22899.77
825418      FAHEY                762  MOUNTAIN MEADOW DR      BOULDER            80302      CO    1        42.52493009    139813.41
825419      SHAFFER             3442  OSAGE ST                DENVER             80211      CO    1        60.85385778    136841.78
825442      ALUISY              2142  FIRST AVE N             SAINT PETERSBURG   33710      FL    1                 80     71962.95

825453      FLOWERS             3420  -3422 N 4TH ST          MILWAUKEE          53212      WI    1                 75     32863.94

825482      SHIELDS             1111  ASHLAND DR              STATHAM            30666      GA    1        84.97129936    133359.46

825494      EPPS                2060  ALTON RD                CLEVELAND          44112      OH    1        49.89703846      38838.6
825502      CEASAR              1206  TRANSMITTER RD          PANAMA CITY        32404      FL    1                 75     35985.54
825520      DENMARK              565  KENWOOD AVE             DAYTON             45406      OH    1                 80     67972.69
825558      MCFARLEN             479  REED ST                 KALAMAZOO          49001      MI    1        69.90430318     28581.64
             MCFARL
825603      UPCHURCH            7335  NEW LIBERTY CHURCH R    KEVIL              42053      KY    1        84.97285217     48843.63
825606      BURGESS              507  OLD LEMONS MILL ROAD    GEORGETOWN         40324      KY    1        79.30011111        35671
825623      KEENE                833  FRONTAGE RD             LEBANON            24226      VA    1                 80     97564.82
825677      JACKSON            25253  DONALD                  REDFORD TOWNSHIP   48239      MI    1        84.96969032    131655.61
825685      MCINTOSH            1909  WINDSOR LN              FLINT              48507      MI    1        71.96981333     53954.53
825699      BREWER              5435  SHERIDAN                DETROIT            48213      MI    1                 70     38472.43

825709      TOBEY                291  FERNDALE DR             SPARTANBURG        29316      SC    1        26.31578947     24890.37
825734      WHITMORE            3715  N 2ND ST                MILWAUKEE          53212      WI    1                 80     27938.42
825740      BELL                1300  TERRY ST                NEW ORLEANS        70114      LA    1        45.35363636      29866.2
825765      WASHINGTON\        10141  EARL DR                 SAINT LOUIS        63136      MO    1                 80     31935.03
             WATS

                                     I-A-20
<PAGE>
<CAPTION>
(table continued)

Loan            APR    Margin  Index            Curr Pmt    Maturity    Property Type      Occ Status         Appr       Orig
No                             Name                         Dt                                                Val        Term

<C>             <C>    <C>     <C>               <C>        <C>         <C>                <C>                <C>        <C>
825066          10.95          Fixed Rate        401.24     8/25/14     Single Family      Owner occupied      47000     180

825067             12          Fixed Rate        375.65     8/11/14     Single Family      Owner occupied     138000     180
825068          10.75          Fixed Rate        716.91     8/12/29     Single Family      Not Owner           96000     360
                                                                                           occupied
825071            8.6          Fixed Rate       1707.23     8/13/29     Single Family      Owner occupied     275000     360
825074            9.7          Fixed Rate       2245.65     9/17/14     Single Family      Owner occupied     375000     180
825097             10          Fixed Rate         338.5     8/24/14     Single Family      Not Owner           42000     180
                                                                                           occupied
825107           10.5          Fixed Rate           692     8/25/14     Single Family      Owner occupied     116400     180
825133           11.5          Fixed Rate         356.5     8/23/29     Single Family      Owner occupied      40000     360
825141          11.25          Fixed Rate        2980.8     8/13/14     Single Family      Owner occupied     341000     180
825158          11.85          Fixed Rate        447.52      8/4/14     Single Family      Owner occupied      55000     180
825174           8.99          Fixed Rate         452.2      8/5/14     Single Family      Owner occupied      75000     180
825185          11.45          Fixed Rate        421.72      8/5/14     Single Family      Owner occupied      48500     180
825231           9.75          Fixed Rate         511.2     8/18/14     Single Family      Owner occupied      70000     180
825283            9.7          Fixed Rate        211.27     8/13/14     Single Family      Not Owner           42500     180
                                                                                           occupied
825332          11.99          Fixed Rate        399.37     8/23/14     Single Family      Owner occupied     116000     180
825345          10.99          Fixed Rate        494.82     8/27/29     Multiple Family    Owner occupied      65000     360
825361           9.24          Fixed Rate        345.22     8/23/29     Single Family      Owner occupied      56000     360
825362             10          Fixed Rate        912.67     8/11/29     Single Family      Owner occupied     130000     360
825367          10.95          Fixed Rate        379.42     8/11/14     Single Family      Owner occupied      50000     180
825379          11.45          Fixed Rate        366.98      8/9/14     Multiple Family    Owner occupied      35000     180
825383           12.1          Fixed Rate        279.33      9/7/14     Single Family      Owner occupied      95000     180
825386             12          Fixed Rate        288.04     8/30/14     Single Family      Not Owner           30000     180
                                                                                           occupied
825390          10.45          Fixed Rate        485.01     8/17/14     Single Family      Owner occupied      55000     180
825396          11.75          Fixed Rate        319.12     8/11/14     Single Family      Owner occupied      38500     180
825405          11.15          Fixed Rate        263.59     8/30/14     Single Family      Owner occupied      51000     180
825418           8.05          Fixed Rate       1032.15     8/18/29     Single Family      Owner occupied     329000     360
825419           8.75          Fixed Rate       1077.78     8/24/14     Multiple Family    Owner occupied     225000     180
825442           12.5          Fixed Rate        768.43     8/13/14     Multiple Family    Not Owner           90000     180
                                                                                           occupied
825453          11.74          Fixed Rate        390.55     8/12/14     Multiple Family    Not Owner           44000     180
                                                                                           occupied
825482          11.25          Fixed Rate       1296.15     8/27/29     Single Family      Not Owner          157000     360
                                                                                           occupied
825494           11.7          Fixed Rate        460.56     8/18/14     Single Family      Owner occupied      78000     180
825502          10.45          Fixed Rate        327.96     9/16/14     Single Family      Owner occupied      48000     180
825520          10.45          Fixed Rate        619.48      9/1/14     Single Family      Owner occupied      85000     180
825558           11.5          Fixed Rate        283.22     8/17/14     Multiple Family    Not Owner           41000     180
                                                                                           occupied
825603           11.5          Fixed Rate           484     8/17/29     Single Family      Owner occupied      61500     360
825606          10.59          Fixed Rate        328.97     8/26/29     Single Family      Owner occupied      45000     360
825623          10.95          Fixed Rate        925.78      9/3/14     Single Family      Owner occupied     122000     180
825677             11          Fixed Rate       1254.69     8/16/29     Single Family      Owner occupied     155000     360
825685          10.25          Fixed Rate        483.89     8/16/14     Single Family      Owner occupied      75000     180
825699             11          Fixed Rate        366.64     8/20/14     Single Family      Not Owner           55000     180
                                                                                           occupied
825709          11.85          Fixed Rate        356.51     9/14/09     Single Family      Owner occupied      95000     120
825734             11          Fixed Rate        318.25     9/13/14     Multiple Family    Owner occupied      35000     180
825740           10.9          Fixed Rate         339.1     8/23/14     Single Family      Owner occupied      66000     180
825765          11.85          Fixed Rate        380.97      9/1/14     Single Family      Owner occupied      41500     180



                                     I-A-20
<PAGE>
<CAPTION>
(table continued)

Loan        Borr Name         Address                         City               Zip        State Lien     LTV             Curr Bal
No                                                                               Code             Posi-
                                                                                                  tion
<C>         <C>                 <C>                           <C>                <C>        <C>   <C>       <C>            <C>
825779      ORME                4155  MCCORMICK RD            MOUNT STERLING     40353      KY    1        84.95949655    123132.06
825784      MANZI                707  SUNKEN MEADOW LN        JACKSONVILLE       32218      FL    1                 90    123253.08
825800      MAY                  112  FIELDSTONE WAY          WINCHESTER         40391      KY    2        99.96358462     38857.21
825804      ANDERSON               6  EMS B 60 B LN           WARSAW             46580      IN    1                 90      34626.5
825835      DALBY               3724  VIKING BLVD             SPRINGFIELD        62707      IL    1        89.96961145    113768.26
825883      EWELL                535  E 700 S                 MOUNT PLEASANT     84647      UT    1                 90     88170.23
825956      BESKO                528  E GREENLAWN             LANSING            48906      MI    1        84.96602532     67097.55
825958      THORNTON JR          604  W VINE STREET           MOUNT VERNON       43050      OH    1        89.94822222     80906.45
825965      MARTIN              8912  HILLVIEW AVE            SAINT LOUIS        63136      MO    1        79.97386792     42372.17
825968      MARTIN              5216  WREN AVE                SAINT LOUIS        63120      MO    1          74.839625     23896.88

826006      CLARK                328  W BROADWELL STREET      ALBION             49224      MI    1        79.97444444     35976.89

826008      STEPHENS             464  SANFORD DR              NICHOLSON          30565      GA    1                 80     44766.12

826009      CLARK                112  W WALNUT ST             ALBION             49224      MI    1        79.83212308     25890.35

826053      CAMPBELL           13741  SYRACUSE                HAMTRAMCK          48212      MI    1            64.8636     25890.35
826121      TYSON               6016  SE WALKERS CAY CT       STUART             34997      FL    1        74.95493571    104873.37
826124      CLUTE               3735  ALOHA DR                SARASOTA           34232      FL    1        89.96790361     74646.48
826132      GAVINSKI             329  GRANDVIEW AVE           MENASHA            54952      WI    1                 80     39587.48

826135      SMITH                335  BURNHAM                 LOWELL             46356      IN    1                 75      89960.1
826138      THOMAS              1623  INDIANA AVE             TOLEDO             43607      OH    1        66.66666667     19958.62

826172      EDWARDS              911  CEDAR TRACE             LILBURN            30247      GA    1        84.96694146    174113.86
826176      TRUELOVE             349  BELLEVIEW DR            CLEVELAND          37323      TN    1        74.98416901     53227.39
826190      CARGLE              2100  WILSON ST               CHATTANOOGA        37404      TN    1                 80     55180.95
826216      CEPHAS                 8  W WASHINGTON STREET     HIGHLAND SPRINGS   23075      VA    1        84.96232558     73034.93
826218      EDWARDS              916  BIRMINGHAM ST           BIRMINGHAM         35217      AL    1            89.7974     58235.45
826246      WARD                 216  CHERRY ST               COMO               38619      MS    1                 80     23948.92

826287      EHRLICH               14  CENTENNIAL CT           DEERFIELD BEACH    33442      FL    2                 85     30229.69
826307      MAHAFFEY            4621  S NORFOLK WAY           AURORA             80015      CO    1                 80    117856.52
826327      HANSON              8449  PERRIN AVE              WESTLAND           48185      MI    1        69.23076923     89955.64
826343      DEATON              1641  THALL DR                HAMILTON           45013      OH    1                 80    235850.08
826371      STEWART             4334  RUE DE VALEUR           BAKER              70714      LA    1                 80    130294.78
             BOYKIN
826393      TINSLEY              820  CEDARWOOD DR            PITTSBURGH         15235      PA    1        79.96609524      83928.5
826443      LARMAN               637  W MT MORRIS ST          MOUNT MORRIS       48458      MI    1            74.9702     33723.07

826500      FOUST                322  W 26TH ST               MARION             46953      IN    1        71.80851064     33674.73

826544      GALATI              8857  JENNINGS RD             SAINT LOUIS        63136      MO    1        38.46153846     19952.84
826571      BERARD               205  WAKEFIELD DR            LOCUST GROVE       22508      VA    2        87.23708333     59969.82
826575      WASHINGTON         10116  EARL DR                 SAINT LOUIS        63136      MO    1                 80     31933.16

826614      WHITE                425  FLAT RD                 CAMPTON            41301      KY    1                 90     69024.43
826633      OTUYELU              643  ORLEANS PL N E          WASHINGTON         20002      DC    1                 90    125909.73
826671      JORDAN             19882  LOXAHATCHEE POINTE D    JUPITER            33458      FL    1        72.95286585    298307.56
826673      PAULSON            44465  HWY 72                  WARD               80481      CO    2        89.99422222      80321.3
826686      SHIELDS               21  W STEPHENS ST           WINDER             30680      GA    1        39.97787368      37957.8
826691      SMITH               1212  DEBBIE DRIVE            MONROE             28112      NC    1                 85     64548.44
826746      KIRK                1028  KARL ST                 WARREN             44485      OH    1                 75     37467.39
826761      PRINTUP             1023  GEERS AVE               COLUMBUS           43206      OH    1                 90     33222.92
826762      HUGUELY              314  SMITH ST                DAYTON             45408      OH    1                 85     24537.48


                                     I-A-21
<PAGE>
<CAPTION>
(table continued)

Loan            APR    Margin  Index            Curr Pmt    Maturity    Property Type      Occ Status         Appr       Orig
No                             Name                         Dt                                                Val        Term

<C>              <C>   <C>     <C>               <C>        <C>         <C>                <C>                <C>        <C>
825779           9.65          Fixed Rate       1049.87     8/18/29     Single Family      Owner occupied     145000     360
825784           10.7          Fixed Rate       1146.35      9/2/29     Single Family      Owner occupied     137000     360
825800          12.99          Fixed Rate        493.19     8/16/14     Single Family      Owner occupied     195000     180
825804          11.25          Fixed Rate        336.54     8/24/14     Single Family      Owner occupied      40000     180
825835          11.25          Fixed Rate       1105.74     8/27/14     Single Family      Owner occupied     126495     180
825883          11.25          Fixed Rate        856.65     9/13/29     Single Family      Owner occupied      98000     360
825956           10.6          Fixed Rate        619.27     8/30/29     Single Family      Owner occupied      79000     360
825958           8.75          Fixed Rate        637.23     8/16/29     Single Family      Owner occupied      90000     360
825965           11.4          Fixed Rate        416.65     8/26/14     Single Family      Owner occupied      53000     180
825968           11.3          Fixed Rate        277.32     8/26/14     Single Family      Not Owner           32000     180
                                                                                           occupied
826006           11.5          Fixed Rate         356.5     8/27/14     Single Family      Not Owner           45000     180
                                                                                           occupied
826008          10.75          Fixed Rate         418.2     8/27/29     Single Family      Not Owner           56000     360
                                                                                           occupied
826009           11.5          Fixed Rate        303.73     8/27/14     Single Family      Not Owner           37000     180
                                                                                           occupied
826053           11.5          Fixed Rate        303.73     8/19/14     Single Family      Owner occupied      40000     180
826121           8.54          Fixed Rate        810.34     8/23/14     Single Family      Owner occupied     140000     180
826124             11          Fixed Rate        711.39     8/18/29     Single Family      Owner occupied      84000     360
826132          11.55          Fixed Rate        393.67      9/7/14     Single Family      Not Owner           49500     180
                                                                                           occupied
826135           9.99          Fixed Rate        789.15     9/16/14     Single Family      Owner occupied     120000     180
826138          11.65          Fixed Rate        235.55      9/2/14     Single Family      Not Owner           30000     180
                                                                                           occupied
826172           10.6          Fixed Rate       1606.98     8/25/14     Single Family      Owner occupied     205000     180
826176          13.35          Fixed Rate        603.65     8/27/14     Single Family      Owner occupied      71000     180
826190          11.15          Fixed Rate        531.95     9/17/14     Single Family      Owner occupied      69000     180
826216           9.99          Fixed Rate        640.96     8/30/14     Single Family      Owner occupied      86000     180
826218          10.75          Fixed Rate        655.75     8/30/14     Single Family      Owner occupied      65000     180
826246          11.35          Fixed Rate        278.08      9/8/14     Single Family      Not Owner           30000     180
                                                                                           occupied
826287          12.59          Fixed Rate        375.07      9/3/14     Single Family      Owner occupied     101500     180
826307            8.5          Fixed Rate        907.32     8/25/29     Single Family      Owner occupied     147500     360
826327           9.49          Fixed Rate        756.11      9/1/14     Single Family      Owner occupied     130000     180
826343          11.55          Fixed Rate        2346.1     8/23/14     Single Family      Owner occupied     295000     180
826371          10.45          Fixed Rate       1187.95     8/30/14     Single Family      Owner occupied     163000     180

826393           10.2          Fixed Rate         749.6     8/30/14     Single Family      Owner occupied     105000     180
826443           10.5          Fixed Rate        308.72     8/30/14     Multiple Family    Not Owner           45000     180
                                                                                           occupied
826500          10.85          Fixed Rate        380.43      9/9/14     Single Family      Not Owner           47000     180
                                                                                           occupied
826544          10.25          Fixed Rate        217.99     9/20/14     Single Family      Owner occupied      52000     180
826571           12.6          Fixed Rate        645.01     8/25/14     Single Family      Owner occupied     240000     180
826575          11.55          Fixed Rate        374.84      9/1/14     Single Family      Not Owner           40500     180
                                                                                           occupied
826614           10.9          Fixed Rate         652.6     8/30/14     Single Family      Owner occupied      76750     180
826633             11          Fixed Rate       1199.93     8/30/29     Single Family      Owner occupied     140000     360
826671           8.99          Fixed Rate          3040     8/30/14     Single Family      Owner occupied     410000     180
826673           10.9          Fixed Rate        909.91     9/17/14     Single Family      Owner occupied     225000     180
826686           8.94          Fixed Rate        304.12     8/27/29     Single Family      Owner occupied      95000     360
826691           10.5          Fixed Rate        590.92     8/30/14     Single Family      Owner occupied      76000     180
826746           10.1          Fixed Rate        331.86     8/30/14     Single Family      Owner occupied      50000     180
826761          10.45          Fixed Rate        367.07      9/2/14     Single Family      Owner occupied      71000     180
826762          10.65          Fixed Rate        274.78     8/30/14     Single Family      Not Owner           29000     180
                                                                                           occupied


                                     I-A-21
<PAGE>
<CAPTION>
(table continued)

Loan        Borr Name         Address                         City               Zip        State Lien     LTV             Curr Bal
No                                                                               Code             Posi-
                                                                                                  tion
<C>         <C>                 <C>                           <C>                <C>        <C>   <C>       <C>            <C>
826873      JOHNSON            10524  GLENMAR CT              GLEN ALLEN         23060      VA    2        84.48853755      19959.2
826896      HOLT                 123  E 5TH ST                JACKSONVILLE       32206      FL    1                 85     67972.33
826910      DAVIS               1835  CANTERBURY RD           MACON              31204      GA    1                 85      54800.7
826912      KOHLENBERG          2032  FAIRFAX ROAD            TOLEDO             43613      OH    1                 80     47982.88

826922      SMITH               6121  DARDEN CT               CHARLOTTE          28211      NC    1        66.94915254     78954.45
826927      BASCO                 18  GRAND PAW DR            PINEVILLE          71360      LA    1                 85     62030.61
             COUTEE
826963      BUTLER              3130  ENGLEWOOD               INDEPENDENCE       64052      MO    1                 75     43389.13
827008      GEBHART             2801  NE 59TH CT              FORT LAUDERDALE    33308      FL    1        84.89851626    208598.46
827018      HERRING              766  THAN SKINNER RD         WINDER             30680      GA    1        88.88888889     71833.34
827036      WATSON               115  DEER RUN RD             ELLENWOOD          30294      GA    1        89.95975238     94415.13
827052      KISNER               117  -A SWEETHOME RD         BELZONI            39038      MS    1          89.975375     43188.18
827054      PORTER              5700  ST LOUIS AVE            SAINT LOUIS        63120      MO    1        89.96382927     36871.11
827073      MILLETT             6548  WHITNEY AVE             SAINT LOUIS        63133      MO    1           83.59375      53482.9
827074      MARKS              17070  EDWARDS                 SOUTHFIELD         48076      MI    1                 80    111955.49
827140      STURGILL             347  POPLAR ST               BENHAM             40807      KY    1                 80     51949.72
827166      WRIGHT             18653  HUBBELL                 DETROIT            48235      MI    1        79.41176471     80969.17
827171      THATCHER            2239  OLDS STREET             SANDUSKY           44870      OH    1                 90     45881.56
827197      PENNEY              2730  HIGHWAY 257             DUBLIN             31021      GA    1        68.78306878     64964.42
827206      FOSTER               626  S 13TH AVENUE           MAYWOOD            60153      IL    1         67.1641791     44979.01
827211      READ                1396  PENINSULA TRACE         LAWRENCEVILLE      30044      GA    2        89.93535833     22159.43
827235      ELKINS              1756  ELM RD NE               WARREN             44483      OH    1                 90    112462.44
827281      HANNAWI             7537  BINGHAM                 DEARBORN           48126      MI    1                 85    186940.24
827355      GETTRIDGE\            39  EUGENIE CT              NEW ORLEANS        70131      LA    1                 80     116734.3
             DECQU
827364      DAVID               1514  MCCULLOH ST             BALTIMORE          21217      MD    1                 75     46482.11

827475      RUIZ                7420  NW 38TH CT              FORT LAUDERDALE    33319      FL    1        87.65077931    127093.63
827491      TORRES              5526  CROSSRAIL CT            BURKE              22015      VA    1        89.95499557    101559.19
827515      NAPPER              1973  DUNNING RD              COLUMBUS           43219      OH    1                 90     60274.71
827517      EZZELL              2236  DAHLIA ST               DENVER             80207      CO    2                 90     49333.52
827526      GLASSBURN            960  SCOTT SCHOOL RD         VINTON             45686      OH    1                 90      58472.7
827538      RICH                1416  E IRISH LN              LITTLETON          80122      CO    1                 75    172407.73
827552      BROWN               2939  BURLINGGAME             DETROIT            48206      MI    1                 70      43380.8
827586      CECIL                258  OSAGE CT                LEXINGTON          40509      KY    1                 80     30262.39

827716      BISHOP              5076  LORRAINE PL             FOREST PARK        30297      GA    1        79.97145652     36773.62

827726      SANTIAGO            1110  SW 8TH AVE              DEERFIELD BEACH    33441      FL    1        78.94736842      59955.6

827734      JOHNSON             1598  SW 20TH ST              BOCA RATON         33486      FL    1                 70    265296.41
827812      RICHARDS            1211  WHISPERING PINES RD     ALBANY             31707      GA    1                 75     61405.32
827832      SIMS                5014  ROCK GLEN TURN          MULBERRY           33860      FL    1                 70     48978.28
827853      MANSON               150  LINDEN AVE SE           WARREN             44483      OH    1                 80     55979.81
827875      RODRIGUEZ           3808  TREADWAY DR             VALRICO            33594      FL    2                 85     21003.06
827918      MCPHIE              1260  S 3600 E                HEBER CITY         84032      UT    2                 75        26192
827924      MILLETT             1350  FERGUSON AVE            SAINT LOUIS        63133      MO    1                 75      48735.9

828011      HOWARD\              224  PATTON RD               GREENVILLE         29605      SC    1                 75     44980.09
             COFFMAN
828060      SHUMPERT            3115  ABNER ST                SAINT LOUIS        63121      MO    1                 80     35189.24

828111      KELLOGG             1845  N INDIANA ST            GRIFFITH           46319      IN    1        62.22222222     55975.49
828179      AYARS               1211  2ND ST                  GREELEY            80631      CO    1                 75     84709.18

                                     I-A-22
<PAGE>
<CAPTION>
(table continued)

Loan            APR    Margin  Index            Curr Pmt    Maturity    Property Type      Occ Status         Appr       Orig
No                             Name                         Dt                                                Val        Term

<C>              <C>   <C>     <C>               <C>        <C>         <C>                <C>                <C>        <C>
826873           11.8          Fixed Rate        237.47     9/15/14     Single Family      Owner occupied     126500     180
826896          10.39          Fixed Rate        616.44     9/16/29     Multiple Family    Owner occupied      80000     360
826910           9.99          Fixed Rate        480.72     9/17/14     Single Family      Owner occupied      64500     180
826912             11          Fixed Rate        457.12     9/22/14     Single Family      Not Owner           78000     180
                                                                                           occupied
826922           8.74          Fixed Rate        620.93      9/7/29     Single Family      Owner occupied     118000     360
826927           11.6          Fixed Rate        619.21      9/1/14     Single Family      Owner occupied      73000     180

826963            9.4          Fixed Rate        451.62      9/7/14     Single Family      Owner occupied      58000     180
827008          10.75          Fixed Rate       2122.84     8/30/14     Single Family      Owner occupied     282000     180
827018          10.45          Fixed Rate        793.66     9/13/14     Single Family      Owner occupied      81000     180
827036           9.95          Fixed Rate        825.82     8/30/14     Single Family      Owner occupied     105000     180
827052           12.2          Fixed Rate        451.02      9/8/29     Single Family      Owner occupied      48000     360
827054          10.74          Fixed Rate        344.18     8/30/29     Multiple Family    Owner occupied      41000     360
827073           11.5          Fixed Rate        529.81      9/9/29     Single Family      Owner occupied      64000     360
827074           10.5          Fixed Rate       1024.51     9/13/29     Single Family      Owner occupied     140000     360
827140            9.6          Fixed Rate        441.04     8/30/14     Single Family      Owner occupied      65000     180
827166           10.7          Fixed Rate        753.08     9/13/29     Single Family      Owner occupied     102000     360
827171          10.45          Fixed Rate        418.15     9/17/14     Single Family      Owner occupied      70000     180
827197           8.99          Fixed Rate        522.54     9/22/14     Single Family      Owner occupied      94500     180
827206           9.75          Fixed Rate        386.62      9/1/14     Single Family      Owner occupied      67000     180
827211          12.95          Fixed Rate        280.15      9/7/14     Single Family      Owner occupied     120000     180
827235           11.3          Fixed Rate       1096.94     9/13/14     Single Family      Owner occupied     125000     180
827281           11.5          Fixed Rate       1851.84      9/1/14     Single Family      Owner occupied     220000     180
827355           12.1          Fixed Rate       1210.42     8/30/29     Single Family      Owner occupied     149000     360

827364          10.65          Fixed Rate        430.58      9/8/29     Single Family      Not Owner           62000     360
                                                                                           occupied
827475           9.99          Fixed Rate       1114.89      9/3/14     Single Family      Owner occupied     145000     180
827491          10.45          Fixed Rate        925.58      9/1/14     Single Family      Owner occupied     114000     180
827515          10.25          Fixed Rate        540.35      9/7/29     Single Family      Owner occupied      67000     360
827517           11.3          Fixed Rate        481.19      9/8/14     Single Family      Owner occupied     329000     180
827526           9.75          Fixed Rate        502.61      9/7/14     Single Family      Owner occupied      65000     180
827538            9.1          Fixed Rate        1400.4     9/21/14     Single Family      Owner occupied     230000     180
827552             10          Fixed Rate        380.87     9/17/29     Single Family      Owner occupied      62000     360
827586          10.74          Fixed Rate        340.58     8/30/14     Single Family      Not Owner           38000     180
                                                                                           occupied
827716             11          Fixed Rate        350.46     8/30/29     Single Family      Not Owner           67000     360
                                                                                           occupied
827726          10.85          Fixed Rate         564.6     8/30/14     Single Family      Not Owner           76000     180
                                                                                           occupied
827734           8.99          Fixed Rate       2696.37      9/7/14     Single Family      Owner occupied     380000     180
827812          11.49          Fixed Rate        607.82      9/3/14     Single Family      Owner occupied      83500     180
827832           9.99          Fixed Rate        429.65     9/21/29     Single Family      Owner occupied      70000     360
827853          10.95          Fixed Rate        531.19     9/14/14     Single Family      Owner occupied      70000     180
827875          10.85          Fixed Rate        237.27     9/20/14     Single Family      Owner occupied     103000     180
827918          10.95          Fixed Rate        297.53     9/22/14     Single Family      Owner occupied     355000     180
827924          11.95          Fixed Rate        499.57      9/9/14     Single Family      Not Owner           65000     180
                                                                                           occupied
828011             10          Fixed Rate        394.91      9/9/14     Single Family      Not Owner           60000     180
                                                                                           occupied
828060           11.7          Fixed Rate        353.96     9/16/29     Single Family      Not Owner           44000     360
                                                                                           occupied
828111          10.05          Fixed Rate        493.51     9/15/29     Single Family      Owner occupied      90000     360
828179            9.6          Fixed Rate        718.82     9/13/29     Single Family      Owner occupied     113000     360


                                     I-A-22
<PAGE>
<CAPTION>
(table continued)

Loan        Borr Name         Address                         City               Zip        State Lien     LTV             Curr Bal
No                                                                               Code             Posi-
                                                                                                  tion
<C>         <C>                  <C>                          <C>                <C>        <C>   <C>       <C>            <C>
828234      ELLIS                436  E BAYFRONT PARKWAY      PENSACOLA          32501      FL    1                 80    177524.72
828345      CLARK                209  WILLOW DR               VICKSBURG          39180      MS    1                 80     45584.57
828388      MARCOS             13414  WILDWOOD CT             WOODBRIDGE         22191      VA    1        89.17197452    139949.53
828425      SNYDER             53059  TOWNSHIP RD 159         WEST LAFAYETTE     43845      OH    1        67.05882353     56973.69
828446      BABCOCK             2154  S LEWISTON ST           AURORA             80013      CO    1                 90    130448.69
828452      SANDERS             2511  OLIVIA ST               ALBANY             31705      GA    1                 85     42485.96
828463      KILGORE JR         RTE 2  BOX 1E1 ASHTON AVE      HILLSBORO          41049      KY    1                 80     23172.48
828482      RODGERS             3751  W 80TH ST               CHICAGO            60652      IL    1                 85    126607.24
828871      INGLE               1117  W 4TH ST                MISHAWAKA          46544      IN    1                 80     62296.02
828935      SALES               4621  KIRKLAND AVE            CHATTANOOGA        37410      TN    1                 75      39737.3

828939      SOGUNRO             2015  E PINE                  SPRINGFIELD        62703      IL    1                 80     35984.74

828997      BURGESS              821  N 24TH ST               PADUCAH            42001      KY    1                 80     36787.44

829115      SCIANDRA             428  MILLINGTON AVE          BALTIMORE          21212      MD    1                 80     43983.25

880105      BUFFA               2401  NORTH 17TH AVENUE       PENSACOLA          32503-     FL    1        58.78297368     22337.53

901870      SERWATKA            1311  BROADWAY                NORTH CHICAGO      60064      IL    1        79.67315789     30265.57

901935      SANCHEZ             2619  E CAMINO ST             MESA               85213      AZ    2        91.03720219      19508.7
902182      WRIGHT             15431  S 22ND ST               PHOENIX            85048      AZ    2        97.88540923     18063.79
902195      TURNWALL           32891  GOLDENGATE CANYON RD    GOLDEN             80403      CO    2        89.96506571     34865.95
902202      MARASCUILO          4878  MARION RD               MEMPHIS            38117      TN    1        85.66491954     74491.87
902203      KEA                 4332  WINDING HOLLOW WAY      MEMPHIS            38125      TN    1        89.65755837     134349.1
902204      BOLDEN              6861  GREENBARK DR            MEMPHIS            38115      TN    1        89.68971613     69458.66
902221      LOVE                1314  N MAPLE                 DECATUR            62526      IL    1            88.1078     30771.75
902226      OFFIE                371  JEFFERSON AVE           SHARON             16146      PA    1        89.77161017     52950.98
902227      HURST               4320  BENSON RD               GARNER             27529      NC    1        84.68695963     212795.8
902229      VAUGHN             10576  TIGER GROTTO            LITTLETON          80124      CO    1         89.7790251    179897.15
902231      RAMSEY              1057  HIMELRIGHT              AKRON              44320      OH    1        74.55908235     63345.55

902233      DIAL                 111  WHITNEY DRIVE           LAWRENCEBURG       40342      KY    1        75.54725263     71745.63
902235      BANKS                673  GOVERNORS WAY           VIRGINIA BEACH     23452      VA    1        77.10686667     46249.77
902239      RAMSEY               916  10TH ST                 CANTON             44704      OH    1        74.53493617     35015.36

902254      GILMER               921  MAGRUDER RD             SMITHFIELD         23430      VA    1        55.30754545     60819.42
902266      COLEMAN             3011  MCKENNEDY DRIVE         GREENWOOD          38930      MS    1        88.86303297      40405.2
911757      HIGGINS              402  FREEMONT                BALDWIN CITY       66006      KS    1        89.38054667      67014.2
914300      FRANCIS             4219  LANAI DR                SARASOTA           34241      FL    2        84.56321552     27724.06
914408      CLARK                312  W KELLY                 AUGUSTA            67010      KS    1        89.51601639     54583.47
914818      ROOF                1018  KIPLING DR              NASHVILLE          37217      TN    1        82.74162069     47990.14
915216      HUMES              18810  NW 9TH AVE              MIAMI              33169      FL    1        83.02145283     87516.27
915365      CORNWELL            1781  DOVER ST                IOWA CITY          52240      IA    2        78.80148718     46220.74
915658      GALE                4247  RIDGEDALE AVE           LAS VEGAS          89121      NV    1        84.58780488      65893.9
915825      LANDRY               130  SAN JOSE                NEW IBERIA         70560      LA    2        83.84156452     10222.41
915842      HADDOCK             2715  BRUCE STRICKLAND RD     GREENVILLE         27811      NC    1        79.77913684     75763.57
915849      STEWART            14254  HUBBLE ST               DETROIT            48227      MI    1        78.57794545     43122.47
915959      CLYBURN              527  -529 JENNIFER JEAN D    BATON ROUGE        70808      LA    1        49.79688406     34437.27

915971      WILLIAMS            3436  WADHAMS RD              NORTH STREET       48049      MI    2        79.22871765      33639.9
916019      ALLEN                     RT 1 BOX 12             ANGUILLA           38721-     MS    1        74.82980952     31428.52
916023      ARABIE             12922  ARABIE RD               RAYNE              70573      LA    2        89.69516364     10614.76
916060      BROOME             11054  E OUTER DR              DETROIT            48224      MI    1            55.8196     19536.86

                                     I-A-23
<PAGE>
<CAPTION>
(table continued)

Loan            APR    Margin  Index            Curr Pmt    Maturity    Property Type      Occ Status         Appr       Orig
No                             Name                         Dt                                                Val        Term

<C>              <C>   <C>     <C>               <C>        <C>         <C>                <C>                <C>        <C>
828234           10.2          Fixed Rate       1584.88     9/21/14     Single Family      Owner occupied     222000     180
828345          11.24          Fixed Rate        442.55     9/17/29     Single Family      Owner occupied      57000     360
828388          10.95          Fixed Rate       1327.97     9/20/14     Single Family      Owner occupied     157000     180
828425            9.8          Fixed Rate        491.81     9/15/29     Single Family      Owner occupied      85000     360
828446          10.55          Fixed Rate       1198.62     9/20/29     Single Family      Owner occupied     145000     360
828452          11.35          Fixed Rate        416.02     9/17/14     Single Family      Owner occupied      50000     180
828463           10.8          Fixed Rate        236.32     9/20/19     Single Family      Owner occupied      29000     240
828482          11.25          Fixed Rate        1230.1     9/15/14     Single Family      Owner occupied     149000     180
828871          10.65          Fixed Rate        577.07     9/20/14     Single Family      Owner occupied      78000     180
828935           11.5          Fixed Rate        393.64     9/21/14     Single Family      Not Owner           53000     180
                                                                                           occupied
828939           10.2          Fixed Rate        321.26     9/17/14     Single Family      Not Owner           45000     180
                                                                                           occupied
828997           11.2          Fixed Rate        356.03     9/17/14     Single Family      Not Owner           46000     180
                                                                                           occupied
829115           10.7          Fixed Rate        409.08     9/17/14     Single Family      Not Owner           55000     180
                                                                                           occupied
880105              8          Fixed Rate        401.96      8/5/05     SINGLE FAMILY      Not Owner           38000     102
                                                                                           occupied
901870          11.85          Fixed Rate         309.2      8/1/13     Single Family      Not Owner           68000     180
                                                                                           occupied
901935           13.3          Fixed Rate        257.01      9/1/13     Single Family      Owner occupied      91500     180
902182           11.8          Fixed Rate        219.66     11/1/13     Single Family      Owner occupied     162500     180
902195          11.75          Fixed Rate        353.29     10/1/13     Single Family      Owner occupied     350000     180
902202           13.2          Fixed Rate        838.02    10/23/13     Single Family      Owner occupied      87000     180
902203          11.55          Fixed Rate       1341.15    10/23/13     Single Family      Owner occupied     150000     180
902204          11.35          Fixed Rate        682.76    10/23/13     Single Family      Owner occupied      80000     180
902221           12.7          Fixed Rate        392.35     11/2/13     Single Family      Owner occupied      35000     180
902226          12.75          Fixed Rate        577.03     11/1/13     Single Family      Owner occupied      59000     180
902227           11.6          Fixed Rate       2132.89    10/30/13     Single Family      Owner occupied     251450     180
902229           12.9          Fixed Rate       1981.35     11/1/13     Single Family      Owner occupied     202000     180
902231           10.3          Fixed Rate        573.64     11/1/28     Single Family      Not Owner           85000     360
                                                                                           occupied
902233           11.7          Fixed Rate        724.02     11/4/13     Single Family      Owner occupied      95000     180
902235           12.1          Fixed Rate        480.85     11/1/13     Single Family      Owner occupied      60000     180
902239          10.45          Fixed Rate        321.13     10/1/28     Single Family      Not Owner           47000     360
                                                                                           occupied
902254          12.05          Fixed Rate         629.8     12/1/28     Single Family      Owner occupied     110000     360
902266          11.65          Fixed Rate        406.21     11/3/13     Single Family      Owner occupied      45500     180
911757           11.8          Fixed Rate        680.39     12/4/13     Single Family      Owner occupied      75000     180
914300           12.5          Fixed Rate        348.68     12/9/13     Single Family      Owner occupied     116000     180
914408          11.25          Fixed Rate        533.22     11/1/13     Single Family      Owner occupied      61000     180
914818           11.5          Fixed Rate        575.92    10/30/13     Single Family      Owner occupied      71000     180
915216            9.6          Fixed Rate        946.29    12/11/13     Single Family      Owner occupied     106000     180
915365           12.7          Fixed Rate        508.92      1/1/14     Single Family      Owner occupied     117000     180
915658           9.75          Fixed Rate        568.89     12/1/13     Single Family      Owner occupied      84500     180
915825          11.15          Fixed Rate        119.57      1/1/14     Single Family      Owner occupied      62000     180
915842          11.44          Fixed Rate        749.14      1/1/14     Single Family      Owner occupied      95000     180
915849          10.69          Fixed Rate         480.4      2/1/14     Single Family      Owner occupied      55000     180
915959           10.4          Fixed Rate        486.44      1/1/09     Single Family      Not Owner           69000     120
                                                                                           occupied
915971          11.99          Fixed Rate        374.14     12/1/18     Single Family      Owner occupied     170000     240
916019           12.2          Fixed Rate        328.87    12/16/28     Single Family      Owner occupied      42000     360
916023           12.5          Fixed Rate        161.01      2/1/09     Single Family      Owner occupied     110000     120
916060           9.65          Fixed Rate        210.66      1/1/14     Single Family      Owner occupied      35000     180


                                     I-A-23
<PAGE>
<CAPTION>
(table continued)

Loan        Borr Name         Address                         City               Zip        State Lien     LTV             Curr Bal
No                                                                               Code             Posi-
                                                                                                  tion
<C>         <C>                 <C>                           <C>                <C>        <C>   <C>       <C>            <C>
916064      PARKER              2957  MONTCLAIR ST            DETROIT            48214      MI    1        59.79277612     19931.27
916082      SMITH              12428  WESTPHALIA              DETROIT            48205      MI    1            79.0114     19757.19
916110      DEQUENT              220  8TH ST                  NEW ORLEANS        70094      LA    1        60.70989189     22462.66
916119      ROSAYA              5016  SHERWOOD ST             BATON ROUGE        70805      LA    1        63.99892308      24908.4
916129      WALKER              3953  PALM ST                 SAINT LOUIS        63107      MO    1        74.26429167     35605.77
916135      REED                4200  W BUENA VISTA AVE       DETROIT            48238      MI    1         79.7693125     38274.84

916359      HULL                3317  NIELSON AVE             YOUNGSTOWN         44502      OH    1        88.63829688      56552.2
916456      PITTMAN             5419  HOLLY HILLS             SAINT LOUIS        63109      MO    1            79.8446     67822.17

916496      BERRY               6648  ROPER HOLLOW RD         MORGANTON          28655      NC    1        69.78714063     44632.52
916525      BUSHNER              925  HARTFORD AVE            AKRON              44320      OH    1        89.72766452     69516.66
916847      SEAMANS              158  EAST MALLORY ST         MEMPHIS            38109      TN    1         79.7787037     38756.54

916982      BUTLER              9412  FIG STREET              NEW ORLEANS        70118      LA    1        33.18632609     15190.27
918784      DAUGHTREY           1652  WENDY CIR               SODDY DAISY        37379      TN    1         49.8868875     39893.95
919555      SMITH               5483  STEPHENS FOREST         MEMPHIS            38141      TN    1        84.82430189     89883.17
919730      ROBINS               980  MARION PL               AKRON              44311      OH    1         79.8547561     32728.21



                                     I-A-24
<PAGE>
<CAPTION>
(table continued)

Loan            APR    Margin  Index            Curr Pmt    Maturity    Property Type      Occ Status         Appr       Orig
No                             Name                         Dt                                                Val        Term

<C>             <C>    <C>     <C>               <C>        <C>         <C>                <C>                <C>        <C>
916064          11.45          Fixed Rate        290.44      2/1/09     Single Family      Owner occupied      33500     120
916082           10.2          Fixed Rate        195.66      2/1/19     Single Family      Owner occupied      25000     240
916110           9.55          Fixed Rate        240.87      1/1/14     Single Family      Owner occupied      37000     180
916119           12.8          Fixed Rate        317.41      1/1/14     Single Family      Owner occupied      39000     180
916129          11.75          Fixed Rate        390.13     12/1/18     Single Family      Owner occupied      48000     240
916135           11.1          Fixed Rate         368.6      1/1/14     Single Family      Not Owner           48000     180
                                                                                           occupied
916359            9.5          Fixed Rate        536.91    10/20/18     Single Family      Owner occupied      64000     240
916456          11.55          Fixed Rate        675.99      2/1/14     Multiple Family    Not Owner           85000     180
                                                                                           occupied
916496         11.525          Fixed Rate        444.51    11/25/13     Manufactured       Owner occupied      64000     180
916525          11.95          Fixed Rate        714.77     11/6/28     Single Family      Owner occupied      85000     360
916847          10.65          Fixed Rate        360.02      2/1/14     Single Family      Not Owner           48600     180
                                                                                           occupied
916982          10.94          Fixed Rate        176.72     12/1/13     Single Family      Owner occupied      46000     180
918784          10.85          Fixed Rate        376.41     3/10/14     Single Family      Owner occupied      80000     180
919555           11.5          Fixed Rate        892.26      4/1/14     Single Family      Owner occupied     106000     180
919730             11          Fixed Rate        312.36      4/2/14     Single Family      Not Owner           41000     180
                                                                                           occupied


                                     I-A-24
</TABLE>

<PAGE>
<TABLE>
<CAPTION>
Loan     Borr Name             Address                        City              Zip       State   Lien   LTV            Curr Bal
No                                                                              Code              Posi-
                                                                                                  tion

<S>      <C>                    <C>                           <C>               <C>       <C>     <C>    <C>            <C>
400572   TOWNSEND               3020  W 28TH STREET           MUNCIE            47302     IN      1      89.29658621     51759.01
703191   CARTER                  201  GLENEAGLE DRIVE         BYRON             31008     GA      1      78.81981982     87445.21
703215   KING                   1601  MERIDAN STREET          NASHVILLE         37207     TN      1      84.49963464     62417.29
703888   COSBY                  1521  PAUL JACK DR            HAMPTON           23666     VA      1      86.01894676     74288.42
703891   JONES                   209  TUNNEL BLVD             CHATTANOOGA       37411     TN      1      84.64509722     60921.84
703901   MC NICHOLAS            1145  N 4TH STREET            PHILADELPHIA      19123     PA      1      88.58215714     61977.12
703926   SPARKS                    5  ADMIRAL COURT           PORTSMOUTH        23703     VA      1      79.62282895    120971.85
703980   LAWHORN                4545  WOODCROFT COVE          LITHONIA          30058     GA      1      78.55978475     87555.28
704093   RICH                   5010  LOCUST STREET           PHILADELPHIA      19139     PA      1               75        42579
704127   KRIVANEC JR            1517  BOXWOOD DRIVE           CHESAPEAKE        23323     VA      1          74.6464        65286
704220   MCCULLERS             18553  ZINNIA ROAD             FORT MYERS        33912     FL      1      74.64786667    100728.96
704257   ZAYAS                    83  WHITMORE STREET         HARTFORD          6114      CT      1      74.69448101     58984.63
704297   MAEHL                  1927  SE 8TH AVENUE           CAPE CORAL        33990     FL      1       78.4142987     60351.88
704310   TOUCHTON               1824  BARBARA LANE            CLEARWATER        33755     FL      1       79.7301771     68854.35
704311   MILLER                 5514  SAGRA RD                BALTIMORE         21239     MD      1      84.65593333     63464.88
704342   SANCHEZ                1638  SHIRLEY DRIVE           ANDERSON          29621     SC      1      79.67410667     59698.73
704352   DUNN II                5535  GALAXY DR               CRESTVIEW         32539     FL      1      84.65181491     82288.42
704381   HUNTER                   20  ALLVIEW AVENUE          NORWALK           6854      CT      1      84.71638286    148137.73
704411   WEIAND                 9611  ORANGE GROVE DRIVE      TAMPA             33618     FL      1      84.69173494     70234.48
781032   HINCHCLIFFE            4820  TEALWOOD                BATON ROUGE       70809     LA      1      73.08922353    124201.15
781623   MARSH                  3904  LITTLETOWN PIKE         WESTMINSTER       21154     MD      1      74.55812644     64836.27
781716   PEASE                  2902  ARMOUR ST               PORT HURON        48060     MI      1      89.54040952     93944.24
782139   SHAFFER                 328  W CANAL                 TEKONSHA          49092     MI      1      83.92407792    129193.42
782378   BYRD                  17808  LOUISE                  SOUTHFIELD        48075     MI      1      89.56359259    145030.65
782535   DUFOSSAT               3817  DESPAUX DRIVE           CHALMETTE         70043     LA      1      84.30386066    102751.25
782633   MACDONALD              6127  S WOODLAWN UNIT B       CHICAGO           60637     IL      1      84.49182927    173208.25
782640   BUCHHOLZ               2563  SOUTH ORANGE            MESA              85210     AZ      1      89.24819886    156999.63
782733   GARNETT                2745  LARKSPUR                BATON ROUGE       70805     LA      1      84.68649091     46527.32
782860   PARKER                  255  255 1/2 S HIGH ST       MARION            43302     OH      1          84.5864     52841.79
782954   WHITE                   300  HODGES ROAD             CHOCOWINITY       27817     NC      1      74.27669006     63480.05
783211   ANDERSON               8141  HARRISON AVE            MUNSTER           46321     IN      1      82.95449123     94522.92
783212   ARMSTRONG               111  GATEBRIAR               BATON ROUGE       70807     LA      1      84.66327273      65163.5
783222   JONES                   608  E RIDGE ROAD            GARY              46408     IN      1      74.80754717      39637.2
783235   CLAY                   1435  NEW LEICESTER HWY       ASHEVILLE         28806     NC      1      84.62165341    148864.38
783262   EKBERG                 6224  LARCOMB DR              HUBER HEIGHTS     45424     OH      1      84.70701621     88792.64
783424   ADAMS                  1412  MILLVILLE OXFORD RD     HAMILTON          45013     OH      1      84.69822764    104092.23
783457   KOSTERS                3507  KIMBALL AVENUE          MEMPHIS           38111     TN      1         79.69408     49764.27
783512   JOHNSON                6420  ST. PIUS AVENUE         BATON ROUGE       70811     LA      1      89.64960215     83342.81
783686   SHIRER JR               703  ORCHARD ROAD            WILLOUGHBY        44094-    OH      1          89.7036      80670.9
783691   WEST                   1446  WOODSON ROAD            ST LOUIS          63132     MO      1      79.66110667     59719.52
783779   MORGAN                 8316  JACKSON STREET          ST LOUIS          63114     MO      1      79.69542105     45381.19
783834   VELISAVLJEVIC            24  S PARK                  WAUKEGAN          60085     IL      1      87.13214583     83605.99

