RESIDENTIAL FUNDING MORTGAGE SECURITIES I INC
8-K, 1997-09-11
ASSET-BACKED SECURITIES
Previous: WACHOVIA CORP/ NC, S-4, 1997-09-11
Next: RESIDENTIAL FUNDING MORTGAGE SECURITIES I INC, 8-K/A, 1997-09-11



                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549


                                    FORM 8-K

                                 CURRENT REPORT

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


Date of Report (Date of earliest event reported) August 21, 1997

RESIDENTIAL  FUNDING MORTGAGE SECURITIES I, INC. (as company under a Pooling and
Servicing Agreement,  dated as of August 1, 1997, providing for, inter alia, the
issuance of Mortgage Pass-Through Certificates, Series 1997-S11)

                 Residential Funding Mortgage Securities I, Inc.
             (Exact name of registrant as specified in its charter)

         DELAWARE                 333-4846           75-2006294
(State or Other Jurisdiction     (Commission         (I.R.S. Employer
of Incorporation)                   File Number)     Identification No.)


 8400 Normandale Lake Blvd.
 Suite 600
 Minneapolis, Minnesota                                          55437
 (Address of Principal                               (Zip Code)
 Executive Offices)


Registrant's telephone number, including area code, is (612) 832-7000





[TPW:  NY01:0602871.01]  16069-00000  08/22/97  3:16PM

<PAGE>





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

                  (a)      Not applicable

                  (b)      Not applicable

                  (c)      Exhibits:

                  1.  Pooling  and  Servicing  Agreement,  dated as of August 1,
1997,  among  Residential  Funding  Mortgage  Securities  I, Inc.,  as  company,
Residential Funding Corporation, as master servicer, and The First National Bank
of Chicago, as trustee.


[TPW:  NY01:0602871.01]  16069-00000  08/22/97  3:16PM

<PAGE>





                                                    SIGNATURES

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

                                        RESIDENTIAL FUNDING MORTGAGE
                                        SECURITIES I, INC.


                                        By:
                                        Name:      Randy Van Zee
                                        Title:     Vice President


Dated: August 28, 1997



[TPW:  NY01:0602871.01]  16069-00000  08/22/97  3:16PM

<PAGE>



                                                    SIGNATURES

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

                                         RESIDENTIAL FUNDING MORTGAGE
                                         SECURITIES I, INC.


                                         By:        /s/Randy Van Zee
                                         Name:      Randy Van Zee
                                         Title:     Vice President


Dated: August 28, 1997


[TPW:  NY01:0602871.01]  16069-00000  08/22/97  3:16PM

<PAGE>


                                                     EXHIBITS




[TPW:  NY01:0602871.01]  16069-00000  08/22/97  3:16PM

<PAGE>


                                 EXECUTION COPY








                RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.,

                                    Company,

                        RESIDENTIAL FUNDING CORPORATION,

                                Master Servicer,

                                       and

                       THE FIRST NATIONAL BANK OF CHICAGO

                                     Trustee




                         POOLING AND SERVICING AGREEMENT


                           Dated as of August 1, 1997



                       Mortgage Pass-Through Certificates

                                 Series 1997-S11





[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM

<PAGE>



                                                 TABLE OF CONTENTS
                                                                       Page

ARTICLE IDEFINITIONS
Section 1.01.  Definitions...............................................3
         Accrued Certificate Interest....................................3
         Adjusted Mortgage Rate..........................................4
         Advance   ......................................................4
         Affiliate ......................................................4
         Agreement ......................................................4
         Amount Held for Future Distribution.............................4
         Appraised Value.................................................4
         Assignment......................................................4
         Assignment Agreement............................................5
         Assignment of Proprietary Lease.................................5
         Available Distribution Amount...................................5
         Bankruptcy Amount...............................................5
         Bankruptcy Code.................................................5
         Bankruptcy Loss.................................................5
         Book-Entry Certificate..........................................5
         Business Day....................................................6
         Buydown Funds...................................................6
         Buydown Mortgage Loan...........................................6
         Cash Liquidation................................................6
         Certificate.....................................................6
         Certificate Account.............................................6
         Certificate Account Deposit Date................................6
         Certificateholder or Holder.....................................6
         Certificate Owner...............................................6
         Certificate Principal Balance...................................7
         Certificate Register and Certificate Registrar..................7
         Class     ......................................................7
         Class A Certificate.............................................8
         Class A-8 Collection Shortfall..................................8
         Class A-8 Principal Distribution Amount.........................8
         Class B Certificate.............................................8
         Class B Percentage..............................................8
         Class B-1 Percentage............................................8
         Class B-1 Prepayment Distribution Trigger.......................8
         Class B-2 Percentage............................................8
         Class B-2 Prepayment Distribution Trigger.......................9
         Class B-3 Percentage............................................9
         Class B-3 Prepayment Distribution Trigger.......................9
         Class M Certificate.............................................9
         Class M Percentage..............................................9
         Class M-1 Percentage............................................9
         Class M-2 Percentage............................................9

[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                         i

<PAGE>


                                                                        Page

Class M-2 Prepayment Distribution Trigger................................9
Class M-3 Percentage....................................................10
Class M-3 Prepayment Distribution Trigger...............................10
Class R Certificate.....................................................10
Closing Date............................................................10
Code      ..............................................................10
Compensating Interest...................................................10
Cooperative.............................................................10
Cooperative Apartment...................................................10
Cooperative Lease.......................................................11
Cooperative Loans.......................................................11
Cooperative Stock.......................................................11
Cooperative Stock Certificate...........................................11
Corporate Trust Office..................................................11
Credit Support Depletion Date...........................................11
Curtailment.............................................................11
Custodial Account.......................................................11
Custodial Agreement.....................................................11
Custodian ..............................................................11
Cut-off Date............................................................11
Cut-off Date Principal Balance..........................................12
Debt Service Reduction..................................................12
Deficient Valuation.....................................................12
Definitive Certificate..................................................12
Deleted Mortgage Loan...................................................12
Depository..............................................................12
Depository Participant..................................................12
Destroyed Mortgage Note.................................................12
Determination Date......................................................12
Discount Fraction.......................................................12
Discount Mortgage Loan..................................................13
Disqualified Organization...............................................13
Distribution Date.......................................................13
Due Date  ..............................................................13
Due Period..............................................................13
Eligible Account........................................................13
Eligible Funds..........................................................14
Event of Default........................................................14
Excess Bankruptcy Loss..................................................14
Excess Fraud Loss.......................................................14
Excess Special Hazard Loss..............................................14
Excess Subordinate Principal Amount.....................................14
Extraordinary Events....................................................14
Extraordinary Losses....................................................15
FASIT     ..............................................................15

[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                        ii

<PAGE>


                                                                       Page

FDIC      ...............................................................15
FHLMC     ...............................................................15
Final Distribution Date..................................................15
Fitch     ...............................................................15
FNMA      ...............................................................15
Foreclosure Profits......................................................16
Fraud Loss Amount........................................................16
Fraud Losses.............................................................16
Independent..............................................................16
Initial Certificate Principal Balance....................................16
Initial Monthly Payment Fund.............................................16
Initial Notional Amount..................................................17
Insurance Proceeds.......................................................17
Insurer   ...............................................................17
Late Collections.........................................................17
Liquidation Proceeds.....................................................17
Loan-to-Value Ratio......................................................17
Lockout Prepayment Percentage............................................17
Maturity Date............................................................17
Modified Mortgage Loan...................................................18
Modified Net Mortgage Rate...............................................18
Monthly Payment..........................................................18
Moody's   ...............................................................18
Mortgage  ...............................................................18
Mortgage File............................................................18
Mortgage Loan Schedule...................................................18
Mortgage Loans...........................................................19
Mortgage Note............................................................19
Mortgage Rate............................................................19
Mortgaged Property.......................................................19
Mortgagor ...............................................................19
Net Mortgage Rate........................................................19
Non-Discount Mortgage Loan...............................................19
Non-Primary Residence Loans..............................................19
Non-United States Person.................................................19
Nonrecoverable Advance...................................................20
Nonsubserviced Mortgage Loan.............................................20
Notional Amount..........................................................20
Officers' Certificate....................................................20
Opinion of Counsel.......................................................20
Original Senior Percentage...............................................20
Outstanding Mortgage Loan................................................20
Ownership Interest.......................................................20
PAC Certificate..........................................................21
Pass-Through Rate........................................................21

[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                        iii

<PAGE>


                                                              Page

Paying Agent.............................................................21
Percentage Interest......................................................21
Permitted Investments....................................................21
Permitted Transferee.....................................................23
Person    ...............................................................23
Plan      ...............................................................23
Planned Principal Balance................................................23
Pool Stated Principal Balance............................................23
Pool Strip Rate..........................................................23
Prepayment Assumption....................................................23
Prepayment Distribution Percentage.......................................23
Prepayment Distribution Trigger..........................................25
Prepayment Interest Shortfall............................................25
Prepayment Period........................................................25
Primary Insurance Policy.................................................25
Principal Prepayment.....................................................25
Principal Prepayment in Full.............................................25
Program Guide............................................................25
Purchase Price...........................................................25
Qualified Substitute Mortgage Loan.......................................25
Rating Agency............................................................26
Realized Loss............................................................26
Record Date..............................................................27
Regular Certificate......................................................27
REMIC     ...............................................................27
REMIC Administrator......................................................27
REMIC Provisions.........................................................27
REO Acquisition..........................................................27
REO Disposition..........................................................27
REO Imputed Interest.....................................................27
REO Proceeds.............................................................28
REO Property.............................................................28
Request for Release......................................................28
Required Insurance Policy................................................28
Residential Funding......................................................28
Responsible Officer......................................................28
Schedule of Discount Fractions...........................................28
Security Agreement.......................................................28
Seller    ...............................................................28
Seller's Agreement.......................................................28
Senior Accelerated Distribution Percentage...............................28
Senior Certificates......................................................30
Senior Interest Distribution Amount......................................30
Senior Percentage........................................................30
Senior Principal Distribution Amount.....................................30

[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                        iv

<PAGE>


                                                                     Page

Servicing Accounts.......................................................30
Servicing Advances.......................................................30
Servicing Fee............................................................30
Servicing Modification...................................................30
Servicing Officer........................................................30
Special Hazard Amount....................................................31
Special Hazard Loss......................................................31
Standard & Poor's........................................................31
Stated Principal Balance.................................................31
Subclass  ...............................................................32
Subclass Notional Amount.................................................32
Subordinate Percentage...................................................32
Subordinate Principal Distribution Amount................................32
Subserviced Mortgage Loan................................................32
Subservicer..............................................................33
Subservicer Advance......................................................33
Subservicing Account.....................................................33
Subservicing Agreement...................................................33
Subservicing Fee.........................................................33
Tax Returns..............................................................33
Transfer  ...............................................................33
Transferee...............................................................33
Transferor...............................................................33
Trust Fund...............................................................33
Uncertificated Accrued Interest..........................................34
Uncertificated Notional Amount...........................................34
Uncertificated Pass-Through Rate.........................................34
Uncertificated REMIC Regular Interest Pool Strip Rate....................34
Uncertificated REMIC Regular Interests...................................34
Uniform Single Attestation Program for Mortgage Bankers..................34
Uninsured Cause..........................................................34
United States Person.....................................................34
Voting Rights............................................................35

ARTICLE IICONVEYANCE OF MORTGAGE LOANS;ORIGINAL ISSUANCE OF
CERTIFICATES
Section 2.01.      Conveyance of Mortgage Loans..........................36
Section 2.02.      Acceptance by Trustee.................................40
Section 2.03.      Representations, Warranties and Covenants of the
                     Master Servicer and the Company.....................41
Section 2.04.      Representations and Warranties of Sellers.............45
Section 2.05.      Execution and Authentication of Certificates..........47

ARTICLE IIIADMINISTRATION AND SERVICINGOF MORTGAGE LOANS
 Section 3.01.      Master Servicer to Act as Servicer....................48

[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                         v

<PAGE>


                                                                         Page

Section 3.02.Subservicing Agreements Between Master Servicer and Subservicers;
             Enforcement of Subservicers' and Sellers' Obligations..........49
Section 3.03.Successor Subservicers.........................................50
Section 3.04.Liability of the Master Servicer...............................50
Section 3.05.No Contractual Relationship Between Subservicer and Trustee or
             Certificateholders..............................................51
Section 3.06.Assumption or Termination of Subservicing Agreements by Trustee.51
Section 3.07.Collection of Certain Mortgage Loan Payments; Deposits to Custodial
             Account.........................................................51
Section 3.08.Subservicing Accounts; Servicing Accounts.......................54
Section 3.09.Access to Certain Documentation and Information Regarding the
             Mortgage Loans..................................................55
Section 3.10.Permitted Withdrawals from the Custodial Account................55
Section 3.11.Maintenance of the Primary Insurance Policies; Collections
             Thereunder......................................................57
Section 3.12.Maintenance of Fire Insurance and Omissions and Fidelity
                                                 Coverage....................58
Section 3.13.Enforcement of Due-on-Sale Clauses; Assumption and Modification
             Agreements; Certain Assignments.................................59
Section 3.14.Realization Upon Defaulted Mortgage Loans.......................62
Section 3.15.Trustee to Cooperate; Release of Mortgage Files.................64
Section 3.16.Servicing and Other Compensation; Compensating Interest.........65
Section 3.17.Reports to the Trustee and the Company..........................66
Section 3.18.Annual Statement as to Compliance...............................66
Section 3.19.Annual Independent Public Accountants' Servicing Report.........67
Section 3.20.Rights of the Company in Respect of the Master Servicer.........67
Section 3.21.Administration of Buydown Funds.................................67

ARTICLE IVPAYMENTS TO CERTIFICATEHOLDERS
Section 4.01.Certificate Account............................................69
Section 4.02.Distributions..................................................69
Section 4.03.Statements to Certificateholders...............................78
Section 4.04.Distribution of Reports to the Trustee and the Company;
              Advances by the Master Servicer..............................80
Section 4.05.Allocation of Realized Losses..................................82
Section 4.06.Reports of Foreclosures and Abandonment of
              Mortgaged Property........................83
Section 4.07.Optional Purchase of Defaulted Mortgage Loans..................83
Section 4.08.Distributions on the Uncertificated REMIC Regular Interests....84
Section 4.09.Compliance with Withholding Requirements.......................84

ARTICLE VTHE CERTIFICATES
Section 5.01.The Certificates..............................................86
Section 5.02.Registration of Transfer and Exchange of Certificates.........88
Section 5.03.Mutilated, Destroyed, Lost or Stolen Certificates.............93
Section 5.04.Persons Deemed Owners.........................................93
Section 5.05.Appointment of Paying Agent...................................93

[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                        vi

<PAGE>


                                                                       Page

Section 5.06.Optional Purchase of Certificates..............................94

ARTICLE VITHE COMPANY AND THE MASTER SERVICER
Section 6.01.Respective Liabilities of the Company and the Master Servicer...96
Section 6.02.Merger or Consolidation of the Company or the Master Servicer;
             Assignment of Rights and Delegation of Duties by Master Servicer96
Section 603. Limitation on Liability of the Company, the Master Servicer and
             Others..........................................................97
Section 6.04.Company and Master Servicer Not to Resign.......................98

ARTICLE VIIDEFAULT
Section 7.01.Events of Default...............................................99
Section 7.02.Trustee or Company to Act; Appointment of Successor............101
Section 7.03.Notification to Certificateholders.............................102
Section 7.04.Waiver of Events of Default....................................102

ARTICLE VIIICONCERNING THE TRUSTEE
Section 8.01.Duties of Trustee.............................................103
Section 8.02.Certain Matters Affecting the Trustee.........................104
Section 8.03.Trustee Not Liable for Certificates or Mortgage Loans.........106
Section 8.04.Trustee May Own Certificates..................................106
Section 8.05.Master Servicer to Pay Trustee's Fees and Expenses; 
                                           Indemnification.................106
Section 8.06.Eligibility Requirements for Trustee..........................107
Section 8.07.Resignation and Removal of the Trustee........................107
Section 8.08.Successor Trustee.............................................108
Section 8.09.Merger or Consolidation of Trustee............................109
Section 8.10.Appointment of Co-Trustee or Separate Trustee.................109
Section 8.11.Appointment of Custodians.....................................110
Section 8.12.Appointment of Office or Agency...............................110

ARTICLE IXTERMINATION
Section 9.01.Termination Upon Purchase by the Master Servicer or the Company or
             Liquidation of all Mortgage Loans.............................112
Section 9.02.Additional Termination Requirements...........................114

ARTICLE XREMIC PROVISIONS
Section 10.01.REMIC Administration.........................................116
Section 10.02.Master Servicer, REMIC Administrator and Trustee
                                        Indemnification....................119

ARTICLE XIMISCELLANEOUS PROVISIONS
Section 11.01.Amendment...................................................121
Section 11.02.Recordation of Agreement; Counterparts......................123
Section 11.03.Limitation on Rights of Certificateholders..................124
Section 11.04.Governing Law...............................................124
Section 11.05.Notices.....................................................124

[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                        vii

<PAGE>

                                                                     Page

Section 11.06.Notices to Rating Agency....................................125
Section 11.07.Severability of Provisions..................................126
Section 11.08.Supplemental Provisions for Resecuritization................126


                                                     EXHIBITS

Exhibit A:        Form of Class A Certificate
Exhibit B:        Form of Class M Certificate
Exhibit C:        Form of Class B Certificate
Exhibit D:        Form of Class R Certificate
Exhibit E:        Form of Custodial Agreement
Exhibit F:        Mortgage Loan Schedule
Exhibit G:        Form of Seller/Servicer Contract
Exhibit H:        Forms of Request for Release
Exhibit I-1:      Form of Transfer Affidavit and Agreement
Exhibit I-2:      Form of Transferor Certificate
Exhibit J-1:      Form of Investor Representation Letter
Exhibit J-2:      Form of ERISA Representation Letter
Exhibit K:        Form of Transferor Representation Letter
Exhibit L:        Form of Rule 144A Investment Representation Letter
Exhibit M:        Text of Amendment to Pooling and Servicing Agreement
                  Pursuant to Section 11.01(e) for a Limited Guaranty
Exhibit N:        Form of Limited Guaranty
Exhibit O:        Form of Lender Certification for Assignment of Mortgage Loan
Exhibit P:        Schedule of Discount Fractions
Exhibit Q:        Form of Request for Exchange
Exhibit R:        Planned Principal Balances

[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                       viii

<PAGE>



         This is a Pooling and Servicing Agreement,  dated as of August 1, 1997,
among RESIDENTIAL  FUNDING MORTGAGE SECURITIES I, INC., as the company (together
with its permitted successors and assigns,  the "Company"),  RESIDENTIAL FUNDING
CORPORATION,  as master  servicer  (together  with its permitted  successors and
assigns,  the "Master  Servicer"),  and THE FIRST  NATIONAL BANK OF CHICAGO,  as
Trustee (together with its permitted successors and assigns, the "Trustee"),

                                              PRELIMINARY STATEMENT:

         The  Company  intends  to  sell  mortgage   pass-through   certificates
(collectively, the "Certificates"),  to be issued hereunder in multiple classes,
which in the aggregate will evidence the entire beneficial ownership interest in
the  Mortgage  Loans  (as  defined  herein).   As  provided  herein,  the  REMIC
Administrator  will make an  election  to treat the  entire  segregated  pool of
assets  described  in the  definition  of Trust Fund (as  defined  herein),  and
subject to this  Agreement  (including  the  Mortgage  Loans but  excluding  the
Initial Monthly Payment Fund), as a real estate mortgage  investment  conduit (a
"REMIC") for federal income tax purposes and such segregated pool of assets will
be designated  as the "REMIC." The  Uncertificated  REMIC Regular  Interests (as
defined herein), the rights in and to which will initially be represented by the
Class A-9  Certificates,  the Class A-1,  Class A-2, Class A-3, Class A-4, Class
A-5,  Class A-6,  Class A-7,  Class A-8,  Class A-9, Class M-1, Class M-2, Class
M-3, Class B-1, Class B-2 and Class B-3 Certificates will be "regular interests"
in the  Trust  Fund,  and the  Class R  Certificates  will be the sole  class of
"residual  interests"  in the Trust Fund in each case for  purposes of the REMIC
Provisions (as defined herein) under the federal income tax law.


[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM

<PAGE>



         The  following  table sets forth the  designation,  type,  Pass-Through
Rate,  aggregate Initial Certificate  Principal Balance,  Maturity Date, initial
ratings  and  certain  features  for each  Class of  Certificates  issued on the
Closing Date comprising the interests in the Trust Fund created hereunder.

<TABLE>

<CAPTION>

                                       Aggregate Initial
                                          Certificate                                                            Initial
                         Pass-Through       Principal                                          Maturity     Ratings
 Designation    Type         Rate           Balance                     Features                 Date         S&P         Fitch
 -----------    ----        ------         ---------                    --------                ------       -----        -----
<S>          <C>        <C>                  <C>                <C>                         <C>               <C>          <C>

Class A-1      Senior       7.00%            $25,120,000.00            PAC/Senior           August 25, 2012   AAA          AAA
Class A-2      Senior       7.00%            $28,521,000.00            PAC/Senior           August 25, 2012   AAA          AAA
Class A-3      Senior       7.00%            $25,835,000.00            PAC/Senior           August 25, 2012   AAA          AAA
Class A-4      Senior       7.00%            $ 7,423,000.00            PAC/Senior           August 25, 2012   AAA          AAA
Class A-5       Senior      7.00%            $34,634,000.00         Companion/Senior        August 25, 2012   AAA          AAA
Class A-6      Senior       7.00%            $ 8,310,000.00         Companion/Senior        August 25, 2012   AAA          AAA
Class A-7      Senior       7.00%            $20,000,000.00     Prepayment Lockout/Senior   August 25, 2012   AAA          AAA
Class A-8      Senior       0.00%            $   400,253.44       Principal Only/Senior     August 25, 2012   AAA          AAA
Class A-9      Senior   Variable Rate        Notional Amount         Variable Strip/        August 25, 2012   AAAr          AAA
                                                                  Interest Only/Senior
Class R        Senior       7.00%                   $100.00          Residual/Senior        August 25, 2012   AAA          AAA
Class M-1     Mezzanine     7.00%            $ 1,544,900.00             Mezzanine           August 25, 2012   AA           N/A
Class M-2     Mezzanine     7.00%            $   772,500.00             Mezzanine           August 25, 2012    A           N/A
Class M-3     Mezzanine     7.00%            $   772,500.00             Mezzanine           August 25, 2012   BBB          N/A
Class B-1    Subordinate    7.00%            $   540,700.00            Subordinate          August 25, 2012   BB           N/A
Class B-2    Subordinate    7.00%            $   308,900.00            Subordinate          August 25, 2012    B           N/A
Class B-3    Subordinate    7.00%            $   309,788.87            Subordinate          August 25, 2012   N/A          N/A

</TABLE>


         The Mortgage  Loans have an aggregate  Cut-off Date  Principal  Balance
equal to  $154,492,642.31.  The  Mortgage  Loans are fixed rate  mortgage  loans
having  terms to maturity at  origination  or  modification  of not more than 15
years.

[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                         2

<PAGE>



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

                                                     ARTICLE I

                                                    DEFINITIONS

         Section 1.01.  Definitions.

         Whenever  used in this  Agreement,  the  following  words and  phrases,
unless the context otherwise requires, shall have the meanings specified in this
Article.

         Accrued Certificate  Interest:  With respect to each Distribution Date,
as to any  Class  A  Certificate  (other  than  the  Class  A-8  and  Class  A-9
Certificates),  any Class M Certificate,  any Class B Certificate or any Class R
Certificate,  one month's interest accrued at the related  Pass-Through  Rate on
the Certificate Principal Balance thereof immediately prior to such Distribution
Date. With respect to each Distribution  Date, as to the Class A-9 Certificates,
one month's  interest accrued at the related  Pass-Through  Rate on the Notional
Amount  thereof,  or, as to any  Subclass of the Class A-9  Certificates  issued
pursuant  to Section  5.01(c),  one  month's  interest  accrued  at the  related
Pass-Through Rate on the related Subclass Notional Amount.  Accrued  Certificate
Interest will be calculated on the basis of a 360-day year  consisting of twelve
30-day  months.  In each  case  Accrued  Certificate  Interest  on any  Class of
Certificates will be reduced by the amount of (i) Prepayment Interest Shortfalls
(to the extent not offset by the Master  Servicer with a payment of Compensating
Interest as provided in Section 4.01),  (ii) the interest  portion  (adjusted to
the Net Mortgage  Rate or Modified  Net Mortgage  Rate in the case of a Modified
Mortgage  Loan) of Realized  Losses  (including  Excess  Special  Hazard Losses,
Excess Fraud Losses,  Excess  Bankruptcy  Losses and  Extraordinary  Losses) not
allocated  solely to one or more specific  Classes of  Certificates  pursuant to
Section  4.05,  (iii) the  interest  portion of  Advances  previously  made with
respect to a Mortgage Loan or REO Property which remained unreimbursed following
the Cash  Liquidation  or REO  Disposition of such Mortgage Loan or REO Property
that were made with respect to delinquencies that were ultimately  determined to
be Excess Special Hazard Losses,  Excess Fraud Losses,  Excess Bankruptcy Losses
or  Extraordinary  Losses and (iv) any other interest  shortfalls not covered by
the subordination provided by the Class M Certificates and Class B Certificates,
including  interest that is not collectible  from the Mortgagor  pursuant to the
Soldiers'  and  Sailors'  Civil  Relief  Act of 1940,  as  amended,  or  similar
legislation  or  regulations  as in  effect  from  time to  time,  with all such
reductions  allocated  among  all of the  Certificates  in  proportion  to their
respective amounts of Accrued Certificate  Interest payable on such Distribution
Date which  would have  resulted  absent  such  reductions.  Any  portion of the
reductions described in the immediately preceding sentence that are allocated to
the Class A-9 Certificates shall be allocated among the Subclasses  thereof,  if
any, in proportion to their respective amounts of Accrued  Certificate  Interest
payable  on such  Distribution  Date  which  would  have  resulted  absent  such
reductions.  In  addition to that  portion of the  reductions  described  in the
second  preceding   sentence  that  are  allocated  to  any  Class  of  Class  B
Certificates or any Class of Class M Certificates,  Accrued Certificate Interest
on such Class of Class B Certificates or such Class of Class M Certificates will
be  reduced by the  interest  portion  (adjusted  to the Net  Mortgage  Rate) of
Realized Losses that are allocated solely

[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                         3

<PAGE>



to such  Class of Class B  Certificates  or such  Class of Class M  Certificates
pursuant to Section 4.05. The Class A-8 Certificates receive no distributions of
Accrued Certificate Interest.

         Adjusted  Mortgage Rate: With respect to any Mortgage Loan and any date
of determination, the Mortgage Rate borne by the related Mortgage Note, less the
rate at which the related Subservicing Fee accrues.

     Advance:  As to any Mortgage Loan, any advance made by the Master Servicer,
pursuant to Section 4.04.
         Affiliate:  With respect to any Person,  any other Person  controlling,
controlled by or under common  control with such first Person.  For the purposes
of this  definition,  "control"  means the power to direct  the  management  and
policies of such Person,  directly or indirectly,  whether through the ownership
of voting securities,  by contract or otherwise; and the terms "controlling" and
"controlled" have meanings correlative to the foregoing.

     Agreement:  This Pooling and Servicing  Agreement and all amendments hereof
and supplements hereto.
         Amount Held for Future  Distribution:  As to any Distribution Date, the
total of the amounts held in the  Custodial  Account at the close of business on
the  preceding  Determination  Date  on  account  of (i)  Liquidation  Proceeds,
Insurance Proceeds, Principal Prepayments, Mortgage Loan purchases made pursuant
to  Section  2.02,  2.03,  2.04 or 4.07 and  Mortgage  Loan  substitutions  made
pursuant  to  Section  2.03  or 2.04  received  or  made  in the  month  of such
Distribution Date (other than such Liquidation Proceeds,  Insurance Proceeds and
purchases  of Mortgage  Loans that the Master  Servicer  has deemed to have been
received in the  preceding  month in accordance  with Section  3.07(b)) and (ii)
payments which  represent  early receipt of scheduled  payments of principal and
interest due on a date or dates subsequent to the related Due Date.

         Appraised  Value: As to any Mortgaged  Property,  the lesser of (i) the
appraised value of such Mortgaged  Property based upon the appraisal made at the
time of the  origination of the related  Mortgage Loan, and (ii) the sales price
of the Mortgaged  Property at such time of origination,  except in the case of a
Mortgaged  Property  securing a refinanced or modified Mortgage Loan as to which
it is  either  the  appraised  value  determined  above or the  appraised  value
determined in an appraisal at the time of  refinancing or  modification,  as the
case may be.

         Assignment:  An  assignment  of the  Mortgage,  notice of  transfer  or
equivalent  instrument,  in recordable  form,  sufficient  under the laws of the
jurisdiction  wherein  the related  Mortgaged  Property is located to reflect of
record  the sale of the  Mortgage  Loan to the  Trustee  for the  benefit of the
Certificateholders,   which   assignment,   notice  of  transfer  or  equivalent
instrument  may be in the  form  of one or  more  blanket  assignments  covering
Mortgages  secured  by  Mortgaged  Properties  located  in the same  county,  if
permitted by law and accompanied by an Opinion of Counsel to that effect.


[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                         4

<PAGE>



         Assignment Agreement: The Assignment and Assumption Agreement, dated as
of August 28, 1997, between  Residential Funding and the Company relating to the
transfer and assignment of the Mortgage Loans.

         Assignment of Proprietary  Lease:  With respect to a Cooperative  Loan,
the  assignment  of the  related  Cooperative  Lease from the  Mortgagor  to the
originator of the Cooperative Loan.

         Available  Distribution  Amount: As to any Distribution Date, an amount
equal to (a) the sum of (i) the amount relating to the Mortgage Loans on deposit
in the  Custodial  Account  as of  the  close  of  business  on the  immediately
preceding  Determination  Date and amounts deposited in the Custodial Account in
connection with the substitution of Qualified  Substitute  Mortgage Loans,  (ii)
the amount of any Advance made on the immediately  preceding Certificate Account
Deposit Date,  (iii) any amount  deposited in the Custodial  Account pursuant to
Section  3.12(a)  and (iv)  any  amount  deposited  in the  Certificate  Account
pursuant to Sections 2.01(f) and 4.07, reduced by (b) the sum as of the close of
business  on the  immediately  preceding  Determination  Date  of (w)  aggregate
Foreclosure  Profits,  (x) the  Amount  Held for  Future  Distribution,  and (y)
amounts  permitted  to be withdrawn by the Master  Servicer  from the  Custodial
Account  in  respect  of  the  Mortgage  Loans  pursuant  to  clauses  (ii)-(x),
inclusive, of Section 3.10(a).

         Bankruptcy Amount: As of any date of determination,  an amount equal to
the excess,  if any, of (A) $100,000 over (B) the aggregate amount of Bankruptcy
Losses  allocated  solely to one or more  specific  Classes of  Certificates  in
accordance with Section 4.05.

         The  Bankruptcy  Amount may be further  reduced by the Master  Servicer
(including  accelerating the manner in which such coverage is reduced)  provided
that prior to any such  reduction,  the Master Servicer shall (i) obtain written
confirmation  from each Rating Agency that such  reduction  shall not reduce the
rating  assigned to any Class of  Certificates  by such Rating  Agency below the
lower of the then-current  rating or the rating assigned to such Certificates as
of the  Closing  Date by such  Rating  Agency  and (ii)  provide  a copy of such
written confirmation to the Trustee.

         Bankruptcy Code:  The Bankruptcy Code of 1978, as amended.

         Bankruptcy  Loss:  With  respect  to any  Mortgage  Loan,  a  Deficient
Valuation or Debt Service Reduction; provided, however, that neither a Deficient
Valuation  nor a Debt  Service  Reduction  shall  be  deemed a  Bankruptcy  Loss
hereunder  so long as the Master  Servicer  has  notified the Trustee in writing
that the Master  Servicer is diligently  pursuing any remedies that may exist in
connection  with the  representations  and warranties made regarding the related
Mortgage  Loan and either (A) the related  Mortgage  Loan is not in default with
regard to payments due  thereunder or (B)  delinquent  payments of principal and
interest  under the related  Mortgage  Loan and any  premiums on any  applicable
primary hazard  insurance  policy and any related escrow  payments in respect of
such Mortgage Loan are being advanced on a current basis by the Master  Servicer
or a  Subservicer,  in either case  without  giving  effect to any Debt  Service
Reduction.

     Book-Entry  Certificate:  Any  Certificate  registered  in the  name of the
Depository or its nominee.
[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                         5

<PAGE>




         Business  Day:  Any day other than (i) a Saturday or a Sunday or (ii) a
day on which  banking  institutions  in the  State  of New  York,  the  State of
Michigan, the State of California or the State of Illinois (and such other state
or states in which the Custodial  Account or the Certificate  Account are at the
time located) are required or authorized by law or executive order to be closed.

         Buydown  Funds:  Any amount  contributed  by the seller of a  Mortgaged
Property, the Company or other source in order to enable the Mortgagor to reduce
the payments  required to be made from the Mortgagor's  funds in the early years
of a  Mortgage  Loan.  Buydown  Funds  are not part of the Trust  Fund  prior to
deposit into the Custodial or Certificate Account.

         Buydown Mortgage Loan: Any Mortgage Loan as to which a specified amount
of interest is paid out of related  Buydown Funds in  accordance  with a related
buydown agreement.

         Cash  Liquidation:  As to any  defaulted  Mortgage  Loan  other  than a
Mortgage Loan as to which an REO Acquisition  occurred,  a determination  by the
Master  Servicer  that  it has  received  all  Insurance  Proceeds,  Liquidation
Proceeds  and  other  payments  or cash  recoveries  which the  Master  Servicer
reasonably and in good faith expects to be finally  recoverable  with respect to
such Mortgage Loan.

     Certificate:  Any  Class  A  Certificate,  Class  M  Certificate,  Class  B
Certificate or Class R Certificate.
         Certificate  Account:  The  separate  account or  accounts  created and
maintained pursuant to Section 4.01, which shall be entitled "The First National
Bank of Chicago,  as trustee, in trust for the registered holders of Residential
Funding Mortgage Securities I, Inc., Mortgage Pass-Through Certificates,  Series
1997-S11" and which must be an Eligible Account.

     Certificate Account Deposit Date: As to any Distribution Date, the Business
Day prior thereto.
         Certificateholder  or Holder: The Person in whose name a Certificate is
registered  in the  Certificate  Register,  except that  neither a  Disqualified
Organization  nor a  Non-United  States  Person  shall be a holder  of a Class R
Certificate  for  purposes  hereof  and,  solely  for the  purpose of giving any
consent or direction pursuant to this Agreement,  any Certificate,  other than a
Class R Certificate,  registered in the name of the Company, the Master Servicer
or  any  Subservicer  or  any  Affiliate  thereof  shall  be  deemed  not  to be
outstanding and the Percentage Interest or Voting Rights evidenced thereby shall
not be taken  into  account  in  determining  whether  the  requisite  amount of
Percentage  Interests or Voting  Rights  necessary to effect any such consent or
direction   has  been   obtained.   All   references   herein  to  "Holders"  or
"Certificateholders"  shall reflect the rights of Certificate Owners as they may
indirectly exercise such rights through the Depository and participating members
thereof,  except as otherwise  specified  herein;  provided,  however,  that the
Trustee shall be required to recognize as a "Holder" or "Certificateholder" only
the  Person  in  whose  name a  Certificate  is  registered  in the  Certificate
Register.


[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                         6

<PAGE>



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

         Certificate Principal Balance: With respect to each Class A Certificate
(other than the Class A-9 Certificates) and Class R Certificate,  on any date of
determination,  an amount equal to (i) the Initial Certificate Principal Balance
of such Certificate as specified on the face thereof,  minus (ii) the sum of (a)
the  aggregate  of all  amounts  previously  distributed  with  respect  to such
Certificate  (or  any  predecessor   Certificate)  and  applied  to  reduce  the
Certificate  Principal  Balance thereof  pursuant to Section 4.02(a) and (b) the
aggregate of all  reductions in  Certificate  Principal  Balance  deemed to have
occurred in connection with Realized  Losses which were previously  allocated to
such Certificate (or any predecessor Certificate) pursuant to Section 4.05. With
respect to each Class M  Certificate,  on any date of  determination,  an amount
equal  to (i)  the  Initial  Certificate  Principal  Balance  of  such  Class  M
Certificate  as  specified  on the face  thereof,  minus (ii) the sum of (x) the
aggregate of all amounts previously distributed with respect to such Certificate
(or any predecessor Certificate) and applied to reduce the Certificate Principal
Balance  thereof  pursuant  to  Section  4.02(a)  and (y) the  aggregate  of all
reductions  in  Certificate   Principal  Balance  deemed  to  have  occurred  in
connection  with  Realized  Losses  which  were  previously  allocated  to  such
Certificate (or any predecessor Certificate) pursuant to Section 4.05; provided,
that if the Certificate Principal Balances of the Class B Certificates have been
reduced to zero, the Certificate  Principal  Balance of each Class M Certificate
of those Class M Certificates outstanding with the highest numerical designation
at any given  time  shall  thereafter  be  calculated  to equal  the  Percentage
Interest evidenced by such Certificate times the excess, if any, of (A) the then
aggregate  Stated  Principal  Balance  of the  Mortgage  Loans over (B) the then
aggregate  Certificate  Principal  Balance of all other Classes of  Certificates
then  outstanding.  With  respect  to each Class B  Certificate,  on any date of
determination,  an amount equal to (i) the Initial Certificate Principal Balance
of such Class B Certificate as specified on the face thereof, minus (ii) the sum
of (x) the aggregate of all amounts previously  distributed with respect to such
Certificate  (or  any  predecessor   Certificate)  and  applied  to  reduce  the
Certificate  Principal  Balance thereof  pursuant to Section 4.02(a) and (y) the
aggregate of all  reductions in  Certificate  Principal  Balance  deemed to have
occurred in connection with Realized  Losses which were previously  allocated to
such  Certificate  (or any  predecessor  Certificate)  pursuant to Section 4.05;
provided,  that the Certificate Principal Balance of each Class B Certificate of
those Class B Certificates outstanding with the highest numerical designation at
any given time shall be calculated to equal the Percentage Interest evidenced by
such  Certificate  times the excess,  if any, of (A) the then  aggregate  Stated
Principal Balance of the Mortgage Loans over (B) the then aggregate  Certificate
Principal  Balance of all other Classes of Certificates  then  outstanding.  The
Class A-9  Certificates  (or any  Subclass  thereof)  will  have no  Certificate
Principal Balance.

     Certificate Register and Certificate Registrar: The register maintained and
the registrar appointed pursuant to Section 5.02.
         Class:   Collectively,   all  of  the  Certificates  bearing  the  same
designation.  The initial Class A-9 Certificates and any Subclass thereof issued
pursuant  to  Section  5.01(c)  shall be a single  Class  for  purposes  of this
Agreement.


[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                         7

<PAGE>



         Class A  Certificate:  Any one of the Class A-1,  Class A-2, Class A-3,
Class A-4, Class A-5, Class A-6, Class A-7, Class A-8 or Class A-9  Certificates
(including any Subclass  thereof),  executed by the Trustee and authenticated by
the Certificate Registrar substantially in the form annexed hereto as Exhibit A,
each such  Certificate  (other than the Class A-9  Certificates)  evidencing  an
interest  designated  as a "regular  interest" in the Trust Fund for purposes of
the REMIC  Provisions.  The Class A-9  Certificates  will  represent  the entire
beneficial ownership interest in the Uncertificated REMIC Regular Interests.  On
and  after  the date of  issuance  of any  Subclass  of Class  A-9  Certificates
pursuant to Section 5.01(c), any such Subclass will represent the Uncertificated
REMIC Regular Interest or Interests specified by the initial Holder of the Class
A-9 Certificates.

         Class A-8 Collection Shortfall: With respect to the Cash Liquidation or
REO  Disposition  of a Discount  Mortgage Loan and any  Distribution  Date,  the
excess of the  amount  described  in  Section  4.02(b)(i)(C)(1)  over the amount
described in Section 4.02(b)(i)(C)(2).

    Class A-8 Principal Distribution Amount:  As defined in Section 4.02(b)(i).

         Class B Certificate:  Any one of the Class B-1 Certificates,  Class B-2
Certificates or Class B-3 Certificates executed by the Trustee and authenticated
by the Certificate Registrar substantially in the form annexed hereto as Exhibit
C and  evidencing an interest  designated  as a "regular  interest" in the Trust
Fund for purposes of the REMIC Provisions.

     Class B Percentage:  The Class B-1  Percentage,  Class B-2  Percentage  and
Class B-3 Percentage.
         Class  B-1  Percentage:  With  respect  to  any  Distribution  Date,  a
fraction,  expressed as a  percentage,  the  numerator of which is the aggregate
Certificate Principal Balance of the Class B-1 Certificates immediately prior to
such  Distribution  Date and the  denominator  of which is the aggregate  Stated
Principal  Balance of all of the  Mortgage  Loans (or  related  REO  Properties)
(other  than the  related  Discount  Fraction of each  Discount  Mortgage  Loan)
immediately prior to such Distribution Date.

         Class  B-1  Prepayment   Distribution  Trigger:  With  respect  to  any
Distribution Date, a test that shall be satisfied if the fraction  (expressed as
a  percentage)  equal to the sum of the  Certificate  Principal  Balances of the
Class B-1  Certificates,  Class  B-2  Certificates  and  Class B-3  Certificates
immediately  prior to such  Distribution  Date divided by the  aggregate  Stated
Principal  Balance of all of the  Mortgage  Loans (or  related  REO  Properties)
immediately prior to such Distribution Date is greater than or equal to 0.75%.

         Class  B-2  Percentage:  With  respect  to  any  Distribution  Date,  a
fraction,  expressed as a  percentage,  the  numerator of which is the aggregate
Certificate Principal Balance of the Class B-2 Certificates immediately prior to
such  Distribution  Date and the  denominator  of which is the aggregate  Stated
Principal  Balance of all of the  Mortgage  Loans (or  related  REO  Properties)
(other  than the  related  Discount  Fraction of each  Discount  Mortgage  Loan)
immediately prior to such Distribution Date.


[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                         8

<PAGE>



         Class  B-2  Prepayment   Distribution  Trigger:  With  respect  to  any
Distribution Date, a test that shall be satisfied if the fraction  (expressed as
a  percentage)  equal to the sum of the  Certificate  Principal  Balances of the
Class B-2  Certificates  and Class B-3  Certificates  immediately  prior to such
Distribution  Date divided by the aggregate Stated  Principal  Balance of all of
the  Mortgage  Loans  (or  related  REO  Properties)  immediately  prior to such
Distribution Date is greater than or equal to 0.40%.

         Class B-3 Percentage: With respect to any Distribution Date, a fraction
expressed as a percentage,  the numerator of which is the aggregate  Certificate
Principal  Balance  of the  Class  B-3  Certificates  immediately  prior to such
Distribution Date and the denominator of which is the aggregate Stated Principal
Balance of all the Mortgage  Loans (or related REO  Properties)  (other than the
related Discount  Fraction of each Discount  Mortgage Loan) immediately prior to
such Distribution Date.

         Class  B-3  Prepayment   Distribution  Trigger:  With  respect  to  any
Distribution Date, a test that shall be satisfied if the fraction  (expressed as
a  percentage)  equal to the sum of the  Certificate  Principal  Balances of the
Class B-3 Certificates  immediately  prior to such  Distribution Date divided by
the aggregate Stated Principal  Balance of all of the Mortgage Loans (or related
REO Properties)  immediately  prior to such Distribution Date is greater than or
equal to 0.20%.

         Class M Certificate:  Any one of the Class M-1 Certificates,  Class M-2
Certificates or Class M-3 Certificates executed by the Trustee and authenticated
by the Certificate Registrar substantially in the form annexed hereto as Exhibit
B and  evidencing an interest  designated  as a "regular  interest" in the Trust
Fund for purposes of the REMIC Provisions.

     Class M Percentage:  The Class M-1  Percentage,  Class M-2  Percentage  and
Class M-3 Percentage.
         Class  M-1  Percentage:  With  respect  to  any  Distribution  Date,  a
fraction,  expressed as a  percentage,  the  numerator of which is the aggregate
Certificate Principal Balance of the Class M-1 Certificates immediately prior to
such  Distribution  Date and the  denominator  of which is the aggregate  Stated
Principal  Balance of all of the  Mortgage  Loans (or  related  REO  Properties)
(other  than the  related  Discount  Fraction of each  Discount  Mortgage  Loan)
immediately prior to such Distribution Date.

         Class  M-2  Percentage:  With  respect  to  any  Distribution  Date,  a
fraction,  expressed as a  percentage,  the  numerator of which is the aggregate
Certificate Principal Balance of the Class M-2 Certificates immediately prior to
such  Distribution  Date and the  denominator  of which is the aggregate  Stated
Principal  Balance of all of the  Mortgage  Loans (or  related  REO  Properties)
(other  than the  related  Discount  Fraction of each  Discount  Mortgage  Loan)
immediately prior to such Distribution Date.

         Class  M-2  Prepayment   Distribution  Trigger:  With  respect  to  any
Distribution Date, a test that shall be satisfied if the fraction  (expressed as
a  percentage)  equal to the sum of the  Certificate  Principal  Balances of the
Class M-2 Certificates,  Class M-3 Certificates,  Class B-1 Certificates,  Class
B-2  Certificates  and  Class  B-3  Certificates   immediately   prior  to  such
Distribution  Date divided by the aggregate Stated  Principal  Balance of all of
the Mortgage Loans

[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                         9

<PAGE>



(or related  REO  Properties)  immediately  prior to such  Distribution  Date is
greater than or equal to 1.75% .

         Class  M-3  Percentage:  With  respect  to  any  Distribution  Date,  a
fraction,  expressed as a  percentage,  the  numerator of which is the aggregate
Certificate Principal Balance of the Class M-3 Certificates immediately prior to
such  Distribution  Date and the  denominator  of which is the aggregate  Stated
Principal  Balance of all of the  Mortgage  Loans (or  related  REO  Properties)
(other  than the  related  Discount  Fraction of each  Discount  Mortgage  Loan)
immediately prior to such Distribution Date.

         Class  M-3  Prepayment   Distribution  Trigger:  With  respect  to  any
Distribution Date, a test that shall be satisfied if the fraction  (expressed as
a  percentage)  equal to the sum of the  Certificate  Principal  Balances of the
Class M-3 Certificates, Class B-1 Certificates, Class B-2 Certificates and Class
B-3  Certificates  immediately  prior to such  Distribution  Date divided by the
aggregate Stated Principal  Balance of all of the Mortgage Loans (or related REO
Properties) immediately prior to such Distribution Date is greater than or equal
to 1.25%.

         Class R Certificate:  Any one of the Class R  Certificates  executed by
the Trustee and authenticated by the Certificate Registrar  substantially in the
form annexed  hereto as Exhibit D and  evidencing  an interest  designated  as a
"residual interest" in the Trust Fund for purposes of the REMIC Provisions.

         Closing Date: August 28, 1997.

         Code:  The Internal Revenue Code of 1986.

         Compensating Interest: With respect to any Distribution Date, an amount
equal to Prepayment Interest Shortfalls resulting from Principal  Prepayments in
Full during the related  Prepayment  Period, but not more than the lesser of (a)
one-twelfth  of 0.125% of the Stated  Principal  Balance of the  Mortgage  Loans
immediately  preceding such  Distribution  Date and (b) the sum of the Servicing
Fee,  all income  and gain on  amounts  held in the  Custodial  Account  and the
Certificate Account and payable to the  Certificateholders  with respect to such
Distribution Date and servicing compensation to which the Master Servicer may be
entitled pursuant to Section 3.10(a)(v) and (vi);  provided that for purposes of
this definition the amount of the Servicing Fee will not be reduced  pursuant to
Section  7.02  except as may be required  pursuant to the last  sentence of such
Section.

         Cooperative: A private, cooperative housing corporation organized under
the laws of,  and  headquartered  in, the State of New York which owns or leases
land and all or part of a  building  or  buildings  located  in the State of New
York, including apartments, spaces used for commercial purposes and common areas
therein and whose board of directors authorizes, among other things, the sale of
Cooperative Stock.

         Cooperative  Apartment:  A dwelling unit in a  multi-dwelling  building
owned or leased by a  Cooperative,  which unit the  Mortgagor  has an  exclusive
right to  occupy  pursuant  to the  terms of a  proprietary  lease or  occupancy
agreement.


[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                        10

<PAGE>



         Cooperative  Lease: With respect to a Cooperative Loan, the proprietary
lease or occupancy agreement with respect to the Cooperative  Apartment occupied
by the Mortgagor and relating to the related  Cooperative  Stock, which lease or
agreement  confers an exclusive right to the holder of such Cooperative Stock to
occupy such apartment.

         Cooperative  Loans:  Any of the  Mortgage  Loans  made in  respect of a
Cooperative  Apartment,  evidenced  by a  Mortgage  Note  and  secured  by (i) a
Security  Agreement,  (ii) the related  Cooperative Stock Certificate,  (iii) an
assignment of the Cooperative  Lease, (iv) financing  statements and (v) a stock
power (or other  similar  instrument),  and  ancillary  thereto,  a  recognition
agreement  between the Cooperative  and the originator of the Cooperative  Loan,
each of which was  transferred  and assigned to the Trustee  pursuant to Section
2.01 and are from time to time held as part of the Trust Fund.

     Cooperative   Stock:  With  respect  to  a  Cooperative  Loan,  the  single
outstanding class of stock,  partnership  interest or other ownership instrument
in the related Cooperative.

     Cooperative  Stock  Certificate:  With respect to a Cooperative  Loan,  the
stock certificate or other instrument evidencing the related Cooperative Stock.

     Corporate Trust Office: The principal office of the Trustee at which at any
particular  time its corporate  trust  business  with respect to this  Agreement
shall  be  administered,  which  office  at the  date of the  execution  of this
instrument is located at Corporate Trust Services  Division,  One First National
Plaza, Chicago, Illinois 60670-0126,  Attention: Residential Funding Corporation
Series 1997-S11.

     Credit Support  Depletion  Date: The first  Distribution  Date on which the
Senior Percentage equals 100%.

     Curtailment:  Any Principal  Prepayment  made by a Mortgagor which is not a
Principal Prepayment in Full.
         Custodial  Account:  The  custodial  account or  accounts  created  and
maintained pursuant to Section 3.07 in the name of a depository institution,  as
custodian for the holders of the Certificates,  for the holders of certain other
interests in mortgage loans serviced or sold by the Master  Servicer and for the
Master  Servicer,  into which the  amounts  set forth in  Section  3.07 shall be
deposited directly. Any such account or accounts shall be an Eligible Account.

         Custodial  Agreement:  An agreement  that may be entered into among the
Company,  the Master Servicer,  the Trustee and a Custodian in substantially the
form of Exhibit E hereto.

         Custodian:  A custodian appointed pursuant to a Custodial Agreement.

         Cut-off Date: August 1, 1997.