                                     I-B-1
<PAGE>
<CAPTION>
(table continued)

Loan       APR     Margin    Index Name        Curr Pmt   Maturity Dt    Property Type      Occ Status               Appr      Orig
No                                                                                                                    Val       Ter

<C>         <C>      <C>    <C>                  <C>          <C>         <C>                <C>                       <C>      <C>
400572      8.75     6.25   6 Month LIBOR        410.66       6/12/28     Single Family      Owner occupied            60000    360
703191       9.8    6.325   6 Month LIBOR        759.29        9/1/28     Single Family      Owner occupied           111000    360
703215     10.55    6.675   6 Month LIBOR        576.94        8/1/28     Manufactured       Owner occupied            74000    360
703888      10.7     6.25   6 Month LIBOR        694.64       10/1/28     Single Family      Owner occupied            87900    360
703891     11.35    5.875   6 Month LIBOR        599.06        9/1/28     Single Family      Owner occupied            73000    360
703901      11.3    7.425   6 Month LIBOR        614.29       10/1/28     Multiple Family    Owner occupied            74000    360
703926     10.35     6.33   6 Month LIBOR       1098.71       10/1/28     Single Family      Owner occupied           152000    360
703980     10.45     6.45   6 Month LIBOR        801.68       10/1/28     Single Family      Owner occupied           111500    360
704093     11.55     6.25   6 Month LIBOR        424.98       10/1/28     Single Family      Not Owner                 57000    360
                                                                                             occupied
704127     10.35      6.3   6 Month LIBOR        592.95       10/1/28     Single Family      Owner occupied            88000    360
704220     10.35      6.3   6 Month LIBOR        914.84       11/1/28     Single Family      Owner occupied           135000    360
704257     10.85      6.8   6 Month LIBOR        557.55       11/1/28     Single Family      Owner occupied            79000    360
704297      10.6      6.6   6 Month LIBOR        560.48       11/1/28     Single Family      Owner occupied            77000    360
704310     11.45     6.55   6 Month LIBOR        681.77       11/1/28     Single Family      Owner occupied            87000    360
704311      10.6      6.6   6 Month LIBOR        587.92       11/1/28     Single Family      Owner occupied            75000    360
704342     10.05        6   6 Month LIBOR        528.76       11/1/28     Manufactured       Owner occupied            75400    360
704352     10.55    6.675   6 Month LIBOR        759.23       11/1/28     Single Family      Owner occupied            97250    360
704381     10.99        6   6 Month LIBOR       1415.46       11/1/28     Single Family      Owner occupied           175000    360
704411      10.6      6.6   6 Month LIBOR        650.63       11/1/28     Single Family      Owner occupied            83000    360
781032      11.1     7.05   6 Month LIBOR       1199.86        5/1/28     Single Family      Owner occupied           170000    360
781623      10.5      6.8   6 Month LIBOR        596.87        7/1/28     Single Family      Owner occupied            87000    360
781716     11.25    7.775   6 Month LIBOR        917.84       6/17/28     Single Family      Owner occupied           105000    360
782139      11.4    7.925   6 Month LIBOR       1277.47        9/1/28     Single Family      Owner occupied           154000    360
782378     10.65    6.775   6 Month LIBOR       1350.07        9/1/28     Single Family      Owner occupied           164000    360
782535      10.1    5.875   1 Year Treasury      915.18       8/12/28     Single Family      Owner occupied           122000    360
782633     11.65    7.275   1 Year Treasury     1741.94       10/1/28     Single Family      Owner occupied           205000    360
782640        10    6.875   1 Year Treasury     1386.17        9/1/28     Single Family      Owner occupied           176000    360
782733      11.5      7.5   6 Month LIBOR        462.96       8/24/28     Single Family      Owner occupied            55000    360
782860      10.2      6.2   6 Month LIBOR        474.08       10/1/28     Multiple Family    Owner occupied            62500    360
782954    11.475    6.475   6 Month LIBOR         633.8        5/1/28     Manufactured       Owner occupied            85500    360
783211     10.05    6.175   6 Month LIBOR        837.21       11/1/28     Single Family      Owner occupied           114000    360
783212      10.7      6.7   6 Month LIBOR         608.5       11/1/28     Single Family      Owner occupied            77000    360
783222      12.7     7.55   6 Month LIBOR        430.41       11/1/28     Single Family      Owner occupied            53000    360
783235     10.15    5.875   6 Month LIBOR       1329.46       11/1/28     Single Family      Owner occupied           176000    360
783262     11.35    6.675   6 Month LIBOR         872.8       10/1/28     Single Family      Owner occupied           105000    360
783424      10.7     6.25   6 Month LIBOR        972.03       11/1/28     Single Family      Owner occupied           123000    360
783457     10.35      6.3   6 Month LIBOR        451.77       11/1/28     Single Family      Owner occupied            62500    360
783512     11.25    7.775   6 Month LIBOR        812.95       10/1/28     Single Family      Owner occupied            93000    360
783686     11.05    7.175   6 Month LIBOR        774.44       11/1/28     Single Family      Owner occupied            90000    360
783691     10.45      6.8   6 Month LIBOR         546.6       11/1/28     Single Family      Owner occupied            75000    360
783779      9.79    5.925   6 Month LIBOR        393.11       12/1/28     Single Family      Owner occupied            57000    360
783834       9.9    6.125   6 Month LIBOR        730.96       12/1/28     Multiple Family    Owner occupied            96000    360

                                      I-B-1
<PAGE>
<CAPTION>
(table continued)
Loan     Borr Name             Address                        City              Zip       State   Lien   LTV            Curr Bal
No                                                                              Code              Posi-
                                                                                                  tion

<C>      <C>                   <C>                            <C>               <C>       <C>     <C>    <C>             <C>
783999   LEE                    2130  HOME AVENUE             FLINT             48504     MI      1      74.65013208     39543.15
801021   MCFADDEN                212  WHITE PALM CT           FLORENCE          29506     SC      1      92.39804016    114940.72
801775   PLESS                 HC 65  BOX 505                 CLOUDLAND         30731-    GA      1      68.21976364     37520.87
803446   ROSANIA                3603  OCITA DRIVE             ORLANDO           32837-    FL      1      68.61387647    116643.59
803459   DANKO                 10153  SOUTH WOODROSE COURT    HIGHLANDS RANCH   80126     CO      1       88.3487551    140872.09
806632   PEAUGH                   19  N 18TH AVENUE           BEECH GROVE       46107     IN      1               85        68850
806772   THOMPSON               8820  SOUTH 280 EAST          SANDY             84070     UT      1      81.58403261     75057.31
807359   PARKER                 1141  LOCH LOMAND CIRCLE      WATKINSVILLE,     30677     GA      1      88.89832824    116456.81
807405   SULLIVAN               1861  REMINGTON ROAD          ATLANTA           30341     GA      1      79.41949697    131042.17
807689   WOOD                   3065  PINE MOUNTAIN CIRCLE    KENNESAW          30152     GA      1       79.2756368    495472.73
807806   WATERS                  803  WILKERSON ST            HUNTINGTON        46750     IN      1      89.51304895     64001.83
807869   GARRETT                7401  HASSOCK DR              LOUISVILLE        40258     KY      1      89.80547234    105521.43
808141   DAVIS                  2104  BRUMMEL STREET          EVANSTON          60202     IL      1      58.21235862      84329.8
808142   TRIPLETT               2591  SNEAKWOOD LN            NEW MELLE         63348     MO      1      89.85766071    150960.87
808322   WILSON                 7035  N 300 E                 FREMONT           46737-    IN      1       83.5564125     66845.13
808333   DELLER                  305  W DOW ST                TIPP CITY         45371     OH      1      89.09179333    133637.69
808399   TIMBERLAKE             4083  LONGPOINT BLVD          PORTSMOUTH        23703-    VA      1      79.50246027    135074.68
808408   SMITH-ANDOH             197  THORNHURST              BOLINGBROOK       60440     IL      1      69.55744371    105031.74
808755   JONES                   556  ST JOHNS AVE S W        ATLANTA           30315     GA      1      89.71343333     53828.06
808964   PRYER                   922  E SPARROW RD            VIRGINIA BEACH    23464-    VA      1      88.99258779    349740.87
809025   MARLOWE                5615  S OAKLEY AVE            CHICAGO           60636     IL      1         72.14208    144284.16
809209   MCKAY                    12  ELTON PL                BOYNTON BEACH     33462     FL      1      84.96664286     95162.64
809316   WOODS                   804  N TENNESSEE ST          CARTERSVILLE      30120     GA      1      89.49487838     66226.21
809318   LANGE                   607  MAIN ST                 LORIMOR           50149     IA      1      62.90719512     25791.95
809322   ROSE ROSE\WAGNE         513  N JACKSON               BELLEVILLE        62220     IL      1      80.64666225     60888.23
809323   HALL                   6121  GARRETT LN              ROCKFORD          61107     IL      1      69.11220536     77405.67
809400   CAMPBELL                517  S HAMPTON AVE           COLUMBUS          43205     OH      1          72.4192      36209.6
809500   BRIGHT                 4601  MASON DALE WAY          RICHMOND          23234-    VA      1               90        88200
809505   SPERRY                  126  LELAND AVE              SANTA ROSA        95405     CA      1      79.51653419    186068.69
809569   BROWN                  3481  GLEN ALLEN DR           CLEVELAND         44121     OH      1      84.59713793     98091.38
809720   STUBBS                  616  STUBBS AVE              BENNETTSVILLE     29512     SC      1      89.28924138     51787.76
809730   GORDON                  532  TAYLOR ST               CRAIG             81625-    CO      1      77.82491304     71598.92
809747   MARKS                  1127  E 140TH ST              CLEVELAND         44110     OH      1      79.19813333     47495.55
809841   SCHAFER                5075  GOLDEN NUGGET WAY       AGOURA            91301     CA      1        84.630125    412289.57
809893   HOLLAND                 812  18TH AVE W              PALMETTO          34221     FL      1      79.59873134     53331.15
809938   GORDON                 4301  NW32 AVE                LAUDERDALE LAKES  33309-    FL      1      89.63784211     85155.95
810034   HALL                   9255  BALD KNOB RD            NEW VIENNA        45159     OH      1      87.12206024     72274.23
810080   WEAVER                 9842  N MANILLA CIR           PLEASANT GROVE    84062     UT      1      84.53866957    194216.97
810094   BUSH                  10540  S COLUMBINE WAY         SANDY             84094     UT      1      84.50643333    126689.16
810125   OHL                    2618  W MOSS AVE              PEORIA            61604     IL      1      89.66284091     78840.98
810139   CONKLIN                 435  62ND AVE S              SAINT PETERSBURG  33705     FL      1      89.53852308      58171.4
810149   BENNETT                 404  NORTH MILTON AVENUE     SPRINGFIELD       62702     IL      1      89.16652459      54334.2
810157   LAVAGNA                  75  WILLMORE RD             SAINT LOUIS       63109-    MO      1      84.44227586     122441.3
810185   TIEDE                  7912  SUTTON RD               BRITTON           49229     MI      1      74.75129412     69892.46
810208   RUTLEDGE               5410  KRISTEN AVE             BOSSIER CITY      71112     LA      1      89.60771579     85048.92
810299   WILLIAMS              12725  DEWEY ST                CEDAR LAKE        46303     IN      1      89.75874194     83422.98
810312   MCCAIN                 1104  MOUNTAIN VIEW DR        MARIETTA          30062-    GA      1      89.66551402      95942.1

                                     I-B-2
<PAGE>
<CAPTION>
(table continued)
Loan       APR     Margin    Index Name        Curr Pmt   Maturity Dt    Property Type      Occ Status               Appr      Orig
No                                                                                                                    Val       Ter

<C>          <C>    <C>     <C>                  <C>          <C>         <C>                <C>                       <C>      <C>
783999       9.4    7.025   1 Year Treasury      331.34       12/1/28     Single Family      Owner occupied            53000    360
801021        12    6.375   6 Month LIBOR       1197.54        9/1/11     Single Family      Owner occupied           125000    180
801775     13.23    8.625   6 Month LIBOR        432.82       1/13/12     SINGLE FAMILY      Owner occupied            55000    180
803446      8.13     2.75   1 Year Treasury      883.99       6/30/12     Single Family      Owner occupied           170000    180
803459        11    6.125   6 Month LIBOR       1354.52        7/1/27     Single Family      Owner occupied           160000    360
806632      11.7      7.1   6 Month LIBOR        692.34        3/5/13     Single Family      Owner occupied            81000    180
806772      8.65     5.75   6 Month LIBOR        592.48       3/17/13     Single Family      Owner occupied            92000    180
807359     10.55      7.5   6 Month LIBOR       1074.63       4/22/28     Single Family      Owner occupied           131000    360
807405        10    5.125   1 Year Treasury     1155.25       4/27/28     Single Family      Owner occupied           165000    360
807689       8.5     4.75   6 Month LIBOR       3844.57       5/11/28     Single Family      Owner occupied           625000    360
807806     10.25     6.65   6 Month LIBOR        576.64       5/20/28     Single Family      Owner occupied            71500    360
807869     11.25     7.15   6 Month LIBOR       1027.11       5/19/28     Single Family      Owner occupied           117500    360
808141         7     4.75   6 Month LIBOR         570.5        6/4/28     Single Family      Owner occupied           145000    360
808142     10.85      6.7   6 Month LIBOR       1422.81        6/5/13     Single Family      Owner occupied           168000    180
808322       9.5     6.15   6 Month LIBOR        565.05       6/23/28     Single Family      Owner occupied            80000    360
808333        11     6.65   6 Month LIBOR       1285.64       6/23/28     Single Family      Owner occupied           150000    360
808399      9.25      6.9   6 Month LIBOR       1118.18       6/23/28     Single Family      Owner occupied           169900    360
808408      8.25     4.65   6 Month LIBOR        794.09       6/29/28     Single Family      Owner occupied           151000    360
808755     10.25      7.5   6 Month LIBOR        483.89       7/20/28     Single Family      Owner occupied            60000    360
808964        10      6.4   6 Month LIBOR       3093.44       7/28/28     Single Family      Owner occupied           393000    360
809025     10.25        8   6 Month LIBOR       1344.15       7/31/28     Multiple Family    Not Owner                200000    360
                                                                                             occupied
809209     11.25     7.75   6 Month LIBOR        924.64       8/13/28     Single Family      Owner occupied           112000    360
809316     10.25      7.9   6 Month LIBOR         596.8       8/20/28     Single Family      Owner occupied            74000    360
809318      8.35      6.5   6 Month LIBOR        197.17       8/25/28     Single Family      Owner occupied            41000    360
809322     12.49      8.9   6 Month LIBOR        652.69       8/12/28     Single Family      Owner occupied            75500    360
809323      8.65        6   6 Month LIBOR         639.3       8/19/28     Condominium        Owner occupied           112000    360
809400      10.5      7.2   6 Month LIBOR        333.88       8/26/28     Single Family      Not Owner                 50000    360
                                                                                             occupied
809500     11.25      8.5   6 Month LIBOR        856.65        9/1/28     Single Family      Owner occupied            98000    360
809505      8.35     7.45   6 Month LIBOR       1419.55       8/30/28     Multiple Family    Owner occupied           234000    360
809569     10.75      8.5   6 Month LIBOR        920.41       9/10/28     Single Family      Not Owner                116000    360
                                                                                             occupied
809720     11.95     9.65   6 Month LIBOR        534.93       9/28/28     Single Family      Owner occupied            58000    360
809730      9.99      8.5   6 Month LIBOR        631.32       9/25/28     SINGLE FAMILY      Owner occupied            92000    360
809747     10.49     8.75   6 Month LIBOR        438.72      10/19/28     Single Family      Not Owner                 60000    360
                                                                                             occupied
809841      9.15     7.75   6 Month LIBOR       3382.45       11/4/28     Single Family      Owner occupied           488000    360
809893     10.49      8.5   6 Month LIBOR         489.9       10/1/28     Single Family      Not Owner                 67000    360
                                                                                             occupied
809938      11.1     8.65   6 Month LIBOR         820.7      10/23/28     Single Family      Owner occupied            95000    360
810034      9.75        8   6 Month LIBOR        624.61      10/20/28     Single Family      Owner occupied            83000    360
810080       9.2     8.25   6 Month LIBOR       1601.26      10/27/28     Single Family      Owner occupied           230000    360
810094      9.35     8.25   6 Month LIBOR       1058.16      10/20/28     Single Family      Owner occupied           150000    360
810125     10.99      8.5   6 Month LIBOR        753.64      10/23/28     Single Family      Owner occupied            88000    360
810139      9.95     7.75   6 Month LIBOR        511.22      10/23/28     Single Family      Owner occupied            65000    360
810149      9.99      8.5   6 Month LIBOR        481.38      10/28/28     Single Family      Owner occupied            61000    360
810157        11        8   6 Month LIBOR       1173.74      10/26/28     Single Family      Owner occupied           145000    360
810185     11.99     8.75   6 Month LIBOR        720.77       11/2/28     Single Family      Owner occupied            93500    360
810208     10.25      8.5   6 Month LIBOR        766.17      10/29/28     Single Family      Owner occupied            98000    360
810299        12      9.5   6 Month LIBOR        860.95       11/6/28     Single Family      Owner occupied            93000    360
810312        11     8.75   6 Month LIBOR        917.09      11/16/28     Single Family      Owner occupied           107000    360

                                      I-B-2
<PAGE>
<CAPTION>
(table continued)
Loan     Borr Name             Address                        City              Zip       State   Lien   LTV            Curr Bal
No                                                                              Code              Posi-
                                                                                                  tion

<C>      <C>                     <C>                          <C>               <C>       <C>     <C>    <C>              <C>
810321   GADDIE                  705  FRANCIS CT              SPRING LAKE       28390-    NC      1      89.56626667      67174.7
810353   SCHWAB                 6689  PIN OAK CT              MASON             45040     OH      1        89.628688    111982.12
810360   HENDLEY                 604  E EPWORTH               CINCINNATI        45232     OH      1      89.42085507     61673.43
810361   PELAYO                 1760  W DERRINGER WAY         CHANDLER          85248     AZ      1      89.67665517    129976.79
810390   SWACKHAMMER             351  E CHERRY ST             SUNBURY           43074     OH      1      55.75796262     59625.71
810401   MILLER                  169  CLAY LICK RD            SALVISA           40372-    KY      1      89.66074627      60072.7
810419   KNIGHT                 8693  FOUR MILE RD            EAST LEROY        49051     MI      1      69.76645517    101121.99
810423   EVANS                  1033  E 74TH ST               CLEVELAND         44106     OH      1      89.77458993     62352.23
810430   TEMPLE TEMPLE\M        4305  MIDDLE LAKE DR          TAMPA             33624     FL      1      84.68514545    139730.49
810438   CRANK                  1765  DOE CREEK RD            IRVINE            40336     KY      1          89.6287     71668.57
810443   RONDINELLI ROND       11590  MILWAUKEE ST            THORNTON          80233     CO      1      89.54073125    143187.07
810445   LOYOLA                 1701  THOMAS DR               CLEARWATER        33769     FL      1      89.58877632     68051.36
810453   WEHRLI                 2209  SHEARWATER CT           FORT WAYNE        46825     IN      1      84.68959615      88035.3
810456   DUENAS                 8611  NW 24TH ST              SUNRISE           33322     FL      1      89.71425781    114725.78
810460   LANG                    510  HAVERHILL LANE          SAFETY HARBOR     34695     FL      1      82.66604375    132194.77
810461   HEADLEY                1024  COTTAGE CREEK DR        GARDNER           66030     KS      1      89.67065566    117343.02
810462   SHEFFIELD ANDERSON     3634  LYDIA ESTATES TERR.     JACKSONVILLE      32218     FL      1      89.67163834    123906.11
810463   DUCKWORTH              3122  ASHWOOD RD              CLEVELAND         44120     OH      1      84.79237908    129677.77
810465   EXLEY                  3140  E OVERLAND RD           MERIDIAN          83642     ID      1      79.01454661    186290.55
811047   STEVENS                   2  JAYMOORE DR             HAMPTON           23669     VA      1      84.64891726     82781.96
811164   WOMACK                 1006  NATHANIEL RD            CLEVELAND         44110     OH      1      89.64847761     60009.65
811166   LOWRY                   755  WEST 740 SOUTH          TOOELE            84074     UT      1      89.51683571    125181.94
811323   ROUSE                   340  WRIGHT RD               WALTON            41094-    KY      1      89.73095556     80757.86
811466   KING                         RT 3 BOX 5010\MAIN ST   DILLWYN           23936     VA      1         89.66656     78390.24
811511   JERDINE                3611  E 81ST ST               CLEVELAND         44105     OH      1      79.78491667     76571.67
811535   HOLLAND                6540  DARTMOUTH AVE N         ST PETERSBURG     33710     FL      1      89.61771667     53744.09
811596   SLAYBAUGH               625  FORAKER ST              SIDNEY            45365     OH      1      84.72073034     75369.15
811670   THATCHER               3840  GLADMAN WAY             LEXINGTON         40514     KY      1      89.68197938    130433.84
811689   FREDERICK              1568  W 16TH ST               JACKSONVILLE      32209     FL      1      89.61047458     52848.13
811880   HEAD                   5901  NEW CUT RD              CRESTWOOD         40014     KY      1      84.61159174    184256.81
811912   HENNING                 338  JACKSON ST              FREMONT           43420     OH      1      84.63775472     44841.48
811966   CANADY                  513  PARK AVENUE             FARMVILLE         23901     VA      1      77.72263265      76129.8
811971   CASEY                   157  BURRITT ST              SOUTHINGTON       6479      CT      1      89.60776193    163354.95
812265   THOMAS                 3133  BEAMON CT               NORFOLK           23513     VA      1      84.69989418     80004.59
812390   WINGERT                 615  PARK AVE                MACKAY            83251     ID      1          79.3894     63692.03
812420   PHILSON                1004  COPELAND RD             MONTGOMERY        49255     MI      1      79.75081667     47811.42
812594   MACKEY                10921  S MILLARD               CHICAGO           60655     IL      1      72.44313636    111511.73
812595   HOSEY                   228  NEEDMORE HWY            CHARLOTTE         48813     MI      1        71.687656     89518.88
812694   HINES                  3654  VENUS PL N W            ATLANTA           30331     GA      1      74.75030303      49296.7
812771   WILLIAMS               5022  COTTAGE LN              MEMPHIS           38125     TN      1       89.6980087    103107.59
812800   SMELTZ                 2275  KENT DR                 LARGO             33774     FL      1      89.60957091    246176.92
812872   HUTSELL                1947  BELMONT PL              INDEPENDENCE      64057     MO      1      84.69033981     87151.83
812923   BOWERS                 4112  CHAPEL MILL BEND        DECATUR           30034     GA      1      89.76678049    110364.17
813195   SMITH                   690  FINNELL PIKE            GEORGETOWN        40324     KY      1      89.62717647      76183.1
813204   YOUNG                  1137  E 167TH ST              CLEVELAND         44110     OH      1      84.67493976     70248.92
813225   MILLER                 8251  SW 3RD CT               NORTH LAUDERDALE  33068     FL      1      89.63822464    123587.57
813325   KILGORE                 704  SPRING VALLEY DR        INDIANAPOLIS      46231     IN      1      89.68264894     84232.33
813328   BUGGS                  1643  N MENARD AVE            CHICAGO           60639     IL      1       89.6294875     71669.27
813392   LARSON                 2228  LARKMOOR ST             LORAIN            44052     OH      1      83.10373043     95467.63
813414   HAMMOND                8029  NW 28TH PL              SUNRISE           33322     FL      1         89.62871     89585.72

                                     I-B-3

<PAGE>
<CAPTION>
(table continued)
Loan       APR     Margin    Index Name        Curr Pmt   Maturity Dt    Property Type      Occ Status               Appr      Orig
No                                                                                                                    Val       Ter

<C>        <C>       <C>    <C>                  <C>         <C>          <C>                <C>                       <C>      <C>
810321     10.25     8.25   6 Month LIBOR        604.87      11/10/28     Single Family      Owner occupied            75000    360
810353      9.99      8.5   6 Month LIBOR        986.44       12/1/28     Single Family      Owner occupied           125000    360
810360     10.75        8   6 Month LIBOR        579.69      11/20/28     Single Family      Owner occupied            69000    360
810361     10.65      8.4   6 Month LIBOR       1208.39       12/1/28     Single Family      Owner occupied           145000    360
810390         9     7.75   6 Month LIBOR        482.77      11/21/28     Single Family      Owner occupied           107000    360
810401        11        9   6 Month LIBOR        574.25      11/30/28     Single Family      Owner occupied            67000    360
810419     10.99     8.95   6 Month LIBOR        965.84       12/4/28     Single Family      Owner occupied           145000    360
810423     11.75        9   6 Month LIBOR        631.39      12/31/28     Single Family      Owner occupied            69500    360
810430      10.5     8.75   6 Month LIBOR       1282.92        1/1/29     Single Family      Owner occupied           165000    360
810438      9.99        8   6 Month LIBOR        631.32      12/10/28     Single Family      Owner occupied            80000    360
810443       9.4        8   6 Month LIBOR       1200.34      12/21/28     Single Family      Owner occupied           160000    360
810445       9.5     7.75   6 Month LIBOR        575.14      12/18/28     Single Family      Owner occupied            76000    360
810453      9.99        8   6 Month LIBOR        775.12       1/20/29     Single Family      Owner occupied           104000    360
810456        10     7.75   6 Month LIBOR       1010.96       1/28/29     Single Family      Owner occupied           128000    360
810460       9.4     8.25   6 Month LIBOR       1106.98        2/1/29     Single Family      Owner occupied           160000    360
810461        10        8   6 Month LIBOR       1033.55       2/12/29     Single Family      Owner occupied           143000    360
810462      9.49      8.5   6 Month LIBOR       1045.33       2/24/29     Single Family      Owner occupied           148000    360
810463     10.49        8   6 Month LIBOR       1188.65        3/4/29     Single Family      Owner occupied           153000    360
810465      9.75      7.5   6 Month LIBOR       1606.62       3/22/29     Single Family      Owner occupied           236000    360
811047       9.4     7.75   6 Month LIBOR        693.65      12/31/28     Single Family      Owner occupied           101000    360
811164     10.25      8.5   6 Month LIBOR        540.35      11/30/28     Single Family      Not Owner                 70000    360
                                                                                             occupied
811166      9.25     8.25   6 Month LIBOR       1036.58      10/30/28     Single Family      Owner occupied           140000    360
811323      11.5      8.5   6 Month LIBOR        802.14       12/7/28     Single Family      Owner occupied            90000    360
811466      10.5     7.75   6 Month LIBOR        720.36      11/30/28     Single Family      Owner occupied            95000    360
811511     12.49      9.5   6 Month LIBOR        819.06       11/5/28     Multiple Family    Not Owner                 96000    360
                                                                                             occupied
811535      9.85     7.75   6 Month LIBOR        467.91      12/14/28     Single Family      Owner occupied            60000    360
811596     10.49        8   6 Month LIBOR        691.43        1/4/29     Single Family      Owner occupied            89000    360
811670     10.75        8   6 Month LIBOR       1222.39       12/4/28     Single Family      Owner occupied           145500    360
811689     10.75        8   6 Month LIBOR        495.68      11/17/28     Single Family      Owner occupied            59000    360
811880       9.5     8.25   6 Month LIBOR        1558.1      11/30/28     Single Family      Owner occupied           218000    360
811912     11.25      8.5   6 Month LIBOR        437.07      12/18/28     Single Family      Owner occupied            53000    360
811966      9.75        8   6 Month LIBOR        657.25      12/18/28     Single Family      Owner occupied            98000    360
811971     10.25        8   6 Month LIBOR       1470.23       12/1/28     Single Family      Owner occupied           182300    360
812265     10.15      7.5   6 Month LIBOR        713.83       1/19/29     Single Family      Owner occupied            95500    360
812390      9.25      7.5   6 Month LIBOR        526.51       1/11/29     Single Family      Owner occupied            80000    360
812420     10.74     7.75   6 Month LIBOR        447.71       12/7/28     Single Family      Owner occupied            60000    360
812594     10.25        8   6 Month LIBOR       1003.63      12/21/28     Single Family      Owner occupied           154000    360
812595      9.75        8   6 Month LIBOR        773.24      11/30/28     Single Family      Owner occupied           125000    360
812694        11     8.75   6 Month LIBOR         471.4      11/25/28     Single Family      Not Owner                 66000    360
                                                                                             occupied
812771     10.39      8.5   6 Month LIBOR        938.25        1/5/29     Single Family      Owner occupied           115000    360
812800      9.75     8.25   6 Month LIBOR       2126.41      11/30/28     Single Family      Owner occupied           275000    360
812872     10.25      8.5   6 Month LIBOR        784.54      12/23/28     Single Family      Owner occupied           103000    360
812923     10.24     8.25   6 Month LIBOR        991.16       3/12/29     Single Family      Owner occupied           123000    360
813195     10.49      8.5   6 Month LIBOR         699.2       12/4/28     Single Family      Owner occupied            85000    360
813204     10.35     8.25   6 Month LIBOR        637.45      12/16/28     Single Family      Owner occupied            83000    360
813225     10.25        8   6 Month LIBOR       1112.96      12/22/28     Single Family      Owner occupied           138000    360
813325     10.75        8   6 Month LIBOR        789.73      11/30/28     Single Family      Owner occupied            94000    360
813328        10     7.75   6 Month LIBOR        631.85      12/31/28     Single Family      Owner occupied            80000    360
813392       9.5     8.25   6 Month LIBOR        807.22      12/28/28     Single Family      Owner occupied           115000    360
813414      9.99        8   6 Month LIBOR        789.15      12/21/28     Single Family      Owner occupied           100000    360

                                      I-B-3
<PAGE>
<CAPTION>
(table continued)
Loan     Borr Name             Address                        City              Zip       State   Lien   LTV            Curr Bal
No                                                                              Code              Posi-
                                                                                                  tion

<C>      <C>                     <C>                          <C>               <C>       <C>     <C>       <C>          <C>
813542   ALLEN                   799  HEYL AVE                COLUMBUS          43206     OH      1         79.76755     63828.06
813637   GONZALES               2990  INGALLS ST              DENVER            80214     CO      1       79.6627415       117047
813844   STEWART                 205  NORTHBROOK DR           NICHOLASVILLE     40356     KY      1      84.59093077    109844.96
814114   FRENCH                 1574  YOUNCE ST               FRANKLIN          46131     IN      1      79.77147436     62129.33
814160   STRAIT                 1213  LONGWOOD AVE            PUEBLO            81004     CO      1      71.79152273     63135.23
814199   ADAMS                   104  THIRD ST                PAINTSVILLE       41240     KY      1      88.77448428    141091.55
814266   DORAN                  6135  W 97TH STREET           OAK LAWN          60453     IL      1      89.30762411    125799.16
814272   DAVIS                   299  WARREN ST               ATLANTA           30317     GA      1      89.73467692     58276.33
814285   JACKSON                1036  RALSTON ROAD            SHERWOOD          49087     MI      1      74.74968421     70984.56
814295   ELLIS                  2269  BATES RD                MOUNT MORRIS      48458     MI      1      82.82961039     31860.55
814309   MCPHERSON              8685  SW 154TH CIR PL UNIT 2-IMIAMI             33193     FL      1      84.76914433     82109.85
814323   BATTLE                 5439  LEE RD                  MAPLE HEIGHTS     44137     OH      1         74.72617     74654.82
814364   GOVE                    283  W 400 N                 BOUNTIFUL         84010     UT      1      89.60681757    132467.62
814409   GROJEAN KING           1910  PIMA DRIVE              COLORADO SPRINGS  80915     CO      1      40.77161379     59077.15
814428   WOJCIK                 1623  DELMONTE CT             VENICE            34293     FL      1      89.60961429    125390.24
814451   WHITMER                 202  E MAIN ST               NEW LONDON        44851     OH      1      89.70429808      93252.5
814517   NOTO                   1621  CLAYTON AVE             LEXINGTON         40505     KY      1      79.69916564     64890.98
814525   BRANHAM\ROWE           7544  N PISGAH DR             WEST CHESTER      45069     OH      1      89.67137398    110243.35
814586   SKLAR                 38861  ALCOY RD                STERLING HEIGHTS  48310     MI      1      84.68891971    115968.65
814594   SADEK                  5507  -5509 TARNOW            DETROIT           48228     MI      1      89.96416667     70143.85
814741   NEIL                   4966  S HEATH AVE             SALT LAKE CITY    84118     UT      1        81.650875     91411.27
814806   PINEGAR                2740  FOREST DR               DES MOINES        50312     IA      1      89.60955372    108372.91
814808   EARLEY                  548  DELAND ROAD             FLUSHING          48433     MI      1      71.78284091     63118.93
814825   PITTS                  1696  E ENSIGN CIR            SALT LAKE CITY    84121     UT      1       49.2998619    103475.36
814828   NEWTON                  911  STUDER AVE              COLUMBUS          43206     OH      1      69.73687248     51931.48
814835   TAYLOR                  172  W PUTNAM FERRY RD       WOODSTOCK         30189     GA      1        84.611575    101480.03
814839   MILLER                18883  STATE RT 81             VENEDOCIA         45894     OH      1      74.74434746     88094.76
814992   SILVER                 1417  S HARDY                 INDEPENDENCE      64052     MO      1      79.19611215        42379
814996   PUGSLEY                 502  MAGNA CARTA WAY         TAMPA             33613     FL      1      79.03342045     69520.27
815011   CASTONGIA             17102  MOUNT ST                LOWELL            46356     IN      1      55.32841975      89584.4
815016   BOYE                   1900  SW47TH ST               CAPE CORAL        33904     FL      1      74.45713333     55808.15
815048   TRUNCK MELVIN          3840  E EASTER PL             LITTLETON         80122     CO      1      89.66508293    183634.61
815084   MCWILLIAMS             6454  S LEE CT                LITTLETON         80127     CO      1      84.09563399    128597.24
815119   TERRANA                3775  HAINES RD               IDA TOWNSHIP      48140     MI      1      79.70785641    155356.42
815131   JACKSON                3529  ELIZABETH ST            DENVER            80205     CO      1      69.64870707     68907.36
815148   MCINTOSH               4848  W 928 N                 LAKE VILLAGE      46349     IN      1      89.71358654     93258.15
815156   ALTEUS                 6450  NW 55TH MANOR           CORAL SPINGS      33067     FL      1      89.72212658    141709.84
815177   WATKINS                1114  E SECOND ST             PORT CLINTON      43452     OH      1      84.77957895     48305.75
815186   TERRY                  1216  BORDEN                  FLORISSANT        63031     MO      1      84.68952316     62132.61
815195   CRAWFORD                603  TILTON CT               RICHMOND          23224     VA      1       89.8623662     63726.67
815197   JONES                  3930  NW 34TH WAY             LAUDERDALE LAKES  33309     FL      1      84.72956522     97346.78
815224   COLLINS                9049  UNIONVILLE RD           UNIONVILLE CENTER 43077     OH      1       84.7711913     97373.81
815239   NOSCROY                7021  WOLFF ST                WESTMINSTER       80030     CO      1      89.57789781    122661.22
815256   HYATT                   103  COLLEGE AVENUE          MILLERSBURG       40348     KY      1      89.19854118     75780.86
815257   PATTERSON              5574  COUNTY FARM             SAINT JOHNS       48879     MI      1      89.69862166     159439.3
815266   BOGAN                  7130  N NAVAJO AVE            GLENDALE          53217     WI      1      64.65688136     76242.94
815268   LABA                    104  BROOKWOOD DR            WILMORE           40390     KY      1      89.54537079    119476.11
815270   LETT                  20205  SUMPTER RD              WARRENSVILLE HEIGH44128     OH      1      89.73201613     55612.22
815293   GROVES                14710  W 128TH ST              OLATHE            66062     KS      1      89.76405614    255627.49
815321   WILLIAMS                 27  -29 SCHUYLER TERR       EAST ORANGE       7017      NJ      1      79.81583704    107714.49
815423   LAKE                    874  LOIS CT                 HARTFORD          53027     WI      1      74.67511966     87257.79

                                     I-B-4
<PAGE>
<CAPTION>
(table continued)

Loan       APR     Margin    Index Name        Curr Pmt   Maturity Dt    Property Type      Occ Status               Appr      Orig
No                                                                                                                    Val       Ter

<C>        <C>       <C>    <C>                  <C>          <C>         <C>                <C>                       <C>      <C>
813542     11.99     8.75   6 Month LIBOR        657.82       1/15/29     Single Family      Owner occupied            80000    360
813637       9.9      8.5   6 Month LIBOR       1023.34       12/9/28     Single Family      Owner occupied           147000    360
813844      9.25      7.5   6 Month LIBOR        909.06      11/30/28     Single Family      Owner occupied           130000    360
814114      9.75     7.25   6 Month LIBOR        536.11       1/26/29     Single Family      Owner occupied            78000    360
814160       8.4     7.25   6 Month LIBOR        483.77       1/20/29     Single Family      Owner occupied            88000    360
814199     10.45        9   6 Month LIBOR       1289.07        3/9/29     Single Family      Owner occupied           159000    360
814266      9.89        8   6 Month LIBOR       1099.86      12/18/28     Single Family      Owner occupied           141000    360
814272     10.35      7.5   6 Month LIBOR        528.57        1/8/29     Single Family      Owner occupied            67000    360
814285     10.99      8.9   6 Month LIBOR        677.99      12/21/28     Single Family      Owner occupied            95000    360
814295     10.25     7.75   6 Month LIBOR        286.75      12/22/28     Single Family      Owner occupied            38500    360
814309      9.99      8.5   6 Month LIBOR        722.95       1/27/29     Condominium        Owner occupied            97000    360
814323      9.99     8.25   6 Month LIBOR        657.62      12/29/28     Single Family      Not Owner                110000    360
                                                                                             occupied
814364      9.15        8   6 Month LIBOR       1086.16      12/28/28     Single Family      Owner occupied           148000    360
814409       8.1     7.45   6 Month LIBOR        440.74      12/21/28     Single Family      Owner occupied           145000    360
814428      9.75        8   6 Month LIBOR       1082.53      12/18/28     Single Family      Owner occupied           140000    360
814451     10.49     8.25   6 Month LIBOR         855.5        1/5/29     Single Family      Owner occupied           104000    360
814517      9.85      7.5   6 Month LIBOR        564.96      12/23/28     Single Family      Owner occupied            81500    360
814525      9.99        8   6 Month LIBOR        970.65        1/4/29     Single Family      Owner occupied           123000    360
814586      9.99        8   6 Month LIBOR       1021.07        1/6/29     Single Family      Owner occupied           137000    360
814594     10.49     7.75   6 Month LIBOR        641.62       8/13/29     Multiple Family    Owner occupied            78000    360
814741     10.75     8.75   6 Month LIBOR        856.94      12/14/28     Single Family      Owner occupied           112000    360
814806      9.75     7.75   6 Month LIBOR        935.62      12/18/28     Single Family      Owner occupied           124000    360
814808     10.89     8.25   6 Month LIBOR        598.13      12/21/28     Single Family      Owner occupied            88000    360
814825      9.55     7.25   6 Month LIBOR        878.28      12/23/28     Single Family      Owner occupied           210000    360
814828     10.49     7.75   6 Month LIBOR        476.65        1/4/29     Single Family      Owner occupied            74500    360
814835       9.5        8   6 Month LIBOR        857.67      12/30/28     Single Family      Owner occupied           120000    360
814839       8.9     7.25   6 Month LIBOR        705.73        2/2/29     Single Family      Owner occupied           118000    360
814992      9.75     7.75   6 Month LIBOR        367.72       1/25/29     Single Family      Owner occupied            53500    360
814996     10.99        9   6 Month LIBOR         666.1        1/8/29     Single Family      Owner occupied            90000    360
815011      9.45      7.5   6 Month LIBOR        753.49        1/8/29     Single Family      Owner occupied           162000    360
815016      8.85     7.25   6 Month LIBOR        446.54      12/23/28     Single Family      Owner occupied            88000    360
815048       9.9        8   6 Month LIBOR        1605.5      12/31/28     Single Family      Owner occupied           205000    360
815084       9.4        8   6 Month LIBOR       1076.97       1/11/29     Single Family      Owner occupied           153000    360
815119      9.99      8.5   6 Month LIBOR       1367.86       1/20/29     Single Family      Owner occupied           195000    360
815131      8.45     7.25   6 Month LIBOR         530.4       1/21/29     Single Family      Owner occupied            99000    360
815148      9.99        8   6 Month LIBOR        820.72        2/5/29     Single Family      Owner occupied           104000    360
815156     11.35      7.5   6 Month LIBOR       1391.94      12/30/28     Single Family      Owner occupied           158000    360
815177     10.95      7.5   6 Month LIBOR        459.57       2/26/29     Single Family      Owner occupied            62000    360
815186        10     7.75   6 Month LIBOR        547.52        1/7/29     Single Family      Owner occupied            77000    360
815195     10.74        8   6 Month LIBOR        596.01       3/29/29     Single Family      Owner occupied            71000    360
815197      9.99        8   6 Month LIBOR         857.1        1/5/29     Single Family      Owner occupied           115000    360
815224     10.99      8.5   6 Month LIBOR        930.16        1/8/29     Single Family      Owner occupied           115000    360
815239       9.9        8   6 Month LIBOR       1072.95        2/5/29     Single Family      Owner occupied           137000    360
815256     10.25        8   6 Month LIBOR        685.52        1/6/29     Single Family      Owner occupied            85000    360
815257      10.4      7.5   6 Month LIBOR       1451.41        2/3/29     Single Family      Owner occupied           177750    360
815266       8.2     6.95   6 Month LIBOR        573.53       1/12/29     Single Family      Owner occupied           118000    360
815268      9.25      8.5   6 Month LIBOR        988.44        1/6/29     Single Family      Owner occupied           133500    360
815270     10.95      7.5   6 Month LIBOR        529.29       1/27/29     Single Family      Owner occupied            63000    360
815293      10.9        8   6 Month LIBOR       2423.35       1/15/29     Single Family      Owner occupied           285000    360
815321      11.5     8.25   6 Month LIBOR       1069.51       2/10/29     Multiple Family    Not Owner                135000    360
                                                                                             occupied
815423       8.5     7.25   6 Month LIBOR        674.72       1/27/29     Single Family      Owner occupied           117000    360

                                      I-B-4
<PAGE>
<CAPTION>
(table continued)

Loan     Borr Name             Address                        City              Zip       State   Lien   LTV            Curr Bal
No                                                                              Code              Posi-
                                                                                                  tion

<C>      <C>                     <C>                          <C>               <C>       <C>     <C>    <C>             <C>
815425   REDDINGTON              218  W N ST                  MORRISTOWN        46161     IN      1      74.79018919     55324.51
815494   CLEM                  12872  11 MILE RD              CERESCO           49033     MI      1      62.04232941    105406.39
815553   WAGNER                12707  141ST STREET EAST       PUYALLUP          98374     WA      1      79.71410833     95553.72
815559   WHITNEY                 822  NORTH "M" STREET        TACOMA            98403     WA      1      78.23106667    164074.45
815641   KALU                   4708  W 5TH ST                GREELEY           80634     CO      1      89.62044255    210492.62
815646   SANCHEZ                 667  SOUTHERN RD             BRONSON           49028     MI      1      88.42740129     48125.61
815673   APOLLO                11631  SHIMMERING LAKE DR      CHARLOTTE         28216     NC      1      89.73202671    302279.36
815677   REED                    311  N PARKSIDE AVE          CHICAGO           60644     IL      1      77.37990777    159181.64
815681   COVINGTON              2566  -2568 N 40TH ST         MILWAUKEE         53210     WI      1      84.70580357     47410.96
815693   EVANS                   506  154TH PL                CALUMET CITY      60419     IL      1      84.75516364     93151.16
815694   RAGLAND                 315  ADAMS ST                JACKSON           49202     MI      1      84.67342424     55856.53
815733   MASON                  1409  WINDERMERE DR           FINDLAY           45840     OH      1      79.79971034    115650.11
815742   COONEY                12728  214TH AVE E             SUMNER            98390     WA      1      74.61592105     85005.69
815763   GUINN                     2  EAST OAKS               FESTUS            63028     MO      1      84.67925958     59212.61
815767   SHAW                   2201  NE 4TH PL               CAPE CORAL        33909     FL      1      79.75865385        62147
815792   WARD III               2025  FEATHERBED LANE         BALTIMORE         21207     MD      1      84.74344375    135528.85
815892   TURNAGE                 133  FRONT ST                POTTS CAMP        38659     MS      1      79.79693443     48639.25
815914   KOTSOVOS                309  64TH AVE N              MYRTLE BEACH      29572     SC      1      74.75884167    179335.78
815920   BLOMDAHL               1705  S TAYLOR CIR            OLATHE            66062     KS      1      84.73008621     98240.67
815924   PATTON                 5908  W SUPERIOR              CHICAGO           60644     IL      1      67.14622981    108050.19
815927   CANTANZARO            19022  CLEVELAND AVE.          BELTON            64012     MO      1      53.00384545    116541.48
816012   GONZALES                859  S OSAGE ST              DENVER            80223     CO      1       79.6234434     84283.57
816102   CROSBY                 1430  WOODBERRY RD            CHARLOTTE         28212     NC      1      89.74090833    107582.83
816104   WHITE                  1910  16TH AVE EAST           BRADENTON         34208     FL      1       89.7368625     71758.37
816112   WARD                  24240  STATE ROUTE 18          DESHLER           43516     OH      1      89.72834921     56478.06
816148   DAVIS                   788  FURLONG DR              LEXINGTON         40504     KY      1      41.01663235     27877.22
816160   HALL                    700  S HUGHES ST             APEX              27502     NC      1       89.6988254      84723.4
816188   KLEIN                   630  N WHEELER STREET        GRIFFITH          46319     IN      1      68.32135398     77164.19
816215   ARGENTO                 367  CREEKVIEW DR            HOSCHTON          30548     GA      1      84.70243458    106759.53
816272   MOREAU                  957  MUELLER RD              ST. PAUL          63366     MO      1      71.09997273     78149.65
816276   HENDERSON              5603  LEXINGTON AVE           CLEVELAND         44103     OH      1      79.74477778     50218.39
816291   TE                     6756  28TH AVE S              SEATTLE           98108     WA      1      68.25714721    134388.09
816336   QUINNEY                6241  SIERRA CIR              ROCKFORD          37853     TN      1      89.72833333    118388.41
816346   DUNCAN                 3650  SALERNO RD              STUART            34997     FL      1       78.5621375     62797.83
816353   MEDINA                  507  GLADE CT                KISSIMMEE         34758     FL      1      79.73781111      71729.2
816369   TRUJILLO                321  N LANE                  AVONDALE          81022     CO      1      84.69084906     44862.01
816435   RILEY                    42  ALLEN ST                NEWARK            43055     OH      1      89.74078667     67245.28
816439   LETT                   3336  SPRINGSIDE CT           DECATUR           30034     GA      1      69.81812931     80952.82
816446   CHARLES               13932  STATE AVE               CHESTER           23836     VA      1      74.79694286     52336.82
816454   KIRKLEY                 211  JOHNSTON DR             DOUSMAN           53118     WI      1      79.74597143    111591.85
816473   LINSTED                6373  NICKEL PLATE AVE NE     LOUISVILLE        44641     OH      1        78.395975    188040.52
816481   LEACH                 59160  N MAIN                  NEW HAVEN         48048     MI      1         84.59032     63442.74
816483   HOOPER                 5444  CANADA SHORES           COLDWATER         49036     MI      1      74.85233871     46376.76
816510   SAADATKHAH               39  ROGERS CT               GOLDEN            80401     CO      1      79.53651148    242516.71
816522   HOAG                    111  E UNION ST              GREENVILLE        48838     MI      1      84.51952778        60785
816563   ROGERS                 1021  SCALES RD               SUWANEE           30024     GA      1      89.80256842    170429.48
816576   MORRISON              13975  ASBURY PARK             DETROIT           48227     MI      1      89.69880986    127309.21
816589   GIERER                   56  COUNTRY HILL ROAD       SAINT PETERS      63376     MO      1      84.71557609     77848.47
816591   BRANTLEY              11610  S YALE AVE              CHICAGO           60628     IL      1      79.77153731     53401.45
816600   MOONEY                  160  POPLAR                  MINNEOLA          67865     KS      1      79.50593939     65556.65
816610   SEXTON                  168  LOCUST GROVE RD         CARLISLE          40311-    KY      1      84.80735294     57622.93

                                     I-B-5

<PAGE>
<CAPTION>
(table continued)

Loan       APR     Margin    Index Name        Curr Pmt   Maturity Dt    Property Type      Occ Status               Appr      Orig
No                                                                                                                    Val       Ter

<C>        <C>       <C>    <C>                  <C>          <C>         <C>                <C>                       <C>      <C>
815425     11.24     8.25   6 Month LIBOR        538.63       1/26/29     Single Family      Owner occupied            74000    360
815494      8.69      7.5   6 Month LIBOR        829.36       1/19/29     Single Family      Owner occupied           170000    360
815553      9.35      8.5   6 Month LIBOR        796.73        2/3/29     Single Family      Owner occupied           120000    360
815559       8.5     7.75   6 Month LIBOR       1268.71       1/21/29     Single Family      Owner occupied           210000    360
815641       9.3        8   6 Month LIBOR       1747.63        1/6/29     Single Family      Owner occupied           235000    360
815646      9.94        8   6 Month LIBOR        421.94        2/1/29     Single Family      Owner occupied            54450    360
815673     10.95      7.5   6 Month LIBOR       2876.94        1/5/29     Single Family      Owner occupied           337000    360
815677     10.19        9   6 Month LIBOR       1426.63       1/25/29     Single Family      Owner occupied           206000    360
815681      9.59      8.5   6 Month LIBOR        403.38        2/1/29     Single Family      Owner occupied            56000    360
815693     10.49        8   6 Month LIBOR        854.58        1/8/29     Single Family      Owner occupied           110000    360
815694      9.75      7.5   6 Month LIBOR        481.99       1/13/29     Single Family      Owner occupied            66000    360
815733      9.49        8   6 Month LIBOR        974.54       4/23/29     Single Family      Owner occupied           145000    360
815742      8.35     7.25   6 Month LIBOR        648.35       1/20/29     Single Family      Owner occupied           114000    360
815763      9.85     7.75   6 Month LIBOR        515.28       1/21/29     Single Family      Owner occupied            70000    360
815767      9.49      7.5   6 Month LIBOR        524.24       2/17/29     Single Family      Owner occupied            78000    360
815792     10.24      8.5   6 Month LIBOR       1217.69        2/3/29     Single Family      Owner occupied           160000    360
815892     11.05     5.75   6 Month LIBOR        466.58       1/27/29     Single Family      Owner occupied            61000    360
815914      9.94      8.4   6 Month LIBOR       1571.65        2/1/29     Single Family      Owner occupied           240000    360
815920        10     7.75   6 Month LIBOR        865.29       2/12/29     Single Family      Owner occupied           116000    360
815924       9.6     8.25   6 Month LIBOR        920.08        2/1/29     Single Family      Owner occupied           161000    360
815927      8.99     7.25   6 Month LIBOR        940.57        3/8/29     Single Family      Owner occupied           220000    360
816012       8.1      7.5   6 Month LIBOR        628.15       1/25/29     Single Family      Owner occupied           106000    360
816102      9.75        8   6 Month LIBOR        927.89       2/22/29     Single Family      Owner occupied           120000    360
816104     10.39      8.5   6 Month LIBOR         652.7        2/8/29     Single Family      Owner occupied            80000    360
816112     10.24        8   6 Month LIBOR        507.67       1/21/29     Single Family      Owner occupied            63000    360
816148       9.7     7.25   6 Month LIBOR        239.54       1/20/14     Single Family      Owner occupied            68000    180
816160      9.75        8   6 Month LIBOR        730.71       2/16/29     Single Family      Owner occupied            94500    360
816188       9.7      7.5   6 Month LIBOR           663        2/3/29     Single Family      Owner occupied           113000    360
816215        10     7.75   6 Month LIBOR        940.32        2/1/29     Single Family      Owner occupied           127000    360
816272       7.7     7.25   6 Month LIBOR        562.17        2/1/29     Single Family      Owner occupied           110000    360
816276     10.65     5.75   6 Month LIBOR        466.69        1/1/29     Single Family      Owner occupied            63000    360
816291      8.95      7.5   6 Month LIBOR       1081.39        2/3/29     Single Family      Owner occupied           197000    360
816336     10.24        8   6 Month LIBOR       1063.69        2/1/29     Single Family      Owner occupied           132000    360
816346      10.6        8   6 Month LIBOR           581       2/26/29     Single Family      Owner occupied            80000    360
816353      9.85      7.5   6 Month LIBOR        623.89        2/5/29     Single Family      Owner occupied            90000    360
816369      9.35     7.75   6 Month LIBOR        373.88        2/1/29     Single Family      Owner occupied            53000    360
816435     10.24        8   6 Month LIBOR        604.37        2/1/29     Single Family      Owner occupied            75000    360
816439      10.2      7.5   6 Month LIBOR        724.62       3/26/29     Single Family      Owner occupied           116000    360
816446     10.75      8.5   6 Month LIBOR        490.08       2/19/29     Single Family      Owner occupied            70000    360
816454        10        9   6 Month LIBOR        982.88       2/16/29     Single Family      Owner occupied           140000    360
816473      8.99    5.125   6 Month LIBOR       1519.38        1/1/29     Single Family      Owner occupied           240000    360
816481      8.65     7.35   1 Year Treasury      496.98        2/1/29     Single Family      Owner occupied            75000    360
816483     11.49      8.5   6 Month LIBOR        460.13       2/16/29     Single Family      Owner occupied            62000    360
816510      8.75      7.5   6 Month LIBOR       1919.55       1/26/29     Single Family      Owner occupied           370000    360
816522      9.25      7.5   6 Month LIBOR        503.48        2/3/29     Single Family      Owner occupied            72000    360
816563     10.99        9   6 Month LIBOR       1627.18       1/27/29     Single Family      Owner occupied           190000    360
816576      9.75        8   6 Month LIBOR          1098       2/16/29     Single Family      Owner occupied           142000    360
816589      8.99      7.5   6 Month LIBOR        628.65       2/23/29     Single Family      Owner occupied            94000    360
816591      10.5    7.375   1 Year Treasury       490.3        2/1/29     Single Family      Owner occupied            67000    360
816600      9.49    5.625   6 Month LIBOR        554.48        1/1/29     Single Family      Owner occupied            82500    360
816610     10.84        9   6 Month LIBOR        543.47        2/8/29     Single Family      Owner occupied            68000    360

                                      I-B-5
<PAGE>
<CAPTION>
(table continued)

Loan     Borr Name             Address                        City              Zip       State   Lien   LTV            Curr Bal
No                                                                              Code              Posi-
                                                                                                  tion

<C>      <C>                    <C>                           <C>               <C>       <C>     <C>    <C>             <C>
816620   SMITH                  7783  NW 60TH LN              PARKLAND          33067     FL      1      49.42824252     94627.47
816632   JONES                 18761  CAPE SABLE DR           BOCA RATON        34498     FL      1      89.70751883    214297.79
816652   WORKMAN                3248  VENTURA BOULEVARD       GROVE CITY        43123     OH      1      79.72888158     60563.56
816667   LAKES                   102  SQUIRES DR              RICHMOND          40475     KY      1      84.73010138     91888.92
816702   AARON                  3590  WOODSIDE DR             CORAL SPRINGS     33065     FL      1      74.78534545    164457.92
816756   NOEL                   1060  NW 43RD ST              FORT LAUDERDALE   33309     FL      1      84.65897849     78693.44
816782   JEWELL                 3368  PARK AVENUE WEST        MANSFIELD         44906     OH      1      84.55174863      77333.3
816803   REEVES                11386  LOGINAW DR              WARREN            48089     MI      1      89.83443243     166067.5
816844   DEGEER                 5194  S SEYMOUR RD            SWARTZ CREEK      48473     MI      1      89.68025021    107473.16
816852   HERBST                 9606  BUTCHER RD              MOUNT VERNON      43050     OH      1      89.72679592    131841.75
816855   MCDONALD               4809  WINONA TERRACE          CINCINNATI        45227     OH      1        69.783375     55804.93
816859   LARSSON                 362  S 20TH AVE              BRIGHTON          80601     CO      1      84.73854237    149918.85
816860   DIAS                   4580  FREEPORT WAY            DENVER            80239     CO      1      79.72639568    110689.54
816865   BELANGER                827  BROADWAY                OWOSSO            48867     MI      1        79.692125     57378.33
816879   PAYNE                  6658  COLLINSWAY COVE         MEMPHIS           38141     TN      1      79.85285455     87740.65
816900   WOOD                      6  WAGON WHEEL WAY         OCALA             34482     FL      1      84.78192593    114411.99
816926   STAVINSKY              7065  COLEY AVENUE            LAS VEGAS         89117     NV      1        89.708165    179330.17
816929   AHERN                  1311  CUSTER AVE              ROCKFORD          61103     IL      1           79.746     57390.12
816931   SANTIBANEZ             1559  SOUTH  AVE              TOLEDO            43609     OH      1      89.78663492     56538.04
816940   CHILDERS                989  BLAINCE BRANCH ROAD     BEATTYVILLE       41311     KY      1      89.72841538     58297.38
816974   FONNER                   27  SPAULDING AVE           BATTLE CREEK      49017     MI      1      89.78019753     72660.51
817000   SANDOR                 4409  DALLAS PL               BOULDER           80303     CO      1      79.71792571     278867.2
817002   LOPER                   520  S BRIDGE ST             BELDING           48809     MI      1        74.786375     59808.24
817027   WILLIAMS               2035  S GLEBE RD              ARLINGTON         22204     VA      1      84.91413889    152789.48
817032   CLARK                 15140  E HAMPDEN CIR           AURORA            80014     CO      1      88.70685714     80682.42
817055   MENCONI                1111  COUNTRY CLUB DR         CROWN POINT       46307     IN      1      89.73904386    102259.04
817086   CURRY                   809  18TH ST EAST            BRADENTON         34208     FL      1          79.7734     55814.18
817105   ALFARIS                2916  S WABASH CIR            DENVER            80231     CO      1      84.71624706    143887.63
817113   SCOTT                  1548  ARLINE AVE              ABINGTON          19001     PA      1      84.76913402     82187.64
817136   SAMS                     99  N HESTER ST             NORWALK           44857     OH      1      79.25778417     55052.67
817152   BUETTNER               1020  CENTRAL AVE             DECATUR           46733     IN      1      79.68664444     35837.25
817153   MILLIMAN                 30  CHARLES ST              HILLSDALE         49242     MI      1      89.79163889     64598.16
817158   VITELLO                1256  NEWTON ST               DENVER            80204     CO      1      89.68972308    116541.21
817164   PACHECO                5905  W ALAMO DR              LITTLETON         801230893 CO      1      89.73664792    207294.32
817189   GAUNT                   600  E 1248 S                MARION            46953     IN      1      84.68434286     59246.49
817201   JANNEN                  526  W 1ST STREET            LOVELAND          80537     CO      1      78.87767033     71702.58
817212   GIBSON                 2361  HANNA DRIVE             COLUMBUS          43211     OH      1      79.77386207     46229.42
817219   GIBSON                 2445  HANNA DR                COLUMBUS          43211     OH      1      79.80456364     43855.42
817221   GIBSON                 1675 - 1675 1/2 MINNESOTA AVE COLUMBUS          43211     OH      1      79.82443697     47459.44
817222   GIBSON                 2380  CENTURY DR              COLUMBUS          43211     OH      1      79.80468519     43058.12
817247   COTTEN                   74  S PARK ST               CEDAR SPRINGS     49319     MI      1      84.05474528     89020.09
817249   WILCOX                 4720  SWAINSONA DR            LOVELAND          80537     CO      1      73.39742105    139362.08
817261   CAPEL                   695  SHELTON RD              RADCLIFF          40160     KY      1       89.6826413     82464.99
817275   LUSK                   1836  HARBOR LANE             NAPLES            34104     FL      1      86.53272892    143583.55
817308   DUNN DUNN\BLUNK          53  TERRY DR                SAINT CHARLES     63303     MO      1      74.42322222     53555.39
817322   BAUGH                  1006  DANIELLE COURT          RICHMOND          40475     KY      1      89.65070064     70342.69
817373   KEHRLE                  262  OXFORD RD               LEXINGTON         44904     OH      1       69.3300087     79683.24
817381   KEENE                  4165  CEDAR RD                ORANGE PARK       32065     FL      1      79.63759756     65269.05

                                     I-B-6

<PAGE>
<CAPTION>
(table continued)

Loan       APR     Margin    Index Name        Curr Pmt   Maturity Dt    Property Type      Occ Status               Appr      Orig
No                                                                                                                    Val       Ter

<C>         <C>       <C>   <C>                  <C>           <C>        <C>                <C>                      <C>       <C>
816620      9.65      7.5   6 Month LIBOR        809.23        2/5/29     Single Family      Owner occupied           200000    360
816632      9.89        8   6 Month LIBOR        1870.2        2/5/29     Single Family      Owner occupied           243000    360
816652      9.69     8.25   6 Month LIBOR        519.69        2/1/29     Single Family      Owner occupied            76000    360
816667        10      7.5   6 Month LIBOR        809.34        2/5/29     Single Family      Owner occupied           116500    360
816702     10.49     8.75   6 Month LIBOR       1508.09        2/1/29     Single Family      Not Owner                220000    360
                                                                                             occupied
816756       9.7     7.75   6 Month LIBOR        675.83        2/1/29     Single Family      Owner occupied            93000    360
816782     10.99     8.25   6 Month LIBOR        740.08        2/3/29     Single Family      Owner occupied            91500    360
816803     10.95      9.5   6 Month LIBOR       1579.33       3/30/29     Single Family      Owner occupied           185000    360
816844      9.75      8.5   6 Month LIBOR        927.11        3/5/29     Single Family      Owner occupied           121000    360
816852     10.45      7.5   6 Month LIBOR       1205.26       2/18/29     Single Family      Owner occupied           147000    360
816855     10.95      8.5   6 Month LIBOR        531.19        2/3/29     Single Family      Owner occupied            80000    360
816859     10.15      8.5   6 Month LIBOR       1337.01       2/16/29     Single Family      Owner occupied           177000    360
816860       8.9      8.5   6 Month LIBOR        886.75       2/10/29     Single Family      Owner occupied           139000    360
816865      9.74      7.5   6 Month LIBOR        494.45        2/4/29     Single Family      Not Owner                 72000    360
                                                                                             occupied
816879      11.1     8.75   6 Month LIBOR         844.7        2/9/29     Single Family      Not Owner                110000    360
                                                                                             occupied
816900        11        8   6 Month LIBOR       1092.79       2/25/29     Single Family      Owner occupied           135000    360
816926       9.9        8   6 Month LIBOR       1566.34       2/10/29     Single Family      Owner occupied           200000    360
816929        10     7.75   6 Month LIBOR        505.48       2/19/29     Single Family      Owner occupied            72000    360
816931      9.75        8   6 Month LIBOR        487.14       4/23/29     Single Family      Owner occupied            65000    360
816940     10.24        8   6 Month LIBOR        523.78        2/3/29     Single Family      Owner occupied            65000    360
816974     10.49        8   6 Month LIBOR         666.3       2/22/29     Single Family      Owner occupied            81000    360
817000       9.5      7.5   6 Month LIBOR       2354.39        2/5/29     Single Family      Owner occupied           350000    360
817002     11.49     8.25   6 Month LIBOR        593.72       2/16/29     Single Family      Owner occupied            80000    360
817027        11      7.5   6 Month LIBOR       1457.05       8/20/29     Single Family      Owner occupied           180000    360
817032      9.65        8   6 Month LIBOR        689.97       2/10/29     Condominium        Owner occupied            91000    360
817055     10.49        8   6 Month LIBOR        937.76       3/12/29     Single Family      Owner occupied           118000    360
817086      9.79      7.5   6 Month LIBOR        482.77       3/10/29     Single Family      Owner occupied            70000    360
817105     10.25        8   6 Month LIBOR       1294.87       2/26/29     Single Family      Owner occupied           170000    360
817113      9.99        8   6 Month LIBOR        722.95       3/15/29     Single Family      Owner occupied            97000    360
817136      9.49      7.5   6 Month LIBOR        467.11       2/18/29     Single Family      Owner occupied            69500    360
817152      8.75     7.25   6 Month LIBOR        283.21       3/18/29     Single Family      Owner occupied            55500    360
817153     10.74        8   6 Month LIBOR        604.41       2/23/29     Single Family      Owner occupied            72000    360
817158      9.65        8   6 Month LIBOR        996.63       2/16/29     Single Family      Owner occupied           130000    360
817164      10.5      8.5   6 Month LIBOR       1903.39       2/16/29     Single Family      Owner occupied           232000    360
817189      9.25      7.5   6 Month LIBOR        489.49       2/16/29     Single Family      Owner occupied            76000    360
817201       9.4      8.5   6 Month LIBOR        600.17       2/22/29     Single Family      Owner occupied            91000    360
817212     10.49     8.75   6 Month LIBOR        424.09       2/12/29     Single Family      Not Owner                 58000    360
                                                                                             occupied
817219     10.49     8.75   6 Month LIBOR        402.16       2/12/29     Single Family      Not Owner                 56000    360
                                                                                             occupied
817221     10.99     9.25   6 Month LIBOR        452.95       2/12/29     Multiple Family    Not Owner                 60000    360
                                                                                             occupied
817222     10.49     8.75   6 Month LIBOR        394.84       2/12/29     Single Family      Not Owner                 55000    360
                                                                                             occupied
817247     10.24        8   6 Month LIBOR        799.11        4/5/29     Single Family      Owner occupied           106000    360
817249      8.25     7.25   6 Month LIBOR       1051.77       3/30/29     Single Family      Owner occupied           190000    360
817261       9.5     7.75   6 Month LIBOR        696.23       2/26/29     Single Family      Owner occupied            92000    360
817275     10.45      7.5   6 Month LIBOR       1311.84       3/16/29     Single Family      Owner occupied           166000    360
817308       9.6     7.25   6 Month LIBOR        458.01       3/24/29     Single Family      Owner occupied            75000    360
817322        10     8.25   6 Month LIBOR        619.57       2/25/29     Multiple Family    Owner occupied            79000    360
817373      8.94      7.5   6 Month LIBOR        640.25       3/10/29     Single Family      Owner occupied           115000    360
817381       9.5     7.25   6 Month LIBOR        550.76       3/10/29     Single Family      Owner occupied            82000    360

                                      I-B-6
<PAGE>
<CAPTION>
(table continued)

Loan     Borr Name             Address                        City              Zip       State   Lien   LTV            Curr Bal
No                                                                              Code              Posi-
                                                                                                  tion

<C>      <C>                    <C>                           <C>               <C>       <C>     <C>    <C>            <C>
817403   COLLIER                2113  S 23RD AVE              BROADVIEW         60153     IL      1           75.782    100753.92
817424   MCCLAIN                7213  W ROXBURY PL            LITTLETON         80128     CO      1      85.93069655    124533.58
817427   SPINN SPINNER           612  FOURTH ST               WESTON            64098     MO      1      89.68014993     59785.69
817430   LAPPALAINEN             849  BARNYARD DR             MURPHY            28906-    NC      1       79.7879661      47074.9
817432   FORSYTH                5105  EVERETT AVE             FLOYDS KNOBS      47119     IN      1      89.80256818    118539.39
817473   STERNBERG             21696  CROMWELL CIR            BOCA RATON        33486     FL      1      89.76659884    154339.09
817491   ALLEN                   141  ALLEN DOUGLAS DR        RICHMOND          40475     KY      1      76.81196296    103608.54
817497   PERRY                  7142  BAY VIEW DR NE          OLYMPIA           98506     WA      1        57.536204    143761.85
817540   GILLESPIE              2486  W SUNSET DR             LITTLETON         80120     CO      1      74.70386944    268767.66
817548   FINLEY                 8881  NORTHLAWN               DETROIT           48227     MI      1      74.81682353     63567.55
817593   DAVID                     7  COUNTRY HILL ROAD       SAINT PETERS      63376     MO      1       89.2887963     96321.83
817611   COOPER                  553  N CANYON VIEW DR        PLEASANT GROVE    84062     UT      1       79.6979367    193779.58
817613   MARLATTE                836  NW 1571 RD              HOLDEN            64040     MO      1       89.8398375    143699.53
817618   BROADDUS               3392  PEARL ST                WARREN            48091     MI      1      79.77776502     90256.98
817633   HENDRICKSON            5716  BROOKVIEW AVENUE        PORTAGE           46368     IN      1      89.76868148    121134.11
817656   PAPOVICH               2201  CARDINAL HARBOUR RD     PROSPECT          40059     KY      1      89.80084444    201897.02
817676   CARPENTER              3580  W SKY RIDGE LOOP        TUCSON            85742     AZ      1      89.73741509     95080.51
817691   KRETSCH               11525  272ND AVE               TREVOR            53179     WI      1      88.10666079     99966.79
817704   WEAVER                 5320  E 129TH WAY             THORNTON          80241     CO      1      79.46458784    117549.69
817708   KUHL                    904  SAINT CLAIR  AVE        ELKHART           46516     IN      1      84.81398333     50869.19
817709   ELLIS                  3240  LIV-MOOR DR             COLUMBUS          43227     OH      1      86.04001099     78296.41
817734   VANDERBUILT            3537  LEACH DR                COLUMBUS          43207     OH      1      89.80250602     74507.89
817749   SHULL                   359  SPERLING DR             CHERRYVILLE       28021     NC      1      84.82966667     76320.51
817755   NANCE                  9848  S UNIVERSITY            CHICAGO           60628     IL      1      74.79165714     78441.43
817776   SMITH                  7255  W MERANTO AVE           LAS VEGAS         891249220 NV      1      89.76659574    168696.21
817792   NADOLSKI              20245  HUNTINGTON AVE          HARPER WOODS      48225     MI      1      89.78350909     98682.54
817795   FORERO                  539  SUMMERBROOKE CT         SUWANEE           30174     GA      1      84.81363158    112716.58
817817   CRESPO                11007  REGENCY COMMONS CT      ORLANDO           32837     FL      1      84.82145185     57213.29
817825   BREATHETT              2387  COUNTRY CLUB DR SW      ATLANTA           30311     GA      1      84.83271579      80563.7
817842   WANNER                  710  HEALY ST                OGDEN             844030753 UT      1      89.79909412     76300.46
817851   BURGESS                 248  W DOWNS CIR             OGDEN             84404     UT      1      89.81408955    120248.18
817852   BROWN                  5052  INDIA LAKE DR           ACWORTH           30102     GA      1       79.7894219    143385.52
817858   CROWLEY                4920  DRYMON AVE              SARASOTA          34235     FL      1      79.78274107     89314.92
817869   ANDERSON               6716  COVE CREEK DR           CHARLOTTE         28215     NC      1      84.79192929     83872.92
817873   HALPIN                 4126  W 54TH TERR             SHAWNEE MISSION   66205     KS      1      89.77978571     125564.9
817904   SHEFFIELD               915  YORK DR                 BRANDON           33510     FL      1      89.76868293     73577.75
817905   VANDENBRINK            4167  PONDEROSA DR            DORR              49323     MI      1      72.47389565     83323.08
817908   MORRISON                705  E 152ND ST              DOLTON            60419     IL      1      79.86908594    102147.56
817909   DAHN                   4920  W 51ST TERR             ROELAND PARK      66205     KS      1      74.54817204     69242.89
817927   REVOLLO                4245  ORTEGA FOREST DR        JACKSONVILLE      32210     FL      1      84.78787397    309214.47
817934   NETZLER                 115  SECURITY BLVD           COLORADO SPRINGS  80911     CO      1      79.73048913     73309.91
817939   HEDGECOUGH              619  OLD DRAKE TEMPERANCE    BOWLING GREEN     42104     KY      1      89.78662069     52025.31
817941   JONES                   601  OAKDALE DR              ELKHART           46517     IN      1      89.72910526     68158.85
817951   LEROY                  6614  SW 41ST PL 1            DAVIE             33314     FL      1      67.58678082     49272.14
817960   GRANDMAISON            3624  BRIGHTON DR             LANSING           48911     MI      1      74.79838462     48573.44
817962   WEATHERS                435  50TH AVE                BELLWOOD          60104     IL      1      79.73228346     91081.66
817968   PORTER                10612  BRIXWORTH COURT         DAMASCUS          20872     MD      1      79.77776647    133152.97
817969   EBERTS                   20  LN 160 JIMMERSON        ANGOLA            46703     IN      1      89.83982422    229919.21
817974   GIBBONS                5753  SW 24TH AVE             FORT LAUDERDALE   33312     FL      1       79.1471913     90953.86
817982   KEESLING              12735  S DARNELL               OLATHE            66062     KS      1      84.79338125    271240.79

                                     I-B-7

<PAGE>
<CAPTION>
(table continued)

Loan       APR     Margin    Index Name        Curr Pmt   Maturity Dt    Property Type      Occ Status               Appr      Orig
No                                                                                                                    Val       Ter

817403     11.24      7.5   6 Month LIBOR        980.21        3/8/29     Single Family      Owner occupied           133000    360
817424       9.4        8   6 Month LIBOR       1041.96        3/2/29     Single Family      Owner occupied           145000    360
817427       9.5        8   6 Month LIBOR        504.76       2/22/29     Single Family      Owner occupied            66700    360
817430     10.85        9   6 Month LIBOR        444.16       2/25/29     Second Home        Not Owner                 59000    360
                                                                                             occupied
817432     10.99      8.5   6 Month LIBOR       1130.46        4/1/29     Single Family      Owner occupied           132000    360
817473     10.95      9.5   6 Month LIBOR       1468.35       2/12/29     Single Family      Owner occupied           176000    360
817491     10.49     8.25   6 Month LIBOR        950.09       2/22/14     Single Family      Owner occupied           135000    180
817497      9.23     7.33   6 Month LIBOR       1185.03       3/22/29     Single Family      Owner occupied           250000    360
817540      8.65      7.5   6 Month LIBOR       2104.84        3/3/29     Single Family      Owner occupied           360000    360
817548     10.49     8.25   6 Month LIBOR        582.67        3/5/29     Single Family      Not Owner                 85000    360
                                                                                             occupied
817593         9        8   6 Month LIBOR        778.07       3/12/29     Single Family      Owner occupied           108000    360
817611       8.4     7.75   6 Month LIBOR       1482.84       3/19/29     Single Family      Owner occupied           250000    360
817613     11.95        8   6 Month LIBOR       1475.66       3/24/29     Single Family      Owner occupied           160000    360
817618      8.99      7.5   6 Month LIBOR        728.01        4/5/29     Single Family      Owner occupied           119000    360
817633     10.25      8.5   6 Month LIBOR       1088.76       3/15/29     Single Family      Owner occupied           135000    360
817656     10.95      7.5   6 Month LIBOR       1920.81       2/26/29     Single Family      Owner occupied           225000    360
817676      10.4     8.75   6 Month LIBOR        865.54       2/25/29     Single Family      Owner occupied           106000    360
817691     11.45      7.5   6 Month LIBOR        988.45       3/16/29     Single Family      Owner occupied           113500    360
817704      9.78        9   6 Month LIBOR        1016.4       2/24/29     Single Family      Owner occupied           148000    360
817708        11     7.75   6 Month LIBOR        485.68       3/23/29     Single Family      Owner occupied            60000    360
817709     10.95      7.5   6 Month LIBOR        744.61        3/1/29     Single Family      Owner occupied            91000    360
817734     10.99     8.25   6 Month LIBOR        710.82       3/29/29     Single Family      Owner occupied            83000    360
817749     11.45      7.5   6 Month LIBOR        754.66       3/15/29     Single Family      Owner occupied            90000    360
817755      8.99      7.5   6 Month LIBOR        633.07       3/29/29     Single Family      Owner occupied           105000    360
817776     10.95      7.5   6 Month LIBOR       1604.94       2/26/29     Single Family      Owner occupied           189500    360
817792     10.74        8   6 Month LIBOR         923.4       3/12/29     Single Family      Owner occupied           110000    360
817795        11        9   6 Month LIBOR        1076.6       2/26/29     Single Family      Not Owner                136000    360
                                                                                             occupied
817817     11.25     7.75   6 Month LIBOR        557.26       2/26/29     Single Family      Owner occupied            69000    360
817825     11.49      8.5   6 Month LIBOR        799.04        3/3/29     Single Family      Owner occupied            95000    360
817842     10.95      7.5   6 Month LIBOR        725.64       3/20/29     Single Family      Owner occupied            90000    360
817851      10.4      8.5   6 Month LIBOR       1094.17        3/3/29     Single Family      Owner occupied           134000    360
817852      9.25      7.5   6 Month LIBOR       1183.99       3/26/29     Single Family      Owner occupied           182000    360
817858      9.99     7.95   6 Month LIBOR        785.64       3/18/29     Single Family      Owner occupied           112000    360
817869     10.48      8.5   6 Month LIBOR         768.5       2/24/29     Single Family      Owner occupied            99000    360
817873       9.6      8.6   6 Month LIBOR       1068.68        3/9/29     Single Family      Owner occupied           140000    360
817904     10.25        9   6 Month LIBOR        661.32        3/3/29     Single Family      Owner occupied            82000    360
817905     12.74     8.25   6 Month LIBOR        906.74       3/17/29     Single Family      Owner occupied           115000    360
817908     10.49        9   6 Month LIBOR        935.93        4/2/29     Single Family      Owner occupied           128000    360
817909       8.5     7.25   6 Month LIBOR        534.39        4/5/29     Single Family      Owner occupied            93000    360
817927      10.5     8.25   6 Month LIBOR       2837.98       3/29/29     Single Family      Owner occupied           365000    360
817934      8.99      7.5   6 Month LIBOR        591.67       3/10/29     Single Family      Owner occupied            92000    360
817939      9.75        8   6 Month LIBOR        448.48        3/1/29     Single Family      Owner occupied            58000    360
817941       9.5     7.75   6 Month LIBOR        575.14        3/4/29     Single Family      Owner occupied            76000    360
817951       8.2     6.95   6 Month LIBOR        370.14       3/30/29     Condominium        Owner occupied            73000    360
817960        10     7.25   6 Month LIBOR        427.82        3/8/29     Single Family      Owner occupied            65000    360
817962      8.99      7.5   6 Month LIBOR        735.09        3/3/29     Single Family      Owner occupied           114300    360
817968      8.99      7.5   6 Month LIBOR       1074.01        4/5/29     Single Family      Owner occupied           167000    360
817969     11.95      7.5   6 Month LIBOR       2361.06       3/26/29     Single Family      Owner occupied           266000    360
817974      8.25     7.25   6 Month LIBOR        691.17        3/2/29     Single Family      Owner occupied           115000    360
817982     11.25     9.75   6 Month LIBOR       2641.83       2/25/29     Single Family      Owner occupied           320000    360

                                      I-B-7
<PAGE>
<CAPTION>
(table continued)

Loan     Borr Name             Address                        City              Zip       State   Lien   LTV            Curr Bal
No                                                                              Code              Posi-
                                                                                                  tion

<C>      <C>                    <C>                           <C>               <C>       <C>     <C>    <C>            <C>
817987   LEWALLEN               4601  NW GOULDEN-ROBERTS RD   BLUE SPRINGS      64015     MO      1          74.8638    149615.11
817996   ANGELO                 5045  E WINDROSE DR           SCOTTSDALE        85254     AZ      1      63.33023457    102525.86
817997   HILL                   5007  WEDGEWOOD               MUNCIE            47304     IN      1      89.73913772     74893.49
818005   WILSON                 4984  SHALLOW RIDGE RD.       KENNESAW          30144     GA      1       89.8436669    128294.96
818028   AUKER                   110  S MAIN PO BOX 114       LOSANTVILLE       47354     IN      1      80.51371941     49330.64
818046   JONES                  2225  HANOVER ST              AURORA            80010     CO      1      84.77109179     87697.44
818048   GREGG                  1321  N CIR DR                COLORADO SPRINGS  80907     CO      1      84.79281739     97470.81
818050   KNORR                  1215  BROOKVIEW AVE           DAYTON            45409     OH      1      79.84071556    179458.13
818057   DOUGLAS                4105  NW 47TH ST              TAMARAC           33319     FL      1      79.86323158     75828.15
818058   ONUOHA                 2247  S WACO CT               AURORA            80013     CO      1      79.73227684    141045.07
818080   STANISOVSKA            1596  HARRISON POND DR        GAHANNA           43230     OH      1      89.85129388    248714.75
818094   WING                   1401  SE 20TH ST              CAPE CORAL        33990     FL      1      79.84857143     89387.14
818129   CHRISTOPHER             113  CRESTVIEW DRIVE         BEREA             40403     KY      1      84.82371613    131429.71
818131   MCCLELLAN               412  CONCORD DRIVE           CLINTON           39056     MS      1      84.79722807    169100.95
818145   BARRIX                 1722  HOLLY WAY               LANSING           48910     MI      1      89.55989773     78735.64
818160   MCDANIELS               747  MADERIA COURT           KISSIMMEE         34758     FL      1      84.76964103     66089.49
818166   ORTON                   190  & 228 N PERU ST         CICERO            46034     IN      1      84.83689011     77171.12
818167   LACIVITA              11344  WOODCHUCK LN            BOCA RATON        33428     FL      1      79.89601935    123755.91
818174   PHETSAVANH             4504  35TH AVE SOUTH          SEATTLE           98118     WA      1         79.72727     79680.63
818193   POWELL                 8720  MORNINGSTAR LN          CINCINNATI        45231     OH      1      89.79628333     53827.65
818203   BEEDLE                  602  W ALABAMA AVE           FOUNTAIN          80817     CO      1      89.79325333    201843.33
818220   YODER                 19461  SUN CIR CT              GOSHEN            46526     IN      1      74.78778302     79237.93
818224   DEJEU                  2141  HOLLYWOOD DR            LAWRENCEVILLE     30245     GA      1      89.78063441     83460.94
818254   HAYES                        RT 1 BOX 317A           BRODHEAD          40409     KY      1      76.41889583     73305.24
818259   MARSHALL               3615  S LUCILE ST             SEATTLE           98118     WA      1          78.3238    109593.97
818260   ELKINS                  317  E DESERT LN             GILBERT           85234     AZ      1      84.76390323    105057.19
818261   ALTIMUS                8414  W SALTER DR             PEORIA            85382     AZ      1      78.33422894     96467.79
818263   FLOWERS                4300  NW 11TH AVE             MIAMI             33127     FL      1          75.3232     67762.03
818265   HOLDEN                  305  12TH AVE N              GREENWOOD         64034     MO      1      74.36574074     80317.91
818268   KELLAM                 1763  CENTER AVENUE           EAST POINT        30344     GA      1      79.83369737     60651.85
818283   TEISLER                  17  W SILVERWOOD DR         PHOENIX           85045     AZ      1      79.75917667    239153.76
818293   BLAYLOCK              12020  SIOUX PT DR             SAINTE GENEVIEVE  63670     MO      1          84.8036    103843.05
818305   TURNER                 1836  -1838 E 78TH ST         KANSAS CITY       64132     MO      1      79.81039394     78980.03
818310   PATON                  7295  COVINGTON HWY           LITHONIA          30058     GA      1        89.742896    112123.52
818381   BUTLER                  312  GRAND AVE               AKRON             44302     OH      1         89.83475     53880.47
818399   DYER                   1601  CRESTA  RD              COLORADO SPRINGS  80906     CO      1        84.769148    211823.86
818400   HARPER                 3376  FOWLER AVE              OGDEN             84403     UT      1         89.73075    107621.54
818401   JONES                  2411  19TH AVE CT NW          GIG HARBOR        98335     WA      1      79.77049827    230536.74
818404   MURPHY                 6725  W 48TH AVE              WHEAT RIDGE       80033     CO      1      84.75462346    137259.79
818421   STARR                 10802  S F HWY                 LONE JACK         64070     MO      1      80.98277045       355978
818422   THOMAS                12944  ARCHDALE                DETROIT           48227     MI      1      79.80990588     67771.93
818435   ROGERS                  142  LAKESHORE DR            RICHMOND          40475     KY      1      89.74993846     87406.09
818460   VAZQUEZ VAZQUEZ        5731  SW 24 AVE               FORT LAUDERDALE   33312     FL      1      79.76166087     91613.49
818472   FORD                   7045  REEDS LN                WATERFORD         48328     MI      1      79.86941739    183575.46
818474   CAMACHO                  11  NORTHWEST 97TH ST.      MIAMI             33150     FL      1      79.74632877    116366.24
818481   EL SAYED\FARHAT       13133  S MORROW CIR            DEARBORN          48126     MI      1      79.73500645    123527.95
818518   ARNOTT                 7801  N PRIMROSE DR           DUNNELLON         34434     FL      1      84.82772894     69444.95
818522   GRUDT                  1220  WETHERBY                JACKSON           49201     MI      1      74.57526316    141567.88
818523   PETERSEN\DEAN          1353  E GARFIELD AVE          AURORA            60506     IL      1      89.77464571    157024.87
818524   WILLIAMS              14542  E 13TH AVE              AURORA            80011     CO      1      74.36275325     57218.45

                                     I-B-8

<PAGE>
<CAPTION>
(table continued)

Loan       APR     Margin    Index Name        Curr Pmt   Maturity Dt    Property Type      Occ Status               Appr      Orig
No                                                                                                                    Val       Ter

<C>           <C>    <C>    <C>                 <C>            <C>        <C>                <C>                      <C>       <C>
817987        11     8.25   6 Month LIBOR       1428.49        3/9/29     Single Family      Owner occupied           200000    360
817996       8.2     7.25   6 Month LIBOR        770.19        3/8/29     Single Family      Owner occupied           162000    360
817997       9.5     7.75   6 Month LIBOR         631.9        5/1/29     Single Family      Owner occupied            83700    360
818005     11.24      8.5   6 Month LIBOR       1248.16        3/2/29     Single Family      Owner occupied           142900    360
818028      9.75     7.75   6 Month LIBOR        425.28       3/19/29     Single Family      Owner occupied            61300    360
818046     10.03        8   6 Month LIBOR        773.99       3/12/29     Single Family      Owner occupied           103500    360
818048      10.5        8   6 Month LIBOR        894.16        3/2/29     Single Family      Owner occupied           115000    360
818050       9.5     7.75   6 Month LIBOR       1513.54        4/2/29     Single Family      Owner occupied           225000    360
818057     12.49     9.75   6 Month LIBOR        810.53       2/26/29     Single Family      Owner occupied            95000    360
818058      8.99      7.5   6 Month LIBOR       1138.33        3/8/29     Single Family      Owner occupied           177000    360
818080     11.45      7.5   6 Month LIBOR       2459.24       3/30/29     Single Family      Owner occupied           280000    360
818094      9.74        8   6 Month LIBOR        769.14        5/4/29     Single Family      Owner occupied           112000    360
818129     11.25     8.25   6 Month LIBOR       1279.64        3/8/29     Single Family      Owner occupied           160000    360
818131      10.6     8.25   6 Month LIBOR       1563.86       3/12/29     Single Family      Owner occupied           213000    360
818145      9.75        8   6 Month LIBOR        678.73       3/22/29     Single Family      Owner occupied            88000    360
818160        10     8.25   6 Month LIBOR        581.83       3/12/29     Single Family      Owner occupied            78000    360
818166     10.75     8.25   6 Month LIBOR        722.05        4/1/29     Single Family      Owner occupied            92000    360
818167     11.49        9   6 Month LIBOR       1227.02       4/13/29     Single Family      Owner occupied           155000    360
818174       8.9      8.5   6 Month LIBOR        637.95       3/19/29     Single Family      Owner occupied           100000    360
818193      9.99        8   6 Month LIBOR        473.49       3/10/29     Single Family      Owner occupied            60000    360
818203       9.9      8.5   6 Month LIBOR       1762.14       3/23/29     Single Family      Owner occupied           225000    360
818220      9.99      8.5   6 Month LIBOR        697.08       3/15/29     Single Family      Owner occupied           106000    360
818224      10.5     8.75   6 Month LIBOR        765.64       3/24/29     Single Family      Owner occupied            93000    360
818254     10.85      7.5   6 Month LIBOR        691.64       3/30/29     Single Family      Owner occupied            96000    360
818259      9.28      7.5   6 Month LIBOR        907.34       3/17/29     Single Family      Owner occupied           140000    360
818260       9.9     7.75   6 Month LIBOR        917.18       3/19/29     Single Family      Owner occupied           124000    360
818261     11.15     8.75   6 Month LIBOR        931.95       3/12/29     Single Family      Owner occupied           124000    360
818263      10.5     7.75   6 Month LIBOR        622.02        3/8/29     Single Family      Owner occupied            90000    360
818265      8.25     7.25   6 Month LIBOR        608.53       3/16/29     Single Family      Owner occupied           108000    360
818268     11.24     8.25   6 Month LIBOR        590.07        3/5/29     Single Family      Not Owner                 76500    360
                                                                                             occupied
818283       9.5      7.5   6 Month LIBOR       2018.05       3/26/29     Single Family      Owner occupied           300000    360
818293     10.75        8   6 Month LIBOR        971.99       3/24/29     Single Family      Owner occupied           122500    360
818305     10.63     8.75   6 Month LIBOR        732.18       3/16/29     Multiple Family    Not Owner                 99000    360
                                                                                             occupied
818310      9.75        8   6 Month LIBOR        966.55        3/9/29     Single Family      Owner occupied           125000    360
818381     10.95      7.5   6 Month LIBOR        512.22        4/1/29     Single Family      Owner occupied            65000    360
818399      9.99     8.75   6 Month LIBOR       1863.27       3/19/29     Single Family      Owner occupied           250000    360
818400      9.53        8   6 Month LIBOR        910.49       3/22/29     Single Family      Owner occupied           120000    360
818401      9.73      7.5   6 Month LIBOR       1982.97        4/8/29     Single Family      Owner occupied           289000    360
818404      11.9     8.75   6 Month LIBOR       1404.28       3/12/29     Single Family      Owner occupied           167250    360
818421      9.74        8   6 Month LIBOR       3064.56       4/14/29     Single Family      Owner occupied           440000    360
818422      9.74     8.25   6 Month LIBOR        583.73       3/25/29     Single Family      Not Owner                 85000    360
                                                                                             occupied
818435      8.99     7.75   6 Month LIBOR        705.43       3/19/29     Single Family      Owner occupied            98000    360
818460      8.65      7.5   6 Month LIBOR         717.2       3/23/29     Single Family      Owner occupied           115000    360
818472     11.49        9   6 Month LIBOR       1820.73       3/29/29     Single Family      Owner occupied           230000    360
818474      9.25      7.5   6 Month LIBOR        960.88       3/15/29     Single Family      Owner occupied           146000    360
818481      9.74      7.5   6 Month LIBOR       1064.44       3/16/29     Single Family      Owner occupied           155000    360
818518     10.49      8.5   6 Month LIBOR        636.28        4/8/29     Single Family      Owner occupied            90000    360
818522     10.24      7.5   6 Month LIBOR       1271.41        4/2/29     Single Family      Owner occupied           190000    360
818523      9.49        8   6 Month LIBOR        1323.2       4/22/29     Single Family      Owner occupied           180000    360
818524       7.9     7.25   6 Month LIBOR        417.91       3/23/29     Single Family      Owner occupied            77000    360