         Cut-off Date  Principal  Balance:  As to any Mortgage  Loan, the unpaid
principal  balance  thereof  at the  Cut-off  Date  after  giving  effect to all
installments of principal due on or prior thereto, whether or not received.

[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                        11

<PAGE>




         Debt Service Reduction:  With respect to any Mortgage Loan, a reduction
in the scheduled  Monthly Payment for such Mortgage Loan by a court of competent
jurisdiction in a proceeding under the Bankruptcy Code,  except such a reduction
constituting a Deficient  Valuation or any reduction that results in a permanent
forgiveness of principal.

         Deficient Valuation:  With respect to any Mortgage Loan, a valuation by
a court of competent  jurisdiction  of the Mortgaged  Property in an amount less
than the then outstanding indebtedness under the Mortgage Loan, or any reduction
in the amount of principal to be paid in connection  with any scheduled  Monthly
Payment that constitutes a permanent  forgiveness of principal,  which valuation
or reduction results from a proceeding under the Bankruptcy Code.

         Definitive Certificate:  Any definitive, fully registered Certificate.

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

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

     Destroyed  Mortgage  Note:  A  Mortgage  Note the  original  of  which  was
permanently lost or destroyed and has not been replaced.
         Determination Date: With respect to any Distribution Date, the 20th day
(or if such  20th  day is not a  Business  Day,  the  Business  Day  immediately
following such 20th day) of the month of the related Distribution Date.

         Discount  Fraction:  With respect to each Discount  Mortgage  Loan, the
fraction  expressed as a percentage,  the numerator of which is 7.000% minus the
Net Mortgage Rate (or the initial Net Mortgage Rate with respect to any Discount
Mortgage  Loans as to which the Mortgage  Rate is modified  pursuant to 3.07(a))
for such  Mortgage  Loan and the  denominator  of which is 7.000%.  The Discount
Fraction with respect to each  Discount  Mortgage Loan is set forth on Exhibit P
attached hereto.

         Discount  Mortgage  Loan:  Any Mortgage Loan having a Net Mortgage Rate
(or the  initial  Net  Mortgage  Rate) of less  than  7.000%  per  annum and any
Mortgage Loan deemed to be a Discount  Mortgage Loan pursuant to the  definition
of Qualified Substitute Mortgage Loan.

     Disqualified  Organization:  Any  organization  defined as a  "disqualified
organization"  under Section  860E(e)(5) of the Code,  which includes any of the
following: (i) the United
[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                        12

<PAGE>



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

         Distribution  Date:  The 25th day of any month  beginning  in the month
immediately  following the month of the initial issuance of the Certificates or,
if such 25th day is not a Business Day, the Business Day  immediately  following
such 25th day.

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

         Eligible  Account:  An  account  that  is  any of  the  following:  (i)
maintained with a depository institution the debt obligations of which have been
rated by each Rating Agency in its highest rating available,  or (ii) an account
or accounts in a depository institution in which such accounts are fully insured
to the limits established by the FDIC, provided that any deposits not so insured
shall, to the extent  acceptable to each Rating Agency, as evidenced in writing,
be maintained such that (as evidenced by an Opinion of Counsel  delivered to the
Trustee and each Rating Agency) the registered  Holders of  Certificates  have a
claim with  respect to the funds in such account or a perfected  first  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 with which such account is
maintained,  or (iii) in the case of the Custodial  Account,  either (A) a trust
account or accounts  maintained in the corporate  trust  department of The First
National  Bank of  Chicago  or (B) an  account  or  accounts  maintained  in the
corporate  asset services  department of The First National Bank of Chicago,  as
long as its short term debt  obligations  are rated P-1 (or the  equivalent)  or
better by each Rating Agency and its long term debt obligations are rated A2 (or
the  equivalent) or better,  by each Rating  Agency,  or (iv) in the case of the
Certificate  Account,  a trust  account or accounts  maintained in the corporate
trust  division  of The First  National  Bank of  Chicago,  or (v) an account or
accounts  of a  depository  institution  acceptable  to each  Rating  Agency (as
evidenced  in writing by each Rating  Agency that use of any such account as the
Custodial Account or the Certificate Account

[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                        13

<PAGE>



will not reduce the rating  assigned to any Class of Certificates by such Rating
Agency below the lower of the then-current rating or the rating assigned to such
Certificates as of the Closing Date by such Rating Agency).

         Eligible Funds: On any Distribution  Date, the portion,  if any, of the
Available  Distribution  Amount  remaining after reduction by the sum of (i) the
aggregate  amount of  Accrued  Certificate  Interest  on the Class A and Class R
Certificates,  (ii) the Senior Principal Distribution Amount (determined without
regard to  Section  4.02(a)(ii)(Y)(D)  hereof),  (iii)  the Class A-9  Principal
Distribution Amount (determined without regard to Section  4.02(b)(i)(E) hereof)
and (iv) the aggregate  amount of Accrued  Certificate  Interest on the Class M,
Class B-1 and Class B-2 Certificates.

         Event of Default:  As defined in Section 7.01.

     Excess  Bankruptcy  Loss: Any Bankruptcy  Loss, or portion  thereof,  which
exceeds the then applicable Bankruptcy Amount.

     Excess Fraud Loss:  Any Fraud Loss, or portion  thereof,  which exceeds the
then applicable Fraud Loss Amount.

     Excess Special  Hazard Loss:  Any Special Hazard Loss, or portion  thereof,
that exceeds the then applicable Special Hazard Amount.

         Excess Subordinate  Principal Amount:  With respect to any Distribution
Date on which the Certificate Principal Balance of the most subordinate class or
classes of Certificates (as established in Section 4.05 hereof) then outstanding
is to be reduced to zero and on which  Realized  Losses are to be  allocated  to
such  class or  classes,  the  excess,  if any,  of (i) the  amount  that  would
otherwise be  distributable  in respect of principal on such class or classes of
Certificates  on such  Distribution  Date over (ii) the  excess,  if any, of the
Certificate   Principal  Balance  of  such  class  or  classes  of  Certificates
immediately  prior to such  Distribution  Date  over  the  aggregate  amount  of
Realized  Losses  to be  allocated  to  such  classes  of  Certificates  on such
Distribution  Date,  as reduced by any such  amount  that is included in Section
4.02(b)(i)(E) hereof.

         Extraordinary Events: Any of the following conditions with respect to a
Mortgaged  Property or Mortgage Loan causing or resulting in a loss which causes
the liquidation of such Mortgage Loan:

                    (a) losses that are of the type that would be covered by the
         fidelity bond and the errors and omissions insurance policy required to
         be  maintained  pursuant  to Section  3.12(b)  but are in excess of the
         coverage maintained thereunder;

                    (b) nuclear  reaction or nuclear  radiation  or  radioactive
         contamination, all whether controlled or uncontrolled, and whether such
         loss be direct or  indirect,  proximate  or remote or be in whole or in
         part caused by,  contributed to or aggravated by a peril covered by the
         definition of the term "Special Hazard Loss";


[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                        14

<PAGE>



                    (c)  hostile  or  warlike  action  in time of  peace or war,
         including  action in  hindering,  combatting  or  defending  against an
         actual, impending or expected attack:

     1. by any  government or sovereign  power,  de jure or de facto,  or by any
authority maintaining or using military, naval or air forces; or
       2.   by military, naval or air forces; or

       3.   by an agent of any such government, power, authority or forces;

     (d) any weapon of war employing atomic fission or radioactive force whether
in time of peace or war; or
                    (e) insurrection,  rebellion, revolution, civil war, usurped
         power  or  action  taken  by   governmental   authority  in  hindering,
         combatting  or  defending  against  such  an  occurrence,   seizure  or
         destruction  under quarantine or customs  regulations,  confiscation by
         order of any government or public authority;  or risks of contraband or
         illegal transportation or trade.

     Extraordinary  Losses:  Any loss  incurred on a Mortgage  Loan caused by or
resulting from an Extraordinary Event.

     FASIT:  A "financial  asset  securitization  investment  trust"  within the
meaning of Section 860L of the Code.
         FDIC:  Federal Deposit Insurance Corporation or any successor thereto.

         FHLMC:   Federal   Home  Loan   Mortgage   Corporation,   a   corporate
instrumentality of the United States created and existing under Title III of the
Emergency Home Finance Act of 1970, as amended, or any successor thereto.

         Final  Distribution  Date:  The  Distribution  Date on which  the final
distribution  in respect of the  Certificates  will be made  pursuant to Section
9.01 which  Final  Distribution  Date shall in no event be later than the end of
the 90-day liquidation period described in Section 9.03.

         Fitch:  Fitch Investors Service, L.P. or its successor in interest.

         FNMA: Federal National Mortgage Association,  a federally chartered and
privately owned  corporation  organized and existing under the Federal  National
Mortgage Association Charter Act, or any successor thereto.

         Foreclosure   Profits:   As  to  any   Distribution   Date  or  related
Determination  Date and any Mortgage  Loan,  the excess,  if any, of Liquidation
Proceeds,  Insurance Proceeds and REO Proceeds (net of all amounts  reimbursable
therefrom  pursuant to Section  3.10(a)(ii)) in respect of each Mortgage Loan or
REO Property for which a Cash  Liquidation  or REO  Disposition  occurred in the
related  Prepayment  Period over the sum of the unpaid principal balance of such
Mortgage Loan or REO Property (determined, in the case of an REO Disposition, in
accordance

[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                        15

<PAGE>



with Section 3.14) plus accrued and unpaid interest at the Mortgage Rate on such
unpaid  principal  balance from the Due Date to which  interest was last paid by
the  Mortgagor to the first day of the month  following  the month in which such
Cash Liquidation or REO Disposition occurred.

         Fraud Loss Amount:  As of any date of  determination  after the Cut-off
Date,  an amount  equal to: (Y) prior to the third  anniversary  of the  Cut-off
Date, an amount equal to 1.00% of the aggregate outstanding principal balance of
all of the Mortgage  Loans as of the Cut-off Date minus the aggregate  amount of
Fraud Losses allocated solely to one or more specific Classes of Certificates in
accordance  with  Section  4.05  since  the  Cut-off  Date  up to  such  date of
determination  and (Z) from the third to the fifth  anniversary  of the  Cut-off
Date,  an amount  equal to (1) the lesser of (a) the Fraud Loss Amount as of the
most  recent  anniversary  of the  Cut-off  Date and (b) 0.50% of the  aggregate
outstanding principal balance of all of the Mortgage Loans as of the most recent
anniversary of the Cut-off Date minus (2) the Fraud Losses  allocated  solely to
one or more specific  Classes of  Certificates  in accordance  with Section 4.05
since  the  most  recent  anniversary  of the  Cut-off  Date up to such  date of
determination. On and after the fifth anniversary of the Cut-off Date, the Fraud
Loss Amount shall be zero.

         The Fraud Loss  Amount may be  further  reduced by the Master  Servicer
(including  accelerating the manner in which such coverage is reduced)  provided
that prior to any such  reduction,  the Master Servicer shall (i) obtain written
confirmation  from each Rating Agency that such  reduction  shall not reduce the
rating  assigned to any Class of  Certificates  by such Rating  Agency below the
lower of the then-current  rating or the rating assigned to such Certificates as
of the  Closing  Date by such  Rating  Agency  and (ii)  provide  a copy of such
written confirmation to the Trustee.

     Fraud Losses:  Losses on Mortgage  Loans as to which there was fraud in the
origination of such Mortgage Loan.
         Independent: When used with respect to any specified Person, means such
a Person who (i) is in fact independent of the Company,  the Master Servicer and
the Trustee,  or any Affiliate thereof,  (ii) does not have any direct financial
interest or any material indirect financial interest in the Company,  the Master
Servicer or the Trustee or in an Affiliate  thereof,  and (iii) is not connected
with the Company,  the Master  Servicer or the Trustee as an officer,  employee,
promoter,  underwriter,  trustee, partner, director or person performing similar
functions.

         Initial  Certificate  Principal Balance:  With respect to each Class of
Certificates, the Certificate Principal Balance of such Class of Certificates as
of the Cut-off Date as set forth in the Preliminary Statement hereto.

         Initial Monthly Payment Fund:  As defined in Section 2.01(f).

         Initial  Notional Amount:  With respect to the Class A-9  Certificates,
the Cut-off Date Principal  Balance of the Mortgage Loans  corresponding  to the
Uncertificated   REMIC   Regular   Interests   represented   by  the  Class  A-9
Certificates.


[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                        16

<PAGE>



         Insurance  Proceeds:  Proceeds  paid in respect of the  Mortgage  Loans
pursuant to any Primary  Insurance Policy or any other related  insurance policy
covering a  Mortgage  Loan,  to the  extent  such  proceeds  are  payable to the
mortgagee  under the  Mortgage,  any  Subservicer,  the Master  Servicer  or the
Trustee and are not applied to the restoration of the related Mortgaged Property
or released to the Mortgagor in accordance  with the procedures  that the Master
Servicer would follow in servicing mortgage loans held for its own account.

     Insurer:  Any named  insurer  under  any  Primary  Insurance  Policy or any
successor thereto or the named insurer in any replacement policy.

         Late  Collections:  With  respect to any  Mortgage  Loan,  all  amounts
received during any Due Period,  whether as late payments of Monthly Payments or
as Insurance Proceeds,  Liquidation Proceeds or otherwise,  which represent late
payments or  collections  of Monthly  Payments due but delinquent for a previous
Due Period and not previously recovered.

         Liquidation Proceeds:  Amounts (other than Insurance Proceeds) received
by the Master  Servicer  in  connection  with the taking of an entire  Mortgaged
Property  by  exercise  of the power of  eminent  domain or  condemnation  or in
connection with the liquidation of a defaulted  Mortgage Loan through  trustee's
sale, foreclosure sale or otherwise, other than REO Proceeds.

         Loan-to-Value  Ratio:  As of any date,  the  fraction,  expressed  as a
percentage,  the  numerator  of which is the  current  principal  balance of the
related Mortgage Loan at the date of determination  and the denominator of which
is the Appraised Value of the related Mortgaged Property.

         Lockout  Prepayment  Percentage:  As of any Distribution Date occurring
prior to the  Distribution  Date in September  2002, 0%. As of any  Distribution
Date occurring after the first five years following the Closing Date as follows:
for any Distribution Date during the sixth year after the Closing Date, 30%; for
any  Distribution  Date during the seventh year after the Closing Date, 40%; for
any  Distribution  Date during the eighth year after the Closing Date,  60%; for
any Distribution Date during the ninth year after the Closing Date, 80%; and for
any Distribution Date thereafter, 100%.

         Maturity Date: The latest possible  maturity date,  solely for purposes
of Section 1.860G-  1(a)(4)(iii) of the Treasury  regulations,  by which (i) the
Certificate  Principal  Balance of each Class of  Certificates  (other  than the
Class A-9 Certificates which have no Certificate Principal Balance) and (ii) the
Uncertificated  Notional Balance of each Uncertificated  REMIC Regular Interest,
representing  a regular  interest  in the Trust  Fund  would be reduced to zero,
which is August 25, 2012, the Distribution Date immediately following the latest
scheduled maturity date of any Mortgage Loan.

     Modified  Mortgage  Loan:  Any Mortgage Loan that has been the subject of a
Servicing Modification.

         Modified Net Mortgage Rate: As to any Mortgage Loan that is the subject
of a Servicing  Modification,  the Net Mortgage Rate minus the rate per annum by
which the Mortgage Rate on such Mortgage Loan was reduced.

[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                        17

<PAGE>




         Monthly  Payment:  With respect to any Mortgage Loan (including any REO
Property) and any Due Date, the payment of principal and interest due thereon in
accordance with the amortization  schedule at the time applicable thereto (after
adjustment,  if any, for  Curtailments  and for Deficient  Valuations  occurring
prior to such Due Date but before any adjustment to such  amortization  schedule
by reason of any  bankruptcy,  other  than a  Deficient  Valuation,  or  similar
proceeding or any  moratorium  or similar  waiver or grace period and before any
Servicing Modification that constitutes a reduction of the interest rate on such
Mortgage Loan).

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

         Mortgage: With respect to each Mortgage Note related to a Mortgage Loan
which is not a Cooperative Loan, the mortgage, deed of trust or other comparable
instrument  creating  a first  lien on an  estate  in fee  simple  or  leasehold
interest in real property securing a Mortgage Note.

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

         Mortgage Loan Schedule:  The list of the Mortgage Loans attached hereto
as Exhibit F (as amended  from time to time to reflect the addition of Qualified
Substitute  Mortgage  Loans),  which  list  shall  set  forth at a  minimum  the
following information as to each Mortgage Loan:

(i)   the Mortgage Loan identifying number ("RFC LOAN #");

(ii)  the street address of the Mortgaged Property including state and zip code
      ("ADDRESS");

(iii) the maturity of the Mortgage Note ("MATURITY DATE");

(iv)  the Mortgage Rate ("ORIG RATE");

(v)   the Subservicer pass-through rate ("CURR NET");

(vi)  the Net Mortgage Rate ("NET MTG RT");

(vii) the Pool Strip Rate ("SPREAD");

(viii)the initial scheduled monthly payment of  principal, if any, and interest
      ("ORIGINAL P & I");

(ix)  the Cut-off Date Principal Balance ("PRINCIPAL BAL");

(x)   the Loan-to-Value Ratio at origination ("LTV");

(xi)  the rate at which the Subservicing Fee accrues ("SUBSERV FEE") and
      at which the Servicing Fee accrues ("MSTR SERV FEE");


[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                        18

<PAGE>



         (xii)              a code  "T,"  "BT"  or "CT"  under  the  column  "LN
                            FEATURE,"  indicating  that  the  Mortgage  Loan  is
                            secured by a second or vacation residence; and

         (xiii)             a code "N" under the column "OCCP CODE,"  indicating
                            that the  Mortgage  Loan is secured  by a  non-owner
                            occupied residence.

Such schedule may consist of multiple reports that collectively set forth all of
the information required.

         Mortgage Loans:  Such of the mortgage loans transferred and assigned to
the Trustee  pursuant to Section 2.01 as from time to time are held or deemed to
be held as a part of the Trust Fund, the Mortgage Loans originally so held being
identified in the initial  Mortgage  Loan  Schedule,  and  Qualified  Substitute
Mortgage Loans held or deemed held as part of the Trust Fund including,  without
limitation,  (i) with respect to each  Cooperative  Loan,  the related  Mortgage
Note,  Security  Agreement,  Assignment of Proprietary Lease,  Cooperative Stock
Certificate,  Cooperative  Lease and Mortgage  File and all rights  appertaining
thereto,  and (ii) with respect to each  Mortgage  Loan other than a Cooperative
Loan,  each related  Mortgage  Note,  Mortgage and Mortgage  File and all rights
appertaining thereto.

         Mortgage  Note:  The  originally  executed  note or other  evidence  of
indebtedness  evidencing the  indebtedness of a Mortgagor under a Mortgage Loan,
together with any modification thereto.

     Mortgage  Rate:  As to any Mortgage  Loan,  the interest  rate borne by the
related  Mortgage  Note,  or any  modification  thereto  other than a  Servicing
Modification.

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

         Mortgagor:  The obligor on a Mortgage Note.

         Net  Mortgage  Rate:  As to each  Mortgage  Loan,  a per annum  rate of
interest  equal to the Adjusted  Mortgage  Rate less the per annum rate at which
the Servicing Fee is calculated.

     Non-Discount Mortgage Loan: A Mortgage Loan that is not a Discount Mortgage
Loan.

     Non-Primary  Residence  Loans:  The Mortgage Loans designated as secured by
second or vacation  residences,  or by  non-owner  occupied  residences,  on the
Mortgage Loan Schedule.

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

         Nonrecoverable  Advance:  Any Advance previously made or proposed to be
made by the Master  Servicer in respect of a Mortgage Loan (other than a Deleted
Mortgage Loan) which,  in the good faith judgment of the Master  Servicer,  will
not, or, in the case of a proposed Advance, would not, be ultimately recoverable
by the Master  Servicer  from  related  Late  Collections,  Insurance  Proceeds,
Liquidation  Proceeds,  REO  Proceeds  or  amounts  reimbursable  to the  Master
Servicer pursuant to Section 4.02(a) hereof. The determination by the Master

[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                        19

<PAGE>



Servicer that it has made a Nonrecoverable  Advance or that any proposed Advance
would  constitute a Nonrecoverable  Advance,  shall be evidenced by an Officers'
Certificate delivered to the Company and the Trustee.

     Nonsubserviced  Mortgage  Loan:  Any  Mortgage  Loan  that,  at the time of
reference thereto, is not subject to a Subservicing Agreement.

         Notional Amount: As of any Distribution Date, with respect to the Class
A-9  Certificates,  the aggregate Stated Principal Balance of the Mortgage Loans
corresponding to the Uncertificated REMIC Regular Interests  represented by such
Class A-9 Certificate immediately prior to such date.

         Officers'  Certificate:  A  certificate  signed by the  Chairman of the
Board,  the  President or a Vice  President or Assistant  Vice  President,  or a
Director or Managing Director,  and by the Treasurer,  the Secretary,  or one of
the Assistant  Treasurers or Assistant  Secretaries of the Company or the Master
Servicer,  as the case may be, and delivered to the Trustee, as required by this
Agreement.

         Opinion of  Counsel:  A written  opinion of counsel  acceptable  to the
Trustee  and the  Master  Servicer,  who may be counsel  for the  Company or the
Master  Servicer,  provided  that any opinion of counsel (i)  referred to in the
definition of "Disqualified  Organization" or (ii) relating to the qualification
of the  Trust  Fund as a REMIC or  compliance  with the REMIC  Provisions  must,
unless otherwise specified, be an opinion of Independent counsel.

         Original Senior  Percentage:  The fraction,  expressed as a percentage,
the numerator of which is the aggregate Initial Certificate Principal Balance of
the Senior  Certificates  (excluding the  Certificate  Principal  Balance of the
Class A-8  Certificates)  and the  denominator of which is the aggregate  Stated
Principal  Balance  of the  Mortgage  Loans  (other  than the  related  Discount
Fraction  of the  Discount  Mortgage  Loans) as of the  Cut-off  Date,  which is
approximately 97.24% as of the Closing Date.

         Outstanding  Mortgage  Loan:  As to  any  Due  Date,  a  Mortgage  Loan
(including an REO Property) which was not the subject of a Principal  Prepayment
in Full,  Cash  Liquidation  or REO  Disposition  and which  was not  purchased,
deleted or  substituted  for prior to such Due Date  pursuant  to Section  2.02,
2.03, 2.04 or 4.07.

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

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

         Pass-Through Rate: With respect to the Class A Certificates (other than
the  Class  A-8 and  Class  A-9  Certificates),  Class M  Certificates,  Class B
Certificates and Class R Certificates  and any Distribution  Date, the per annum
rate set forth in the Preliminary  Statement  hereto.  With respect to the Class
A-9 Certificates and any Distribution Date, a rate equal to the

[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                        20

<PAGE>



weighted  average,  expressed  as a  percentage,  of the Pool Strip Rates of all
Mortgage Loans as of the Due Date in the month next preceding the month in which
such  Distribution  Date occurs,  weighted on the basis of the respective Stated
Principal Balances of such Mortgage Loans, which Stated Principal Balances shall
be the Stated Principal Balances of such Mortgage Loans at the close of business
on  the  immediately   preceding   Distribution  Date  after  giving  effect  to
distributions thereon allocable to principal to the Holders of the Certificates.
With respect to the Class A-9  Certificates and the initial  Distribution  Date,
the  Pass-Through  Rate is equal to  0.5091%  per  annum.  With  respect  to any
Subclass of the Class A-9 Certificates  and any Distribution  Date, a rate equal
to the weighted average,  expressed as a percentage,  of the Pool Strip Rates of
all Mortgage Loans  corresponding to the Uncertificated  REMIC Regular Interests
represented  by such Subclass as of the Due Date in the month next preceding the
month in which  such  Distribution  Date  occurs,  weighted  on the basis of the
respective  Stated  Principal  Balances of such  Mortgage  Loans,  which  Stated
Principal Balances shall be the Stated Principal Balances of such Mortgage Loans
at the close of business on the immediately  preceding  Distribution  Date after
giving effect to distributions  thereon  allocable to principal to the Holder of
such Certificate (or with respect to the initial Distribution Date, at the close
of  business  on  the  Cut-off  Date).  The  Class  A-8  Certificates   have  no
Pass-Through Rate and are not entitled to Accrued Certificate Interest.

     Paying Agent:  The First  National Bank of Chicago or any successor  Paying
Agent appointed by the Trustee.

         Percentage  Interest:  With  respect to any  Certificate  (other than a
Class R Certificate), the undivided percentage ownership interest in the related
Class evidenced by such Certificate,  which percentage  ownership interest shall
be equal  to the  Initial  Certificate  Principal  Balance  thereof  or  Initial
Notional  Amount  (in the case of the Class  A-9  Certificates)  divided  by the
aggregate Initial  Certificate  Principal Balance or Initial Notional Amount, as
applicable,  of all of the  Certificates  of the same Class.  With  respect to a
Class R Certificate,  the interest in  distributions  to be made with respect to
such Class evidenced thereby,  expressed as a percentage,  as stated on the face
of each such Certificate.

         Permitted Investments:  One or more of the following:

                    (i)  obligations  of  or  guaranteed  as  to  principal  and
         interest by the United States or any agency or instrumentality  thereof
         when such  obligations  are  backed by the full faith and credit of the
         United States;

                    (ii)  repurchase  agreements  on  obligations  specified  in
         clause  (i)  maturing  not  more  than  one  month  from  the  date  of
         acquisition  thereof,  provided that the unsecured  obligations  of the
         party agreeing to repurchase such  obligations are at the time rated by
         each Rating Agency in its highest short-term rating available;

                    (iii)  federal  funds,   certificates  of  deposit,   demand
         deposits, time deposits and bankers' acceptances (which shall each have
         an  original  maturity  of not more  than 90 days  and,  in the case of
         bankers'  acceptances,  shall in no event have an original  maturity of
         more  than  365  days or a  remaining  maturity  of more  than 30 days)
         denominated in United States dollars of any U.S. depository institution
         or trust company incorporated

[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                        21

<PAGE>



         under the laws of the  United  States or any  state  thereof  or of any
         domestic branch of a foreign  depository  institution or trust company;
         provided that the debt  obligations of such  depository  institution or
         trust company (or, if the only Rating  Agency is Standard & Poor's,  in
         the  case  of the  principal  depository  institution  in a  depository
         institution  holding  company,   debt  obligations  of  the  depository
         institution  holding  company) at the date of acquisition  thereof have
         been  rated by each  Rating  Agency in its  highest  short-term  rating
         available;  and provided  further  that,  if the only Rating  Agency is
         Standard & Poor's and if the depository or trust company is a principal
         subsidiary of a bank holding  company and the debt  obligations of such
         subsidiary are not  separately  rated,  the applicable  rating shall be
         that of the bank holding  company;  and,  provided further that, if the
         original  maturity of such short-term  obligations of a domestic branch
         of a foreign  depository  institution  or trust company shall exceed 30
         days, the short-term  rating of such  institution  shall be A-1+ in the
         case of Standard & Poor's if Standard & Poor's is the Rating Agency;

                    (iv)  commercial  paper (having  original  maturities of not
         more than 365 days) of any corporation  incorporated  under the laws of
         the United States or any state thereof which on the date of acquisition
         has been rated by each Rating Agency in its highest  short-term  rating
         available;  provided that such commercial  paper shall have a remaining
         maturity of not more than 30 days;

     (v) a money market fund or a qualified investment fund rated by each Rating
Agency in its highest long-term rating available; and

                    (vi) other  obligations or securities that are acceptable to
         each Rating  Agency as a Permitted  Investment  hereunder  and will not
         reduce the rating  assigned to any Class of Certificates by such Rating
         Agency  below  the  lower  of the  then-current  rating  or the  rating
         assigned to such  Certificates  as of the  Closing  Date by such Rating
         Agency, as evidenced in writing;

provided,  however,  that no  instrument  shall be a Permitted  Investment if it
represents,  either (1) the right to receive only interest payments with respect
to the underlying debt instrument or (2) the right to receive both principal and
interest  payments derived from  obligations  underlying such instrument and the
principal and interest payments with respect to such instrument  provide a yield
to maturity greater than 120% of the yield to maturity at par of such underlying
obligations.  References  herein to the highest  rating  available  on unsecured
long-term debt shall mean AAA in the case of Standard & Poor's and Fitch and Aaa
in the case of Moody's, and references herein to the highest rating available on
unsecured commercial paper and short-term debt obligations shall mean A-1 in the
case of Standard & Poor's, P-1 in the case of Moody's and either A-1 by Standard
& Poor's, P-1 by Moody's or F-1 by Fitch in the case of Fitch.

     Permitted Transferee: Any Transferee of a Class R Certificate, other than a
Disqualified Organization or Non-United States Person.

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

[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                        22

<PAGE>




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

         Planned  Principal   Balance:   With  respect  to  each  Class  of  PAC
Certificates and each Distribution  Date, the amount set forth for such Class on
such Distribution Date on Exhibit R hereto.

         Pool Stated Principal  Balance:  As to any date of  determination,  the
aggregate of the Stated  Principal  Balances of each  Mortgage  Loan that was an
Outstanding  Mortgage  Loan on the Due Date in the month  preceding the month of
such date of determination.

         Pool Strip Rate:  With respect to each Mortgage  Loan, a per annum rate
equal to the excess,  if any, of (a) the Net Mortgage Rate of such Mortgage Loan
over (b) 7.00% per annum (but not less than 0.00% per annum).

         Prepayment Assumption:  A prepayment assumption of 250% of the standard
prepayment  assumption,  used for  determining  the  accrual of  original  issue
discount and market discount and premium on the  Certificates for federal income
tax  purposes.  The standard  prepayment  assumption  assumes a constant rate of
prepayment  of  mortgage  loans of  0.20%  per  annum  of the  then  outstanding
principal  balance of such mortgage  loans in the first month of the life of the
mortgage loans,  increasing by an additional  0.20% per annum in each succeeding
month until the thirtieth  month, and a constant 6% per annum rate of prepayment
thereafter for the life of the mortgage loans.

         Prepayment  Distribution  Percentage:  With respect to any Distribution
Date and each Class of Class M Certificates and Class B Certificates,  under the
applicable  circumstances set forth below, the respective  percentages set forth
below:

         (i)        For any Distribution  Date prior to the Distribution Date in
                    September,  2002 (unless the Certificate  Principal Balances
                    of the  Class A  Certificates,  other  than  the  Class  A-8
                    Certificates,  have been  reduced  to zero),  in the case of
                    each Class of Class M Certificates and each Class of Class B
                    Certificates, 0%;

         (ii)       For any Distribution  Date not discussed in clause (i) above
                    on which  any Class of Class M or Class B  Certificates  are
                    outstanding:

                            (a) in the case of the Class of Class M Certificates
                    then outstanding with the lowest numerical  designation,  or
                    in  the  event  the  Class  M  Certificates  are  no  longer
                    outstanding,   the  Class  of  Class  B  Certificates   then
                    outstanding with the lowest  numerical  designation and each
                    other Class of Class M Certificates and Class B Certificates
                    for which the related  Prepayment  Distribution  Trigger has
                    been satisfied, a fraction,  expressed as a percentage,  the
                    numerator of which is the Certificate  Principal  Balance of
                    such   Class   immediately   prior  to  such  date  and  the
                    denominator of which is the sum of the

[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                        23

<PAGE>



                    Certificate  Principal  Balances  immediately  prior to such
                    date  of  (1)  the  Class  of  Class  M  Certificates   then
                    outstanding with the lowest numerical designation, or in the
                    event the Class M  Certificates  are no longer  outstanding,
                    the Class of Class B Certificates  then outstanding with the
                    lowest  numerical  designation  and (2) all other Classes of
                    Class M Certificates  and Class B Certificates for which the
                    respective   Prepayment   Distribution  Triggers  have  been
                    satisfied; and

                            (b) in the  case  of each  other  Class  of  Class M
                    Certificates   and  Class  B  Certificates   for  which  the
                    Prepayment  Distribution  Triggers have not been  satisfied,
                    0%; and

(iii)Notwithstanding  the  foregoing,   if  the  application  of  the  foregoing
     percentages  on  any   Distribution   Date  as  provided  in  Section  4.02
     (determined without regard to the proviso to the definition of "Subordinate
     Principal  Distribution  Amount") would result in a distribution in respect
     of  principal of any Class or Classes of Class M  Certificates  and Class B
     Certificates in an amount greater than the remaining  Certificate Principal
     Balance  thereof  (any such  class,  a  "Maturing  Class"),  then:  (a) the
     Prepayment  Distribution Percentage of each Maturing Class shall be reduced
     to a level that, when applied as described above,  would exactly reduce the
     Certificate  Principal  Balance of such Class to zero;  (b) the  Prepayment
     Distribution  Percentage  of each other Class of Class M  Certificates  and
     Class B  Certificates  (any such Class,  a  "Non-Maturing  Class") shall be
     recalculated  in accordance with the provisions in paragraph (ii) above, as
     if the  Certificate  Principal  Balance  of each  Maturing  Class  had been
     reduced  to  zero  (such  percentage  as  recalculated,  the  "Recalculated
     Percentage");  (c) the total  amount of the  reductions  in the  Prepayment
     Distribution  Percentages  of the  Maturing  Class or Classes  pursuant  to
     clause (a) of this sentence, expressed as an aggregate percentage, shall be
     allocated among the Non-Maturing  Classes in proportion to their respective
     Recalculated  Percentages  (the  portion  of such  aggregate  reduction  so
     allocated to any Non-Maturing Class, the "Adjustment Percentage");  and (d)
     for  purposes  of  such  Distribution  Date,  the  Prepayment  Distribution
     Percentage of each Non-Maturing  Class shall be equal to the sum of (1) the
     Prepayment Distribution  Percentage thereof,  calculated in accordance with
     the  provisions  in paragraph  (ii) above as if the  Certificate  Principal
     Balance of each Maturing  Class had not been reduced to zero,  plus (2) the
     related Adjustment Percentage.
         Prepayment  Distribution Trigger: The Class M-2 Prepayment Distribution
Trigger,  Class  M-3  Prepayment  Distribution  Trigger,  Class  B-1  Prepayment
Distribution  Trigger,  Class B-2 Prepayment  Distribution  Trigger or Class B-3
Prepayment Distribution Trigger.

         Prepayment  Interest  Shortfall:  As to any  Distribution  Date and any
Mortgage Loan (other than a Mortgage Loan relating to an REO Property)  that was
the subject of (a) a Principal  Prepayment in Full during the related Prepayment
Period,  an  amount  equal to the  excess  of one  month's  interest  at the Net
Mortgage Rate (or Modified Net Mortgage Rate in the case of a Modified  Mortgage
Loan) on the Stated  Principal  Balance of such Mortgage Loan over the amount of
interest (adjusted to the Net Mortgage Rate or Modified Net Mortgage Rate in the

[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                        24

<PAGE>



case of a Modified  Mortgage  Loan) paid by the  Mortgagor  for such  Prepayment
Period to the date of such  Principal  Prepayment  in Full or (b) a  Curtailment
during the prior calendar month, an amount equal to one month's  interest at the
Net Mortgage Rate on the amount of such Curtailment.

     Prepayment  Period:  As  to  any  Distribution  Date,  the  calendar  month
preceding the month of distribution.

     Primary  Insurance  Policy:   Each  primary  policy  of  mortgage  guaranty
insurance or any replacement policy therefor referred to in Section  2.03(b)(iv)
and (v).
         Principal  Prepayment:  Any payment of principal or other recovery on a
Mortgage Loan,  including a recovery that takes the form of Liquidation Proceeds
or Insurance  Proceeds,  which is received in advance of its  scheduled Due Date
and is not  accompanied  by an  amount  as to  interest  representing  scheduled
interest  on such  payment  due on any  date or dates  in any  month  or  months
subsequent to the month of prepayment.

     Principal  Prepayment in Full: Any Principal Prepayment made by a Mortgagor
of the entire principal balance of a Mortgage Loan.
         Program  Guide:  Collectively,  the Seller Guide and the Servicer Guide
for Residential  Funding's  mortgage loan purchase and conduit servicing program
and all supplements and amendments thereto published by Residential Funding from
time to time.

         Purchase  Price:  With respect to any Mortgage  Loan (or REO  Property)
required to be or  otherwise  purchased  on any date  pursuant to Section  2.02,
2.03,  2.04 or  4.07,  an  amount  equal  to the sum of (i)  100% of the  Stated
Principal Balance thereof plus the principal portion of any related unreimbursed
Advances  and (ii) unpaid  accrued  interest at the Adjusted  Mortgage  Rate (or
Modified Net Mortgage Rate plus the rate per annum at which the Servicing Fee is
calculated in the case of a Modified Mortgage Loan) (or at the Net Mortgage Rate
(or Modified Net Mortgage Rate in the case of a Modified  Mortgage  Loan) in the
case of a purchase made by the Master Servicer) on the Stated Principal  Balance
thereof to the first day of the month  following  the month of purchase from the
Due Date to which interest was last paid by the Mortgagor.

         Qualified  Substitute  Mortgage  Loan: A Mortgage Loan  substituted  by
Residential  Funding or the Company for a Deleted  Mortgage  Loan which must, on
the  date  of  such  substitution,  as  confirmed  in an  Officers'  Certificate
delivered to the  Trustee,  (i) have an  outstanding  principal  balance,  after
deduction of the  principal  portion of the monthly  payment due in the month of
substitution  (or in the case of a  substitution  of more than one Mortgage Loan
for a Deleted Mortgage Loan, an aggregate outstanding  principal balance,  after
such deduction),  not in excess of the Stated  Principal  Balance of the Deleted
Mortgage  Loan (the  amount of any  shortfall  to be  deposited  by  Residential
Funding  in the  Custodial  Account in the month of  substitution);  (ii) have a
Mortgage  Rate and a Net  Mortgage  Rate no lower  than and not more than 1% per
annum higher than the Mortgage Rate and Net Mortgage Rate, respectively,  of the
Deleted Mortgage Loan as of the date of substitution; (iii) have a Loan-to-Value
Ratio at the time of  substitution  no higher than that of the Deleted  Mortgage
Loan at the

[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                        25

<PAGE>



time of substitution;  (iv) have a remaining term to stated maturity not greater
than (and not more than one year less than) that of the Deleted  Mortgage  Loan;
(v) comply with each  representation and warranty set forth in Sections 2.03 and
2.04  hereof and  Section 4 of the  Assignment  Agreement;  and (vi) have a Pool
Strip  Rate  equal  to or  greater  than  that  of the  Deleted  Mortgage  Loan.
Notwithstanding  any other provisions  herein, (x) with respect to any Qualified
Substitute  Mortgage Loan  substituted  for a Deleted  Mortgage Loan which was a
Discount Mortgage Loan, such Qualified  Substitute Mortgage Loan shall be deemed
to be a  Discount  Mortgage  Loan and to have a Discount  Fraction  equal to the
Discount  Fraction  of the Deleted  Mortgage  Loan and (y) in the event that the
"Pool  Strip  Rate" of any  Qualified  Substitute  Mortgage  Loan as  calculated
pursuant to the  definition  of "Pool Strip Rate" is greater than the Pool Strip
Rate of the  related  Deleted  Mortgage  Loan  (i) the Pool  Strip  Rate of such
Qualified  Substitute Mortgage Loan shall be equal to the Pool Strip Rate of the
related Deleted Mortgage Loan for purposes of calculating the Pass-Through  Rate
for the Class A-9  Certificates  and (ii) the  excess of the Pool  Strip Rate on
such Qualified Substitute Mortgage Loan as calculated pursuant to the definition
of "Pool Strip Rate" over the Pool Strip Rate on the  related  Deleted  Mortgage
Loan shall be  payable  to the Class R  Certificates  pursuant  to Section  4.02
hereof.

         Rating Agency:  Fitch and Standard & Poor's with respect to the Class A
and Class R  Certificates  and  Standard & Poor's with respect to the Class M-1,
Class M-2, Class M-3, Class B-1 and Class B-2 Certificates.  If either agency or
a successor is no longer in existence, "Rating Agency" shall be such statistical
credit rating agency,  or other  comparable  Person,  designated by the Company,
notice  of  which  designation  shall be given  to the  Trustee  and the  Master
Servicer.

         Realized Loss:  With respect to each Mortgage Loan (or REO Property) as
to which a Cash Liquidation or REO Disposition has occurred, an amount (not less
than zero) equal to (i) the Stated  Principal  Balance of the Mortgage  Loan (or
REO Property) as of the date of Cash Liquidation or REO  Disposition,  plus (ii)
interest  (and REO Imputed  Interest,  if any) at the Net Mortgage Rate from the
Due   Date  as  to  which   interest   was  last   paid  or   advanced   to  the
Certificateholders up to the last day of the month in which the Cash Liquidation
(or REO Disposition)  occurred on the Stated Principal  Balance of such Mortgage
Loan (or REO Property) outstanding during each Due Period that such interest was
not paid or advanced,  minus (iii) the  proceeds,  if any,  received  during the
month in which  such Cash  Liquidation  (or REO  Disposition)  occurred,  to the
extent  applied  as  recoveries  of  interest  at the Net  Mortgage  Rate and to
principal of the Mortgage Loan, net of the portion  thereof  reimbursable to the
Master Servicer or any Subservicer  with respect to related Advances or expenses
as to which the Master  Servicer or  Subservicer  is  entitled to  reimbursement
thereunder but which have not been previously  reimbursed.  With respect to each
Mortgage  Loan which is the  subject  of a  Servicing  Modification:  (i) to the
extent  constituting a reduction of the principal balance of such Mortgage Loan,
the amount of such reduction; and (ii) to the extent constituting a reduction of
the  interest  rate  borne  by the  Mortgage  Note,  and  with  respect  to each
respective  Monthly  Payment  (determined  taking into  account  such  Servicing
Modification)  the  interest  portion  of which was  reduced  by such  Servicing
Modification,  including any Monthly  Payment that was or would have been due in
the month immediately following the month in which a Principal Prepayment or the
Purchase  Price of such  Mortgage  Loan is  received  or is  deemed to have been
received,  the amount of such reduction of the interest  portion  thereof.  With
respect  to each  Mortgage  Loan which has  become  the  subject of a  Deficient
Valuation, the difference between the principal

[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                        26

<PAGE>



balance of the Mortgage Loan  outstanding  immediately  prior to such  Deficient
Valuation  and the  principal  balance  of the  Mortgage  Loan as reduced by the
Deficient  Valuation.  With respect to each  Mortgage  Loan which has become the
object of a Debt Service Reduction, the amount of such Debt Service Reduction.

         Record  Date:  With  respect to each  Distribution  Date,  the close of
business on the last Business Day of the month next preceding the month in which
the related Distribution Date occurs.

     Regular  Certificate:  Any  of  the  Certificates  other  than  a  Class  R
Certificate.  REMIC:  A "real estate  mortgage  investment  conduit"  within the
meaning of Section
860D of the Code.

         REMIC Administrator:  Residential Funding  Corporation.  If Residential
Funding  Corporation is found by a court of competent  jurisdiction to no longer
be able to fulfill its obligations as REMIC  Administrator  under this Agreement
the  Master  Servicer  or  Trustee  acting as Master  Servicer  shall  appoint a
successor REMIC Administrator,  subject to assumption of the REMIC Administrator
obligations under this Agreement.

         REMIC Provisions:  Provisions of the federal income tax law relating to
real estate mortgage investment conduits,  which appear at Sections 860A through
860G of  Subchapter  M of Chapter 1 of the Code,  and  related  provisions,  and
temporary and final  regulations (or, to the extent not  inconsistent  with such
temporary or final  regulations,  proposed  regulations) and published  rulings,
notices and  announcements  promulgated  thereunder,  as the foregoing may be in
effect from time to time.

         REO  Acquisition:  The  acquisition by the Master Servicer on behalf of
the  Trustee  for the  benefit  of the  Certificateholders  of any REO  Property
pursuant to Section 3.14.

         REO Disposition:  As to any REO Property, a determination by the Master
Servicer that it has received all Insurance Proceeds,  Liquidation Proceeds, REO
Proceeds and other payments and recoveries  (including proceeds of a final sale)
which the Master  Servicer  expects to be finally  recoverable  from the sale or
other disposition of the REO Property.

         REO Imputed Interest: As to any REO Property, for any period, an amount
equivalent to interest (at the Net Mortgage Rate that would have been applicable
to the related  Mortgage Loan had it been  outstanding) on the unpaid  principal
balance of the  Mortgage  Loan as of the date of  acquisition  thereof  for such
period.

         REO Proceeds: Proceeds, net of expenses, received in respect of any REO
Property (including, without limitation, proceeds from the rental of the related
Mortgaged  Property)  which  proceeds  are  required  to be  deposited  into the
Custodial Account only upon the related REO Disposition.

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

[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                        27

<PAGE>




     Request for Release: A request for release, the forms of which are attached
as Exhibit H hereto.

         Required  Insurance  Policy:  With  respect to any Mortgage  Loan,  any
insurance policy which is required to be maintained from time to time under this
Agreement, the Program Guide or the related Subservicing Agreement in respect of
such Mortgage Loan.

     Residential   Funding:   Residential   Funding   Corporation,   a  Delaware
corporation,  in its capacity as seller of the Mortgage Loans to the Company and
any successor thereto.

         Responsible Officer: When used with respect to the Trustee, any officer
of the  Corporate  Trust  Department  of the Trustee,  including any Senior Vice
President,  any Vice  President,  any Assistant  Vice  President,  any Assistant
Secretary, any Trust Officer or Assistant Trust Officer, or any other officer of
the Trustee customarily  performing  functions similar to those performed by any
of the above designated  officers to whom, with respect to a particular  matter,
such matter is referred.

         Schedule of Discount Fractions: The schedule setting forth the Discount
Fractions  with  respect to the  Discount  Mortgage  Loans,  attached  hereto as
Exhibit P.

     Security  Agreement:  With respect to a  Cooperative  Loan,  the  agreement
creating  a  security  interest  in  favor  of the  originator  in  the  related
Cooperative Stock.

     Seller: As to any Mortgage Loan, a Person, including any Subservicer,  that
executed a Seller's Agreement applicable to such Mortgage Loan.

         Seller's  Agreement:  An  agreement  for the  origination  and  sale of
Mortgage  Loans  generally  in the form of the Seller  Contract  referred  to or
contained in the Program  Guide,  or in such other form as has been  approved by
the  Master  Servicer  and the  Company,  each  containing  representations  and
warranties in respect of one or more Mortgage Loans.

     Senior   Accelerated   Distribution   Percentage:   With   respect  to  any
Distribution Date, the percentage indicated below:

                                                       Senior Accelerated
                   Distribution Date                 Distribution Percentage

September 1997 through
August 2002............................  100%

September 2002 through
August 2003............................  Senior Percentage, plus 70% of the
                                         Subordinate Percentage


[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                           28

<PAGE>





September 2003 through
August 2004.............................. Senior Percentage, plus 60% of the
                                          Subordinate Percentage
September 2004 through
August 2005.............................. Senior Percentage, plus 40% of the
                                          Subordinate Percentage
September 2005 through
August 2006.............................. Senior Percentage, plus 20% of the
                                          Subordinate Percentage

September 2006 and
thereafter............................... Senior Percentage


provided,  however,  (i) that any scheduled  reduction to the Senior Accelerated
Distribution  Percentage  described above shall not occur as of any Distribution
Date unless either (a)(1)(X) the outstanding  principal  balance of the Mortgage
Loans  delinquent  60 days or more  averaged  over  the last  six  months,  as a
percentage of the aggregate  outstanding  Certificate  Principal  Balance of the
Class  M and  Class B  Certificates,  is less  than  50% or (Y) the  outstanding
principal balance of Mortgage Loans delinquent 60 days or more averaged over the
last six months, as a percentage of the aggregate  outstanding principal balance
of all Mortgage Loans averaged over the last six months,  does not exceed 2% and
(2) Realized Losses on the Mortgage Loans to date for such  Distribution Date if
occurring during the sixth,  seventh,  eighth,  ninth or tenth year (or any year
thereafter)  after the Closing  Date are less than 30%,  35%,  40%,  45% or 50%,
respectively,  of the sum of the Initial  Certificate  Principal Balances of the
Class M  Certificates  and  Class  B  Certificates  or  (b)(1)  the  outstanding
principal balance of Mortgage Loans delinquent 60 days or more averaged over the
last six months, as a percentage of the aggregate  outstanding principal balance
of all Mortgage Loans averaged over the last six months,  does not exceed 4% and
(2) Realized Losses on the Mortgage Loans to date for such Distribution Date are
less than 10% of the sum of the Initial  Certificate  Principal  Balances of the
Class M Certificates and Class B Certificates and (ii) that for any Distribution
Date on  which  the  Senior  Percentage  is  greater  than the  Original  Senior
Percentage, the Senior Accelerated Distribution Percentage for such Distribution
Date shall be 100%.  Notwithstanding  the  foregoing,  upon the reduction of the
aggregate  Certificate  Principal Balance of the Senior Certificates (other than
the Certificate  Principal  Balance of the Class A-8  Certificates) to zero, the
Senior Accelerated Distribution Percentage shall thereafter be 0%.

     Senior  Certificates:  Any  one of the  Class  A  Certificates  or  Class R
Certificates.

         Senior Interest Distribution Amount:  As defined in Section 4.02(a)(i).

         Senior Percentage:  As of any Distribution Date, the lesser of 100% and
a fraction,  expressed as a percentage,  the numerator of which is the aggregate
Certificate  Principal  Balance  of the  Senior  Certificates  (other  than  the
Certificate  Principal Balance of the Class A-9 Certificates)  immediately prior
to such  Distribution  Date and the denominator of which is the aggregate Stated
Principal Balance of all of the Mortgage Loans or related REO Properties (other

[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                        29

<PAGE>



than the related Discount  Fraction of each Discount  Mortgage Loan) immediately
prior to such Distribution Date.

         Senior Principal  Distribution Amount: As to any Distribution Date, the
lesser of (a) the balance of the Available  Distribution  Amount remaining after
the distribution of all amounts  required to be distributed  pursuant to Section
4.02(a)(i) and Section 4.02(a)(ii)(X) and (b) the sum of the amounts required to
be distributed to the Class A Certificateholders  and Class R Certificateholders
on such Distribution Date pursuant to Section 4.02(a)(ii)(Y), (xvi) and (xvii).

     Servicing Accounts: The account or accounts created and maintained pursuant
to Section 3.08.

         Servicing  Advances:  All  customary,  reasonable and necessary "out of
pocket" costs and expenses incurred in connection with a default, delinquency or
other  unanticipated  event by the Master  Servicer  in the  performance  of its
servicing  obligations,  including,  but not  limited  to,  the  cost of (i) the
preservation,  restoration  and  protection  of a Mortgaged  Property,  (ii) any
enforcement  or  judicial  proceedings,   including   foreclosures,   (iii)  the
management  and  liquidation  of any REO Property and (iv)  compliance  with the
obligations  under  Sections 3.01,  3.08,  3.12(a) and 3.14,  including,  if the
Master Servicer or any Affiliate of the Master Servicer  provides  services such
as appraisals and brokerage  services that are  customarily  provided by Persons
other  than  servicers  of  mortgage  loans,  reasonable  compensation  for such
services.

         Servicing Fee: With respect to any Mortgage Loan and Distribution Date,
the fee payable  monthly to the Master  Servicer in respect of master  servicing
compensation  that accrues at an annual rate  designated  on the  Mortgage  Loan
Schedule as the "MSTR SERV FEE" for such Mortgage  Loan, as may be adjusted with
respect to successor Master Servicers as provided in Section 7.02.

         Servicing  Modification:  Any  reduction  of the  interest  rate or the
outstanding  principal  balance of a Mortgage Loan that is in default or, in the
judgment of the Master Servicer, default is reasonably foreseeable pursuant to a
modification of such Mortgage Loan in accordance with Section 3.07(a).

         Servicing  Officer:  Any officer of the Master Servicer involved in, or
responsible  for, the  administration  and servicing of the Mortgage Loans whose
name and specimen  signature appear on a list of servicing officers furnished to
the  Trustee  by the  Master  Servicer,  as such  list may from  time to time be
amended.

         Special Hazard Amount: As of any Distribution  Date, an amount equal to
$1,993,960  minus the sum of (i) the aggregate  amount of Special  Hazard Losses
allocated  solely to one or more specific  Classes of Certificates in accordance
with  Section  4.05 and (ii) the  Adjustment  Amount (as defined  below) as most
recently  calculated.  For each  anniversary of the Cut-off Date, the Adjustment
Amount shall be equal to the amount,  if any, by which the amount  calculated in
accordance with the preceding  sentence  (without giving effect to the deduction
of the Adjustment  Amount for such  anniversary)  exceeds the greater of (A) the
greatest of (i) twice the outstanding  principal balance of the Mortgage Loan in
the Trust  Fund  which has the  largest  outstanding  principal  balance  on the
Distribution Date immediately preceding such anniversary,

[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                        30

<PAGE>



(ii) the product of 1.00% multiplied by the outstanding principal balance of all
Mortgage Loans on the Distribution  Date immediately  preceding such anniversary
and (iii) the aggregate  outstanding  principal  balance (as of the  immediately
preceding  Distribution  Date) of the  Mortgage  Loans in any single  five-digit
California  zip code area with the largest amount of Mortgage Loans by aggregate
principal  balance as of such anniversary and (B) the greater of (i) the product
of 0.50% multiplied by the outstanding  principal  balance of all Mortgage Loans
on the Distribution Date immediately preceding such anniversary  multiplied by a
fraction, the numerator of which is equal to the aggregate outstanding principal
balance  (as of  the  immediately  preceding  Distribution  Date)  of all of the
Mortgage  Loans  secured  by  Mortgaged  Properties  located  in  the  State  of
California  divided by the aggregate  outstanding  principal  balance (as of the
immediately preceding Distribution Date) of all of the Mortgage Loans, expressed
as a  percentage,  and the  denominator  of  which  is  equal  to  17.7%  (which
percentage is equal to the  percentage of Mortgage  Loans  initially  secured by
Mortgaged  Properties located in the State of California) and (ii) the aggregate
outstanding  principal  balance (as of the  immediately  preceding  Distribution
Date) of the largest  Mortgage Loan secured by a Mortgaged  Property  located in
the State of California.

         The Special Hazard Amount may be further reduced by the Master Servicer
(including  accelerating the manner in which coverage is reduced)  provided that
prior to any such  reduction,  the  Master  Servicer  shall (i)  obtain  written
confirmation  from each Rating Agency that such  reduction  shall not reduce the
rating  assigned to any Class of  Certificates  by such Rating  Agency below the
lower of the then-current  rating or the rating assigned to such Certificates as
of the  Closing  Date by such  Rating  Agency  and (ii)  provide  a copy of such
written confirmation to the Trustee.

         Special Hazard Loss: Any Realized Loss not in excess of the cost of the
lesser  of  repair or  replacement  of a  Mortgaged  Property  suffered  by such
Mortgaged Property on account of direct physical loss, exclusive of (i) any loss
of a type covered by a hazard policy or a flood insurance  policy required to be
maintained in respect of such Mortgaged  Property  pursuant to Section  3.12(a),
except to the extent of the  portion of such loss not covered as a result of any
coinsurance provision and (ii) any Extraordinary Loss.

     Standard & Poor's:  Standard & Poor's Ratings  Services,  a division of the
McGraw-Hill Companies, or its successor in interest.
         Stated Principal Balance:  With respect to any Mortgage Loan or related
REO Property,  at any given time, (i) the Cut-off Date Principal  Balance of the
Mortgage  Loan,  minus (ii) the sum of (a) the principal  portion of the Monthly
Payments due with respect to such Mortgage Loan or REO Property  during each Due
Period ending prior to the most recent  Distribution Date which were received or
with  respect to which an Advance was made,  and (b) all  Principal  Prepayments
with respect to such Mortgage Loan or REO Property,  and all Insurance Proceeds,
Liquidation  Proceeds  and REO  Proceeds,  to the  extent  applied by the Master
Servicer as recoveries of principal in accordance with Section 3.14 with respect
to such  Mortgage  Loan or REO  Property,  in each case which  were  distributed
pursuant to Section 4.02 on any previous Distribution Date, and (c) any Realized
Loss  allocated  to  Certificateholders  with  respect  thereto for any previous
Distribution Date.


[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                        31

<PAGE>



         Subclass:  With  respect to the Class A-9  Certificates,  any  Subclass
thereof issued pursuant to Section 5.01(c). Any such Subclass will represent the
Uncertificated  REMIC  Regular  Interest or  Interests  specified by the initial
Holder of the Class A-9 Certificates pursuant to Section 5.01(c).

         Subclass Notional Amount: As of any Distribution  Date, with respect to
any Subclass of the Class A-9  Certificates  issued pursuant to Section 5.01(c),
the aggregate  Stated Principal  Balance of the Mortgage Loans  corresponding to
the  Uncertificated  REMIC  Regular  Interests   represented  by  such  Subclass
immediately prior to such date.

     Subordinate Percentage:  As of any Distribution Date, 100% minus the Senior
Percentage as of such Distribution Date.

         Subordinate   Principal   Distribution  Amount:  With  respect  to  any
Distribution   Date  and  each  Class  of  Class  M  Certificates  and  Class  B
Certificates,  (a)  the  sum of (i)  the  product  of (x)  the  related  Class M
Percentage  or Class B  Percentage  for such Class and (y) the  aggregate of the
amounts  calculated for such Distribution Date under clauses (1), (2) and (3) of
Section  4.02(a)(ii)(Y)(A);  (ii)  such  Class's  pro rata  share,  based on the
Certificate  Principal Balance of each Class of Class M Certificates and Class B
Certificates then outstanding, of the principal collections described in Section
4.02(a)(ii)(Y)(B)(b)   to  the  extent  such   collections   are  not  otherwise
distributed  to the Senior  Certificates;  (iii) the  product of (x) the related
Prepayment  Distribution  Percentage  and (y)  the  aggregate  of all  Principal
Prepayments in Full and Curtailments  received in the related  Prepayment Period
(other than the related Discount Fraction of such Principal  Prepayments in Full
and  Curtailments  with respect to a Discount  Mortgage  Loan) to the extent not
payable to the Senior Certificates;  (iv) if such Class is the most senior Class
of Certificates  then  outstanding (as established in Section 4.05 hereof),  any
Excess  Subordinate  Principal  Amount for such  Distribution  Date; and (v) any
amounts  described in clauses (i), (ii) and (iii) as determined for any previous
Distribution Date, that remain undistributed to the extent that such amounts are
not  attributable  to Realized Losses which have been allocated to a subordinate
Class  of Class M or  Class B  Certificates  minus  (b) any  Excess  Subordinate
Principal Amount not payable to such Class on such Distribution Date pursuant to
the definition thereof;  provided,  however,  that such amount shall in no event
exceed  the  outstanding   Certificate   Principal  Balance  of  such  Class  of
Certificates immediately prior to such date.

     Subserviced Mortgage Loan: Any Mortgage Loan that, at the time of reference
thereto, is subject to a Subservicing Agreement.

         Subservicer:  Any Person with whom the Master Servicer has entered into
a Subservicing  Agreement and who generally satisfied the requirements set forth
in the Program Guide in respect of the  qualification of a Subservicer as of the
date of its approval as a Subservicer by the Master Servicer.

         Subservicer  Advance:  Any  delinquent  installment  of  principal  and
interest on a Mortgage Loan which is advanced by the related Subservicer (net of
its Subservicing Fee) pursuant to the Subservicing Agreement.


[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                        32

<PAGE>



     Subservicing Account: An account established by a Subservicer in accordance
with Section 3.08.

         Subservicing  Agreement:   The  written  contract  between  the  Master
Servicer and any Subservicer relating to servicing and administration of certain
Mortgage  Loans  as  provided  in  Section  3.02,  generally  in the form of the
servicer contract referred to or contained in the Program Guide or in such other
form as has been approved by the Master Servicer and the Company.

         Subservicing  Fee: As to any Mortgage Loan, the fee payable  monthly to
the related  Subservicer (or, in the case of a Nonsubserviced  Mortgage Loan, to
the Master  Servicer) in respect of  subservicing  and other  compensation  that
accrues at an annual rate equal to the excess of the Mortgage  Rate borne by the
related  Mortgage  Note over the rate per annum  designated on the Mortgage Loan
Schedule as the "CURR NET" for such Mortgage Loan.

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

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

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

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

     Trust Fund:  The segregated  pool of assets,  with respect to which a REMIC
election is to be made, consisting of:
                    (i)     the Mortgage Loans and the related Mortgage Files,

                    (ii)    all  payments on and  collections  in respect of the
                            Mortgage  Loans due after the Cut-off  Date as shall
                            be on  deposit  in the  Custodial  Account or in the
                            Certificate  Account and  identified as belonging to
                            the Trust Fund,

                    (iii)   property which secured a Mortgage Loan and which has
                            been    acquired    for   the    benefit    of   the
                            Certificateholders by foreclosure or deed in lieu of
                            foreclosure, and


[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                        33

<PAGE>



                    (iv)    the hazard insurance  policies and Primary Insurance
                            Policies, if any, and certain proceeds thereof.

         Uncertificated  Accrued  Interest:  With  respect to each  Distribution
Date, as to each Uncertificated  REMIC Regular Interest,  an amount equal to the
aggregate  amount of Accrued  Certificate  Interest  that would result under the
terms of the definition  thereof on each such  uncertificated  interest,  if the
Pass-Through  Rate on such  uncertificated  interest  was  equal to the  related
Uncertificated  Pass-Through Rate and the notional amount of such uncertificated
interest was equal to the related Uncertificated Notional Amount; provided, that
any reduction in the amount of Accrued  Certificate  Interest resulting from the
allocation of Prepayment Interest  Shortfalls,  Realized Losses or other amounts
to the Class A-9 Certificateholders pursuant to Sections 4.02(a) and 4.05 hereof
shall be allocated to the  Uncertificated  REMIC  Regular  Interests pro rata in
accordance  with the amount of interest  accrued  with  respect to each  related
Uncertificated Notional Amount and such Distribution Date.

     Uncertificated  Notional Amount: With respect to each Uncertificated  REMIC
Regular Interest, the aggregate Stated Principal Balance of the related Mortgage
Loan.

     Uncertificated Pass-Through Rate: With respect to each Uncertificated REMIC
Regular Interest,  the related  Uncertificated REMIC Regular Interest Pool Strip
Rate.

     Uncertificated REMIC Regular Interest Pool Strip Rate: With respect to each
Uncertificated  REMIC  Regular  Interest,  the Pool Strip  Rate for the  related
Mortgage Loan.

         Uncertificated REMIC Regular Interests:  The 510 uncertificated partial
undivided  beneficial  ownership interests in the Trust Fund, each relating to a
particular  Mortgage Loan,  each having no principal  balance,  and each bearing
interest   at  the   respective   Uncertificated   Pass-Through   Rate   on  the
Uncertificated Notional Amount.

         Uniform Single  Attestation  Program for Mortgage Bankers:  The Uniform
Single  Attestation  Program for Mortgage Bankers,  as published by the Mortgage
Bankers  Association  of America and  effective  with respect to fiscal  periods
ending on or after December 15, 1995.

         Uninsured  Cause: Any cause of damage to property subject to a Mortgage
such that the complete restoration of such property is not fully reimbursable by
the hazard insurance policies.

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

     Voting Rights:  The portion of the voting rights of all of the Certificates
which is allocated to any  Certificate.  98.0% of all of the Voting Rights shall
be allocated among Holders of Certificates, other than the Class A-9 and Class R
Certificates, in proportion to the
[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                        34

<PAGE>



outstanding Certificate Principal Balances of their respective Certificates;  1%
of all of the Voting  Rights  shall be allocated to the Holders of the Class A-9
Certificates  (and  pro-rata  among  any  Subclasses   thereof  based  on  their
respective  Notional  Amounts);  and 1% of all of the  Voting  Rights  shall  be
allocated  to the  Holders  of the  Class R  Certificates,  allocated  among the
Certificates of each such Class in accordance with their  respective  Percentage
Interests.

[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                        35

<PAGE>



                                   ARTICLE II

                          CONVEYANCE OF MORTGAGE LOANS;
                        ORIGINAL ISSUANCE OF CERTIFICATES

         Section 2.01.      Conveyance of Mortgage Loans.

         (a) The Company,  concurrently  with the execution and delivery hereof,
does hereby  assign to the Trustee  without  recourse  all the right,  title and
interest of the Company in and to the Mortgage Loans, including all interest and
principal  received on or with respect to the  Mortgage  Loans after the Cut-off
Date (other than payments of principal and interest due on the Mortgage Loans on
or before the Cut-off Date).

         (b) In connection with such assignment,  except as set forth in Section
2.01(c)  below,  the Company  does hereby  deliver  to, and  deposit  with,  the
Trustee,  or to and with one or more Custodians,  as the duly appointed agent or
agents of the Trustee for such purpose,  the following  documents or instruments
(or copies  thereof  as  permitted  by this  Section)  (I) with  respect to each
Mortgage Loan so assigned (other than a Cooperative Loan):

                    (i) The original Mortgage Note, endorsed without recourse to
         the order of the Trustee and showing an unbroken chain of  endorsements
         from the originator  thereof to the Person endorsing it to the Trustee,
         or with respect to any Destroyed  Mortgage  Note, an original lost note
         affidavit from the related Seller or Residential  Funding  stating that
         the original Mortgage Note was lost,  misplaced or destroyed,  together
         with a copy of the related Mortgage Note;

                    (ii)  The  original  Mortgage  with  evidence  of  recording
         indicated  thereon or a copy of the  Mortgage  certified  by the public
         recording office in which such Mortgage has been recorded;

                    (iii) An original  Assignment of the Mortgage to the Trustee
         with  evidence  of  recording  indicated  thereon  or a  copy  of  such
         assignment  certified  by the  public  recording  office in which  such
         assignment has been recorded;

                    (iv) The original recorded  assignment or assignments of the
         Mortgage showing an unbroken chain of title from the originator thereof
         to the Person  assigning it to the Trustee or a copy of such assignment
         or assignments of the Mortgage certified by the public recording office
         in which such assignment or assignments have been recorded; and

                    (v) The original of each modification,  assumption agreement
         or preferred loan agreement,  if any, relating to such Mortgage Loan or
         a copy of each  modification,  assumption  agreement or preferred  loan
         agreement  certified  by the  public  recording  office  in which  such
         document has been recorded.

and (II) with respect to each Cooperative Loan so assigned:


[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                        36

<PAGE>



                         (i)  The  original  Mortgage  Note,   endorsed  without
         recourse to the order of the  Trustee and showing an unbroken  chain of
         endorsements from the originator  thereof to the Person endorsing it to
         the  Trustee,  or with  respect  to any  Destroyed  Mortgage  Note,  an
         original lost note  affidavit  from the related  Seller or  Residential
         Funding stating that the original Mortgage Note was lost,  misplaced or
         destroyed, together with a copy of the related Mortgage Note;

                        (ii) A  counterpart  of the  Cooperative  Lease  and the
         Assignment of Proprietary  Lease to the  originator of the  Cooperative
         Loan with  intervening  assignments  showing an unbroken chain of title
         from such originator to the Trustee;

                       (iii)  The   related   Cooperative   Stock   Certificate,
         representing the related Cooperative Stock pledged with respect to such
         Cooperative  Loan,  together  with an  undated  stock  power  (or other
         similar instrument) executed in blank;

     (iv) The original recognition agreement by the Cooperative of the interests
of the mortgagee with respect to the related Cooperative Loan;
                         (v)        The Security Agreement;

                        (vi) Copies of the original UCC-1  financing  statement,
         and  any  continuation  statements,  filed  by the  originator  of such
         Cooperative  Loan as secured  party,  each with  evidence of  recording
         thereof,  evidencing the interest of the originator  under the Security
         Agreement and the Assignment of Proprietary Lease;

                       (vii)  Copies  of  the  filed  UCC-3  assignments  of the
         security  interest  referenced in clause (vi) above showing an unbroken
         chain of title from the  originator to the Trustee,  each with evidence
         of recording  thereof,  evidencing the interest of the originator under
         the Security Agreement and the Assignment of Proprietary Lease;

                      (viii)  An  executed  assignment  of the  interest  of the
         originator in the Security  Agreement,  Assignment of Proprietary Lease
         and the recognition  agreement referenced in clause (iv) above, showing
         an unbroken chain of title from the originator to the Trustee;

     (ix) The original of each modification,  assumption  agreement or preferred
loan agreement, if any, relating to such Cooperative Loan; and
                         (x) An executed UCC-1 financing  statement  showing the
         Master Servicer as debtor, the Company as secured party and the Trustee
         as  assignee  and an executed  UCC-1  financing  statement  showing the
         Company as debtor and the  Trustee  as  secured  party,  each in a form
         sufficient  for filing,  evidencing the interest of such debtors in the
         Cooperative Loans.

         (c) The Company may, in lieu of  delivering  the documents set forth in
Section  2.01(b)(I)(iv) and (v) and Section  (b)(II)(ii),  (iv), (vii), (ix) and
(x) to the Trustee or the Custodian or Custodians, deliver such documents to the
Master Servicer, and the Master

[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                        37

<PAGE>



Servicer  shall  hold such  documents  in trust for the use and  benefit  of all
present  and future  Certificateholders  until such time as is set forth  below.
Within  ten  Business  Days  following  the  earlier  of (i) the  receipt of the
original  of  each  of  the  documents  or  instruments  set  forth  in  Section
2.01(b)(I)(iv)  and (v) and Section  (b)(II)(ii),  (iv), (vii), (ix) and (x) (or
copies  thereof as permitted by such  Section) for any Mortgage  Loan and (ii) a
written request by the Trustee to deliver those documents with respect to any or
all of the  Mortgage  Loans then being held by the Master  Servicer,  the Master
Servicer  shall  deliver a complete set of such  documents to the Trustee or the
Custodian  or  Custodians  that are the duly  appointed  agent or  agents of the
Trustee.

         On the Closing Date,  the Master  Servicer shall certify that it has in
its  possession  an  original  or copy of each of the  documents  referred to in
Section  2.01(b)(I)(iv) and (v) and Section  (b)(II)(ii),  (iv), (vii), (ix) and
(x) which has been  delivered to it by the  Company.  Every six months after the
Closing Date, for so long as the Master Servicer is holding  documents  pursuant
to this Section 2.01(c),  the Master Servicer shall deliver to (i) Moody's if it
is one of the Rating  Agencies,  (ii) the  Trustee  and (iii) each  Custodian  a
report setting forth the status of the documents which it is holding.

         (d) In the event that in connection  with any Mortgage Loan the Company
cannot deliver the Mortgage, any assignment, modification,  assumption agreement
or preferred loan agreement (or copy thereof  certified by the public  recording
office) with evidence of recording  thereon  concurrently with the execution and
delivery  of this  Agreement  solely  because  of a delay  caused by the  public
recording  office  where such  Mortgage,  assignment,  modification,  assumption
agreement or preferred loan agreement as the case may be, has been delivered for
recordation,  the Company  shall deliver or cause to be delivered to the Trustee
or the  respective  Custodian a true and  correct  photocopy  of such  Mortgage,
assignment, modification, assumption agreement or preferred loan agreement.

         The Company  shall  promptly  cause to be  recorded in the  appropriate
public office for real  property  records the  Assignment  referred to in clause
(I)(iii) of Section  2.01(b),  except in states where, in the opinion of counsel
acceptable  to the  Trustee  and the  Master  Servicer,  such  recording  is not
required to protect the  Trustee's  interests in the  Mortgage  Loan against the
claim of any  subsequent  transferee  or any  successor  to or  creditor  of the
Company or the  originator of such Mortgage Loan and shall  promptly cause to be
filed the Form UCC-3  assignment and UCC-1  financing  statement  referred to in
clause (II)(vii) and (x),  respectively,  of Section 2.01(b). If any Assignment,
Form UCC-3 or Form UCC-1, as applicable,  is lost or returned  unrecorded to the
Company  because of any defect  therein,  the Company shall prepare a substitute
Assignment, Form UCC-3 or Form UCC-1, as applicable, or cure such defect, as the
case may be, and cause such  Assignment to be recorded in  accordance  with this
paragraph.  The Company shall  promptly  deliver or cause to be delivered to the
Trustee or the respective Custodian such Mortgage or assignment or Form UCC-3 or
Form UCC-1, as applicable,  (or copy thereof  certified by the public  recording
office) with evidence of recording  indicated  thereon upon receipt thereof from
the public recording office or from the related Subservicer.  In connection with
its  servicing  of  Cooperative  Loans,  the Master  Servicer  will use its best
efforts to file timely  continuation  statements  with regard to each  financing
statement and assignment  relating to Cooperative  Loans as to which the related
Cooperative Apartment is located outside of the State of New York.

[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                        38

<PAGE>




         Any of the  items  set  forth in  Sections  2.01(b)(I)(iv)  and (v) and
(II)(vi)  and (vii) and that may be delivered as a copy rather than the original
may be delivered in microfiche form.

         (e) It is intended that the  conveyances  by the Company to the Trustee
of the  Mortgage  Loans as provided  for in this  Section 2.01 be construed as a
sale by the Company to the Trustee of the Mortgage  Loans for the benefit of the
Certificateholders.  Further,  it is not intended  that any such  conveyance  be
deemed to be a pledge of the  Mortgage  Loans by the  Company to the  Trustee to
secure a debt or other obligation of the Company. However, in the event that the
Mortgage Loans are held to be property of the Company or of Residential Funding,
or if for any  reason  this  Agreement  is held or deemed  to create a  security
interest in the  Mortgage  Loans,  then it is intended  that (a) this  Agreement
shall also be deemed to be a security agreement within the meaning of Articles 8
and 9 of the New York Uniform Commercial Code and the Uniform Commercial Code of
any other applicable  jurisdiction;  (b) the conveyance provided for in Sections
2.01 and 2.06 shall be deemed to be (1) a grant by the Company to the Trustee of
a security interest in all of the Company's right (including the power to convey
title thereto), title and interest,  whether now owned or hereafter acquired, in
and to (A) the Mortgage  Loans,  including (i) with respect to each  Cooperative
Loan, the related Mortgage Note, Security  Agreement,  Assignment of Proprietary
Lease, Cooperative Stock Certificate,  Cooperative Lease, any insurance policies
and all other  documents in the related  Mortgage  File and (ii) with respect to
each Mortgage Loan other than a Cooperative Loan, the related Mortgage Note, the
Mortgage, any insurance policies and all other documents in the related Mortgage
File, (B) all amounts payable  pursuant to the Mortgage Loans in accordance with
the terms thereof and (C) any and all general intangibles consisting of, arising
from or relating to any of the  foregoing,  and all proceeds of the  conversion,
voluntary or involuntary, of the foregoing into cash, instruments, securities or
other property,  including without limitation all amounts from time to time held
or invested in the Certificate Account or the Custodial Account,  whether in the
form of cash, instruments, securities or other property and (2) an assignment by
the  Company  to the  Trustee  of  any  security  interest  in  any  and  all of
Residential Funding's right (including the power to convey title thereto), title
and interest,  whether now owned or hereafter  acquired,  in and to the property
described  in the  foregoing  clauses  (1)(A),  (B),  (C)  and  (D)  granted  by
Residential Funding to the Company pursuant to the Assignment Agreement; (c) the
possession  by the Trustee,  the  Custodian or any other agent of the Trustee of
Mortgage Notes or such other items of property as constitute instruments, money,
negotiable  documents or chattel paper shall be deemed to be  "possession by the
secured  party," or  possession  by a purchaser or a person  designated  by such
secured party, for purposes of perfecting the security  interest pursuant to the
Minnesota Uniform  Commercial Code and the Uniform  Commercial Code of any other
applicable jurisdiction (including,  without limitation, Section 9-305, 8-313 or
8-321 thereof);  and (d)  notifications  to persons  holding such property,  and
acknowledgments,  receipts or confirmations  from persons holding such property,
shall be deemed notifications to, or acknowledgments,  receipts or confirmations
from, financial intermediaries, bailees or agents (as applicable) of the Trustee
for the purpose of perfecting such security interest under applicable law.

         The Company and, at the Company's  direction,  Residential  Funding and
the Trustee  shall,  to the extent  consistent  with this  Agreement,  take such
reasonable  actions as may be necessary to ensure that, if this  Agreement  were
deemed  to  create a  security  interest  in the  Mortgage  Loans  and the other
property described above, such security interest would be deemed

[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                        39

<PAGE>



to be a perfected  security  interest of first priority under applicable law and
will be  maintained  as such  throughout  the  term of this  Agreement.  Without
limiting the generality of the foregoing,  the Company shall prepare and deliver
to the Trustee  not less than 15 days prior to any filing date and,  the Trustee
shall  forward for filing,  or shall cause to be  forwarded  for filing,  at the
expense of the Company,  all filings  necessary to maintain the effectiveness of
any original filings necessary under the Uniform Commercial Code as in effect in
any  jurisdiction to perfect the Trustee's  security  interest in or lien on the
Mortgage  Loans  as  evidenced  by an  Officer's  Certificate  of  the  Company,
including  without  limitation (x) continuation  statements,  and (y) such other
statements  as may be  occasioned  by (1) any  change  of  name  of  Residential
Funding, the Company or the Trustee (such preparation and filing shall be at the
expense of the Trustee,  if occasioned by a change in the Trustee's  name),  (2)
any change of location of the place of business or the chief executive office of
Residential  Funding  or the  Company or (3) any  transfer  of any  interest  of
Residential Funding or the Company in any Mortgage Loan.

         (f) The Master Servicer hereby  acknowledges  the receipt by it of cash
in an amount equal to $89,374 (the "Initial Monthly Payment Fund"), representing
scheduled  principal  amortization and interest at the Net Mortgage Rate for the
Due Date in September  1997, for those Mortgage Loans for which the Trustee will
not be entitled to receive such  payment.  The Master  Servicer  shall hold such
Initial  Monthly  Payment Fund in the  Custodial  Account and shall include such
Initial  Monthly  Payment  Fund in the  Available  Distribution  Amount  for the
Distribution  Date in September  1997.  Notwithstanding  anything  herein to the
contrary,  the Initial  Monthly Payment Fund shall not be an asset of the REMIC.
To the extent that the Initial Monthly  Payment Fund  constitutes a reserve fund
for federal income tax purposes, (1) it shall be an outside reserve fund and not
an asset of the  REMIC,  (2) it shall  be owned by the  Seller  and (3)  amounts
transferred by the REMIC to the Initial Monthly Payment Fund shall be treated as
transferred  to the Seller or any  successor,  all within the meaning of Section
1.860G-2(h) of the Treasury Regulations.

         Section 2.02.      Acceptance by Trustee.

         The Trustee  acknowledges  receipt (or, with respect to Mortgage  Loans
subject  to  a  Custodial  Agreement,   and  based  solely  upon  a  receipt  or
certification executed by the Custodian,  receipt by the respective Custodian as
the duly appointed agent of the Trustee) of the documents referred to in Section
2.01(b)(i) through (iii) above (except that for purposes of such acknowledgement
only, a Mortgage Note may be endorsed in blank and an Assignment of Mortgage may
be in blank) and declares  that it, or a Custodian as its agent,  holds and will
hold such documents and the other documents  constituting a part of the Mortgage
Files  delivered  to it, or a Custodian  as its agent,  in trust for the use and
benefit of all present and future  Certificateholders.  The Trustee or Custodian
(such Custodian being so obligated under a Custodial  Agreement) agrees, for the
benefit of the Certificateholders,  to review each Mortgage File delivered to it
pursuant to Section  2.01(b)  within 45 days after the Closing Date to ascertain
that all required documents (specifically as set forth in Section 2.01(b)), have
been executed and received, and that such documents relate to the Mortgage Loans
identified  on the  Mortgage  Loan  Schedule,  as  supplemented,  that have been
conveyed to it. Upon delivery of the Mortgage Files by the Company or the Master
Servicer,  the Trustee shall  acknowledge  receipt (or, with respect to Mortgage
Loans  subject to a  Custodial  Agreement,  and based  solely  upon a receipt or
certification executed by the Custodian,  receipt by the respective Custodian as
the duly appointed

[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                        40

<PAGE>



agent of the Trustee) of the documents referred to in Section 2.01(c) above. The
Trustee or  Custodian  (such  Custodian  being so  obligated  under a  Custodial
Agreement)  agrees to review  each  Mortgage  File  delivered  to it pursuant to
Section  2.01(c)  within 45 days after  receipt  thereof to  ascertain  that all
documents  required to be delivered pursuant to such Section have been received,
and that such documents  relate to the Mortgage Loans identified on the Mortgage
Loan Schedule, as supplemented, that have been conveyed to it.

         If the  Custodian,  as the  Trustee's  agent,  finds  any  document  or
documents  constituting  a part of a Mortgage File to be missing or defective in
any material  respect,  the Trustee shall promptly so notify the Master Servicer
and the  Company.  Pursuant  to  Section  2.3 of the  Custodial  Agreement,  the
Custodian  will notify the Master  Servicer,  the Company and the Trustee of any
such  omission or defect found by it in respect of any Mortgage File held by it.
The Master Servicer shall promptly  notify the related  Subservicer or Seller of
such omission or defect and request that such  Subservicer  or Seller correct or
cure such  omission or defect  within 60 days from the date the Master  Servicer
was notified of such omission or defect and, if such  Subservicer or Seller does
not  correct or cure such  omission  or defect  within  such  period,  that such
Subservicer  or Seller  purchase  such  Mortgage Loan from the Trust Fund at its
Purchase  Price, in either case within 90 days from the date the Master Servicer
was notified of such omission or defect; provided that if the omission or defect
would cause the Mortgage Loan to be other than a "qualified mortgage" as defined
in Section 860G(a)(3) of the Code, any such cure or repurchase must occur within
90 days from the date such breach was  discovered.  The  Purchase  Price for any
such Mortgage Loan, whether purchased by the Seller or the Subservicer, shall be
deposited  or caused to be  deposited  by the Master  Servicer in the  Custodial
Account  maintained  by it pursuant  to Section  3.07 and,  upon  receipt by the
Trustee of written  notification of such deposit signed by a Servicing  Officer,
the Trustee or any  Custodian,  as the case may be, shall  release to the Master
Servicer the related  Mortgage  File and the Trustee  shall  execute and deliver
such instruments of transfer or assignment  prepared by the Master Servicer,  in
each case without  recourse,  as shall be necessary to vest in the Seller or its
designee or the  Subservicer  or its designee,  as the case may be, any Mortgage
Loan released  pursuant  hereto and  thereafter  such Mortgage Loan shall not be
part of the Trust Fund. It is understood  and agreed that the  obligation of the
Seller  or the  Subservicer,  as the case  may be,  to so cure or  purchase  any
Mortgage  Loan as to which a material  defect in or  omission  of a  constituent
document  exists  shall  constitute  the sole remedy  respecting  such defect or
omission  available  to the  Certificateholders  or the Trustee on behalf of the
Certificateholders.

     Section  2.03.  Representations,  Warranties  and  Covenants  of the Master
Servicer and the Company.

     (a) The Master Servicer  hereby  represents and warrants to the Trustee for
the benefit of the Certificateholders that:

                    (i) The Master  Servicer is a  corporation  duly  organized,
         validly  existing and in good  standing  under the laws  governing  its
         creation and existence and is or will be in compliance with the laws of
         each  state in which any  Mortgaged  Property  is located to the extent
         necessary  to  ensure  the  enforceability  of  each  Mortgage  Loan in
         accordance with the terms of this Agreement;


[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                        41

<PAGE>



                    (ii) The  execution  and  delivery of this  Agreement by the
         Master  Servicer and its  performance  and compliance with the terms of
         this  Agreement will not violate the Master  Servicer's  Certificate of
         Incorporation  or Bylaws or  constitute  a default (or an event  which,
         with  notice or lapse of time,  or both,  would  constitute  a material
         default)  under,  or result in the  material  breach of,  any  material
         contract, agreement or other instrument to which the Master Servicer is
         a party or which may be applicable to the Master Servicer or any of its
         assets;

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

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

                    (v) No  litigation  is pending or, to the best of the Master
         Servicer's  knowledge,  threatened  against the Master  Servicer  which
         would  prohibit its entering  into this  Agreement  or  performing  its
         obligations under this Agreement;

                    (vi)  The  Master  Servicer  will  comply  in  all  material
         respects in the performance of this Agreement with all reasonable rules
         and requirements of each insurer under each Required Insurance Policy;

                    (vii) No information,  certificate of an officer,  statement
         furnished in writing or report delivered to the Company,  any Affiliate
         of the  Company  or the  Trustee by the Master  Servicer  will,  to the
         knowledge  of the Master  Servicer,  contain any untrue  statement of a
         material  fact  or  omit  a  material   fact   necessary  to  make  the
         information, certificate, statement or report not misleading; and

                    (viii) The Master  Servicer has examined each existing,  and
         will  examine  each  new,  Subservicing  Agreement  and is or  will  be
         familiar   with  the  terms   thereof.   The  terms  of  each  existing
         Subservicing  Agreement and each designated  Subservicer are acceptable
         to the Master Servicer and any new Subservicing  Agreements will comply
         with the provisions of Section 3.02.

It is understood and agreed that the representations and warranties set forth in
this Section 2.03(a) shall survive delivery of the respective  Mortgage Files to
the Trustee or any Custodian.

         Upon discovery by either the Company, the Master Servicer,  the Trustee
or any Custodian of a breach of any representation or warranty set forth in this
Section 2.03(a) which

[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                        42

<PAGE>



materially and adversely affects the interests of the  Certificateholders in any
Mortgage  Loan,  the party  discovering  such breach  shall give prompt  written
notice to the other parties (any Custodian  being so obligated under a Custodial
Agreement).  Within 90 days of its  discovery  or its  receipt of notice of such
breach,  the Master  Servicer  shall either (i) cure such breach in all material
respects or (ii) to the extent  that such  breach is with  respect to a Mortgage
Loan or a related  document,  purchase such Mortgage Loan from the Trust Fund at
the Purchase Price and in the manner set forth in Section 2.02; provided that if
the  omission  or  defect  would  cause  the  Mortgage  Loan to be other  than a
"qualified mortgage" as defined in Section 860G(a)(3) of the Code, any such cure
must  occur  within  90 days  from the date  such  breach  was  discovered.  The
obligation  of the Master  Servicer to cure such  breach or to so purchase  such
Mortgage  Loan  shall  constitute  the sole  remedy in  respect of a breach of a
representation  and warranty set forth in this Section 2.03(a)  available to the
Certificateholders or the Trustee on behalf of the Certificateholders.

         (b) The Company  hereby  represents and warrants to the Trustee for the
benefit of the Certificateholders  that as of the Closing Date (or, if otherwise
specified below, as of the date so specified):

                    (i) No  Mortgage  Loan is one  month or more  delinquent  in
         payment  of  principal  and  interest  as of the  Cut-off  Date  and no
         Mortgage  Loan has been so  delinquent  more than once in the  12-month
         period prior to the Cut-off Date;

                    (ii) The  information  set forth in  Exhibit  F hereto  with
         respect to each  Mortgage Loan or the Mortgage  Loans,  as the case may
         be, is true and correct in all  material  respects at the date or dates
         respecting which such information is furnished;

                    (iii) The Mortgage  Loans are  fully-amortizing,  fixed-rate
         mortgage loans with level Monthly Payments due on the first day of each
         month and terms to maturity at origination or  modification of not more
         than 15 years;

                    (iv) To the best of the Company's  knowledge,  if a Mortgage
         Loan is secured by a Mortgaged  Property with a Loan-to-Value  Ratio at
         origination  in excess of 80%,  such  Mortgage Loan is the subject of a
         Primary Insurance Policy that insures (a) at least 25% of the principal
         balance of the Mortgage Loan at origination if the Loan-to-Value  Ratio
         is between 95.00% and 90.01%, (b) at least 12% of the principal balance
         of the Mortgage Loan if the  Loan-to-Value  Ratio is between 90.00% and
         85.01% and (c) at least 6% of such balance if the  Loan-to-Value  Ratio
         is between 85.00% and 80.01%.  To the best of the Company's  knowledge,
         each such Primary  Insurance Policy is in full force and effect and the
         Trustee is entitled to the benefits thereunder;

     (v) The issuers of the Primary Insurance  Policies are insurance  companies
whose claims-paying abilities are currently acceptable to each Rating Agency;
                    (vi) No more than 1.1% of the  Mortgage  Loans by  aggregate
         Stated  Principal  Balance  as of  the  Cut-off  Date  are  secured  by
         Mortgaged  Properties  located in any one zip code area in  California,
         and no more  than  1.4%  of the  Mortgage  Loans  by  aggregate  Stated
         Principal  Balance as of the  Cut-off  Date are  secured  by  Mortgaged
         Properties

[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                        43

<PAGE>



located  in any one zip code  area  outside  California.  Eight of the  Mortgage
Loans, representing approximately 1.0% of the Mortgage Loans by aggregate Stated
Principal Balance as of the Cut-off Date, are Cooperative Loans;
                    (vii) If the improvements  securing a Mortgage Loan are in a
         federally  designated special flood hazard area, flood insurance in the
         amount  required  under the Program Guide covers the related  Mortgaged
         Property (either by coverage under the federal flood insurance  program
         or by coverage by private insurers);

                    (viii)  Immediately  prior to the assignment of the Mortgage
         Loans to the  Trustee,  the Company had good title to, and was the sole
         owner  of,  each  Mortgage  Loan free and  clear of any  pledge,  lien,
         encumbrance  or security  interest  (other than rights to servicing and
         related  compensation) and such assignment validly transfers  ownership
         of the  Mortgage  Loans to the  Trustee  free and clear of any  pledge,
         lien, encumbrance or security interest;

                    (ix) Each Mortgagor represented in its loan application with
         respect to the related Mortgage Loan that the Mortgaged  Property would
         be owner-occupied and therefore would not be an investor property as of
         the date of  origination  of such  Mortgage  Loan.  No  Mortgagor  is a
         corporation or a partnership;

     (x) None of the Mortgage Loans by aggregate Stated Principal  Balance as of
the Cut-off Date were Buydown Mortgage Loans;
                    (xi) Each  Mortgage Loan  constitutes  a qualified  mortgage
         under Section 860G(a)(3)(A) of the Code and Treasury Regulation Section
         1.860G-2(a)(1);

                    (xii) A policy of title  insurance  was  effective as of the
         closing of each  Mortgage  Loan and is valid and binding and remains in
         full force and effect;

                    (xiii) With respect to a Mortgage Loan that is a Cooperative
         Loan,  the  Cooperative  Stock  that is  pledged  as  security  for the
         Mortgage Loan is held by a person as a  tenant-stockholder  (as defined
         in Section 216 of the Code) in a cooperative  housing  corporation  (as
         defined in Section 216 of the Code);

                    (xiv) With respect to each Mortgage Loan originated  under a
         "streamlined"  Mortgage Loan program  (through  which no new or updated
         appraisals of Mortgaged  Properties are obtained in connection with the
         refinancing  thereof),  the related Seller has represented  that either
         (a) the  value of the  related  Mortgaged  Property  as of the date the
         Mortgage Loan was originated  was not less than the appraised  value of
         such property at the time of  origination  of the  refinanced  Mortgage
         Loan or (b) the Loan-to-Value Ratio of the Mortgage Loan as of the date
         of  origination  of the Mortgage  Loan  generally  meets the  Company's
         underwriting guidelines;

     (xv) Interest on each Mortgage Loan is calculated on the basis of a 360-day
year consisting of twelve 30-day months; and

[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                        44

<PAGE>



                    (xvi)  Two of the  Mortgage  Loans  contain  in the  related
         Mortgage File a Destroyed Mortgage Note.

It is understood and agreed that the representations and warranties set forth in
this Section 2.03(b) shall survive delivery of the respective  Mortgage Files to
the Trustee or any Custodian.

         Upon discovery by any of the Company, the Master Servicer,  the Trustee
or any Custodian of a breach of any of the  representations  and  warranties set
forth in this  Section  2.03(b)  which  materially  and  adversely  affects  the
interests of the  Certificateholders in any Mortgage Loan, the party discovering
such breach shall give prompt written notice to the other parties (any Custodian
being so obligated under a Custodial Agreement);  provided, however, that in the
event of a breach  of the  representation  and  warranty  set  forth in  Section
2.03(b)(xii),  the party  discovering  such breach shall give such notice within
five days of discovery. Within 90 days of its discovery or its receipt of notice
of  breach,  the  Company  shall  either  (i) cure such  breach in all  material
respects or (ii) purchase such Mortgage Loan from the Trust Fund at the Purchase
Price and in the manner set forth in Section  2.02;  provided  that the  Company
shall have the option to  substitute  a Qualified  Substitute  Mortgage  Loan or
Loans  for such  Mortgage  Loan if such  substitution  occurs  within  two years
following the Closing Date;  provided that if the omission or defect would cause
the Mortgage Loan to be other than a "qualified  mortgage" as defined in Section
860G(a)(3) of the Code,  any such cure or  repurchase  must occur within 90 days
from the date  such  breach  was  discovered.  Any  such  substitution  shall be
effected  by the  Company  under the same terms and  conditions  as  provided in
Section 2.04 for  substitutions  by  Residential  Funding.  It is understood and
agreed that the  obligation of the Company to cure such breach or to so purchase
or  substitute  for any Mortgage Loan as to which such a breach has occurred and
is continuing shall constitute the sole remedy  respecting such breach available
to the  Certificateholders  or the Trustee on behalf of the  Certificateholders.
Notwithstanding  the  foregoing,  the  Company  shall  not be  required  to cure
breaches  or  purchase  or  substitute  for  Mortgage  Loans as provided in this
Section  2.03(b) if the  substance of the breach of a  representation  set forth
above also constitutes fraud in the origination of the Mortgage Loan.

         Section 2.04.      Representations and Warranties of Sellers.

         The Company,  as assignee of  Residential  Funding under the Assignment
Agreement,   hereby   assigns   to  the   Trustee   for  the   benefit   of  the
Certificateholders  all of its  right,  title and  interest  in  respect  of the
Assignment  Agreement and each Seller's Agreement applicable to a Mortgage Loan.
Insofar as the Assignment  Agreement or such Seller's  Agreement  relates to the
representations and warranties made by Residential Funding or the related Seller
in respect of such Mortgage Loan and any remedies  provided  thereunder  for any
breach of such  representations  and warranties,  such right, title and interest
may be  enforced  by the  Master  Servicer  on  behalf  of the  Trustee  and the
Certificateholders.  Upon the discovery by the Company, the Master Servicer, the
Trustee  or  any  Custodian  of a  breach  of any  of  the  representations  and
warranties made in a Seller's Agreement or the Assignment  Agreement (which, for
purposes  hereof,  will be deemed to include  any other  cause  giving rise to a
repurchase obligation under the Assignment Agreement) in respect of any Mortgage
Loan  which   materially   and   adversely   affects   the   interests   of  the
Certificateholders  in such Mortgage  Loan,  the party  discovering  such breach
shall give prompt written  notice to the other parties (any  Custodian  being so
obligated under a Custodial Agreement). The Master Servicer shall promptly

[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                        45

<PAGE>



notify the related  Seller or Residential  Funding,  as the case may be, of such
breach and request that such Seller or Residential  Funding, as the case may be,
either (i) cure such  breach in all  material  respects  within 90 days from the
date the Master  Servicer  was  notified  of such breach or (ii)  purchase  such
Mortgage  Loan from the Trust Fund at the  Purchase  Price and in the manner set
forth  in  Section  2.02;  provided  that,  in the case of a  breach  under  the
Assignment Agreement,  Residential Funding shall have the option to substitute a
Qualified  Substitute  Mortgage  Loan or Loans  for such  Mortgage  Loan if such
substitution  occurs within two years following the Closing Date;  provided that
if the  breach  would  cause the  Mortgage  Loan to be other  than a  "qualified
mortgage"  as  defined  in  Section  860G(a)(3)  of the  Code,  any such cure or
substitution  must occur within 90 days from the date the breach was discovered.
In  the  event  that  Residential  Funding  elects  to  substitute  a  Qualified
Substitute  Mortgage Loan or Loans for a Deleted  Mortgage Loan pursuant to this
Section 2.04,  Residential  Funding shall deliver to the Trustee for the benefit
of the  Certificateholders  with respect to such Qualified  Substitute  Mortgage
Loan or Loans,  the original  Mortgage Note, the Mortgage,  an Assignment of the
Mortgage in recordable  form,  and such other  documents  and  agreements as are
required by Section 2.01, with the Mortgage Note endorsed as required by Section
2.01. No substitution will be made in any calendar month after the Determination
Date for such month.  Monthly Payments due with respect to Qualified  Substitute
Mortgage Loans in the month of substitution  shall not be part of the Trust Fund
and will be retained by the Master  Servicer and remitted by the Master Servicer
to Residential  Funding on the next succeeding  Distribution Date. For the month
of  substitution,  distributions  to the  Certificateholders  will  include  the
Monthly  Payment due on a Deleted  Mortgage  Loan for such month and  thereafter
Residential  Funding shall be entitled to retain all amounts received in respect
of such Deleted  Mortgage Loan.  The Master  Servicer shall amend or cause to be
amended the Mortgage  Loan  Schedule,  and, if the Deleted  Mortgage  Loan was a
Discount Mortgage Loan, the Schedule of Discount  Fractions,  for the benefit of
the  Certificateholders to reflect the removal of such Deleted Mortgage Loan and
the  substitution  of the  Qualified  Substitute  Mortgage Loan or Loans and the
Master  Servicer shall deliver the amended  Mortgage Loan Schedule,  and, if the
Deleted  Mortgage Loan was a Discount  Mortgage  Loan,  the amended  Schedule of
Discount  Fractions,  to the  Trustee.  Upon such  substitution,  the  Qualified
Substitute  Mortgage  Loan or  Loans  shall  be  subject  to the  terms  of this
Agreement and the related  Subservicing  Agreement in all respects,  the related
Seller  shall be deemed to have made the  representations  and  warranties  with
respect to the  Qualified  Substitute  Mortgage  Loan  contained  in the related
Seller's  Agreement  as of the date of  substitution,  and the  Company  and the
Master  Servicer  shall be deemed to have made  with  respect  to any  Qualified
Substitute  Mortgage  Loan  or  Loans,  as of  the  date  of  substitution,  the
covenants,  representations  and  warranties  set forth in this Section 2.04, in
Section 2.03 hereof and in Section 4 of the Assignment Agreement, and the Master
Servicer  shall be obligated  to  repurchase  or  substitute  for any  Qualified
Substitute  Mortgage  Loan as to which a  Repurchase  Event (as  defined  in the
Assignment  Agreement)  has  occurred  pursuant  to Section 4 of the  Assignment
Agreement.

         In connection with the substitution of one or more Qualified Substitute
Mortgage Loans for one or more Deleted  Mortgage Loans, the Master Servicer will
determine  the amount (if any) by which the aggregate  principal  balance of all
such Qualified  Substitute Mortgage Loans as of the date of substitution is less
than the aggregate Stated  Principal  Balance of all such Deleted Mortgage Loans
(in each case after application of the principal portion of the Monthly Payments
due  in  the  month  of   substitution   that  are  to  be  distributed  to  the
Certificateholders in

[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                        46

<PAGE>



the month of substitution). Residential Funding shall deposit the amount of such
shortfall  into the Custodial  Account on the day of  substitution,  without any
reimbursement therefor.  Residential Funding shall give notice in writing to the
Trustee  of such  event,  which  notice  shall be  accompanied  by an  Officers'
Certificate  as to the  calculation  of such  shortfall  and (subject to Section
10.01(f)) by an Opinion of Counsel to the effect that such substitution will not
cause (a) any  federal tax to be imposed on the Trust  Fund,  including  without
limitation,  any federal tax imposed on "prohibited  transactions" under Section
860F(a)(1)  of the Code or on  "contributions  after the  start-up  date"  under
Section  860G(d)(1)  of the Code or (b) any portion of the Trust Fund to fail to
qualify as a REMIC at any time that any Certificate is outstanding.

         It is  understood  and  agreed  that the  obligation  of the  Seller or
Residential  Funding, as the case may be, to cure such breach or purchase (or in
the case of  Residential  Funding to  substitute  for) such  Mortgage Loan as to
which such a breach has occurred and is  continuing  shall  constitute  the sole
remedy respecting such breach available to the Certificateholders or the Trustee
on behalf of the  Certificateholders.  If the  Master  Servicer  is  Residential
Funding, then the Trustee shall also have the right to give the notification and
require  the  purchase  or  substitution  provided  for in the second  preceding
paragraph in the event of such a breach of a representation  or warranty made by
Residential Funding in the Assignment Agreement. In connection with the purchase
of or  substitution  for any such  Mortgage  Loan by  Residential  Funding,  the
Trustee shall assign to Residential Funding all of the right, title and interest
in respect of the Seller's Agreement and the Assignment  Agreement applicable to
such Mortgage Loan.

         Section 2.05.      Execution and Authentication of Certificates.

         The Trustee acknowledges the assignment to it of the Mortgage Loans and
the  delivery  of the  Mortgage  Files to it, or any  Custodian  on its  behalf,
subject to any exceptions noted, together with the assignment to it of all other
assets  included  in the Trust  Fund,  receipt of which is hereby  acknowledged.
Concurrently with such delivery and in exchange therefor, the Trustee,  pursuant
to the written request of the Company executed by an officer of the Company, has
executed and caused to be  authenticated  and  delivered to or upon the order of
the  Company  the  Certificates  in  authorized   denominations  which  evidence
ownership of the entire Trust Fund.

[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                        47

<PAGE>



                                   ARTICLE III

                          ADMINISTRATION AND SERVICING
                                OF MORTGAGE LOANS

         Section 3.01.      Master Servicer to Act as Servicer.