                                     I-B-8
<PAGE>
<CAPTION>
(table continued)

Loan     Borr Name             Address                        City              Zip       State   Lien   LTV            Curr Bal
No                                                                              Code              Posi-
                                                                                                  tion

<C>      <C>                     <C>                          <C>               <C>       <C>     <C>    <C>            <C>
818535   RIPPY                   577  22 1/2 RD               GRAND JUNCTION    81503     CO      1      89.35895294    227777.24
818569   BLAKE                  3430  WOODWORTH               HAZEL CREST       60429     IL      1      79.80993782     73126.06
818610   BINION                 5404  S DREXEL BLVD           CHICAGO           60653     IL      1         77.56573     232541.4
818617   HARRELL                1278  CHERRY TREE ROAD        BURKESVILLE       42717     KY      1       79.7709708    109232.44
818633   HOSKINS                1037  WYLEY AVE               AKRON             44306     OH      1      79.83405714     55863.84
818649   WYNNE                  2203  KINGSWOOD LN            BRANDON           33511     FL      1       79.7777438     96476.07
818667   DARTY                  7893  HILO WAY                DIAMONDHEAD       39525     MS      1       79.8488932     82164.62
818668   BECHTOLT               3335  S DUNKIRK WAY           AURORA            80013     CO      1      78.87566187    109563.12
818697   GUS                    7510  BRINSMADE               CLEVELAND         44102     OH      1      84.82773077     66110.22
818720   DOTSON                 7861  STEVEN FRANKLIN DR      BARTLETT          38133     TN      1      79.84957143    106165.44
818733   GRIFFIN                2960  SUNSET ST               JACKSONVILLE      32254     FL      1          84.8457     50869.19
818735   MCNELLEY               5661  HARDING ST              HOLLYWOOD         33021     FL      1        89.742896    112123.52
818752   ASHLEY                 2853  HORSESHOE DR S E        ATLANTA           30316     GA      1      79.83372464     55065.51
818759   BROWN                   600  BEAVER DAM CT           KESWICK           22947     VA      1      84.84345064    296388.25
818769   GARLOUGH GARLOU         100  KATSURA CIR             MILLIKEN          80543     CO      1      79.77663849    114629.03
818773   GROVES                12709  S DARNELL               OLATHE            66062     KS      1      84.81871148    258469.23
818785   FREEMAN                 358  6TH ST                  ELYRIA            44035-    OH      1       74.9275873     47173.19
818820   KELLAM                 1449  SHOREHAM DR             COLLEGE PARK      30349     GA      1      79.75353425     58198.64
818821   BISCHOFF               1205  FALCON RD               LOUISVILLE        40213     KY      1      74.80216875    119618.69
818849   HILTON                 6078  HUNTINGTON WOODS DR     NAPLES            34112     FL      1      89.81166667     86144.68
818853   HOLMES                 1610  AVON AVE                ATLANTA           30311     GA      1      79.83766864     67439.21
818866   BREWER                 4820  BEACONSFIELD            DETROIT           48224     MI      1          79.8123     87751.22
818875   SULLIVAN               1155  CLIFTON AVE             AKRON             44310     OH      1      86.53907792     66600.48
818969   HANSON                 5238  SKYLARK CT              CAPE CORAL        33904     FL      1      79.82007643     125259.6
818991   RAISCH                   21  QUITMAN ST              DENVER            80219     CO      1      79.75038095      83737.9
819009   WISDOM\FOLEY           1520  SALE AVE                LOUISVILLE        40215     KY      1      74.91734921     47171.09
819031   NIELSEN               16418  HWY 64                  RANGELY           81648     CO      1      79.84337514     69994.43
819043   JOHNSON               12021  NORTH EAST AVE          DEMOTTE           46310     IN      1       84.8631125     67862.52
819051   MILLS                   664  ANDOVER VILLAGE PL      LEXINGTON         40509     KY      1      79.73228636    175310.28
819061   ANDERSON               1000  G ST NE                 WASHINGTON        20002     DC      1      79.83360127    126031.57
819070   SMITH                  1202  W AVE                   ELYRIA            44035     OH      1         79.81256     79669.34
819081   OLSON                  1779  22ND ST                 RICE LAKE         54868     WI      1      80.75562162     89597.58
819122   PETERS                 2500  CLINTON                 OAK GROVE         64075     MO      1      84.84769048    178098.51
819125   LOWRANCE                400  BEAM RD                 GASTONIA          28056     NC      1      74.62902198     67853.63
819126   PARTRIDGE              2893  SEQUOIA LN              SARASOTA          34237     FL      1      69.82005195     53737.65
819131   ARROYO                 2415  HARPER ST               TAMPA             33605     FL      1      74.84781967     45657.17
819141   FARHOUD                1278  SPARTINA DR             FLORISSANT        63031     MO      1      79.85930319    107660.16
819152   MCFARLAND             15343  BLACKSTONE AVE          DOLTON            60419     IL      1           69.886    100602.06
819161   BOWMAN                 1888  S BEECH ST              LAKEWOOD          80228     CO      1      34.65854737     65820.74
819176   SANDERSON              5534  TEXTILE RD              YPSILANTI TOWNSHIP48197     MI      1      79.84667857    111696.78
819187   JOHNSON                1725  E GREENWAY CIR          PHOENIX           85040     AZ      1          79.8063     71789.96
819191   KLEMP                   858  N 200 W                 VALPARAISO        46384     IN      1      89.82377072    130012.42
819201   BAUER                   431  W FERRY ST              BERRIEN SPRINGS   49103     MI      1      69.55918478     63972.73
819204   THOMAS                 6116  MEADOW AVE              BALTIMORE         21207     MD      1      79.90157647     67873.26
819206   LONG                    411  WESTMINSTER DR          WAUKESHA          53186     WI      1      77.67369444    139620.57
819224   JOHNSON                3420  -3422 E 116TH ST        CLEVELAND         44120     OH      1      74.86384722     53861.49
819229   PENDELL                3644  S MERIDIAN RD           OKEMOS            48864     MI      1       79.7710099     80529.07
819267   RODRIGUEZ              1002  PLEASANT PINE CT        VALRICO           33594     FL      1      89.88235995     75388.58
819271   KULP                  58400  SUMMER CHASE DR         ELKHART           46517     IN      1      89.89721656    140972.88

                                     I-B-9
<PAGE>
<CAPTION>
(table continued)

Loan       APR     Margin    Index Name        Curr Pmt   Maturity Dt    Property Type      Occ Status               Appr      Orig
No                                                                                                                    Val       Ter

<C>         <C>      <C>    <C>                 <C>           <C>         <C>                <C>                      <C>       <C>
818535      10.9        9   6 Month LIBOR       2157.87        4/5/29     Single Family      Owner occupied           255000    360
818569      9.74      7.5   6 Month LIBOR        629.53       4/13/29     Single Family      Owner occupied            96000    360
818610     11.49     8.25   6 Month LIBOR        2305.6       4/20/29     Single Family      Owner occupied           300000    360
818617      9.74        8   6 Month LIBOR        940.83       3/17/29     Single Family      Owner occupied           137000    360
818633     11.25        9   6 Month LIBOR        543.91       3/22/29     Single Family      Owner occupied            70000    360
818649      8.99      7.5   6 Month LIBOR        778.18        4/7/29     Single Family      Owner occupied           121000    360
818667      9.75      7.5   6 Month LIBOR        707.94       4/29/29     Single Family      Owner occupied           105000    360
818668      8.15     7.75   6 Month LIBOR        818.67        4/2/29     Single Family      Owner occupied           139000    360
818697     10.49      8.5   6 Month LIBOR        605.98       3/23/29     Multiple Family    Owner occupied            78000    360
818720      11.7     8.25   6 Month LIBOR       1069.94       3/17/29     Single Family      Owner occupied           133000    360
818733        11     8.25   6 Month LIBOR        485.68       3/26/29     Single Family      Owner occupied            60000    360
818735      9.75        8   6 Month LIBOR        966.55       3/15/29     Single Family      Owner occupied           125000    360
818752     11.24     8.25   6 Month LIBOR        535.72       3/11/29     Single Family      Not Owner                 69000    360
                                                                                             occupied
818759      9.87        8   6 Month LIBOR       2578.55       5/24/29     Single Family      Owner occupied           349500    360
818769      8.99      7.5   6 Month LIBOR        925.13       3/23/29     Single Family      Owner occupied           143852    360
818773     10.25      8.5   6 Month LIBOR       2323.14       3/17/29     Single Family      Not Owner                305000    360
                                                                                             occupied
818785     11.51     9.42   6 Month LIBOR        468.27       5/12/29     Single Family      Owner occupied            63000    360
818820     11.24     8.25   6 Month LIBOR        566.77       3/17/29     Single Family      Not Owner                 73500    360
                                                                                             occupied
818821      9.24      7.5   6 Month LIBOR        986.34        4/5/29     Single Family      Owner occupied           160000    360
818849     10.34        8   6 Month LIBOR        780.02       3/25/29     Condominium        Owner occupied            96000    360
818853     11.35     8.75   6 Month LIBOR        661.71       3/18/29     Single Family      Not Owner                 84500    360
                                                                                             occupied
818866       9.8     8.25   6 Month LIBOR        759.29       4/16/29     Single Family      Not Owner                110000    360
                                                                                             occupied
818875      9.69      7.5   6 Month LIBOR        572.68       4/30/29     Single Family      Owner occupied            77000    360
818969        10     8.25   6 Month LIBOR       1102.23       4/21/29     Single Family      Owner occupied           157000    360
818991     10.15     8.25   6 Month LIBOR        746.49        4/6/29     Single Family      Owner occupied           105000    360
819009     12.24     8.75   6 Month LIBOR        494.77       4/23/29     Single Family      Owner occupied            63000    360
819031     10.65     8.25   6 Month LIBOR        649.66       4/19/29     Single Family      Owner occupied            87700    360
819043      10.5     7.75   6 Month LIBOR        622.02        5/4/29     Single Family      Owner occupied            80000    360
819051      8.99      7.5   6 Month LIBOR       1414.87       3/26/29     Single Family      Owner occupied           220000    360
819061      10.5     8.75   6 Month LIBOR       1156.23       4/20/29     Single Family      Owner occupied           158000    360
819070      8.75     7.25   6 Month LIBOR        629.36       3/26/29     Single Family      Owner occupied           100000    360
819081      9.99      7.5   6 Month LIBOR         787.4        5/3/29     Single Family      Owner occupied           111000    360
819122        10      8.5   6 Month LIBOR       1566.47       5/14/29     Single Family      Owner occupied           210000    360
819125     10.25      8.5   6 Month LIBOR        609.35        5/5/29     Single Family      Owner occupied            91000    360
819126     10.25        8   6 Month LIBOR           483       3/30/29     Single Family      Owner occupied            78000    360
819131     11.35        8   6 Month LIBOR        447.83        4/1/29     Single Family      Owner occupied            61000    360
819141      11.7      7.5   6 Month LIBOR       1085.22       4/26/29     Single Family      Owner occupied           135000    360
819152      11.5        8   6 Month LIBOR        998.21       4/19/29     Single Family      Owner occupied           144000    360
819161      9.99      7.5   6 Month LIBOR        578.71        4/5/29     Single Family      Owner occupied           190000    360
819176     10.75      7.5   6 Month LIBOR        1045.5       3/30/29     Single Family      Owner occupied           140000    360
819187      9.65     7.75   6 Month LIBOR        613.31       4/19/29     Single Family      Owner occupied            90000    360
819191     10.65      7.5   6 Month LIBOR       1206.73       4/27/29     Single Family      Owner occupied           144800    360
819201     11.45     8.75   6 Month LIBOR        632.33       4/15/29     Single Family      Owner occupied           103000    360
819204     11.74      8.5   6 Month LIBOR        685.88       4/21/29     Single Family      Owner occupied            85000    360
819206        10     8.25   6 Month LIBOR        1228.6        4/5/29     Single Family      Owner occupied           180000    360
819224        11     8.25   6 Month LIBOR        514.25       3/30/29     Multiple Family    Not Owner                 72000    360
                                                                                             occupied
819229      9.74      7.5   6 Month LIBOR         693.6       3/30/29     Single Family      Owner occupied           101000    360
819267     11.95      7.5   6 Month LIBOR         773.7       5/28/29     Single Family      Owner occupied            83900    360
819271     10.74        8   6 Month LIBOR       1317.95       4/28/29     Single Family      Owner occupied           157000    360

                                      I-B-9
<PAGE>
<CAPTION>
(table continued)

Loan     Borr Name             Address                        City              Zip       State   Lien   LTV            Curr Bal
No                                                                              Code              Posi-
                                                                                                  tion

<C>      <C>                    <C>                           <C>               <C>       <C>     <C>    <C>            <C>
819272   LEOPOLD                4565  N OCEAN DR              FORT LAUDERDALE   33308     FL      1      71.11515077    230922.74
819273   JONES                  1951  W 57TH ST               CLEVELAND         44102-    OH      1      74.96132824     49060.64
819274   AARON                  4104  RIVERSIDE DR            CORAL SPRINGS     33065     FL      1         74.87072    224451.88
819282   JONES                   438  SUSANNAH AVE            BARDSTOWN         40004     KY      1      74.85777284     50585.14
819287   EBY                   23489  SPRINGRIVER DR          ELKHART           46516     IN      1         87.85772    131721.55
819289   ROBERTS                 721  EVANS AVE               MACHESNEY PARK    61115     IL      1      74.86105479     54663.51
819298   DODD                   8193  ALWARD RD               LAINGSBURG        48848     MI      1      51.76986742    136617.94
819301   GRAHAM                  139  OLEANDER DR             WEST MONROE       71291     LA      1      76.54261224     93724.81
819329   JOHNS                  7320  MAIN ST                 JEFFERSONVILLE    40337     KY      1      89.85338333     53893.93
819333   TRUJILLO               1450  SKEEL ST                BRIGHTON          80601     CO      1      66.77576585    136890.32
819373   KHUTORYAN              1760  LEE RD                  CLEVELAND HEIGHTS 44118     OH      1      79.82323649    118004.63
819375   GLENN                 28219  E LARKMOOR DR           SOUTHFIELD        48076     MI      1      89.82378472    129295.08
819393   VAMPLEW               26019  YORKSHIRE PL            GROSSE ILE        48138     MI      1      74.74449412    317442.56
819407   BAILEY                 8205  W AUER AVE              MILWAUKEE         53219     WI      1      89.83842268     87062.93
819420   MOON                   3725  BRADFORD WALK TRL       BUFORD            30519     GA      1       84.8281125    135668.52
819483   LIBBY                  1922  19TH CT                 JUPITER           33477     FL      1      89.83178894     89339.93
819485   WELLS                  3220  CALIFORNIA AVE          SAINT LOUIS       63118     MO      1         79.84888     59799.22
819488   JACOBS                15032  W 128TH ST              OLATHE            66062     KS      1      84.85379697     279918.3
819498   DOTEN                  7160  RENE ST                 SHAWNEE MISSION   66216     KS      1      79.86792254    113348.99
819512   RAY                    3245  W FLOURNOY AVE          CHICAGO           60626     IL      1      89.76868148    121187.71
819527   RIGNEY                13123  SPRUCE RIDGE DR         GOWEN             49326     MI      1      79.81968889     143608.9
819539   PALOMINO              11464  SW 100 TERR             MIAMI             33179     FL      1      79.78941702    187403.85
819546   MCCLAIN                 139  MARTIN LUTHER KING CT   VERSAILLES        40383     KY      1      85.23979268     69875.34
819566   VALDEZ                  486  MADISON AVE             TWIN LAKE         49457     MI      1      89.83841463     73599.58
819578   PINKNEY               12309  VAN BRADY RD            UPPER MARLBORO    20772     MD      1      89.82999524     188460.1
819613   GLASS                  1017  SPARKS ST               ATLANTA           30310     GA      1      79.83574194     49477.52
819615   JENKINS                1251  RICHLAND RD             ATLANTA           30310     GA      1      79.86207595     63068.63
819637   SCHWARTZ                708  PIKE ST                 SADIEVILLE        40370     KY      1      84.86884286     59361.05
819639   CUTLIP                14809  STATE RT 258 SW         NEWCOMERSTOWN     43832-    OH      1        83.062208    103739.35
819656   WILLIAMS                 49  GALLATIN ST N W         WASHINGTON        20011     DC      1      79.84371333    119705.79
819666   BREYNE                  709  SWEET THORNE RD         IRMO              29063     SC      1      74.86350435     86060.77
819733   JONES                  7507  WATERS EDGE DR          STONE MOUNTAIN    30088     GA      1      84.83675265    239993.12
819742   HUSSEIN                3704  ETHELWOOD DR            LOUISVILLE        40299     KY      1      79.81031522     73389.73
819747   MOORE                    90  CARRERA RD              STOCKBRIDGE       30281     GA      1        89.774752    112128.11
819757   STEVENSON              1217  RENEE DR                DECATUR           30035     GA      1      84.52308411     90391.16
819779   BELLEW BELLEW\S        1407  MAGUIRE ST              JACKSON           49203     MI      1      84.86306849     61898.74
819783   JACKSON                1000  BALLYSHANNON PKWY       ORLANDO           32827     FL      1       84.9389771    111147.38
819821   CRUZ-DEJESUS          10717  KIMBALL ST              PARKER            80134     CO      1      84.82718182    149140.16
819822   WILSON                 4623  RANCH CIR               COLORADO SPRINGS  80918     CO      1      69.57053846    108434.44
819850   JONES                 16459  WOODLAWN EAST           SOUTH HOLLAND     60473     IL      1      89.84317489    200278.37
819852   TONEY                  5999  SIR EDWARD CT           SAINT LOUIS       63033     MO      1      79.92360731     87473.16
819862   GREEN                  1889  E 5725 S                OGDEN             84403     UT      1      84.87258865    119581.95
819874   ROSE                    301  SHORESIDE DR            LEXINGTON         40515     KY      1      41.58932885      59823.4
819879   ALHA DE                1135  SHADY CREEK DR          LITHONIA          30058     GA      1      89.80071212    118402.44
819885   PRESTON                   6  COACH CT                SAINT PETERS      63376     MO      1      89.71358209     60060.91
819904   ELLIOTT                 141  WESSINGTON PL           HENDERSONVILLE    37075     TN      1      84.93023023     84774.38
819928   JACKSON                1937  W  VERMONT AVE          PHOENIX           85015     AZ      1      79.84888889     57463.45
819932   HARRIS                 2233  BOX ANGLE RD            RICHMOND          40475     KY      1      79.88294624     74268.71
819938   ESSES                  9812  NW 9TH CT               PLANTATION        33324     FL      1      74.89705645     92839.68
819974   LOOMAN                 5030  CHICAGO RD              WARREN            48092     MI      1      74.92185039     95125.29

                                     I-B-10
<PAGE>
<CAPTION>
(table continued)

Loan       APR     Margin    Index Name        Curr Pmt   Maturity Dt    Property Type      Occ Status               Appr      Orig
No                                                                                                                    Val       Ter

<C>        <C>        <C>   <C>                 <C>           <C>         <C>                <C>                      <C>       <C>
819272     12.25      8.5   6 Month LIBOR       2425.88       3/30/29     Multiple Family    Owner occupied           325000    360
819273     12.49     8.25   6 Month LIBOR        523.91       5/21/29     Single Family      Owner occupied            80000    360
819274     11.24     8.75   6 Month LIBOR       2183.63       3/30/29     Multiple Family    Not Owner                300000    360
                                                                                             occupied
819282     10.89     8.75   6 Month LIBOR        478.44        5/4/29     Single Family      Owner occupied            68000    360
819287      9.75        8   6 Month LIBOR        1135.8        4/2/29     Single Family      Owner occupied           150000    360
819289     12.49     8.25   6 Month LIBOR         583.9        4/5/29     Single Family      Owner occupied            73000    360
819298     10.75      7.5   6 Month LIBOR       1278.87        4/5/29     Single Family      Owner occupied           264000    360
819301     10.44        8   6 Month LIBOR        855.64       4/28/29     Single Family      Owner occupied           122500    360
819329      11.5      7.5   6 Month LIBOR        534.76       4/12/29     Single Family      Owner occupied            60000    360
819333       7.6      6.7   6 Month LIBOR        970.85        4/5/29     Single Family      Owner occupied           205000    360
819373         9     8.75   6 Month LIBOR        952.67       4/30/29     Single Family      Not Owner                148000    360
                                                                                             occupied
819375     10.74        8   6 Month LIBOR       1208.82       4/29/29     Single Family      Owner occupied           144000    360
819393      7.99     7.25   6 Month LIBOR       2336.65       4/13/29     Single Family      Owner occupied           425000    360
819407      9.99        8   6 Month LIBOR        765.47       4/21/29     Single Family      Owner occupied            97000    360
819420      10.5      9.5   6 Month LIBOR       1244.05        4/8/29     Single Family      Owner occupied           160000    360
819483       9.8      9.5   6 Month LIBOR        772.66       5/27/29     Condominium        Owner occupied            99500    360
819485      9.75      8.5   6 Month LIBOR        515.49       3/30/29     Single Family      Owner occupied            75000    360
819488     11.25     8.25   6 Month LIBOR       2724.39        4/1/29     Single Family      Owner occupied           330000    360
819498         9      6.5   6 Month LIBOR        914.05        6/3/29     Single Family      Owner occupied           142000    360
819512     10.25      8.5   6 Month LIBOR       1088.76       4/27/29     Multiple Family    Owner occupied           135000    360
819527      9.99      7.5   6 Month LIBOR       1262.64       4/28/29     Condominium        Owner occupied           180000    360
819539      9.25        9   6 Month LIBOR       1546.63        4/1/29     Single Family      Owner occupied           235000    360
819546     11.95      7.5   6 Month LIBOR        717.34       4/12/29     Single Family      Owner occupied            82000    360
819566      9.99        8   6 Month LIBOR         647.1       4/16/29     Single Family      Owner occupied            82000    360
819578      9.75     8.25   6 Month LIBOR        1623.8       4/26/29     Single Family      Owner occupied           210000    360
819613     10.49     8.25   6 Month LIBOR        453.34       4/14/29     Single Family      Not Owner                 65000    360
                                                                                             occupied
819615     11.24     8.25   6 Month LIBOR        613.36        4/5/29     Single Family      Not Owner                 79000    360
                                                                                             occupied
819637      10.7     7.75   6 Month LIBOR        553.19       4/23/29     Manufactured       Owner occupied            70000    360
819639     10.37      8.5   6 Month LIBOR        941.24       4/26/29     Single Family      Owner occupied           125000    360
819656      9.59     7.35   6 Month LIBOR       1016.91        5/6/29     Single Family      Owner occupied           150000    360
819666     10.99     8.75   6 Month LIBOR        820.73       4/12/29     Single Family      Owner occupied           115000    360
819733     10.74        8   6 Month LIBOR       2243.68       4/16/29     Single Family      Owner occupied           283000    360
819742      9.75      7.5   6 Month LIBOR        632.34       4/16/29     Single Family      Owner occupied            92000    360
819747     10.74        8   6 Month LIBOR       1049.32       4/21/29     Single Family      Owner occupied           125000    360
819757       9.5      7.5   6 Month LIBOR        764.76       4/16/29     Single Family      Owner occupied           107000    360
819779      10.5      7.5   6 Month LIBOR         567.6       4/30/29     Single Family      Owner occupied            73000    360
819783     10.99        8   6 Month LIBOR       1059.57       5/14/29     Single Family      Owner occupied           131000    360
819821       9.4     8.25   6 Month LIBOR       1247.02       4/30/29     Single Family      Owner occupied           176000    360
819822       6.8      6.7   6 Month LIBOR         710.6       4/19/29     Single Family      Owner occupied           156000    360
819850     11.19     7.75   6 Month LIBOR       1940.18       4/12/29     Single Family      Owner occupied           223000    360
819852     12.88     8.25   6 Month LIBOR        960.82       4/29/29     Single Family      Owner occupied           110000    360
819862     10.99      7.5   6 Month LIBOR       1139.98       5/11/29     Single Family      Owner occupied           141000    360
819874      9.75     7.25   6 Month LIBOR        515.49       4/27/29     Single Family      Owner occupied           144052    360
819879      8.99      8.5   6 Month LIBOR        955.04       4/21/29     Single Family      Owner occupied           132000    360
819885     10.75        8   6 Month LIBOR        561.96       4/23/29     Single Family      Owner occupied            67000    360
819904     10.37     7.87   6 Month LIBOR        768.51       6/30/29     Single Family      Owner occupied           105000    360
819928      9.75      7.5   6 Month LIBOR        494.87        5/3/29     Single Family      Owner occupied            72000    360
819932     11.99        9   6 Month LIBOR        764.72       4/15/29     Single Family      Owner occupied            93000    360
819938     11.24     8.25   6 Month LIBOR        902.57        5/3/29     Single Family      Owner occupied           125000    360
819974     12.49      9.5   6 Month LIBOR       1015.82       5/17/29     Single Family      Owner occupied           127000    360

                                      I-B-10
<PAGE>
<CAPTION>
(table continued)

Loan     Borr Name             Address                        City              Zip       State   Lien   LTV            Curr Bal
No                                                                              Code              Posi-
                                                                                                  tion

<C>      <C>                    <C>                           <C>               <C>       <C>     <C>    <C>             <C>
819984   COUSINO                5828  CORDUROY RD             OREGON            43616     OH      1      89.85472432     83046.66
819987   SPEAR                 14725  W 128TH ST              OLATHE            66062     KS      1      79.87116271    235424.87
819998   TINCHER                1085  ATLAS CIR               LAFAYETTE         80026     CO      1      89.80521801     189384.3
820002   WILLIAMS              12716  S DARNELL               OLATHE            66062     KS      1      83.20614545    274364.74
820008   WATSON                 4508  POTTERY PL              DESTIN            32541     FL      1       79.8889402    509644.05
820009   ROWEN                  2670  S HOYT CT               DENVER            80227     CO      1         77.11565    123310.45
820027   KENNEDY               28406  STUART AVE              SOUTHFIELD        48076     MI      1      89.81677692    116648.31
820034   MILLER                16013  -15 NELAMERE            EAST CLEVELAND    44112     OH      1      79.87788095     67044.75
820074   CAPO                   5711  SW 24TH AVE             FORT LAUDERDALE   33312     FL      1      79.79851304     91668.95
820082   VALVERDE               3720  W 47TH AVE              DENVER            802111106 CO      1      65.46076074    106625.07
820123   SOLOMONS              18433  MUIRLAND                DETROIT           48221     MI      1      79.82002242    177916.38
820143   LESTER                  312  WALNUT BEND DR          MIDLOTHIAN        23112     VA      1      84.81794037    184821.69
820144   DUVALL                10323  HICKORY HILL RD         ASHLAND           23005     VA      1      84.92840625    135768.93
820146   TAYLOR                 3581  -83 INGLESIDE RD        SHAKER HEIGHTS    44122     OH      1      88.44883544    139685.14
820157   WHELCHEL               3008  BRICK ST                NILES             49120     MI      1      89.83659763     60706.84
820160   PAGE                   1300  SE PRINCETON DR         LEES SUMMIT       64063     MO      1          89.8534    143717.17
820177   CANDIS                 1407  TILLER WAY              VALRICO           33594     FL      1      89.55670804    109253.22
820179   RENFROE                6867  GLEN COVE LN            STONE MOUNTAIN    30087     GA      1      84.87709639     211265.7
820197   COSTIGAN               1616  KINGWAY                 OAK GROVE         64075     MO      1       79.8440052     61338.62
820228   HOUSTON                4832  PINE AVE                HAMMOND           46327     IN      1      89.85751807     74522.99
820267   SEGARRA                6738  NW 188TH TERR           MIAMI             33015     FL      1      89.84655556     80791.31
820296   CORLEY                 2013  SUNNY LN                KNOXVILLE         37912     TN      1      89.89428571     69176.68
820327   ORTBERG                4221  O'CONNELL ST            ROCKFORD          61109     IL      1      79.84738095     67051.76
820343   SANCHEZ                 280  S DEPEW ST              LAKEWOOD          80226     CO      1      84.84443226    131447.34
820354   NEWTON                 7616  JOHNSON SCHOOL RD       LOUISVILLE        40291     KY      1      89.82042857     94214.92
820364   COON                   5508  EDGEWATER DR            TOLEDO            43611     OH      1      79.89956989     74242.98
820365   WILSON\THORNBUR         224  WINDING WAY             WILMORE           40390     KY      1      89.77005848      76715.9
820393   STROUB                       RR 8 PO BOX  128        CYNTHIANA         41031     KY      1      89.88303077    116809.01
820401   BROWN                 31378  ST RT 31                RICHWOOD          43344     OH      1      89.91217931     130286.4
820455   QUINTANA               1149  LONGDON ST              LONGMONT          80501     CO      1       84.8524854    101692.98
820487   MIFTARI                2905  PAYNE RD                DES MOINES        50309     IA      1      89.80084168     44764.86
820492   JONES\DARBY            1123  13TH AVE                LAUREL            39440     MS      1      86.52756667     51866.46
820507   LEVY                   6801  NW 34TH ST              MARGATE           33063     FL      1      89.92402747    163591.71
820537   WOODS                 11517  SOMERSET AVE            DETROIT           48224     MI      1      89.86234568        72760
820538   GEERS                   224  RICHMOND AVE            NICHOLASVILLE     40356     KY      1         69.85162     69813.81
820562   TILLARD                1905  S LEMAY AVE             FORT COLLINS      80525     CO      1      83.80162963    135677.02
820563   LANDRY                 2786  SE 14TH ST              POMPANO BEACH     33062     FL      1      89.80803692    291748.13
820565   HULME                  3540  PRIMROSE CT             LEES SUMMIT       64064     MO      1      79.77591271    250181.71
820582   CHRISTMAS             10614  S PEORIA                CHICAGO           60643     IL      1      74.82277907     64309.37
820604   GRZESKOWIAK           56177  TANGLEWOOD LANE         OSCEOLA           46561     IN      1      74.87873333     67316.71
820614   FRANKLIN                446  LYNNWAY DR              WINCHESTER        40391     KY      1      89.71244161    245690.64
820619   MACLEERY               2208  3RD AVE                 EAST BANK         25067     WV      1      60.33355224     40403.96
820620   MENZIES                 800  CLIFTON RIDGE           MC DONOUGH        30253     GA      1      89.93103817    117717.71
820628   ALI                       9  BELLEAU LAKE CT         O FALLON          63366     MO      1      79.90157509     65418.75
820633   HATCHER               16325  CLEARVIEW AVE SE        CLEVELAND         44120     OH      1      79.87089157     66265.46
820705   HONG                  11504  SE 178TH PL             RENTON            98055     WA      1      79.78874219    102060.84
820737   TUCKER                10410  DEEPBROOK DR            RIVERVIEW         33569     FL      1      79.84853913     91781.39
820742   BROTHERSON\TAYL        7510  LAKE RD                 PLATTE WOODS      64151     MO      1      79.13111579    151708.71
820747   ALTIDOR                1371  NW 32ND ST              MIAMI             33142     FL      1      84.86886585     69537.25
820790   KIFER                   387  ROSS RD                 COLUMBUS          43213     OH      1          79.8407     71820.07
820802   JATERKA                 257  ALSACE AVE              VENICE            34293     FL      1       74.9231413     68881.04

                                     I-B-11
<PAGE>
<CAPTION>
(table continued)

Loan       APR     Margin    Index Name        Curr Pmt   Maturity Dt    Property Type      Occ Status               Appr      Orig
No                                                                                                                    Val       Ter

<C>        <C>        <C>   <C>                   <C>         <C>         <C>                <C>                       <C>      <C>
819984     10.49      7.5   6 Month LIBOR         760.9       4/20/29     Single Family      Owner occupied            92500    360
819987      10.5      7.5   6 Month LIBOR       2158.78       4/21/29     Single Family      Owner occupied           295000    360
819998       9.1      6.5   6 Month LIBOR       1541.66       5/21/29     Single Family      Owner occupied           211000    360
820002     10.75     8.25   6 Month LIBOR       2567.07       4/14/29     Single Family      Owner occupied           330000    360
820008      10.1      7.5   6 Month LIBOR        4522.2       4/20/29     Single Family      Owner occupied           638800    360
820009       8.7      7.5   6 Month LIBOR        969.13       4/19/29     Single Family      Owner occupied           160000    360
820027      9.75        8   6 Month LIBOR       1005.21       4/21/29     Single Family      Owner occupied           130000    360
820034     10.75        9   6 Month LIBOR         627.3       4/21/29     Single Family      Owner occupied            84000    360
820074      9.25      7.5   6 Month LIBOR        756.86       4/20/29     Single Family      Owner occupied           115000    360
820082      7.85     7.25   6 Month LIBOR        773.97       5/10/29     Single Family      Owner occupied           163000    360
820123        10      7.5   6 Month LIBOR       1565.59       4/27/29     Single Family      Owner occupied           223000    360
820143     10.23     7.75   6 Month LIBOR       1657.72       4/30/29     Single Family      Owner occupied           223000    360
820144     10.25     7.75   6 Month LIBOR        1218.7        6/4/29     Single Family      Owner occupied           160000    360
820146        10     8.25   6 Month LIBOR        1228.6        5/4/29     Multiple Family    Owner occupied           158000    360
820157        11        8   6 Month LIBOR        579.39       4/22/29     Manufactured       Owner occupied            68000    360
820160      11.5      7.5   6 Month LIBOR       1426.02       4/23/29     Single Family      Owner occupied           161000    360
820177      9.75        8   6 Month LIBOR        943.35       4/22/29     Single Family      Owner occupied           123000    360
820179        11     8.25   6 Month LIBOR       2015.59        5/3/29     Single Family      Owner occupied           249000    360
820197       9.6      7.5   6 Month LIBOR        521.79       4/26/29     Single Family      Owner occupied            76900    360
820228     10.74        8   6 Month LIBOR        696.75       4/29/29     Single Family      Owner occupied            83000    360
820267     10.25        8   6 Month LIBOR        725.84       4/23/29     Single Family      Owner occupied            90000    360
820296     11.95     8.25   6 Month LIBOR        710.16       4/30/29     Single Family      Owner occupied            77000    360
820327     11.99      8.5   6 Month LIBOR         690.2       5/11/29     Single Family      Owner occupied            84000    360
820343       9.9     7.75   6 Month LIBOR       1146.48        5/3/29     Single Family      Owner occupied           155000    360
820354      9.49        8   6 Month LIBOR        793.92       4/30/29     Single Family      Owner occupied           105000    360
820364      10.3      7.5   6 Month LIBOR        669.47       5/25/29     Single Family      Owner occupied            93000    360
820365      9.75      8.5   6 Month LIBOR        661.12        5/3/29     Single Family      Owner occupied            85500    360
820393     11.49      7.5   6 Month LIBOR       1157.75       5/17/29     Single Family      Owner occupied           130000    360
820401      11.5      7.5   6 Month LIBOR       1292.33        5/5/29     Single Family      Owner occupied           145000    360
820455     10.15     7.75   6 Month LIBOR        905.69       5/14/29     Single Family      Owner occupied           120000    360
820487       9.5     7.75   6 Month LIBOR        377.54       4/30/29     Single Family      Owner occupied            50000    360
820492      9.75        7   6 Month LIBOR        446.76       5/20/29     Single Family      Owner occupied            64000    360
820507     10.24        8   6 Month LIBOR        1466.6       7/15/29     Single Family      Owner occupied           182000    360
820537     10.74        8   6 Month LIBOR        679.96        5/4/29     Single Family      Owner occupied            81000    360
820538       9.2     7.95   6 Month LIBOR        573.34       5/14/29     Single Family      Owner occupied           100000    360
820562      8.65     6.75   6 Month LIBOR       1060.21        6/3/29     Single Family      Owner occupied           162000    360
820563     10.25        8   6 Month LIBOR        2621.1       4/30/29     Single Family      Owner occupied           325000    360
820565        10      8.5   6 Month LIBOR       2203.76       4/30/29     Single Family      Owner occupied           313900    360
820582      8.75     7.25   6 Month LIBOR        507.42       5/11/29     Single Family      Owner occupied            86000    360
820604       9.1      6.5   6 Month LIBOR        547.98       5/17/29     Single Family      Owner occupied            90000    360
820614      9.75        8   6 Month LIBOR       2118.67       4/23/29     Single Family      Owner occupied           274000    360
820619      9.75     6.75   6 Month LIBOR        347.96       5/24/29     Single Family      Owner occupied            67000    360
820620     10.69     8.25   6 Month LIBOR       1095.26       6/29/29     Single Family      Owner occupied           131000    360
820628     11.74      7.5   6 Month LIBOR        660.86        5/6/29     Single Family      Owner occupied            82000    360
820633     10.49     8.25   6 Month LIBOR        606.89        5/3/29     Single Family      Not Owner                 83000    360
                                                                                             occupied
820705      8.13     6.25   6 Month LIBOR        760.68       5/24/29     Single Family      Owner occupied           128000    360
820737      9.74     7.75   6 Month LIBOR        789.75        5/4/29     Single Family      Not Owner                115000    360
                                                                                             occupied
820742     10.75        8   6 Month LIBOR       1418.89       5/24/29     Single Family      Owner occupied           190000    360
820747      10.7     7.75   6 Month LIBOR        648.02       4/30/29     Single Family      Owner occupied            82000    360
820790       9.5     7.25   6 Month LIBOR        605.42        5/5/29     Single Family      Owner occupied            90000    360
820802     11.24     7.25   6 Month LIBOR        669.65       5/21/29     Single Family      Owner occupied            92000    360

                                      I-B-11
<PAGE>
<CAPTION>
(table continued)

Loan     Borr Name             Address                        City              Zip       State   Lien   LTV            Curr Bal
No                                                                              Code              Posi-
                                                                                                  tion

<C>      <C>                    <C>                           <C>               <C>       <C>     <C>    <C>             <C>
820821   ROBBINS                7051  WARREN DR               DENVER            80221     CO      1      46.70858273     64810.25
820828   AKERS                  4110  MINNESOTA AVE           SAINT LOUIS       63118     MO      1      74.83496471     63580.93
820841   NORTHERN               2225  BOX ANGLE RD            RICHMOND          40475     KY      1      79.89279144     74674.11
820846   ALLEN                  2001  RIDGESTONE CT           RICHMOND          23233     VA      1      79.89601935    123797.57
820891   PREASE PEASE\GO         106  WINGATE RD              GREENVILLE        29605     SC      1      89.91264892     70917.72
820959   SANTIAGO               2425  E 33RD ST               LORAIN            44055     OH      1       74.9409625     59886.55
820974   DEWALT                 3735  BRADFORD WALK TRL       BUFORD            30519     GA      1      89.89670588    122164.22
820980   TERRELL                 123  COACH DR                GRIFFIN           30224     GA      1       84.8821824    106469.27
820984   CARTER                  100  LOCKSLEY PL             FOREST            24551     VA      1      84.85953182    186612.04
820990   TAYLOR                  221  NUTLEY ST               VIENNA            22180     VA      1      79.81386538    207392.85
820998   MORRIS                 2140  REYBURN RD              CLEVELAND HEIGHTS 44112     OH      1      84.84770803    116188.11
821014   NIELSEN                4510  LOSE RD                 MONCLOVA          43542     OH      1           89.873    130190.58
821032   BATES                  6679  ORMANDA DR              KALAMAZOO         49004-    MI      1      79.92239259    107895.23
821041   CLARK                  3318  BISCAYNE BLVD           ARNOLD            63010     MO      1           89.873     75457.18
821048   OCLOO                  8418  MAPLE AVE               GARY              46403     IN      1      79.91801064     75096.76
821051   LEWIS                   325  N MAIN ST               STATESBORO        30458     GA      1      79.88973404     75074.06
821056   PESTANA                5935  SWOFFIELD DR            ORLANDO           32812     FL      1      89.93016418     60237.29
821120   GOSCILA\PREVITA        1326  W CLEAR SPRING DR       GILBERT           85233     AZ      1        74.933525    149821.85
821124   HILES                  7519  W MCRAE WAY             GLENDALE          85308     AZ      1      84.93430894    104428.27
821131   MARTINEZ               5351  WYANDOT ST              DENVER            80221     CO      1      74.32607407    110314.67
821173   BREITSTEIN             4557  N CAREFREE CIR          COLORADO SPRINGS  80917     CO      1      84.83607576     55968.34
821187   AUSTIN                   64  S FREMONT ST            PERU              46970     IN      1      79.85632836      53479.2
821191   FRANKLIN              11453  DOUGLAS RD              IDA               48140     MI      1      60.19313773    163350.03
821224   PFEIFFER               1270  ANTHONY LN              MASON             45040     OH      1      89.92181116    104727.94
821228   TOLES                  8428  S KENWOOD               CHICAGO           60619     IL      1      89.96226119     120395.1
821232   PICKERILL                    US HWY 460 W            EZEL              41425     KY      1      74.90980531    126920.27
821234   JACKSON                8676  W 86TH CT               WESTMINSTER       80005     CO      1      42.56305426     54874.65
821266   BROOKER                1807  N JENNINGS RD           INDEPENDENCE      64058     MO      1      84.80079365     53373.14
821278   KUBOVCIK KUBOVC         822  REAR COWAN ST           JEANNETTE         15644     PA      1           89.873     44914.99
821323   DY                      115  OLD HAWKINSVILLE RD     WARNER ROBINS     31088     GA      1      84.90313534    112877.46
821340   COPELAND               1216  CLIFF DR                FESTUS            63028     MO      1      84.87029276      55059.3
821349   HOGGARTH              25353  KINYON AVE              TAYLOR            48180     MI      1      65.92716705      85585.1
821369   KOONS                   605  16TH AVE WEST           PALMETTO          34221     FL      1      89.86083333     80842.74
821391   BUCHALLA BUCHAL         919  TIMBER CT               LONGMONT          80501     CO      1      79.89064686    120978.19
821400   HUMPHREY               3843  MAC NICHOLAS AVE        CINCINNATI        45236     OH      1      84.84769369     94137.79
821411   ARMSTRONG              3880  HELMKAMPF DR            FLORISSANT        63033     MO      1      89.90625397    113222.28
821419   REYES                  1054  N KEYSTONE              CHICAGO           60651     IL      1      56.14413514     41528.58
821440   JABBARI                 306  S FREMONT AVE           TAMPA             33606     FL      1      79.81031765    203516.31
821444   MITCHELL II           10604  SHALE AVENUE            CLEVELAND         44104-    OH      1         79.90685     63906.18
821459   WARMACK                6744  S PERRY                 CHICAGO           60621     IL      1      89.86612069     52096.06
821472   HOLDEN                 3316  JOHNSON RD              PETERSBURG        23805     VA      1      74.90154615     97328.63
821475   CHAMBLISS              1504  REGENCY CT              PETERSBURG        23803     VA      1      70.33328696     80843.75
821480   SESSOM                  750  LELAND AVE              SOUTH BEND        46616     IN      1      79.91705882     54330.52
821513   OSBORN                 1220  N PONCA DR              INDEPENDENCE      64056     MO      1      79.36722727     87221.47
821518   GOODSON               14431  HAZELRIDGE ST           DETROIT           48205     MI      1      74.97849231     24353.81
821557   LAWRENCE              13302  PALMER                  GRANDVIEW         64030     MO      1      84.97130682     74697.57
821574   MANNS\JOHNSON          3578  HAZELWOOD AVE           MEMPHIS           381221228 TN      1      84.87955738     51751.64
821600   SWIBES                   51  GLENDALE PARK           HAMMOND           46320     IN      1        79.880764    199600.97
821671   JOHNSON                2004  SHORE DR                HURON             44839     OH      1      84.89778814    100138.48
821695   WINTER                 1585  E 96TH PL               DENVER            80229     CO      1      79.92344474    148113.69
821704   HOOD                  13697  LINNHURST ST            DETROIT           48205     MI      1      83.47912329     60909.28
821705   AVERY                 55225  BUCKHORN RD             THREE RIVERS      49093     MI      1      79.92655844     61504.82

                                     I-B-12
<PAGE>
<CAPTION>
(table continued)

Loan       APR     Margin    Index Name        Curr Pmt   Maturity Dt    Property Type      Occ Status               Appr      Orig
No                                                                                                                    Val       Ter

<C>         <C>       <C>   <C>                  <C>          <C>         <C>                <C>                      <C>       <C>
820821      8.75      7.5   6 Month LIBOR        511.36       5/21/29     Single Family      Owner occupied           139000    360
820828      10.1     7.85   6 Month LIBOR        564.17       5/11/29     Multiple Family    Owner occupied            85000    360
820841     11.35     7.25   6 Month LIBOR        732.19       5/10/29     Single Family      Owner occupied            93500    360
820846     11.49      8.5   6 Month LIBOR       1227.02        5/5/29     Single Family      Owner occupied           155000    360
820891      11.5      9.5   6 Month LIBOR        703.21       6/17/29     Single Family      Owner occupied            79000    360
820959     10.99     7.25   6 Month LIBOR        570.94       5/26/29     Single Family      Owner occupied            80000    360
820974     10.74     7.75   6 Month LIBOR       1141.66       5/26/29     Single Family      Owner occupied           136000    360
820980      9.85     7.25   6 Month LIBOR        924.71       5/17/29     Single Family      Owner occupied           130000    360
820984     10.38     6.75   6 Month LIBOR       1693.81        5/7/29     Single Family      Owner occupied           220000    360
820990      8.75     6.75   6 Month LIBOR       1636.34       5/21/29     Single Family      Owner occupied           260000    360
820998        10     7.25   6 Month LIBOR       1021.93       5/19/29     Single Family      Owner occupied           137000    360
821014      9.75        7   6 Month LIBOR        1121.2       5/13/29     Single Family      Owner occupied           145000    360
821032     11.49      7.5   6 Month LIBOR       1068.69        6/8/29     Single Family      Owner occupied           135000    360
821041      9.75     7.25   6 Month LIBOR        649.52       6/11/29     Single Family      Owner occupied            84000    360
821048     11.24        8   6 Month LIBOR        729.82        6/7/29     Single Family      Owner occupied            94000    360
821051     11.74     7.25   6 Month LIBOR         758.5       5/14/29     Single Family      Owner occupied            94000    360
821056      12.5      7.5   6 Month LIBOR        643.56       6/16/29     Single Family      Owner occupied            67000    360
821120      11.9     8.25   6 Month LIBOR       1531.38        6/8/29     Single Family      Owner occupied           200000    360
821124     10.65        8   6 Month LIBOR         968.1       7/27/29     Single Family      Owner occupied           123000    360
821131       9.5     7.75   6 Month LIBOR        933.35       5/17/29     Single Family      Owner occupied           148500    360
821173     10.45      9.5   6 Month LIBOR        511.07       6/14/29     Single Family      Owner occupied            66000    360
821187      9.99      7.5   6 Month LIBOR        469.98       5/19/29     Single Family      Owner occupied            67000    360
821191      9.85      6.5   6 Month LIBOR       1416.74       8/12/29     Single Family      Owner occupied           275000    360
821224     11.99      9.5   6 Month LIBOR       1077.69       6/25/14     Single Family      Owner occupied           116500    180
821228     10.25      7.5   6 Month LIBOR        1080.7        6/9/29     Single Family      Owner occupied           134000    360
821232      10.5      7.5   6 Month LIBOR       1162.86        6/4/29     Single Family      Owner occupied           170000    360
821234      8.85     6.25   6 Month LIBOR        436.62       6/15/29     Single Family      Owner occupied           129000    360
821266      9.75        7   6 Month LIBOR        459.65       5/24/29     Single Family      Owner occupied            63000    360
821278      9.75        7   6 Month LIBOR        386.62       6/14/29     Single Family      Owner occupied            50000    360
821323     10.75        8   6 Month LIBOR        1055.3        6/3/29     Single Family      Owner occupied           139000    360
821340     10.75     6.75   6 Month LIBOR        514.95       5/14/29     Single Family      Owner occupied            64900    360
821349      8.39      6.2   6 Month LIBOR        653.05       6/14/29     Single Family      Owner occupied           132000    360
821369     10.69      7.5   6 Month LIBOR        752.47       5/18/14     Single Family      Owner occupied            90000    180
821391       9.9      6.5   6 Month LIBOR       1054.67        6/2/29     Single Family      Owner occupied           152000    360
821400        10      7.5   6 Month LIBOR        827.99       5/13/29     Single Family      Owner occupied           111000    360
821411      9.25        7   6 Month LIBOR        932.91       7/20/29     Single Family      Owner occupied           126000    360
821419      10.2     6.75   6 Month LIBOR        371.23        6/1/29     Multiple Family    Owner occupied            74000    360
821440      9.75     7.25   6 Month LIBOR       1752.68       5/20/29     Single Family      Owner occupied           255000    360
821444     11.99     8.25   6 Month LIBOR        657.82       5/24/29     Multiple Family    Owner occupied            80000    360
821459       9.5        8   6 Month LIBOR        438.93        6/3/29     Single Family      Owner occupied            58000    360
821472     10.09     7.75   6 Month LIBOR        862.12        6/8/29     Single Family      Owner occupied           130000    360
821475      9.65     6.75   6 Month LIBOR        689.97        6/1/29     Single Family      Owner occupied           115000    360
821480     12.99     7.75   6 Month LIBOR        601.35       5/20/29     Single Family      Owner occupied            71000    360
821513      10.5     6.75   6 Month LIBOR        804.97       5/27/29     Single Family      Owner occupied           110000    360
821518     11.99     7.25   6 Month LIBOR        250.54       7/12/29     Single Family      Owner occupied            32500    360
821557     11.25     7.75   6 Month LIBOR         726.5       6/23/29     Single Family      Owner occupied            88000    360
821574      9.73        7   6 Month LIBOR        444.71        6/3/29     Single Family      Owner occupied            61000    360
821600      9.49      7.5   6 Month LIBOR       1680.25       6/15/29     Single Family      Owner occupied           250000    360
821671      10.5        7   6 Month LIBOR        917.48       6/18/29     Single Family      Owner occupied           118000    360
821695      9.65      7.5   6 Month LIBOR        1264.1        6/3/29     Single Family      Owner occupied           185500    360
821704       9.5      6.5   6 Month LIBOR        512.92       7/20/29     Single Family      Owner occupied            73000    360
821705     11.74      7.5   6 Month LIBOR        621.32       5/24/29     Single Family      Owner occupied            80000    360

                                      I-B-12
<PAGE>
<CAPTION>
(table continued)

Loan     Borr Name             Address                        City              Zip       State   Lien   LTV            Curr Bal
No                                                                              Code              Posi-
                                                                                                  tion

<C>      <C>                     <C>                          <C>               <C>       <C>     <C>    <C>             <C>
821708   HOLT                    321  SW 8TH ST               DELRAY BEACH      33444     FL      1      84.96503846     66189.49
821723   LAWSON                12810  BENWOOD AVE             CLEVELAND         44105     OH      1         79.88688     59886.42
821735   CLEMONS                4501  BRITTANY LN             CRESTWOOD         40014     KY      1      89.88556357    261340.23
821739   BARRIO                 6169  W HUBBELL ST            PHOENIX           85035     AZ      1      89.82521053     68231.76
821748   RICCIO                 3162  GREENBRIAR CT           BUFORD            30519     GA      1      79.92256805    135024.68
821758   WHITTINGTON            9483  W KEITH DR              COLUMBUS          47203     IN      1            89.87    107793.07
821784   ADAMS                  5195  TALLOW WOOD CT          ORLANDO           32808     FL      1      89.87930654     113952.6
821788   KINDRED                4292  VAN BUREN ST            GARY              46408     IN      1        89.911125     57485.33
821799   POZEN                 42934  PEARSON RANCH LOOP      PARKER            80134     CO      1      74.89881481    262715.48
821822   VITTORI                5545  S NEWLAND AVE           CHICAGO           60616     IL      1      74.94912308    194732.94
821832   FISHGOLD              15219  S 45TH PL               PHOENIX           85044     AZ      1      89.80723221    114800.63
821919   KILLIAN                4350  GRAY ST                 WHEAT RIDGE       80212     CO      1      74.95340299    100405.88
821932   TACKETT                6034  HILLIARD ST             LANSING           48911     MI      1      79.92308451     56693.91
821948   ROBINSON               2318  EMERSON                 EVANSTON          60201     IL      1        79.570225    127248.81
821959   GILLIARD              17516  64TH PL N               LOXAHATCHEE       33470     FL      1       79.8805102      78282.9
821971   WASHINGTON             1009  E 34TH ST               LORAIN            44055     OH      1       84.9175493     60271.57
821986   ELAWI                  7444  ABINGTON                DETROIT           48228     MI      1      79.90883696     73487.67
822054   SCHUTTE                 285  MT EVEREST              FENTON            63026     MO      1      79.92256667     95875.51
822060   SCHUTTE                 314  MT EVEREST              FENTON            63026     MO      1      79.92256667     95875.51
822062   LEWIS                  8760  DEARDOFF RD             FRANKLIN          45005     OH      1      74.65524783    171607.98
822065   CREMEANS\BEATTY         726  LOVERS LN               AKRON             44306     OH      1      79.94572308     51928.77
822080   REDD                    712  -714 WESTWOOD AVE       DAYTON            45407     OH      1      74.85867797     44126.72
822095   REED                         RR 2 BOX 312A           MORRISDALE        16858     PA      1      79.97208633     49987.13
822100   PEREZ                  5366  LIGHT CIRCLE            NORCROSS          30071     GA      1      79.83525949    126068.58
822109   AMOS                    288  GRANT ST                GENEVA            44041     OH      1      74.88247222     53886.74
822110   AMOS                    291  VINE ST                 GENEVA            44041     OH      1        79.886875     57490.96
822135   GREER                   485  DOMINICAN DR            LEXINGTON         40511     KY      1      79.92876563     51108.06
822147   TOWNSEND              10633  W CARLOTA LN            PEORIA            85382     AZ      1      89.87016578    131881.08
822162   LINDQUIST              3389  BRIAN RD S              PALM HARBOR       34685     FL      1      74.89682902    144483.41
822203   EYLANDER              15227  CLARK ST                SOUTH HOLLAND     60473     IL      1      84.88603261     78059.61
822219   REICHLEY              20506  STATE RT 68             ARLINGTON         45814     OH      1      83.58193333     75146.28
822240   HALL                   1349  WINBURN DR              EAST POINT        30344     GA      1      84.91307692     66209.18
822269   NOYES                  1002  BEDFORD LN              BALLWIN           63011     MO      1        79.892945    159713.33
822330   MULLINS                 505  AJAX HOLLOW RD          BULAN             41722     KY      1      89.91986154     58394.95
822331   MONROE                 2004  BANKS WAY               ATLANTA           30349     GA      1      89.92004516    139250.06
822332   GLASS                  2104  OTIS AVE                WARREN            48091     MI      1       84.9221262     61888.93
822333   FRANKLIN              10915  E 98TH TERR             KANSAS CITY       64134     MO      1      84.85242581    131463.47
822366   ARTHUR                 1314  OAK ST                  MICHIGAN CITY     46360     IN      1      89.93029987     68923.26
822381   REED                   1201  PRINCE DR               BRANDON           39042     MS      1      79.51888205     77495.94
822438   BEVERLY                 113  S WAVE                  WILLARD           44890     OH      1      88.92934936      62795.9
822462   YANCEY                23722  RIVER RD                PETERSBURG        23803     VA      1      79.93735333    119874.27
822464   CHANDLER              22576  W ESPLANADA CIR         BOCA RATON        33433     FL      1      74.91157612    250653.28
822485   SEARS                 15009  FLANDERS                DETROIT           48205     MI      1      74.96133846      48699.2
822504   STAPLETON              2616  SHACONAGE TRL           SEVIERVILLE       37862     TN      1      79.92876887    169372.54
822505   KING                    871  BRISTOL WAY             LITHONIA          30058     GA      1      84.94833628     95932.09
822508   WILDE                  1925  FLETCHER ST             HOLLYWOOD         33020     FL      1        79.762425     127558.3
822513   WILDE                   501  N 24TH AVE              HOLLYWOOD         33020     FL      1      79.75085455     87683.49

                                     I-B-13
<PAGE>
<CAPTION>
(table continued)

Loan       APR     Margin    Index Name        Curr Pmt   Maturity Dt    Property Type      Occ Status               Appr      Orig
No                                                                                                                    Val       Ter

<C>        <C>        <C>   <C>                  <C>          <C>         <C>                <C>                       <C>      <C>
821708     10.34      7.5   6 Month LIBOR        598.56       6/23/29     Single Family      Owner occupied            78000    360
821723      9.74     7.25   6 Month LIBOR        515.05        6/4/29     Single Family      Not Owner                 76000    360
                                                                                             occupied
821735     10.24     7.25   6 Month LIBOR       2344.94       5/21/29     Single Family      Owner occupied           291000    360
821739       9.4      7.5   6 Month LIBOR        570.16        6/2/29     Single Family      Owner occupied            76000    360
821748      11.5     7.75   6 Month LIBOR       1338.87        6/3/29     Single Family      Owner occupied           169000    360
821758      9.75      7.5   6 Month LIBOR        927.89        6/9/29     Single Family      Owner occupied           120000    360
821784      9.99      7.5   6 Month LIBOR       1001.43       5/28/29     Single Family      Owner occupied           127000    360
821788       9.5        7   6 Month LIBOR        484.33       6/22/29     Single Family      Owner occupied            64000    360
821799      7.99     7.38   6 Month LIBOR        1929.8       7/20/29     Single Family      Owner occupied           351000    360
821822     11.25      9.5   6 Month LIBOR       1893.96       6/14/29     Single Family      Owner occupied           260000    360
821832      9.15      7.5   6 Month LIBOR        938.65       5/28/29     Single Family      Owner occupied           133000    360
821919     11.65     7.25   6 Month LIBOR       1006.76        7/2/29     Single Family      Owner occupied           134000    360
821932      9.99      6.5   6 Month LIBOR        498.04       6/18/29     Single Family      Owner occupied            71000    360
821948      9.55      7.5   6 Month LIBOR       1076.74       6/15/29     Single Family      Owner occupied           160000    360
821959     10.85     6.75   6 Month LIBOR        737.75        6/7/14     Single Family      Owner occupied            98000    180
821971     11.49      7.5   6 Month LIBOR        597.18       6/22/29     Single Family      Owner occupied            71000    360
821986     10.75      7.5   6 Month LIBOR        687.04       6/16/29     Single Family      Owner occupied            92000    360
822054      11.5     7.75   6 Month LIBOR        950.68        6/7/29     Multiple Family    Not Owner                120000    360
                                                                                             occupied
822060      11.5     7.75   6 Month LIBOR        950.68        6/7/29     Multiple Family    Not Owner                120000    360
                                                                                             occupied
822062      8.85        7   6 Month LIBOR       1365.43       6/21/29     Single Family      Owner occupied           230000    360
822065     11.25        9   6 Month LIBOR        505.06       6/14/29     Single Family      Owner occupied            65000    360
822080      10.1     7.75   6 Month LIBOR         391.6       5/28/29     Multiple Family    Not Owner                 59000    360
                                                                                             occupied
822095      11.1      7.5   6 Month LIBOR        480.33       7/28/29     Single Family      Owner occupied            62550    360
822100      8.99      7.5   6 Month LIBOR       1016.13       6/15/29     Single Family      Owner occupied           158000    360
822109      9.25        7   6 Month LIBOR        444.24       6/30/29     Single Family      Not Owner                 72000    360
                                                                                             occupied
822110      9.74     7.25   6 Month LIBOR        494.45       6/30/29     Single Family      Not Owner                 80000    360
                                                                                             occupied
822135      9.99      7.5   6 Month LIBOR        448.94       6/18/14     Single Family      Owner occupied            64000    180
822147      9.65      7.5   6 Month LIBOR       1125.56       6/15/29     Single Family      Owner occupied           146818    360
822162      9.87      9.5   6 Month LIBOR        1256.4       6/18/29     Single Family      Owner occupied           193000    360
822203      9.99        8   6 Month LIBOR        685.68       6/14/29     Single Family      Owner occupied            92000    360
822219      9.38     6.75   6 Month LIBOR        626.58       6/15/29     Single Family      Owner occupied            90000    360
822240     11.25      7.5   6 Month LIBOR        643.95        6/9/29     Single Family      Not Owner                 78000    360
                                                                                             occupied
822269        10      7.5   6 Month LIBOR       1404.11       6/15/29     Single Family      Owner occupied           200000    360
822330      9.99     7.25   6 Month LIBOR        512.95       6/21/29     Single Family      Owner occupied            65000    360
822331        10      7.5   6 Month LIBOR       1224.21       6/24/29     Multiple Family    Owner occupied           155000    360
822332     11.75     7.25   6 Month LIBOR        625.48       6/21/29     Single Family      Owner occupied            73000    360
822333      10.2     7.35   6 Month LIBOR       1175.72       6/21/29     Single Family      Owner occupied           155000    360
822366     10.74     7.25   6 Month LIBOR        643.86       6/17/29     Single Family      Owner occupied            82000    360
822381      9.99      7.5   6 Month LIBOR        680.42       7/28/29     Single Family      Owner occupied            99000    360
822438     10.49      7.5   6 Month LIBOR        575.11       6/28/29     Single Family      Owner occupied            70700    360
822462     12.49     7.75   6 Month LIBOR       1279.78       6/11/29     Single Family      Owner occupied           150000    360
822464      8.65        7   6 Month LIBOR       1958.67       6/25/29     Single Family      Owner occupied           340000    360
822485     12.49      7.5   6 Month LIBOR        519.91       6/16/29     Single Family      Owner occupied            65000    360
822504      9.99      7.5   6 Month LIBOR       1487.11        7/7/29     Single Family      Owner occupied           215000    360
822505     11.75      8.5   6 Month LIBOR        969.54       6/21/29     Single Family      Owner occupied           116000    360
822508      9.85     7.75   6 Month LIBOR       1109.13       6/16/29     Multiple Family    Not Owner                160000    360
                                                                                             occupied
822513      9.85     7.75   6 Month LIBOR        762.53       6/16/29     Multiple Family    Not Owner                113000    360
                                                                                             occupied

                                      I-B-13
<PAGE>
<CAPTION>
(table continued)

Loan     Borr Name             Address                        City              Zip       State   Lien   LTV            Curr Bal
No                                                                              Code              Posi-
                                                                                                  tion

<C>      <C>                    <C>                           <C>               <C>       <C>     <C>    <C>            <C>
822528   TEEVAN                 5706  NE SAPPHIRE PL          LEES SUMMIT       64064     MO      1      89.96611744    252611.81
822532   WALL                   3891  F BIGHORN RD            VAIL              81657     CO      1      79.95621042    383578.05
822545   HARRELL                7508  GRAVES LN               CORRYTON          37721     TN      1      84.89755263     64495.73
822572   HUNLEY                 6913  CHIRONNA PL             NORFOLK           23518     VA      1      84.92418182    107331.76
822603   POE                    1178  PEABODY                 MEMPHIS           38104     TN      1      79.88101765    135729.24
822632   KNIGHT                 1547  S INDIAN CREEK DR       STONE MOUNTAIN    30083     GA      1      89.91111976    150000.78
822637   REID                   3625  BENCHMARK DR            ATLANTA           30349     GA      1      79.83425556     71800.45
822650   THOMAS                 1541  NW 3RD AVE              FORT LAUDERDALE   33311     FL      1      74.91453939    123561.14
822680   SIMMS                  3127  SAINT VINCENT           SAINT LOUIS       63104     MO      1      89.93194643     50342.58
822685   SALSBURY              10359  MONCLOVA RD             MONCLOVA          43542     OH      1      61.95367722     97771.97
822714   MARTIN                  124  MEIER RD                OLD MONROE        63369     MO      1      89.92419608    137466.05
822745   MERRITT               10409  -10411 SOUTH BLVD       CLEVELAND         44108     OH      1      70.49848529     47918.28
822758   BAZZOLI                5320  TALMADGE RD             TOLEDO            43623     OH      1      84.90804615     55169.95
822761   AMOS                    816  N STATE ST              PAINESVILLE       44077     OH      1      79.88686957      55095.5
822770   WILLIAMS               1135  ISLAND BLVD             LOWELL            46356     IN      1      79.95636842     45562.51
822771   WILLIAMS               1406  ISLAND BLVD             LOWELL            47943     IN      1      79.95336431     43002.18
822776   LENEA                 28781  N IVANHOE LN            MUNDELEIN         60060     IL      1      79.03569167     94789.65
822805   HOGELAND               3932  PEEL CASTLE LN          AUSTELL           30168     GA      1      89.89720588    152765.96
822827   VILUMS                 4595  WINTERSET DR            COLUMBUS          43220     OH      1      69.96734507     99259.75
822836   DONALDSON             11603  S ABERDEEN ST           CHICAGO           60643     IL      1        79.968144     99879.48
822850   LONG                    234  BEAM DR                 FRANKLIN          45005     OH      1      83.77951042     80355.46
822872   SOLIZ                  2643  VENICE AVE              DEARBORN          48124     MI      1               80     97154.56
822875   STEPHENS              10086  85TH WAY N              LARGO             33777     FL      1      89.87930851      84448.1
822916   SWINDELLS               111  COLINGTON DR            KILL DEVIL HILLS  27948     NC      1      74.94013636     82367.14
822942   WILLCUT                 107  MARSHALL ST             FREDERICKTOWN     63645     MO      1      89.90030303      74121.5
822958   CARLSON                1063  TATESBROOK DR           LEXINGTON         40517     KY      1      89.91567455     64587.75
823008   BEASLEY                1514  S NOBLE RD              CLEVELAND         44121     OH      1      88.34366337     89180.59
823034   KLEIN                  4628  N RUBEN CT              MONTICELLO        47960     IN      1      79.88076757    147704.73
823039   HALL                   8238  PARAMOUNT DR            SAINT LOUIS       63132     MO      1      79.96267123     58317.58
823061   ENGLISH                 661  HWY A                   HAWK POINT        63349     MO      1      70.78527778     63684.82
823087   CARROLL                3572  JOSEPHINE LN            MASON             48854     MI      1      86.92656216    160745.34
823103   FOX                    2406  W 17TH ST               PANAMA CITY       32405     FL      1      89.91112281     51197.86
823117   SHANKLIN              10422  CLEARVIEW AVE           BATON ROUGE       70811     LA      1      79.96453636     87921.66
823119   PETERSON               1001  SHARP DR                BIRMINGHAM        35235     AL      1      84.89215287     66611.64
823129   BRODY                   325  GIVENS ST               SARASOTA          34242     FL      1      84.95100904    281871.43
823177   SCURLOCK               1031  JOSEPH PL               MEMPHIS           38107     TN      1      79.96815094     42366.09
823216   MCCOY                        RT 7 BOX 21920          LOUISA            41230     KY      1      80.58079032     49939.87
823251   WRIGHT                 1764  BAYWOOD WAY             SARASOTA          34231     FL      1      84.93214884     91227.84
823259   DIXON                   501  14TH ST                 TELL CITY         47586     IN      1      89.92407692     58405.42
823265   WHITTMORE              8440  BENTON ST               ARVADA            80003     CO      1      70.85714286    123834.73
823311   SMITH                 13976  N 115TH ST              LONGMONT          80501     CO      1      63.91942667    191636.16
823312   BLUM                   1517  PARAMOUNT ST            NOVI              48377     MI      1      74.25278286    129825.67
823389   REYNOLDS                701  HERRINGTON WOODS        HARRODSBURG       40330     KY      1      76.86786154     49945.92
823398   HENDERSON              1042  BEMMINGTON AVE          MASSILLON         44646     OH      1      79.94807143    100701.66
823437   GAUDINO                3802  MINK RD                 SARASOTA          34235     FL      1      90.35538261    103867.02
823444   ADAMS                  2909  IVANHOE STREET          DENVER            80207     CO      1      79.94306612     96696.19
823505   LIPINSKI               6328  PINEFIELD DR            HILLIARD          43026     OH      1      89.96226471    152805.89
823529   PHAM                     72  JENNINGS                BATTLE CREEK      49015     MI      1      89.88995703    146430.74
823537   GILLESPIE               770  ROSEWALK DR             TAMASSEE          29686     SC      1      79.96637647    135827.06

                                     I-B-14
<PAGE>
<CAPTION>
(table continued)

Loan       APR     Margin    Index Name        Curr Pmt   Maturity Dt    Property Type      Occ Status               Appr      Orig
No                                                                                                                    Val       Ter

<C>        <C>        <C>   <C>                 <C>           <C>         <C>                <C>                      <C>       <C>
822528     10.75        7   6 Month LIBOR       2360.77       7/16/29     Single Family      Owner occupied           281000    360
822532      8.99      8.5   6 Month LIBOR       3086.99       8/16/29     Single Family      Owner occupied           480000    360
822545     10.49      7.5   6 Month LIBOR        590.44       6/23/29     Single Family      Owner occupied            76000    360
822572      9.99      7.5   6 Month LIBOR        942.81       6/21/29     Single Family      Owner occupied           126500    360
822603       9.5      7.5   6 Month LIBOR       1143.56       6/24/29     Single Family      Not Owner                170000    360
                                                                                             occupied
822632       9.5      7.5   6 Month LIBOR        1263.8       6/30/29     Single Family      Owner occupied           167000    360
822637      7.89      6.5   6 Month LIBOR         522.8       6/25/29     Single Family      Owner occupied            90000    360
822650     10.75      7.5   6 Month LIBOR       1155.18       6/22/29     Multiple Family    Owner occupied           165000    360
822680     10.75     7.25   6 Month LIBOR        470.47        7/6/29     Single Family      Owner occupied            56000    360
822685      8.75      6.7   6 Month LIBOR        770.97       6/28/29     Single Family      Not Owner                158000    360
                                                                                             occupied
822714     10.25        7   6 Month LIBOR       1233.93       6/23/29     Single Family      Owner occupied           153000    360
822745     10.24     7.75   6 Month LIBOR        429.77       6/17/29     Multiple Family    Not Owner                 68000    360
                                                                                             occupied
822758     10.99      7.5   6 Month LIBOR        525.74       6/28/29     Single Family      Owner occupied            68500    360
822761      9.74     7.25   6 Month LIBOR        473.85       6/30/29     Single Family      Not Owner                 91000    360
                                                                                             occupied
822770     12.24        8   6 Month LIBOR        477.49       7/15/29     Single Family      Not Owner                 57000    360
                                                                                             occupied
822771     11.94        8   6 Month LIBOR        440.73       7/15/29     Single Family      Not Owner                 53800    360
                                                                                             occupied
822776      8.99      7.5   6 Month LIBOR        763.71       6/29/29     Single Family      Owner occupied           120000    360
822805     10.74     7.75   6 Month LIBOR       1427.08       6/18/29     Single Family      Owner occupied           170000    360
822827      9.75      6.5   6 Month LIBOR           854       7/30/29     Single Family      Owner occupied           142000    360
822836     10.49      7.5   6 Month LIBOR        913.99       7/27/29     Single Family      Owner occupied           125000    360
822850      9.99      9.5   6 Month LIBOR        705.85       6/30/29     Single Family      Owner occupied            96000    360
822872      9.74      6.5   6 Month LIBOR        834.38       9/10/29     Single Family      Owner occupied           124000    360
822875      9.99      7.5   6 Month LIBOR         741.8       6/18/29     Single Family      Owner occupied            95000    360
822916      10.5     7.25   6 Month LIBOR        754.66       6/21/29     Single Family      Owner occupied           110000    360
822942      11.8     9.35   6 Month LIBOR        752.33       6/22/29     Single Family      Owner occupied            84000    360
822958      9.75      7.5   6 Month LIBOR        555.96       6/30/29     Single Family      Owner occupied            72000    360
823008     12.49      7.5   6 Month LIBOR        951.84       7/30/29     Single Family      Owner occupied           101000    360
823034      9.49     7.25   6 Month LIBOR       1243.38       6/25/29     Multiple Family    Owner occupied           185000    360
823039      9.75      7.5   6 Month LIBOR        501.75       7/20/29     Single Family      Owner occupied            73000    360
823061     11.25        7   6 Month LIBOR        619.18       7/20/29     Single Family      Owner occupied            90000    360
823087     10.24     7.25   6 Month LIBOR       1441.08       7/26/29     Single Family      Owner occupied           185000    360
823103       9.5        7   6 Month LIBOR        431.36       6/29/29     Single Family      Owner occupied            57000    360
823117      9.99      7.5   6 Month LIBOR        771.61        8/2/29     Single Family      Owner occupied           110000    360
823119     10.25     7.25   6 Month LIBOR        597.92       6/28/29     Single Family      Owner occupied            83000    360
823129     11.99      7.5   6 Month LIBOR       2900.57       6/28/29     Single Family      Owner occupied           332000    360
823177     10.49        8   6 Month LIBOR        387.53       8/10/29     Single Family      Owner occupied            53000    360
823216      10.5        7   6 Month LIBOR        457.37       7/19/29     Single Family      Owner occupied            62000    360
823251      10.5     6.75   6 Month LIBOR        835.84       6/28/29     Single Family      Owner occupied           115000    360
823259     10.74     7.25   6 Month LIBOR        545.65        7/8/29     Single Family      Owner occupied            65000    360
823265      8.05        7   6 Month LIBOR        914.19       8/17/29     Single Family      Owner occupied           175000    360
823311      8.33     7.08   6 Month LIBOR       1453.24       7/23/29     Single Family      Owner occupied           300000    360
823312      9.99      6.5   6 Month LIBOR       1139.88        7/7/29     Single Family      Owner occupied           175000    360
823389     10.99      7.5   6 Month LIBOR        475.78       7/20/29     Single Family      Owner occupied            80000    360
823398     11.49      7.5   6 Month LIBOR        997.44       7/16/29     Single Family      Owner occupied           126000    360
823437      10.5     7.25   6 Month LIBOR        950.87        8/6/29     Single Family      Owner occupied           115000    360
823444     11.03     7.25   6 Month LIBOR        924.04       7/20/29     Single Family      Owner occupied           121000    360
823505     10.25        8   6 Month LIBOR       1371.03       7/27/29     Single Family      Owner occupied           170000    360
823529     10.69      7.5   6 Month LIBOR       1361.88        7/9/29     Single Family      Owner occupied           165000    360
823537     10.24     7.75   6 Month LIBOR       1217.69       7/21/29     Single Family      Owner occupied           170000    360

                                      I-B-14
<PAGE>
<CAPTION>
(table continued)

Loan     Borr Name             Address                        City              Zip       State   Lien   LTV            Curr Bal
No                                                                              Code              Posi-
                                                                                                  tion

<C>      <C>                   <C>                            <C>               <C>       <C>     <C>             <C>   <C>
823539   STEPP                 12745  LOCKBOURNE EASTERN R    ASHVILLE          43103     OH      1               85    254773.44
823549   ALEVISATOS             4807  S ATLANTIC AVE          PONCE INLET       32127     FL      1      74.95791333     224618.4
823629   MELE JR               14075  REEK RD                 SOUTHGATE         48195     MI      1      82.67963158     94278.17
823684   ADAMS                  6302  LINSTEAD RD             LOUISVILLE        40228     KY      1      79.95687826     91870.06
823687   ETUE                   4724  NW 49TH CT              TAMARAC           33319     FL      1      83.93293333     62924.22
823692   JACOBS                  204  TENNYSON                HIGHLAND PARK     48203     MI      1      79.96866667      59953.7
823695   DORSEY                 3142  TEXAS A                 SAINT LOUIS       63118     MO      1      79.29430667     59441.23
823705   MILLER                 4512  GREENCOVE AVE           EVANSVILLE        47714     IN      1      74.96132456     85433.53
823745   SHAOTHA                 332  BEVERLY ESTATE DR       DETROIT           48238     MI      1      79.95620899    355411.01
823759   CANADA                 3811  MESKER PARK DR          EVANSVILLE        47720     IN      1      84.96231678     179533.9
823777   HAYDEN                  200  PLANTERS COVE           MADISON           39110     MS      1      79.96737288     94322.67
823811   JOHNSON                6901  W  WALDEN PL            LITTLETON         80120     CO      1       79.9672351    241300.59
823822   KAZMI                  4915  W 103RD ST              OVERLAND PARK     66207     KS      1               80     77963.61
823844   KONSKY                 2919  RUSSELL BLVD            SAINT LOUIS       63104     MO      1      68.14646364     74882.44
823891   ZEKIND                   11  BONNIE CT               FLORISSANT        63033     MO      1      79.92893151     58321.86
823919   FONVILLE              20220  NEWMAN                  TRENTON           48183     MI      1      83.38650427     97485.62
823924   HYDE                    111  W ASHE UNIT A           LOMBARD           60148     IL      1         74.94014     74909.82
823962   NAVARRO                2595  S HOOKER ST             DENVER            80219     CO      1      67.14843697     79859.45
823966   SIMMONS                1041  CLEVELAND ST            HAMMOND           46320     IN      1      67.07207143     46925.39
824012   THORNTON               8606  STRATHMOOR ST           DETROIT           48228     MI      1      79.94268627     40755.95
824027   BRANDENBURG            2020  MAGNOLIA DR             CLEARWATER        33764     FL      1      89.91986869     88980.51
824063   COFFEY                  950  JACKSON PIKE            HARRODSBURG       40330     KY      1      79.01234568    159913.51
824090   SHELBY                 1725  S YAMPA WAY             AURORA            80017     CO      1      79.95052857       111861
824102   FOLZ                         ROUTE 1 BOX 6314        RICE              23966     VA      1      79.90789025     72591.87
824106   WITTICH               11724  KINGSGATE CT            PERRYSBURG        43551     OH      1      84.96231111    114647.82
824117   JENKINS                1248  KNOLLHAVEN              BATON ROUGE       70810     LA      1               80     84646.31
824119   WITCHER                 298  JW NIX RD               DAHLONEGA         30533     GA      1               85    212300.92
824120   ELLIS                  7943  S MERRILL               CHICAGO           60617     IL      1      89.87341772    141873.58
824161   HAFIZ\ALAM             2607  COLLINS PORT COVE       SUWANEE           30024     GA      1         89.94904    123644.36
824171   BOWERS                 7202  W READE AVE             GLENDALE          85303     AZ      1      89.95235556     80913.91
824176   WILLIAM               21411  CYMAN                   WARREN            48092     MI      1      79.94572043     74323.93
824180   SAVERY                 4880  NW 177TH ST             OPA LOCKA         33055     FL      1      84.95810435     97604.31
824206   NEAL                    267  WATER OAK DR            DALLAS            30132     GA      1      79.92488806    107048.41
824216   JOHNSON                 740  LUNAR DR                RALEIGH           27610     NC      1      84.88004054     62811.23
824226   ERVIN                    73  TOWER VALLEY DRIVE      HILLSBORO         63050     MO      1      84.95593103     73834.09
824229   FIELDS                  571  BENTON RD               LEXINGTON         40505     KY      1      86.87371429      72947.6
824242   ROBINSON                305  S WASHINGTON            YPSILANTI         48197     MI      1      68.15313953     87875.82
824303   ANDERSON               1316  8TH SE                  ALTOONA           50009     IA      1      84.93214648    117074.04
824323   GRIFFIN                 109  BRICKSTONE DR           ATLANTA           30339     GA      1      79.93386095    353758.16
824361   SMITH                  4306  E INDIAN TRL            LOUISVILLE        40213     KY      1               70     45453.49
824373   BOUREN                  235  MCDANIEL AVE            RICHMOND          40475     KY      1      89.95933058    108751.14
824394   LEDESMA                5221  EAGLE CAY MANOR         POMPANO BEACH     33073     FL      1      79.96445641    155790.34
824404   SIMPSON               29000  JOY RD                  LIVONIA           48150     MI      1      89.95800952     94411.46
824406   ROWE                   7680  GLEN DEVON RD           JONESBORO         30236     GA      1      79.92877333    119839.07
824418   BRANNON                 597  E OAKWOOD AVENUE        ORANGE CITY       32763     FL      1               90     71945.42
824458   JENKINS                 172  QUARTZ ROAD             GOLDEN            80403     CO      1               90    220299.89
824464   BAUER                  9263  BROOKS RD               LENNON            48449     MI      1      84.96066345    131839.36
824505   KLINE                 19954  E CHRUCH ST             HOYTVILLE         43529     OH      1      79.96982456     45547.94
824528   MILLER                 4259  WINDWARD LN             NORCROSS          30093     GA      1      89.97419139     93995.79
824559   POTTER JR               208  S MONTCLAIRE            OLATHE            66061     KS      1      79.92505579      93068.5
824578   VEGA                   2912  COLUMBINE CIR           VALPARAISO        46383     IN      1               90    105255.85

                                     I-B-15
<PAGE>
<CAPTION>
(table continued)

Loan       APR     Margin    Index Name        Curr Pmt   Maturity Dt    Property Type      Occ Status               Appr      Orig
No                                                                                                                    Val       Ter

<C>           <C>    <C>    <C>                 <C>           <C>         <C>                <C>                      <C>       <C>
823539        10     7.75   6 Month LIBOR       2237.81       8/25/29     Single Family      Owner occupied           300000    360
823549      8.87      7.5   6 Month LIBOR       1789.39       7/28/29     Single Family      Not Owner                300000    360
                                                                                             occupied
823629      9.25      6.5   6 Month LIBOR        776.61       7/28/29     Single Family      Owner occupied           114000    360
823684     10.13      6.5   6 Month LIBOR        816.22       7/16/29     Single Family      Owner occupied           115000    360
823687      10.5        7   6 Month LIBOR        576.29       7/15/29     Single Family      Owner occupied            75000    360
823692     10.75      7.5   6 Month LIBOR        560.09        8/5/29     Single Family      Owner occupied            75000    360
823695       9.5      6.5   6 Month LIBOR        500.31        8/2/29     Single Family      Owner occupied            75000    360
823705     12.49     7.25   6 Month LIBOR        911.84       7/23/29     Single Family      Owner occupied           114000    360
823745      8.99      6.5   6 Month LIBOR        2861.9       7/19/29     Single Family      Owner occupied           450000    360
823759      9.99        7   6 Month LIBOR       1576.33       7/16/29     Single Family      Owner occupied           211500    360
823777     10.38     8.63   6 Month LIBOR        855.06        8/4/29     Single Family      Owner occupied           120000    360
823811     10.36      7.5   6 Month LIBOR       2184.76       7/27/29     Single Family      Owner occupied           302000    360
823822      9.75      6.5   6 Month LIBOR        670.14        9/9/29     Single Family      Owner occupied           102500    360
823844      9.25      6.5   6 Month LIBOR        617.01       7/30/29     Single Family      Owner occupied           110000    360
823891        10     6.75   6 Month LIBOR         512.5       7/16/29     Single Family      Owner occupied            74000    360
823919     10.62      7.5   6 Month LIBOR        901.55       7/21/29     Single Family      Owner occupied           117000    360
823924      10.5      7.5   6 Month LIBOR        686.05       7/20/29     Single Family      Owner occupied           100000    360
823962       8.7      6.2   6 Month LIBOR        626.51       7/21/29     Single Family      Owner occupied           119000    360
823966      9.19      6.5   6 Month LIBOR        384.62       7/30/29     Single Family      Owner occupied            70000    360
824012        11     6.75   6 Month LIBOR        388.55       7/26/29     Single Family      Owner occupied            51000    360
824027      9.99      6.5   6 Month LIBOR        781.26       7/15/29     Single Family      Owner occupied           105000    360
824063      9.05     6.75   6 Month LIBOR       1293.16        9/7/29     Single Family      Owner occupied           202500    360
824090       8.4        7   6 Month LIBOR        853.26        8/4/29     Single Family      Owner occupied           140000    360
824102       9.5        7   6 Month LIBOR         611.3       7/30/29     Single Family      Owner occupied           122300    360
824106      9.99        7   6 Month LIBOR       1006.17        8/2/29     Single Family      Owner occupied           135000    360
824117      10.1     7.25   6 Month LIBOR        749.75       8/27/29     Single Family      Owner occupied           106000    360
824119      9.75      7.5   6 Month LIBOR        1825.7       8/20/29     Single Family      Owner occupied           250000    360
824120      9.99     7.75   6 Month LIBOR        1245.1       8/16/29     Multiple Family    Owner occupied           158000    360
824161     12.07      7.5   6 Month LIBOR       1279.58       7/20/29     Single Family      Owner occupied           137500    360
824171      9.15        7   6 Month LIBOR        660.51        8/3/29     Single Family      Owner occupied            90000    360
824176     11.25        8   6 Month LIBOR        722.62       7/19/29     Single Family      Owner occupied            93000    360
824180      9.49        7   6 Month LIBOR        821.22       7/30/29     Single Family      Owner occupied           115000    360
824206      9.74     8.25   6 Month LIBOR        920.23       7/21/29     Single Family      Owner occupied           134000    360
824216      9.75        7   6 Month LIBOR        540.41       7/28/29     Single Family      Owner occupied            74000    360
824226      9.25        7   6 Month LIBOR        608.37       7/27/29     Single Family      Owner occupied            87000    360
824229     10.99      7.5   6 Month LIBOR        694.64        8/4/29     Single Family      Owner occupied            84000    360
824242      9.75      7.5   6 Month LIBOR        756.06       7/28/29     Single Family      Owner occupied           129000    360
824303      10.5      9.5   6 Month LIBOR       1072.21       7/28/29     Single Family      Owner occupied           137900    360
824323     10.34      7.6   6 Month LIBOR        3197.7       7/23/29     Single Family      Not Owner                459000    360
                                                                                             occupied
824361     11.25      6.5   6 Month LIBOR        441.92       7/30/29     Single Family      Owner occupied            67500    360
824373       9.9        8   6 Month LIBOR        947.64       7/30/29     Multiple Family    Owner occupied           121000    360
824394      9.98     7.13   6 Month LIBOR       1366.71       7/26/29     Single Family      Owner occupied           195000    360
824404      9.75      7.5   6 Month LIBOR         811.9        8/5/29     Single Family      Owner occupied           105000    360
824406      9.99      7.5   6 Month LIBOR        1052.2       7/26/14     Single Family      Owner occupied           150000    180
824418     10.74     7.25   6 Month LIBOR        671.57       8/27/29     Single Family      Owner occupied            80500    360
824458       9.9     7.25   6 Month LIBOR       1918.77       8/24/29     Single Family      Owner occupied           247000    360
824464      9.75        7   6 Month LIBOR       1133.77       8/10/29     Single Family      Owner occupied           160000    360
824505     10.74      7.5   6 Month LIBOR        425.32       7/30/29     Single Family      Owner occupied            57000    360
824528     11.99        7   6 Month LIBOR        966.69       8/27/29     Single Family      Owner occupied           110000    360
824559      9.75      6.5   6 Month LIBOR        800.73       7/28/29     Single Family      Owner occupied           118000    360
824578     10.25      7.5   6 Month LIBOR        943.59        9/8/29     Single Family      Owner occupied           119000    360

                                      I-B-15
<PAGE>
<CAPTION>
(table continued)

Loan     Borr Name             Address                        City              Zip       State   Lien   LTV            Curr Bal
No                                                                              Code              Posi-
                                                                                                  tion