         (a) The Master Servicer shall service and administer the Mortgage Loans
in accordance with the terms of this Agreement and the respective Mortgage Loans
and shall have full power and authority, acting alone or through Subservicers as
provided in Section 3.02,  to do any and all things which it may deem  necessary
or desirable in  connection  with such  servicing  and  administration.  Without
limiting the generality of the foregoing, the Master Servicer in its own name or
in the name of a Subservicer  is hereby  authorized and empowered by the Trustee
when the Master  Servicer or the  Subservicer,  as the case may be,  believes it
appropriate  in its best  judgment,  to execute  and  deliver,  on behalf of the
Certificateholders  and the Trustee or any of them,  any and all  instruments of
satisfaction or cancellation,  or of partial or full release or discharge, or of
consent to assumption or modification in connection with a proposed  conveyance,
or of  assignment  of any  Mortgage  and Mortgage  Note in  connection  with the
repurchase  of a Mortgage  Loan and all other  comparable  instruments,  or with
respect to the  modification  or  re-recording  of a Mortgage for the purpose of
correcting the Mortgage,  the subordination of the lien of the Mortgage in favor
of a public utility company or government  agency or unit with powers of eminent
domain, the taking of a deed in lieu of foreclosure,  the completion of judicial
or  non-judicial  foreclosure,  the  conveyance  of a  Mortgaged  Property to an
Insurer, the acquisition of any property acquired by foreclosure or deed in lieu
of  foreclosure,  or the  management,  marketing and  conveyance of any property
acquired  by  foreclosure  or deed in lieu of  foreclosure  with  respect to the
Mortgage Loans and with respect to the Mortgaged Properties. Notwithstanding the
foregoing,  subject to Section 3.07(a), the Master Servicer shall not permit any
modification with respect to any Mortgage Loan that would both constitute a sale
or exchange of such Mortgage Loan within the meaning of Section 1001 of the Code
and any proposed,  temporary or final regulations  promulgated thereunder (other
than in  connection  with a proposed  conveyance  or assumption of such Mortgage
Loan that is treated  as a  Principal  Prepayment  in Full  pursuant  to Section
3.13(d) hereof) and cause the Trust Fund to fail to qualify as a REMIC under the
Code. The Trustee shall furnish the Master  Servicer with any powers of attorney
and other  documents  necessary or appropriate to enable the Master  Servicer to
service and administer the Mortgage  Loans.  The Trustee shall not be liable for
any action  taken by the Master  Servicer  or any  Subservicer  pursuant to such
powers of attorney.  In servicing and administering any Nonsubserviced  Mortgage
Loan,  the Master  Servicer  shall,  to the extent  not  inconsistent  with this
Agreement,  comply with the Program  Guide as if it were the  originator of such
Mortgage Loan and had retained the servicing  rights and  obligations in respect
thereof.  In connection with servicing and administering the Mortgage Loans, the
Master  Servicer  and any  Affiliate  of the  Master  Servicer  (i) may  perform
services such as  appraisals  and  brokerage  services that are not  customarily
provided by servicers  of mortgage  loans,  and shall be entitled to  reasonable
compensation  therefor in accordance  with Section 3.10 and (ii) may, at its own
discretion and on behalf of the Trustee,  obtain credit  information in the form
of a "credit score" from a credit repository.


[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                        48

<PAGE>



         (b) All costs  incurred by the Master  Servicer or by  Subservicers  in
effecting the timely payment of taxes and assessments on the properties  subject
to the  Mortgage  Loans  shall  not,  for the  purpose  of  calculating  monthly
distributions to the Certificateholders,  be added to the amount owing under the
related Mortgage Loans,  notwithstanding that the terms of such Mortgage Loan so
permit,  and such costs shall be recoverable to the extent  permitted by Section
3.10(a)(ii).

         (c) The  Master  Servicer  may  enter  into one or more  agreements  in
connection with the offering of pass-through  certificates  evidencing interests
in one or more of the  Certificates  providing  for the  payment  by the  Master
Servicer of amounts  received by the Master  Servicer as servicing  compensation
hereunder and required to cover certain  Prepayment  Interest  Shortfalls on the
Mortgage Loans, which payment obligation will thereafter be an obligation of the
Master Servicer hereunder.

     Section  3.02.   Subservicing   Agreements   Between  Master  Servicer  and
Subservicers; Enforcement of Subservicers' and Sellers' Obligations.

         (a) The Master Servicer may continue in effect Subservicing  Agreements
entered into by Residential  Funding and Subservicers prior to the execution and
delivery of this Agreement,  and may enter into new Subservicing Agreements with
Subservicers,  for  the  servicing  and  administration  of all or  some  of the
Mortgage Loans. Each Subservicer of a Mortgage Loan shall be entitled to receive
and retain,  as provided in the related  Subservicing  Agreement  and in Section
3.07, the related  Subservicing  Fee from payments of interest  received on such
Mortgage Loan after payment of all amounts required to be remitted to the Master
Servicer  in respect of such  Mortgage  Loan.  For any  Mortgage  Loan that is a
Nonsubserviced  Mortgage Loan, the Master  Servicer shall be entitled to receive
and retain an amount equal to the  Subservicing  Fee from  payments of interest.
Unless the context otherwise  requires,  references in this Agreement to actions
taken or to be taken by the Master  Servicer in  servicing  the  Mortgage  Loans
include  actions taken or to be taken by a  Subservicer  on behalf of the Master
Servicer.  Each Subservicing Agreement will be upon such terms and conditions as
are  generally   required  or  permitted  by  the  Program  Guide  and  are  not
inconsistent  with this Agreement and as the Master Servicer and the Subservicer
have agreed. A representative form of Subservicing Agreement is attached to this
Agreement as Exhibit G. With the approval of the Master Servicer,  a Subservicer
may  delegate its  servicing  obligations  to  third-party  servicers,  but such
Subservicer will remain obligated under the related Subservicing Agreement.  The
Master  Servicer  and a  Subservicer  may enter  into  amendments  thereto  or a
different form of Subservicing  Agreement,  and the form referred to or included
in the Program Guide is merely  provided for information and shall not be deemed
to limit in any respect the discretion of the Master Servicer to modify or enter
into  different  Subservicing  Agreements;  provided,  however,  that  any  such
amendments  or  different  forms  shall be  consistent  with and not violate the
provisions of either this Agreement or the Program Guide in a manner which would
materially and adversely affect the interests of the Certificateholders.

         (b) As part of its servicing activities hereunder, the Master Servicer,
for the benefit of the Trustee  and the  Certificateholders,  shall use its best
reasonable  efforts to enforce the  obligations  of each  Subservicer  under the
related  Subservicing  Agreement  and of each Seller under the related  Seller's
Agreement, to the extent that the non-performance of any such

[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                        49

<PAGE>



obligation  would  have a  material  and  adverse  effect  on a  Mortgage  Loan,
including,  without  limitation,  the  obligation to purchase a Mortgage Loan on
account of defective documentation,  as described in Section 2.02, or on account
of a breach of a representation or warranty,  as described in Section 2.04. Such
enforcement,  including,  without  limitation,  the legal prosecution of claims,
termination of Subservicing  Agreements or Seller's Agreements,  as appropriate,
and the pursuit of other appropriate remedies, shall be in such form and carried
out to such an extent and at such time as the Master  Servicer  would  employ in
its good faith  business  judgment and which are normal and usual in its general
mortgage servicing  activities.  The Master Servicer shall pay the costs of such
enforcement at its own expense, and shall be reimbursed therefor only (i) from a
general  recovery  resulting from such  enforcement to the extent,  if any, that
such recovery exceeds all amounts due in respect of the related Mortgage Loan or
(ii) from a specific  recovery of costs,  expenses or attorneys fees against the
party against whom such enforcement is directed.

         Section 3.03.      Successor Subservicers.

         The Master  Servicer  shall be entitled to terminate  any  Subservicing
Agreement  that may exist in  accordance  with the terms and  conditions of such
Subservicing  Agreement and without any limitation by virtue of this  Agreement;
provided,  however,  that  in the  event  of  termination  of  any  Subservicing
Agreement by the Master Servicer or the  Subservicer,  the Master Servicer shall
either act as servicer of the related Mortgage Loan or enter into a Subservicing
Agreement with a successor  Subservicer  which will be bound by the terms of the
related  Subservicing  Agreement.  If the Master  Servicer or any  Affiliate  of
Residential  Funding  acts as  servicer,  it will not assume  liability  for the
representations  and  warranties of the  Subservicer  which it replaces.  If the
Master  Servicer   enters  into  a  Subservicing   Agreement  with  a  successor
Subservicer,  the  Master  Servicer  shall use  reasonable  efforts  to have the
successor  Subservicer assume liability for the  representations  and warranties
made by the terminated Subservicer in respect of the related Mortgage Loans and,
in the event of any such  assumption  by the successor  Subservicer,  the Master
Servicer may, in the exercise of its business  judgment,  release the terminated
Subservicer from liability for such representations and warranties.

         Section 3.04.      Liability of the Master Servicer.

         Notwithstanding  any Subservicing  Agreement,  any of the provisions of
this  Agreement  relating  to  agreements  or  arrangements  between  the Master
Servicer or a Subservicer or reference to actions taken through a Subservicer or
otherwise,  the Master Servicer shall remain obligated and liable to the Trustee
and the  Certificateholders  for the servicing and administering of the Mortgage
Loans in accordance  with the  provisions of Section 3.01 without  diminution of
such  obligation  or  liability  by virtue of such  Subservicing  Agreements  or
arrangements or by virtue of indemnification from the Subservicer or the Company
and to the same extent and under the same terms and  conditions as if the Master
Servicer alone were servicing and  administering  the Mortgage Loans. The Master
Servicer  shall be entitled to enter into any agreement  with a  Subservicer  or
Seller for  indemnification of the Master Servicer and nothing contained in this
Agreement shall be deemed to limit or modify such indemnification.


[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                        50

<PAGE>



     Section 3.05. No Contractual  Relationship  Between Subservicer and Trustee
or Certificateholders.

         Any  Subservicing  Agreement  that may be  entered  into and any  other
transactions or services  relating to the Mortgage Loans involving a Subservicer
in its capacity as such and not as an  originator  shall be deemed to be between
the  Subservicer  and  the  Master  Servicer  alone  and  the  Trustee  and  the
Certificateholders shall not be deemed parties thereto and shall have no claims,
rights,  obligations,  duties or liabilities  with respect to the Subservicer in
its  capacity  as such  except  as set  forth in  Section  3.06.  The  foregoing
provision  shall  not in any way  limit a  Subservicer's  obligation  to cure an
omission or defect or to  repurchase  a Mortgage  Loan as referred to in Section
2.02 hereof.

     Section  3.06.  Assumption or  Termination  of  Subservicing  Agreements by
Trustee.
         (a) In the event the Master  Servicer shall for any reason no longer be
the master servicer  (including by reason of an Event of Default),  the Trustee,
its  designee  or its  successor  shall  thereupon  assume all of the rights and
obligations of the Master  Servicer under each  Subservicing  Agreement that may
have been entered into. The Trustee,  its designee or the successor servicer for
the  Trustee  shall be  deemed  to have  assumed  all of the  Master  Servicer's
interest  therein  and to have  replaced  the Master  Servicer as a party to the
Subservicing  Agreement to the same extent as if the Subservicing  Agreement had
been assigned to the assuming  party except that the Master  Servicer  shall not
thereby be relieved  of any  liability  or  obligations  under the  Subservicing
Agreement.

         (b) The Master Servicer  shall,  upon request of the Trustee but at the
expense of the Master Servicer,  deliver to the assuming party all documents and
records  relating to each  Subservicing  Agreement  and the Mortgage  Loans then
being  serviced  and an  accounting  of  amounts  collected  and  held by it and
otherwise use its best efforts to effect the orderly and  efficient  transfer of
each Subservicing Agreement to the assuming party.

     Section 3.07.  Collection of Certain  Mortgage Loan  Payments;  Deposits to
Custodial Account.
         (a) The Master  Servicer shall make  reasonable  efforts to collect all
payments  called for under the terms and provisions of the Mortgage  Loans,  and
shall, to the extent such procedures shall be consistent with this Agreement and
the terms and provisions of any related Primary  Insurance  Policy,  follow such
collection procedures as it would employ in its good faith business judgment and
which  are  normal  and  usual in its  general  mortgage  servicing  activities.
Consistent  with the  foregoing,  the Master  Servicer may in its discretion (i)
waive any late payment  charge or any prepayment  charge or penalty  interest in
connection  with the  prepayment of a Mortgage Loan and (ii) extend the Due Date
for  payments  due on a Mortgage  Loan in  accordance  with the  Program  Guide;
provided,  however, that the Master Servicer shall first determine that any such
waiver  or  extension  will not  impair  the  coverage  of any  related  Primary
Insurance  Policy  or  materially  adversely  affect  the  lien  of the  related
Mortgage.  In the event of any such arrangement,  the Master Servicer shall make
timely  advances on the related  Mortgage  Loan during the  scheduled  period in
accordance  with  the  amortization  schedule  of  such  Mortgage  Loan  without
modification thereof by reason of such arrangements unless otherwise

[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                        51

<PAGE>



agreed to by the  Holders  of the  Classes  of  Certificates  affected  thereby;
provided,  however,  that no such  extension  shall be made if any such  advance
would be a Nonrecoverable Advance.  Consistent with the terms of this Agreement,
the Master Servicer may also waive, modify or vary any term of any Mortgage Loan
or consent to the postponement of strict compliance with any such term or in any
manner  grant   indulgence  to  any  Mortgagor  if  in  the  Master   Servicer's
determination  such waiver,  modification,  postponement  or  indulgence  is not
materially  adverse to the  interests  of the  Certificateholders  (taking  into
account any  estimated  Realized  Loss that might  result  absent such  action);
provided,  however, that the Master Servicer may not modify materially or permit
any Subservicer to modify any Mortgage Loan,  including  without  limitation any
modification  that would  change the Mortgage  Rate,  forgive the payment of any
principal or interest  (unless in connection with the liquidation of the related
Mortgage Loan or except in connection  with  prepayments to the extent that such
reamortization  is not  inconsistent  with the terms of the Mortgage  Loan),  or
extend the final maturity date of such Mortgage Loan,  unless such Mortgage Loan
is in default  or, in the  judgment  of the  Master  Servicer,  such  default is
reasonably foreseeable;  and provided,  further, that no such modification shall
reduce the interest rate on a Mortgage Loan below the sum of the Pool Strip Rate
and the sum of the rates at which the  Servicing  Fee and the  Subservicing  Fee
with respect to such Mortgage Loan accrue. In connection with any Curtailment of
a Mortgage Loan, the Master Servicer,  to the extent not  inconsistent  with the
terms of the Mortgage Note and local law and  practice,  may permit the Mortgage
Loan to be  reamortized  such that the  Monthly  Payment is  recalculated  as an
amount that will fully amortize the remaining Stated  Principal  Balance thereof
by the original  Maturity Date based on the original  Mortgage  Rate;  provided,
that  such  re-amortization  shall not be  permitted  if it would  constitute  a
reissuance of the Mortgage Loan for federal income tax purposes.

         (b) The Master  Servicer  shall  establish  and  maintain  a  Custodial
Account in which the Master Servicer shall deposit or cause to be deposited on a
daily basis,  except as otherwise  specifically  provided herein,  the following
payments and  collections  remitted by Subservicers or received by it in respect
of the Mortgage  Loans  subsequent to the Cut-off Date (other than in respect of
principal and interest on the Mortgage Loans due on or before the Cut-off Date):

                    (i)  All  payments  on  account  of   principal,   including
         Principal  Prepayments made by Mortgagors on the Mortgage Loans and the
         principal  component of any Subservicer  Advance or of any REO Proceeds
         received  in  connection   with  an  REO  Property  for  which  an  REO
         Disposition has occurred;

                    (ii) All  payments on account of  interest  at the  Adjusted
         Mortgage Rate on the Mortgage Loans,  including  Buydown Funds, if any,
         and the  interest  component of any  Subservicer  Advance or of any REO
         Proceeds  received in connection  with an REO Property for which an REO
         Disposition has occurred;

     (iii)  Insurance  Proceeds  and  Liquidation  Proceeds  (net of any related
expenses of the Subservicer);
                    (iv) All proceeds of any Mortgage Loans  purchased  pursuant
         to Section  2.02,  2.03,  2.04 or 4.07 and all  amounts  required to be
         deposited in connection with the substitution of a Qualified Substitute
         Mortgage Loan pursuant to Section 2.03 or 2.04;

[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                        52

<PAGE>



     (v) Any amounts  required to be  deposited  pursuant to Section  3.07(c) or
3.21; and
                    (vi) All amounts transferred from the Certificate Account to
         the Custodial Account in accordance with Section 4.02(a).

The  foregoing  requirements  for  deposit  in the  Custodial  Account  shall be
exclusive,  it being understood and agreed that, without limiting the generality
of the foregoing, payments on the Mortgage Loans which are not part of the Trust
Fund  (consisting  of  payments  in respect of  principal  and  interest  on the
Mortgage Loans due on or before the Cut-off Date) and payments or collections in
the nature of prepayment  charges or late payment charges or assumption fees may
but need not be deposited by the Master  Servicer in the Custodial  Account.  In
the event any amount not required to be deposited in the Custodial Account is so
deposited,  the Master  Servicer may at any time  withdraw  such amount from the
Custodial  Account,  any provision herein to the contrary  notwithstanding.  The
Custodial  Account  may  contain  funds that  belong to one or more trust  funds
created for mortgage  pass-through  certificates of other series and may contain
other  funds  respecting  payments  on mortgage  loans  belonging  to the Master
Servicer  or   serviced   or  master   serviced  by  it  on  behalf  of  others.
Notwithstanding  such  commingling  of funds,  the  Master  Servicer  shall keep
records that  accurately  reflect the funds on deposit in the Custodial  Account
that have been identified by it as being attributable to the Mortgage Loans.

         With respect to Insurance Proceeds,  Liquidation Proceeds, REO Proceeds
and the proceeds of the purchase of any Mortgage Loan pursuant to Sections 2.02,
2.03,  2.04 and 4.07  received in any calendar  month,  the Master  Servicer may
elect to treat such amounts as included in the Available Distribution Amount for
the Distribution Date in the month of receipt, but is not obligated to do so. If
the Master Servicer so elects, such amounts will be deemed to have been received
(and any related Realized Loss shall be deemed to have occurred) on the last day
of the month prior to the receipt thereof.

         (c) The  Master  Servicer  shall  use its best  efforts  to  cause  the
institution  maintaining  the  Custodial  Account  to  invest  the  funds in the
Custodial  Account  attributable to the Mortgage Loans in Permitted  Investments
which shall  mature not later than the  Certificate  Account  Deposit  Date next
following the date of such investment (with the exception of the Amount Held for
Future  Distribution)  and which shall not be sold or disposed of prior to their
maturities.  All income and gain realized from any such investment  shall be for
the benefit of the Master  Servicer as  additional  servicing  compensation  and
shall be subject to its withdrawal or order from time to time. The amount of any
losses  incurred  in  respect  of  any  such  investments  attributable  to  the
investment of amounts in respect of the Mortgage Loans shall be deposited in the
Custodial  Account by the Master  Servicer out of its own funds  immediately  as
realized.

         (d) The  Master  Servicer  shall  give  notice to the  Trustee  and the
Company of any change in the location of the Custodial  Account and the location
of the Certificate Account prior to the use thereof.

[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                        53

<PAGE>




         Section 3.08.      Subservicing Accounts; Servicing Accounts.

         (a) In those cases where a  Subservicer  is  servicing a Mortgage  Loan
pursuant  to a  Subservicing  Agreement,  the Master  Servicer  shall  cause the
Subservicer,  pursuant to the Subservicing  Agreement, to establish and maintain
one or more Subservicing Accounts which shall be an Eligible Account or, if such
account is not an Eligible Account,  shall generally satisfy the requirements of
the Program Guide and be otherwise  acceptable  to the Master  Servicer and each
Rating  Agency.  The  Subservicer  will be required  thereby to deposit into the
Subservicing Account on a daily basis all proceeds of Mortgage Loans received by
the  Subservicer,  less its  Subservicing  Fees and  unreimbursed  advances  and
expenses,  to  the  extent  permitted  by  the  Subservicing  Agreement.  If the
Subservicing  Account is not an Eligible  Account,  the Master Servicer shall be
deemed to have received such monies upon receipt thereof by the Subservicer. The
Subservicer  shall  not be  required  to  deposit  in the  Subservicing  Account
payments or collections  in the nature of prepayment  charges or late charges or
assumption fees. On or before the date specified in the Program Guide, but in no
event later than the  Determination  Date,  the Master  Servicer shall cause the
Subservicer,  pursuant  to the  Subservicing  Agreement,  to remit to the Master
Servicer for deposit in the Custodial Account all funds held in the Subservicing
Account with respect to each Mortgage Loan serviced by such Subservicer that are
required to be remitted to the Master  Servicer.  The  Subservicer  will also be
required,  pursuant to the Subservicing  Agreement, to advance on such scheduled
date of  remittance  amounts  equal to any  scheduled  monthly  installments  of
principal  and interest  less its  Subservicing  Fees on any Mortgage  Loans for
which payment was not received by the  Subservicer.  This  obligation to advance
with respect to each  Mortgage  Loan will continue up to and including the first
of the month following the date on which the related Mortgaged  Property is sold
at a  foreclosure  sale  or is  acquired  by the  Trust  Fund by deed in lieu of
foreclosure  or  otherwise.  All such advances  received by the Master  Servicer
shall be deposited promptly by it in the Custodial Account.

         (b) The Subservicer may also be required,  pursuant to the Subservicing
Agreement,  to remit to the Master Servicer for deposit in the Custodial Account
interest at the Adjusted  Mortgage  Rate (or Modified Net Mortgage Rate plus the
rate per annum at which the  Servicing  Fee  accrues  in the case of a  Modified
Mortgage Loan) on any Curtailment  received by such  Subservicer in respect of a
Mortgage Loan from the related  Mortgagor during any month that is to be applied
by the  Subservicer  to reduce  the  unpaid  principal  balance  of the  related
Mortgage Loan as of the first day of such month, from the date of application of
such  Curtailment to the first day of the following month. Any amounts paid by a
Subservicer  pursuant to the preceding  sentence shall be for the benefit of the
Master Servicer as additional servicing compensation and shall be subject to its
withdrawal or order from time to time pursuant to Sections 3.10(a)(iv) and (v).

         (c) In addition to the Custodial  Account and the Certificate  Account,
the Master Servicer shall for any Nonsubserviced  Mortgage Loan, and shall cause
the Subservicers  for Subserviced  Mortgage Loans to, establish and maintain one
or more Servicing  Accounts and deposit and retain therein all collections  from
the  Mortgagors  (or  advances  from  Subservicers)  for the  payment  of taxes,
assessments,  hazard insurance premiums,  Primary Insurance Policy premiums,  if
applicable,  or  comparable  items  for  the  account  of the  Mortgagors.  Each
Servicing Account shall satisfy the requirements for a Subservicing Account and,
to the extent permitted

[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                        54

<PAGE>



by the Program Guide or as is otherwise  acceptable to the Master Servicer,  may
also function as a Subservicing  Account.  Withdrawals of amounts related to the
Mortgage  Loans from the  Servicing  Accounts may be made only to effect  timely
payment of taxes,  assessments,  hazard insurance  premiums,  Primary  Insurance
Policy  premiums,  if applicable,  or comparable  items, to reimburse the Master
Servicer  or  Subservicer  out of  related  collections  for any  payments  made
pursuant to Sections  3.11 (with  respect to the Primary  Insurance  Policy) and
3.12(a) (with respect to hazard insurance), to refund to any Mortgagors any sums
as may be determined to be overages, to pay interest, if required, to Mortgagors
on balances in the  Servicing  Account or to clear and  terminate  the Servicing
Account at the  termination of this Agreement in accordance with Section 9.01 or
in  accordance  with the Program  Guide.  As part of its servicing  duties,  the
Master Servicer shall, and the Subservicers  will,  pursuant to the Subservicing
Agreements,  be  required  to pay to the  Mortgagors  interest  on funds in this
account to the extent required by law.

         (d) The Master  Servicer shall advance the payments  referred to in the
preceding  subsection  that are not timely paid by the Mortgagors or advanced by
the  Subservicers on the date when the tax, premium or other cost for which such
payment is  intended  is due,  but the Master  Servicer  shall be required so to
advance only to the extent that such advances, in the good faith judgment of the
Master  Servicer,  will be recoverable  by the Master  Servicer out of Insurance
Proceeds, Liquidation Proceeds or otherwise.

     Section 3.09. Access to Certain Documentation and Information Regarding the
Mortgage Loans.

         In the event  that  compliance  with this  Section  3.09 shall make any
Class of Certificates legal for investment by federally insured savings and loan
associations,  the Master Servicer shall provide,  or cause the  Subservicers to
provide,  to the Trustee,  the Office of Thrift  Supervision or the FDIC and the
supervisory  agents and examiners thereof access to the documentation  regarding
the Mortgage  Loans  required by applicable  regulations of the Office of Thrift
Supervision,  such access being afforded without charge but only upon reasonable
request and during normal business hours at the offices designated by the Master
Servicer. The Master Servicer shall permit such representatives to photocopy any
such  documentation  and shall  provide  equipment  for that purpose at a charge
reasonably approximating the cost of such photocopying to the Master Servicer.

         Section 3.10.      Permitted Withdrawals from the Custodial Account.

         (a) The Master Servicer may, from time to time as provided herein, make
withdrawals from the Custodial Account of amounts on deposit therein pursuant to
Section  3.07 that are  attributable  to the  Mortgage  Loans for the  following
purposes:

     (i) to make deposits into the Certificate Account in the amounts and in the
manner provided for in Section 4.01;
                    (ii) to  reimburse  itself or the  related  Subservicer  for
         previously  unreimbursed advances or expenses made pursuant to Sections
         3.01,  3.07(a),  3.08,  3.11,  3.12(a),  3.14  and  4.04  or  otherwise
         reimbursable pursuant to the terms of this Agreement, such

[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                        55

<PAGE>



         withdrawal  right  being  limited to  amounts  received  on  particular
         Mortgage Loans (including,  for this purpose,  REO Proceeds,  Insurance
         Proceeds,  Liquidation  Proceeds  and  proceeds  from the purchase of a
         Mortgage  Loan  pursuant  to Section  2.02,  2.03,  2.04 or 4.07) which
         represent (A) Late  Collections of Monthly  Payments for which any such
         advance  was  made in the  case of  Subservicer  Advances  or  Advances
         pursuant to Section  4.04 and (B)  recoveries  of amounts in respect of
         which such advances were made in the case of Servicing Advances;

                    (iii) to pay to itself or the  related  Subservicer  (if not
         previously  retained by such  Subservicer) out of each payment received
         by the Master  Servicer on account of  interest  on a Mortgage  Loan as
         contemplated  by  Sections  3.14  and  3.16,  an  amount  equal to that
         remaining portion of any such payment as to interest (but not in excess
         of the  Servicing  Fee  and the  Subservicing  Fee,  if not  previously
         retained) which, when deducted,  will result in the remaining amount of
         such interest  being interest at the Net Mortgage Rate (or Modified Net
         Mortgage  Rate in the case of a Modified  Mortgage  Loan) on the amount
         specified in the amortization  schedule of the related Mortgage Loan as
         the principal balance thereof at the beginning of the period respecting
         which  such  interest  was paid  after  giving  effect to any  previous
         Curtailments;

                    (iv) to pay to itself as additional  servicing  compensation
         any  interest or  investment  income  earned on funds  deposited in the
         Custodial  Account that it is entitled to withdraw  pursuant to Section
         3.07(c);

     (v) to pay to itself as additional  servicing  compensation any Foreclosure
Profits,  and any  amounts  remitted by  Subservicers  as interest in respect of
Curtailments pursuant to Section 3.08(b);
                    (vi) to pay to itself, a Subservicer,  a Seller, Residential
         Funding,  the Company or any other appropriate  Person, as the case may
         be, with respect to each Mortgage Loan or property  acquired in respect
         thereof that has been  purchased or otherwise  transferred  pursuant to
         Section 2.02,  2.03,  2.04, 4.07 or 9.01, all amounts  received thereon
         and not required to be distributed to the  Certificateholders as of the
         date on which the related Stated Principal Balance or Purchase Price is
         determined;

                    (vii) to reimburse itself or the related Subservicer for any
         Nonrecoverable  Advance  or  Advances  in the  manner and to the extent
         provided in subsection (c) below, any Advance made in connection with a
         modification  of a Mortgage Loan that is in default or, in the judgment
         of the Master Servicer,  default is reasonably  foreseeable pursuant to
         Section 3.07(a), to the extent the amount of the Advance has been added
         to the  outstanding  principal  balance of the  Mortgage  Loan,  or any
         Advance  reimbursable  to  the  Master  Servicer  pursuant  to  Section
         4.02(a)(iii);

                    (viii) to  reimburse  itself  or the  Company  for  expenses
         incurred by and  reimbursable to it or the Company pursuant to Sections
         3.13,  3.14(c),  6.03,  10.01  or  otherwise,  or  in  connection  with
         enforcing any repurchase, substitution or indemnification obligation of
         any Seller  (other than an Affiliate  of the  Company)  pursuant to the
         related Seller's Agreement;

[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                        56

<PAGE>




                    (ix) to  reimburse  itself for  amounts  expended  by it (a)
         pursuant  to  Section  3.14  in  good  faith  in  connection  with  the
         restoration  of  property  damaged by an  Uninsured  Cause,  and (b) in
         connection with the liquidation of a Mortgage Loan or disposition of an
         REO Property to the extent not otherwise  reimbursed pursuant to clause
         (ii) or (viii) above; and

     (x) to withdraw any amount deposited in the Custodial  Account that was not
required to be deposited therein pursuant to Section 3.07.
         (b) Since,  in connection  with  withdrawals  pursuant to clauses (ii),
(iii),  (v) and (vi), the Master  Servicer's  entitlement  thereto is limited to
collections  or other  recoveries  on the  related  Mortgage  Loan,  the  Master
Servicer  shall keep and maintain  separate  accounting,  on a Mortgage  Loan by
Mortgage  Loan basis,  for the purpose of  justifying  any  withdrawal  from the
Custodial Account pursuant to such clauses.

         (c) The Master  Servicer  shall be entitled to reimburse  itself or the
related  Subservicer for any advance made in respect of a Mortgage Loan that the
Master Servicer determines to be a Nonrecoverable Advance by withdrawal from the
Custodial  Account of amounts on deposit  therein  attributable  to the Mortgage
Loans  on any  Certificate  Account  Deposit  Date  succeeding  the date of such
determination.  Such  right of  reimbursement  in  respect  of a  Nonrecoverable
Advance  on any such  Certificate  Account  Deposit  Date shall be limited to an
amount  not  exceeding  the  portion  of  such  advance  previously  paid to the
Certificateholders (and not theretofore reimbursed to the Master Servicer or the
related Subservicer).

     Section 3.11.  Maintenance of the Primary Insurance  Policies;  Collections
Thereunder.
         (a) The Master  Servicer  shall not take, or permit any  Subservicer to
take, any action which would result in non-coverage under any applicable Primary
Insurance  Policy of any loss which,  but for the actions of the Master Servicer
or Subservicer,  would have been covered  thereunder.  To the extent coverage is
available,  the Master Servicer shall keep or cause to be kept in full force and
effect each such Primary  Insurance  Policy until the  principal  balance of the
related Mortgage Loan secured by a Mortgaged  Property is reduced to 80% or less
of  the  Appraised  Value  in  the  case  of  such  a  Mortgage  Loan  having  a
Loan-to-Value  Ratio at origination in excess of 80%, provided that such Primary
Insurance  Policy  was in  place as of the  Cut-off  Date  and the  Company  had
knowledge  of such  Primary  Insurance  Policy.  The  Master  Servicer  shall be
entitled to cancel or permit the discontinuation of any Primary Insurance Policy
as to any Mortgage Loan, if the Stated Principal Balance of the Mortgage Loan is
reduced  below an  amount  equal to 80% of the  appraised  value of the  related
Mortgaged  Property as  determined  in any  appraisal  thereof after the Closing
Date,  or if the  Loan-to-Value  Ratio  is  reduced  below  80% as a  result  of
principal  payments on the Mortgage  Loan after the Closing  Date.  In the event
that the Company  gains  knowledge  that as of the Closing Date, a Mortgage Loan
had a Loan-to-Value Ratio at origination in excess of 80% and is not the subject
of a Primary  Insurance  Policy (and was not  included in any  exception  to the
representation in Section 2.03(b)(iv)) and that such Mortgage Loan has a current
Loan-to-Value  Ratio in excess  of 80% then the  Master  Servicer  shall use its
reasonable  efforts to obtain and  maintain  a Primary  Insurance  Policy to the
extent  that such a policy is  obtainable  at a  reasonable  price.  The  Master
Servicer shall not cancel or refuse to renew any such Primary  Insurance  Policy
applicable to a

[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                        57

<PAGE>



Nonsubserviced  Mortgage  Loan,  or  consent  to any  Subservicer  canceling  or
refusing to renew any such Primary  Insurance  Policy  applicable  to a Mortgage
Loan subserviced by it, that is in effect at the date of the initial issuance of
the  Certificates  and is  required  to be kept in force  hereunder  unless  the
replacement  Primary Insurance Policy for such canceled or non-renewed policy is
maintained  with an insurer  whose  claims-paying  ability is acceptable to each
Rating Agency for mortgage pass-through certificates having a rating equal to or
better than the lower of the  then-current  rating or the rating assigned to the
Certificates as of the Closing Date by such Rating Agency.

         (b) In connection with its activities as administrator  and servicer of
the  Mortgage  Loans,  the  Master  Servicer  agrees to  present or to cause the
related  Subservicer  to  present,  on  behalf  of  the  Master  Servicer,   the
Subservicer,  if any,  the  Trustee  and the  Certificateholders,  claims to the
Insurer under any Primary Insurance  Policies,  in a timely manner in accordance
with such  policies,  and,  in this  regard,  to take or cause to be taken  such
reasonable  action as shall be  necessary to permit  recovery  under any Primary
Insurance  Policies  respecting  defaulted  Mortgage Loans.  Pursuant to Section
3.07,  any Insurance  Proceeds  collected by or remitted to the Master  Servicer
under  any  Primary  Insurance  Policies  shall be  deposited  in the  Custodial
Account, subject to withdrawal pursuant to Section 3.10.

     Section  3.12.  Maintenance  of Fire  Insurance  and Omissions and Fidelity
Coverage.
         (a) The Master  Servicer shall cause to be maintained for each Mortgage
Loan (other than a Cooperative Loan) fire insurance with extended coverage in an
amount  which is equal to the  lesser  of the  principal  balance  owing on such
Mortgage  Loan  or 100  percent  of the  insurable  value  of the  improvements;
provided,  however,  that such coverage may not be less than the minimum  amount
required to fully compensate for any loss or damage on a replacement cost basis.
To the extent it may do so without breaching the related Subservicing Agreement,
the Master  Servicer  shall  replace  any  Subservicer  that does not cause such
insurance, to the extent it is available, to be maintained.  The Master Servicer
shall also cause to be maintained on property acquired upon foreclosure, or deed
in lieu of  foreclosure,  of any Mortgage Loan (other than a Cooperative  Loan),
fire  insurance  with extended  coverage in an amount which is at least equal to
the  amount  necessary  to avoid  the  application  of any  co-insurance  clause
contained in the related hazard insurance policy.  Pursuant to Section 3.07, any
amounts  collected by the Master  Servicer  under any such policies  (other than
amounts to be  applied to the  restoration  or repair of the  related  Mortgaged
Property  or property  thus  acquired or amounts  released to the  Mortgagor  in
accordance with the Master  Servicer's  normal  servicing  procedures)  shall be
deposited in the Custodial  Account,  subject to withdrawal  pursuant to Section
3.10. Any cost incurred by the Master Servicer in maintaining any such insurance
shall  not,  for  the  purpose  of  calculating  monthly  distributions  to  the
Certificateholders,  be added to the  amount  owing  under  the  Mortgage  Loan,
notwithstanding  that the terms of the Mortgage Loan so permit. Such costs shall
be  recoverable  by the Master  Servicer  out of related  late  payments  by the
Mortgagor or out of Insurance  Proceeds and  Liquidation  Proceeds to the extent
permitted by Section  3.10.  It is  understood  and agreed that no earthquake or
other  additional  insurance is to be required of any Mortgagor or maintained on
property  acquired  in respect of a Mortgage  Loan other than  pursuant  to such
applicable  laws and  regulations  as shall at any time be in force and as shall
require such additional insurance. Whenever the improvements securing a Mortgage
Loan (other  than a  Cooperative  Loan) are  located in a  federally  designated
special flood hazard area, the

[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                        58

<PAGE>



Master  Servicer  shall cause flood  insurance  (to the extent  available) to be
maintained in respect thereof.  Such flood insurance shall be in an amount equal
to the lesser of (i) the amount required to compensate for any loss or damage to
the Mortgaged  Property on a replacement  cost basis and (ii) the maximum amount
of such  insurance  available  for the  related  Mortgaged  Property  under  the
national flood insurance program (assuming that the area in which such Mortgaged
Property is located is participating in such program).

         In the event  that the Master  Servicer  shall  obtain  and  maintain a
blanket fire insurance  policy with extended  coverage  insuring  against hazard
losses on all of the Mortgage  Loans,  it shall  conclusively  be deemed to have
satisfied  its  obligations  as set forth in the first  sentence of this Section
3.12(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
there shall not have been maintained on the related Mortgaged  Property a policy
complying with the first  sentence of this Section  3.12(a) and there shall have
been a loss  which  would  have been  covered  by such  policy,  deposit  in the
Certificate  Account the amount not otherwise  payable under the blanket  policy
because of such deductible clause. Any such deposit by the Master Servicer shall
be made on the Certificate  Account Deposit Date next preceding the Distribution
Date which occurs in the month  following the month in which  payments under any
such policy would have been  deposited in the Custodial  Account.  In connection
with its activities as  administrator  and servicer of the Mortgage  Loans,  the
Master  Servicer  agrees to  present,  on behalf of itself,  the Trustee and the
Certificateholders, claims under any such blanket policy.

         (b) The Master  Servicer  shall  obtain and maintain at its own expense
and keep in full  force  and  effect  throughout  the term of this  Agreement  a
blanket fidelity bond and an errors and omissions  insurance policy covering the
Master  Servicer's  officers and employees and other persons acting on behalf of
the Master Servicer in connection with its activities under this Agreement.  The
amount  of  coverage  shall be at  least  equal to the  coverage  that  would be
required  by FNMA or FHLMC,  whichever  is greater,  with  respect to the Master
Servicer if the Master  Servicer were servicing and  administering  the Mortgage
Loans for FNMA or FHLMC.  In the event that any such bond or policy ceases to be
in effect,  the Master  Servicer shall obtain a comparable  replacement  bond or
policy from an issuer or insurer,  as the case may be, meeting the requirements,
if any, of the Program  Guide and  acceptable  to the  Company.  Coverage of the
Master  Servicer  under a policy or bond  obtained by an Affiliate of the Master
Servicer and  providing  the coverage  required by this  Section  3.12(b)  shall
satisfy the requirements of this Section 3.12(b).



[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                        59

<PAGE>



     Section  3.13.   Enforcement   of  Due-on-Sale   Clauses;   Assumption  and
Modification Agreements; Certain Assignments.
         (a) When any  Mortgaged  Property  is conveyed  by the  Mortgagor,  the
Master  Servicer  or  Subservicer,  to the  extent  it  has  knowledge  of  such
conveyance,  shall enforce any due-on-sale clause contained in any Mortgage Note
or Mortgage,  to the extent  permitted  under  applicable  law and  governmental
regulations,  but only to the extent that such  enforcement  will not  adversely
affect or jeopardize coverage under any Required Insurance Policy.
Notwithstanding the foregoing:

                    (i) the Master Servicer shall not be deemed to be in default
         under this  Section  3.13(a) by reason of any  transfer  or  assumption
         which the Master Servicer is restricted by law from preventing; and

                    (ii) if the Master Servicer determines that it is reasonably
         likely that any Mortgagor  will bring,  or if any Mortgagor does bring,
         legal action to declare  invalid or otherwise  avoid  enforcement  of a
         due-on-sale  clause  contained  in any Mortgage  Note or Mortgage,  the
         Master Servicer shall not be required to enforce the due-on-sale clause
         or to contest such action.

         (b) Subject to the Master  Servicer's  duty to enforce any  due-on-sale
clause  to the  extent  set  forth in  Section  3.13(a),  in any case in which a
Mortgaged Property is to be conveyed to a Person by a Mortgagor, and such Person
is to enter into an  assumption or  modification  agreement or supplement to the
Mortgage Note or Mortgage which requires the signature of the Trustee,  or if an
instrument of release signed by the Trustee is required  releasing the Mortgagor
from liability on the Mortgage Loan, the Master Servicer is authorized,  subject
to the requirements of the sentence next following,  to execute and deliver,  on
behalf of the  Trustee,  the  assumption  agreement  with the Person to whom the
Mortgaged  Property  is  to be  conveyed  and  such  modification  agreement  or
supplement  to the  Mortgage  Note  or  Mortgage  or  other  instruments  as are
reasonable  or necessary to carry out the terms of the Mortgage Note or Mortgage
or otherwise to comply with any  applicable  laws  regarding  assumptions or the
transfer of the Mortgaged Property to such Person;  provided,  however,  none of
such  terms  and   requirements   shall  both  (a)   constitute  a  "significant
modification"  effecting an exchange or  reissuance  of such Mortgage Loan under
the Code (or final,  temporary  or  proposed  Treasury  Regulations  promulgated
thereunder)  and (b) cause  either  the Trust Fund to fail to qualify as a REMIC
under the Code or (subject to Section 10.01(f)), result in the imposition of any
tax  on  "prohibited  transactions"  or  constitute  "contributions"  after  the
start-up date under the REMIC Provisions.  The Master Servicer shall execute and
deliver such documents only if it reasonably  determines  that (i) its execution
and  delivery  thereof  will not  conflict  with or  violate  any  terms of this
Agreement or cause the unpaid  balance and  interest on the Mortgage  Loan to be
uncollectible in whole or in part, (ii) any required  consents of insurers under
any Required  Insurance  Policies have been obtained and (iii) subsequent to the
closing of the transaction involving the assumption or transfer (A) the Mortgage
Loan will continue to be secured by a first  mortgage lien pursuant to the terms
of the Mortgage,  (B) such  transaction  will not adversely  affect the coverage
under any Required Insurance Policies, (C) the Mortgage Loan will fully amortize
over the  remaining  term  thereof,  (D) no material  term of the Mortgage  Loan
(including  the interest rate on the Mortgage Loan) will be altered nor will the
term of the Mortgage Loan

[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                        60

<PAGE>



be changed and (E) if the  seller/transferor  of the Mortgaged Property is to be
released from  liability on the Mortgage  Loan,  such release will not (based on
the Master  Servicer's  or  Subservicer's  good faith  determination)  adversely
affect the  collectability  of the Mortgage  Loan.  Upon receipt of  appropriate
instructions  from the Master  Servicer in accordance  with the  foregoing,  the
Trustee  shall  execute  any  necessary   instruments  for  such  assumption  or
substitution  of liability as directed in writing by the Master  Servicer.  Upon
the  closing of the  transactions  contemplated  by such  documents,  the Master
Servicer  shall cause the originals or true and correct copies of the assumption
agreement,  the release  (if any),  or the  modification  or  supplement  to the
Mortgage  Note or Mortgage to be delivered to the Trustee or the  Custodian  and
deposited  with the Mortgage File for such Mortgage  Loan.  Any fee collected by
the Master Servicer or such related  Subservicer for entering into an assumption
or substitution  of liability  agreement will be retained by the Master Servicer
or such Subservicer as additional servicing compensation.

         (c) The Master Servicer or the related Subservicer, as the case may be,
shall be entitled to approve a request from a Mortgagor for a partial release of
the related Mortgaged Property,  the granting of an easement thereon in favor of
another Person,  any alteration or demolition of the related Mortgaged  Property
or other  similar  matters  if it has  determined,  exercising  its  good  faith
business  judgment  in the same  manner  as it would if it were the owner of the
related  Mortgage  Loan,  that  the  security  for,  and  the  timely  and  full
collectability  of, such Mortgage Loan would not be adversely  affected  thereby
and that the Trust Fund would not fail to  continue  to qualify as a REMIC under
the Code as a result  thereof and (subject to Section  10.01(f))  that no tax on
"prohibited  transactions"  or  "contributions"  after the start-up day would be
imposed  on the  REMIC as a result  thereof.  Any fee  collected  by the  Master
Servicer  or the  related  Subservicer  for  processing  such a request  will be
retained by the Master  Servicer or such  Subservicer  as  additional  servicing
compensation.

         (d)  Subject  to any  other  applicable  terms and  conditions  of this
Agreement,  the  Trustee  and Master  Servicer  shall be  entitled to approve an
assignment in lieu of satisfaction  with respect to any Mortgage Loan,  provided
the  obligee  with  respect  to  such  Mortgage  Loan  following  such  proposed
assignment provides the Trustee and Master Servicer with a "Lender Certification
for  Assignment of Mortgage  Loan" in the form attached  hereto as Exhibit O, in
form and substance  satisfactory to the Trustee and Master  Servicer,  providing
the  following:  (i) that the  Mortgage  Loan is secured by  Mortgaged  Property
located in a  jurisdiction  in which an  assignment in lieu of  satisfaction  is
required to preserve lien priority,  minimize or avoid mortgage  recording taxes
or otherwise  comply with, or facilitate a refinancing  under,  the laws of such
jurisdiction;  (ii) that the substance of the  assignment is, and is intended to
be, a refinancing of such Mortgage Loan and that the form of the  transaction is
solely to comply with, or facilitate  the  transaction  under,  such local laws;
(iii) that the Mortgage Loan following the proposed  assignment will have a rate
of  interest at least 0.25  percent  below or above the rate of interest on such
Mortgage Loan prior to such proposed  assignment;  and (iv) that such assignment
is at the request of the borrower under the related Mortgage Loan. Upon approval
of an assignment in lieu of satisfaction  with respect to any Mortgage Loan, the
Master  Servicer  shall receive cash in an amount equal to the unpaid  principal
balance of and accrued  interest on such Mortgage  Loan and the Master  Servicer
shall treat such amount as a Principal  Prepayment  in Full with respect to such
Mortgage Loan for all purposes hereof.


[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                        61

<PAGE>



         Section 3.14.      Realization Upon Defaulted Mortgage Loans.

         (a) The Master  Servicer shall  foreclose upon or otherwise  comparably
convert  (which may include an REO  Acquisition)  the  ownership  of  properties
securing such of the Mortgage  Loans as come into and continue in default and as
to which no satisfactory  arrangements  can be made for collection of delinquent
payments  pursuant to Section 3.07. In connection with such foreclosure or other
conversion, the Master Servicer shall, consistent with Section 3.11, follow such
practices and  procedures as it shall deem  necessary or advisable,  as shall be
normal and usual in its general  mortgage  servicing  activities and as shall be
required or permitted by the Program  Guide;  provided that the Master  Servicer
shall not be liable in any respect hereunder if the Master Servicer is acting in
connection  with any such  foreclosure  or other  conversion in a manner that is
consistent with the provisions of this Agreement. The Master Servicer,  however,
shall not be  required  to  expend  its own  funds or incur  other  reimbursable
charges in connection with any foreclosure,  or attempted  foreclosure  which is
not  completed,  or towards  the  restoration  of any  property  unless it shall
determine  (i) that  such  restoration  and/or  foreclosure  will  increase  the
proceeds of liquidation of the Mortgage Loan to Holders of  Certificates  of one
or more Classes after  reimbursement  to itself for such expenses or charges and
(ii) that such expenses or charges will be recoverable to it through Liquidation
Proceeds,  Insurance Proceeds,  or REO Proceeds  (respecting which it shall have
priority for purposes of  withdrawals  from the  Custodial  Account  pursuant to
Section 3.10, whether or not such expenses and charges are actually  recoverable
from related Liquidation Proceeds,  Insurance Proceeds or REO Proceeds).  In the
event  of a  determination  by the  Master  Servicer  pursuant  to this  Section
3.14(a),  the Master Servicer shall be entitled to reimbursement of such amounts
pursuant to Section 3.10.  Concurrently with the foregoing,  the Master Servicer
may pursue any remedies that may be available in  connection  with a breach of a
representation and warranty with respect to any such Mortgage Loan in accordance
with Sections  2.03 and 2.04.  However,  the Master  Servicer is not required to
continue to pursue both  foreclosure  (or similar  remedies) with respect to the
Mortgage Loans and remedies in connection with a breach of a representation  and
warranty if the Master Servicer determines in its reasonable discretion that one
such  remedy is more likely to result in a greater  recovery as to the  Mortgage
Loan. Upon the occurrence of a Cash  Liquidation or REO  Disposition,  following
the deposit in the  Custodial  Account of all  Insurance  Proceeds,  Liquidation
Proceeds and other  payments and  recoveries  referred to in the  definition  of
"Cash  Liquidation"  or "REO  Disposition,"  as applicable,  upon receipt by the
Trustee of written  notification of such deposit signed by a Servicing  Officer,
the Trustee or any  Custodian,  as the case may be, shall  release to the Master
Servicer the related  Mortgage  File and the Trustee  shall  execute and deliver
such instruments of transfer or assignment  prepared by the Master Servicer,  in
each case without recourse, as shall be necessary to vest in the Master Servicer
or its designee,  as the case may be, the related  Mortgage Loan, and thereafter
such  Mortgage  Loan shall not be part of the Trust  Fund.  Notwithstanding  the
foregoing or any other  provision of this  Agreement,  in the Master  Servicer's
sole discretion  with respect to any defaulted  Mortgage Loan or REO Property as
to either of the following provisions, (i) a Cash Liquidation or REO Disposition
may be deemed to have  occurred if  substantially  all  amounts  expected by the
Master Servicer to be received in connection with the related defaulted Mortgage
Loan or REO Property have been  received,  and (ii) for purposes of  determining
the amount of any Liquidation Proceeds,  Insurance Proceeds, REO Proceeds or any
other  unscheduled  collections  or the amount of any Realized  Loss, the Master
Servicer may take into account minimal amounts of additional  receipts  expected
to be received or any estimated additional

[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                        62

<PAGE>



liquidation  expenses  expected to be incurred  in  connection  with the related
defaulted Mortgage Loan or REO Property.

         (b) In the event that title to any  Mortgaged  Property  is acquired by
the  Trust  Fund  as an REO  Property  by  foreclosure  or by  deed  in  lieu of
foreclosure,  the deed or  certificate of sale shall be issued to the Trustee or
to its  nominee on behalf of the  Certificateholders.  Notwithstanding  any such
acquisition of title and  cancellation  of the related  Mortgage Loan,  such REO
Property shall (except as otherwise  expressly provided herein) be considered to
be an  Outstanding  Mortgage  Loan held in the Trust Fund until such time as the
REO Property  shall be sold.  Consistent  with the foregoing for purposes of all
calculations hereunder so long as such REO Property shall be considered to be an
Outstanding  Mortgage  Loan it shall be assumed that,  notwithstanding  that the
indebtedness  evidenced by the related Mortgage Note shall have been discharged,
such Mortgage Note and the related  amortization  schedule in effect at the time
of  any  such  acquisition  of  title  (after  giving  effect  to  any  previous
Curtailments  and before any  adjustment  thereto by reason of any bankruptcy or
similar  proceeding or any  moratorium or similar waiver or grace period) remain
in effect.