<C>      <C>                     <C>                          <C>               <C>       <C>     <C>    <C>              <C>
824584   HACKNEY                 406  E OAKSIDE               SOUTH BEND        46614     IN      1      79.95620833      57536.7
824586   CARTER                  333  NW 121ST RD             WARRENSBURG       64093     MO      1      89.95289247     83612.46
824612   WHITE                   114  SCOTT ST                WILMORE           40390     KY      1      69.96169091      38457.7
824617   DE LA GARZA            4246  BREAKWATER CT           FORT COLLINS      80525     CO      1       79.9606494    200601.67
824620   WOOD                    115  N 30TH ST               BATTLE CREEK      49015     MI      1      79.96461364     70337.46
824629   POND                  18114  TIMBER LN               MARYSVILLE        43040     OH      1      89.91567727    197814.49
824648   VILLALPANDO             535  BANCROFT                IMLAY CITY        48444     MI      1      89.96225806       111506
824658   NWOBI                  5817  PLUMER AVE              BALTIMORE         21206     MD      1         79.97771     79955.19
824682   BURTON                 9053  W FLOYD AVENUE          DENVER            80227     CO      1      83.50556962     65938.55
824718   MERRITT                 621  MURRAY DR               KNOXVILLE         37912     TN      1         84.96035     50952.22
824724   LIBICH                 3914  WINTERFIELD RUN         FORT WAYNE        46804     IN      1               85      81527.5
824730   SHAW                   1050  N SPRINGFIELD DR        CHICAGO           60651     IL      1      79.97065644     130255.2
824744   METZGER                7245  MONTARBOR DR            COLORADO SPRINGS  80916     CO      1       89.9580929    164546.33
824756   NAUMANN                3964  NELSEY RD               REDFORD           48239     MI      1       74.9701338    106414.81
824762   WARREN                 1558  FOREST BAY CT           WIXOM             48393     MI      1           84.966    284521.21
824766   SCOTT                  1508  TOMPKINS ST             GARY              46406     IN      1           84.968        59455
824767   WILLIAMS              19098  MELROSE                 SOUTHFIELD        48075     MI      1               85    127398.23
824768   MATINI                 4141  KENTMERE SQ             FAIRFAX           22030     VA      1      72.13649565    165827.22
824810   SMITH                  5426  CREST DR                KANSAS CITY       66106     KS      1      69.98208247     67865.06
824871   DENNIS                 2374  STRATFIELD              GERMANTOWN        38139     TN      1      84.96239337    205000.27
824899   HENRY                  5652  OLD HUNTER RD           OOLTEWAH          37363     TN      1      89.95573488     193308.9
824926   WILLEY                  152  SHARON ST               ARENA             53503     WI      1      79.27132759     91909.13
824931   DESHAZO                 709  CHERRY LN               BIRMINGHAM        35215     AL      1      89.94812174    103410.06
824956   MCVAY                 14021  JENNE AVE               CLEVELAND         44110     OH      1       89.9660375     71945.42
825000   WEISMAN                2124  SANTA ANITA DR          LEXINGTON         40516     KY      1      89.93537079     80013.33
825006   JOHNSON                 358  W FOSTER MAINVILLE RD   MAINEVILLE        45039     OH      1      84.96231765     72185.67
825014   HOMER                 10100  SAFFIR CT               CHARLOTTE         28227     NC      1               85    212415.56
825020   KEITH                  1944  LIGHTWOOD WAY           ACWORTH           30102     GA      1      79.92082153    140989.54
825060   JOSLIN                10720  REED RD                 DURAND            48429     MI      1      79.97509701    107132.94
825063   FOWLER                 1512  OLD SMUGGLERS CT        FORT WASHINGTON   20744     MD      1      79.96814177    315619.16
825091   GADDY                   717  SHARON DR               WAXHAW            28173     NC      1               65     48078.95
825105   CLARK                    29  WOODCREST AVE           WINCHESTER        47394     IN      1               85     66235.74
825127   BRAMMER                 216  W MARQUETTE             SOUTH BEND        46617     IN      1      84.96622047     75504.68
825130   KENNEDY                   4  LAKEVIEW CT             HARTFORD CITY     47348     IN      1      69.89919355     86568.52
825151   BAZZI                  7431  ORCHARD                 DEARBORN          48126     MI      1      69.93071429     93007.85
825155   HOLBROOK               1228  CLARENDON RD            HOMER             49245     MI      1      61.37166667     34963.56
825182   LEATH                   521  N COLUMBUS ST           BLANCHESTER       45107     OH      1      89.96010092     98012.66
825186   FAIRCHILD              4840  HAYES ST NE             WASHINGTON        20019     DC      1      74.68742529     64955.91
825192   ADAMS                  5326  GRENELEFE VILLAGE RD    CHARLOTTE         28269     NC      1               85    127417.93
825210   MAIDMAN                1544  SW 13TH DR              BOCA RATON        33486     FL      1      78.39308485    129272.06
825240   SALAPATAS              8861  HANLEY CT               CROWN POINT       46307     IN      1      74.97468148    202362.64
825248   COMUNALE               2028  PAINTERTOWN RD          IRWIN             15642     PA      1               90     67471.63
825260   BLAIZE                  957  N AVE                   ATLANTA           30318     GA      1               80     51962.66
825277   MCCORKLE               6052  W ROSEWIND CIR          MEMPHIS           38141     TN      1      89.96603254     71855.48
825285   PARROTT                 728  CRAIG AVE               SALEM             24153     VA      1      79.97574194     49569.78
825286   WILLIAMS               1552  MEADOWLANE              INKSTER           48141     MI      1      79.89681159     55093.11
825331   MERCER                  624  CENTER ST               CENTRAL CITY      42330     KY      1               90      67466.8
825366   TUEPKER                4780  UPPER FIVE MILE RD      MOUNT ORAB        45154     OH      1       57.1112521      67924.5
825392   SMITH                   807  CHARLES ST              MIDDLETOWN        45042     OH      1      79.97141333     59956.92
825425   CANO                  58162  E 42ND DR               STRASBURG         80136     CO      1               85    124810.11
825445   MOORE                  1716  SPRING AVE NE           CANTON            44714     OH      1           89.958     58445.18

                                     I-B-16
<PAGE>
<CAPTION>
(table continued)

Loan       APR     Margin    Index Name        Curr Pmt   Maturity Dt    Property Type      Occ Status               Appr      Orig
No                                                                                                                    Val       Ter

<C>         <C>       <C>   <C>                  <C>          <C>         <C>                <C>                       <C>      <C>
824584      8.99      7.5   6 Month LIBOR        463.05       8/19/29     Single Family      Owner occupied            72000    360
824586      9.25        7   6 Month LIBOR        688.58       8/11/29     Single Family      Owner occupied            93000    360
824612      8.99      7.5   6 Month LIBOR         309.5       8/16/29     Single Family      Owner occupied            55000    360
824617       9.5     7.75   6 Month LIBOR       1688.44       8/11/29     Single Family      Owner occupied           251000    360
824620        10      7.5   6 Month LIBOR        617.81        8/3/29     Single Family      Owner occupied            88000    360
824629      9.75      7.5   6 Month LIBOR       1701.13        8/4/29     Single Family      Owner occupied           220000    360
824648     10.25      7.5   6 Month LIBOR       1000.05       8/17/29     Single Family      Owner occupied           124000    360
824658     12.12        8   6 Month LIBOR        830.29       8/20/29     Single Family      Owner occupied           100000    360
824682      9.78      7.5   6 Month LIBOR         568.5       8/25/29     Single Family      Owner occupied            79000    360
824718      9.75        7   6 Month LIBOR        438.17       8/11/29     Single Family      Owner occupied            60000    360
824724        10     7.25   6 Month LIBOR         716.1       8/30/29     Single Family      Owner occupied            96000    360
824730     10.87      7.5   6 Month LIBOR       1229.04       7/30/29     Multiple Family    Owner occupied           163000    360
824744      9.78      7.5   6 Month LIBOR       1418.66        8/4/29     Single Family      Owner occupied           183000    360
824756     10.49        8   6 Month LIBOR         973.4        8/5/29     Single Family      Owner occupied           142000    360
824762     10.47      7.5   6 Month LIBOR       2598.34        8/9/29     Single Family      Owner occupied           335000    360
824766     10.75     8.25   6 Month LIBOR        555.42       8/10/29     Single Family      Owner occupied            70000    360
824767      10.5     7.25   6 Month LIBOR       1166.29       8/23/29     Single Family      Owner occupied           150000    360
824768      9.25        7   6 Month LIBOR       1365.64        8/2/29     Single Family      Owner occupied           230000    360
824810      12.5      7.5   6 Month LIBOR        724.67       8/24/29     Single Family      Owner occupied            97500    360
824871        10        7   6 Month LIBOR       1801.44       7/30/29     Single Family      Owner occupied           241500    360
824899       9.5        7   6 Month LIBOR       1627.05        8/3/29     Single Family      Owner occupied           215000    360
824926       9.5     6.25   6 Month LIBOR        773.59        8/2/29     Single Family      Owner occupied           116000    360
824931     11.99      7.5   6 Month LIBOR       1063.82       7/28/29     Single Family      Owner occupied           118000    360
824956     10.74     7.25   6 Month LIBOR        671.57       8/18/29     Single Family      Owner occupied            80000    360
825000     10.99      7.5   6 Month LIBOR        762.21       7/30/29     Single Family      Owner occupied            99000    360
825006      9.99        7   6 Month LIBOR        633.51       8/23/29     Single Family      Owner occupied            85000    360
825014      10.5     7.25   6 Month LIBOR       1943.82       9/10/29     Single Family      Owner occupied           251000    360
825020      9.49      6.9   6 Month LIBOR       1186.26       7/30/29     Single Family      Owner occupied           176500    360
825060     11.62     7.25   6 Month LIBOR       1071.42       8/10/29     Single Family      Owner occupied           134000    360
825063     10.49     7.25   6 Month LIBOR       2888.21       7/28/29     Single Family      Owner occupied           395000    360
825091     10.05      7.5   6 Month LIBOR        423.89       9/17/29     Single Family      Owner occupied            74000    360
825105      9.59        7   6 Month LIBOR        561.85       8/30/29     Single Family      Owner occupied            78000    360
825127      10.5     7.25   6 Month LIBOR        691.22       8/13/29     Single Family      Owner occupied            89000    360
825130      8.45      6.2   6 Month LIBOR        663.39       8/30/29     Single Family      Owner occupied           124000    360
825151      9.49        6   6 Month LIBOR        782.16        8/5/29     Single Family      Owner occupied           133000    360
825155      9.25      7.5   6 Month LIBOR        287.94       8/24/29     Single Family      Owner occupied            57000    360
825182      9.99      7.5   6 Month LIBOR        860.17       8/20/29     Single Family      Owner occupied           109000    360
825186     11.25      6.5   6 Month LIBOR        631.32        8/9/29     Single Family      Owner occupied            87000    360
825192     11.49        7   6 Month LIBOR       1261.65       8/27/29     Single Family      Owner occupied           150000    360
825210      8.69      7.5   6 Month LIBOR       1013.23       7/30/29     Single Family      Owner occupied           165000    360
825240     11.25        7   6 Month LIBOR        1966.8       8/25/29     Single Family      Owner occupied           270000    360
825248     10.24     7.25   6 Month LIBOR        604.37        9/9/29     Single Family      Owner occupied            75000    360
825260     10.99     7.75   6 Month LIBOR        494.82       8/30/29     Multiple Family    Not Owner                 68000    360
                                                                                             occupied
825277     10.74     7.25   6 Month LIBOR        670.73       8/26/29     Single Family      Owner occupied            79900    360
825285     11.74     7.75   6 Month LIBOR        500.29       8/12/29     Single Family      Not Owner                 62000    360
                                                                                             occupied
825286      8.25      6.5   6 Month LIBOR         414.7       8/18/29     Single Family      Owner occupied            69000    360
825331       9.5        7   6 Month LIBOR        567.58        9/9/29     Single Family      Owner occupied            78500    360
825366      8.94      6.2   6 Month LIBOR        544.21       8/18/29     Single Family      Owner occupied           119000    360
825392     10.99      7.5   6 Month LIBOR        570.94       8/19/29     Single Family      Owner occupied            75000    360
825425       8.9      7.5   6 Month LIBOR         996.4       8/18/29     Single Family      Owner occupied           147000    360
825445      9.75        7   6 Month LIBOR        502.61       8/16/29     Single Family      Owner occupied            65000    360

                                      I-B-16
<PAGE>
<CAPTION>
(table continued)

Loan     Borr Name             Address                        City              Zip       State   Lien   LTV            Curr Bal
No                                                                              Code              Posi-
                                                                                                  tion

<C>      <C>                    <C>                           <C>               <C>       <C>     <C>       <C>          <C>
825452   WOLSKE                 1129  -1131 N RURAL ST        INDIANAPOLIS      46201     IN      1         89.96225     46760.57
825474   DANIEL                 3234  N ALBANY AVE            CHICAGO           60618     IL      1      74.14758605    159333.98
825484   ROSE                  22952  OXFORD PL B             BOCA RATON        33433     FL      1      79.95843529     67929.07
825527   MOONEY                  606  WELLER RD               ELYRIA            44035     OH      1      57.66364103      44955.1
825542   CARTER                15697  MANNING                 DETROIT           48205     MI      1      79.96987778     71945.54
825552   LUTTENBERGER          29961  MACKENZIE CIR           WARREN            48092     MI      1      81.20805369    120936.61
825557   BOBO                    210  S JULIAN ST             DENVER            80219     CO      1      84.89208633    117923.22
825563   FERNANDEZ               203  N MAIN                  LOAMI             62661     IL      1               75     46478.57
825593   THORPE                  115  SUTHERLAND DRIVE        BRUNSWICK         31525     GA      1               80    143921.66
825615   RINTOUL                3820  S UTAH PL               SAINT LOUIS       63116     MO      1      61.53846154     199897.4
825649   EVERETT               16103  SUMNEY DR               HAYMARKET         20169     VA      1      82.08169767    141110.49
825694   MITCHELL              15045  SNOWDEN                 DETORIT           48227     MI      1               80     70368.79
825716   WILEY                 14632  MANSFIELD               DETROIT           48227     MI      1      69.96408696     64333.66
825720   BEIDOUN                6710  ARCHDALE                DETROIT           48228     MI      1               90     76435.43
825732   ALOIA                  5405  ST JAMES BLVD           LORAIN            44053     OH      1               85    135850.86
825753   MADICK                  108  S NEWTON ST             DENVER            80219     CO      1       38.0952381     39945.05
825755   TORRES                  413  W WATERFORD AVE         MILWAUKEE         53207     WI      1               80     63849.77
825759   GRANT                 12907  ELMENDORF PL            DENVER            80239     CO      1      79.24139855    109305.87
825767   CERVANTES              2615  -2619 HUMBOLDT ST       DENVER            80205     CO      1               90    134877.48
825771   GAUTHIER               3311  TALBOT PL               COLUMBUS          43223     OH      1               90    108796.68
825786   TYUS                  11476  BALFOUR                 DETROIT           48224     MI      1      79.23396341     64943.47
825789   WILLIAM WILLIAM         549  ROBERTS AVE             MARION            43302     OH      1      84.95810169     50100.37
825798   MAY                     112  FIELDSTONE WAY          WINCHESTER        40391     KY      1      79.95621026    155828.58
825799   RUFFIN                 1051  E 53RD ST               MERRILLVILLE      46410     IN      1               80    137529.05
825823   JACKSON               12015  E 60TH TERR             KANSAS CITY       64133     MO      1      74.96311207     86914.08
825824   HODGES                 2124  OAKLAND FARM DR         LAWRENCEVILLE     30044     GA      1      73.22351702      90315.3
825836   TACKETT                 100  FENTON ST               LANSING           48911     MI      1               75     50228.93
825840   MASON                  3101  SE 7TH ST               BLUE SPRINGS      64014     MO      1      89.96784127     84988.93
825881   BARLOW                 2810  HOLLY ST                DENVER            80207     CO      1      71.33997778     128323.4
825889   CRUMLEY                1246  ELDERWOOD AVE           COLUMBUS          43227     OH      1               85     73899.83
825903   SMITH                 14534  LAMPHERE                DETROIT           48223     MI      1               75     65976.42
825945   ESTEP                    56  2ND ST                  CLARKSVILLE       45113     OH      1      67.02754118     56973.41
826057   LOVE                  24646  LOIS LN DR              SOUTHFIELD        48075     MI      1      74.97726471    127422.33
826145   COOK                   9888  COUNTY RD 8490          WEST PLAINS       65775     MO      1      89.96306872     75897.38
826147   ECHOLS                18250  STRATHMOOR              DETROIT           48235     MI      1      73.64601053     69927.15
826202   JACKSON                 110  KING ARTHUR             FAYETTEVILLE      30214     GA      1      79.97680165    193487.16
826227   BODISCH                 940  PERRY RD                JEFFERSON         44047     OH      1      69.76744186    119957.12
826229   HOUCHENS               6108  PHILLIP LN              LITHONIA          30058     GA      1         79.95585     79911.37
826230   SWEET                  6987  CEDARBROOK DR           BLOOMFIELD HILLS  48301     MI      1        79.964532    199821.92
826255   FITZMORRIS            16243  W 157TH TERR            OLATHE            66062     KS      1      89.97233333    134917.71
826283   CARTER                20030  BRAILE                  DETROIT           48219     MI      1               80     74376.22
826285   PANNULLO               9728  NW 1ST MANOR            CORAL SPRINGS     33071     FL      1      84.95906707     139265.2
826289   SWANN                  4132  JOHN ALDEN CT           STONE MOUNTAIN    30083     GA      1               90    162846.66
826296   JOHNSON               14914  E SCOTT PL              DENVER            80239     CO      1               90    127759.16
826303   WILKINSON               636  S 1580 W                OREM              84058     UT      1               75    113213.01
826312   YANUSHONIS             4754  S XENON WAY             MORRISON          80465     CO      1      79.53488372    136721.29
826322   FORTNER                 297  PECKS MILL CREEK RD     DAHLONEGA         30533     GA      1      66.14023308     87932.71
826439   BRIGGS                 6409  BOBCAT TRL              ALGER             48658     MI      1               80     47390.53
826454   SHAMMAS               25034  CUNNINGHAM              WARREN            48091     MI      1               80     98329.36
826456   PETITE                 4270  E 137TH ST              CLEVELAND         44105     OH      1      79.96988406     55158.25

                                     I-B-17
<PAGE>
<CAPTION>
(table continued)

Loan       APR     Margin    Index Name        Curr Pmt   Maturity Dt    Property Type      Occ Status               Appr      Orig
No                                                                                                                    Val       Ter

<C>        <C>       <C>    <C>                  <C>           <C>        <C>                <C>                       <C>      <C>
825452     10.25     7.75   6 Month LIBOR        419.38        8/5/29     Multiple Family    Owner occupied            55000    360
825474      9.25      7.5   6 Month LIBOR       1312.17       8/12/29     Multiple Family    Not Owner                215000    360
                                                                                             occupied
825484      9.24     6.75   6 Month LIBOR        558.93       8/27/29     Single Family      Owner occupied            85000    360
825527      9.45     6.25   6 Month LIBOR        376.74       8/18/29     Single Family      Owner occupied            78000    360
825542     10.75      7.5   6 Month LIBOR        672.11       8/23/29     Single Family      Owner occupied            90000    360
825552       9.2     6.75   6 Month LIBOR        991.06        9/7/29     Single Family      Owner occupied           149000    360
825557     11.44      7.5   6 Month LIBOR       1163.14       8/18/29     Single Family      Owner occupied           139000    360
825563     12.99     7.75   6 Month LIBOR        514.02       8/13/29     Single Family      Owner occupied            62000    360
825593     12.25     7.25   6 Month LIBOR       1508.97       8/19/29     Single Family      Owner occupied           180000    360
825615       9.3      6.5   6 Month LIBOR        1652.6        9/1/29     Single Family      Owner occupied           325000    360
825649       9.5      7.5   6 Month LIBOR       1187.71       8/18/29     Single Family      Owner occupied           172000    360
825694      9.99      7.5   6 Month LIBOR        617.29        9/7/29     Single Family      Owner occupied            90000    360
825716       9.3        8   6 Month LIBOR        532.14       8/19/29     Single Family      Not Owner                 92000    360
                                                                                             occupied
825720     10.24        7   6 Month LIBOR        684.95       8/30/29     Single Family      Owner occupied            85000    360
825732         9     6.75   6 Month LIBOR       1094.29       8/24/29     Single Family      Owner occupied           160000    360
825753       7.9      6.2   6 Month LIBOR        290.72       8/30/29     Single Family      Owner occupied           105000    360
825755      8.99        7   6 Month LIBOR        513.85       8/30/29     Single Family      Owner occupied            85500    360
825759     10.15     6.75   6 Month LIBOR        972.21       8/24/29     Single Family      Owner occupied           138000    360
825767       9.9        8   6 Month LIBOR       1174.76       8/12/29     Multiple Family    Owner occupied           150000    360
825771      9.69     7.25   6 Month LIBOR        930.82       8/17/29     Single Family      Owner occupied           121000    360
825786      10.1     6.75   6 Month LIBOR        575.23       8/17/29     Single Family      Owner occupied            82000    360
825789      9.49        7   6 Month LIBOR        421.32       8/20/29     Single Family      Owner occupied            59000    360
825798      8.99      7.5   6 Month LIBOR       1254.09       8/16/29     Single Family      Owner occupied           195000    360
825799     12.49     7.25   6 Month LIBOR       1467.48       8/24/29     Single Family      Owner occupied           172000    360
825823       9.5        7   6 Month LIBOR        731.54       8/23/29     Single Family      Owner occupied           116000    360
825824      9.75      7.5   6 Month LIBOR        776.68       8/18/29     Single Family      Owner occupied           123500    360
825836     10.25        7   6 Month LIBOR        450.29        9/8/29     Single Family      Owner occupied            67000    360
825840     10.99        8   6 Month LIBOR        809.31       8/27/29     Single Family      Owner occupied            94500    360
825881       7.9     6.25   6 Month LIBOR        933.94       8/16/29     Single Family      Owner occupied           180000    360
825889     11.25      7.5   6 Month LIBOR        718.25       8/19/29     Single Family      Owner occupied            87000    360
825903     10.99     7.25   6 Month LIBOR        628.03        9/1/29     Single Family      Owner occupied            88000    360
825945      9.75      6.5   6 Month LIBOR        489.72        9/1/29     Single Family      Owner occupied            85000    360
826057     11.74     7.25   6 Month LIBOR       1286.02       8/25/29     Single Family      Owner occupied           170000    360
826145     10.35     7.75   6 Month LIBOR        686.33       8/24/29     Single Family      Owner occupied            84400    360
826147      9.25        7   6 Month LIBOR        575.87       8/24/29     Single Family      Owner occupied            95000    360
826202     11.94      7.5   6 Month LIBOR       1982.46       8/26/29     Single Family      Owner occupied           242000    360
826227     10.99     6.95   6 Month LIBOR       1141.88       9/17/29     Single Family      Owner occupied           172000    360
826229      8.95      7.5   6 Month LIBOR        640.82       8/25/29     Single Family      Owner occupied           100000    360
826230      9.99      6.5   6 Month LIBOR       1753.67       8/25/29     Single Family      Owner occupied           250000    360
826255      11.8      7.5   6 Month LIBOR       1367.88       8/20/29     Single Family      Owner occupied           150000    360
826283      11.5        8   6 Month LIBOR        736.78        9/3/29     Single Family      Not Owner                 93000    360
                                                                                             occupied
826285       9.6     6.75   6 Month LIBOR       1182.33       8/30/29     Single Family      Owner occupied           164000    360
826289     11.39     8.25   6 Month LIBOR       1599.53       9/10/29     Single Family      Owner occupied           189000    360
826296      11.5     6.25   6 Month LIBOR       1265.59       9/15/29     Single Family      Owner occupied           142000    360
826303      11.4     7.25   6 Month LIBOR       1112.87        9/8/29     Single Family      Owner occupied           151000    360
826312      8.75     6.75   6 Month LIBOR       1076.21        9/7/29     Single Family      Owner occupied           172000    360
826322      10.7      6.5   6 Month LIBOR        818.16       8/18/29     Single Family      Owner occupied           133000    360
826439      9.24     7.25   6 Month LIBOR        389.93       8/30/29     Single Family      Owner occupied            59300    360
826454     10.99      7.5   6 Month LIBOR        936.34       8/25/29     Single Family      Owner occupied           123000    360
826456     10.75      6.5   6 Month LIBOR        515.28       8/30/29     Single Family      Owner occupied            70000    360

                                      I-B-17
<PAGE>
<CAPTION>
(table continued)

Loan     Borr Name             Address                        City              Zip       State   Lien   LTV            Curr Bal
No                                                                              Code              Posi-
                                                                                                  tion

<C>      <C>                     <C>                          <C>               <C>       <C>     <C>             <C>   <C>
826519   QUINTANA\VILLAL         408  21ST ST                 GREELEY           80631     CO      1               85    101936.93
826550   LEMIEUX                  32  W DIAMOND ST 950 N      LAYTON            84041     UT      1               78     87304.26
826577   WEBB                    620  OLD MILL RD             ERIE              16505     PA      1      89.95563636    247255.04
826584   SUTHERLAND             1033  LALOND                  WATERFORD         48327     MI      1      56.26666667     84320.92
826589   THOMAS                  819  NW 2ND AVE              FORT LAUDERDALE   33311     FL      1       74.9749589    109426.53
826676   FISCHER                 442  HARBOUR VIEW DR         KILL DEVIL HILLS  27948     NC      1               75    105707.88
826680   EBLAHAD                 613  W KALAMA AVE            MADISON HEIGHTS   48071     MI      1               90    102558.34
826752   PIERCE                 4760  LANDER RD               CHAGRIN FALLS     44022     OH      1      89.97117722    142154.46
826808   HOLLAND                  27  LIBERTY RIDGE AVE       POWELL            43065     OH      1               85    242134.56
826851   WOHNHAS               13630  COOPERRIDER RD S E      GLENFORD          43739     OH      1        84.968272    106170.33
826865   MONCRIEF                 84  RIVERSIDE DR            WHITESBURG        41858     KY      1      71.85185185     96956.91
826996   BUDDE                  7630  SIMMMS ST               ARVADA            80005     CO      1             55.2    137918.94
826999   DEZELL                   10  BECKWITH PL             LONGMONT          80501     CO      1               80    120303.88
827003   WEBB                  18976  E 22ND PL               AURORA            80011     CO      1               90    107018.99
827030   DILLOW                 4509  FENTON RD               COLORADO SPRINGS  80916     CO      1             79.6        99500
827041   PARKER                11683  HIGHWAY 961             CLINTON           70722     LA      1      75.80816026    118297.04
827044   MCCRAY                18644  SANTA ROSA              DETROIT           48221     MI      1       73.0964467     71953.62
827122   BULLOCK                4535  CRAIGWOOD DR            CHARLOTTE         28215     NC      1      76.00284298     91926.56
827185   TORREZ                  221  S LAKE PLEASANT RD      APOPKA            32703     FL      1      89.96377537     66456.22
827226   QUINTON                  68  BROOKVALE TERR          ROSSVILLE         30741     GA      1               85     76472.55
827275   BAZZI                  5459  MAPLE                   DEARBORN          48126     MI      1               60     93564.38
827287   MOLLENKAMP            28714  BAYBERRY CT             LIVONIA           48154     MI      1               90    188914.95
827292   RABURN                 5424  4TH SREET CT E          BRADENTON         34203     FL      1               95     83526.51
827345   EZZELL                 2236  DAHLIA ST               DENVER            80207     CO      1               75    246563.18
827348   THOMAS                18214  PARKSIDE                DETROIT           48221     MI      1               90     197902.4
827386   GRESSMEN                242  CONSTITUTION WAY        NORTH SALT LAKE   84054     UT      1               80    186284.17
827501   TURNER                  841  SWEETBRIAR              NEW WHITELAND     46184     IN      1               90     87264.86
827642   HALL                         ROUTE 4 BOX 246B        MOUNT VERNON      40456     KY      1       84.9657931     73890.21
827736   SCOTT                   252  S 200 E                 MIDWAY            84049     UT      1      89.94928261    206765.83
827737   PARKER                 3973  NW 81ST TERR            CORAL SPRINGS     33065     FL      1               85    101920.31
827769   CORYELL                 114  MODOCK PL               MANITOU SPRINGS   80829     CO      1               85    118111.41
827894   THORNTON                 32  MACCONNACHY SQ          BALTIMORE         21207     MD      1               90     89874.19
827957   FOWLER                  330  S MICHIGAN AVE          MONTGOMERY        49255     MI      1               85     45030.03
828018   JOHNSON                3893  WOOD TRL DR             MASON             45040     OH      1               80     125541.4
828019   GREENWELL               184  W GREENDALE             DETROIT           48203     MI      1               85     46731.42
828119   BOWERMAN              15596  W 72ND AVE              ARVADA            80007     CO      1               80    307809.54
828162   ALIBEG                 2381  WESTFORD DR             MARYLAND HEIGHTS  63043     MO      1               90     91592.23
828318   DANDRIDGE              3113  PERRYSVILLE AVE         PITTSBURGH        15214     PA      1               90      80964.1
828451   SANDERS                 212  E DAYTON                SOUTH BEND        46613     IN      1               75      49487.3
828490   RAINWATER             11120  VOLLMER RD              COLORADO SPRINGS  80908     CO      1               85    420527.26
828515   RANDALL                1100  MT VERNON BLVD          CLEVELAND         44118     OH      1               75     97465.99
828519   MARTINEZ               3904  S HAZEL CT              ENGLEWOOD         80110     CO      1      79.98969697    131927.42
828557   ROLL                   2526  WILDCAT RD              SAINT JOHNS       48879     MI      1      84.61538462    109962.86
828571   LARSEN                 5742  HARRISON                GARDEN CITY       48135     MI      1               75      80953.4
829231   VIGIL                   306  48TH AVE                GREELEY           80634     CO      1               90    178123.66
829376   MEEKS                  3795  HERITAGE PARKWAY 33     DEARBORN          48124     MI      1               90     85460.45
880295   MONTOYA                7351  SOUTH WHIPPLE AVENUE    CHICAGO           60629     IL      1      76.14567901     61655.75
880302   SMITH                   316  W 104TH PLACE           CHICAGO           60628-    IL      1      88.74364179     59458.24
901220   GRAVES                 1730  XENIA STREET            DENVER            80220     CO      1       73.9265119     61995.72
901224   BRANDT                 2707  W 70TH STREET           DAVENPORT         52806     IA      1      86.05121875     27375.68
901421   CRISEL JR.             1371  GREENDALE AVENUE        MEMPHIS           38127     TN      1      89.45519672      54522.6
901569   MORRIS                   44  BAY COVE DR             STOCKBRIDGE       30281-    GA      1      87.68285859     86773.39

                                     I-B-18
<PAGE>
<CAPTION>
(table continued)

Loan       APR     Margin    Index Name        Curr Pmt   Maturity Dt    Property Type      Occ Status               Appr      Orig
No                                                                                                                    Val       Ter

<C>          <C>     <C>    <C>                  <C>           <C>        <C>                <C>                      <C>       <C>
826519       8.4     6.75   6 Month LIBOR        777.07        9/7/29     Single Family      Owner occupied           120000    360
826550     11.53      7.5   6 Month LIBOR        867.12       8/27/29     Single Family      Owner occupied           112000    360
826577      9.49     7.25   6 Month LIBOR       2079.31       8/30/29     Single Family      Owner occupied           275000    360
826584      9.75     6.25   6 Month LIBOR        725.13       8/27/29     Single Family      Owner occupied           150000    360
826589      11.3     7.75   6 Month LIBOR       1067.69       8/24/29     Multiple Family    Not Owner                146000    360
                                                                                             occupied
826676     10.49      9.5   6 Month LIBOR        966.55        9/1/29     Single Family      Owner occupied           141000    360
826680      10.4        8   6 Month LIBOR        930.86       9/22/29     Single Family      Owner occupied           114000    360
826752     11.49      7.5   6 Month LIBOR       1407.11        9/1/29     Single Family      Owner occupied           158000    360
826808      9.65     7.75   6 Month LIBOR       2063.53        9/3/29     Single Family      Owner occupied           285000    360
826851     10.79      7.5   6 Month LIBOR        995.02       8/30/29     Single Family      Owner occupied           125000    360
826865      9.98        7   6 Month LIBOR        849.81       9/10/29     Single Family      Owner occupied           135000    360
826996      8.65     6.75   6 Month LIBOR       1075.81        9/8/29     Single Family      Owner occupied           250000    360
826999      10.5      7.5   6 Month LIBOR       1101.35       8/30/29     Single Family      Owner occupied           151000    360
827003     10.75     7.25   6 Month LIBOR        999.76       8/24/29     Single Family      Owner occupied           119000    360
827030      7.55     6.75   6 Month LIBOR        699.13       10/1/29     Single Family      Owner occupied           125000    360
827041      10.1      7.5   6 Month LIBOR        1047.8       8/30/29     Single Family      Owner occupied           156000    360
827044       8.2     6.25   6 Month LIBOR        538.38        9/3/29     Single Family      Owner occupied            98500    360
827122      10.5      7.5   6 Month LIBOR        841.56       8/30/29     Single Family      Owner occupied           121000    360
827185     10.44     7.25   6 Month LIBOR        605.41       8/26/29     Single Family      Owner occupied            74000    360
827226     10.97      7.5   6 Month LIBOR        726.79       9/20/29     Single Family      Owner occupied            90000    360
827275      10.7     6.75   6 Month LIBOR        870.22        9/1/29     Multiple Family    Owner occupied           156000    360
827287      9.92     7.25   6 Month LIBOR       1647.45       9/21/29     Single Family      Owner occupied           210000    360
827292     10.05     8.25   6 Month LIBOR        736.74       8/27/29     Single Family      Owner occupied            88000    360
827345       7.4     6.25   6 Month LIBOR       1708.45        9/8/29     Single Family      Owner occupied           329000    360
827348      9.49     7.25   6 Month LIBOR       1663.45        9/9/29     Single Family      Owner occupied           220000    360
827386     11.65      7.5   6 Month LIBOR       1867.27       8/30/29     Single Family      Owner occupied           233000    360
827501     10.44     7.25   6 Month LIBOR        794.65        9/8/29     Single Family      Owner occupied            97000    360
827642     10.44        7   6 Month LIBOR        673.13       8/30/29     Single Family      Owner occupied            95000    360
827736      8.85        7   6 Month LIBOR       1643.28       8/30/29     Single Family      Owner occupied           230000    360
827737      10.6      6.5   6 Month LIBOR        940.67       8/30/29     Single Family      Owner occupied           120000    360
827769      11.4        8   6 Month LIBOR       1161.02       9/20/29     Single Family      Owner occupied           139000    360
827894     10.49      7.5   6 Month LIBOR        821.77        9/9/29     Single Family      Owner occupied           101000    360
827957      9.99      7.5   6 Month LIBOR        395.01       9/13/29     Single Family      Owner occupied            53000    360
828018      9.75      7.5   6 Month LIBOR        1079.1       9/17/29     Single Family      Owner occupied           157000    360
828019      10.5     7.25   6 Month LIBOR        427.64        9/8/29     Single Family      Owner occupied            55000    360
828119       8.4     6.25   6 Month LIBOR       2346.46        9/8/29     Single Family      Owner occupied           385000    360
828162     11.74      7.5   6 Month LIBOR        924.12       9/20/29     Single Family      Owner occupied           102000    360
828318      9.99        7   6 Month LIBOR        710.23       9/20/29     Single Family      Owner occupied            90000    360
828451     12.49     7.25   6 Month LIBOR        527.91       9/13/29     Single Family      Owner occupied            67000    360
828490      9.15     6.75   6 Month LIBOR       3430.96       9/15/29     Single Family      Owner occupied           495000    360
828515      11.1      7.5   6 Month LIBOR        935.89       9/20/29     Single Family      Owner occupied           130000    360
828519     10.23      7.5   6 Month LIBOR       1180.74       9/15/29     Single Family      Owner occupied           165000    360
828557     11.25      8.5   6 Month LIBOR       1068.39       9/15/29     Single Family      Owner occupied           130000    360
828571      8.75     6.25   6 Month LIBOR        637.23       9/20/29     Single Family      Owner occupied           108000    360
829231     10.15        8   6 Month LIBOR       1583.62       9/22/29     Single Family      Owner occupied           198000    360
829376      9.79      7.5   6 Month LIBOR        737.09       9/21/29     Single Family      Owner occupied            95000    360
880295    12.125      6.5   6 Month LIBOR        645.45        8/1/27     Single Family      Owner occupied            81000    360
880302     10.75      4.9   6 Month LIBOR        562.89        7/1/27     Single Family      Owner occupied            67000    360
901220      7.65    5.375   6 Month LIBOR        446.99       3/24/28     Single Family      Owner occupied            84000    360
901224        10     7.75   6 Month LIBOR        309.49       3/19/13     Single Family      Owner occupied            32000    180
901421     11.05     8.15   6 Month LIBOR        524.91       4/15/28     Single Family      Owner occupied            62000    360
901569      11.5     8.65   6 Month LIBOR        864.53        6/1/28     Single Family      Owner occupied            99000    360

                                      I-B-18
<PAGE>
<CAPTION>
(table continued)

Loan     Borr Name             Address                        City              Zip       State   Lien   LTV            Curr Bal
No                                                                              Code              Posi-
                                                                                                  tion

<C>      <C>                    <C>                           <C>               <C>       <C>     <C>     <C>           <C>
901684   BRADLEY                1138  COUNTRY RD 65           EVERGREEN         80439     CO      1       79.4293972    339759.72
901732   ACTOR                 12276  DEERFIELD WAY           BROOMFIELD        80020     CO      1      79.20724667    118631.84
901871   JOHNSON                2518  JERSEY RIDGE RD         DAVENPORT         52803-    IA      1      85.83136709     67806.78
902133   NETTLETON              3450  E WESLEY AVE            DENVER            80210-    CO      1      89.48569143    469799.88
902163   SCHWERTFEGER           6900  OLDE GATEHOUSE RD       TINLEY PARK       60477     IL      1      89.78339051    156990.97
902172   PIERRE                 9769  WESTBURY WAY            LITTLETON         80237     CO      1        79.125568    197697.28
902228   STRODEL                3817  SELWYN AVE              CHARLOTTE         28209     NC      1      89.64716746    187285.16
902257   SINDT                  1786  ZACHARY AVE             MUSCATINE         52761     IA      1      89.19967097    138199.35
902260   MIXON                  6624  KARI CT                 COLORADO SPRINGS  80915     CO      1      88.82551333     133115.7
902272   RODRIGUEZ               808  LINCOLN                 MT PROSPECT       60056     IL      1      89.71543643    225012.94
902273   BELLAMY               13928  BROWNFIELD TRL          CHARLOTTE         28273-    NC      1      89.68110481    105200.42
902276   MAUREAUX               8956  WAGNER LN               WESTMINSTER       80030     CO      1      89.45824828       129649
902278   LOGAN                  1473  S YAMPA CT              AURORA            80017     CO      1      79.79478824    135592.89
913846   SPEIGHTS               3052  PARC LORRAINE CIRCLE    LITHONIA          30038     GA      1      89.46468293     36661.26
914967   PATTERSON              6467  BELMONT COVE            BARTLETT          38135     TN      1      89.60097419     138817.4
915031   STONE                 20641  NW 37TH CT              OPA LOCKA         33055     FL      1      84.63571579     80370.75
915214   TURNER \               3201  URSULA ST               AURORA            80011     CO      1      79.67685327     93939.01
915222   CABANAS                4550  SW149TH COURT           MIAMI             33185     FL      1      79.58633143    139192.63
915227   MASSEY                  463  MILHAVEN RD             ROCK HILL         29730     SC      1      89.58095385      58199.2
915833   YOUST                   110  WESTWOOD PLACE          CLAYTON           27520     NC      1      82.66391159      99073.5
915938   MULLEN                  234  HOLLY GROVE             COVINGTON         38019     TN      1      79.71736905     66927.59
916443   PETTIT                 1150  C  AVENUE               GREENCASTLE       46135     IN      1      79.79434884     68592.78
916493   CARSON                LOT B  OAK STREET              SPARTANBURG       29307     SC      1      79.64591667     47767.19
917052   COMBS                   639  DEWEY AVE               ELYRIA            44035     OH      1       78.5097625     62779.41
917357   SEAMANS                1561  SOUTHERN AVENUE         MEMPHIS           38114     TN      1      79.80494118     40683.43
917772   ARBUCKLE               2856  W.  WARREN AVE.         DENVER            802195514 CO      1      77.11719048     64740.55
918442   SUGGS                  5030  COTTAGE LN              MEMPHIS           38125     TN      1      88.48668693    145440.01
918602   PULLMAN                4140  GIBRALTER STREET        DENVER            80249     CO      1      89.85189941       134290

                                     I-B-19
<PAGE>
<CAPTION>
(table continued)

Loan       APR     Margin    Index Name        Curr Pmt   Maturity Dt    Property Type      Occ Status               Appr      Orig
No                                                                                                                    Val       Term

901684       9.2      6.8   1 Year Treasury     2804.44        8/1/28     Single Family      Owner occupied           428000    360
901732      7.95     4.75   6 Month LIBOR        876.34       6/15/28     Single Family      Owner occupied           150000    360
901871     11.25     8.85   6 Month LIBOR        661.91       8/11/28     Single Family      Owner occupied            79000    360
902133      10.3     9.15   6 Month LIBOR       4251.65       10/1/28     SINGLE FAMILY      Owner occupied           525000    360
902163     12.99      8.9   6 Month LIBOR       1740.04       11/1/28     Single Family      Owner occupied           175000    360
902172      9.45        8   6 Month LIBOR       1674.42       10/1/28     Single Family      Owner occupied           250000    360
902228     10.75        9   6 Month LIBOR       1755.88       11/1/28     Single Family      Owner occupied           209000    360
902257      11.1     8.15   6 Month LIBOR       1339.04       11/6/28     Single Family      Owner occupied           156000    360
902260      10.3        9   1 Year Treasury     1204.65      10/24/28     Single Family      Owner occupied           150000    360
902272     11.24     7.75   6 Month LIBOR       2191.49       12/1/28     Single Family      Owner occupied           250900    360
902273     11.75      8.5   6 Month LIBOR       1064.93       12/1/28     Single Family      Owner occupied           118175    360
902276       9.9      9.5   6 Month LIBOR        1135.6       12/1/28     Single Family      Owner occupied           148000    360
902278      10.4      9.5   6 Month LIBOR       1233.89        3/1/29     Single Family      Not Owner                170000    360
                                                                                             occupied
913846     9.675    5.875   6 Month LIBOR           315        9/1/28     Condominium        Owner occupied            41000    360
914967     10.19        8   6 Month LIBOR       1243.45       12/1/28     Single Family      Owner occupied           155000    360
915031      10.8      7.2   6 Month LIBOR        756.82       10/1/28     Single Family      Owner occupied            95000    360
915214      9.15     7.75   6 Month LIBOR        769.12        3/1/29     Single Family      Owner occupied           120000    360
915222       8.9      5.7   6 Month LIBOR       1116.41       12/1/28     Single Family      Owner occupied           205000    360
915227      9.95     6.85   6 Month LIBOR        511.22       11/1/28     Single Family      Owner occupied            65000    360
915833      10.8    8.425   1 Year Treasury      932.56       11/1/28     Single Family      Owner occupied           122000    360
915938      9.49      7.5   6 Month LIBOR        564.56        2/1/29     Single Family      Owner occupied            86000    360
916443     10.25        8   6 Month LIBOR        616.52        3/1/29     Single Family      Owner occupied            86000    360
916493     10.65    7.025   6 Month LIBOR        444.47       10/6/28     Manufactured       Owner occupied            66000    360
917052     10.19      8.7   6 Month LIBOR        561.74        2/1/29     Single Family      Owner occupied            80000    360
917357      10.5        9   6 Month LIBOR        373.22        3/1/29     Single Family      Not Owner                 51000    360
                                                                                             occupied
917772       8.9      7.5   6 Month LIBOR        518.33        3/1/29     Single Family      Owner occupied            84000    360
918442      10.5     8.75   6 Month LIBOR       1333.69        4/1/29     Single Family      Owner occupied           164500    360
918602      10.4      8.5   6 Month LIBOR        1220.9        5/1/29     Single Family      Owner occupied           149520    360

                                     I-B-19
</TABLE>


<PAGE>





                                                                       EXHIBIT A
                                                            FORM OF  CERTIFICATE

     SOLELY FOR FEDERAL INCOME TAX PURPOSES, THIS CERTIFICATE REPRESENTS A CLASS
OF "REGULAR  INTERESTS" IN A "REAL ESTATE MORTGAGE INVESTMENT CONDUIT" ("REMIC")
AS THOSE  TERMS  ARE  DEFINED,  RESPECTIVELY,  IN  SECTION  860G AND 860D OF THE
INTERNAL REVENUE CODE OF 1986, AS AMENDED (THE "CODE"), ASSUMING COMPLIANCE WITH
THE REMIC PROVISIONS OF THE CODE.

                             BLOCK MORTGAGE FINANCE
                    ASSET BACKED CERTIFICATES, SERIES 1999-2
                                   CLASS A-[ ]
                             ( % Pass-Through Rate)

        Representing Certain Interests in a Pool of [Fixed] [Adjustable]
                                   Rate Group
              Mortgage Loans Formed by Block Mortgage Finance, Inc.
                                 and Serviced by

                           BLOCK FINANCIAL CORPORATION

     This  Certificate  does not represent an interest in, or an obligation  of,
nor are the  underlying  Mortgage Loans insured or guaranteed by, Block Mortgage
Finance,  Inc., Block Financial  Corporation or Companion Mortgage  Corporation,
Bank One,  National  Association or any of their  affiliates.  This  Certificate
represents  a fractional  ownership  interest in the [Fixed]  [Adjustable]  Rate
Group Mortgage Loans and certain other property held by the Trust.

     Unless this Certificate is presented by an authorized representative of The
Depository Trust Company,  a New York corporation  ("DTC"),  to the Depositor or
its  agent  for  registration  of  transfer,   exchange,  or  payment,  and  any
certificate issued is registered in the name of Cede & Co. or in such other name
as is requested by an authorized  representative of DTC (and any payment is made
to  Cede  & Co.  or to  such  other  entity  as is  requested  by an  authorized
representative  of DTC), ANY TRANSFER,  PLEDGE, OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  inasmuch  as the  registered  owner
hereof, Cede & Co., has an interest herein.

No: A-[ ]-[ ]                                                         CUSIP
       $                 --------------------      --------------------
Original Certificate     Date                      Final Scheduled
Principal Balance                                  Distribution Date

                      CEDE & Co.
                      Registered Owner


                                      A-1
<PAGE>


Trustee Execution
BANK ONE, NATIONAL ASSOCIATION, not
personally but solely as Trustee for Block
Mortgage Finance Asset Backed Certificates,
Series 1999-2

By:
     -----------------------------------------
Name:
     -----------------------------------------
Title:
        --------------------------------------
Date of Execution
                    --------------------------



Trustee Authentication
BANK ONE, NATIONAL ASSOCIATION,
not personally but solely as Trustee for Block
Mortgage Finance Asset Backed Certificates,
Series 1999-2

By:
     -----------------------------------------
Name:
     -----------------------------------------
Title:
        --------------------------------------
Date of Authentication
                         --------------------------


                                   A-2
<PAGE>


     The registered  Owner named above is the registered  beneficial  Owner of a
fractional  interest in (a) the Mortgage Loans in the [Fixed]  [Adjustable] Rate
Group (other than any principal and interest  payments received or, with respect
to an  Actuarial  Loan,  due thereon on or prior to the Cut-Off  Date) listed in
Schedule  I-[A][B] to the Pooling and Servicing  Agreement  which the Seller has
caused to be  delivered  to the  Depositor  and the  Depositor  has caused to be
delivered to the Trustee (and all substitutions therefor as provided by Sections
3.03, 3.04 and 3.06 of the Pooling and Servicing  Agreement),  together with the
related Mortgage Loan documents and the Seller's and Depositor's interest in any
Mortgaged  Property  which secured a Mortgage  Loan in the [Fixed]  [Adjustable]
Rate  Group  but  which  has been  acquired  by  foreclosure  or deed in lieu of
foreclosure, and all payments thereon and proceeds of the conversion,  voluntary
or involuntary, of the foregoing; (b) such amounts as may be held by the Trustee
in the Distribution  Account,  exclusive of investment  earnings on such amounts
(except as otherwise provided in the Pooling and Servicing Agreement),  and such
amounts as may be held by the Master  Servicer in the name of the Trustee in the
Collection  Account, if any, exclusive of investment earnings thereon (except as
otherwise provided in the Pooling and Servicing Agreement),  whether in the form
of cash,  instruments,  securities or other properties  (including any Permitted
Investments  held by the  Master  Servicer);  (c) the Group [1] [2]  Certificate
Insurance Policy; and (d) proceeds of all the foregoing  (including,  but not by
way of limitation, all proceeds of any mortgage insurance,  hazard insurance and
title   insurance   policy  relating  to  the  Mortgage  Loans  in  the  [Fixed]
[Adjustable] Rate Group, cash proceeds,  accounts,  accounts receivable,  notes,
drafts, acceptances,  chattel paper, checks, deposit accounts, rights to payment
of any and every kind, and other forms of obligations and  receivables  which at
any time constitute all or part of or are included in the proceeds of any of the
foregoing)  to pay the  Certificates  as specified in the Pooling and  Servicing
Agreement.

     THE OWNER  HEREOF IS ENTITLED TO  PRINCIPAL  PAYMENTS ON EACH  DISTRIBUTION
DATE,  AS  HEREINAFTER  DESCRIBED,  WHICH  WILL  FULLY  AMORTIZE  SUCH  ORIGINAL
CERTIFICATE  PRINCIPAL BALANCE OVER THE PERIOD FROM THE DATE OF INITIAL ISSUANCE
OF THE  CERTIFICATES  TO  THE  FINAL  DISTRIBUTION  DATE  FOR  THE  CLASS  A-[ ]
CERTIFICATES.  THEREFORE,  THE  ACTUAL  OUTSTANDING  PRINCIPAL  AMOUNT  OF  THIS
CERTIFICATE  MAY,  ON ANY DATE  SUBSEQUENT  TO  NOVEMBER  26,  1999  (THE  FIRST
DISTRIBUTION DATE), BE LESS THAN THE ORIGINAL CERTIFICATE  PRINCIPAL BALANCE SET
FORTH ABOVE.

     Upon receiving the final distribution  hereon, the Owner hereof is required
to send this Certificate to the Trustee. The Pooling and Servicing Agreement (as
defined  below)  provides  that,  in any  event,  upon the  making  of the final
distribution due on this Certificate, this Certificate shall be deemed cancelled
for all purposes under the Pooling and Servicing Agreement.

     NEITHER THIS  CERTIFICATE NOR THE UNDERLYING  MORTGAGE LOANS ARE INSURED OR
GUARANTEED BY THE FEDERAL DEPOSIT INSURANCE CORPORATION, THE GOVERNMENT NATIONAL
MORTGAGE ASSOCIATION OR ANY OTHER GOVERNMENTAL AGENCY.

                                      A-3
<PAGE>


     THIS CERTIFICATE IS A PASS-THROUGH  CERTIFICATE  ONLY AND,  NOTWITHSTANDING
REFERENCES  HEREIN  TO  PRINCIPAL  AND  INTEREST,  NO  DEBT  OF  ANY  PERSON  IS
REPRESENTED HEREBY.

     This  Certificate  is  one  of  a  Class  of  duly-authorized  Certificates
designated as Block Mortgage Finance Asset Backed  Certificates,  Series 1999-2,
Class A-[ ] (the "Class A-[ ] Certificates") and issued under and subject to the
terms, provisions and conditions of that certain Pooling and Servicing Agreement
dated as of October 1, 1999 (the "Pooling and Servicing Agreement") by and among
Block   Mortgage   Finance,   Inc.,  in  its  capacity  as  the  Depositor  (the
"Depositor"), Companion Mortgage Corporation, in its capacity as the Seller (the
"Seller"),  Block Financial Corporation,  in its capacity as the Master Servicer
(the "Master Servicer"), and Bank One, National Association,  in its capacity as
the Trustee (the "Trustee"),  to which Pooling and Servicing Agreement the Owner
of this  Certificate  by virtue of acceptance  hereof  assents and by which such
Owner is bound.  Also  issued  under the  Pooling and  Servicing  Agreement  are
Certificates  designated as Block  Mortgage  Finance Asset Backed  Certificates,
Series 1999-2,  Class A-[ ] (the "Class A-[ ]  Certificates"),  Class A-[ ] (the
"Class A-[ ] Certificates"), Class A-[ ] (the "Class A-[ ] Certificates"), Class
A-[  ]  (the  "Class  A-[  ]  Certificates"),  Class  A-[ ]  (the  "Class  A-[ ]
Certificates") and Class R (Residual Interest) (the "Class R Certificates"). The
Class A-1 Certificates,  the Class A-2 Certificates, the Class A-3 Certificates,
the  Class  A-4  Certificates,  the  Class  A-5  Certificates  and the Class A-6
Certificates  are  together  referred to as the "Class A  Certificates"  and the
Class A  Certificates  and the Class R  Certificates  are  together  referred to
herein as the "Certificates." Terms capitalized herein and not otherwise defined
herein shall have the respective meanings set forth in the Pooling and Servicing
Agreement.

     On the 25th day of each month,  or, if such day is not a Business Day, then
the next  succeeding  Business Day (each such day being a  "Distribution  Date")
commencing  November 26, 1999, the Owners of the Class A-[ ] Certificates  as of
the  close of  business  on the  [last  day of the  calendar  month  immediately
preceding  the  calendar  month  in  which  a  Distribution  Date  occurs]  [day
immediately  preceding  such  Distribution  Date] (the  "Record  Date")  will be
entitled  to  receive  the  Class A-[ ]  Distribution  Amount  relating  to such
Certificate on such Distribution Date. Distributions will be made in immediately
available funds to Owners of Certificates having an aggregate original Class A-[
]  Certificate  Principal  Balance of at least  $1,000,000  (by wire transfer or
otherwise)  to the account of an Owner at a domestic bank or other entity having
appropriate  facilities therefor,  if such Owner has so notified the Trustee, or
by check mailed to the address of the Person  entitled  thereto as it appears on
the Register.

     Each  Owner of record  of a Class A-[ ]  Certificate  will be  entitled  to
receive such Owner's Percentage Interest in the amounts due on such Distribution
Date to the Owners of the Class A-[ ] Certificates.  The Percentage  Interest of
each Class A-[ ] Certificate  as of any date of  determination  will be equal to
the percentage obtained by dividing the original  Certificate  Principal Balance
of such Class A-[ ] Certificate on the Startup Day by the aggregate  Class A-[ ]
Certificate Principal Balance on the Startup Day.

     The  Certificate  Insurer  is  required,   subject  to  the  terms  of  the
Certificate  Insurance  Policies,  to make  Insured  Payments  available  to the
Trustee  on the  related  Distribution  Date  for  distribution  to the  Owners.
"Insured Payment" means with respect to either Mortgage Loan Group and any

                                      A-4
<PAGE>


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

     Upon receipt of amounts under the Certificate  Insurance Policies on behalf
of the Owners of the Class A  Certificates,  the  Trustee  shall  distribute  in
accordance  with the Pooling and Servicing  Agreement such amounts  (directly or
through a Paying  Agent) to the Owners of the  appropriate  Class of the Class A
Certificates.

     The Trustee or any duly-appointed Paying Agent will duly and punctually pay
distributions  with respect to this  Certificate  in  accordance  with the terms
hereof and the Pooling and Servicing Agreement.  Amounts properly withheld under
the Code by any Person from a  distribution  to any Owner shall be considered as
having  been paid by the  Trustee to such Owner for all  purposes of the Pooling
and Servicing Agreement.

     The Mortgage Loans will be serviced by the Master Servicer  pursuant to the
Pooling and Servicing Agreement. The Pooling and Servicing Agreement permits the
Master Servicer to enter into Sub-Servicing Agreements with certain institutions
eligible for appointment as Sub-Servicers  for the servicing and  administration
of certain Mortgage Loans. No appointment of any Sub-Servicer  shall release the
Master  Servicer  from any of its  obligations  under the Pooling and  Servicing
Agreement.

     This Certificate does not represent a deposit or other obligation of, or an
interest in, nor are the  underlying  Mortgage  Loans insured or guaranteed  by,
Block Mortgage Finance,  Inc., Block Financial  Corporation,  Companion Mortgage
Corporation,  Bank One, National  Association or any of their  affiliates.  This
Certificate is limited in right of payment to certain collections and recoveries
relating  to the  Mortgage  Loans and  amounts on  deposit  in the  Distribution
Account and the Collection  Account (except as otherwise provided in the Pooling
and Servicing  Agreement) and payments  received by the Trustee  pursuant to the
Group [1] [2] Certificate  Insurance Policy,  all as more specifically set forth
hereinabove and in the Pooling and Servicing Agreement.

     No Owner  shall have any right to  institute  any  proceeding,  judicial or
otherwise,  with  respect to the Pooling  and  Servicing  Agreement,  or for the
appointment of a receiver or trustee,  or for any other remedy under the Pooling
and Servicing Agreement except in compliance with the terms thereof.

                                      A-3
<PAGE>


     Notwithstanding   any  other   provisions  in  the  Pooling  and  Servicing
Agreement,  the Owner of any Certificate  shall have the right which is absolute
and unconditional to receive distributions to the extent provided in the Pooling
and Servicing  Agreement  with respect to such  Certificate or to institute suit
for the  enforcement  of any such  distribution,  and such  right  shall  not be
impaired  without the consent of such Owner. The Owner of this  Certificate,  by
its  acceptance  hereof,  agrees,  however,  that to the extent the  Certificate
Insurer  makes Insured  Payments,  either  directly or indirectly  (as by paying
through  the  Trustee  or  Paying  Agent),  to the  Owners  of such  Class A-[ ]
Certificates,  the Certificate  Insurer will be subrogated to the rights of such
Owners of Class A-[ ] Certificates  with respect to such Insured Payment,  shall
be deemed to the extent of the payments so made to be a registered Owner of such
Class A-[ ] Certificates and shall receive all future distributions of the Class
A-[ ]  Distribution  Amount until all such Insured  Payments by the  Certificate
Insurer have been fully reimbursed.

     The Pooling and Servicing  Agreement provides that the obligations  created
thereby will terminate upon the payment to the Owners of all  Certificates  from
amounts other than those available under the Certificate  Insurance  Policies of
all amounts held by the Trustee and required to be paid to such Owners  pursuant
to the Pooling and Servicing Agreement upon the latest to occur of (a) the final
payment or other  liquidation (or any advance made with respect  thereto) of the
last  Mortgage  Loan in the Trust Estate,  (b) the  disposition  of all property
acquired in respect of any Mortgage Loan  remaining in the Trust Estate,  (c) at
any time when a  Qualified  Liquidation  of the  Trust  Estate  is  effected  as
described  below,  and (d) the final payment to the  Certificate  Insurer of all
amounts then owing to it. To effect a  termination  of the Pooling and Servicing
Agreement  pursuant to clause (c) above,  the Owners of a majority in Percentage
Interest  represented by the Class A Certificates  then Outstanding shall direct
the Trustee on behalf of the Trust to adopt a plan of complete  liquidation,  as
contemplated  by Section  860F(a)(4)  of the Code,  and the Trustee shall either
sell the Mortgage Loans and  distribute  the proceeds of the  liquidation of the
Trust,  or shall  distribute  equitably  in kind all of the  assets of the Trust
Estate to the remaining Owners of the Certificates, each in accordance with such
plan,  so  that  the  liquidation  or  distribution  of the  Trust  Estate,  the
distribution  of any  proceeds of the  liquidation  and the  termination  of the
Pooling and  Servicing  Agreement  occur no later than the close of the 90th day
after  the date of  adoption  of the plan of  liquidation  and such  liquidation
qualifies as a Qualified Liquidation.

     The Pooling and Servicing Agreement  additionally provides that (i) certain
Owners of the Class R Certificates and the Master Servicer may, at their option,
purchase,  and the  Trustee may sell at  auction,  from the Trust all  remaining
Mortgage  Loans and other  property  then  constituting  the Trust  Estate,  and
thereby effect early retirement of the Certificates,  on any Monthly  Remittance
Date  on  or  after  the  Optional  Termination  Date  and  (ii)  under  certain
circumstances relating to the qualification of the Trust Estate as a REMIC under
the Code the Mortgage Loans may be sold,  thereby effecting the early retirement
of the Certificates.

     The Trustee  shall give written  notice of  termination  of the Pooling and
Servicing Agreement to each Owner in the manner set forth therein.

     The  Certificate  Insurer or the Owners of the  majority of the  Percentage
Interests represented by the Class A Certificates with the prior written consent
of the  Certificate  Insurer  have the right to exercise  any trust or power set
forth in Section 6.11 of the Pooling and Servicing Agreement.

                                      A-6
<PAGE>



     As provided in the Pooling and  Servicing  Agreement and subject to certain
limitations  therein set forth and referred to on the face hereof,  the transfer
of this  Certificate  is  registrable  in the  Register  upon  surrender of this
Certificate  for  registration  of  transfer  at the  office  designated  as the
location  of  the  Register  duly  endorsed  by,  or  accompanied  by a  written
instrument of transfer in form  satisfactory  to the Registrar duly executed by,
the Owner hereof or his attorney duly  authorized in writing,  and thereupon one
or more new Certificates of the like Class, tenor and a like Percentage Interest
will be issued to the designated transferee or transferees.

     The Pooling and Servicing  Agreement  permits,  with certain  exceptions as
therein  provided,  the amendment  thereof and the  modifications  of rights and
obligations of the parties provided therein by the Depositor,  the Trustee,  the
Seller and the Master Servicer at any time and from time to time, with the prior
written  approval  of the  Certificate  Insurer  and  without the consent of the
Owners;  provided, that in certain circumstances provided for in the Pooling and
Servicing  Agreement,  such  consent of the  Owners  will be  required  prior to
amendments. Any such consent by the Owner, at the time of the giving thereof, of
this  Certificate  shall be conclusive  and binding upon such Owner and upon all
future  Owners  of the  Certificate  and  of any  Certificate  issued  upon  the
registration  of Transfer hereof or in exchange hereof or in lieu hereof whether
or not notation of such consent or waiver is made upon this Certificate.

     The Trustee is required to furnish certain information on each Distribution
Date to the Owner of this certificate as more fully described in the Pooling and
Servicing Agreement.

     The Class A-[ ] Certificates  are issuable only as registered  Certificates
in minimum  denominations of $25,000 original Certificate  Principal Balance and
multiples of $1,000 in excess thereof (except that one Class A-[__]  Certificate
may be issued in an amount less than  $25,000 or in an integral  multiple  other
than $1,000).  As provided in the Pooling and Servicing Agreement and subject to
certain limitations therein set forth, Class A-[ ] Certificates are exchangeable
for new Class A-[ ] Certificates of authorized denominations evidencing the same
aggregate principal amount.

     No service  charge  will be made for any such  registration  of transfer or
exchange,  but the Registrar or Trustee may require  payment of a sum sufficient
to cover any tax or other governmental charge payable in connection therewith.

     The Trustee and any agent of the Trustee may treat the Person in whose name
this Certificate is registered as the owner hereof for all purposes, and neither
the  Trustee  or any such agent  shall be  affected  by notice to the  contrary,
except as may  otherwise be  specifically  provided in the Pooling and Servicing
Agreement with respect to the Certificate Insurer.

                                      A-7

<PAGE>




                                    EXHIBIT B


                                   [RESERVED]


                                      B-1
<PAGE>


                                                                       EXHIBIT C
                                                     FORM OF CLASS R CERTIFICATE


     SOLELY FOR FEDERAL  INCOME TAX  PURPOSES,  THIS  CERTIFICATE  REPRESENTS AN
INTEREST  IN ONE CLASS OF  "RESIDUAL  INTERESTS"  IN ONE "REAL  ESTATE  MORTGAGE
INVESTMENT  CONDUIT" (A "REMIC") AS THOSE TERMS ARE  DEFINED,  RESPECTIVELY,  IN
SECTION  860G AND 860D OF THE  INTERNAL  REVENUE  CODE OF 1986,  AS AMENDED (THE
"CODE"), ASSUMING COMPLIANCE WITH THE REMIC PROVISIONS OF THE CODE.

     THIS  CERTIFICATE HAS NOT BEEN REGISTERED OR QUALIFIED UNDER THE SECURITIES
ACT OF 1933,  AS AMENDED (THE "ACT") OR THE  SECURITIES  LAWS OF ANY STATE.  ANY
RESALE  OR  TRANSFER  OF  THIS   CERTIFICATE   WITHOUT  SUCH   REGISTRATION   OR
QUALIFICATION  MAY BE MADE ONLY IN A  TRANSACTION  WHICH DOES NOT  REQUIRE  SUCH
REGISTRATION OR  QUALIFICATION  AND IN ACCORDANCE WITH THE PROVISIONS OF SECTION
5.08 OF THE POOLING AND SERVICING AGREEMENT REFERRED TO HEREIN.

     TRANSFER  OF THIS CLASS R  CERTIFICATE  IS  RESTRICTED  AS SET FORTH IN THE
POOLING AND SERVICING AGREEMENT.  NO TRANSFER OF THIS CLASS R CERTIFICATE MAY BE
MADE TO A "DISQUALIFIED  ORGANIZATION"  AS DEFINED IN SECTION  860E(e)(5) OF THE
CODE. SUCH TERM INCLUDES THE UNITED STATES,  ANY STATE OR POLITICAL  SUBDIVISION
THEREOF, ANY FOREIGN GOVERNMENT, ANY INTERNATIONAL  ORGANIZATION,  ANY AGENCY OR
INSTRUMENTALITY   OF  ANY  OF  THE   FOREGOING   (OTHER  THAN  CERTAIN   TAXABLE
INSTRUMENTALITIES),  ANY COOPERATIVE  ORGANIZATION FURNISHING ELECTRIC ENERGY OR
PROVIDING  TELEPHONE  SERVICE  TO PERSONS IN RURAL  AREAS,  OR ANY  ORGANIZATION
(OTHER  THAN A FARMERS'  COOPERATIVE)  THAT IS EXEMPT  FROM  FEDERAL  INCOME TAX
UNLESS SUCH ORGANIZATION IS SUBJECT TO THE TAX ON UNRELATED  BUSINESS INCOME. NO
TRANSFER OF THIS CLASS R CERTIFICATE  WILL BE REGISTERED BY THE REGISTRAR UNLESS
THE  PROPOSED  TRANSFEREE  HAS  DELIVERED AN  AFFIDAVIT  AFFIRMING,  AMONG OTHER
THINGS, THAT THE PROPOSED  TRANSFEREE IS NOT A DISQUALIFIED  ORGANIZATION AND IS
NOT  ACQUIRING  THE  CLASS R  CERTIFICATE  FOR  THE  ACCOUNT  OF A  DISQUALIFIED
ORGANIZATION.  A COPY  OF THE  FORM  OF  AFFIDAVIT  REQUIRED  OF  EACH  PROPOSED
TRANSFEREE IS ON FILE AND AVAILABLE FROM THE TRUSTEE.

     A TRANSFER IN VIOLATION OF THE APPLICABLE  RESTRICTIONS  MAY GIVE RISE TO A
SUBSTANTIAL  TAX UPON THE TRANSFEROR OR, IN CERTAIN CASES,  UPON AN AGENT ACTING
FOR THE  TRANSFEREE.  A PASS-THROUGH  ENTITY THAT HOLDS THIS CLASS R CERTIFICATE
AND THAT HAS A DISQUALIFIED  ORGANIZATION  AS A RECORD OWNER IN ANY TAXABLE YEAR
GENERALLY WILL BE SUBJECT TO A TAX FOR EACH SUCH YEAR EQUAL TO THE

                                      C-1
<PAGE>


PRODUCT OF (A) THE AMOUNT OF EXCESS  INCLUSIONS  WITH  RESPECT TO THE PORTION OF
THIS CERTIFICATE  OWNED THROUGH SUCH  PASS-THROUGH  ENTITY BY SUCH  DISQUALIFIED
ORGANIZATION, AND (B) THE HIGHEST MARGINAL FEDERAL TAX RATE ON CORPORATIONS. FOR
PURPOSES OF THE PRECEDING  SENTENCE,  THE TERM  "PASS-THROUGH"  ENTITY  INCLUDES
REGULATED  INVESTMENT  COMPANIES,  REAL ESTATE INVESTMENT  TRUSTS,  COMMON TRUST
FUNDS, PARTNERSHIPS, TRUSTS, ESTATES, COOPERATIVES TO WHICH PART I OF SUBCHAPTER
1T OF THE CODE APPLIES AND, EXCEPT AS PROVIDED IN REGULATIONS, NOMINEES.

     NEITHER THIS  CERTIFICATE NOR THE UNDERLYING  MORTGAGE LOANS ARE INSURED OR
GUARANTEED BY THE FEDERAL DEPOSIT INSURANCE CORPORATION, THE GOVERNMENT NATIONAL
MORTGAGE ASSOCIATION OR ANY OTHER GOVERNMENTAL AGENCY.

                             BLOCK MORTGAGE FINANCE
                    ASSET BACKED CERTIFICATES, SERIES 1999-2
                                     CLASS R
                               (Residual Interest)

              Representing Certain Interests Relating to a Pool of
              Mortgage Loans formed by Block Mortgage Finance, Inc.
                                 and Serviced by

                           BLOCK FINANCIAL CORPORATION

     (This  Certificate  does not represent an interest in, or an obligation of,
nor are the  underlying  Mortgage Loans insured or guaranteed by, Block Mortgage
Finance,  Inc., Block Financial  Corporation or Companion Mortgage  Corporation,
Bank One,  National  Association or any of their  affiliates.  This  Certificate
represents  a  fractional  residual  ownership  interest in the Trust  Estate as
defined below.)

                                                  ---------------------------
                                                                       Date
No: R-__
Percentage Interest ________%                     ---------------------------
                                                            Registered Owner

Trustee Execution
BANK ONE, NATIONAL ASSOCIATION,
not personally liable but solely as
Trustee for Block Mortgage Finance
Asset Backed Certificates,
Series 1999-2

By:
     -----------------------------------------
Name:
     -----------------------------------------
Title:
        --------------------------------------
Date of Execution
                    --------------------------

                                      C-2


<PAGE>



Trustee Authentication

BANK ONE, NATIONAL  ASSOCIATION,
not personally but solely as Trustee
for Block Mortgage Finance Asset
Backed Certificates,
Series 1999-2

By:
     -----------------------------------------
Name:
     -----------------------------------------
Title:
        --------------------------------------
Date of Authentication:
                         ---------------------

                                      C-3
<PAGE>


     The registered  Owner named above is the  registered  Owner of a fractional
interest in (a) the  Mortgage  Loans  (other  than any  principal  and  interest
payments  received or, with respect to Actuarial  Loans, due thereon on or prior
to the Cut-Off  Date) listed in Schedule I-A and Schedule I-B to the Pooling and
Servicing Agreement which the Seller has caused to be delivered to the Depositor
and  the  Depositor  has  caused  to  be  delivered  to  the  Trustee  (and  all
substitutions  therefor  as  provided  by  Sections  3.03,  3.04 and 3.06 of the
Pooling  and  Servicing  Agreement),  together  with the related  Mortgage  Loan
documents  and the  Seller's  and  Depositor's  interest in any  Property  which
secured a Mortgage  Loan but which has been acquired by  foreclosure  or deed in
lieu of  foreclosure,  and all payments  thereon and proceeds of the conversion,
voluntary or involuntary,  of the foregoing;  (b) such amounts as may be held by
the Trustee in the  Distribution  Account,  exclusive of investment  earnings on
such  amounts  (except  as  otherwise  provided  in the  Pooling  and  Servicing
Agreement)  and such  amounts may be held by the Master  Servicer in the name of
the Trustee in the Collection  Account, if any, exclusive of investment earnings
thereon (except as otherwise  provided in the Pooling and Servicing  Agreement),
whether  in the  form of  cash,  instruments,  securities  or  other  properties
(including  any  Permitted  Investments  held by the Master  Servicer);  and (c)
proceeds of all the  foregoing  (including,  but not by way of  limitation,  all
proceeds of any mortgage insurance,  hazard insurance and title insurance policy
relating to the Mortgage Loans, cash proceeds,  accounts,  accounts  receivable,
notes, drafts,  acceptances,  chattel paper, checks, deposit accounts, rights to
payment of any and every kind,  and other forms of obligations  and  receivables
which at any time  constitute  all or part of or are included in the proceeds of
any of the  foregoing) to pay the  Certificates  as specified in the Pooling and
Servicing Agreement.

      This  Certificate  is  one  of a  Class  of  duly-authorized  Certificates
designated as Block Mortgage Finance Asset Backed  Certificates,  Series 1999-2,
Class R (Residual  Interest) (the "Class R  Certificates")  and issued under and
subject to the terms,  provisions  and  conditions  of that certain  Pooling and
Servicing  Agreement  dated as of October 1, 1999 (the  "Pooling  and  Servicing
Agreement")  by and among Block Mortgage  Finance,  Inc., in its capacity as the
Depositor (the "Depositor"),  Companion Mortgage Corporation, in its capacity as
the Seller (the "Seller"),  Block Financial Corporation,  in its capacity as the
Master Servicer (the "Master Servicer"), and Bank One, National Association,  in
its  capacity as the Trustee (the  "Trustee"),  to which  Pooling and  Servicing
Agreement the Owner of this  Certificate by virtue of acceptance  hereof assents
and by which such Owner is bound.  Also issued  under the Pooling and  Servicing
Agreement are  Certificates  designated as Block  Mortgage  Finance Asset Backed
Certificates,  Series 1999-2,  Class A-1, Class A-2, Class A-3, Class A-4, Class
A-5 and Class A-6 Certificates (collectively,  the "Class A Certificates").  The
Class A  Certificates  and the Class R  Certificates  are  together  referred to
herein as the "Certificates." Terms capitalized herein and not otherwise defined
herein shall have the respective meanings set forth in the Pooling and Servicing
Agreement.

      On the 25th day of each month, or, if such day is not a Business Day, then
the next  succeeding  Business Day (each such day being a  "Distribution  Date")
commencing  November 26,  1999,  each Owner of a Class R  Certificate  as of the
close of business on the last day of the calendar  month  immediately  preceding
the calendar month in which a Distribution  Date occurs (the "Record Date") will
be entitled to receive the Residual Net Monthly Excess Cashflow relating to such
Certificate on such Distribution Date.

                                      C-4
<PAGE>


      Distributions  will be made in  immediately  available  funds to Owners of
Class R Certificates having an aggregate  Percentage Interest of at least 10% by
wire  transfer to the account of such Owner at a domestic  bank or other  entity
having  appropriate  facilities  therefor,  if such  Owner has so  notified  the
Trustee,  or  otherwise  by check  mailed to the address of the person  entitled
thereto as it appears on the Register.

     The Trustee or any duly-appointed Paying Agent will duly and punctually pay
distributions  with respect to this  Certificate  in  accordance  with the terms
hereof and the Pooling and Servicing Agreement.

     Amounts properly  withheld under the Code by any Person from a distribution
to any Owner  shall be  considered  as having  been paid by the  Trustee to such
Owner for all purposes of the Pooling and Servicing Agreement.

     The Mortgage Loans will be serviced by the Master Servicer  pursuant to the
Pooling and Servicing Agreement. The Pooling and Servicing Agreement permits the
Master Servicer to enter into Sub-Servicing Agreements with certain institutions
eligible for appointment as Sub-Servicers  for the servicing and  administration
of certain Mortgage Loans. No appointment of any Sub-Servicer  shall release the
Master  Servicer  from any of its  obligations  under the Pooling and  Servicing
Agreement.

     This Certificate does not represent a deposit or other obligation of, or an
interest in, nor are the  underlying  Mortgage  Loans insured or guaranteed  by,
Block Mortgage Finance,  Inc., Block Financial  Corporation,  Companion Mortgage
Corporation,  Bank One, National  Association or any of their  affiliates.  This
Certificate is limited in right of payment to certain collections and recoveries
relating  to the  Mortgage  Loans and  amounts on  deposit  in the  Distribution
Account  and  the  Collection  Account,  all  as  more  specifically  set  forth
hereinabove and in the Pooling and Servicing Agreement.

     No Owner  shall have any right to  institute  any  proceeding,  judicial or
otherwise,  with  respect to the Pooling  and  Servicing  Agreement,  or for the
appointment of a receiver or trustee,  or for any other remedy under the Pooling
and Servicing Agreement except in compliance with the terms thereof.

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

     The Pooling and Servicing  Agreement provides that the obligations  created
thereby will terminate upon the payment to the Owners of all  Certificates  from
amounts other than those available under the Certificate  Insurance  Policies of
all amounts held by the Trustee and required to be paid to such Owners  pursuant
to the Pooling and Servicing Agreement upon the latest to occur of (a) the final
payment or other  liquidation (or any advance made with respect  thereto) of the
last  Mortgage  Loan in the Trust Estate,  (b) the  disposition  of all property
acquired in respect of any

                                      C-5
<PAGE>


Mortgage Loan  remaining in the Trust  Estate,  (c) at any time when a Qualified
Liquidation  of the Trust  Estate is effected as  described  below,  and (d) the
final payment to the Certificate Insurer of all amounts owing to it. To effect a
termination of the Pooling and Servicing Agreement pursuant to clause (c) above,
the Owners of a  majority  in  Percentage  Interest  represented  by the Class A
Certificates then Outstanding shall direct the Trustee on behalf of the Trust to
adopt a plan of complete  liquidation,  as contemplated by Section 860F(a)(4) of
the Code,  and the Trustee shall either sell the Mortgage  Loans and  distribute
the proceeds of the liquidation of the Trust, or shall  distribute  equitably in
kind all of the  assets  of the  Trust  Estate  to the  remaining  Owners of the
Certificates,  each in  accordance  with such plan, so that the  liquidation  or
distribution  of the Trust  Estate,  the  distribution  of any  proceeds  of the
liquidation and the termination of the Pooling and Servicing  Agreement occur no
later than the close of the 90th day after the date of  adoption  of the plan of
liquidation and such liquidation qualifies as a Qualified Liquidation.

     The Pooling and Servicing Agreement  additionally provides that (i) certain
Owners of the Class R Certificates  or the Master  Servicer may at their option,
purchase,  and the  Trustee may sell at  auction,  from the Trust all  remaining
Mortgage  Loans and other  property  then  constituting  the Trust  Estate,  and
thereby effect early retirement of the Certificates,  on any Monthly  Remittance
Date  on  or  after  the  Optional  Termination  Date  and  (ii)  under  certain
circumstances relating to the qualification of Trust Estate as a REMIC under the
Code the Mortgage Loans may be sold,  thereby  effecting the early retirement of
the Certificates.

     The Trustee  shall give written  notice of  termination  of the Pooling and
Servicing Agreement to each Owner in the manner set forth therein.

     The  Certificate  Insurer  or the Owners of a  majority  of the  Percentage
Interests  represented by the Class A  Certificates  then  Outstanding  with the
prior written consent of the Certificate Insurer, or, if there are no longer any
Class A  Certificates  then  Outstanding,  by such  majority  of the  Percentage
Interests  represented by the Class R Certificates  then  outstanding,  have the
right to  exercise  any trust or power set forth in Section  6.11 of the Pooling
and Servicing Agreement.

     As provided in the Pooling and  Servicing  Agreement and subject to certain
limitations  therein set forth and referred to on the face hereof,  the transfer
of this  Certificate  is  registrable  in the  Register  upon  surrender of this
Certificate  for  registration  of  transfer  at the  office  designated  as the
location  of  the  Register  duly  endorsed  by,  or  accompanied  by a  written
instrument of transfer in form  satisfactory  to the Registrar duly executed by,
the Owner hereof or his attorney duly  authorized in writing,  and thereupon one
or more new Certificates of the like Class, tenor and a like Percentage Interest
will be issued to the designated transferee or transferees.

     The Pooling and Servicing  Agreement  permits,  with certain  exceptions as
therein  provided,  the amendment  thereof and the  modifications  of rights and
obligations of the parties provided therein by the Depositor,  the Trustee,  the
Seller and the Master Servicer at any time and from time to time, with the prior
written approval of the Certificate  Insurer and not less than a majority of the
Percentage  Interest  represented  by each affected Class of  Certificates  then
Outstanding,  and in certain other circumstances provided for in the Pooling and
Servicing  Agreement may be amended without the consent of the Owners.  Any such
consent by the Owner,  at the time of the giving  thereof,  of this  Certificate
shall be conclusive and binding upon such Owner and upon all future

                                      C-6
<PAGE>


Owners of the Certificate and of any Certificate issued upon the registration of
Transfer  hereof or in exchange hereof or in lieu hereof whether or not notation
of such consent or waiver is made upon this Certificate.

     The Trustee is required to furnish certain information on each Distribution
Date to the Owner of this  Certificates  as more fully  described in the Pooling
and Servicing Agreement.

     The Class R Certificates are issuable only as registered  Certificates.  As
provided  in  the  Pooling  and  Servicing  Agreement  and  subject  to  certain
limitations  therein set forth,  Class R Certificates  are  exchangeable for new
Class R  Certificates  evidencing  the same  Percentage  Interest as the Class R
Certificates exchanged.

     No service  charge  will be made for any such  registration  of transfer or
exchange,  but the Registrar or Trustee may require  payment of a sum sufficient
to cover any tax or other governmental charge payable in connection therewith.

     The Trustee and any agent of the Trustee may treat the Person in whose name
this Certificate is registered as the owner hereof for all purposes, and neither
the Trustee  nor any such agent  shall be  affected  by notice to the  contrary,
except as may  otherwise be  specifically  provided in the Pooling and Servicing
Agreement with respect to the Certificate Insurer.

                                      C-7
<PAGE>


                                                                       EXHIBIT D

                              PAYOFF CERTIFICATION



     WHEREAS,  the  undersigned  is an  Authorized  Officer  of  Block  Mortgage
Finance,  Inc.,  a Delaware  corporation,  in its  capacity  as  Depositor  (the
"Depositor") of a certain pool of mortgage loans heretofore conveyed in trust to
Bank One, National Association,  a national banking association (the "Trustee"),
pursuant to that certain Pooling and Servicing  Agreement dated as of October 1,
1999,  (the  "Pooling  and  Servicing  Agreement")  among the  Depositor,  Block
Financial Corporation,  as Master Servicer,  Companion Mortgage Corporation,  as
Seller, and the Trustee; and

     WHEREAS,  the  Depositor  is required,  pursuant to Section  3.05(c) of the
Pooling and  Servicing  Agreement  to deliver this Payoff  Certification  to the
Trustee with respect to all Mortgage Loans which have been prepaid in full after
the Cut-Off Date and prior to the Startup Day (as those terms are defined in the
Pooling and Servicing Agreement).

     NOW,  THEREFORE,  the Depositor  hereby  certifies  that each Mortgage Loan
identified on the attached Schedule I has been prepaid in full after the Cut-Off
Date and prior to the Startup Day (as those terms are defined in the Pooling and
Servicing Agreement).

                          BLOCK MORTGAGE FINANCE, INC.,
                          as Depositor


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





Dated October ___, 1999


                                      D-1
<PAGE>


                                   SCHEDULE I





                                      D-2
<PAGE>


   1
                                                                       EXHIBIT E

                                                       FORM OF TRUSTEE'S RECEIPT


                             Block Mortgage Finance
                           Asset Backed Certificates,
                                  Series 1999-2

                              Mortgage File Receipt

      The  Undersigned,   Bank  One,  National  Association,  the  Trustee  (the
"Trustee")  pursuant to the Pooling and Servicing  Agreement dated as of October
1, 1999  (the  "Agreement")  among the  Trustee,  Block  Financial  Corporation,
Companion  Mortgage  Corporation  and  Block  Mortgage  Finance,   Inc.,  hereby
acknowledges  that on the date hereof it received the Mortgage Loans (as defined
in the Pooling and Servicing Agreement).


                              BANK ONE, NATIONAL ASSOCIATION


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





                                      E-1

<PAGE>



                                                                       EXHIBIT F

                                                      FORM OF POOL CERTIFICATION

                               POOL CERTIFICATION

     WHEREAS,  the  undersigned is an Authorized  Officer of Bank One,  National
Association,  a national banking association,  acting in its capacity as trustee
(the  "Trustee")  of a certain pool of mortgage  loans (the  "Pool")  heretofore
conveyed in trust to the Trustee, pursuant to that certain Pooling and Servicing
Agreement  dated as of October 1, 1999 (the "Pooling and  Servicing  Agreement")
among Block  Mortgage  Finance,  Inc.,  as Depositor  (the  "Depositor"),  Block
Financial Corporation,  as Master Servicer,  Companion Mortgage Corporation,  as
Seller, and the Trustee; and

     WHEREAS,  the  Trustee is  required,  pursuant  to  Section  3.06(a) of the
Pooling and Servicing Agreement, to review the Files relating to the Pool within
a specified  period  following the Startup Day and to notify the Seller promptly
of any defects  with  respect to the Pool,  and the Seller is required to remedy
such defects or take certain other action,  all as set forth in Section  3.06(b)
of the Pooling and Servicing Agreement; and

     WHEREAS,  Section 3.06(a) of the Pooling and Servicing  Agreement  requires
the Trustee to deliver this Pool  Certification upon the satisfaction of certain
conditions set forth therein.

     NOW,  THEREFORE,  the Trustee hereby  certifies that it has determined that
all required  documents  (or  certified  copies of  documents  listed in Section
3.05(b) of the Pooling and Servicing  Agreement) have been executed or received,
and that such documents relate to the Mortgage Loans identified in (i), (ii) and
(viii) of the  definition of the Schedules of Mortgage Loans pursuant to Section
3.06(a)  of the  Pooling  and  Servicing  Agreement  or, in the event  that such
documents  have not been  executed  and  received  or do not so  relate  to such
Mortgage Loans,  other than as set forth on Schedule I hereto. The Trustee makes
no certification hereby, however, with respect to any intervening assignments or
assumption and modification agreements.

                         BANK ONE, NATIONAL ASSOCIATION,
                               as Trustee


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

Dated: October ___, 1999


                                      F-1

<PAGE>



                                                                       EXHIBIT G
                                                          FORM OF DELIVERY ORDER

                                 DELIVERY ORDER


                             BLOCK MORTGAGE FINANCE

                           Asset Backed Certificates,
                                  Series 1999-2

                      Depositor's Order to the Trustee for
                   Execution and Delivery of the Certificates
                             Dated: October __, 1999


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

     Pursuant  to Section  4.01 of the  Pooling  and  Servicing  Agreement  (the
"Pooling  and  Servicing  Agreement"),  dated as of October  1, 1999,  among the
Depositor, Block Financial Corporation,  as Master Servicer,  Companion Mortgage
Corporation,  as Seller and the  Trustee  (each as defined  in the  Pooling  and
Servicing Agreement), the Depositor hereby requests that the Trustee execute and
authenticate the Block Mortgage Finance Asset Backed Certificates, Series 1999-2
(the  "Certificates"),  and register said  Certificates in the  denominations or
percentages, as applicable, as set forth on Exhibit A hereto.

     The Depositor  further  requests that the Trustee  deliver all of the Class
A-1, Class A-2, Class A-3,  Class A-4, Class A-5 and Class A-6  Certificates  to
The  Depository  Trust  Company  in New  York,  New  York,  on  behalf  of Chase
Securities  Inc. and Salomon Smith Barney Inc. (the  "Underwriters")  or at such
other location as Chase Securities Inc., on behalf of the Underwriters,  advises
the Trustee.

                               BLOCK MORTGAGE FINANCE, INC.



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

                                      G-1

<PAGE>
                                                                       EXHIBIT H

                     FORM OF AFFIDAVIT FOR CLASS R TRANSFER

                          AFFIDAVIT PURSUANT TO SECTION
                         860E(e) OF THE INTERNAL REVENUE
                            CODE OF 1986, AS AMENDED


STATE OF            )
                    ) ss:
COUNTY OF           )

     [NAME OF OFFICER], being first duly sworn, deposes and says:

           1.  That  he is  [Title  of  Officer]  of  [Name  of  Investor]  (the
"Investor"),  a [savings institution]  [corporation] duly organized and existing
under the laws of [the State of __________]  [the United  States],  on behalf of
which he makes this affidavit.

           2.   That  the   Purchaser's   Taxpayer   Identification   Number  is
____________.

           3. That (i) the  Investor is not a  "disqualified  organization"  and
will not be a  "disqualified  organization"  as of [date of transfer]  (For this
purpose,  a "disqualified  organization"  means the United States,  any state or
political  subdivision  thereof,  any  foreign  government,   any  international
organization,  any agency or instrumentality of any of the foregoing (other than
certain  taxable  instrumentalities),  any cooperative  organization  furnishing
electric energy or providing telephone service to persons in rural areas, or any
organization  (other than a farmers'  cooperative)  that is exempt from  federal
income tax unless such organization is subject to the tax on unrelated  business
income);  (ii) it is not acquiring the Class R Certificate  for the account of a
disqualified organization; (iii) it consents to any amendment of the Pooling and
Servicing  Agreement that shall be deemed  necessary by the Trustee (upon advice
of counsel) to  constitute a reasonable  arrangement  to ensure that the Class R
Certificates  will  not  be  owned  directly  or  indirectly  by a  disqualified
organization;  and (iv) it will not transfer such Class R Certificate unless (a)
it has received from the transferee an affidavit in substantially  the same form
as this affidavit  containing these same four  representations and (b) as of the
time of the transfer,  it does not have actual  knowledge that such affidavit is
false.

           4. That the  Purchaser  historically  has paid its debts as they have
come due and  intends  to pay its debts as they come due in the  future  and the
Purchaser  intends to pay taxes associated with holding the Class R Certificates
as it becomes due.

           5. That the Purchaser  understands  that it may incur tax liabilities
with respect to the Class R Certificate  in excess of cash flow generated by the
Class R Certificate.

           6. That the purchaser  will not transfer the Class R  Certificate  to
any person or entity form which the  Purchaser  has not  received  an  affidavit
substantially in the form of this

                                      H-1
<PAGE>


affidavit  and  as  to  which  the  Purchaser  has  actual  knowledge  that  the
requirements set forth in paragraphs 3, 4, or 7 hereof are not satisfied or that
the Purchaser knows or has reason to know does not satisfy the  requirements set
forth in paragraph 4 hereof.

           7. That the Purchaser  (i) is not a Non U.S.  Person or (ii) is a Non
U.S. Person that holds the Class R Certificate in connection with the conduct of
a trade or business  within the United States and has  furnished the  transferor
and the Trustee with an effective Internal Revenue Service Form 4224 or (iii) is
a Non U.S.  Person that has delivered to both the  transferor and the Trustee an
opinion of a nationally  recognized  tax counsel to the effect that the transfer
of the Class R Certificate to it is in accordance  with the  requirements of the
Code and the  regulations  promulgated  thereunder and that such transfer of the
Class R Certificate  will not be  disregarded  for federal  income tax purposes.
"Non U.S. Person" means an individual, corporation,  partnership or other person
other  than a citizen  or  resident  of the  United  States,  a  corporation  or
partnership  (including an entity treated as a corporation  or  partnership  for
U.S.  federal income tax purposes)  created or organized in or under the laws of
the United States, any state thereof or the District of Columbia (except, in the
case of a partnership, Treasury regulations are adopted that provide otherwise),
an estate that is subject to U.S. federal income tax regardless of the source of
its income,  or a trust if a court within the United  States is able to exercise
primary  supervision of the  administration  of the trust and one or more United
States  persons have the authority to control all  substantial  decisions of the
trust.

           8.  That  the  Purchaser  agrees  to  such  amendments  of the  Trust
Agreement as may be required to further  effectuate the restrictions on transfer
of the  Class R  Certificate  to such a  "disqualified  organization,"  an agent
thereof or a person that does not satisfy the  requirements  of paragraphs 4, 5,
and 7 hereof.

                                      H-2
<PAGE>


           IN WITNESS  WHEREOF,  the Investor has caused this  instrument  to be
executed on its behalf,  pursuant to authority of its Board of Directors, by its
[Title of Officer] and its corporate seal to be hereunto  attached,  attested by
its [Assistant] Secretary, this ___ day of _______, _______.