         (c) In the event  that the Trust  Fund  acquires  any REO  Property  as
aforesaid  or otherwise in  connection  with a default or imminent  default on a
Mortgage Loan, the Master  Servicer on behalf of the Trust Fund shall dispose of
such REO Property  within two years after its  acquisition by the Trust Fund for
purposes of Section 860G(a)(8) of the Code or, at the expense of the Trust Fund,
request,  more than 60 days before the day on which the  two-year  grace  period
would  otherwise  expire,  an extension of the two-year  grace period unless the
Master Servicer (subject to Section 10.01(f)) obtains for the Trustee an Opinion
of Counsel, addressed to the Trustee and the Master Servicer, to the effect that
the holding by the Trust Fund of such REO Property  subsequent  to such two-year
period will not result in the imposition of taxes on  "prohibited  transactions"
as  defined  in  Section  860F of the Code or cause  the  Trust  Fund to fail to
qualify as a REMIC at any time that any Certificates  are outstanding,  in which
case the Trust  Fund may  continue  to hold such REO  Property  (subject  to any
conditions  contained in such Opinion of Counsel).  The Master Servicer shall be
entitled to be reimbursed  from the Custodial  Account for any costs incurred in
obtaining such Opinion of Counsel, as provided in Section 3.10.  Notwithstanding
any other  provision of this  Agreement,  no REO Property  acquired by the Trust
Fund shall be rented (or allowed to continue to be rented) or otherwise  used by
or on behalf of the Trust  Fund in such a manner or  pursuant  to any terms that
would (i) cause such REO Property to fail to qualify as  "foreclosure  property"
within the meaning of Section  860G(a)(8)  of the Code or (ii) subject the Trust
Fund to the  imposition  of any federal  income taxes on the income  earned from
such REO Property,  including any taxes imposed by reason of Section  860G(c) of
the Code ("net income from  foreclosure  property"),  unless the Master Servicer
has agreed to  indemnify  and hold  harmless  the Trust Fund with respect to the
imposition of any such taxes.

         (d) The proceeds of any Cash  Liquidation,  REO Disposition or purchase
or repurchase of any Mortgage Loan pursuant to the terms of this  Agreement,  as
well as any  recovery  resulting  from a  collection  of  Liquidation  Proceeds,
Insurance  Proceeds or REO Proceeds,  will be applied in the following  order of
priority:  first, to reimburse the Master Servicer or the related Subservicer in
accordance with Section 3.10(a)(ii);  second, to the  Certificateholders  to the
extent of accrued and unpaid interest on the Mortgage Loan, and any

[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                        63

<PAGE>



related REO Imputed  Interest,  at the Net  Mortgage  Rate (or the  Modified Net
Mortgage Rate in the case of a Modified  Mortgage Loan) to the Due Date prior to
the Distribution Date on which such amounts are to be distributed; third, to the
Certificateholders  as a recovery  of  principal  on the  Mortgage  Loan (or REO
Property)  (provided  that if any such  Class  of  Certificates  to  which  such
Realized Loss was allocated is no longer  outstanding,  such subsequent recovery
shall be  distributed  to the  persons  who were the  Holders  of such  Class of
Certificates   when  it  was  retired);   fourth,  to  all  Servicing  Fees  and
Subservicing Fees payable therefrom (and the Master Servicer and the Subservicer
shall have no claims for any deficiencies with respect to such fees which result
from the foregoing allocation); and fifth, to Foreclosure Profits.

         Section 3.15.      Trustee to Cooperate; Release of Mortgage Files.

         (a) Upon becoming aware of the payment in full of any Mortgage Loan, or
upon 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
will  immediately  notify the Trustee (if it holds the related Mortgage File) or
the Custodian by a  certification  of a Servicing  Officer (which  certification
shall  include a  statement  to the effect  that all  amounts  received or to be
received in  connection  with such payment which are required to be deposited in
the  Custodial  Account  pursuant  to  Section  3.07  have  been  or  will be so
deposited),  substantially  in one of the forms  attached  hereto  as  Exhibit H
requesting   delivery  to  it  of  the  Mortgage  File.  Upon  receipt  of  such
certification  and request,  the Trustee shall  promptly  release,  or cause the
Custodian to release,  the related  Mortgage  File to the Master  Servicer.  The
Master  Servicer  is  authorized  to execute and  deliver to the  Mortgagor  the
request for  reconveyance,  deed of  reconveyance  or release or satisfaction of
mortgage or such  instrument  releasing the lien of the Mortgage,  together with
the  Mortgage  Note with,  as  appropriate,  written  evidence  of  cancellation
thereon.  No expenses incurred in connection with any instrument of satisfaction
or deed of  reconveyance  shall be chargeable  to the  Custodial  Account or the
Certificate Account.

         (b)  From  time  to  time  as  is  appropriate  for  the  servicing  or
foreclosure  of any Mortgage  Loan,  the Master  Servicer  shall  deliver to the
Custodian,  with a copy to the Trustee,  a  certificate  of a Servicing  Officer
substantially in one of the forms attached as Exhibit H hereto,  requesting that
possession  of all, or any document  constituting  part of, the Mortgage File be
released to the Master Servicer and certifying as to the reason for such release
and that such release will not  invalidate  any insurance  coverage  provided in
respect of the Mortgage Loan under any Required  Insurance Policy.  Upon receipt
of the foregoing,  the Trustee shall deliver, or cause the Custodian to deliver,
the Mortgage  File or any document  therein to the Master  Servicer.  The Master
Servicer  shall cause each Mortgage File or any document  therein so released to
be returned to the Trustee,  or the  Custodian as agent for the Trustee when the
need therefor by the Master  Servicer no longer exists,  unless (i) the Mortgage
Loan has been liquidated and the Liquidation  Proceeds  relating to the Mortgage
Loan have been  deposited in the Custodial  Account or (ii) the Mortgage File or
such  document  has been  delivered  directly  or  through a  Subservicer  to an
attorney,  or to a public  trustee or other public  official as required by law,
for purposes of initiating or pursuing legal action or other proceedings for the
foreclosure of the Mortgaged Property either judicially or  non-judicially,  and
the Master  Servicer  has  delivered  directly or through a  Subservicer  to the
Trustee a  certificate  of a  Servicing  Officer  certifying  as to the name and
address of the Person to which such Mortgage File or such document was delivered
and the purpose or purposes of such delivery. In the event of the

[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                        64

<PAGE>



liquidation  of a Mortgage  Loan,  the  Trustee  shall  deliver  the Request for
Release with respect  thereto to the Master Servicer upon deposit of the related
Liquidation Proceeds in the Custodial Account.

         (c) The Trustee or the Master  Servicer on the  Trustee's  behalf shall
execute and deliver to the Master Servicer,  if necessary,  any court pleadings,
requests for trustee's sale or other  documents  necessary to the foreclosure or
trustee's sale in respect of a Mortgaged Property or to any legal action brought
to obtain judgment  against any Mortgagor on the Mortgage Note or Mortgage or to
obtain a  deficiency  judgment,  or to  enforce  any  other  remedies  or rights
provided by the Mortgage  Note or Mortgage or  otherwise  available at law or in
equity.  Together  with such  documents or pleadings (if signed by the Trustee),
the Master  Servicer  shall deliver to the Trustee a certificate  of a Servicing
Officer  requesting  that such pleadings or documents be executed by the Trustee
and  certifying  as to the reason such  documents or pleadings  are required and
that the execution and delivery  thereof by the Trustee will not  invalidate any
insurance  coverage  under  any  Required  Insurance  Policy  or  invalidate  or
otherwise affect the lien of the Mortgage,  except for the termination of such a
lien upon completion of the foreclosure or trustee's sale.

   Section 3.16.      Servicing and Other Compensation; Compensating Interest.

         (a) The Master Servicer,  as compensation for its activities hereunder,
shall be entitled to receive on each  Distribution Date the amounts provided for
by clauses (iii),  (iv), (v) and (vi) of Section 3.10(a),  subject to clause (e)
below. The amount of servicing  compensation  provided for in such clauses shall
be accounted for on a Mortgage  Loan-by-Mortgage  Loan basis.  In the event that
Liquidation  Proceeds,  Insurance  Proceeds  and REO  Proceeds  (net of  amounts
reimbursable  therefrom  pursuant to Section  3.10(a)(ii))  in respect of a Cash
Liquidation  or REO  Disposition  exceed  the unpaid  principal  balance of such
Mortgage  Loan plus  unpaid  interest  accrued  thereon  (including  REO Imputed
Interest)  at the  related  Net  Mortgage  Rate,  the Master  Servicer  shall be
entitled to retain therefrom and to pay to itself and/or the related Subservicer
any Servicing Fee or Subservicing Fee considered to be accrued but unpaid.

         (b)  Additional  servicing  compensation  in  the  form  of  prepayment
charges,  assumption fees, late payment charges, investment income on amounts in
the Custodial Account or the Certificate  Account or otherwise shall be retained
by the Master Servicer or the Subservicer to the extent provided herein, subject
to clause (e) below.

         (c) The Master  Servicer shall be required to pay, or cause to be paid,
all  expenses  incurred  by it  in  connection  with  its  servicing  activities
hereunder (including payment of premiums for the Primary Insurance Policies,  if
any,  to the extent  such  premiums  are not  required to be paid by the related
Mortgagors,  and the fees and  expenses of the Trustee  and any  Custodian)  and
shall not be entitled to reimbursement  therefor except as specifically provided
in Sections 3.10 and 3.14.

         (d) The Master Servicer's right to receive  servicing  compensation may
not be transferred in whole or in part except in connection with the transfer of
all of its  responsibilities  and  obligations of the Master Servicer under this
Agreement.


[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                        65

<PAGE>



         (e) Notwithstanding any other provision herein, the amount of servicing
compensation  that the Master  Servicer  shall be  entitled  to receive  for its
activities  hereunder for the period ending on each  Distribution  Date shall be
reduced  (but not below zero) by an amount  equal to  Compensating  Interest (if
any) for such  Distribution  Date.  Such reduction  shall be applied during such
period as follows:  first, to any Servicing Fee or Subservicing Fee to which the
Master Servicer is entitled  pursuant to Section  3.10(a)(iii);  second,  to any
income or gain  realized  from any  investment  of funds  held in the  Custodial
Account or the  Certificate  Account to which the Master  Servicer  is  entitled
pursuant to Sections 3.07(c) or 4.01(b), respectively; and third, to any amounts
of servicing  compensation to which the Master Servicer is entitled  pursuant to
Section  3.10(a)(v) or (vi). In making such  reduction,  the Master Servicer (i)
will not withdraw from the Custodial Account any such amount representing all or
a portion  of the  Servicing  Fee to which it is  entitled  pursuant  to Section
3.10(a)(iii);  (ii) will not withdraw from the Custodial  Account or Certificate
Account any such amount to which it is entitled  pursuant to Section  3.07(c) or
4.01(b) and (iii) will not withdraw from the  Custodial  Account any such amount
of servicing compensation to which it is entitled pursuant to Section 3.10(a)(v)
or (vi).

         Section 3.17.      Reports to the Trustee and the Company.

         Not later than fifteen days after each  Distribution  Date,  the Master
Servicer shall forward to the Trustee and the Company a statement,  certified by
a Servicing Officer, setting forth the status of the Custodial Account as of the
close of business on such  Distribution Date as it relates to the Mortgage Loans
and showing, for the period covered by such statement, the aggregate of deposits
in or  withdrawals  from the Custodial  Account in respect of the Mortgage Loans
for each  category of deposit  specified  in Section  3.07 and each  category of
withdrawal specified in Section 3.10.

         Section 3.18.      Annual Statement as to Compliance.

         The Master  Servicer  will deliver to the Company and the Trustee on or
before March 31 of each year,  beginning  with the first March 31 that occurs at
least six months after the Cut-off Date, an Officers' Certificate stating, as to
each signer thereof,  that (i) a review of the activities of the Master Servicer
during the preceding  calendar  year related to its servicing of mortgage  loans
and its  performance  under pooling and  servicing  agreements,  including  this
Agreement,  has been made under such officers' supervision,  (ii) to the best of
such officers' knowledge, based on such review, the Master Servicer has complied
in all material respects with the minimum  servicing  standards set forth in the
Uniform Single Attestation Program for Mortgage Bankers and has fulfilled all of
its material  obligations  relating to this  Agreement in all material  respects
throughout  such year,  or, if there has been material  noncompliance  with such
servicing  standards or a default in the fulfillment in all material respects of
any such obligation  relating to this Agreement,  such statement shall include a
description of such noncompliance or specify each such default,  as the case may
be,  known to such  officer  and the nature and status  thereof and (iii) to the
best of such officers' knowledge,  each Subservicer has complied in all material
respects with the minimum  servicing  standards set forth in the Uniform  Single
Attestation  Program for Mortgage  Bankers and has fulfilled all of its material
obligations under its Subservicing Agreement in all material respects throughout
such year,  or, if there has been  material  noncompliance  with such  servicing
standards or a material default in the fulfillment of such obligations  relating
to this Agreement, such statement shall include a description of such

[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                        66

<PAGE>



noncompliance  or specify each such  default,  as the case may be, known to such
officer and the nature and status thereof.

 Section 3.19.      Annual Independent Public Accountants' Servicing Report.

         On or before March 31 of each year,  beginning  with the first March 31
that occurs at least six months after the Cut-off Date,  the Master  Servicer at
its expense shall cause a firm of independent public accountants, which shall be
members of the American Institute of Certified Public Accountants,  to furnish a
report to the Company and the Trustee  stating its opinion that, on the basis of
an examination conducted by such firm substantially in accordance with standards
established  by the  American  Institute of Certified  Public  Accountants,  the
assertions  made pursuant to Section 3.18 regarding  compliance with the minimum
servicing  standards  set forth in the Uniform  Single  Attestation  Program for
Mortgage  Bankers  during the  preceding  calendar year are fairly stated in all
material respects,  subject to such exceptions and other qualifications that, in
the opinion of such firm, such  accounting  standards  require it to report.  In
rendering  such  statement,  such firm may rely,  as to matters  relating to the
direct servicing of mortgage loans by Subservicers,  upon comparable  statements
for examinations  conducted by independent public  accountants  substantially in
accordance  with standards  established  by the American  Institute of Certified
Public Accountants  (rendered within one year of such statement) with respect to
such Subservicers.

Section 3.20.      Rights of the Company in Respect of the Master Servicer.

         The Master Servicer shall afford the Company,  upon reasonable  notice,
during  normal  business  hours access to all records  maintained  by the Master
Servicer  in  respect  of its rights  and  obligations  hereunder  and access to
officers of the Master Servicer responsible for such obligations.  Upon request,
the Master  Servicer  shall  furnish the Company with its most recent  financial
statements and such other information as the Master Servicer possesses regarding
its business,  affairs,  property and  condition,  financial or  otherwise.  The
Master   Servicer  shall  also  cooperate  with  all  reasonable   requests  for
information  including,  but not limited to, notices, tapes and copies of files,
regarding  itself,  the Mortgage  Loans or the  Certificates  from any Person or
Persons identified by the Company or Residential  Funding.  The Company may, but
is not obligated to, enforce the  obligations of the Master  Servicer  hereunder
and may, but is not obligated to, perform,  or cause a designee to perform,  any
defaulted  obligation of the Master Servicer hereunder or exercise the rights of
the Master  Servicer  hereunder;  provided that the Master Servicer shall not be
relieved of any of its  obligations  hereunder by virtue of such  performance by
the Company or its designee.  The Company shall not have any  responsibility  or
liability  for any action or failure  to act by the Master  Servicer  and is not
obligated  to  supervise  the  performance  of the  Master  Servicer  under this
Agreement or otherwise.

         Section 3.21.      Administration of Buydown Funds.

         (a) With respect to any Buydown  Mortgage  Loan,  the  Subservicer  has
deposited  Buydown  Funds in an account that  satisfies the  requirements  for a
Subservicing  Account (the "Buydown  Account").  The Master Servicer shall cause
the  Subservicing  Agreement to require that upon receipt from the  Mortgagor of
the amount due on a Due Date for each Buydown  Mortgage  Loan,  the  Subservicer
will withdraw from the Buydown Account the predetermined

[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                        67

<PAGE>



amount  that,  when  added to the  amount  due on such date from the  Mortgagor,
equals the full Monthly  Payment and transmit that amount in accordance with the
terms of the  Subservicing  Agreement to the Master  Servicer  together with the
related payment made by the Mortgagor or advanced by the Subservicer.

         (b) If the  Mortgagor on a Buydown  Mortgage  Loan prepays such loan in
its entirety  during the period (the  "Buydown  Period")  when Buydown Funds are
required to be applied to such Buydown  Mortgage Loan, the Subservicer  shall be
required to  withdraw  from the  Buydown  Account  and remit any  Buydown  Funds
remaining  in the  Buydown  Account  in  accordance  with  the  related  buydown
agreement.  The amount of Buydown Funds which may be remitted in accordance with
the related  buydown  agreement may reduce the amount required to be paid by the
Mortgagor  to fully  prepay the related  Mortgage  Loan.  If the  Mortgagor on a
Buydown  Mortgage Loan defaults on such Mortgage Loan during the Buydown  Period
and the property  securing such Buydown Mortgage Loan is sold in the liquidation
thereof  (either by the Master Servicer or the insurer under any related Primary
Insurance  Policy),  the  Subservicer  shall be required  to  withdraw  from the
Buydown  Account the Buydown Funds for such Buydown  Mortgage Loan still held in
the Buydown Account and remit the same to the Master Servicer in accordance with
the terms of the Subservicing Agreement for deposit in the Custodial Account or,
if  instructed  by the Master  Servicer,  pay to the  insurer  under any related
Primary  Insurance  Policy if the  Mortgaged  Property  is  transferred  to such
insurer  and such  insurer  pays all of the loss  incurred  in  respect  of such
default.  Any amount so remitted  pursuant  to the  preceding  sentence  will be
deemed to reduce the amount owed on the Mortgage Loan.

[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                        68

<PAGE>



                                   ARTICLE IV

                         PAYMENTS TO CERTIFICATEHOLDERS

         Section 4.01.      Certificate Account.

         (a) The Master  Servicer on behalf of the Trustee  shall  establish and
maintain a Certificate  Account in which the Master  Servicer  shall cause to be
deposited  on behalf of the Trustee on or before 2:00 P.M. New York time on each
Certificate Account Deposit Date by wire transfer of immediately available funds
an amount  equal to the sum of (i) any  Advance for the  immediately  succeeding
Distribution  Date,  (ii) any amount required to be deposited in the Certificate
Account pursuant to Section  3.12(a),  (iii) any amount required to be deposited
in the Certificate Account pursuant to Section 3.16(e) or Section 4.07, (iv) any
amount  required to be paid  pursuant to Section 9.01 and (v) all other  amounts
constituting the Available  Distribution  Amount for the immediately  succeeding
Distribution Date.

         (b) The Trustee shall,  upon written request from the Master  Servicer,
invest or cause the institution  maintaining  the Certificate  Account to invest
the funds in the Certificate Account in Permitted Investments  designated in the
name of the  Trustee  for the  benefit of the  Certificateholders,  which  shall
mature not later than the Business Day next preceding the Distribution Date next
following  the date of such  investment  (except that (i) any  investment in the
institution with which the Certificate  Account is maintained may mature on such
Distribution  Date and (ii) any other investment may mature on such Distribution
Date  if the  Trustee  shall  advance  funds  on such  Distribution  Date to the
Certificate   Account  in  the  amount  payable  on  such   investment  on  such
Distribution  Date,  pending  receipt  thereof to the extent  necessary  to make
distributions on the Certificates) and shall not be sold or disposed of prior to
maturity. Subject to Section 3.16(e), all income and gain realized from any such
investment  shall be for the benefit of the Master Servicer and shall be subject
to its withdrawal or order from time to time. The amount of any losses  incurred
in respect of any such investments shall be deposited in the Certificate Account
by the Master Servicer out of its own funds  immediately as realized without any
right of reimbursement.

         Section 4.02.      Distributions.

         (a) On each  Distribution Date (x) the Master Servicer on behalf of the
Trustee or (y) the Paying Agent  appointed by the Trustee,  shall  distribute to
the  Master  Servicer,  in  the  case  of a  distribution  pursuant  to  Section
4.02(a)(iii),  the amount required to be distributed to the Master Servicer or a
Subservicer pursuant to Section 4.02(a)(iii),  and to each  Certificateholder of
record on the next preceding Record Date (other than as provided in Section 9.01
respecting the final  distribution)  either in immediately  available  funds (by
wire transfer or otherwise) to the account of such  Certificateholder  at a bank
or   other   entity   having   appropriate    facilities   therefor,   if   such
Certificateholder  has so notified the Master  Servicer or the Paying Agent,  as
the case may be, or, if such  Certificateholder  has not so notified  the Master
Servicer  or the  Paying  Agent by the  Record  Date,  by check  mailed  to such
Certificateholder  at the address of such Holder  appearing  in the  Certificate
Register  such  Certificateholder's  share (which share (A) with respect to each
Class of Certificates  (other than any Subclass of the Class A-9  Certificates),
shall be based on the aggregate of the Percentage Interests represented

[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                        69

<PAGE>



by Certificates of the applicable  Class held by such Holder or (B) with respect
to any Subclass of the Class A-9 Certificates,  shall be equal to the amount (if
any) distributed  pursuant to Section  4.02(a)(i) below to the initial Holder of
the  Class  A-9  Certificate  or  to  each  Holder  of a  Subclass  thereof,  as
applicable)  of the  following  amounts,  in the  following  order  of  priority
(subject to the  provisions of Section  4.02(b)),  in each case to the extent of
the Available Distribution Amount:

                    (i) to the Class A Certificateholders  (other than the Class
         A-8 Certificateholders)  and Class R Certificateholders,  on a pro rata
         basis   based  on  Accrued   Certificate   Interest   payable  on  such
         Certificates   with  respect  to  such   Distribution   Date,   Accrued
         Certificate Interest on such Classes of Certificates (or Subclasses, if
         any, with respect to the Class A-9  Certificates),  as applicable,  for
         such Distribution Date, plus any Accrued  Certificate  Interest thereon
         remaining unpaid from any previous Distribution Date except as provided
         in the last  paragraph  of this Section  4.02(a) (the "Senior  Interest
         Distribution Amount");

     (ii) (X) to the Class  A-8  Certificateholders,  the  Class  A-8  Principal
Distribution Amount; and
                            (Y) to the Class A  Certificateholders  (other  than
         Class A-8  Certificateholders)  and Class R Certificateholders,  in the
         priorities  and amounts set forth in Section  4.02(b)(ii)  through (vi)
         and Section  4.02(c),  the sum of the following  (applied to reduce the
         Certificate  Principal Balances of such Class A Certificates or Class R
         Certificates, as applicable):

                            (A) the Senior Percentage for such Distribution Date
                    times the sum of the following:

                                    (1) the  principal  portion of each  Monthly
                            Payment  due during the  related  Due Period on each
                            Outstanding  Mortgage  Loan  (other than the related
                            Discount  Fraction of the principal  portion of such
                            payment with respect to a Discount  Mortgage  Loan),
                            whether or not  received  on or prior to the related
                            Determination  Date, minus the principal  portion of
                            any Debt Service  Reduction  (other than the related
                            Discount  Fraction of the principal  portion of such
                            Debt  Service   Reductions   with  respect  to  each
                            Discount  Mortgage  Loan) which  together with other
                            Bankruptcy Losses exceeds the Bankruptcy Amount;

                                    (2)  the  Stated  Principal  Balance  of any
                            Mortgage   Loan   repurchased   during  the  related
                            Prepayment   Period  (or  deemed  to  have  been  so
                            repurchased  in  accordance  with  Section  3.07(b))
                            pursuant to Section 2.02, 2.03, 2.04 or 4.07 and the
                            amount of any  shortfall  deposited in the Custodial
                            Account in  connection  with the  substitution  of a
                            Deleted  Mortgage  Loan  pursuant to Section 2.03 or
                            2.04 during the  related  Prepayment  Period  (other
                            than the  related  Discount  Fraction of such Stated
                            Principal  Balance or  shortfall  with  respect to a
                            Discount Mortgage Loan); and

[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                        70

<PAGE>




                                    (3)  the  principal  portion  of  all  other
                            unscheduled   collections   (other  than   Principal
                            Prepayments  in Full and  Curtailments  and  amounts
                            received in connection  with a Cash  Liquidation  or
                            REO  Disposition  of a Mortgage  Loan  described  in
                            Section    4.02(a)(ii)(Y)(B),    including   without
                            limitation Insurance Proceeds,  Liquidation Proceeds
                            and  REO  Proceeds)   received  during  the  related
                            Prepayment   Period  (or  deemed  to  have  been  so
                            received in accordance with Section  3.07(b)) to the
                            extent applied by the Master  Servicer as recoveries
                            of principal of the related  Mortgage  Loan pursuant
                            to Section  3.14 (other  than the  related  Discount
                            Fraction   of  the   principal   portion   of   such
                            unscheduled  collections  with respect to a Discount
                            Mortgage Loan);

                            (B) with respect to each  Mortgage  Loan for which a
                    Cash  Liquidation or a REO  Disposition  occurred during the
                    related  Prepayment  Period (or was deemed to have  occurred
                    during such period in accordance  with Section  3.07(b)) and
                    did not result in any Excess Special  Hazard Losses,  Excess
                    Fraud  Losses,  Excess  Bankruptcy  Losses or  Extraordinary
                    Losses,  an amount  equal to the  lesser  of (a) the  Senior
                    Percentage  for such  Distribution  Date  times  the  Stated
                    Principal  Balance of such  Mortgage  Loan  (other  than the
                    related Discount Fraction of such Stated Principal  Balance,
                    with respect to a Discount Mortgage Loan) and (b) the Senior
                    Accelerated  Distribution  Percentage for such  Distribution
                    Date times the related  unscheduled  collections  (including
                    without limitation Insurance Proceeds,  Liquidation Proceeds
                    and  REO  Proceeds)  to the  extent  applied  by the  Master
                    Servicer as recoveries of principal of the related  Mortgage
                    Loan  pursuant to Section  3.14 (in each case other than the
                    portion of such unscheduled  collections,  with respect to a
                    Discount Mortgage Loan included in Section 4.02(b)(i)(C));

                            (C) the Senior Accelerated  Distribution  Percentage
                    for  such  Distribution  Date  times  the  aggregate  of all
                    Principal  Prepayments in Full and Curtailments  received in
                    the  related  Prepayment  Period  (other  than  the  related
                    Discount Fraction of such Principal  Prepayments in Full and
                    Curtailments, with respect to a Discount Mortgage Loan);

     (D) any Excess Subordinate Principal Amount for such Distribution Date; and
                            (E) any amounts  described  in  subsection  (ii)(Y),
                    clauses  (A),  (B)  and  (C) of  this  Section  4.02(a),  as
                    determined for any previous  Distribution Date, which remain
                    unpaid after application of amounts  previously  distributed
                    pursuant to this clause (E) to the extent that such  amounts
                    are not  attributable  to  Realized  Losses  which have been
                    allocated   to  the   Class  M   Certificates   or  Class  B
                    Certificates;

                    (iii) if the Certificate  Principal  Balances of the Class M
         Certificates and Class B Certificates have not been reduced to zero, to
         the Master  Servicer or a Subservicer,  by remitting for deposit to the
         Custodial Account, to the extent of and in reimbursement

[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                        71

<PAGE>



         for any Advances or Subservicer  Advances  previously made with respect
         to any Mortgage Loan or REO Property which remain unreimbursed in whole
         or in part following the Cash  Liquidation  or REO  Disposition of such
         Mortgage Loan or REO  Property,  minus any such Advances that were made
         with  respect  to  delinquencies  that  ultimately  constituted  Excess
         Special Hazard Losses, Excess Fraud Losses, Excess
         Bankruptcy Losses or Extraordinary Losses;

                    (iv) to the  Holders  of the  Class  M-1  Certificates,  the
         Accrued  Certificate  Interest thereon for such Distribution Date, plus
         any Accrued  Certificate  Interest  thereon  remaining  unpaid from any
         previous Distribution Date, except as provided below;

                    (v) to the Holders of the Class M-1 Certificates,  an amount
         equal to (x) the  Subordinate  Principal  Distribution  Amount for such
         Class of Certificates for such Distribution  Date, minus (y) the amount
         of any Class A-8 Collection  Shortfalls for such  Distribution  Date or
         remaining unpaid for all previous Distribution Dates, to the extent the
         amounts  available  pursuant  to clause (x) of  Sections  4.02(a)(vii),
         (ix), (xi), (xiii), (xiv) and (xv) are insufficient  therefor,  applied
         in  reduction  of the  Certificate  Principal  Balance of the Class M-1
         Certificates;

                    (vi) to the  Holders  of the  Class  M-2  Certificates,  the
         Accrued  Certificate  Interest thereon for such Distribution Date, plus
         any Accrued  Certificate  Interest  thereon  remaining  unpaid from any
         previous Distribution Date, except as provided below;

                    (vii) to the  Holders  of the  Class  M-2  Certificates,  an
         amount equal to (x) the Subordinate  Principal  Distribution Amount for
         such Class of Certificates  for such  Distribution  Date, minus (y) the
         amount of any Class A-8  Collection  Shortfalls  for such  Distribution
         Date or remaining  unpaid for all previous  Distribution  Dates, to the
         extent  the  amounts  available  pursuant  to  clause  (x) of  Sections
         4.02(a)(ix),  (xi), (xiii),  (xiv) and (xv) are insufficient  therefor,
         applied in reduction of the Certificate  Principal Balance of the Class
         M-2 Certificates;

                    (viii) to the  Holders  of the Class M-3  Certificates,  the
         Accrued  Certificate  Interest thereon for such Distribution Date, plus
         any Accrued  Certificate  Interest  thereon  remaining  unpaid from any
         previous Distribution Date, except as provided below;

                    (ix) to the Holders of the Class M-3 Certificates, an amount
         equal to (x) the  Subordinate  Principal  Distribution  Amount for such
         Class of Certificates for such  Distribution  Date minus (y) the amount
         of any Class A-8 Collection  Shortfalls for such  Distribution  Date or
         remaining unpaid for all previous Distribution Dates, to the extent the
         amounts  available  pursuant  to clause  (x) of  Sections  4.02(a)(xi),
         (xiii), (xiv) and (xv) are insufficient therefor,  applied in reduction
         of the Certificate Principal Balance of the Class M-3 Certificates;

                    (x) to  the  Holders  of the  Class  B-1  Certificates,  the
         Accrued  Certificate  Interest thereon for such Distribution Date, plus
         any Accrued  Certificate  Interest  thereon  remaining  unpaid from any
         previous Distribution Date, except as provided below;


[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                        72

<PAGE>



                    (xi) to the Holders of the Class B-1 Certificates, an amount
         equal to (x) the  Subordinate  Principal  Distribution  Amount for such
         Class of Certificates for such  Distribution  Date minus (y) the amount
         of any Class A-8 Collection  Shortfalls for such  Distribution  Date or
         remaining unpaid for all previous Distribution Dates, to the extent the
         amounts  available  pursuant to clause (x) of  Sections  4.02(a)(xiii),
         (xiv) and (xv) are insufficient  therefor,  applied in reduction of the
         Certificate Principal Balance of the Class B-1 Certificates;

                    (xii) to the  Holders  of the  Class B-2  Certificates,  the
         Accrued  Certificate  Interest thereon for such Distribution Date, plus
         any Accrued  Certificate  Interest  thereon  remaining  unpaid from any
         previous Distribution Date, except as provided below;

                    (xiii) to the  Holders  of the Class  B-2  Certificates,  an
         amount equal to (x) the Subordinate  Principal  Distribution Amount for
         such Class of  Certificates  for such  Distribution  Date minus (y) the
         amount of any Class A-8  Collection  Shortfalls  for such  Distribution
         Date or remaining  unpaid for all previous  Distribution  Dates, to the
         extent  the  amounts  available  pursuant  to  clause  (x) of  Sections
         4.02(a)(xiv) and (xv) are insufficient  therefor,  applied in reduction
         of the Certificate Principal Balance of the Class B-2 Certificates;

                    (xiv) to the  Holders  of the  Class  B-3  Certificates,  an
         amount equal to (x) the Accrued  Certificate  Interest thereon for such
         Distribution  Date,  plus  any  Accrued  Certificate  Interest  thereon
         remaining  unpaid  from  any  previous  Distribution  Date,  except  as
         provided  below  minus  (y) the  amount  of any  Class  A-8  Collection
         Shortfalls  for such  Distribution  Date or  remaining  unpaid  for all
         previous  Distribution  Dates  to  the  extent  the  amounts  available
         pursuant  to  clause  (x)  of  Section   4.02(a)(xv)  are  insufficient
         therefor;

                    (xv) to the Holders of the Class B-3 Certificates, an amount
         equal to (x) the  Subordinate  Principal  Distribution  Amount for such
         Class of Certificates for such  Distribution  Date minus (y) the amount
         of any Class A-8 Collection  Shortfalls for such  Distribution  Date or
         remaining  unpaid  for  all  previous  Distribution  Dates  applied  in
         reduction  of  the  Certificate  Principal  Balance  of the  Class  B-3
         Certificates;

                    (xvi)  to  the  Class  A  Certificateholders   and  Class  R
         Certificateholders  in the priority set forth in Section  4.02(b),  the
         portion,  if any, of the Available  Distribution Amount remaining after
         the  foregoing   distributions,   applied  to  reduce  the  Certificate
         Principal Balances of such Class A and Class R Certificates,  but in no
         event more than the aggregate of the outstanding  Certificate Principal
         Balances  of each such Class of Class A and Class R  Certificates,  and
         thereafter,  to each  Class of Class M  Certificates  then  outstanding
         beginning with such Class with the lowest  numerical  designation,  any
         portion of the Available  Distribution Amount remaining after the Class
         A Certificates and Class R Certificates  have been retired,  applied to
         reduce the Certificate  Principal Balance of each such Class of Class M
         Certificates,  but in no event  more than the  outstanding  Certificate
         Principal  Balance  of each  such  Class of Class M  Certificates;  and
         thereafter to each such Class of Class B Certificates  then outstanding
         beginning with such Class with the lowest  numerical  designation,  any
         portion of the Available Distribution Amount

[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                        73

<PAGE>



         remaining after the Class M Certificates have been retired,  applied to
         reduce the Certificate  Principal Balance of each such Class of Class B
         Certificates,  but in no event  more than the  outstanding  Certificate
         Principal Balance of each such Class of Class B Certificates; and

     (xvii) to the  Class R  Certificateholders,  the  balance,  if any,  of the
Available Distribution Amount.

         Notwithstanding  the foregoing,  on any Distribution Date, with respect
to the Class of Class B Certificates  outstanding on such Distribution Date with
the highest numerical designation,  or in the event the Class B Certificates are
no longer  outstanding,  the Class of Class M Certificates then outstanding with
the highest numerical designation,  or in the event the Class B Certificates and
Class  M  Certificates  are no  longer  outstanding,  the  Class  A and  Class R
Certificates,  Accrued  Certificate  Interest thereon  remaining unpaid from any
previous  Distribution  Date will be distributable  only to the extent that such
unpaid Accrued  Certificate  Interest was  attributable  to interest  shortfalls
relating to  Nonrecoverable  Advances as determined by the Master  Servicer with
respect to the related  Mortgage  Loan where such Mortgage Loan has not yet been
the subject of a Cash Liquidation or REO Disposition.

         (b) Distributions of principal on the Class A Certificates  (other than
the Class A-9  Certificates)  and Class R Certificates on each Distribution Date
occurring  prior to the occurrence of the Credit Support  Depletion Date will be
made as follows:

                    (i)  first,  to  the  Class  A-8  Certificates,   until  the
         Certificate  Principal  Balance  thereof is reduced to zero,  an amount
         (the "Class A-8 Principal  Distribution Amount") equal to the aggregate
         of:

                            (A) the related  Discount  Fraction of the principal
                    portion of each Monthly  Payment on each  Discount  Mortgage
                    Loan due  during  the  related  Due  Period,  whether or not
                    received  on or prior  to the  related  Determination  Date,
                    minus the Discount  Fraction of the principal portion of any
                    related Debt Service  Reduction  which  together  with other
                    Bankruptcy Losses exceeds the Bankruptcy Amount;

                            (B) the related  Discount  Fraction of the principal
                    portion  of all  unscheduled  collections  on each  Discount
                    Mortgage Loan received  during the preceding  calendar month
                    (other  than  amounts  received  in  connection  with a Cash
                    Liquidation or REO  Disposition of a Discount  Mortgage Loan
                    described   in  clause  (C)  below),   including   Principal
                    Prepayments in Full, Curtailments and repurchases (including
                    deemed   repurchases  under  Section  3.07(b))  of  Discount
                    Mortgage  Loans  (or,  in the  case of a  substitution  of a
                    Deleted  Mortgage Loan, the Discount  Fraction of the amount
                    of any  shortfall  deposited  in the  Custodial  Account  in
                    connection with such substitution);

     (C) in  connection  with  the  Cash  Liquidation  or REO  Disposition  of a
Discount  Mortgage Loan that did not result in any Excess Special Hazard Losses,
Excess Fraud Losses, Excess Bankruptcy Losses or Extraordinary
[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                        74

<PAGE>



                    Losses,  an amount equal to the lesser of (1) the applicable
                    Discount  Fraction of the Stated  Principal  Balance of such
                    Discount   Mortgage   Loan   immediately   prior   to   such
                    Distribution  Date  and  (2)  the  aggregate  amount  of the
                    collections  on such  Discount  Mortgage  Loan to the extent
                    applied as recoveries of principal;

                            (D)  any  amounts  allocable  to  principal  for any
                    previous  Distribution Date (calculated  pursuant to clauses
                    (A) through (C) above) that remain undistributed; and

                            (E)  the   amount  of  any   Class  A-8   Collection
                    Shortfalls for such  Distribution Date and the amount of any
                    Class A-8  Collection  Shortfalls  remaining  unpaid for all
                    previous  Distribution  Dates, but only to the extent of the
                    Eligible Funds for such Distribution Date;

                    (ii)  the  balance  of  the  Senior  Principal  Distribution
         Amount, if any,  remaining after the distributions  described in clause
         4.02(b)(i)  above  shall be  distributed  to the Class R  Certificates,
         until the  Certificate  Principal  Balance  thereof has been reduced to
         zero;

                    (iii)  the  balance  of the  Senior  Principal  Distribution
         Amount,  if any,  remaining after the distribution  described in clause
         (ii)  above,  shall be  distributed  to the Class A-7  Certificates  in
         reduction of the Certificate Principal Balance thereof, up to an amount
         equal to the sum of the following:

                            (X) the  Class  A-7  Certificates'  pro  rata  share
                    (based  on  the  aggregate   Certificate  Principal  Balance
                    thereof  relative  to the  aggregate  Certificate  Principal
                    Balance of all the  Certificates  (other  than the Class A-8
                    Certificates) of the aggregate of the collections  described
                    in clauses  4.02(a)(ii)(Y)(A),  (B) and (E) (other  than any
                    amounts  relating  to clause (C) and (D)  included in clause
                    (E)) with  application  of the Senior  Percentage  or Senior
                    Accelerated Distribution Percentage; and

                            (Y) the Lockout  Prepayment  Percentage of the Class
                    A-7  Certificates'  pro rata share  (based on the  aggregate
                    Certificate   Principal  Balance  thereof  relative  to  the
                    aggregate   Certificate   Principal   Balance   of  all  the
                    Certificates (other than the Class A-8 Certificates)) of the
                    collections  described  in  clause   4.02(a)(ii)(Y)(C)  with
                    application   of   the   Senior   Accelerated   Distribution
                    Percentage;

         provided  that if the  aggregate  of the  amounts  set forth in clauses
         4.02(a)(ii)(Y)(A) through (E) is more than the balance of the Available
         Distribution  Amount  remaining after the Senior Interest  Distribution
         Amount  and the  Class  A-8  Principal  Distribution  Amount  have been
         distributed, the amounts paid to the Class A-7 Certificates pursuant to
         this clause  (iii) shall be reduced by an amount equal to the Class A-7
         Certificates'  pro  rata  share  (based  on the  aggregate  Certificate
         Principal  Balance  thereof  relative  to  the  aggregate   Certificate
         Principal Balance of the Senior  Certificates (other than the Class A-8
         Certificates)) of such difference;

[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                        75

<PAGE>




                    (iv)  an  amount  equal  to the  lesser  of (1)  the  Senior
         Principal Distribution Amount remaining after distributions pursuant to
         clauses (ii) and (iii) above and (2) the aggregate  amount necessary to
         reduce  the  outstanding  Certificate  Principal  Balances  of the  PAC
         Certificates to their  respective  Planned  Principal  Balances of each
         such  class  for  such  Distribution  Date,  shall  be  distributed  in
         reduction  of the  Certificate  Principal  Balances  of the classes set
         forth below as follows:

                                    (1)  first,  to the Class  A-1  Certificates
                            until the Certificate  Principal Balance thereof has
                            been reduced to its Planned Principal Balance;

                                    (2) second,  to the Class A-2  Certificates,
                            until the Certificate  Principal Balance thereof has
                            been reduced to its Planned Principal Balance;

                                    (3)  third,  to the Class A-3  Certificates,
                            until the Certificate  Principal Balance thereof has
                            been reduced to its Planned Principal Balance; and

                                    (4) fourth,  to the Class A-4  Certificates,
                            until the Certificate  Principal Balance thereof has
                            been reduced to its Planned Principal Balance; and

                    (v) the balance of the Senior Principal Distribution Amount,
         if any,  remaining  after the  distributions  described in clauses (ii)
         through  (iv)  above,   shall  be   distributed  in  reduction  of  the
         Certificate  Principal Balances of the classes set forth below (without
         regard  to  the  respective  Planned  Principal  Balances  of  the  PAC
         Certificates) as follows:

        (1) first, to the Class A-5 Certificates until the Certificate Principal
Balance thereof has been reduced to zero;

        (2) second, to the Class A-6 Certificates until the Certificate
Principal Balance thereof has been reduced to zero;

        (3) third, to the Class A-1 Certificates until the Certificate
Principal Balance thereof has been reduced to zero;

        (4) fourth, to the Class A-2 Certificates until the Certificate
Principal Balance thereof has been reduced to zero;

        (5) fifth, to the Class A-3 Certificates until the Certificate Principal
Balance thereof has been reduced to zero;

        (6) sixth, to the Class A-4 Certificates until the Certificate
Principal Balance thereof has been reduced to zero; and


[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                        76

<PAGE>



                                    (7) seventh,  to the Class A-7  Certificates
                            until the Certificate  Principal Balance thereof has
                            been reduced to zero.

         (c) On or after the occurrence of the Credit Support Depletion Date all
priorities  relating to distributions as described above in respect of principal
among the  various  classes  of Senior  Certificates  (other  than the Class A-8
Certificates)  will be disregarded,  an amount equal to the Discount Fraction of
the principal portion of scheduled payments and unscheduled collections received
or advanced in respect of Discount  Mortgage  Loans will be  distributed  to the
Class A-8  Certificates  and the Senior  Principal  Distribution  Amount will be
distributed among all classes of Senior  Certificates  (other than the Class A-8
Certificates)   pro  rata  in  accordance  with  their  respective   outstanding
Certificate  Principal  Balances and the amount set forth in Section  4.02(a)(i)
will be distributed as set forth therein.

         (d) After reduction of the Certificate Principal Balances of the Senior
Certificates  (other than the Class A-8  Certificates)  to zero but prior to the
Credit Support Depletion Date, the Senior Certificates (other than the Class A-8
Certificates) will be entitled to no further  distributions of principal thereon
and the Available  Distribution Amount will be paid solely to the holders of the
Class A-8, Class M and Class B Certificates.

         (e) In addition to the  foregoing  distributions,  with  respect to any
Mortgage Loan that was  previously  the subject of a Cash  Liquidation or an REO
Disposition that resulted in a Realized Loss, in the event that within two years
of the date on which such  Realized  Loss was  determined  to have  occurred the
Master Servicer receives amounts,  which the Master Servicer reasonably believes
to represent subsequent recoveries (net of any related liquidation expenses), or
determines that it holds surplus amounts previously  reserved to cover estimated
expenses, specifically related to such Mortgage Loan (including, but not limited
to,  recoveries in respect of the  representations  and  warranties  made by the
related  Seller  pursuant  to the  applicable  Seller's  Agreement),  the Master
Servicer  shall  distribute  such  amounts to the Class or Classes to which such
Realized Loss was allocated,  if applicable  (with the amounts to be distributed
allocated  among such Classes in the same  proportions as such Realized Loss was
allocated), and within each such Class to the Certificateholders of record as of
the Record Date immediately  preceding the date of such distribution (or if such
Class of Certificates is no longer  outstanding,  to the  Certificateholders  of
record at the time that such Realized Loss was allocated); provided that no such
distribution to any Class of Certificates of subsequent  recoveries related to a
Mortgage Loan shall exceed, either individually or in the aggregate and together
with any other amounts paid in reimbursement therefor, the amount of the related
Realized Loss that was allocated to such Class of Certificates.  Notwithstanding
the  foregoing,  no  such  distribution  shall  be  made  with  respect  to  the
Certificates of any Class to the extent that either (i) such Class was protected
against the related Realized Loss pursuant to any instrument or fund established
under Section  11.01(e) or (ii) such Class of  Certificates  has been  deposited
into  a  separate  trust  fund  or  other   structuring   vehicle  and  separate
certificates  or other  instruments  representing  interests  therein  have been
issued in one or more classes,  and any of such separate  certificates  or other
instruments  was  protected  against the related  Realized  Loss pursuant to any
limited guaranty, payment obligation, irrevocable letter of credit, surety bond,
insurance  policy or similar  instrument  or a reserve  fund,  or a  combination
thereof.  Any amount to be so  distributed  shall be  distributed  by the Master
Servicer to the  Certificateholders  of record as of the Record Date immediately
preceding the date of such  distribution (i) with respect to the Certificates of
any

[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                        77

<PAGE>



Class (other than the Class A-9 Certificates),  on a pro rata basis based on the
Percentage  Interest  represented  by each  Certificate of such Class as of such
Record Date and (ii) with  respect to the Class A-9  Certificates,  to the Class
A-9  Certificates or any Subclass thereof to which the related Realized Loss (or
portion  thereof) was  previously  allocated.  Any amounts to be so  distributed
shall  not be  remitted  to or  distributed  from  the  Trust  Fund,  and  shall
constitute  subsequent  recoveries  with  respect to Mortgage  Loans that are no
longer assets of the Trust Fund.

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

         (g)  Except as  otherwise  provided  in  Section  9.01,  if the  Master
Servicer  anticipates  that a final  distribution  with  respect to any Class of
Certificates  will be made on the next  Distribution  Date, the Master  Servicer
shall,  no  later  than  the  Determination  Date in the  month  of  such  final
distribution,  notify the Trustee and the Trustee  shall,  no later than two (2)
Business Days after such Determination Date, mail on such date to each Holder of
such  Class of  Certificates  a  notice  to the  effect  that:  (i) the  Trustee
anticipates  that  the  final   distribution  with  respect  to  such  Class  of
Certificates  will be made on such  Distribution Date but only upon presentation
and surrender of such  Certificates at the office of the Trustee or as otherwise
specified  therein,  and (ii) no interest shall accrue on such Certificates from
and  after  the  end  of  the  prior   calendar   month.   In  the  event   that
Certificateholders  required to surrender their Certificates pursuant to Section
9.01(c) do not surrender their Certificates for final cancellation,  the Trustee
shall  cause  funds  distributable  with  respect  to  such  Certificates  to be
withdrawn from the Certificate Account and credited to a separate escrow account
for the benefit of such Certificateholders as provided in Section 9.01(d).

         Section 4.03.      Statements to Certificateholders.

         (a)  Concurrently  with each  distribution  charged to the  Certificate
Account and with respect to each  Distribution  Date the Master  Servicer  shall
forward to the Trustee and the Trustee  shall forward by mail to each Holder and
the Company a statement setting forth the following information as to each Class
of Certificates to the extent applicable:

                    (i)   (a)  the   amount   of   such   distribution   to  the
         Certificateholders  of such Class  applied  to reduce  the  Certificate
         Principal  Balance  thereof,  and (b)  the  aggregate  amount  included
         therein representing Principal Prepayments;

     (ii)  the  amount  of  such  distribution  to  Holders  of  such  Class  of
Certificates allocable to interest;

[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                        78

<PAGE>



                    (iii) if the  distribution  to the  Holders of such Class of
         Certificates  is less than the full amount that would be  distributable
         to such Holders if there were sufficient funds available therefor,  the
         amount of the shortfall;

     (iv) the amount of any Advance by the Master  Servicer  pursuant to Section
4.04;

     (v) the number and Pool  Stated  Principal  Balance of the  Mortgage  Loans
after giving effect to the distribution of principal on such Distribution Date;

                    (vi) the  aggregate  Certificate  Principal  Balance of each
         Class of  Certificates,  and each of the  Senior,  Class M and  Class B
         Percentages,  after giving  effect to the amounts  distributed  on such
         Distribution Date, separately  identifying any reduction thereof due to
         Realized  Losses  other  than  pursuant  to an actual  distribution  of
         principal;

     (vii) the related Subordinate Principal  Distribution Amount and Prepayment
Distribution Percentage, if applicable;
                    (viii) on the basis of the most recent reports  furnished to
         it by  Subservicers,  the number and  aggregate  principal  balances of
         Mortgage Loans that are  delinquent  (A) one month,  (B) two months and
         (C) three months and (D) the number and aggregate  principal balance of
         Mortgage Loans that are in foreclosure;

     (ix) the  number,  aggregate  principal  balance  and book value of any REO
Properties;

                    (x) the aggregate  Accrued  Certificate  Interest  remaining
         unpaid, if any, for each Class of Certificates,  after giving effect to
         the distribution made on such Distribution Date;

                    (xi) the  Special  Hazard  Amount,  Fraud  Loss  Amount  and
         Bankruptcy Amount as of the close of business on such Distribution Date
         and a description of any change in the calculation of such amounts;

                    (xii)  the  weighted   average  Pool  Strip  Rate  for  such
         Distribution   Date  and  the  Pass-Through   Rate  on  the  Class  A-9
         Certificates and each Subclass, if any, thereof;

              (xiii)  the Notional Amount and each Subclass Notional Amount;

                    (xiv)   the occurrence of the Credit Support Depletion Date;

     (xv) the Senior  Accelerated  Distribution  Percentage  applicable  to such
distribution;

     (xvi) the Senior  Percentage  and Lockout  Prepayment  Percentage  for such
Distribution Date;

[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                        79

<PAGE>



   (xvii)  the aggregate amount of Realized Losses for such Distribution Date;

     (xviii) the aggregate  amount of any  recoveries  on previously  foreclosed
loans from Sellers due to a breach of representation or warranty;

                    (xix) the weighted average remaining term to maturity of the
         Mortgage  Loans after giving effect to the amounts  distributed on such
         Distribution Date; and

                    (xx) the  weighted  average  Mortgage  Rates of the Mortgage
         Loans  after  giving  effect  to  the  amounts   distributed   on  such
         Distribution Date.

In the case of information furnished pursuant to clauses (i) and (ii) above, the
amounts  shall be expressed  as a dollar  amount per  Certificate  with a $1,000
denomination.  In addition to the statement provided to the Trustee as set forth
in this Section  4.03(a),  the Master Servicer shall provide to any manager of a
trust  fund  consisting  of some  or all of the  Certificates,  upon  reasonable
request,  such additional  information as is reasonably obtainable by the Master
Servicer at no additional expense to the Master Servicer.

         (b) Within a reasonable  period of time after the end of each  calendar
year,  the Master  Servicer shall  prepare,  or cause to be prepared,  and shall
forward,  or cause to be  forwarded,  to each  Person who at any time during the
calendar year was the Holder of a Certificate, other than a Class R Certificate,
a  statement  containing  the  information  set forth in clauses (i) and (ii) of
subsection  (a) above  aggregated  for such calendar year or applicable  portion
thereof during which such Person was a Certificateholder. Such obligation of the
Master  Servicer  shall be deemed  to have been  satisfied  to the  extent  that
substantially  comparable  information  shall be provided by the Master Servicer
pursuant to any requirements of the Code.

         (c) Within a reasonable  period of time after the end of each  calendar
year,  the Master  Servicer shall  prepare,  or cause to be prepared,  and shall
forward,  or cause to be  forwarded,  to each  Person who at any time during the
calendar year was the Holder of a Class R  Certificate,  a statement  containing
the applicable  distribution  information provided pursuant to this Section 4.03
aggregated  for such calendar year or applicable  portion  thereof  during which
such  Person was the Holder of a Class R  Certificate.  Such  obligation  of the
Master  Servicer  shall be deemed  to have been  satisfied  to the  extent  that
substantially  comparable  information  shall be provided by the Master Servicer
pursuant to any requirements of the Code.

         (d) Upon the  written  request  of any  Certificateholder,  the  Master
Servicer,  as soon as  reasonably  practicable,  shall  provide  the  requesting
Certificateholder with such information as is necessary and appropriate,  in the
Master  Servicer's  sole  discretion,  for  purposes  of  satisfying  applicable
reporting requirements under Rule 144A.



[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                        80

<PAGE>



Section 4.04.  Distribution of Reports to the Trustee and the Company;  Advances
     by the Master Servicer.
         (a) Prior to the close of business on the Business Day next  succeeding
each  Determination  Date, the Master Servicer shall furnish a written statement
to the  Trustee,  any Paying  Agent and the  Company  (the  information  in such
statement to be made available to  Certificateholders  by the Master Servicer on
request)  setting  forth  (i) the  Available  Distribution  Amount  and (ii) the
amounts  required to be withdrawn from the Custodial  Account and deposited into
the  Certificate  Account  on the  immediately  succeeding  Certificate  Account
Deposit Date pursuant to clause (iii) of Section 4.01(a).  The  determination by
the Master  Servicer of such amounts shall,  in the absence of obvious error, be
presumptively  deemed to be correct for all purposes  hereunder  and the Trustee
shall be protected in relying  upon the same  without any  independent  check or
verification.

         (b) On or before 2:00 P.M.  New York time on each  Certificate  Account
Deposit Date, the Master  Servicer  shall either (i) deposit in the  Certificate
Account from its own funds, or funds received therefor from the Subservicers, an
amount equal to the Advances to be made by the Master Servicer in respect of the
related  Distribution  Date,  which shall be in an aggregate amount equal to the
aggregate  amount of  Monthly  Payments  (with  each  interest  portion  thereof
adjusted to the Net Mortgage Rate),  less the amount of any related Debt Service
Reductions  or  reductions  in the  amount  of  interest  collectable  from  the
Mortgagor  pursuant to the Soldiers'  and Sailors'  Civil Relief Act of 1940, as
amended,   or  similar  legislation  or  regulations  then  in  effect,  on  the
Outstanding  Mortgage Loans as of the related Due Date,  which Monthly  Payments
were  delinquent  as of the close of business  as of the  related  Determination
Date;  provided  that no Advance  shall be made if it would be a  Nonrecoverable
Advance,  (ii)  withdraw  from amounts on deposit in the  Custodial  Account and
deposit in the  Certificate  Account  all or a portion  of the  Amount  Held for
Future  Distribution in discharge of any such Advance, or (iii) make advances in
the form of any  combination  of (i) and (ii)  aggregating  the  amount  of such
Advance. Any portion of the Amount Held for Future Distribution so used shall be
replaced  by the Master  Servicer  by deposit in the  Certificate  Account on or
before 11:00 A.M. New York time on any future  Certificate  Account Deposit Date
to the extent that funds  attributable  to the Mortgage Loans that are available
in the  Custodial  Account  for  deposit  in the  Certificate  Account  on  such
Certificate   Account   Deposit   Date   shall   be  less   than   payments   to
Certificateholders  required to be made on the following  Distribution Date. The
Master  Servicer  shall be entitled to use any Advance made by a Subservicer  as
described in Section 3.07(b) that has been deposited in the Custodial Account on
or before  such  Distribution  Date as part of the  Advance  made by the  Master
Servicer pursuant to this Section 4.04. The amount of any reimbursement pursuant
to Section  4.02(a)(iii) in respect of outstanding  Advances on any Distribution
Date shall be allocated to specific  Monthly  Payments  due but  delinquent  for
previous Due Periods, which allocation shall be made, to the extent practicable,
to Monthly  Payments which have been  delinquent for the longest period of time.
Such allocations shall be conclusive for purposes of reimbursement to the Master
Servicer from recoveries on related Mortgage Loans pursuant to Section 3.10.

         The   determination   by  the  Master  Servicer  that  it  has  made  a
Nonrecoverable Advance or that any proposed Advance, if made, would constitute a
Nonrecoverable  Advance,  shall be  evidenced  by a  certificate  of a Servicing
Officer delivered to the Seller and the Trustee.

[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                        81

<PAGE>




         In the event that the Master Servicer determines as of the Business Day
preceding any Certificate Account Deposit Date that it will be unable to deposit
in the  Certificate  Account an amount equal to the Advance  required to be made
for the immediately  succeeding  Distribution  Date, it shall give notice to the
Trustee of its inability to advance (such notice may be given by telecopy),  not
later than 3:00 P.M.,  New York  time,  on such  Business  Day,  specifying  the
portion of such amount  that it will be unable to  deposit.  Not later than 3:00
P.M., New York time, on the Certificate  Account Deposit Date the Trustee shall,
unless by 12:00 Noon,  New York time,  on such day the  Trustee  shall have been
notified in writing (by telecopy)  that the Master  Servicer shall have directly
or indirectly deposited in the Certificate Account such portion of the amount of
the Advance as to which the Master  Servicer shall have given notice pursuant to
the  preceding  sentence,  pursuant to Section  7.01,  (a)  terminate all of the
rights and obligations of the Master Servicer under this Agreement in accordance
with  Section  7.01 and (b)  assume the  rights  and  obligations  of the Master
Servicer  hereunder,  including  the  obligation  to deposit in the  Certificate
Account  an  amount  equal  to  the  Advance  for  the  immediately   succeeding
Distribution Date.

         The  Trustee  shall  deposit  all funds it  receives  pursuant  to this
Section 4.04 into the Certificate Account.

         Section 4.05.      Allocation of Realized Losses.

         Prior to each  Distribution  Date, the Master  Servicer shall determine
the  total  amount of  Realized  Losses,  if any,  that  resulted  from any Cash
Liquidation,  Debt Service Reduction,  Deficient  Valuation,  REO Disposition or
Servicing  Modification (to the extent constituting a reduction of the principal
balance of a Mortgage Loan) that occurred during the related  Prepayment  Period
or, in the case of a Servicing  Modification that constitutes a reduction of the
interest  rate on a Mortgage  Loan,  the amount of the reduction in the interest
portion of the Monthly Payment due in the month in which such  Distribution Date
occurs.  The amount of each  Realized  Loss shall be  evidenced  by an Officers'
Certificate.  All Realized  Losses,  other than Excess  Special  Hazard  Losses,
Extraordinary  Losses, Excess Bankruptcy Losses or Excess Fraud Losses, shall be
allocated as follows: first, to the Class B-3 Certificates until the Certificate
Principal  Balance  thereof has been reduced to zero;  second,  to the Class B-2
Certificates until the Certificate Principal Balance thereof has been reduced to
zero;  third,  to the Class B-1  Certificates  until the  Certificate  Principal
Balance thereof has been reduced to zero;  fourth, to the Class M-3 Certificates
until the Certificate Principal Balance thereof has been reduced to zero; fifth,
to the Class M-2 Certificates  until the Certificate  Principal  Balance thereof
has been  reduced  to zero;  sixth,  to the  Class  M-1  Certificates  until the
Certificate Principal Balance thereof has been reduced to zero; and, thereafter,
if such  Realized  Losses  are on a  Discount  Mortgage  Loan,  to the Class A-8
Certificates,  in an amount  equal to the  Discount  Fraction  of the  principal
portion thereof, and the remainder of such Realized Losses and the entire amount
of such Realized  Losses on  Non-Discount  Mortgage  Loans among all the Class A
Certificates  (other than the Class A-8  Certificates) and Class R Certificates,
on a pro rata basis,  as described  below.  Any Excess  Special  Hazard  Losses,
Excess  Bankruptcy  Losses,  Excess  Fraud  Losses and  Extraordinary  Losses on
Non-Discount  Mortgage Loans will be allocated among the Class A (other than the
Class A-8  Certificates),  Class M, Class B and Class R  Certificates,  on a pro
rata basis, as described below. The principal portion of such losses on Discount
Mortgage  Loans will be  allocated  to the Class A-8  Certificates  in an amount
equal to the related Discount

[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                        82

<PAGE>



Fraction  thereof,  and the remainder of such losses on Discount  Mortgage Loans
will be  allocated  among the  Class A  Certificates  (other  than the Class A-8
Certificates), Class M, Class B and Class R Certificates on a pro rata basis, as
described below.

         As used herein,  an allocation of a Realized Loss on a "pro rata basis"
among two or more specified Classes of Certificates means an allocation on a pro
rata  basis,  among the  various  Classes  so  specified,  to each such Class of
Certificates  on the  basis  of their  then  outstanding  Certificate  Principal
Balances prior to giving effect to distributions to be made on such Distribution
Date in the case of the  principal  portion of a  Realized  Loss or based on the
Accrued Certificate  Interest thereon payable on such Distribution Date (without
regard to any Compensating  Interest for such Distribution  Date) in the case of
an interest  portion of a Realized  Loss.  Except as  provided in the  following
sentence, any allocation of the principal portion of Realized Losses (other than
Debt Service  Reductions) to a Class of  Certificates  shall be made by reducing
the  Certificate  Principal  Balance  thereof by the amount so allocated,  which
allocation  shall be deemed to have  occurred  on such  Distribution  Date.  Any
allocation of the principal  portion of Realized Losses (other than Debt Service
Reductions)  to the Class B  Certificates  or, after the  Certificate  Principal
Balances of the Class B Certificates  have been reduced to zero, to the Class of
Class M Certificates  then  outstanding with the highest  numerical  designation
shall be made by operation of the definition of "Certificate  Principal Balance"
and by  operation  of the  provisions  of Section  4.02(a).  Allocations  of the
interest  portions  of  Realized  Losses  shall  be  made  by  operation  of the
definition of "Accrued Certificate  Interest" and by operation of the provisions
of  Section  4.02(a).  Allocations  of the  principal  portion  of Debt  Service
Reductions shall be made by operation of the provisions of Section 4.02(a).  All
Realized  Losses  and all  other  losses  allocated  to a Class of  Certificates
hereunder will be allocated  among the  Certificates of such Class in proportion
to the Percentage  Interests evidenced thereby;  provided that if any Subclasses
of the Class A-9 Certificates have been issued pursuant to Section 5.01(c), such
Realized Losses and other losses allocated to the Class A-9  Certificates  shall
be allocated  among such  Subclasses in proportion to the respective  amounts of
Accrued  Certificate  Interest payable on such Distribution Date that would have
resulted absent such reductions.

  Section 4.06. Reports of Foreclosures and Abandonment of Mortgaged Property.

         The Master Servicer or the Subservicers shall file information  returns
with  respect  to the  receipt  of  mortgage  interests  received  in a trade or
business, the reports of foreclosures and abandonments of any Mortgaged Property
and the information returns relating to cancellation of indebtedness income with
respect to any Mortgaged  Property required by Sections 6050H,  6050J and 6050P,
respectively,  of the Code, and deliver to the Trustee an Officers'  Certificate
on or before  March 31 of each year  stating  that such reports have been filed.
Such reports  shall be in form and  substance  sufficient  to meet the reporting
requirements imposed by Sections 6050H, 6050J and 6050P of the Code.

         Section 4.07.      Optional Purchase of Defaulted Mortgage Loans.

         As to any Mortgage  Loan which is  delinquent  in payment by 90 days or
more, the Master  Servicer may, at its option,  purchase such Mortgage Loan from
the Trustee at the Purchase Price  therefor.  If at any time the Master Servicer
makes a payment to the Certificate Account

[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                        83

<PAGE>



covering  the amount of the  Purchase  Price for such a Mortgage  Loan,  and the
Master Servicer  provides to the Trustee a  certification  signed by a Servicing
Officer  stating  that the  amount of such  payment  has been  deposited  in the
Certificate  Account,  then the Trustee  shall  execute the  assignment  of such
Mortgage  Loan at the  request of the Master  Servicer  without  recourse to the
Master  Servicer,  the Trustee or the Trust Fund  whereupon the Master  Servicer
shall succeed to all of the Trustee's  right,  title and interest in and to such
Mortgage Loan, and all security and documents relative thereto.  Such assignment
shall be an assignment  outright and not for security.  The Master Servicer will
thereupon own such Mortgage,  and all such security and  documents,  free of any
further  obligation  to the  Trustee  or  the  Certificateholders  with  respect
thereto.  Notwithstanding  anything to the  contrary in this Section  4.07,  the
Master  Servicer shall continue to service any such Mortgage Loan after the date
of such  purchase in  accordance  with the terms of this  Agreement  and, if any
Realized Loss with respect to such Mortgage Loan occurs,  allocate such Realized
Loss to the Class or Classes of Certificates that would have borne such Realized
Loss in  accordance  with the terms hereof as if such Mortgage Loan had not been
so purchased. For purposes of this Agreement, a payment of the Purchase Price by
the Master Servicer  pursuant to this Section 4.07 will be viewed as an advance,
and the  amount  of any  Realized  Loss  shall be  recoverable  pursuant  to the
provisions for the recovery of  unreimbursed  Advances under Section 4.02(a) or,
to the extent not recoverable under such provisions, as a Nonrecoverable Advance
as set forth herein.

     Section 4.08. Distributions on the Uncertificated REMIC Regular Interests.

         (a)  On  each  Distribution  Date,  the  Trustee  shall  be  deemed  to
distribute  to  itself,  as the  holder  of  the  Uncertificated  REMIC  Regular
Interests,  Uncertificated  Accrued Interest on the Uncertificated REMIC Regular
Interests for such Distribution Date, plus any  Uncertificated  Accrued Interest
thereon remaining unpaid from any previous Distribution Date.

         (b) In determining from time to time the  Uncertificated  REMIC Regular
Interest  Distribution  Amounts,  Realized  Losses  allocated  to the  Class A-9
Certificates  under  Section 4.05 shall be deemed  allocated  to  Uncertificated
REMIC Regular Interests on a pro rata basis based on the Uncertificated  Accrued
Interest for the related Distribution Date.

         (c)  On  each  Distribution  Date,  the  Trustee  shall  be  deemed  to
distribute  from the Trust Fund, in the priority set forth in Sections  4.02(a),
to the  Class A-9  Certificates,  the  amounts  distributable  thereon  from the
Uncertificated  REMIC Regular Interest  Distribution Amounts deemed to have been
received by the Trustee from the Trust Fund under this Section 4.08.  The amount
deemed distributable  hereunder with respect to the Class A-9 Certificates shall
equal 100% of the  amounts  payable  with  respect to the  Uncertificated  REMIC
Regular Interests.

         (d)  Notwithstanding  the deemed  distributions  on the  Uncertificated
REMIC Regular Interests  described in this Section 4.07,  distributions of funds
from the Certificate Account shall be made only in accordance with Section 4.02.



[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                        84

<PAGE>



         Section 4.09.      Compliance with Withholding Requirements.

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

[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                        85

<PAGE>



                                    ARTICLE V

                                THE CERTIFICATES

         Section 5.01.      The Certificates.

         (a)  The  Class  A,  Class  M,  Class  B  and  Class  R   Certificates,
respectively,  shall be substantially in the forms set forth in Exhibits A, B, C
and D and shall,  on original issue, be executed and delivered by the Trustee to
the Certificate  Registrar for  authentication and delivery to or upon the order
of the Company and in the case of any  Certificates  issued on the Closing Date,
upon receipt by the Trustee or one or more Custodians of the documents specified
in Section 2.01. The  Certificates,  other than the Class A-9  Certificates  and
Class R  Certificates,  shall be issuable  in minimum  dollar  denominations  of
$25,000 (or $250,000 in the case of the Class M-2,  Class M-3,  Class B-1, Class
B-2 and Class B-3 Certificates) and integral multiples of $1 (in the case of the
Class A-1,  Class A-2,  Class A-3, Class A-4, Class A-5, Class A-6 and Class A-7
Certificates)  and $1,000 (in the case of all other Classes of  Certificates) in
excess thereof, except that one Certificate of each of the Class A-8, Class M-1,
Class M-2,  Class M-3, Class B-1,  Class B-2 and Class B-3  Certificates  may be
issued in a denomination equal to the denomination set forth as follows for such
Class or the sum of such denomination and an integral multiple of $1,000:

                    Class A-8           $  25,253.44
                    Class M-1           $  25,900.00
                    Class M-2           $250,500.00
                    Class M-3           $250,500.00
                    Class B-1           $250,700.00
                    Class B-2           $308,900.00
                    Class B-3           $309,788.87

         The Class A-9 Certificates  and Class R Certificates  shall be issuable
in minimum  denominations of not less than a 20% Percentage  Interest (except as
provided  in  Section  5.01(c)  with  respect  to the Class  A-9  Certificates);
provided,  however, that one Class R Certificate will be issuable to Residential
Funding  as "tax  matters  person"  pursuant  to Section  10.01(c)  and (e) in a
minimum denomination  representing a Percentage Interest of not less than 0.01%.
Each  Subclass  of the Class  A-9  Certificates  shall be  issuable  in  minimum
denominations of not less than a 100% Percentage Interest, except as provided in
Section 5.01(c).

         The Certificates shall be executed by manual or facsimile  signature on
behalf of an authorized officer of the Trustee.  Certificates bearing the manual
or facsimile  signatures of individuals who were at any time the proper officers
of the Trustee shall bind the Trustee,  notwithstanding that such individuals or
any of them have ceased to hold such  offices  prior to the  authentication  and
delivery of such  Certificate  or did not hold such  offices at the date of such
Certificates.  No  Certificate  shall be  entitled  to any  benefit  under  this
Agreement, or be valid for any purpose, unless there appears on such Certificate
a certificate of  authentication  substantially  in the form provided for herein
executed by the Certificate Registrar by manual signature,  and such certificate
upon any Certificate shall be conclusive evidence, and the only

[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                        86

<PAGE>



evidence,  that such  Certificate  has been  duly  authenticated  and  delivered
hereunder. All Certificates shall be dated the date of their authentication.

         (b) The Class A Certificates, other than the Class A-8 Certificates and
Class A-9  Certificates,  shall initially be issued as one or more  Certificates
registered in the name of the Depository or its nominee and,  except as provided
below,  registration of such  Certificates may not be transferred by the Trustee
except to  another  Depository  that  agrees to hold such  Certificates  for the
respective   Certificate   Owners  with   Ownership   Interests   therein.   The
Certificateholders  shall hold their  respective  Ownership  Interests in and to
each of the Class A  Certificates,  other  than the Class A-8  Certificates  and
Class A-9 Certificates, through the book-entry facilities of the Depository and,
except as provided  below,  shall not be entitled to Definitive  Certificates in
respect of such  Ownership  Interests.  All transfers by  Certificate  Owners of
their respective  Ownership  Interests in the Book-Entry  Certificates  shall be
made in accordance with the procedures established by the Depository Participant
or  brokerage  firm  representing   such  Certificate   Owner.  Each  Depository
Participant  shall  transfer  the  Ownership  Interests  only in the  Book-Entry
Certificates of Certificate Owners it represents or of brokerage firms for which
it acts as agent in accordance with the Depository's normal procedures.

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

         If  (i)(A)  the  Company  advises  the  Trustee  in  writing  that  the
Depository   is  no  longer   willing  or  able  to   properly   discharge   its
responsibilities  as  Depository  and (B) the  Company  is  unable  to  locate a
qualified  successor  or (ii) the  Company at its option  advises the Trustee in
writing  that  it  elects  to  terminate  the  book-entry   system  through  the
Depository,  the  Trustee  shall  notify all  Certificate  Owners,  through  the
Depository,  of the  occurrence  of any such  event and of the  availability  of
Definitive   Certificates  to  Certificate  Owners  requesting  the  same.  Upon
surrender  to the  Trustee of the  Book-Entry  Certificates  by the  Depository,
accompanied by registration instructions from the Depository for registration of
transfer,  the Trustee  shall  issue the  Definitive  Certificates.  Neither the
Company,  the Master  Servicer  nor the Trustee  shall be liable for any actions
taken by the Depository or its nominee, including, without limitation, any delay
in  delivery of such  instructions  and may  conclusively  rely on, and shall be
protected  in relying on, such  instructions.  Upon the  issuance of  Definitive
Certificates  all  references  herein  to  obligations  imposed  upon  or  to be
performed  by the Company in  connection  with the  issuance  of the  Definitive
Certificates pursuant to this Section 5.01 shall be deemed to be imposed upon

[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                        87

<PAGE>



and  performed by the  Trustee,  and the Trustee and the Master  Servicer  shall
recognize  the  Holders of the  Definitive  Certificates  as  Certificateholders
hereunder.

         (c) From time to time,  Residential  Funding,  as the initial Holder of
the Class A-9 Certificates may exchange such Holder's Class A-9 Certificates for
Subclasses  of Class A-9  Certificates  to be issued  under  this  Agreement  by
delivering a "Request for Exchange" substantially in the form attached hereto as
Exhibit Q executed by an authorized officer, which Subclasses, in the aggregate,
will represent the Uncertificated  REMIC Regular Interests  corresponding to the
Class A-9 Certificates so surrendered for exchange. Any Subclass so issued shall
bear  a  numerical  designation  commencing  with  Class  A-9-1  and  continuing
sequentially thereafter, and will evidence ownership of the Uncertificated REMIC
Regular Interest or Interests specified in writing by such initial Holder to the
Trustee.  The Trustee may  conclusively,  without any independent  verification,
rely  on,  and  shall  be  protected  in  relying  on,   Residential   Funding's
determinations of the  Uncertificated  REMIC Regular Interests  corresponding to
any Subclass,  the initial Subclass Notional Amount and the initial Pass-Through
Rate on a Subclass  as set forth in such  Request for  Exchange  and the Trustee
shall have no duty to determine if any  Uncertificated  REMIC  Regular  Interest
designated  on a  Request  for  Exchange  corresponds  to a  Subclass  which has
previously been issued.  Each Subclass so issued shall be  substantially  in the
form set forth in  Exhibit A and shall,  on  original  issue,  be  executed  and
delivered by the Trustee to the  Certificate  Registrar for  authentication  and
delivery in accordance  with Section  5.01(a).  Every  Certificate  presented or
surrendered for transfer or exchange by the initial Holder shall (if so required
by the  Trustee  or the  Certificate  Registrar)  be  duly  endorsed  by,  or be
accompanied by a written instrument of transfer attached to such Certificate and
shall be  completed  to the  satisfaction  of the  Trustee  and the  Certificate
Registrar  duly  executed by, the initial  Holder  thereof or his attorney  duly
authorized  in  writing.   The   Certificates  of  any  Subclass  of  Class  A-9
Certificates  may be transferred in whole,  but not in part, in accordance  with
the provisions of Section 5.02.

   Section 5.02.      Registration of Transfer and Exchange of Certificates.

         (a)  The  Trustee  shall  cause  to be kept  at one of the  offices  or
agencies to be appointed by the Trustee in  accordance  with the  provisions  of
Section  8.12 a  Certificate  Register  in  which,  subject  to such  reasonable
regulations as it may prescribe,  the Trustee shall provide for the registration
of  Certificates  and of  transfers  and  exchanges  of  Certificates  as herein
provided.  The Trustee is  initially  appointed  Certificate  Registrar  for the
purpose of registering  Certificates and transfers and exchanges of Certificates
as herein provided. The Certificate Registrar, or the Trustee, shall provide the
Master  Servicer with a certified list of  Certificateholders  as of each Record
Date prior to the related Determination Date.

         (b) Upon surrender for  registration  of transfer of any Certificate at
any office or agency of the  Trustee  maintained  for such  purpose  pursuant to
Section 8.12 and, in the case of any Class A-8,  Class A-9,  Class M, Class B or
Class R Certificate,  upon  satisfaction of the conditions set forth below,  the
Trustee shall  execute and the  Certificate  Registrar  shall  authenticate  and
deliver,  in the name of the designated  transferee or transferees,  one or more
new Certificates of a like Class and aggregate Percentage Interest.


[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                        88

<PAGE>



         (c)  At  the  option  of the  Certificateholders,  Certificates  may be
exchanged for other Certificates of authorized denominations of a like Class (or
Subclass,  in the case of the Class A-9 Certificates)  and aggregate  Percentage
Interest,  upon surrender of the Certificates to be exchanged at any such office
or agency. Whenever any Certificates are so surrendered for exchange the Trustee
shall execute and the Certificate  Registrar shall  authenticate and deliver the
Certificates  of such Class which the  Certificateholder  making the exchange is
entitled to receive.  Every Certificate presented or surrendered for transfer or
exchange shall (if so required by the Trustee or the  Certificate  Registrar) be
duly endorsed by, or be accompanied by a written  instrument of transfer in form
satisfactory to the Trustee and the Certificate  Registrar duly executed by, the
Holder thereof or his attorney duly authorized in writing.

         (d) No  transfer,  sale,  pledge  or  other  disposition  of a  Class B
Certificate  shall  be  made  unless  such  transfer,   sale,  pledge  or  other
disposition is exempt from the  registration  requirements of the Securities Act
of 1933, as amended,  and any  applicable  state  securities  laws or is made in
accordance with said Act and laws. Except as provided in Section 5.02(e), in the
event that a transfer of a Class B  Certificate  is to be made either (i)(A) the
Trustee shall require a written Opinion of Counsel acceptable to and in form and
substance  satisfactory to the Trustee and the Company 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 Company or
the Master Servicer;  provided that such Opinion of Counsel will not be required
in connection with the initial  transfer of any such  Certificate by the Company
or any  Affiliate  thereof to an  Affiliate  of the  Company and (B) the Trustee
shall require the transferee to execute a representation  letter,  substantially
in the form of Exhibit J-1 hereto,  and the Trustee shall require the transferor
to  execute a  representation  letter,  substantially  in the form of  Exhibit K
hereto, each acceptable to and in form and substance satisfactory to the Company
and the Trustee  certifying to the Company and the Trustee the facts surrounding
such  transfer,  which  representation  letters  shall not be an  expense of the
Trustee,  the  Company  or the Master  Servicer;  provided,  however,  that such
representation  letters will not be required in connection  with any transfer of
any such Certificate by the Company or any Affiliate  thereof to an Affiliate of
the  Company,  and the Trustee  shall be entitled  to  conclusively  rely upon a
representation  (which,  upon the  request  of the  Trustee,  shall  be  written
representation)  from  the  Company,  of the  status  of such  transferee  as an
Affiliate  of  the  Company  or  (ii)  the  prospective  transferee  of  such  a
Certificate shall be required to provide the Trustee, the Company and the Master
Servicer  with an  investment  letter  substantially  in the form of  Exhibit  L
attached hereto (or such other form as the Company in its sole discretion  deems
acceptable), which investment letter shall not be an expense of the Trustee, the
Company or the Master Servicer,  and which investment  letter states that, among
other  things,  such  transferee  (A) is a  "qualified  institutional  buyer" as
defined  under Rule 144A,  acting for its own  account or the  accounts of other
"qualified  institutional  buyers" as defined under Rule 144A,  and (B) is aware
that the proposed  transferor intends to rely on the exemption from registration
requirements  under the  Securities  Act of 1933,  as amended,  provided by Rule
144A. The Holder of any such  Certificate  desiring to effect any such transfer,
sale, pledge or other disposition shall, and does hereby agree to, indemnify the
Trustee, the Company, the Master Servicer and the Certificate  Registrar against
any liability that may result if the transfer, sale, pledge or other disposition
is not so exempt or is not made in accordance with such federal and state laws.


[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                        89

<PAGE>



         (e) In the  case  of any  Class  M,  Class  B or  Class  R  Certificate
presented  for  registration  in the name of any Plan  subject  to the  Employee
Retirement Income Security Act of 1974, as amended ("ERISA"), or Section 4975 of
the Code (or  comparable  provisions of any subsequent  enactments),  any Person
acting,  directly  or  indirectly,  on  behalf  of any such  Plan or any  Person
acquiring such  Certificates  with "plan assets" of a Plan within the meaning of
the Department of Labor regulation promulgated at 29 C.F.R.  ss.2510.3-101,  the
prospective  transferee  shall  provide the Trustee,  the Company and the Master
Servicer  with  either (i) an Opinion of Counsel  acceptable  to and in form and
substance  satisfactory  to the Trustee,  the Company and the Master Servicer to
the effect that the purchase of  Certificates  is permissible  under  applicable
law, will not  constitute  or result in any  non-exempt  prohibited  transaction
under ERISA or Section  4975 of the Code and will not subject the  Trustee,  the
Company  or the  Master  Servicer  to any  obligation  or  liability  (including
obligations or liabilities  under ERISA or Section 4975 of the Code) in addition
to those undertaken in this Agreement,  which Opinion of Counsel shall not be an
expense of the  Trustee,  the Company or the Master  Servicer or (ii) in lieu of
such Opinion of Counsel,  a certification (a) in the form of Exhibit J-2 to this
Agreement (with respect to any Class M Certificate), (b) to the effect set forth
in paragraph 6 of Exhibit J-1 (with respect to any Class B  Certificate)  or (c)
to the effect set forth in  paragraph  14 of  Exhibit  I-1 (with  respect to any
Class R Certificate)  which the Trustee may rely upon without further inquiry or
investigation;  provided, however, that such Opinion of Counsel or certification
will not be  required  in  connection  with  the  initial  transfer  of any such
Certificate  by the  Company or any  Affiliate  thereof to an  Affiliate  of the
Company (in which case,  the Company or any Affiliate  thereof shall have deemed
to have  represented  that such  Affiliate  is not a Plan or a Person  investing
"plan  assets" of any Plan) and the Trustee  shall be  entitled to  conclusively
rely upon a representation  (which, upon the request of the Trustee,  shall be a
written  representation) from the Company of the status of such transferee as an
Affiliate of the Company.

         (f) (i) Each Person who has or who acquires any Ownership Interest in a
Class R Certificate  shall be deemed by the  acceptance or  acquisition  of such
Ownership Interest to have agreed to be bound by the following provisions and to
have  irrevocably  authorized the Trustee or its designee under clause  (iii)(A)
below to deliver  payments to a Person  other than such Person and to  negotiate
the terms of any mandatory  sale under clause  (iii)(B) below and to execute all
instruments of transfer and to do all other things  necessary in connection with
any such sale. The rights of each Person  acquiring any Ownership  Interest in a
Class R Certificate are expressly subject to the following provisions:

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

                    (B)  In  connection  with  any  proposed   Transfer  of  any
         Ownership Interest in a Class R Certificate,  the Trustee shall require
         delivery  to it, and shall not  register  the  Transfer  of any Class R
         Certificate  until its receipt of, (I) an  affidavit  and  agreement (a
         "Transfer  Affidavit and  Agreement,"  in the form  attached  hereto as
         Exhibit  I-1)  from the  proposed  Transferee,  in form  and  substance
         satisfactory to the Master Servicer, representing and warranting, among
         other  things,  that  it is a  Permitted  Transferee,  that  it is  not
         acquiring its Ownership Interest in the Class R Certificate that is the
         subject of the proposed Transfer as a nominee, trustee or agent for any
         Person who is not a

[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                        90

<PAGE>



         Permitted  Transferee,  that for so long as it  retains  its  Ownership
         Interest  in a Class  R  Certificate,  it will  endeavor  to  remain  a
         Permitted  Transferee,  and that it has reviewed the provisions of this
         Section 5.02(f) and agrees to be bound by them, and (II) a certificate,
         in the form attached  hereto as Exhibit I-2, from the Holder wishing to
         transfer the Class R Certificate, in form and substance satisfactory to
         the Master Servicer,  representing and warranting,  among other things,
         that no purpose of the proposed Transfer is to impede the assessment or
         collection of tax.

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

                    (D) Each Person holding or acquiring any Ownership  Interest
         in a  Class  R  Certificate  shall  agree  (x) to  require  a  Transfer
         Affidavit  and  Agreement  from any other  Person  to whom such  Person
         attempts to transfer its  Ownership  Interest in a Class R  Certificate
         and (y) not to transfer  its  Ownership  Interest  unless it provides a
         certificate to the Trustee in the form attached hereto as Exhibit I-2.

                    (E) Each Person  holding or acquiring an Ownership  Interest
         in a Class R Certificate,  by purchasing an Ownership  Interest in such
         Certificate,  agrees to give the  Trustee  written  notice that it is a
         "pass-through interest holder" within the meaning of Temporary Treasury
         Regulation  Section  1.67-3T(a)(2)(i)(A)  immediately upon acquiring an
         Ownership Interest in a Class R Certificate, if it is, or is holding an
         Ownership   Interest  in  a  Class  R  Certificate   on  behalf  of,  a
         "pass-through interest holder."

         (ii) The Trustee will  register the Transfer of any Class R Certificate
only  if it  shall  have  received  the  Transfer  Affidavit  and  Agreement,  a
certificate of the Holder  requesting  such transfer in the form attached hereto
as Exhibit  I-2 and all of such other  documents  as shall have been  reasonably
required by the Trustee as a condition  to such  registration.  Transfers of the
Class R Certificates to Non-United States Persons and Disqualified Organizations
(as defined in Section 860E(e)(5) of the Code) are prohibited.

         (iii) (A) If any Disqualified  Organization  shall become a holder of a
Class R  Certificate,  then the last  preceding  Permitted  Transferee  shall be
restored,  to the extent  permitted  by law,  to all rights and  obligations  as
Holder thereof  retroactive to the date of registration of such Transfer of such
Class R  Certificate.  If a Non-United  States Person shall become a holder of a
Class R  Certificate,  then the last  preceding  United  States  Person shall be
restored,  to the extent  permitted  by law,  to all rights and  obligations  as
Holder thereof  retroactive to the date of registration of such Transfer of such
Class R  Certificate.  If a transfer  of a Class R  Certificate  is  disregarded
pursuant to the provisions of Treasury  Regulation  Section  1.860E-1 or Section
1.860G-3, then the last preceding Permitted Transferee shall be restored, to the
extent  permitted  by law,  to all  rights  and  obligations  as Holder  thereof
retroactive  to the  date of  registration  of  such  Transfer  of such  Class R
Certificate.  The  Trustee  shall be under no  liability  to any  Person for any
registration of Transfer of a Class R Certificate  that is in fact not permitted
by this

[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                        91

<PAGE>



Section 5.02(f) or for making any payments due on such Certificate to the holder
thereof or for taking any other  action with  respect to such  holder  under the
provisions of this Agreement.

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

         (iv)  The  Master  Servicer,  on  behalf  of the  Trustee,  shall  make
available,  upon written request from the Trustee, all information  necessary to
compute any tax imposed (A) as a result of the Transfer of an Ownership Interest
in a Class R  Certificate  to any  Person  who is a  Disqualified  Organization,
including  the  information  regarding  "excess  inclusions"  of  such  Class  R
Certificates required to be provided to the Internal Revenue Service and certain
Persons  as  described  in  Treasury  Regulations  Sections  1.860D-1(b)(5)  and
1.860E-2(a)(5),  and (B) as a result of any regulated  investment company,  real
estate  investment  trust,  common  trust fund,  partnership,  trust,  estate or
organization  described  in  Section  1381 of the Code that  holds an  Ownership
Interest in a Class R Certificate having as among its record holders at any time
any Person  who is a  Disqualified  Organization.  Reasonable  compensation  for
providing  such  information  may be required by the Master  Servicer  from such
Person.

         (v) The  provisions  of this  Section  5.02(f)  set forth prior to this
clause (v) may be modified,  added to or  eliminated,  provided that there shall
have been delivered to the Trustee the following:

                    (A)  written  notification  from each  Rating  Agency to the
         effect  that  the  modification,  addition  to or  elimination  of such
         provisions   will  not  cause  such  Rating  Agency  to  downgrade  its
         then-current  ratings,  if any,  of any Class of the Class A,  Class M,
         Class B or Class R  Certificates  below the  lower of the  then-current
         rating or the rating  assigned to such  Certificates  as of the Closing
         Date by such Rating Agency; and

                    (B) subject to Section 10.01(f), a certificate of the Master
         Servicer  stating  that the Master  Servicer has received an Opinion of
         Counsel), in form and substance satisfactory to the Master Servicer, to
         the  effect  that such  modification,  addition  to or  absence of such
         provisions will not cause the Trust Fund to cease to qualify as a REMIC
         and will not cause (x) the Trust Fund to be subject to an  entity-level
         tax caused by the Transfer of any Class R Certificate  to a Person that
         is a Disqualified Organization or (y)

[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                        92

<PAGE>



         a Certificateholder  or another Person to be subject to a REMIC-related
         tax caused by the Transfer of a Class R Certificate to a Person that is
         not a Permitted Transferee.

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

     (h) All  Certificates  surrendered  for  transfer  and  exchange  shall  be
destroyed by the Certificate Registrar. Section 5.03. Mutilated, Destroyed, Lost
or Stolen Certificates.

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

         Section 5.04.      Persons Deemed Owners.

         Prior  to  due  presentation  of  a  Certificate  for  registration  of
transfer,  the  Company,  the Master  Servicer,  the  Trustee,  the  Certificate
Registrar and any agent of the Company, the Master Servicer,  the Trustee or the
Certificate  Registrar  may treat the  Person in whose name any  Certificate  is
registered  as the  owner  of such  Certificate  for the  purpose  of  receiving
distributions  pursuant to Section 4.02 and for all other  purposes  whatsoever,
and neither the  Company,  the Master  Servicer,  the Trustee,  the  Certificate
Registrar nor any agent of the Company, the Master Servicer,  the Trustee or the
Certificate  Registrar  shall be  affected by notice to the  contrary  except as
provided in Section 5.02(f).

         Section 5.05.      Appointment of Paying Agent.

         The  Trustee  may  appoint  a Paying  Agent for the  purpose  of making
distributions to the  Certificateholders  pursuant to Section 4.02. In the event
of any  such  appointment,  on or  prior to each  Distribution  Date the  Master
Servicer on behalf of the Trustee  shall  deposit or cause to be deposited  with
the Paying Agent a sum sufficient to make the payments to the

[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                        93

<PAGE>



Certificateholders  in the  amounts  and in the manner  provided  for in Section
4.02, such sum to be held in trust for the benefit of the Certificateholders.

         The Trustee shall cause each Paying Agent to execute and deliver to the
Trustee an  instrument  in which such Paying  Agent shall agree with the Trustee
that such  Paying  Agent  will hold all sums held by it for the  payment  to the
Certificateholders in trust for the benefit of the  Certificateholders  entitled
thereto  until such sums shall be paid to such  Certificateholders.  Any sums so
held by such Paying Agent shall be held only in Eligible  Accounts to the extent
such sums are not distributed to the  Certificateholders  on the date of receipt
by such Paying Agent.

         Section 5.06.      Optional Purchase of Certificates.

         (a) On any Distribution Date on which the Pool Stated Principal Balance
is less than ten percent of the Cut-off Date  Principal  Balance of the Mortgage
Loans,  either the Master  Servicer or the Company shall have the right,  at its
option, to purchase the Certificates in whole, but not in part, at a price equal
to the outstanding  Certificate  Principal Balance of such Certificates plus the
sum of one month's  Accrued  Certificate  Interest  thereon  and any  previously
unpaid Accrued Certificate Interest.

         (b) The Master Servicer or the Company,  as applicable,  shall give the
Trustee not less than 60 days' prior  notice of the  Distribution  Date on which
the Master  Servicer or the Company,  as  applicable,  anticipates  that it will
purchase  the  Certificates  pursuant  to  Section  5.06(a).  Notice of any such
purchase,  specifying the Distribution Date upon which the Holders may surrender
their  Certificates  to the Trustee for payment in accordance  with this Section
5.06,  shall be  given  promptly  by the  Master  Servicer  or the  Company,  as
applicable,  by letter  to  Certificateholders  (with a copy to the  Certificate
Registrar and each Rating  Agency)  mailed not earlier than the 15th day and not
later  than the 25th day of the month  next  preceding  the month of such  final
distribution, specifying:

                    (i)  the  Distribution  Date  upon  which  purchase  of  the
         Certificates is anticipated to be made upon  presentation and surrender
         of such  Certificates  at the office or agency of the  Trustee  therein
         designated,

                    (ii)    the purchase price therefor, if known, and

                    (iii)  that the Record  Date  otherwise  applicable  to such
         Distribution  Date is not  applicable,  payments  being  made only upon
         presentation  and surrender of the Certificates at the office or agency
         of the Trustee therein specified.

If either the Master Servicer or the Company gives the notice  specified  above,
the  Master  Servicer  or the  Company,  as  applicable,  shall  deposit  in the
Certificate  Account before the Distribution Date on which the purchase pursuant
to Section  5.06(a) is to be made, in  immediately  available  funds,  an amount
equal to the purchase price for the Certificates computed as provided above.

     (c) Upon  presentation  and surrender of the  Certificates  to be purchased
pursuant to Section 5.06(a) by the Holders thereof, the Trustee shall distribute
to such Holders an amount
[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                        94

<PAGE>



equal to the outstanding  Certificate  Principal Balance thereof plus the sum of
one month's  Accrued  Certificate  Interest  thereon and any  previously  unpaid
Accrued Certificate Interest with respect thereto.

         (d) In the event that any  Certificateholders  do not  surrender  their
Certificates on or before the Distribution  Date on which a purchase pursuant to
this Section 5.06 is to be made,  the Trustee shall on such date cause all funds
in the  Certificate  Account  deposited  therein by the Master  Servicer  or the
Company,  as applicable,  pursuant to Section 5.06(b) to be withdrawn  therefrom
and   deposited  in  a  separate   escrow   account  for  the  benefit  of  such
Certificateholders, and the Master Servicer or the Company, as applicable, shall
give a second  written  notice to such  Certificateholders  to  surrender  their
Certificates  for payment of the purchase price  therefor.  If within six months
after the second  notice any  Certificate  shall not have been  surrendered  for
cancellation, the Trustee shall take appropriate steps as directed by the Master
Servicer  or the  Company,  as  applicable,  to  contact  the  Holders  of  such
Certificates concerning surrender of their Certificates.  The costs and expenses
of maintaining the escrow account and of contacting  Certificateholders shall be
paid out of the assets which remain in the escrow account. If within nine months
after the second notice any  Certificates  shall not have been  surrendered  for
cancellation  in accordance with this Section 5.06, the Trustee shall pay to the
Master Servicer or the Company, as applicable,  all amounts distributable to the
Holders  thereof and the Master  Servicer or the Company,  as applicable,  shall
thereafter  hold such amounts until  distributed  to such  Holders.  No interest
shall  accrue or be payable to any  Certificateholder  on any amount held in the
escrow account or by the Master  Servicer or the Company,  as  applicable,  as a
result of such  Certificateholder's  failure to surrender its Certificate(s) for
payment in  accordance  with this  Section  5.06.  Any  Certificate  that is not
surrendered  on the  Distribution  Date on  which a  purchase  pursuant  to this
Section 5.06 occurs as provided  above will be deemed to have been purchased and
the Holder as of such date will have no rights with  respect  thereto  except to
receive the purchase price therefor minus any costs and expenses associated with
such escrow account and notices allocated thereto. Any Certificates so purchased
or  deemed  to have  been  purchased  on such  Distribution  Date  shall  remain
outstanding hereunder. The Master Servicer or the Company, as applicable,  shall
be for all purposes the Holder thereof as of such date.

[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                        95

<PAGE>



                                   ARTICLE VI

                       THE COMPANY AND THE MASTER SERVICER

     Section  6.01.  Respective  Liabilities  of  the  Company  and  the  Master
Servicer.
         The Company and the Master  Servicer shall each be liable in accordance
herewith only to the extent of the  obligations  specifically  and  respectively
imposed upon and undertaken by the Company and the Master  Servicer  herein.  By
way of  illustration  and not  limitation,  the  Company  is not  liable for the
servicing  and  administration  of the  Mortgage  Loans,  nor is it obligated by
Section 7.01 or Section 10.01 to assume any  obligations of the Master  Servicer
or to appoint a designee  to assume such  obligations,  nor is it liable for any
other  obligation  hereunder that it may, but is not obligated to, assume unless
it elects to assume such obligation in accordance herewith.

         Section            6.02.  Merger or Consolidation of the Company or the
                            Master Servicer; Assignment of Rights and Delegation
                            of Duties by Master Servicer.

         (a) The Company and the Master  Servicer  will each keep in full effect
its  existence,  rights and  franchises as a  corporation  under the laws of the
state of its incorporation,  and will each obtain and preserve its qualification
to do  business  as a foreign  corporation  in each  jurisdiction  in which such
qualification   is  or  shall  be   necessary   to  protect  the   validity  and
enforceability of this Agreement,  the Certificates or any of the Mortgage Loans
and to perform its respective duties under this Agreement.

         (b) Any Person  into which the  Company or the Master  Servicer  may be
merged  or  consolidated,  or any  corporation  resulting  from  any  merger  or
consolidation  to which the Company or the Master  Servicer shall be a party, or
any Person  succeeding  to the  business of the Company or the Master  Servicer,
shall be the  successor of the Company or the Master  Servicer,  as the case may
be,  hereunder,  without the execution or filing of any paper or any further act
on the  part of any of the  parties  hereto,  anything  herein  to the  contrary
notwithstanding;  provided,  however,  that the successor or surviving Person to
the Master  Servicer  shall be qualified to service  mortgage loans on behalf of
FNMA or FHLMC; and provided further that each Rating Agency's  ratings,  if any,
of the Class A, Class M, Class B or Class R Certificates  in effect  immediately
prior  to such  merger  or  consolidation  will  not be  qualified,  reduced  or
withdrawn as a result thereof (as evidenced by a letter to such effect from each
Rating Agency).

         (c) Notwithstanding anything else in this Section 6.02 and Section 6.04
to the  contrary,  the Master  Servicer  may assign its rights and  delegate its
duties and obligations under this Agreement;  provided that the Person accepting
such  assignment or  delegation  shall be a Person which is qualified to service
mortgage  loans on behalf of FNMA or FHLMC,  is reasonably  satisfactory  to the
Trustee and the Company,  is willing to service the Mortgage  Loans and executes
and delivers to the Company and the Trustee an agreement,  in form and substance
reasonably  satisfactory  to the  Company  and the  Trustee,  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; provided further that

[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                        96

<PAGE>



each Rating Agency's rating of the Classes of Certificates  that have been rated
in  effect  immediately  prior to such  assignment  and  delegation  will not be
qualified,  reduced or withdrawn as a result of such  assignment  and delegation
(as evidenced by a letter to such effect from each Rating  Agency).  In the case
of any such  assignment and  delegation,  the Master  Servicer shall be released
from its obligations under this Agreement, except that the Master Servicer shall
remain  liable for all  liabilities  and  obligations  incurred  by it as Master
Servicer  hereunder  prior  to  the  satisfaction  of  the  conditions  to  such
assignment and delegation set forth in the next preceding sentence.

     Section 6.03.  Limitation on Liability of the Company,  the Master Servicer
and Others.
         Neither the  Company,  the Master  Servicer  nor any of the  directors,
officers,  employees  or agents of the Company or the Master  Servicer  shall be
under any liability to the Trust Fund or the  Certificateholders  for any action
taken or for refraining  from the taking of any action in good faith pursuant to
this  Agreement,  or for  errors  in  judgment;  provided,  however,  that  this
provision shall not protect the Company,  the Master Servicer or any such Person
against any breach of warranties or representations made herein or any liability
which would otherwise be imposed by reason of willful misfeasance,  bad faith or
gross negligence in the performance of duties or by reason of reckless disregard
of obligations and duties  hereunder.  The Company,  the Master Servicer and any
director,  officer,  employee or agent of the Company or the Master Servicer may
rely in good faith on any document of any kind prima facie properly executed and
submitted by any Person respecting any matters arising  hereunder.  The Company,
the Master Servicer and any director,  officer, employee or agent of the Company
or the Master  Servicer shall be indemnified by the Trust Fund and held harmless
against any loss,  liability or expense  incurred in  connection  with any legal
action  relating to this  Agreement  or the  Certificates,  other than any loss,
liability or expense  related to any specific  Mortgage  Loan or Mortgage  Loans
(except as any such loss,  liability or expense shall be otherwise  reimbursable
pursuant  to this  Agreement)  and any loss,  liability  or expense  incurred by
reason of willful misfeasance,  bad faith or gross negligence in the performance
of duties hereunder or by reason of reckless disregard of obligations and duties
hereunder.

         Neither  the  Company  nor the  Master  Servicer  shall  be  under  any
obligation to appear in, prosecute or defend any legal or administrative action,
proceeding,  hearing or  examination  that is not  incidental to its  respective
duties  under this  Agreement  and which in its  opinion  may  involve it in any
expense or liability; provided, however, that the Company or the Master Servicer
may  in its  discretion  undertake  any  such  action,  proceeding,  hearing  or
examination that it may deem necessary or desirable in respect to this Agreement
and the  rights  and  duties of the  parties  hereto  and the  interests  of the
Certificateholders  hereunder.  In such event,  the legal  expenses and costs of
such action,  proceeding,  hearing or  examination  and any liability  resulting
therefrom  shall be expenses,  costs and  liabilities of the Trust Fund, and the
Company and the Master Servicer shall be entitled to be reimbursed  therefor out
of amounts  attributable  to the  Mortgage  Loans on  deposit  in the  Custodial
Account as provided by Section 3.10 and, on the Distribution  Date(s)  following
such reimbursement,  the aggregate of such expenses and costs shall be allocated
in reduction of the Accrued Certificate  Interest on each Class entitled thereto
in the same  manner as if such  expenses  and  costs  constituted  a  Prepayment
Interest Shortfall.


[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                        97

<PAGE>



         Section 6.04.      Company and Master Servicer Not to Resign.

         Subject to the provisions of Section 6.02,  neither the Company nor the
Master  Servicer shall resign from its respective  obligations and duties hereby
imposed on it except upon  determination that its duties hereunder are no longer
permissible  under  applicable  law.  Any  such  determination   permitting  the
resignation  of the  Company or the Master  Servicer  shall be  evidenced  by an
Opinion of Counsel to such effect delivered to the Trustee.  No such resignation
by the Master  Servicer shall become  effective until the Trustee or a successor
servicer  shall  have  assumed  the  Master  Servicer's   responsibilities   and
obligations in accordance with Section 7.02.

[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                        98

<PAGE>



                                                    ARTICLE VII

                                                      DEFAULT

         Section 7.01.      Events of Default.

         Event of Default,  wherever used herein, means any one of the following
events  (whatever  reason  for such  Event of  Default  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):

                    (i) the Master Servicer shall fail to distribute or cause to
         be  distributed  to  the  Holders  of  Certificates  of any  Class  any
         distribution required to be made under the terms of the Certificates of
         such Class and this Agreement  and, in either case,  such failure shall
         continue  unremedied  for a period of 5 days  after the date upon which
         written notice of such failure,  requiring such failure to be remedied,
         shall  have been  given to the Master  Servicer  by the  Trustee or the
         Company or to the Master  Servicer,  the Company and the Trustee by the
         Holders of Certificates of such Class evidencing  Percentage  Interests
         aggregating not less than 25%; or

                    (ii) the Master Servicer shall fail to observe or perform in
         any material  respect any other of the  covenants or  agreements on the
         part of the Master Servicer  contained in the Certificates of any Class
         or in this Agreement and such failure shall  continue  unremedied for a
         period of 30 days  (except  that such number of days shall be 15 in the
         case of a failure to pay the premium for any Required Insurance Policy)
         after the date on which written  notice of such failure,  requiring the
         same to be  remedied,  shall have been given to the Master  Servicer by
         the Trustee or the Company, or to the Master Servicer,  the Company and
         the Trustee by the Holders of Certificates of any Class evidencing,  in
         the case of any such Class,  Percentage Interests  aggregating not less
         than 25%; or

                    (iii) a decree or order of a court or agency or  supervisory
         authority  having  jurisdiction in the premises in an involuntary  case
         under any present or future federal or state bankruptcy,  insolvency or
         similar law or  appointing 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 Master
         Servicer  and  such  decree  or  order  shall  have  remained  in force
         undischarged or unstayed for a period of 60 days; or

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

                    (v) the Master Servicer shall admit in writing its inability
         to pay its debts  generally as they become due, file a petition to take
         advantage  of, or  commence a  voluntary  case  under,  any  applicable
         insolvency or reorganization statute, make an

[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                        99

<PAGE>



assignment for the benefit of its creditors,  or voluntarily  suspend payment of
its obligations; or
                    (vi) the Master  Servicer shall notify the Trustee  pursuant
         to Section  4.04(b)  that it is unable to  deposit  in the  Certificate
         Account an amount equal to the Advance.

         If an Event of Default  described  in clauses  (i)-(v) of this  Section
shall  occur,  then,  and in each and every such case,  so long as such Event of
Default shall not have been remedied, either the Company or the Trustee may, and
at the  direction  of Holders of  Certificates  entitled  to at least 51% of the
Voting Rights,  the Trustee shall,  by notice in writing to the Master  Servicer
(and to the  Company if given by the  Trustee or to the  Trustee if given by the
Company),  terminate all of the rights and  obligations  of the Master  Servicer
under this Agreement and in and to the Mortgage Loans and the proceeds  thereof,
other than its rights as a Certificateholder  hereunder.  If an Event of Default
described in clause (vi) hereof shall occur, the Trustee shall, by notice to the
Master  Servicer and the Company,  immediately  terminate  all of the rights and
obligations  of the  Master  Servicer  under  this  Agreement  and in and to the
Mortgage  Loans  and  the  proceeds   thereof,   other  than  its  rights  as  a
Certificateholder  hereunder  as  provided in Section  4.04(b).  On or after the
receipt by the Master Servicer of such written  notice,  all authority and power
of the  Master  Servicer  under  this  Agreement,  whether  with  respect to the
Certificates  (other  than  as a  Holder  thereof)  or  the  Mortgage  Loans  or
otherwise, shall subject to Section 7.02 pass to and be vested in the Trustee or
the  Trustee's  designee  appointed  pursuant  to  Section  7.02;  and,  without
limitation,  the  Trustee is hereby  authorized  and  empowered  to execute  and
deliver, on behalf of the Master Servicer, as attorney-in-fact or otherwise, any
and all documents and other instruments,  and to do or accomplish all other acts
or things  necessary  or  appropriate  to effect the  purposes of such notice of
termination,  whether to complete the transfer and  endorsement or assignment of
the Mortgage  Loans and related  documents,  or otherwise.  The Master  Servicer
agrees to cooperate with the Trustee in effecting the  termination of the Master
Servicer's responsibilities and rights hereunder, including, without limitation,
the transfer to the Trustee or its designee for administration by it of all cash
amounts  which  shall at the time be credited  to the  Custodial  Account or the
Certificate  Account or  thereafter  be received  with  respect to the  Mortgage
Loans. No such  termination  shall release the Master Servicer for any liability
that it would  otherwise  have  hereunder  for any act or omission  prior to the
effective time of such termination.

         Notwithstanding  any  termination  of  the  activities  of  Residential
Funding in its capacity as Master Servicer hereunder,  Residential Funding shall
be entitled to receive,  out of any late  collection  of a Monthly  Payment on a
Mortgage  Loan  which  was  due  prior  to the  notice  terminating  Residential
Funding's rights and obligations as Master Servicer hereunder and received after
such notice,  that portion to which Residential Funding would have been entitled
pursuant to Sections 3.10(a)(ii), (vi) and (vii) as well as its Servicing Fee in
respect thereof,  and any other amounts payable to Residential Funding hereunder
the  entitlement  to which  arose  prior to the  termination  of its  activities
hereunder.  Upon the  termination  of  Residential  Funding  as Master  Servicer
hereunder the Company shall deliver to the Trustee a copy of the Program Guide.


[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                        100

<PAGE>



         Section 7.02.      Trustee or Company to Act; Appointment of Successor.

         On and  after  the time  the  Master  Servicer  receives  a  notice  of
termination pursuant to Section 7.01 or resigns in accordance with Section 6.04,
the Trustee or, upon notice to the Company and with the Company's consent (which
shall not be  unreasonably  withheld) a designee  (which meets the standards set
forth  below) of the  Trustee,  shall be the  successor  in all  respects to the
Master  Servicer  in its  capacity  as  servicer  under this  Agreement  and the
transactions  set forth or  provided  for herein and shall be subject to all the
responsibilities,  duties and liabilities  relating thereto placed on the Master
Servicer (except for the  responsibilities,  duties and liabilities contained in
Sections 2.02 and 2.03(a),  excluding the duty to notify related Subservicers or
Sellers as set forth in such Sections, and its obligations to deposit amounts in
respect of losses incurred prior to such notice or termination on the investment
of funds  in the  Custodial  Account  or the  Certificate  Account  pursuant  to
Sections  3.07(c) and  4.01(b) by the terms and  provisions  hereof);  provided,
however,  that any failure to perform such duties or responsibilities  caused by
the  preceding  Master  Servicer's  failure to provide  information  required by
Section  4.04 shall not be  considered  a default by the Trustee  hereunder.  As
compensation  therefor,  the Trustee shall be entitled to all funds  relating to
the Mortgage Loans which the Master  Servicer would have been entitled to charge
to the Custodial  Account or the Certificate  Account if the Master Servicer had
continued to act  hereunder  and, in  addition,  shall be entitled to the income
from any Permitted  Investments  made with amounts  attributable to the Mortgage
Loans held in the Custodial Account or the Certificate  Account.  If the Trustee
has become the successor to the Master  Servicer in accordance with Section 6.04
or Section 7.01, then notwithstanding the above, the Trustee may, if it shall be
unwilling to so act, or shall, if it is unable to so act, appoint, or petition a
court of competent  jurisdiction to appoint,  any  established  housing and home
finance institution,  which is also a FNMA- or FHLMC-approved mortgage servicing
institution, having a net worth of not less than $10,000,000 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.
Pending appointment of a successor to the Master Servicer hereunder, the Trustee
shall become  successor to the Master Servicer and shall act in such capacity as
hereinabove  provided.  In connection with such appointment and assumption,  the
Trustee may make such arrangements for the compensation of such successor out of
payments on  Mortgage  Loans as it and such  successor  shall  agree;  provided,
however,  that no such  compensation  shall be in excess of that  permitted  the
initial Master Servicer hereunder.  The Company,  the Trustee, the Custodian and
such successor shall take such action,  consistent with this Agreement, as shall
be  necessary to  effectuate  any such  succession.  The  Servicing  Fee for any
successor  Master  Servicer  appointed  pursuant  to this  Section  7.02 will be
lowered with respect to those Mortgage Loans, if any, where the Subservicing Fee
accrues at a rate of less than  0.20% per annum in the event that the  successor
Master  Servicer  is  not  servicing  such  Mortgage  Loans  directly  and it is
necessary to raise the related  Subservicing Fee to a rate of 0.20% per annum in
order to hire a Subservicer with respect to such Mortgage Loans.


[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                        101

<PAGE>



         Section 7.03.      Notification to Certificateholders

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

         (b) Within 60 days after the  occurrence  of any Event of Default,  the
Trustee  shall  transmit by mail to all Holders of  Certificates  notice of each
such Event of  Default  hereunder  known to the  Trustee,  unless  such Event of
Default shall have been cured or waived.

         Section 7.04.      Waiver of Events of Default.

         The  Holders  representing  at  least  66%  of  the  Voting  Rights  of
Certificates  affected by a default or Event of Default hereunder may waive such
default or Event of Default;  provided,  however, that (a) a default or Event of
Default  under  clause  (i) of  Section  7.01 may be  waived  only by all of the
Holders of Certificates  affected by such default or Event of Default and (b) no
waiver pursuant to this Section 7.04 shall affect the Holders of Certificates in
the manner set forth in Section 11.01(b)(i), (ii) or (iii). Upon any such waiver
of a default or Event of  Default  by the  Holders  representing  the  requisite
percentage of Voting Rights of Certificates affected by such default or Event of
Default,  such  default  or Event of Default  shall  cease to exist and shall be
deemed to have been remedied for every purpose  hereunder.  No such waiver shall
extend to any  subsequent  or other  default  or Event of  Default or impair any
right consequent thereon except to the extent expressly so waived.

[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                        102

<PAGE>



                                                   ARTICLE VIII

                                              CONCERNING THE TRUSTEE

         Section 8.01.      Duties of Trustee.

         (a) The  Trustee,  prior to the  occurrence  of an Event of Default and
after the curing of all Events of Default which may have occurred, undertakes to
perform such duties and only such duties as are  specifically  set forth in this
Agreement. In case an Event of Default has occurred (which has not been cured or
waived),  the Trustee shall  exercise such of the rights and powers vested in it
by this  Agreement,  and use the same degree of care and skill in their exercise
as a prudent  investor  would  exercise  or use under the  circumstances  in the
conduct of such investor's own affairs.

         (b)  The  Trustee,  upon  receipt  of  all  resolutions,  certificates,
statements,  opinions, reports, documents, orders or other instruments furnished
to the Trustee which are specifically  required to be furnished  pursuant to any
provision  of this  Agreement,  shall  examine  them to  determine  whether they
conform to the  requirements  of this  Agreement.  The Trustee  shall notify the
Certificateholders  of any such documents which do not materially conform to the
requirements  of  this  Agreement  in the  event  that  the  Trustee,  after  so
requesting, does not receive satisfactorily corrected documents.

         The Trustee shall forward or cause to be forwarded in a timely  fashion
the  notices,  reports and  statements  required to be  forwarded by the Trustee
pursuant to Sections 4.03,  4.06, 7.03 and 10.01. The Trustee shall furnish in a
timely fashion to the Master  Servicer such  information as the Master  Servicer
may reasonably  request from time to time for the Master Servicer to fulfill its
duties as set forth in this Agreement.  The Trustee covenants and agrees that it
shall perform its obligations hereunder in a manner so as to maintain the status
of the Trust Fund as a REMIC under the REMIC  Provisions and (subject to Section
10.01(f))  to prevent the  imposition  of any  federal,  state or local  income,
prohibited  transaction,  contribution  or other  tax on the  Trust  Fund to the
extent that  maintaining  such  status and  avoiding  such taxes are  reasonably
within the  control of the Trustee  and are  reasonably  within the scope of its
duties under this Agreement.

         (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; provided, however, that:

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

[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                        103

<PAGE>



furnished  to the  Trustee by the  Company or the Master  Servicer  and which on
their face, do not contradict the requirements of this Agreement;
                    (ii) The Trustee shall not be personally liable for an error
         of judgment made in good faith by a Responsible  Officer or Responsible
         Officers of the Trustee, unless it shall be proved that the Trustee was
         negligent in ascertaining the pertinent facts;

                    (iii)  The  Trustee  shall  not be  personally  liable  with
         respect to any action  taken,  suffered or omitted to be taken by it in
         good faith in accordance  with the direction of  Certificateholders  of
         any  Class  holding  Certificates  which  evidence,  as to such  Class,
         Percentage  Interests  aggregating  not less  than 25% as to the  time,
         method and place of conducting any proceeding for any remedy  available
         to the Trustee,  or exercising  any trust or power  conferred  upon the
         Trustee, under this Agreement;

                    (iv) The Trustee shall not be charged with  knowledge of any
         default  (other than a default in payment to the Trustee)  specified in
         clauses  (i) and (ii) of  Section  7.01 or an Event  of  Default  under
         clauses  (iii),  (iv) and (v) of  Section  7.01  unless  a  Responsible
         Officer of the Trustee  assigned to and working in the Corporate  Trust
         Office obtains actual knowledge of such failure or event or the Trustee
         receives written notice of such failure or event at its Corporate Trust
         Office from the Master Servicer,  the Company or any Certificateholder;
         and

                    (v)  Except to the  extent  provided  in  Section  7.02,  no
         provision in this Agreement shall require the Trustee to expend or risk
         its  own  funds  (including,  without  limitation,  the  making  of any
         Advance) or  otherwise  incur any personal  financial  liability in the
         performance  of any of  its  duties  as  Trustee  hereunder,  or in the
         exercise  of any of its rights or  powers,  if the  Trustee  shall have
         reasonable  grounds for believing  that  repayment of funds or adequate
         indemnity  against such risk or liability is not reasonably  assured to
         it.

         (d) The Trustee shall timely pay, from its own funds, the amount of any
and all federal,  state and local taxes  imposed on the Trust Fund or its assets
or transactions  including,  without  limitation,  (A) "prohibited  transaction"
penalty  taxes as defined in Section 860F of the Code,  if, when and as the same
shall be due and  payable,  (B) any tax on  contributions  to a REMIC  after the
Closing  Date  imposed  by  Section  860G(d) of the Code and (C) any tax on "net
income from foreclosure property" as defined in Section 860G(c) of the Code, but
only if such  taxes  arise out of a breach  by the  Trustee  of its  obligations
hereunder,  which breach  constitutes  negligence  or willful  misconduct of the
Trustee.

         Section 8.02.      Certain Matters Affecting the Trustee.

         (a)        Except as otherwise provided in Section 8.01:

                    (i) The Trustee may rely and shall be protected in acting or
         refraining  from acting  upon any  resolution,  Officers'  Certificate,
         certificate   of   auditors  or  any  other   certificate,   statement,
         instrument, opinion, report, notice, request, consent, order,

[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                        104

<PAGE>



         appraisal, bond or other paper or document believed by it to be genuine
         and to have been signed or presented by the proper party or parties;

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

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

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

                    (v) Prior to the occurrence of an Event of Default hereunder
         and after the curing of all Events of Default which may have  occurred,
         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, consent, order, approval,
         bond or other paper or document,  unless  requested in writing so to do
         by Holders of Certificates of any Class  evidencing,  as to such Class,
         Percentage Interests, aggregating not less than 50%; provided, however,
         that if the  payment  within a  reasonable  time to the  Trustee of the
         costs,  expenses  or  liabilities  likely to be  incurred  by it in the
         making of such  investigation  is, in the opinion of the  Trustee,  not
         reasonably assured to the Trustee by the security afforded to it by the
         terms of this Agreement,  the Trustee may require reasonable  indemnity
         against such expense or liability as a condition to so proceeding.  The
         reasonable  expense  of  every  such  examination  shall be paid by the
         Master  Servicer,  if an Event of Default  shall have  occurred  and is
         continuing,  and  otherwise  by the  Certificateholder  requesting  the
         investigation;

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

                    (vii)  To the  extent  authorized  under  the  Code  and the
         regulations   promulgated   thereunder,   each  Holder  of  a  Class  R
         Certificate hereby  irrevocably  appoints and authorizes the Trustee to
         be its  attorney-in-fact  for  purposes  of  signing  any  Tax  Returns
         required  to be filed on behalf of the Trust Fund.  The  Trustee  shall
         sign on behalf of the Trust Fund and deliver to the Master  Servicer in
         a timely manner any Tax Returns

[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                        105

<PAGE>



         prepared  by or on behalf of the Master  Servicer  that the  Trustee is
         required  to sign as  determined  by the Master  Servicer  pursuant  to
         applicable  federal,  state or local tax laws, provided that the Master
         Servicer  shall  indemnify the Trustee for signing any such Tax Returns
         that contain errors or omissions.

         (b) Following the issuance of the  Certificates,  the Trustee shall not
accept any  contribution  of assets to the Trust Fund unless (subject to Section
10.01(f)) it shall have obtained or been furnished with an Opinion of Counsel to
the effect that such  contribution  will not (i) cause the Trust Fund to fail to
qualify as a REMIC at any time that any  Certificates  are  outstanding  or (ii)
cause  the  Trust  Fund to be  subject  to any  federal  tax as a result of such
contribution  (including  the  imposition  of any  federal  tax  on  "prohibited
transactions" imposed under Section 860F(a) of the Code).

  Section 8.03.      Trustee Not Liable for Certificates or Mortgage Loans.

         The recitals  contained herein and in the Certificates  (other than the
execution of the  Certificates and relating to the acceptance and receipt of the
Mortgage  Loans) shall be taken as the  statements  of the Company or the Master
Servicer as the case may be, and the Trustee assumes no responsibility for their
correctness.  The  Trustee  makes  no  representations  as to  the  validity  or
sufficiency  of  this  Agreement  or  of  the  Certificates   (except  that  the
Certificates  shall be duly and  validly  executed  and  authenticated  by it as
Certificate  Registrar) or of any Mortgage Loan or related  document.  Except as
otherwise  provided herein,  the Trustee shall not be accountable for the use or
application by the Company or the Master Servicer of any of the  Certificates or
of the proceeds of such Certificates, or for the use or application of any funds
paid to the Company or the Master  Servicer in respect of the Mortgage  Loans or
deposited in or withdrawn from the Custodial Account or the Certificate  Account
by the Company or the Master Servicer.

         Section 8.04.      Trustee May Own Certificates.

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

     Section  8.05.   Master  Servicer  to  Pay  Trustee's  Fees  and  Expenses;
Indemnification.
         (a) The Master Servicer  covenants and agrees to pay to the Trustee and
any co-trustee  from time to time,  and the Trustee and any co-trustee  shall be
entitled  to,  reasonable  compensation  (which  shall  not  be  limited  by any
provision of law in regard to the compensation of a trustee of an express trust)
for all services  rendered by each of them in the execution of the trusts hereby
created  and in the  exercise  and  performance  of any of the powers and duties
hereunder of the Trustee and any co-trustee, and the Master Servicer will pay or
reimburse  the  Trustee  and any  co-trustee  upon  request  for all  reasonable
expenses,  disbursements  and  advances  incurred  or made by the Trustee or any
co-trustee in accordance with any of the provisions of this Agreement (including
the reasonable  compensation  and the expenses and  disbursements of its counsel
and of all persons not regularly in its employ, and the expenses incurred by the
Trustee or any  co-trustee in connection  with the  appointment  of an office or
agency pursuant to

[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                        106

<PAGE>



Section 8.12) except any such expense, disbursement or advance as may arise from
its negligence or bad faith.

         (b) The Master  Servicer  agrees to  indemnify  the Trustee for, and to
hold the Trustee  harmless  against,  any loss,  liability  or expense  incurred
without  negligence  or willful  misconduct  on its part,  arising out of, or in
connection with, the acceptance and administration of the Trust Fund,  including
the costs  and  expenses  (including  reasonable  legal  fees and  expenses)  of
defending   itself  against  any  claim  in  connection  with  the  exercise  or
performance  of any of its  powers  or  duties  under  this  Agreement  and  the
Custodial Agreement, provided that:

                    (i) with respect to any such claim,  the Trustee  shall have
         given the Master  Servicer  written notice  thereof  promptly after the
         Trustee shall have actual knowledge thereof;

                    (ii) while  maintaining  control over its own  defense,  the
         Trustee shall  cooperate and consult fully with the Master  Servicer in
         preparing such defense; and

                    (iii)  notwithstanding  anything  in this  Agreement  to the
         contrary, the Master Servicer shall not be liable for settlement of any
         claim by the Trustee  entered  into  without  the prior  consent of the
         Master Servicer which consent shall not be unreasonably withheld.

No termination of this Agreement  shall affect the  obligations  created by this
Section  8.05(b) of the Master  Servicer  to  indemnify  the  Trustee  under the
conditions and to the extent set forth herein.

         Notwithstanding  the  foregoing,  the  indemnification  provided by the
Master Servicer in this Section 8.05(b) shall not pertain to any loss, liability
or expense of the Trustee,  including the costs and expenses of defending itself
against any claim,  incurred in connection with any actions taken by the Trustee
at the  direction  of the  Certificateholders  pursuant  to the  terms  of  this
Agreement.

         Section 8.06.      Eligibility Requirements for Trustee.

         The Trustee hereunder shall at all times be a corporation or a national
banking  association  having its principal office in a state and city acceptable
to the Company and organized and doing  business under the laws of such state or
the United States of America,  authorized under such laws to exercise  corporate
trust powers,  having a combined capital and surplus of at least $50,000,000 and
subject to supervision or  examination  by federal or state  authority.  If such
corporation or national banking  association  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  shall be deemed to be its
combined capital and surplus as set forth in its most recent report of condition
so  published.  In case at any time the  Trustee  shall  cease to be eligible in
accordance  with the  provisions  of this  Section,  the  Trustee  shall  resign
immediately in the manner and with the effect specified in Section 8.07.


[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                        107

<PAGE>



         Section 8.07.      Resignation and Removal of the Trustee.

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

         (b) If at any time the Trustee shall cease to be eligible in accordance
with the  provisions  of  Section  8.06 and shall fail to resign  after  written
request  therefor by the  Company,  or if at any time the Trustee  shall  become
incapable of acting, or shall be adjudged  bankrupt or insolvent,  or a receiver
of the Trustee or of its  property  shall be  appointed,  or any public  officer
shall take  charge or control of the  Trustee or of its  property or affairs for
the purpose of rehabilitation, conservation or liquidation, then the Company may
remove the Trustee and appoint a  successor  trustee by written  instrument,  in
duplicate,  one copy of which  instrument  shall be  delivered to the Trustee so
removed and one copy to the successor  trustee.  In addition,  in the event that
the Company determines that the Trustee has failed (i) to distribute or cause to
be distributed to the  Certificateholders  any amount required to be distributed
hereunder, if such amount is held by the Trustee or its Paying Agent (other than
the Master  Servicer  or the  Company)  for  distribution  or (ii) to  otherwise
observe or perform in any material  respect any of its covenants,  agreements or
obligations  hereunder,  and such failure shall continue unremedied for a period
of 5 days (in respect of clause (i) above) or 30 days (in respect of clause (ii)
above) after the date on which written  notice of such failure,  requiring  that
the same be remedied,  shall have been given to the Trustee by the Company, then
the Company  may remove the  Trustee and appoint a successor  trustee by written
instrument  delivered as provided in the preceding sentence.  In connection with
the appointment of a successor trustee pursuant to the preceding  sentence,  the
Company  shall,  on or  before  the date on which any such  appointment  becomes
effective,  obtain  from  each  Rating  Agency  written  confirmation  that  the
appointment  of any such  successor  trustee will not result in the reduction of
the  ratings  on any  class of the  Certificates  below  the  lesser of the then
current or original ratings on such Certificates.

         (c) The Holders of Certificates  entitled to at least 51% of the Voting
Rights may at any time remove the  Trustee  and  appoint a successor  trustee by
written  instrument or  instruments,  in  triplicate,  signed by such Holders or
their  attorneys-in-fact duly authorized,  one complete set of which instruments
shall be delivered  to the  Company,  one complete set to the Trustee so removed
and one complete set to the successor so appointed.

         (d) Any  resignation  or removal of the  Trustee and  appointment  of a
successor trustee pursuant to any of the provisions of this Section shall become
effective upon acceptance of appointment by the successor trustee as provided in
Section 8.08.


[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                        108

<PAGE>



         Section 8.08.      Successor Trustee.

         (a) Any successor  trustee  appointed as provided in Section 8.07 shall
execute,  acknowledge and deliver to the Company and to its predecessor  trustee
an  instrument   accepting  such  appointment   hereunder,   and  thereupon  the
resignation  or removal of the  predecessor  trustee shall become  effective and
such  successor  trustee  shall become  effective  and such  successor  trustee,
without any further act, deed or conveyance,  shall become fully vested with all
the rights,  powers, duties and obligations of its predecessor  hereunder,  with
the like  effect as if  originally  named as  trustee  herein.  The  predecessor
trustee shall deliver to the  successor  trustee all Mortgage  Files and related
documents and statements held by it hereunder  (other than any Mortgage Files at
the time held by a  Custodian,  which  shall  become the agent of any  successor
trustee  hereunder),  and the Company,  the Master  Servicer and the predecessor
trustee shall execute and deliver such  instruments  and do such other things as
may  reasonably be required for more fully and certainly  vesting and confirming
in the successor trustee all such rights, powers, duties and obligations.

         (b) No successor  trustee shall accept  appointment as provided in this
Section unless at the time of such  acceptance  such successor  trustee shall be
eligible under the provisions of Section 8.06.

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

         Section 8.09.      Merger or Consolidation of Trustee.

         Any corporation or national banking  association into which the Trustee
may be  merged  or  converted  or  with  which  it may  be  consolidated  or any
corporation  or  national  banking   association   resulting  from  any  merger,
conversion  or  consolidation  to which  the  Trustee  shall be a party,  or any
corporation or national  banking  association  succeeding to the business of the
Trustee,  shall  be  the  successor  of the  Trustee  hereunder,  provided  such
corporation  or  national  banking  association  shall  be  eligible  under  the
provisions of Section 8.06,  without the execution or filing of any paper or any
further act on the part of any of the  parties  hereto,  anything  herein to the
contrary  notwithstanding.  The Trustee  shall mail notice of any such merger or
consolidation  to the  Certificateholders  at  their  address  as  shown  in the
Certificate Register.

         Section 8.10.      Appointment of Co-Trustee or Separate Trustee.

         (a)  Notwithstanding  any other provisions hereof, at any time, for the
purpose of meeting any legal  requirements of any jurisdiction in which any part
of the Trust Fund or property securing the same may at the time be located,  the
Master  Servicer and the Trustee  acting  jointly shall have the power and shall
execute and deliver all  instruments to appoint one or more Persons  approved by
the Trustee to act as co-trustee or  co-trustees,  jointly with the Trustee,  or
separate trustee or separate trustees, of all or any part of the Trust Fund, and
to vest in such Person or  Persons,  in such  capacity,  such title to the Trust
Fund, or any part thereof,

[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                        109

<PAGE>



and, subject to the other provisions of this Section 8.10, such powers,  duties,
obligations,  rights and  trusts as the  Master  Servicer  and the  Trustee  may
consider necessary or desirable. If the Master Servicer shall not have joined in
such  appointment  within 15 days after the receipt by it of a request so to do,
or in case an Event of  Default  shall  have  occurred  and be  continuing,  the
Trustee  alone shall have the power to make such  appointment.  No co-trustee or
separate trustee hereunder shall be required to meet the terms of eligibility as
a successor  trustee  under  Section 8.06  hereunder and no notice to Holders of
Certificates of the appointment of co-trustee(s) or separate trustee(s) shall be
required under Section 8.08 hereof.

         (b) In the case of any appointment of a co-trustee or separate  trustee
pursuant  to this  Section  8.10 all  rights,  powers,  duties  and  obligations
conferred  or imposed  upon the Trustee  shall be  conferred or imposed upon and
exercised or performed by the Trustee,  and such separate  trustee or co-trustee
jointly,  except to the extent that under any law of any  jurisdiction  in which
any particular act or acts are to be performed  (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 Fund or any
portion  thereof in any such  jurisdiction)  shall be exercised and performed by
such separate trustee or co-trustee at the direction of the Trustee.

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

         (d) Any separate trustee or co-trustee may, at any time, constitute the
Trustee,  its agent or attorney-in-fact,  with full power and authority,  to the
extent not  prohibited  by law, to do any lawful act under or in respect of this
Agreement on its behalf and in its name.  If any separate  trustee or co-trustee
shall die, become incapable of acting, resign or be removed, all of its estates,
properties,  rights,  remedies  and trusts shall vest in and be exercised by the
Trustee,  to the extent  permitted by law,  without the  appointment of a new or
successor trustee.

         Section 8.11.      Appointment of Custodians.

         The  Trustee  may,  with the  consent  of the Master  Servicer  and the
Company,  appoint one or more  Custodians who are not Affiliates of the Company,
the Master Servicer or any Seller to hold all or a portion of the Mortgage Files
as agent for the Trustee,  by entering  into a Custodial  Agreement.  Subject to
Article  VIII,  the Trustee  agrees to comply  with the terms of each  Custodial
Agreement and to enforce the terms and provisions  thereof against the Custodian
for the benefit of the Certificateholders.  Each Custodian shall be a depository
institution  subject to supervision by federal or state authority,  shall have a
combined  capital and surplus of at least  $15,000,000 and shall be qualified to
do  business  in the  jurisdiction  in which it holds any  Mortgage  File.  Each
Custodial Agreement may be amended only as provided in Section 11.01.

[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                        110

<PAGE>



The  Trustee  shall  notify the  Certificateholders  of the  appointment  of any
Custodian  (other than the Custodian  appointed as of the Closing Date) pursuant
to this Section 8.11.



[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                        111

<PAGE>



         Section 8.12.      Appointment of Office or Agency.

         The Trustee  will  maintain an office or agency in the City of New York
where  Certificates may be surrendered for registration of transfer or exchange.
The Trustee  initially  designates  its offices  located at 14 Wall Street,  8th
Floor,  New York, NY 10005 for the purpose of keeping the Certificate  Register.
The Trustee will  maintain an office at the address  stated in Section  11.05(c)
hereof  where  notices  and  demands  to or upon the  Trustee in respect of this
Agreement may be served.

[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                        112

<PAGE>



                                                    ARTICLE IX

                                                    TERMINATION
     Section  9.01.  Termination  Upon  Purchase  by the Master  Servicer or the
Company or Liquidation of all Mortgage Loans.
         (a)  Subject  to  Section  9.03,   the   respective   obligations   and
responsibilities  of the Company,  the Master  Servicer and the Trustee  created
hereby in respect of the Certificates  (other than the obligation of the Trustee
to make certain payments after the Final Distribution Date to Certificateholders
and the  obligation of the Company to send certain  notices as  hereinafter  set
forth) shall  terminate upon the last action required to be taken by the Trustee
on the Final Distribution Date pursuant to this Article IX following the earlier
of:

                    (i) the later of the final payment or other  liquidation (or
         any Advance with respect  thereto) of the last Mortgage Loan  remaining
         in the Trust Fund or the  disposition  of all  property  acquired  upon
         foreclosure or deed in lieu of foreclosure of any Mortgage Loan, or

                    (ii) the  purchase by the Master  Servicer or the Company of
         all Mortgage Loans and all property acquired in respect of any Mortgage
         Loan remaining in the Trust Fund at a price equal to 100% of the unpaid
         principal  balance of each  Mortgage  Loan or, if less than such unpaid
         principal  balance,  the fair market  value of the  related  underlying
         property of such  Mortgage  Loan with  respect to Mortgage  Loans as to
         which title has been  acquired  if such fair market  value is less than
         such  unpaid  principal  balance  (net  of  any  unreimbursed  Advances
         attributable  to  principal)  on the  day of  repurchase  plus  accrued
         interest  thereon at the Net  Mortgage  Rate (or  Modified Net Mortgage
         Rate in the case of any  Modified  Mortgage  Loan),  as  reduced by any
         Servicing Modification that constituted an interest rate reduction, to,
         but not including,  the first day of the month in which such repurchase
         price is  distributed,  provided,  however,  that in no event shall the
         trust created  hereby  continue  beyond the expiration of 21 years from
         the death of the last survivor of the descendants of Joseph P. Kennedy,
         the late  ambassador  of the United  States to the Court of St.  James,
         living on the date hereof and provided  further that the purchase price
         set forth above shall be increased as is  necessary,  as  determined by
         the Master Servicer,  to avoid  disqualification of the Trust Fund as a
         REMIC.

         The right of the Master  Servicer or the  Company to  purchase  all the
assets of the Trust Fund pursuant to clause (ii) above is  conditioned  upon the
Pool Stated Principal Balance as of the Final  Distribution Date being less than
ten percent of the Cut-off Date Principal Balance of the Mortgage Loans. If such
right is exercised by the Master  Servicer,  the Master Servicer shall be deemed
to have  been  reimbursed  for the  full  amount  of any  unreimbursed  Advances
theretofore  made by it with respect to the  Mortgage  Loans.  In addition,  the
Master Servicer or the Company, as applicable,  shall provide to the Trustee the
certification  required by Section 3.15 and the Trustee and any Custodian shall,
promptly following payment of the purchase price, release to the Master Servicer
or the Company,  as applicable,  the Mortgage  Files  pertaining to the Mortgage
Loans being purchased.


[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                        113

<PAGE>



         (b) The Master  Servicer or, in the case of a final  distribution  as a
result of the exercise by the Company of its right to purchase the assets of the
Trust  Fund,  the  Company  shall give the  Trustee not less than 60 days' prior
notice of the Distribution Date on which the Master Servicer or the Company,  as
applicable,   anticipates   that  the  final   distribution   will  be  made  to
Certificateholders  (whether as a result of the exercise by the Master  Servicer
or the  Company  of its  right to  purchase  the  assets  of the  Trust  Fund or
otherwise).  Notice  of  any  termination,   specifying  the  anticipated  Final
Distribution  Date (which shall be a date that would otherwise be a Distribution
Date) upon which the  Certificateholders may surrender their Certificates to the
Trustee  (if  so  required  by the  terms  hereof)  for  payment  of  the  final
distribution and cancellation, shall be given promptly by the Master Servicer or
the Company, as applicable (if it is exercising its right to purchase the assets
of the Trust  Fund),  or by the  Trustee  (in any  other  case) by letter to the
Certificateholders  mailed not earlier  than the 15th day and not later than the
25th day of the  month  next  preceding  the  month of such  final  distribution
specifying:

                    (i) the anticipated Final Distribution Date upon which final
         payment of the Certificates is anticipated to be made upon presentation
         and  surrender of  Certificates  at the office or agency of the Trustee
         therein designated,

                    (ii)    the amount of any such final payment, if known, and

                    (iii)  that the Record  Date  otherwise  applicable  to such
         Distribution  Date is not  applicable,  and in the case of the  Class A
         Certificates,  Class M  Certificates  and  Class R  Certificates,  that
         payment  will be made  only  upon  presentation  and  surrender  of the
         Certificates at the office or agency of the Trustee therein specified.

If the Master  Servicer or the  Company,  as  applicable,  is  obligated to give
notice to  Certificateholders  as  aforesaid,  it shall give such  notice to the
Certificate Registrar at the time such notice is given to Certificateholders. In
the event such notice is given by the Master Servicer or the Company, the Master
Servicer or the Company, as applicable, shall deposit in the Certificate Account
before the Final  Distribution  Date in  immediately  available  funds an amount
equal to the purchase  price for the assets of the Trust Fund  computed as above
provided.

         (c) In the  case  of  the  Class  A,  Class  M,  Class  B and  Class  R
Certificates,  upon  presentation  and  surrender  of  the  Certificates  by the
Certificateholders    thereof,    the   Trustee   shall    distribute   to   the
Certificateholders  (i) the amount otherwise  distributable on such Distribution
Date, if not in connection with the Master Servicer's or the Company's  election
to  repurchase,  or (ii) if the Master  Servicer  or the  Company  elected to so
repurchase,   an  amount  determined  as  follows:  (A)  with  respect  to  each
Certificate the outstanding  Certificate  Principal  Balance  thereof,  plus one
month's  Accrued   Certificate   Interest  and  any  previously  unpaid  Accrued
Certificate  Interest  and (B) with  respect  to the Class R  Certificates,  any
excess of the amounts available for distribution (including the repurchase price
specified  in clause  (ii) of  subsection  (a) of this  Section)  over the total
amount distributed under the immediately preceding clause (A).

         (d) In the event that any Certificateholders  shall not surrender their
Certificates  for  final  payment  and  cancellation  on  or  before  the  Final
Distribution  Date (if so required by the terms  hereof),  the Trustee  shall on
such date cause all funds in the  Certificate  Account not  distributed in final
distribution to Certificateholders to be withdrawn therefrom and credited to

[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                        114

<PAGE>



the remaining  Certificateholders  by depositing such funds in a separate escrow
account for the benefit of such  Certificateholders,  and the Master Servicer or
the Company,  as applicable (if it exercised its right to purchase the assets of
the Trust Fund),  or the Trustee (in any other case) shall give a second written
notice to the remaining  Certificateholders  to surrender their Certificates for
cancellation and receive the final distribution with respect thereto.  If within
six  months  after  the  second  notice  any  Certificate  shall  not have  been
surrendered  for  cancellation,  the  Trustee  shall take  appropriate  steps as
directed by the Master  Servicer or the Company,  as applicable,  to contact the
remaining  Certificateholders  concerning  surrender of their Certificates.  The
costs  and  expenses  of  maintaining  the  escrow  account  and  of  contacting
Certificateholders  shall be paid out of the assets  which  remain in the escrow
account.  If within nine months after the second notice any  Certificates  shall
not have been surrendered for cancellation,  the Trustee shall pay to the Master
Servicer or the Company, as applicable, all amounts distributable to the holders
thereof and the Master Servicer or the Company, as applicable,  shall thereafter
hold such amounts until distributed to such holders. No interest shall accrue or
be payable to any  Certificateholder on any amount held in the escrow account or
by the  Master  Servicer  or the  Company,  as  applicable,  as a result of such
Certificateholder's  failure to surrender its  Certificate(s)  for final payment
thereof in accordance with this Section 9.01.

         Section 9.02.      Additional Termination Requirements.

         (a) The Trust Fund shall be terminated in accordance with the following
additional  requirements,  unless (subject to Section  10.01(f)) the Trustee and
the Master  Servicer  have  received  an Opinion  of Counsel  (which  Opinion of
Counsel  shall not be an expense of the  Trustee) to the effect that the failure
of the Trust Fund to comply with the  requirements of this Section 9.02 will not
(i) result in the imposition on the Trust of taxes on "prohibited transactions,"
as described  in Section 860F of the Code,  or (ii) cause the Trust Fund to fail
to qualify as a REMIC at any time that any Certificate is outstanding:

                    (i) The Master Servicer shall establish a 90-day liquidation
         period for the Trust  Fund,  as the case may be, and  specify the first
         day of such period in a statement  attached to the Trust  Fund's  final
         Tax Return  pursuant  to Treasury  regulations  Section  1.860F-1.  The
         Master  Servicer  also  shall  satisfy  all  of the  requirements  of a
         qualified  liquidation  for the Trust Fund,  as the case may be,  under
         Section 860F of the Code and regulations thereunder;

                    (ii) The Master  Servicer  shall  notify the  Trustee at the
         commencement of such 90-day  liquidation period and, at or prior to the
         time of making of the final  payment on the  Certificates,  the Trustee
         shall sell or otherwise  dispose of all of the remaining  assets of the
         Trust Fund in accordance with the terms hereof; and

                    (iii) If the Master  Servicer or the  Company is  exercising
         its right to purchase the assets of the Trust Fund, the Master Servicer
         shall,  during  the  90-day  liquidation  period and at or prior to the
         Final Distribution  Date,  purchase all of the assets of the Trust Fund
         for cash; provided,  however, that in the event that a calendar quarter
         ends after the commencement of the 90-day  liquidation period but prior
         to the Final  Distribution  Date,  the Master  Servicer  or the Company
         shall not  purchase  any of the  assets of the Trust  Fund prior to the
         close of that calendar quarter.

[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                        115

<PAGE>




         (b) Each Holder of a  Certificate  and the Trustee  hereby  irrevocably
approves  and appoints the Master  Servicer as its  attorney-in-fact  to adopt a
plan of complete liquidation for the Trust Fund at the expense of the Trust Fund
in accordance with the terms and conditions of this Agreement.

[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                        116

<PAGE>



                                                     ARTICLE X

                                                 REMIC PROVISIONS

         Section 10.01.     REMIC Administration.

         (a) The REMIC  Administrator  shall make an election to treat the Trust
Fund as a REMIC under the Code and, if necessary,  under  applicable  state law.
Such  election  will be made on Form 1066 or other  appropriate  federal  tax or
information return (including Form 8811) or any appropriate state return for the
taxable  year  ending  on the  last  day of  the  calendar  year  in  which  the
Certificates  are issued.  For the purposes of the REMIC  election in respect of
the Trust Fund, the Uncertificated REMIC Regular Interests,  each of the Class A
Certificates  (except for the Class A-9 Certificates),  Class M Certificates and
Class B  Certificates  shall be  designated as the "regular  interests"  and the
Class R  Certificates  shall  be  designated  as the  sole  class  of  "residual
interests"  in the REMIC.  The REMIC  Administrator  and the  Trustee  shall not
permit the  creation of any  "interests"  (within the meaning of Section 860G of
the Code) in the Trust Fund other than the regular  interests  and the interests
represented by the Class R Certificates.

         (b) The Closing Date is hereby  designated as the "start-up day" of the
Trust Fund within the meaning of Section 860G(a)(9) of the Code.

         (c)  The  REMIC   Administrator   shall  hold  a  Class  R  Certificate
representing a 0.01%  Percentage  Interest of the Class R Certificates and shall
be designated as "the tax matters  person" with respect to the Trust Fund in the
manner  provided under Treasury  regulations  section  1.860F-4(d) and temporary
Treasury regulations section 301.6231(a)(7)-1T.  The REMIC Administrator, as tax
matters person, shall (i) act on behalf of the Trust Fund in relation to any tax
matter or controversy involving the Trust Fund and (ii) represent the Trust Fund
in any administrative or judicial proceeding relating to an examination or audit
by any governmental  taxing authority with respect thereto.  The legal expenses,
including without  limitation  attorneys' or accountants' fees, and costs of any
such proceeding and any liability  resulting  therefrom shall be expenses of the
Trust  Fund and the  REMIC  Administrator  shall be  entitled  to  reimbursement
therefor out of amounts  attributable  to the  Mortgage  Loans on deposit in the
Custodial  Account as provided by Section  3.10 unless such legal  expenses  and
costs are incurred by reason of the REMIC  Administrator's  willful misfeasance,
bad faith or gross  negligence.  If the  REMIC  Administrator  is no longer  the
Master Servicer  hereunder,  at its option the REMIC  Administrator may continue
its duties as REMIC Administrator and shall be paid reasonable compensation, not
to exceed  $3,000 per year, by any successor  Master  Servicer  hereunder for so
acting as the REMIC Administrator.

         (d) The REMIC  Administrator  shall prepare or cause to be prepared all
of the Tax Returns that it  determines  are  required  with respect to the Trust
Fund created  hereunder  and deliver such Tax Returns in a timely  manner to the
Trustee and the Trustee shall sign and file such Tax Returns in a timely manner.
The expenses of preparing such returns shall be borne by the REMIC Administrator
without any right of reimbursement  therefor.  The REMIC Administrator agrees to
indemnify  and hold  harmless  the Trustee  with respect to any tax or liability
arising  from the  Trustee's  signing  of Tax  Returns  that  contain  errors or
omissions. The

[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                        117

<PAGE>



Trustee and Master Servicer shall promptly provide the REMIC  Administrator with
such information,  within their respective  control,  as the REMIC Administrator
may  from  time  to  time   request  for  the  purpose  of  enabling  the  REMIC
Administrator to prepare Tax Returns.

         (e) The REMIC  Administrator  shall provide (i) to any  Transferor of a
Class R Certificate  such information as is necessary for the application of any
tax relating to the transfer of a Class R Certificate to any Person who is not a
Permitted  Transferee,  (ii) to the Trustee and the Trustee shall forward to the
Certificateholders  such  information  or reports as are required by the Code or
the REMIC  Provisions  including  reports  relating to interest,  original issue
discount and market  discount or premium (using the Prepayment  Assumption)  and
(iii) to the Internal  Revenue  Service the name,  title,  address and telephone
number of the person who will serve as the representative of the Trust Fund.

         (f) The Master  Servicer  and the REMIC  Administrator  shall take such
actions and shall cause the Trust Fund created hereunder to take such actions as
are reasonably within the Master Servicer's or the REMIC Administrator's control
and the scope of its  duties  more  specifically  set  forth  herein as shall be
necessary or desirable to maintain the status thereof as a REMIC under the REMIC
Provisions  (and the  Trustee  shall  assist the Master  Servicer  and the REMIC
Administrator, to the extent reasonably requested by the Master Servicer and the
REMIC  Administrator to do so). The Master Servicer and the REMIC  Administrator
shall not knowingly or  intentionally  take any action,  cause the Trust Fund to
take any  action  or fail to take (or fail to  cause  to be  taken)  any  action
reasonably within their respective control, that, under the REMIC Provisions, if
taken or not taken,  as the case may be,  could (i)  endanger  the status of the
Trust Fund as a REMIC or (ii) result in the  imposition  of a tax upon the Trust
Fund (including but not limited to the tax on prohibited transactions as defined
in Section  860F(a)(2) of the Code and the tax on  contributions  to a REMIC set
forth in Section  860G(d) of the Code) (either such event,  in the absence of an
Opinion of Counsel  or the  indemnification  referred  to in this  sentence,  an
"Adverse REMIC Event") unless the Master Servicer or the REMIC Administrator, as
applicable,  has  received  an Opinion of Counsel  (at the  expense of the party
seeking to take such action or, if such party fails to pay such expense, and the
Master  Servicer or the REMIC  Administrator,  as  applicable,  determines  that
taking  such  action  is in  the  best  interest  of  the  Trust  Fund  and  the
Certificateholders,  at the  expense of the Trust  Fund,  but in no event at the
expense of the Master Servicer,  the REMIC  Administrator or the Trustee) to the
effect that the  contemplated  action will not,  with  respect to the Trust Fund
created  hereunder,  endanger  such status or, unless the Master  Servicer,  the
REMIC  Administrator,  or both,  as  applicable,  determine in its or their sole
discretion  to indemnify  the Trust Fund against the  imposition  of such a tax,
result  in  the  imposition  of  such  a  tax.  Wherever  in  this  Agreement  a
contemplated  action may not be taken  because the timing of such  action  might
result  in the  imposition  of a tax on the  Trust  Fund,  or may  only be taken
pursuant to an Opinion of Counsel that such action would not impose a tax on the
Trust Fund,  such action may  nonetheless  be taken  provided that the indemnity
given in the preceding  sentence with respect to any taxes that might be imposed
on the Trust Fund has been given and that all other  preconditions to the taking
of such action have been  satisfied.  The Trustee shall not take or fail to take
any action (whether or not authorized hereunder) as to which the Master Servicer
or the REMIC Administrator, as applicable, has advised it in writing that it has
received an Opinion of Counsel to the effect  that an Adverse  REMIC Event could
occur with respect to such action. In addition,  prior to taking any action with
respect to the Trust Fund or its assets, or causing the Trust Fund to take any

[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                        118

<PAGE>



action, which is not expressly permitted under the terms of this Agreement,  the
Trustee  will consult with the Master  Servicer or the REMIC  Administrator,  as
applicable,  or its  designee,  in writing,  with respect to whether such action
could cause an Adverse REMIC Event to occur with respect to the Trust Fund,  and
the  Trustee  shall not take any such action or cause the Trust Fund to take any
such  action as to which the  Master  Servicer  or the REMIC  Administrator,  as
applicable,  has advised it in writing that an Adverse  REMIC Event could occur.
The Master Servicer or the REMIC Administrator,  as applicable, may consult with
counsel to make such written advice,  and the cost of same shall be borne by the
party seeking to take the action not expressly permitted by this Agreement,  but
in no event at the expense of the Master Servicer or the REMIC Administrator. At
all times as may be required by the Code, the Master Servicer will to the extent
within its  control  and the scope of its  duties  more  specifically  set forth
herein, maintain substantially all of the assets of the Trust Fund as "qualified
mortgages"  as  defined  in  Section  860G(a)(3)  of  the  Code  and  "permitted
investments" as defined in Section 860G(a)(5) of the Code.

         (g) In the event that any tax is imposed on  "prohibited  transactions"
of the Trust Fund  created  hereunder  as defined in Section  860F(a)(2)  of the
Code, on "net income from foreclosure  property" of the Trust Fund as defined in
Section  860G(c) of the Code, on any  contributions  to the Trust Fund after the
start-up day therefor  pursuant to Section 860G(d) of the Code, or any other tax
is imposed by the Code or any applicable  provisions of state or local tax laws,
such tax shall be charged (i) to the Master Servicer,  if such tax arises out of
or results from a breach by the Master Servicer of any of its obligations  under
this Agreement or the Master Servicer has in its sole  discretion  determined to
indemnify  the Trust Fund  against such tax,  (ii) to the  Trustee,  if such tax
arises out of or results from a breach by the Trustee of any of its  obligations
under  this  Article X, or  otherwise  (iii)  against  amounts on deposit in the
Custodial  Account as provided by Section 3.10 and on the  Distribution  Date(s)
following such  reimbursement  the aggregate of such taxes shall be allocated in
reduction of the Accrued Certificate  Interest on each Class entitled thereto in
the same manner as if such taxes constituted a Prepayment Interest Shortfall.

         (h) The Trustee and the Master Servicer  shall,  for federal income tax
purposes,  maintain  books and  records  with  respect  to the  Trust  Fund on a
calendar  year and on an accrual  basis or as  otherwise  may be required by the
REMIC Provisions.

         (i)  Following the start-up  day,  neither the Master  Servicer nor the
Trustee  shall  accept  any  contributions  of assets to the Trust  Fund  unless
(subject to Section  10.01(f))  the Master  Servicer and the Trustee  shall have
received an Opinion of Counsel (at the expense of the party seeking to make such
contribution)  to the effect that the inclusion of such assets in the Trust Fund
will not cause the Trust Fund to fail to qualify as a REMIC at any time that any
Certificates  are  outstanding  or  subject  the Trust Fund to any tax under the
REMIC Provisions or other applicable provisions of federal,  state and local law
or ordinances.

         (j)  Neither the Master  Servicer  nor the  Trustee  shall  (subject to
Section  10.01(f))  enter  into any  arrangement  by which the  Trust  Fund will
receive a fee or other  compensation  for  services nor permit the Trust Fund to
receive any income from assets other than  "qualified  mortgages"  as defined in
Section 860G(a)(3) of the Code or "permitted  investments" as defined in Section
860G(a)(5) of the Code.

[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                        119

<PAGE>




         (k)  Solely for the  purposes  of  Section  1.860G-1(a)(4)(iii)  of the
Treasury  Regulations,   the  "latest  possible  maturity  date"  by  which  the
Certificate  Principal  Balance of each Class of  Certificates  (other  than the
Class A-9 Certificates) representing a regular interest in the REMIC (other than
each  Uncertificated  REMIC Regular Interest) would be reduced to zero is August
25,  2012,  which is the  Distribution  Date  immediately  following  the latest
scheduled  maturity of any Mortgage Loan. The latest possible  Maturity Date for
each  Uncertificated  REMIC  Regular  Interest is August 25, 2012,  which is the
Distribution  Date immediately  following the latest scheduled  maturity date of
any Mortgage Loan.

         (l)  Within 30 days after the  Closing  Date,  the REMIC  Administrator
shall prepare and file with the Internal Revenue Service Form 8811, "Information
Return for Real  Estate  Mortgage  Investment  Conduits  (REMIC)  and Issuers of
Collateralized Debt Obligations" for the Trust Fund.

         (m) Neither the Trustee nor the Master Servicer shall sell,  dispose of
or substitute for any of the Mortgage  Loans (except in connection  with (i) the
default,  imminent default or foreclosure of a Mortgage Loan,  including but not
limited to, the acquisition or sale of a Mortgaged  Property acquired by deed in
lieu  of  foreclosure,  (ii)  the  bankruptcy  of  the  Trust  Fund,  (iii)  the
termination of the Trust Fund pursuant to Article IX of this Agreement or (iv) a
purchase of Mortgage Loans pursuant to Article II or III of this  Agreement) nor
acquire any assets for the Trust Fund, nor sell or dispose of any investments in
the  Custodial  Account  or the  Certificate  Account  for gain nor  accept  any
contributions to the Trust Fund after the Closing Date unless it has received an
Opinion of Counsel that such sale, disposition, substitution or acquisition will
not (a) affect  adversely  the status of the Trust Fund as a REMIC or (b) unless
the Master Servicer has determined in its sole discretion to indemnify the Trust
Fund  against  such  tax,  cause  the  Trust  Fund  to be  subject  to a tax  on
"prohibited transactions" or "contributions" pursuant to the REMIC Provisions.

     Section  10.02.   Master   Servicer,   REMIC   Administrator   and  Trustee
Indemnification.
         (a) The Trustee  agrees to indemnify the Trust Fund,  the Company,  the
REMIC  Administrator  and the Master Servicer for any taxes and costs including,
without limitation, any reasonable attorneys' fees imposed on or incurred by the
Trust Fund, the Company or the Master  Servicer,  as a result of a breach of the
Trustee's covenants set forth in Article VIII or this Article X.

         (b) The REMIC  Administrator  agrees to indemnify  the Trust Fund,  the
Company, the Master Servicer and the Trustee for any taxes and costs (including,
without  limitation,  any reasonable  attorneys' fees) imposed on or incurred by
the Trust Fund, the Company,  the Master Servicer or the Trustee, as a result of
a breach of the REMIC Administrator's covenants set forth in this Article X with
respect to compliance with the REMIC Provisions,  including, without limitation,
any penalties  arising from the Trustee's  execution of Tax Returns  prepared by
the REMIC  Administrator  that contain errors or omissions;  provided,  however,
that such liability will not be imposed to the extent such breach is a result of
an error or omission in information  provided to the REMIC  Administrator by the
Master Servicer in which case Section 10.02(c) will apply.


[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                        120

<PAGE>



         (c) The  Master  Servicer  agrees  to  indemnify  the Trust  Fund,  the
Company,  the  REMIC  Administrator  and the  Trustee  for any  taxes  and costs
(including,  without limitation,  any reasonable  attorneys' fees) imposed on or
incurred by the Trust Fund, the Company or the Trustee,  as a result of a breach
of the Master Servicer's covenants set forth in this Article X or in Article III
with  respect  to  compliance  with  the  REMIC  Provisions,  including  without
limitation,  any penalties  arising from the Trustee's  execution of Tax Returns
prepared by the Master Servicer that contain errors or omissions.

[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                        121

<PAGE>



                                                    ARTICLE XI

                                             MISCELLANEOUS PROVISIONS

         Section 11.01.     Amendment.

         (a) This Agreement or any Custodial  Agreement may be amended from time
to time by the Company, the Master Servicer and the Trustee, without the consent
of any of the Certificateholders:

                    (i)     to cure any ambiguity,

                    (ii) to  correct  or  supplement  any  provisions  herein or
         therein,  which may be inconsistent with any other provisions herein or
         therein or to correct any error,

                    (iii) to modify,  eliminate or add to any of its  provisions
         to such extent as shall be  necessary  or  desirable  to  maintain  the
         qualification  of the  Trust  Fund as a REMIC  at all  times  that  any
         Certificate  is  outstanding  or to avoid or  minimize  the risk of the
         imposition of any tax on the Trust Fund pursuant to the Code that would
         be a claim  against  the Trust  Fund,  provided  that the  Trustee  has
         received  an Opinion of Counsel to the effect  that (A) such  action is
         necessary or desirable to maintain  such  qualification  or to avoid or
         minimize the risk of the imposition of any such tax and (B) such action
         will not adversely  affect in any material respect the interests of any
         Certificateholder,

                    (iv) to change the timing and/or nature of deposits into the
         Custodial  Account or the Certificate  Account or to change the name in
         which  the  Custodial  Account  is  maintained,  provided  that (A) the
         Certificate  Account  Deposit  Date shall in no event be later than the
         related  Distribution  Date, (B) such change shall not, as evidenced by
         an Opinion of Counsel,  adversely  affect in any  material  respect the
         interests of any Certificateholder and (C) such change shall not result
         in a  reduction  of the rating  assigned  to any Class of  Certificates
         below the lower of the  then-current  rating or the rating  assigned to
         such Certificates as of the Closing Date, as evidenced by a letter from
         each Rating Agency to such effect,

                    (v) to modify, eliminate or add to the provisions of Section
         5.02(f) or any other provision hereof restricting transfer of the Class
         R  Certificates,  by virtue of their being the "residual  interests" in
         the Trust  Fund,  provided  that (A) such  change  shall not  result in
         reduction  of the rating  assigned  to any such  Class of  Certificates
         below the lower of the  then-current  rating or the rating  assigned to
         such Certificates as of the Closing Date, as evidenced by a letter from
         each  Rating  Agency  to such  effect,  and (B) such  change  shall not
         (subject to Section  10.01(f)),  as  evidenced by an Opinion of Counsel
         (at the  expense of the party  seeking so to modify,  eliminate  or add
         such provisions), cause the Trust Fund or any of the Certificateholders
         (other than the  transferor) to be subject to a federal tax caused by a
         transfer to a Person that is not a Permitted Transferee, or


[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                        122

<PAGE>



                    (vi) to make any other provisions with respect to matters or
         questions  arising  under this  Agreement or such  Custodial  Agreement
         which shall not be materially  inconsistent with the provisions of this
         Agreement,  provided  that such action  shall not, as  evidenced  by an
         Opinion  of  Counsel,  adversely  affect in any  material  respect  the
         interests of any Certificateholder.

         (b) This Agreement or any Custodial  Agreement may also be amended from
time to time by the  Company,  the  Master  Servicer  and the  Trustee  with the
consent of the Holders of Certificates evidencing in the aggregate not less than
66% of the Percentage Interests of each Class of Certificates  affected thereby,
for the  purpose  of adding  any  provisions  to or  changing  in any  manner or
eliminating any of the provisions of this Agreement or such Custodial  Agreement
or of modifying in any manner the rights of the Holders of  Certificates of such
Class; provided, however, that no such amendment shall:

(i)  reduce in any manner the amount of, or delay the timing of,  payments which
     are required to be  distributed on any  Certificate  without the consent of
     the Holder of such Certificate,
                    (ii) reduce the aforesaid  percentage of Certificates of any
         Class  the  Holders  of  which  are  required  to  consent  to any such
         amendment,  in any such case  without the consent of the Holders of all
         Certificates of such Class then outstanding.

         (c)  Notwithstanding  any  contrary  provision of this  Agreement,  the
Trustee  shall not consent to any  amendment to this  Agreement  unless it shall
have first  received an Opinion of Counsel  (subject to Section  10.01(f) and at
the  expense  of the party  seeking  such  amendment)  to the  effect  that such
amendment  or the  exercise  of any power  granted to the Master  Servicer,  the
Company or the Trustee in accordance  with such amendment will not result in the
imposition of a federal tax on the Trust Fund or cause the Trust Fund to fail to
qualify as a REMIC at any time that any Certificate is outstanding.  The Trustee
may but shall not be  obligated  to enter into any  amendment  pursuant  to this
Section that affects its rights,  duties and  immunities  and this  agreement or
otherwise; provided however, such consent shall not be unreasonably withheld.

         (d)  Promptly  after the  execution of any such  amendment  the Trustee
shall furnish  written  notification  of the substance of such amendment to each
Certificateholder.   It   shall   not  be   necessary   for   the   consent   of
Certificateholders  under this Section 11.01 to approve the  particular  form of
any proposed amendment, but it shall be sufficient if such consent shall approve
the substance  thereof.  The manner of obtaining such consents and of evidencing
the  authorization  of the  execution  thereof  by  Certificateholders  shall be
subject to such reasonable regulations as the Trustee may prescribe.

         (e) The  Company  shall have the  option,  in its sole  discretion,  to
obtain and deliver to the Trustee any corporate  guaranty,  payment  obligation,
irrevocable  letter  of  credit,   surety  bond,  insurance  policy  or  similar
instrument or a reserve  fund,  or any  combination  of the  foregoing,  for the
purpose of protecting the Holders of the Class B Certificates against any or all
Realized Losses or other  shortfalls.  Any such instrument or fund shall be held
by the Trustee for the benefit of the Class B Certificateholders,  but shall not
be and shall not be deemed to be under any  circumstances  included in the Trust
Fund. To the extent that any such instrument or

[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                        123

<PAGE>



fund constitutes a reserve fund for federal income tax purposes, (i) any reserve
fund so  established  shall be an outside  reserve  fund and not an asset of the
Trust Fund, (ii) any such reserve fund shall be owned by the Company,  and (iii)
amounts  transferred by the Trust Fund to any such reserve fund shall be treated
as amounts  distributed by the Trust Fund to the Company or any  successor,  all
within the meaning of Treasury Regulations Section 1.860G-2(h) as it reads as of
the Cut-off  Date. In  connection  with the provision of any such  instrument or
fund, this Agreement and any provision hereof may be modified, added to, deleted
or  otherwise  amended in any  manner  that is  related  or  incidental  to such
instrument  or  fund  or  the  establishment  or  administration  thereof,  such
amendment  to be made by written  instrument  executed  or  consented  to by the
Company but without the consent of any Certificateholder and without the consent
of the Master  Servicer or the Trustee being required  unless any such amendment
would impose any  additional  obligation on, or otherwise  adversely  affect the
interests of the Class A Certificateholders, the Class R Certificateholders, the
Class M  Certificateholders,  the Master Servicer or the Trustee, as applicable;
provided that the Company  obtains  (subject to Section  10.01(f)) an Opinion of
Counsel (which need not be an opinion of Independent counsel) to the effect that
any such amendment will not cause (a) any federal tax to be imposed on the Trust
Fund,  including  without  limitation,  any federal  tax imposed on  "prohibited
transactions"  under Section  860F(a)(1) of the Code or on "contributions  after
the start-up  date" under Section  860G(d)(1) of the Code and (b) the Trust Fund
to fail to qualify as a REMIC at any time that any  Certificate is  outstanding.
In the event that the Company  elects to provide such  coverage in the form of a
limited guaranty provided by General Motors Acceptance Corporation,  the Company
may  elect  that  the  text  of  such  amendment  to  this  Agreement  shall  be
substantially  in  the  form  attached  hereto  as  Exhibit  M  (in  which  case
Residential  Funding's  Subordinate  Certificate Loss Obligation as described in
such exhibit  shall be  established  by  Residential  Funding's  consent to such
amendment) and that the limited  guaranty shall be executed in the form attached
hereto  as  Exhibit  N,  with  such  changes  as the  Company  shall  deem to be
appropriate;  it being understood that the Trustee has reviewed and approved the
content of such forms and that the  Trustee's  consent  or  approval  to the use
thereof is not required.

         Section 11.02.     Recordation of Agreement; Counterparts.

         (a) To the extent  permitted  by  applicable  law,  this  Agreement  is
subject to  recordation  in all  appropriate  public  offices for real  property
records in all the counties or other  comparable  jurisdictions  in which any or
all of the  properties  subject to the Mortgages are situated,  and in any other
appropriate  public  recording  office  or  elsewhere,  such  recordation  to be
effected by the Master  Servicer  and at its expense on direction by the Trustee
(pursuant to the request of Holders of Certificates  entitled to at least 25% of
the Voting Rights), but only upon direction accompanied by an Opinion of Counsel
to the effect that such  recordation  materially  and  beneficially  affects the
interests of the Certificateholders.

         (b) For the purpose of  facilitating  the recordation of this Agreement
as herein  provided  and for other  purposes,  this  Agreement  may be  executed
simultaneously in any number of counterparts,  each of which  counterparts shall
be deemed to be an original,  and such counterparts shall constitute but one and
the same instrument.


[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                        124

<PAGE>



         Section 11.03.     Limitation on Rights of Certificateholders.

         (a) The death or incapacity of any Certificateholder  shall not operate
to   terminate   this   Agreement   or  the  Trust  Fund,   nor   entitle   such
Certificateholder's  legal representatives or heirs to claim an accounting or to
take any action or  proceeding in any court for a partition or winding up of the
Trust Fund, nor otherwise affect the rights,  obligations and liabilities of any
of the parties hereto.

         (b) No  Certificateholder  shall  have  any  right to vote  (except  as
expressly  provided herein) or in any manner otherwise control the operation and
management  of the Trust Fund, or the  obligations  of the parties  hereto,  nor
shall anything herein set forth, or contained in the terms of the  Certificates,
be construed so as to  constitute  the  Certificateholders  from time to time as
partners or members of an association;  nor shall any Certificateholder be under
any  liability  to any third person by reason of any action taken by the parties
to this Agreement pursuant to any provision hereof.

         (c)  No  Certificateholder  shall  have  any  right  by  virtue  of any
provision of this  Agreement  to institute  any suit,  action or  proceeding  in
equity or at law upon or under or with  respect to this  Agreement,  unless such
Holder  previously  shall have given to the Trustee a written  notice of default
and of the continuance  thereof, as hereinbefore  provided,  and unless also the
Holders of Certificates  of any Class  evidencing in the aggregate not less than
25% of the related  Percentage  Interests of such Class, shall have made written
request upon the Trustee to institute such action, suit or proceeding in its own
name as Trustee  hereunder and shall have offered to the Trustee such reasonable
indemnity as it may require  against the costs,  expenses and  liabilities to be
incurred therein or thereby,  and the Trustee,  for 60 days after its receipt of
such notice, request and offer of indemnity,  shall have neglected or refused to
institute any such action,  suit or proceeding it being understood and intended,
and being  expressly  covenanted  by each  Certificateholder  with  every  other
Certificateholder  and the Trustee,  that no one or more Holders of Certificates
of any  Class  shall  have any  right in any  manner  whatever  by virtue of any
provision of this  Agreement to affect,  disturb or prejudice  the rights of the
Holders of any other of such  Certificates  of such Class or any other Class, or
to  obtain or seek to  obtain  priority  over or  preference  to any other  such
Holder,  or to  enforce  any right  under this  Agreement,  except in the manner
herein provided and for the common benefit of  Certificateholders  of such Class
or all Classes,  as the case may be. For the protection  and  enforcement of the
provisions  of this  Section  11.03,  each and every  Certificateholder  and the
Trustee  shall be entitled  to such  relief as can be given  either at law or in
equity.

         Section 11.04.     Governing Law.

         This agreement and the Certificates  shall be governed by and construed
in accordance with the laws of the State of New York and the obligations, rights
and remedies of the parties  hereunder  shall be determined  in accordance  with
such laws.



[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                        125

<PAGE>



         Section 11.05.     Notices.

         All  demands  and  notices  hereunder  shall be in writing and shall be
deemed  to have  been  duly  given  if  personally  delivered  at or  mailed  by
registered mail,  postage prepaid (except for notices to the Trustee which shall
be deemed to have been duly given only when received), to (a) in the case of the
Company,  8400  Normandale  Lake Boulevard,  Suite 600,  Minneapolis,  Minnesota
55437, Attention: President, or such other address as may hereafter be furnished
to the Master  Servicer  and the Trustee in writing by the  Company,  (b) in the
case of the Master  Servicer,  10 Universal  City Plaza,  Suite 2100,  Universal
City, California 91608,  Attention:  Ms. Becker, or such other address as may be
hereafter  furnished  to the Company  and the Trustee by the Master  Servicer in
writing,  (c) in the case of the Trustee,  Corporate  Trust  Services  Division,
Suite 0126, One First National Plaza, Chicago,  Illinois 60670-0126,  Attention:
Residential  Funding  Corporation Series 1997-S11,  or such other address as may
hereafter be furnished to the Company and the Master  Servicer in writing by the
Trustee,  (d) in the case of Fitch,  One State Street Plaza,  New York, New York
10004,  or such other address as may hereafter be furnished to the Company,  the
Trustee  and the  Master  Servicer  in  writing  by Fitch and (e) in the case of
Standard & Poor's,  25 Broadway,  New York, New York 10004 or such other address
as may be hereafter  furnished to the  Company,  Trustee and Master  Servicer by
Standard  &  Poor's.  Any  notice  required  or  permitted  to  be  mailed  to a
Certificateholder  shall be given by first class mail,  postage prepaid,  at the
address  of such  holder as shown in the  Certificate  Register.  Any  notice so
mailed  within  the time  prescribed  in this  Agreement  shall be  conclusively
presumed to have been duly given, whether or not the Certificateholder  receives
such notice.

         Section 11.06.     Notices to Rating Agency.

         The Company,  the Master Servicer or the Trustee, as applicable,  shall
notify each Rating  Agency and the  Subservicer  at such time as it is otherwise
required  pursuant to this Agreement to give notice of the occurrence of, any of
the events described in clause (a), (b), (c), (d), (g), (h), (i) or (j) below or
provide a copy to each Rating  Agency at such time as  otherwise  required to be
delivered  pursuant to this  Agreement  of any of the  statements  described  in
clauses (e) and (f) below:

                    (a)     a material change or amendment to this Agreement,

                    (b)     the occurrence of an Event of Default,

     (c) the  termination  or  appointment  of a  successor  Master  Servicer or
Trustee or a change in the majority ownership of the Trustee,
                    (d) the  filing of any claim  under  the  Master  Servicer's
         blanket  fidelity  bond and the errors and omissions  insurance  policy
         required  by  Section  3.12  or the  cancellation  or  modification  of
         coverage under any such instrument,

     (e) the statement  required to be delivered to the Holders of each Class of
Certificates pursuant to Section 4.03,

[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                        126

<PAGE>



     (f) the statements  required to be delivered  pursuant to Sections 3.18 and
3.19,
     (g) a change in the location of the  Custodial  Account or the  Certificate
Account,
                    (h) the occurrence of any monthly cash flow shortfall to the
         Holders of any Class of Certificates  resulting from the failure by the
         Master Servicer to make an Advance pursuant to Section 4.04,

                    (i)     the occurrence of the Final Distribution Date, and

     (j) the repurchase of or substitution for any Mortgage Loan,
provided,  however,  that with respect to notice of the occurrence of the events
described in clauses (d), (g) or (h) above,  the Master  Servicer  shall provide
prompt  written  notice to each Rating  Agency and the  Subservicer  of any such
event known to the Master Servicer.

         Section 11.07.     Severability of Provisions.

         If any one or more of the covenants, agreements, provisions or terms of
this  Agreement  shall be for any  reason  whatsoever  held  invalid,  then such
covenants,  agreements,  provisions or terms shall be deemed  severable from the
remaining covenants, agreements, provisions or terms of this Agreement and shall
in no way affect the validity or  enforceability of the other provisions of this
Agreement or of the Certificates or the rights of the Holders thereof.

         Section 11.08.     Supplemental Provisions for Resecuritization.

         This  Agreement  may be  supplemented  by  means of the  addition  of a
separate  Article  hereto  (a   "Supplemental   Article")  for  the  purpose  of
resecuritizing  any of the Certificates  issued  hereunder,  under the following
circumstances.  With  respect  to any Class or Classes  of  Certificates  issued
hereunder,  or any portion of any such Class,  as to which the Company or any of
its  Affiliates  (or  any  designee  thereof)  is  the  registered  Holder  (the
"Resecuritized  Certificates"),  the  Company  may  deposit  such  Resecuritized
Certificates into a new REMIC, grantor trust, FASIT or custodial  arrangement (a
"Restructuring  Vehicle") to be held by the Trustee  pursuant to a  Supplemental
Article.  The instrument adopting such Supplemental Article shall be executed by
the Company,  the Master  Servicer and the Trustee;  provided,  that neither the
Master  Servicer nor the Trustee shall withhold  their consent  thereto if their
respective  interests would not be materially adversely affected thereby. To the
extent that the terms of the  Supplemental  Article do not in any way affect any
provisions  of this  Agreement as to any of the  Certificates  initially  issued
hereunder,  the adoption of the  Supplemental  Article  shall not  constitute an
"amendment" of this Agreement.

         Each  Supplemental  Article  shall set forth all  necessary  provisions
relating to the holding of the  Resecuritized  Certificates by the Trustee,  the
establishment of the  Restructuring  Vehicle,  the issuing of various classes of
new certificates by the  Restructuring  Vehicle and the distributions to be made
thereon, and any other provisions necessary for the purposes thereof.

[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                        127

<PAGE>



In connection with each Supplemental  Article,  the Company shall deliver to the
Trustee an Opinion of Counsel to the effect that (i) the  Restructuring  Vehicle
will qualify as a REMIC,  grantor  trust or other entity not subject to taxation
for  federal  income tax  purposes  and (ii) the  adoption  of the  Supplemental
Article will not endanger the status of the Trust Fund as a REMIC or (subject to
Section  10.01(f))  result  in the  imposition  of a tax  upon  the  Trust  Fund
(including but not limited to the tax on prohibited  transactions  as defined in
Section  860F(a)(2) of the Code and the tax on  contributions  to a REMIC as set
forth in Section 860G(d) of the Code).

[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM
                                                        128

<PAGE>



         IN WITNESS  WHEREOF,  the Company,  the Master Servicer and the Trustee
have  caused  their  names to be  signed  hereto  by their  respective  officers
thereunto  duly  authorized and their  respective  seals,  duly attested,  to be
hereunto affixed, all as of the day and year first above written.

                                    RESIDENTIAL FUNDING MORTGAGE
                                    SECURITIES I, INC.

[Seal]
                                    By:
                                          Name:   Diane S. Wold
                                          Title:  Vice President

Attest:
             Name:  Randy Van Zee
             Title: Vice President


                                      RESIDENTIAL FUNDING CORPORATION

[Seal]
                                      By:
                                            Name:   Randy Van Zee
                                            Title:  Director


Attest:
             Name:  Diane S. Wold
             Title: Director


                                       THE FIRST NATIONAL BANK OF CHICAGO,
                                       as Trustee

[Seal]
                                       By:
                                         Name:
                                         Title:

Attest:
             Name:
             Title:

[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM

<PAGE>



STATE OF MINNESOTA                    )
                                      ) ss.:
COUNTY OF HENNEPIN                    )


                  On the 28th day of August,  1997 before me, a notary public in
and for said State,  personally appeared Diane S. Wold, known to me to be a Vice
President  of  Residential  Funding  Mortgage  Securities  I,  Inc.,  one of the
corporations that executed the within instrument, and also known to me to be the
person who executed it on behalf of said  corporation,  and  acknowledged  to me
that such corporation executed the within instrument.

                  IN WITNESS WHEREOF, I have hereunto set my hand and affixed my
official seal the day and year in this certificate first above written.


                                                                   Notary Public

[Notarial Seal]



[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM

<PAGE>



STATE OF MINNESOTA                    )
                                      ) ss.:
COUNTY OF HENNEPIN                    )


                  On the 28th day of August,  1997 before me, a notary public in
and for said  State,  personally  appeared  Randy  Van Zee,  known to me to be a
Director  of  Residential  Funding  Corporation,  one of the  corporations  that
executed  the  within  instrument,  and also  known to me to be the  person  who
executed  it on behalf of said  corporation,  and  acknowledged  to me that such
corporation executed the within instrument.

                  IN WITNESS WHEREOF, I have hereunto set my hand and affixed my
official seal the day and year in this certificate first above written.


                                                                   Notary Public

[Notarial Seal]

































<PAGE>


STATE OF                            )                    ) ss.:
COUNTY OF                             )


                  On the 28th day of August,  1997 before me, a notary public in
and for said State,  personally appeared  ________________,  known to me to be a
______________  of The  First  National  Bank of  Chicago,  a  national  banking
association, that executed the within instrument, and also known to me to be the
person who executed it on behalf of said  corporation,  and  acknowledged  to me
that such corporation executed the within instrument.

                  IN WITNESS WHEREOF, I have hereunto set my hand and affixed my
official seal the day and year in this certificate first above written.


                                                                   Notary Public

[Notarial Seal]

[TPW:  NY01:0602763.04]  16069-00411  08/27/97  10:05AM

<PAGE>


                                    EXHIBIT A

                           FORM OF CLASS A CERTIFICATE

                  SOLELY FOR U.S. FEDERAL INCOME TAX PURPOSES, THIS
CERTIFICATE IS A "REGULAR INTEREST" IN A "REAL ESTATE MORTGAGE
INVESTMENT CONDUIT," AS THOSE TERMS ARE DEFINED, RESPECTIVELY, IN
SECTIONS 860G AND 860D OF THE INTERNAL REVENUE CODE OF 1986 (THE
"CODE").

                  [THE FOLLOWING INFORMATION IS PROVIDED SOLELY FOR THE PURPOSES
OF APPLYING THE U.S. FEDERAL INCOME TAX ORIGINAL ISSUE DISCOUNT ("OID") RULES TO
THIS  CERTIFICATE.  THE  ISSUE  DATE OF THIS  CERTIFICATE  IS AUGUST  28,  1997.
ASSUMING  THAT THE  MORTGAGE  LOANS  PREPAY AT ___% OF THE  STANDARD  PREPAYMENT
ASSUMPTION (AS DESCRIBED IN THE PROSPECTUS SUPPLEMENT), [AND ASSUMING A CONSTANT
PASS-THROUGH RATE EQUAL TO THE INITIAL  PASS-THROUGH RATE,] THIS CERTIFICATE HAS
BEEN ISSUED  WITH NO MORE THAN  $_____ OF OID PER $1,000 OF INITIAL  CERTIFICATE
PRINCIPAL  BALANCE,  THE  YIELD  TO  MATURITY  IS  ___%  AND THE  AMOUNT  OF OID
ATTRIBUTABLE  TO THE INITIAL  ACCRUAL PERIOD IS NO MORE THAN $_______ PER $1,000
OF INITIAL CERTIFICATE PRINCIPAL BALANCE, COMPUTED USING THE APPROXIMATE METHOD.
NO REPRESENTATION IS MADE THAT THE MORTGAGE LOANS WILL PREPAY AT A RATE BASED ON
THE STANDARD  PREPAYMENT  ASSUMPTION OR AT ANY OTHER RATE OR AS TO THE CONSTANCY
OF THE PASS-THROUGH RATE.]

[TPW:  NY01:0603959.03]  16069-00411  08/27/97  6:26PM
                                       A-1

<PAGE>



Certificate No. __               [_____%] [Adjustable][Variable] Pass-Through
                                 Rate
Class A-__ Senior

Date of Pooling and Servicing               Percentage Interest: ____%
Agreement and Cut-off Date:
August 1, 1997

First Distribution Date:   Aggregate Initial [Certificate Principal Balance]
September 25, 1997         [Notional Amount] of the Class A-__ Certificates:
                                      $------------

Master Servicer:                Initial [Certificate Principal
Residential Funding Corporation Balance] [Notional Amount] of this Certificate:
                                            $------------

Assumed Final                    CUSIP _________
Distribution Date:
August 25, 2012


                        MORTGAGE PASS-THROUGH CERTIFICATE
                                 SERIES 1997-S11

         evidencing a percentage interest in the distributions  allocable to the
         Class  A-__  Certificates  with  respect  to a  Trust  Fund  consisting
         primarily of a pool of conventional  one- to four-family fixed interest
         rate  first  mortgage  loans  formed  and sold by  RESIDENTIAL  FUNDING
         MORTGAGE SECURITIES I, INC.

                  This  Certificate  is  payable  solely  from the assets of the
Trust Fund,  and does not represent an obligation of or interest in  Residential
Funding Mortgage  Securities I, Inc., the Master Servicer,  the Trustee referred
to below or GMAC Mortgage Group, Inc. or any of their  affiliates.  Neither this
Certificate  nor the underlying  Mortgage Loans are guaranteed or insured by any
governmental  agency  or  instrumentality  or by  Residential  Funding  Mortgage
Securities I, Inc.,  the Master  Servicer,  the Trustee or GMAC Mortgage  Group,
Inc. or any of their affiliates.  None of the Company, the Master Servicer, GMAC
Mortgage  Group,  Inc. or any of their  affiliates will have any obligation with
respect to any  certificate  or other  obligation  secured  by or  payable  from
payments on the Certificates.

                  This  certifies  that   _____________________________  is  the
registered  owner  of the  Percentage  Interest  evidenced  by this  Certificate
(obtained  by dividing the Initial  [Certificate  Principal  Balance]  [Notional
Amount] of this  Certificate  by the aggregate  Initial  [Certificate  Principal
Balance]  [Notional Amount] of all Class A-___  Certificates,  both as specified
above) in  certain  distributions  with  respect  to the Trust  Fund  consisting
primarily of an interest in a pool of  conventional  one- to  four-family  fixed
interest rate first mortgage loans (the  "Mortgage  Loans"),  formed and sold by
Residential  Funding  Mortgage  Securities  I,  Inc.   (hereinafter  called  the
"Company," which term includes any successor entity under the Agreement referred
to

[TPW:  NY01:0603959.03]  16069-00411  08/27/97  6:26PM
                                       A-2

<PAGE>



below). The Trust Fund was created pursuant to a Pooling and Servicing Agreement
dated as  specified  above  (the  "Agreement")  among the  Company,  the  Master
Servicer and The First  National Bank of Chicago as trustee (the  "Trustee"),  a
summary of certain of the pertinent  provisions of which is set forth hereafter.
To the extent not defined  herein,  the  capitalized  terms used herein have the
meanings  assigned in the  Agreement.  This  Certificate  is issued under and is
subject to the terms,  provisions  and  conditions  of the  Agreement,  to which
Agreement  the Holder of this  Certificate  by virtue of the  acceptance  hereof
assents and by which such Holder is bound.

                  Pursuant to the terms of the Agreement, a distribution will be
made on the 25th day of each month or, if such 25th day is not a  Business  Day,
the Business Day immediately following (the "Distribution Date"),  commencing as
described  in the  Agreement,  to the Person in whose name this  Certificate  is
registered  at the close of business on the last day (or if such last day is not
a Business  Day, the Business Day  immediately  preceding  such last day) of the
month immediately  preceding the month of such distribution (the "Record Date"),
from the Available  Distribution Amount in an amount equal to the product of the
Percentage  Interest  evidenced by this  Certificate and the amount of [interest
and]  [principal],  if any,  required to be distributed to Holders of Class A-__
Certificates on such Distribution Date.

                  Distributions  on this  Certificate will be made either by the
Master  Servicer  acting on behalf of the Trustee or by a Paying Agent appointed
by the Trustee in  immediately  available  funds (by wire transfer or otherwise)
for the  account of the Person  entitled  thereto if such  Person  shall have so
notified  the Master  Servicer or such Paying  Agent,  or by check mailed to the
address of the Person entitled thereto, as such name and address shall appear on
the Certificate Register.

                  Notwithstanding  the  above,  the final  distribution  on this
Certificate  will be made after due notice of the pendency of such  distribution
and only upon  presentation  and surrender of this  Certificate at the office or
agency  appointed  by the Trustee for that  purpose in the City and State of New
York. The Initial  [Certificate  Principal  Balance]  [Notional  Amount] of this
Certificate is set forth above. The [Certificate  Principal  Balance]  [Notional
Amount]  hereof  will be  reduced to the extent of  distributions  allocable  to
principal and any Realized Losses allocable hereto.

                  This  Certificate  is  one  of  a  duly  authorized  issue  of
Certificates  issued in several  Classes  designated  as  Mortgage  Pass-Through
Certificates  of the Series  specified  hereon (herein  collectively  called the
"Certificates").

                  The  Certificates  are  limited in right of payment to certain
collections  and  recoveries   respecting  the  Mortgage  Loans,   all  as  more
specifically set forth herein and in the Agreement. In the event Master Servicer
funds  are  advanced  with  respect  to  any  Mortgage  Loan,  such  advance  is
reimbursable  to the Master  Servicer,  to the extent provided in the Agreement,
from related recoveries on such Mortgage Loan or from other cash that would have
been distributable to Certificateholders.

                  As provided in the Agreement,  withdrawals  from the Custodial
Account   and/or  the   Certificate   Account   created   for  the   benefit  of
Certificateholders may be made by the Master

[TPW:  NY01:0603959.03]  16069-00411  08/27/97  6:26PM
                                       A-3

<PAGE>



Servicer  from  time  to  time  for  purposes   other  than   distributions   to
Certificateholders,  such purposes including without limitation reimbursement to
the  Company  and the Master  Servicer of  advances  made,  or certain  expenses
incurred, by either of them.

                  The  Agreement   permits,   with  certain  exceptions  therein
provided,  the amendment of the Agreement and the modification of the rights and
obligations of the Company,  the Master  Servicer and the Trustee and the rights
of the  Certificateholders  under the Agreement at any time by the Company,  the
Master  Servicer and the Trustee with the consent of the Holders of Certificates
evidencing  in the aggregate  not less than 66% of the  Percentage  Interests of
each Class of Certificates  affected thereby.  Any such consent by the Holder of
this  Certificate  shall be  conclusive  and binding on such Holder and upon all
future  holders  of this  Certificate  and of any  Certificate  issued  upon the
transfer hereof or in exchange herefor or in lieu hereof whether or not notation
of such consent is made upon the  Certificate.  The  Agreement  also permits the
amendment thereof in certain circumstances without the consent of the Holders of
any of the Certificates and, in certain  additional  circumstances,  without the
consent of the Holders of certain Classes of Certificates.

                  As   provided  in  the   Agreement   and  subject  to  certain
limitations  therein set forth,  the transfer of this Certificate is registrable
in the Certificate  Register upon surrender of this Certificate for registration
of transfer at the offices or agencies  appointed by the Trustee in the City and
State of New York, duly endorsed by, or accompanied by an assignment in the form
below or other  written  instrument  of  transfer  in form  satisfactory  to the
Trustee and the Certificate Registrar duly executed by the Holder hereof or such
Holder's  attorney  duly  authorized  in writing,  and thereupon one or more new
Certificates of authorized denominations evidencing the same Class and aggregate
Percentage Interest will be issued to the designated transferee or transferees.

                  The Certificates are issuable only as registered  Certificates
without coupons in Classes and in denominations  specified in the Agreement.  As
provided in the Agreement and subject to certain  limitations therein set forth,
Certificates are  exchangeable for new Certificates of authorized  denominations
evidencing the same Class and aggregate Percentage Interest, as requested by the
Holder surrendering the same.

                  No service  charge will be made for any such  registration  of
transfer or exchange, but the Trustee may require payment of a sum sufficient to
cover any tax or other governmental charge payable in connection therewith.

                  The  Company,  the  Master  Servicer,   the  Trustee  and  the
Certificate  Registrar and any agent of the Company,  the Master  Servicer,  the
Trustee  or the  Certificate  Registrar  may treat the Person in whose name this
Certificate is registered as the owner hereof for all purposes,  and neither the
Company, the Master Servicer, the Trustee nor any such agent shall be affected
by notice to the contrary.

                  This  Certificate  shall  be  governed  by  and  construed  in
accordance with the laws of the State of New York.


[TPW:  NY01:0603959.03]  16069-00411  08/27/97  6:26PM
                                       A-4

<PAGE>



                  The  obligations  created by the  Agreement  in respect of the
Certificates and the Trust Fund created thereby shall terminate upon the payment
to  Certificateholders  of all  amounts  held by or on behalf of the Trustee and
required to be paid to them pursuant to the  Agreement  following the earlier of
(i) the maturity or other  liquidation of the last Mortgage Loan subject thereto
or the disposition of all property  acquired upon foreclosure or deed in lieu of
foreclosure of any Mortgage Loan and (ii) the purchase by the Master Servicer or
the Company from the Trust Fund of all remaining Mortgage Loans and all property
acquired in respect of such Mortgage Loans,  thereby  effecting early retirement
of the Certificates.  The Agreement  permits,  but does not require,  the Master
Servicer or the Company to (i) purchase at a price determined as provided in the
Agreement all remaining  Mortgage Loans and all property  acquired in respect of
any  Mortgage  Loan or (ii)  purchase  in  whole,  but not in  part,  all of the
Certificates from the Holders thereof;  provided,  that any such option may only
be exercised if the Pool Stated  Principal  Balance of the Mortgage  Loans as of
the  Distribution  Date  upon  which  the  proceeds  of any  such  purchase  are
distributed  is less than ten percent of the Cut-off Date  Principal  Balance of
the Mortgage Loans.

                  Reference  is hereby  made to the further  provisions  of this
Certificate set forth on the reverse hereof,  which further provisions shall for
all purposes have the same effect as if set forth at this place.

                  Unless  the  certificate  of  authentication  hereon  has been
executed by the Certificate  Registrar,  by manual  signature,  this Certificate
shall not be  entitled to any benefit  under the  Agreement  or be valid for any
purpose.

[TPW:  NY01:0603959.03]  16069-00411  08/27/97  6:26PM
                                       A-5

<PAGE>



     IN WITNESS WHEREOF, the Trustee has caused this Certificate to be duly
executed.


Dated: August 28, 1997     THE FIRST NATIONAL BANK OF CHICAGO, as
                                     Trustee


                                                                    By:
                                                     Authorized Signatory



                          CERTIFICATE OF AUTHENTICATION

 This is one of the Class A-__ Certificates referred to in the within-mentioned
Agreement.

                                THE FIRST NATIONAL BANK OF CHICAGO, as
                                                     Certificate Registrar


                                                                    By:
                                                     Authorized Signatory



[TPW:  NY01:0603959.03]  16069-00411  08/27/97  6:26PM
                                       A-6

<PAGE>



                                   ASSIGNMENT


 FOR VALUE RECEIVED, the undersigned hereby sell(s), assign(s) and
transfer(s)  unto (Please print or typewrite name and address  including  postal
zip code of assignee) a  Percentage  Interest  evidenced by the within  Mortgage
Pass-Through  Certificate and hereby  authorizes the transfer of registration of
such interest to assignee on the Certificate Register of the Trust Fund.

                  I (We) further direct the Certificate Registrar to issue a new
Certificate of a like  denomination  and Class,  to the above named assignee and
deliver such Certificate to the following address:





Dated:
                                    Signature by or on behalf of assignor




                                     Signature Guaranteed

                            DISTRIBUTION INSTRUCTIONS

     The assignee should include the following for purposes of distribution:

     Distributions shall be made, by wire transfer or otherwise,  in immediately
available  funds to for the account of account  number , or, if mailed by check,
to Applicable statements should be mailed to .

     This  information  is provided by , the assignee  named above,  or , as its
agent.
<PAGE>



                                    EXHIBIT B

                           FORM OF CLASS M CERTIFICATE

         THIS CERTIFICATE IS SUBORDINATED IN RIGHT OF PAYMENT TO THE
CLASS A CERTIFICATES [AND CLASS M-1 CERTIFICATES] AS DESCRIBED IN THE
AGREEMENT (AS DEFINED BELOW).

         SOLELY FOR U.S. FEDERAL INCOME TAX PURPOSES, THIS CERTIFICATE
IS A "REGULAR INTEREST" IN A "REAL ESTATE MORTGAGE INVESTMENT
CONDUIT," AS THOSE TERMS ARE DEFINED, RESPECTIVELY, IN SECTIONS 860G
AND 860D OF THE INTERNAL REVENUE CODE OF 1986 (THE "CODE").

         NO TRANSFER OF THIS  CERTIFICATE MAY BE MADE TO ANY PERSON,  UNLESS THE
TRANSFEREE  PROVIDES EITHER A  CERTIFICATION  PURSUANT TO SECTION 5.02(e) OF THE
AGREEMENT  OR AN OPINION OF COUNSEL  SATISFACTORY  TO THE MASTER  SERVICER,  THE
COMPANY  AND THE  TRUSTEE  THAT  THE  PURCHASE  OF  THIS  CERTIFICATE  WILL  NOT
CONSTITUTE OR RESULT IN A NON-EXEMPT PROHIBITED TRANSACTION UNDER SECTION 406 OF
THE EMPLOYEE RETIREMENT INCOME SECURITY ACT OF 1974, AS AMENDED,  ("ERISA"),  OR
SECTION 4975 OF THE CODE AND WILL NOT SUBJECT THE MASTER  SERVICER,  THE COMPANY
OR THE TRUSTEE TO ANY OBLIGATION OR LIABILITY IN ADDITION TO THOSE UNDERTAKEN IN
THE AGREEMENT.

         THIS  CERTIFICATE  HAS NOT BEEN AND WILL NOT BE  REGISTERED  UNDER  THE
SECURITIES ACT OF 1933, AS AMENDED,  OR THE SECURITIES LAWS OF ANY STATE AND MAY
NOT BE RESOLD OR  TRANSFERRED  UNLESS IT IS REGISTERED  PURSUANT TO SUCH ACT AND
LAWS  OR  IS  SOLD  OR  TRANSFERRED  IN  TRANSACTIONS   WHICH  ARE  EXEMPT  FROM
REGISTRATION UNDER SUCH ACT AND UNDER APPLICABLE STATE LAW AND IS TRANSFERRED IN
ACCORDANCE WITH THE PROVISIONS OF SECTION 5.02 OF THE AGREEMENT.

         [THE  FOLLOWING  INFORMATION  IS  PROVIDED  SOLELY FOR THE  PURPOSES OF
APPLYING THE U.S.  FEDERAL INCOME TAX ORIGINAL  ISSUE DISCOUNT  ("OID") RULES TO
THIS  CERTIFICATE.  THE  ISSUE  DATE OF THIS  CERTIFICATE  IS AUGUST  28,  1997.
ASSUMING  THAT THE  MORTGAGE  LOANS  PREPAY AT 235% OF THE  STANDARD  PREPAYMENT
ASSUMPTION (AS DESCRIBED IN THE PROSPECTUS  SUPPLEMENT),  THIS  CERTIFICATE  HAS
BEEN  ISSUED  WITH  NO MORE  THAN $ OF OID PER  $1,000  OF  INITIAL  CERTIFICATE
PRINCIPAL BALANCE, THE YIELD TO MATURITY IS % AND THE AMOUNT OF OID ATTRIBUTABLE
TO  THE  INITIAL  ACCRUAL  PERIOD  IS NO  MORE  THAN  $ PER  $1,000  OF  INITIAL
CERTIFICATE  PRINCIPAL  BALANCE,  COMPUTED  UNDER  THE  APPROXIMATE  METHOD.  NO
REPRESENTATION  IS MADE THAT THE  MORTGAGE  LOANS WILL PREPAY AT A RATE BASED ON
THE STANDARD PREPAYMENT ASSUMPTION OR AT ANY OTHER RATE.]

[TPW:  NY01:0603959.03]  16069-00411  08/27/97  6:26PM

<PAGE>



Certificate No. ___                ____% Pass-Through Rate

Class M-    Subordinate            Aggregate Certificate
                                            Principal Balance
                                            of the Class M Certificates:
Date of Pooling and Servicing        $_______________
Agreement and Cut-off Date:
August 1, 1997                     Initial Certificate Principal
                                            Balance of this Certificate:
First Distribution Date:             $_______________
September 25, 1997
                                            CUSIP: ____________
Master Servicer:
Residential Funding Corporation

Assumed Final Distribution Date:
August 25, 2012


                       MORTGAGE PASS-THROUGH CERTIFICATE,
                                 Series 1997-S11

         evidencing a percentage interest in any distributions  allocable to the
         Class M-__  Certificates  with  respect  to the Trust  Fund  consisting
         primarily of a pool of conventional  one- to four-family fixed interest
         rate  first  mortgage  loans  formed  and sold by  RESIDENTIAL  FUNDING
         MORTGAGE SECURITIES I, INC.

                  This  Certificate  is  payable  solely  from the assets of the
Trust Fund,  and does not represent an obligation of or interest in  Residential
Funding Mortgage  Securities I, Inc., the Master Servicer,  the Trustee referred
to below or GMAC Mortgage Group, Inc. or any of their  affiliates.  Neither this
Certificate  nor the underlying  Mortgage Loans are guaranteed or insured by any
governmental  agency  or  instrumentality  or by  Residential  Funding  Mortgage
Securities I, Inc.,  the Master  Servicer,  the Trustee or GMAC Mortgage  Group,
Inc. or any of their affiliates.  None of the Company, the Master Servicer, GMAC
Mortgage  Group,  Inc. or any of their  affiliates will have any obligation with
respect to any  certificate  or other  obligation  secured  by or  payable  from
payments on the Certificates.

                  This   certifies   that   _________________________   is   the
registered  owner  of the  Percentage  Interest  evidenced  by this  Certificate
(obtained by dividing the Certificate  Principal  Balance of this Certificate by
the aggregate Certificate Principal Balance of all Class M-__ Certificates, both
as  specified  above) in  certain  distributions  with  respect  to a Trust Fund
consisting  primarily  of a pool  of  conventional  one-  to  four-family  fixed
interest rate first mortgage loans (the  "Mortgage  Loans"),  formed and sold by
Residential  Funding  Mortgage  Securities  I,  Inc.   (hereinafter  called  the
"Company," which term includes any successor entity under the Agreement referred
to below).  The Trust  Fund was  created  pursuant  to a Pooling  and  Servicing
Agreement  dated as specified  above (the  "Agreement")  among the Company,  the
Master  Servicer  and The  First  National  Bank of  Chicago,  as  trustee  (the
"Trustee"), a summary

[TPW:  NY01:0603959.03]  16069-00411  08/27/97  6:26PM
                                       B-2

<PAGE>



of certain of the pertinent  provisions of which is set forth hereafter.  To the
extent not defined herein,  the capitalized  terms used herein have the meanings
assigned in the  Agreement.  This  Certificate is issued under and is subject to
the terms,  provisions and conditions of the Agreement,  to which  Agreement the
Holder of this  Certificate  by virtue of the  acceptance  hereof assents and by
which such Holder is bound.

                  Pursuant to the terms of the Agreement, a distribution will be
made on the 25th day of each month or, if such 25th day is not a  Business  Day,
the Business Day immediately following (the "Distribution Date"),  commencing as
described  in the  Agreement,  to the Person in whose name this  Certificate  is
registered  at the close of business on the last day (or if such last day is not
a Business  Day, the Business Day  immediately  preceding  such last day) of the
month immediately  preceding the month of such distribution (the "Record Date"),
from the Available  Distribution Amount in an amount equal to the product of the
Percentage  Interest  evidenced by this  Certificate and the amount (of interest
and  principal,  if any)  required  to be  distributed  to Holders of Class M-__
Certificates on such Distribution Date.

                  Distributions  on this  Certificate will be made either by the
Master  Servicer  acting on behalf of the Trustee or by a Paying Agent appointed
by the Trustee in  immediately  available  funds (by wire transfer or otherwise)
for the  account of the Person  entitled  thereto if such  Person  shall have so
notified  the Master  Servicer or such Paying  Agent,  or by check mailed to the
address of the Person entitled thereto, as such name and address shall appear on
the Certificate Register.

                  Notwithstanding  the  above,  the final  distribution  on this
Certificate  will be made after due notice of the pendency of such  distribution
and only upon  presentation  and surrender of this  Certificate at the office or
agency  appointed  by the Trustee for that  purpose in the City and State of New
York. The Initial Certificate Principal Balance of this Certificate is set forth
above. The Certificate Principal Balance hereof will be reduced to the extent of
the  distributions  allocable to principal  and any  Realized  Losses  allocable
hereto.

                  No  transfer of this Class M  Certificate  will be made unless
the Trustee has received  either (i) an opinion of counsel  acceptable to and in
form and  substance  satisfactory  to the  Trustee,  the  Company and the Master
Servicer with respect to the  permissibility of such transfer under the Employee
Retirement Income Security Act of 1974, as amended ("ERISA") and Section 4975 of
the Internal Revenue Code (the "Code") and stating, among other things, that the
transferee's  acquisition of a Class M Certificate will not constitute or result
in a non-exempt  prohibited  transaction  under  Section 406 of ERISA or Section
4975 of the Code or (ii) a  representation  letter,  in the form as described by
the Agreement,  either stating that the transferee is not an employee benefit or
other plan subject to the prohibited  transaction provisions of ERISA or Section
4975 of the Code (a  "Plan"),  or any  other  person  (including  an  investment
manager,  a named  fiduciary  or a trustee  of any  Plan)  acting,  directly  or
indirectly, on behalf of or purchasing any Certificate with "plan assets" of any
Plan,  or stating that the  transferee  is an insurance  company,  the source of
funds to be used by it to purchase  the  Certificate  is an  "insurance  company
general   account"  (within  the  meaning  of  Department  of  Labor  Prohibited
Transaction Class Exemption  ("PTCE") 95-60),  and the purchase is being made in
reliance upon the  availability  of the exemptive  relief afforded under Section
III of PTCE 95-60.

[TPW:  NY01:0603959.03]  16069-00411  08/27/97  6:26PM
                                       B-3

<PAGE>




                  This  Certificate  is  one  of  a  duly  authorized  issue  of
Certificates  issued in several  Classes  designated  as  Mortgage  Pass-Through
Certificates  of the Series  specified  hereon (herein  collectively  called the
"Certificates").

                  The  Certificates  are  limited in right of payment to certain
collections  and  recoveries   respecting  the  Mortgage  Loans,   all  