                                               [NAME OF INVESTOR]


By:
     ------------------------------
                                               [Name of Officer]
                                               [Title of Officer]


                                      H-3
<PAGE>

                                                                       EXHIBIT J



                           FORM OF LOST NOTE AFFIDAVIT


                               LOST NOTE AFFIDAVIT


      We, as  _____________________  (title) of Companion  Mortgage  Corporation
(the  "Seller")  and  as   _____________________   (title)  of  Block  Financial
Corporation  (the "Master  Servicer"),  are  authorized to make this  Affidavit.
Capitalized  terms used but not otherwise defined herein shall have the meanings
assigned to such terms in that  certain  Pooling and  Servicing  Agreement  (the
"Pooling and  Servicing  Agreement"),  dated as of October 1, 1999, by and among
Block Mortgage Finance,  Inc., Block Financial  Corporation,  Companion Mortgage
Corporation  and Bank One,  National  Association.  In  connection  with (i) the
administration of the Mortgage Loans held by Bank One, National Association,  as
Trustee  on  behalf of the  Owners  (the  "Trustee")  and (ii)  issuance  of the
Certificate    Insurance    Policies    by    MBIA    Insurance     Corporation,
___________________  and  __________________  (hereinafter called  "Deponents"),
being duly sworn, depose and say that:

      (a)  Seller   previously   delivered  to  the  Trustee  a  signed  Initial
Certification with respect to a certain Note;

      (b) Such Note was  assigned or sold to the  Trustee  pursuant to the terms
and provisions of the Pooling and Servicing Agreement;

      (c) Such Note is not  outstanding  pursuant  to a request  for  release of
documents;

      (d) The aforesaid Note (hereinafter called the "Original") has been lost;

      (e) The  Seller  has made or caused  to be made  diligent  search  for the
Original and has been unable to find or recover the same;

      (f) The Seller was the owner of the  Original  at the time of loss and has
good title to the Original and has the right to convey good title thereto;

      (g) The Original  has not been  cancelled or assigned or pledged to anyone
other than the Depositor and Trustee;

      (h) The Seller has  assigned  all of its  interest in the  Original to the
Depositor pursuant to the Pooling and Servicing  Agreement and the Depositor has
assigned  all of its  interest in the  Original  to the Trustee  pursuant to the
Pooling and Servicing Agreement;

                                      J-1
<PAGE>


      (i)  Following  the  assignment  of the Original to the  Depositor and the
assignment of the Original by the Depositor to the Trustee,  the Trustee will be
the party  entitled to enforce  the  Original  pursuant to Section  3-309 of the
Uniform Commercial Code;

      (j)  Deponents  agree  that,  if said  Original  should ever come into the
possession, custody or power of either Seller or the Master Servicer, such party
will  immediately  and  without  consideration  surrender  said  Original to the
Trustee;

      (k) Attached  hereto is a true and correct copy of the Original,  endorsed
in blank by the mortgagee;

      (l)  Deponents  hereby  agree that the Seller and the Master  Servicer (a)
shall  indemnify and hold harmless the Trustee and MBIA  Insurance  Corporation,
their successors and assigns,  against any loss, liability or damage,  including
reasonable  attorney's fees, resulting from the unavailability of any Originals,
including but not limited to any loss,  liability or damage arising from (i) any
false statement  contained in this  Affidavit,  (ii) any claim of any party that
has already  purchased the Mortgage  Loan  evidenced by the lost Original or any
interest in such Mortgage Loan,  (iii) any claim of any borrower with respect to
the existence of terms of a Mortgage Loan evidenced by the lost  Original,  (iv)
the issuance of a new  instrument  in lieu thereof and (v) any claim  whether or
not based upon or arising from  honoring or refusing to honor the Original  when
presented by any person (items (i) through (iv) above are  hereinafter  referred
to as the "Losses");


              [THE REMAINDER OF THIS PAGE INTENTIONALLY LEFT BLANK]

                                      J-2
<PAGE>


      (m) This  Affidavit  is  intended  to be  relied  on by the  Trustee,  its
successors and assigns and each of the Seller and the Master Servicer  represent
and warrant  that it has the  authority  to perform its  respective  obligations
under this Affidavit.

                         Executed this ______ day of _______, 1999,
                         on behalf of the Seller

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

                         Executed this ______ day of _______, 1999,
                         on behalf of the Master Servicer

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



                                      J-3
<PAGE>


State of __________  )
                     ) ss.
County of ________   )


      On   this   ____   day   of   ________,    1999,    before   me   appeared
___________________,  to me personally  know,  who being duly sworn did say that
he/she is the  ____________________  of Companion Mortgage Corporation,  and the
above  Affidavit  was signed and sealed on behalf of such  corporation  and said
_________________________  acknowledged  this  instrument to be the free act and
deed of said corporation.



                              ------------------------------------------
                              Notary Public
                              in and for the State of
                                                       -----------------


My Commission Expires:
                      ----------------------



State of __________  )
                     ) ss.
County of ________   )


      On   this   ____   day   of   ________,    1999,    before   me   appeared
___________________,  to me personally  know,  who being duly sworn did say that
he/she is the ____________________ of Block Financial Corporation, and the above
Affidavit  was  signed  and  sealed  on  behalf  of such  corporation  and  said
_________________________  acknowledged  this  instrument to be the free act and
deed of said corporation.



                              ------------------------------------------
                              Notary Public
                              in and for the State of
                                                       -----------------


My Commission Expires:
                      ----------------------




<PAGE>

                                                                       EXHIBIT K


                         TERMINATION AUCTION PROCEDURES

     The  following  sets  forth  the  auction  procedures  to  be  followed  in
connection  with a sale  effected  pursuant  to Section  9.03 of the Pooling and
Servicing  Agreement (the "Agreement"),  dated as of October 1, 1999 among Block
Mortgage Finance,  Inc., as Depositor,  Block Financial  Corporation,  as Master
Servicer,  Companion  Mortgage  Corporation,  as Seller,  and Bank One, National
Association,  as Trustee.  Capitalized  terms used herein that are not otherwise
defined shall have the meanings described thereto in the Agreement.

1.   Pre-Auction Process

     (a)  Upon  receiving  notice of the Auction Date, the Advisor will initiate
          its  general   Termination   Auction  procedures   consisting  of  the
          following:  (i) with the assistance of the Master Servicer,  prepare a
          general solicitation  package along with a confidentiality  agreement;
          (ii) develop a list of qualified bidders, in a commercially reasonable
          manner; (iii) initiate contact with all qualified bidders; (iv) send a
          confidentiality  agreement to all qualified bidders;  (v) upon receipt
          of a signed confidentiality  agreement,  send solicitation packages to
          all interested  bidders on behalf of the Trustee;  and (vi) notify the
          Master  Servicer and Trustee of all potential  bidders and anticipated
          timetable.

     (b)  The general  solicitation  package will  include:  (i) the  prospectus
          supplement and prospectus  from the initial public  offering of any of
          the Class A  Certificates;  (ii)  copies of the prior  year's  monthly
          servicing  reports;  (i) a form  of a  Sale  and  Servicing  Agreement
          prepared by the Trustee and the Master  Servicer  (or  prepared by the
          Advisor and  approved by the  Trustee and the Master  Servicer)  which
          Agreement shall provide that the Mortgage Loans are being sold without
          recourse  to the Trustee and the  Owners;  (ii) a  description  of the
          minimum  purchase  price  required  to cause the  Trustee  to sell the
          Mortgage Loans as set forth in Section 9.03 of the Agreement;  (iii) a
          formal bidsheet; (iv) a detailed timetable; and (v) a preliminary data
          tape of the  aggregate  Loan  Balance  of the  Mortgage  Loans as of a
          recent  Distribution  Date reflecting the same data attributes used to
          create the Cut-Off  Date tables for the  Prospectus  Supplement  dated
          October  26,  1999  relating  to the  public  offering  of the Class A
          Certificates.  None of the Trustee, the Master Servicer, the Depositor
          or the Seller  shall be required to produce an updated  prospectus  or
          prospectus supplement, and the auction procedures shall be carried out
          in a manner that does not constitute a public offering of securities.

     (c)  The  Trustee,  with the  assistance  of the  Master  Servicer  and the
          Advisor,  will  maintain an auction  package  beginning at the time of
          closing of the  transaction,  which will contain the documents  listed
          under clauses (i)-(ii) of the preceding paragraph.

                                      K-1
<PAGE>



     (d)  The Advisor will send solicitation packages to all bidders at least 15
          Business  Days before the Auction  Date.  Bidders  will be required to
          submit any due  diligence  questions  in writing  to the  Advisor  for
          determination  of their  relevancy,  no later  than 10  Business  Days
          before the Auction Date.  The Master  Servicer and the Advisor will be
          required to satisfy all relevant questions at least five Business Days
          prior to the Auction Date and  distribute the questions and answers to
          all bidders.

2.   Auction Process

     (a)  The Advisor,  any  underwriter,  the Certificate  Insurer or any Owner
          will be allowed to bid in the Auction,  but will not be required to do
          so.

     (b)  The Seller and the Master  Servicer will also be allowed to bid in the
          Termination Auction if it deems appropriate,  but will not be required
          to do so.

     (c)  On the Auction Date,  all bids will be due by facsimile to the offices
          of the  Trustee  by 1:00 p.m.  New York City  time,  with the  winning
          bidder to be notified by 2:00 p.m. New York City time.  All acceptable
          bids (as described in Section 9.03 of the Agreement)  will be due on a
          conforming  basis  on the  bid  sheet  contained  in the  solicitation
          package.

     (d)  If the  Trustee  receives  fewer  than  two  market  value  bids  from
          participants  in the market for  mortgage  loans  willing  and able to
          purchase the Mortgage  Loans,  the Trustee shall decline to consummate
          the sale.

     (e)  Upon notification to the winning bidder, a good faith deposit equal to
          one percent (1%) of the aggregate  Loan Balance of the Mortgage  Loans
          will be  required to be wired to the Trustee  upon  acceptance  of the
          bid. This deposit,  along with any interest income attributable to it,
          will be credited to the purchase price but will not be refundable. The
          Trustee will  establish a separate  account for the  acceptance of the
          good faith deposit, until such time as the account is fully funded and
          all monies are transferred into the Collection Account,  such time not
          to be later than one Business Day before the related Distribution Date
          (as described above).

     (f)  The  winning  bidder will  receive on the  Auction  Date a copy of the
          draft Sale and Servicing Agreement.

     (g)  The Advisor will provide to the Trustee a letter concluding whether or
          not the winning bid is a fair market  value bid. The Advisor will also
          provide such letter if it is the winning bidder. In the case where the
          Advisor or the Master  Servicer is the winning  bidder it will provide
          for market comparables and valuations in its letter.

                                      K-2
<PAGE>

     (h)  The Auction  will  stipulate  that the Master  Servicer be retained to
          service the Mortgage  Loans sold pursuant to the terms of the Sale and
          Servicing Agreement.

     (i)  The Auction will stipulate  that such sale and consequent  termination
          of the Trust must  constitute a "qualified  liquidation"  of the Trust
          under Section 860F of the Code,  including the  requirement  that such
          liquidation  take  place  over a period  not to  exceed  90 days.  The
          Trustee  may, in its  discretion,  require  that the  purchaser of the
          Mortgage Loans provide the Trustee and the Certificate Insurer with an
          opinion of counsel to that effect.

                                      K-3
<PAGE>



                                                                       EXHIBIT L

                           FORM OF LIQUIDATION REPORT
Customer Name:
Account Number:
Original Principal Balance:

1.   Type of Liquidation (REO disposition/charge-off/short pay-off)

     - Date last paid
     - Date of foreclosure
     - Date of REO
     - Date of REO Disposition
     - Property Sale Price/Estimated Market Value at disposition

2.   Liquidation Proceeds

     Principal Prepayment                             $____________
     Property Sale Proceeds                            ____________
     Insurance Proceeds                                ____________
     Other (itemize)                                   ____________

     Total Proceeds                                   $____________

3.   Liquidation Expenses

     Servicing Advances                               $____________
     Monthly Advances                                  ____________
     Contingency Fees                                  ____________
     Excess Servicing Fees                             ____________
     Servicing Fees                                    ____________
     Annual Expense Escrow Amount                      ____________
     Supplemental Fee (if any)                         ____________
     Additional Interest (if any)                      ____________

     Total Advances                                   $____________

4.   Net Liquidation Proceeds                         $____________
     (Item 2 minus Item 3)

5.   Principal Balance of Mortgage Loan               $____________

6.   Loss, if any (Item 5 minus Item 4)               $____________

                                      L-1

<PAGE>


                                                                       EXHIBIT M

                 FORM OF REQUEST FOR RELEASE/RETURN OF DOCUMENTS


Bank One, National Association                 ____________, _____
1 Bank One Plaza, Suite IL1-0126
Chicago, Illinois  60670-0126
Attention: Corporate Trust Administration,
           Block Mortgage Finance Asset Backed Certificates, Series 1999-2

In connection  with the  administration  of the pool of mortgages held by you in
custody pursuant to the Pooling and Servicing Agreement,  dated as of October 1,
1999, by and among Block Mortgage  Finance,  Inc., Block Financial  Corporation,
Companion  Mortgage  Corporation  and  Bank  One,  National   Association,   the
undersigned  requests  the release of the  mortgage  documents  for the mortgage
described below for the reason indicated.

Property Address, City, State and Zip Code     Lender Loan No.:


Original Mortgage Amount............................$________________
Date of Original Mortgage...........................$________________
Interest Rate.......................................$________________
Monthly Fixed Installment(P&I)......................$________________
Paid Through Date...................................$________________

Reason for Requesting Documents:

                                           Amount       Settlement Date
/ /   Mortgage Paid in Full/Repurchased    $
                                            ---------   ----------------
/ /   Foreclosure/Deed-in-lieu/Assignment  $
                                            ---------   ----------------
/ /   Third Party Sale                     $
                                            ---------   ----------------
/ /    Other:  (explain)                   $
                                            ---------   ----------------
- ------------------------------
- ------------------------------

                                    Block Financial Corporation




                                    -----------------------------------
                                    Authorized Signature


                                    -----------------------------------
                                    Date            Telephone Number

Please acknowledge release of the documents by your signature.

Acknowledged:

Bank One, National Association


- -----------------------------------------
Authorized Signature

                                      M-1
<PAGE>





- -----------------------------------------
Date


Please acknowledge return of the documents by your signature.

Acknowledged:

Bank One, National Association      Reason for Returning Documents:

                                    / /  The loan was reinstated.
- --------------------------------
Authorized Signature                / /   Other:  (explain)
                                                           ---------------------

- --------------------------------    --------------------------------------------
Date
                                    --------------------------------------------



                                      M-2


<PAGE>

                                                                       EXHIBIT N

                    FORM OF INVESTMENT REPRESENTATION LETTER



Bank One, National Association, as Trustee and Registrar
1 Bank One Plaza, Suite IL1-0126
Chicago, Illinois  60670-0126
Attention:  Corporate Trust Administration,
  Block Mortgage Finance Asset Backed
  Certificates, Series 1999-2

Block Mortgage Finance, Inc.
One Main Plaza
4435 Main Street, Suite 500
Kansas City, Missouri 64111
Attention:  Vice President

MBIA Insurance Corporation
885 Third Avenue
New York, New York  10022
Attention:  Insured Portfolio Management -
  Structured Finance (IPM-SF)
  Block Mortgage Finance Asset Backed
  Certificates, Series 1999-2

           Re:   Transfer of Block Mortgage Finance Asset Backed
                 Certificates, Series 1999-2, Class R

Ladies and Gentlemen:

           This letter is delivered  pursuant to Section 5.08 of the Pooling and
Servicing  Agreement  dated as of October 1, 1999 (the  "Pooling  and  Servicing
Agreement"),  by and among Block  Mortgage  Finance,  Inc., as depositor,  Block
Financial Corporation,  as master servicer,  Companion Mortgage Corporation,  as
seller,  and Bank One,  National  Association,  as trustee (the  "Trustee"),  on
behalf of the  holders of Block  Mortgage  Finance  Asset  Backed  Certificates,
Series  1999-2  (the   "Certificates")   in  connection  with  the  transfer  by
_______________________   (the  "Selling   Party")  to  the   undersigned   (the
"Purchaser")   of  ___%  Percentage   Interest  of  Class  R  Certificates,   in
certificated   fully  registered  form  (such  registered   interest  being  the
"Certificate").  Terms  used but not  defined  herein  shall  have the  meanings
ascribed thereto in the Pooling and Servicing Agreement.

           In connection with such transfer,  the undersigned  hereby represents
and warrants to you as follows:

                                      N-1
<PAGE>


           [[For  Institutional  Accredited  Investors]  1. The  Purchaser is an
"institutional  accredited investor" (an entity meeting the requirements of Rule
501(a)(1),  (2), (3) or (7) of Regulation D under the Securities Act of 1933, as
amended (the "1933 Act")) and has such knowledge and experience in financial and
business  matters  as to be capable  of  evaluating  the merits and risks of its
investment in the  Certificates,  and it and any accounts for which it is acting
are each able to bear the economic risk of our or its investment.  The Purchaser
is acquiring the Certificates purchased by it for investment for its own account
or for one or more  accounts  (each  of which  is an  "institutional  accredited
investor")  as  to  each  of  which  the  Purchaser  exercises  sole  investment
discretion. The Purchaser hereby undertakes to reimburse the Trust for any costs
incurred by it in connection with this transfer.]

           [[For  Qualified  Institutional  Buyers  only] 1. The  Purchaser is a
"qualified  institutional  buyer"  within the meaning of Rule 144A ("Rule 144A")
promulgated  under the Securities Act of 1933, as amended (the "1933 Act").  The
Purchaser is aware that the transfer is being made in reliance on Rule 144A, and
the Purchaser has had the opportunity to obtain the  information  required to be
provided pursuant to paragraph (d)(4)(i) of Rule 144A. The Purchaser's intention
is to acquire the Certificate (a) for investment for the Purchaser's own account
or (b) for resale to "qualified institutional buyers" in transactions under Rule
144A.]

2. The Purchaser  acknowledges  that the  Certificate has not been registered or
qualified  under the Securities  Act or the securities  laws of any State or any
other jurisdiction, and that the Transferred Interest cannot be resold unless it
is  registered  or  qualified  thereunder  or  unless  an  exemption  from  such
registration or qualification is available.

3. The Purchaser  hereby  undertakes to be bound by the terms and  conditions of
the Pooling and Servicing Agreement in its capacity as an owner of a Certificate
or  Certificates,  as the  case may be  (each,  a  "Certificateholder"),  in all
respects as if it were a signatory  thereto.  This  undertaking  is made for the
benefit of the Trust,  the  Registrar  and all  Certificateholders  present  and
future.

4.  The  Purchaser  will not  sell or  otherwise  transfer  any  portion  of the
Certificate, except in compliance with Section 5.08 of the Pooling and Servicing
Agreement.

5.    Check one of the following:*

           _______ The Purchaser is a "U.S.  Person" and it has attached  hereto
an Internal Revenue Service ("IRS") Form W-9 (or successor form).

           _______ The Purchaser is not a "U.S. Person" and under applicable law
in effect on the date  hereof,  no taxes will be  required to be withheld by the
Registrar  (or  its  agent)  with  respect  to  distributions  to be made on the
Certificate.  The Purchaser  has attached  hereto either (i) a duly executed IRS
Form W-8 (or successor form),  which identifies such Purchaser as the beneficial
owner of the  Certificate and states that such Purchaser is not a U.S. Person or
(ii) two duly  executed  copies  of IRS Form  4224 (or  successor  form),  which
identify such Purchaser as the  beneficial  owner of the  Certificate  and state
that interest and original issue discount on the

- ----------------------
*   Each Purchaser must include one of the two alternative certifications.

<PAGE>

Certificate is, or is expected to be, effectively connected with a U.S. trade or
business. The Purchaser agrees to provide to the Registrar updated IRS Forms W-8
or IRS Forms 4224, as the case may be, any  applicable  successor IRS forms,  or
such other certificates as the Certificate  Registrar may reasonably request, on
or before  the date that any such IRS form or  certification  expires or becomes
obsolete,  or promptly after the  occurrence of any event  requiring a change in
the most recent IRS form of certification furnished by it to the Registrar.

           For this  purpose,  "U.S.  Person" means a citizen or resident of the
United States for U.S. federal income tax purposes,  a corporation,  partnership
(except to the extent  provided in  applicable  Treasury  regulations)  or other
entity  created or organized in or under the laws of the United States or any of
its political subdivisions,  or an estate the income of which is subject to U.S.
federal  income  taxation  regardless of its source or a trust if a court within
the  United   States  is  able  to  exercise   privacy   supervision   over  the
administration of the trust and one or more such U.S. Persons have the authority
to control all substantial decisions of the trust (or, to the extent provided in
applicable Treasury regulations,  certain trusts in existence on August 20, 1996
which are eligible to elect to be treated as U.S. Persons).

           Please make all payments due on the Certificates:**

__________ (a) by wire transfer to the following  account at a bank or entity in
New York, New York, having appropriate facilities therefore:

                Account number______________      Institution______________

__________ (b)  by mailing a check or draft to the following
address:

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

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

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


                                          Very truly yours,


                                          [The Purchaser]

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


Dated:
       -----------------------

- -----------------------
**   Please select (a) or (b).

                                      N-3
<PAGE>

                                                                       EXHIBIT O
                       FORM OF ERISA REPRESENTATION LETTER


Bank One, National Association, as Trustee and Registrar
1 Bank One Plaza, Suite IL1-0126
Chicago, Illinois  60670-0126
Attention:  Corporate Trust Administration,
  Block Mortgage Finance Asset Backed
  Certificates, Series 1999-2

Block Mortgage Finance, Inc.
One Main Plaza
4435 Main Street, Suite 500
Kansas City, Missouri 64111
Attention:  Vice President

MBIA Insurance Corporation
885 Third Avenue
New York, New York  10022
Attention:  Insured Portfolio Management -
  Structured Finance (IPM-SF)
  Block Mortgage Finance Asset Backed
  Certificates, Series 1999-2

           Re:   Transfer of Block Mortgage Finance Asset Backed
                 Certificates, Series 1999-2, Class R

Ladies and Gentlemen:

     ____________________________  (the  "Purchaser")  intends to purchase  from
___________________________________   (the   "Selling   Party")   ___________  %
Percentage Interest of Block Mortgage Finance Asset Backed Certificates,  Series
1999-2,  Class  R (the  "Certificates"),  issued  pursuant  to the  Pooling  and
Servicing Agreement (the "Pooling and Servicing  Agreement") dated as of October
1,  1999,  by and among  Block  Mortgage  Finance,  Inc.,  as  depositor,  Block
Financial Corporation,  as master servicer,  Companion Mortgage Corporation,  as
seller,  and Bank One,  National  Association,  as trustee (the "Trustee").  All
capitalized  terms used herein and not otherwise  defined shall have the meaning
set  forth  in  the  Pooling  and  Servicing  Agreement.  The  Purchaser  hereby
certifies, represents and warrants to, and covenants with, you that:

     1. Subject to paragraph 2 below,  the  Purchaser is neither (a) an employee
benefit plan or other retirement arrangement, including an individual retirement
account or a Keogh plan, which is subject to Title I of the Employee  Retirement
Income Security Act of 1974, as amended ("ERISA"), Section 4975 of the Code or a
governmental  plan or church plan subject to any Federal,  State or local law (a
"Similar  Law")  which  is,  to a  material  extent,  similar  to the

                                      O-1
<PAGE>

foregoing  provisions  of ERISA or the Code or Section 503 of the Code (each,  a
"Plan"), nor (b) a collective  investment fund in which the assets of such Plans
are invested, nor (c) an insurance company using assets of any insurance company
separate  account or general  account in which assets of such Plans are invested
(or which are deemed  pursuant to ERISA or any Similar Law to include  assets of
such  Plans)  or other  Person  acting  on  behalf of any such Plan or using the
assets of any such Plan,  other than an  insurance  company  using assets of its
general account in circumstances whereby the purchase or transfer and subsequent
holding of the  Certificates  by such  insurance  company  would not result in a
prohibited  transaction  under Section 406 or 407 of ERISA,  Section 4975 of the
Code or in the case of a  governmental  plan or a church plan any Similar Law or
Section  503 of the Code nor (d) any other  person  acting on behalf of any such
Plan or using the assets of any such Plan or any entity whose underlying  assets
include the assets of such Plans by reason of a Plan's  investment in the entity
(within the meaning of Department of Labor Regulations Section 2510.3-101).

     2. The Purchaser  understands that if the Purchaser is a person referred to
in 1(a), 1(b), 1(c) or 1(d) above,  such Purchaser is required to provide to the
Depositor,  the Trustee, the Certificate Insurer and the Registrar an opinion of
counsel in form and substance satisfactory to each of them, that the purchase or
holding of the Certificates will not (x) result in the assets of the Trust being
deemed to be "plan assets" and subject to Title I of ERISA,  Section 4975 of the
Code or Similar Law, (y) constitute or result in a prohibited transaction within
the meaning of Section 406 or Section 407 of ERISA,  Section 4975 of the Code or
in the case of any  Similar  Law,  and (z)  subject  the  Master  Servicer,  the
Depositor,  the  Trustee,  the  Certificate  Insurer  or  the  Registrar  to any
obligation or liability  (including  obligations or  liabilities  under ERISA or
Section  4975 of the Code),  in  addition  to those set forth in the Pooling and
Servicing  Agreement which opinion of counsel shall not be at the expense of the
Trust, the Master Servicer, the Depositor,  the Trustee, the Certificate Insurer
or the Registrar.  The Purchaser further  understands that if the Purchaser is a
person referred to in 1(a),  1(b),  1(c) or 1(d) above,  the Registrar shall not
register the transfer of any residual certificates.

[Signature on next page]


                                      O-2
<PAGE>


           IN  WITNESS   WHEREOF,   the  Purchaser  hereby  executes  the  ERISA
Representation Letter on ___________________, _______.

                               Very truly yours,



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

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





                      CERTIFICATE GUARANTY INSURANCE POLICY


OBLIGATIONS:  $63,429,000                                   POLICY NUMBER: 30611
              Block Mortgage Finance
              Asset Backed Certificates, Series 1999-2
              Group 1 Certificates

     MBIA Insurance Corporation (the "Insurer"), in consideration of the payment
of the premium and subject to the terms of this Certificate  Guaranty  Insurance
Policy (this "Policy"), hereby unconditionally and irrevocably guarantees to any
Owner that an amount  equal to each full and  complete  Insured  Payment will be
received by Bank One, National  Association,  or its successors,  as trustee for
the Owners  (the  "Trustee"),  on behalf of the  Owners  from the  Insurer,  for
distribution by the Trustee to each Owner of each Owner's proportionate share of
the Insured  Payment.  The  Insurer's  obligations  hereunder  with respect to a
particular  Insured Payment shall be discharged to the extent funds equal to the
applicable Insured Payment are received by the Trustee from the Insurer, whether
or not such funds are properly applied by the Trustee. Insured Payments shall be
made  only at the time set  forth in this  Policy,  and no  accelerated  Insured
Payments shall be made regardless of any acceleration of the Obligations, unless
such acceleration is at the sole option of the Insurer.

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

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

     The Insurer will pay any other amount payable hereunder no later than 12:00
noon,  New York City time,  on the later of the  Distribution  Date on which the
related Insured Payment


<PAGE>


is due or the second  Business Day following  receipt in New York, New York on a
Business Day by State Street Bank and Trust  Company,  N.A., as Fiscal Agent for
the Insurer, or any successor fiscal agent appointed by the Insurer (the "Fiscal
Agent") of a Notice (as  described  below),  provided  that,  if such  Notice is
received  after 12:00 noon, New York City time, on such Business Day, it will be
deemed to be received on the following Business Day. If any such Notice received
by the Fiscal Agent is not in proper form or is otherwise  insufficient  for the
purpose of making claim hereunder,  it shall be deemed not to have been received
by the Fiscal  Agent for  purposes  of this  paragraph,  and the  Insurer or the
Fiscal Agent,  as the case may be, shall  promptly so advise the Trustee and the
Trustee may submit an amended Notice.

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

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

     As used herein, the following terms shall have the following meanings:

     "Agreement"  means the Pooling and Servicing  Agreement dated as of October
1, 1999 by and among Block Mortgage Finance, Inc., as Depositor, Block Financial
Corporation, as Master Servicer,  Companion Mortgage Corporation, as Seller, and
the Trustee,  as trustee,  without regard to any amendment or supplement thereto
unless such amendment or supplement has been approved in writing by the Insurer.

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

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

                                       2

<PAGE>


collateralization  provisions  of the Trust Fund plus (B) an amount equal to the
principal  portion of the  Preference  Amount with  respect to the Related  Loan
Group.

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

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

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

     "Related Loan Group" means the Fixed Rate Group.

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

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

     The notice  address of the Fiscal  Agent is 15th Floor,  61  Broadway,  New
York, New York 10006, Attention:  Municipal Registrar and Paying Agency, or such
other address as the Fiscal Agent shall specify to the Trustee in writing.

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

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

     This Policy is not cancelable for any reason. The premium on this Policy is
not refundable for any reason  including  payment,  or provision  being made for
payment, prior to maturity of the Obligations.

                                       3

<PAGE>


     IN WITNESS  WHEREOF,  the Insurer has caused this Policy to be executed and
attested this 27th day of October, 1999.

                               MBIA INSURANCE CORPORATION


                               /s/ Gary Dunton
                               _______________________________________________
                               President

                       Attest: /s/ Lisa Wilson
                               _______________________________________________
                               Assistant Secretary



                                       4

<PAGE>


                                    EXHIBIT A

                    TO CERTIFICATE GUARANTY INSURANCE POLICY
                                  NUMBER: 30611

                        NOTICE UNDER CERTIFICATE GUARANTY
                         INSURANCE POLICY NUMBER: 30611


State Street Bank and Trust Company, N.A.,
  as Fiscal Agent for MBIA Insurance Corporation
15th Floor
61 Broadway
New York, NY  10006
Attention:  Municipal Registrar and Paying Agency

MBIA Insurance Corporation
113 King Street
Armonk, NY 10504

     The undersigned, a duly authorized officer of  ___________________________,
as trustee  (the  "Trustee"),  hereby  certifies  to State Street Bank and Trust
Company,   N.A.  (the  "Fiscal  Agent")  and  MBIA  Insurance  Corporation  (the
"Insurer"),  with reference to  Certificate  Guaranty  Insurance  Policy Number:
30611 (the  "Policy")  issued by the  Insurer  in respect of the Block  Mortgage
Finance Asset Backed  Certificates,  Series 1999-2,  Group 1  Certificates  (the
"Obligations"), that:

          (i) the  Trustee  is the  trustee  under  the  Pooling  and  Servicing
     Agreement  dated as of October 1, 1999 by and among Block Mortgage  Finance
     Inc.,  as  Depositor,  Block  Financial  Corporation,  as Master  Servicer,
     Companion Mortgage Corporation,  as Seller, and the Trustee, as trustee for
     the Owners;

          (ii) the Class A-1 interest  accrued at the  Pass-Through  Rate during
     the preceding  Accrual  Period (net of the Class A-1  Certificate  pro-rata
     share of any  Prepayment  Interest  Shortfall  and the interest  portion of
     reductions due to the Relief Act in respect of the Group 1 mortgage  loans)
     for  the   Distribution   Date  occurring  on   ____________________   (the
     "Applicable  Distribution Date") is  $____________________  (the "Class A-1
     Interest");

          (iii) the Class A-2 interest accrued at the  Pass-Through  Rate during
     the preceding  Accrual  Period (net of the Class A-2  Certificate  pro-rata
     share of any  Prepayment  Interest  Shortfall  and the interest  portion of
     reductions due to the Relief Act in respect of the Group 1 mortgage  loans)
     for the Applicable Distribution Date is $__________________(the  "Class A-2
     Interest");



<PAGE>


          (iv) the Class A-3 interest  accrued at the  Pass-Through  Rate during
     the preceding  Accrual  Period (net of the Class A-3  Certificate  pro-rata
     share of any  Prepayment  Interest  Shortfall  and the interest  portion of
     reductions due to the Relief Act in respect of the Group 1 mortgage  loans)
     for the Applicable Distribution Date is $___________________(the "Class A-3
     Interest");

          (v) the Class A-4 interest accrued at the Pass-Through Rate during the
     preceding  Accrual Period (net of the Class A-4 Certificate  pro-rata share
     of any Prepayment Interest Shortfall and the interest portion of reductions
     due to the Relief  Act in  respect  of the Group 1 mortgage  loans) for the
     Applicable  Distribution  Date  is   $___________________(the   "Class  A-4
     Interest");

          (vi) the sum of the Class A-1 Interest,  Class A-2 Interest, the Class
     A-3 Interest and the Class A-4 Interest in (ii),  (iii), (iv) and (v) above
     for the  Applicable  Distribution  Date is  $________________  (the related
     "Class A Interest");

          (vii) the interest  portion of the Preference  Amount related to Class
     A-1 for the Applicable Distribution Date is  $_________________(the  "Class
     A-1 Preference Interest");

          (viii) the interest portion of the Preference  Amount related to Class
     A-2 for the Applicable Distribution Date is $_______________(the "Class A-2
     Preference Interest");

          (ix) the interest  portion of the  Preference  Amount related to Class
     A-3 for the Applicable Distribution Date is $_______________(the "Class A-3
     Preference Interest");

          (x) the interest portion of the Preference Amount related to Class A-4
     for the Applicable  Distribution  Date is  $_______________(the  "Class A-4
     Preference Interest");

          (xi) the sum of the  Class  A-1  Preference  Interest,  the  Class A-2
     Preference  Interest,  the Class A-3 Preference  Interest and the Class A-4
     Preference Interest in (vii), (viii), (ix) and (x) above for the Applicable
     Distribution Date is $__________________(the "Preference Interest");

          (xii) the portion of the Carry Forward Amount related to interest with
     respect  to Class A-1 (net of any  Prepayment  Interest  Shortfall  and the
     interest portion of reductions due to the Relief Act) (the "Class A-1 Carry
     Forward Amount") for the Applicable Distribution Date is $______________;

          (xiii) the  portion of the Carry  Forward  Amount  related to interest
     with respect to Class A-2 (net of  Prepayment  Interest  Shortfall  and the
     interest portion of reductions due to the Relief Act) (the "Class A-2 Carry
     Forward Amount") for the Applicable Distribution Date is $----------------;

          (xiv) the portion of the Carry Forward Amount related to interest with
     respect to Class A-3 (net of Prepayment Interest Shortfall and the interest
     portion of reductions due

                                      A-2

<PAGE>


      to the  Relief  Act) (the  "Class  A-3  Carry  Forward  Amount")  for the
      Applicable Distribution Date is $_______________;

          (xv) the portion of the Carry Forward  Amount related to interest with
     respect to Class A-4 (net of Prepayment Interest Shortfall and the interest
     portion of reductions  due to the Relief Act) (the "Class A-4 Carry Forward
     Amount") for the Applicable Distribution Date is $---------------;

          (xvi) the sum of the Class A-1  Carry  Forward  Amount,  the Class A-2
     Carry Forward Amount,  the Class A-3 Carry Forward Amount and the Class A-4
     Carry Forward  Amount set forth in (xii),  (xiii),  (xiv) and (xv) above is
     $_____________(the related "Carry Forward Amount");

          (xvii) the  Subordination  Deficit for the Related Loan Group, if any,
     for  the  Applicable  Distribution  Date  is   $____________________   (the
     "Subordination Deficit");

          (xviii)  the sum of the  Class A  Interest  in  (vi),  the  Preference
     Interest in (xi), the Carry Forward Amount in (xvi), and the  Subordination
     Deficit in (xvii) is $____________________ (the "Required Distribution");

          (xix)  the  amount  of  Total   Available  Funds  for  the  Applicable
     Distribution Date is $______________________(the "Total Available Funds")

          (xx) the Required  Distribution in (xviii) minus Total Available Funds
     in (xix) is $________________;

          (xxi) the principal  portion of any Preference Amount which is payable
     under the  Policy and not  heretofore  paid is  $____________________  (the
     "Applicable Principal Preference Amount");

          (xxii)  the sum of the  amount  set forth in (xx) plus the  Applicable
     Principal Preference Amount in (xxi) is $____________________ (the "Insured
     Payment");

          (xxiii) the Trustee is making a claim under and  pursuant to the terms
     of the Policy for the dollar  amount of the  Insured  Payment  set forth in
     (xxii) above to be applied to the payment of the Required  Distribution for
     the Applicable  Distribution  Date in accordance with the Agreement and for
     the dollar  amount of the Insured  Payment set forth in (xxii)  above to be
     applied to the payment of any Preference Amount; and

          (xxiv) the Trustee directs that payment of the Insured Payment be made
     to the  following  account  by bank  wire  transfer  of  federal  or  other
     immediately  available  funds in  accordance  with the terms of the Policy:
     [TRUSTEE'S ACCOUNT].

     Any Person Who Knowingly  And With Intent to Defraud Any Insurance  Company
     Or Other Person Files An  Application  For  Insurance Or Statement Of Claim
     Containing Any Materially False Information, Or Conceals For The Purpose Of
     Misleading,  Information  Concerning Any Fact material  Thereto,  Commits A
     Fraudulent Insurance Act, Which Is A

                                      A-3

<PAGE>


     Crime,  And Shall  Also Be Subject To A Civil  Penalty  Not To Exceed  Five
     Thousand Dollars And The Stated Value Of The Claim for Each Such Violation.

     Any capitalized  term used in this Notice and not otherwise  defined herein
shall have the meaning assigned thereto in the Policy.

     IN WITNESS  WHEREOF,  the Trustee has  executed and  delivered  this Notice
under the Policy as of the ____ day of ____________, ____.

                                                         , as Trustee


                               By _____________________________________________
                               Title___________________________________________











                                      A-4





                      CERTIFICATE GUARANTY INSURANCE POLICY


OBLIGATIONS:  $94,804,000                                   POLICY NUMBER: 30612
              Block Mortgage Finance
              Asset Backed Certificates, Series 1999-2
              Group 2 Certificates

     MBIA Insurance Corporation (the "Insurer"), in consideration of the payment
of the premium and subject to the terms of this Certificate  Guaranty  Insurance
Policy (this "Policy"), hereby unconditionally and irrevocably guarantees to any
Owner that an amount  equal to each full and  complete  Insured  Payment will be
received by Bank One, National  Association,  or its successors,  as trustee for
the Owners  (the  "Trustee"),  on behalf of the  Owners  from the  Insurer,  for
distribution by the Trustee to each Owner of each Owner's proportionate share of
the Insured  Payment.  The  Insurer's  obligations  hereunder  with respect to a
particular  Insured Payment shall be discharged to the extent funds equal to the
applicable Insured Payment are received by the Trustee from the Insurer, whether
or not such funds are properly applied by the Trustee. Insured Payments shall be
made  only at the time set  forth in this  Policy,  and no  accelerated  Insured
Payments shall be made regardless of any acceleration of the Obligations, unless
such acceleration is at the sole option of the Insurer.

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

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

     The Insurer will pay any other amount payable hereunder no later than 12:00
noon,  New York City time,  on the later of the  Distribution  Date on which the
related Insured Payment



<PAGE>


is due or the second  Business Day following  receipt in New York, New York on a
Business Day by State Street Bank and Trust  Company,  N.A., as Fiscal Agent for
the Insurer, or any successor fiscal agent appointed by the Insurer (the "Fiscal
Agent") of a Notice (as  described  below),  provided  that,  if such  Notice is
received  after 12:00 noon, New York City time, on such Business Day, it will be
deemed to be received on the following Business Day. If any such Notice received
by the Fiscal Agent is not in proper form or is otherwise  insufficient  for the
purpose of making claim hereunder,  it shall be deemed not to have been received
by the Fiscal  Agent for  purposes  of this  paragraph,  and the  Insurer or the
Fiscal Agent,  as the case may be, shall  promptly so advise the Trustee and the
Trustee may submit an amended Notice.

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

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

     As used herein, the following terms shall have the following meanings:

     "Agreement"  means the Pooling and Servicing  Agreement dated as of October
1, 1999 by and among Block Mortgage Finance, Inc., as Depositor, Block Financial
Corporation, as Master Servicer,  Companion Mortgage Corporation, as Seller, and
the Trustee,  as trustee,  without regard to any amendment or supplement thereto
unless such amendment or supplement has been approved in writing by the Insurer.

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

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

                                       2

<PAGE>


collateralization  provisions  of the Trust Fund plus (B) an amount equal to the
principal  portion of the  Preference  Amount with  respect to the Related  Loan
Group.

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

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

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

     "Related Loan Group" means the Adjustable Rate Group.

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

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

     The notice  address of the Fiscal  Agent is 15th Floor,  61  Broadway,  New
York, New York 10006, Attention:  Municipal Registrar and Paying Agency, or such
other address as the Fiscal Agent shall specify to the Trustee in writing.

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

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

     This Policy is not cancelable for any reason. The premium on this Policy is
not refundable for any reason  including  payment,  or provision  being made for
payment, prior to maturity of the Obligations.

                                       3

<PAGE>


     IN WITNESS  WHEREOF,  the Insurer has caused this Policy to be executed and
attested this 27th day of October, 1999.

                               MBIA INSURANCE CORPORATION


                               /s/ Gary Dunton
                               ____________________________
                               President

                       Attest: /s/ Lisa Wilson
                               ____________________________
                               Assistant Secretary





                                       4


<PAGE>



                                    EXHIBIT A
                    TO CERTIFICATE GUARANTY INSURANCE POLICY
                                  NUMBER 30612

                        NOTICE UNDER CERTIFICATE GUARANTY
                          INSURANCE POLICY NUMBER 30612


State Street Bank and Trust Company, N.A.,
  as Fiscal Agent for MBIA Insurance Corporation
15th Floor
61 Broadway
New York, NY  10006
Attention:  Municipal Registrar and Paying Agency

MBIA Insurance Corporation
113 King Street
Armonk, NY 10504

     The undersigned, a duly authorized officer of ___________________________,
as trustee  (the  "Trustee"),  hereby  certifies  to State Street Bank and Trust
Company,   N.A.  (the  "Fiscal  Agent")  and  MBIA  Insurance  Corporation  (the
"Insurer"),  with reference to  Certificate  Guaranty  Insurance  Policy Number:
30612 (the  "Policy")  issued by the  Insurer  in respect of the Block  Mortgage
Finance Asset Backed  Certificates,  Series 1999-2,  Group 2  Certificates  (the
"Obligations"), that:

          (i) the  Trustee  is the  trustee  under  the  Pooling  and  Servicing
     Agreement dated as of October 1, 1999 by and among Block Mortgage  Finance,
     Inc.,  as  Depositor,  Block  Financial  Corporation,  as Master  Servicer,
     Companion Mortgage Corporation,  as Seller, and the Trustee, as trustee for
     the Owners;

          (ii) the Class A-5 interest  accrued at the  Pass-Through  Rate during
     the preceding  Accrual  Period (net of the Class A-5  Certificate  pro-rata
     share of any  Prepayment  Interest  Shortfall  and the interest  portion of
     reductions due to the Relief Act in respect of the Group 2 mortgage  loans)
     for  the   Distribution   Date  occurring  on   ____________________   (the
     "Applicable  Distribution Date") is  $____________________  (the "Class A-5
     Interest");

          (iii) the Class A-6 interest accrued at the  Pass-Through  Rate during
     the preceding  Accrual  Period (net of the Class A-6  Certificate  pro-rata
     share  any  Prepayment  Interest  Shortfall  and the  interest  portion  of
     reductions due to the Relief Act in respect of the Group 2 mortgage  loans)
     for  the   Distribution   Date  occurring  on   ____________________   (the
     "Applicable  Distribution Date") is  $____________________  (the "Class A-6
     Interest");



<PAGE>


          (iv) the sum of the Class A-5  Interest  and the Class A-6 Interest in
     (ii)  and   (iii)   above   for  the   Applicable   Distribution   Date  is
     $_________________ (the related "Class A Interest");

          (v) the interest portion of the Preference Amount related to Class A-5
     for the Applicable  Distribution Date is $_________________ (the "Class A-5
     Preference Interest");

          (vi) the interest  portion of the  Preference  Amount related to Class
     A-6 for the Applicable  Distribution Date is $_________________ (the "Class
     A-6 Preference Interest");

          (vii) the sum of the Class A-5  Preference  Interest and the Class A-6
     Preference  Interest in (v) and (vi) above for the Applicable  Distribution
     Date is $_________________ (the "Preference Interest");

          (viii) the  portion of the Carry  Forward  Amount  related to interest
     with respect to Class A-5 (net of any Prepayment Interest Shortfall and the
     interest portion of reductions due to the Relief Act) (the "Class A-5 Carry
     Forward Amount") for the Applicable Distribution Date is $--------------;

          (ix) the portion of the Carry Forward  Amount related to interest with
     respect  to Class A-6 (net of any  Prepayment  Interest  Shortfall  and the
     interest portion of reductions due to the Relief Act) (the "Class A-6 Carry
     Forward Amount") for the Applicable Distribution Date is $______________;

          (x) the sum of the Class A-5 Carry  Forward  Amount  and the Class A-6
     Carry Forward Amount set forth in (viii) and (ix) above is  $______________
     (the related "Carry Forward Amount");

          (xi) the Subordination Deficit for the Related Loan Group, if any, for
     the   Applicable   Distribution   Date   is   $____________________    (the
     "Subordination Deficit");

          (xii) the sum of the Class A Interest in (iv), the Preference Interest
     in (vii), the Carry Forward Amount in (x), and the Subordination Deficit in
     (xi) is $____________________ (the "Required Distribution");

          (xiii)  the  amount  of  Total  Available  Funds  for  the  Applicable
     Distribution Date is $______________________(the "Total Available Funds")

          (xiv) the Required  Distribution  in (xii) minus Total Available Funds
     in (xiii) is $________________;

          (xv) the principal  portion of any Preference  Amount which is payable
     under the  Policy and not  heretofore  paid is  $____________________  (the
     "Applicable Principal Preference Amount");

                                      A-2

<PAGE>


          (xvi) the sum of the  amount  set forth in (xiv)  plus the  Applicable
     Principal Preference Amount in (xv) is $____________________  (the "Insured
     Payment");

          (xvii) the Trustee is making a claim  under and  pursuant to the terms
     of the Policy for the dollar  amount of the  Insured  Payment  set forth in
     (xvi) above to be applied to the payment of the Required  Distribution  for
     the Applicable  Distribution  Date in accordance with the Agreement and for
     the dollar  amount of the  Insured  Payment  set forth in (xvi) above to be
     applied to the payment of any Preference Amount; and

          (xviii) the Trustee  directs  that  payment of the Insured  Payment be
     made to the  following  account by bank wire  transfer  of federal or other
     immediately  available  funds in  accordance  with the terms of the Policy:
     [TRUSTEE'S ACCOUNT].

     Any Person Who Knowingly  And With Intent to Defraud Any Insurance  Company
     Or Other Person Files An  Application  For  Insurance Or Statement Of Claim
     Containing Any Materially False Information, Or Conceals For The Purpose Of
     Misleading,  Information  Concerning Any Fact material  Thereto,  Commits A
     Fraudulent  Insurance Act, Which Is A Crime, And Shall Also Be Subject To A
     Civil Penalty Not To Exceed Five  Thousand  Dollars And The Stated Value Of
     The Claim for Each Such Violation.

     Any capitalized  term used in this Notice and not otherwise  defined herein
shall have the meaning assigned thereto in the Policy.

     IN WITNESS  WHEREOF,  the Trustee has  executed and  delivered  this Notice
under the Policy as of the ____ day of ____________, _____.



                                                   , as Trustee


                               By _____________________________________________
                               Title __________________________________________






                                      A-3





© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission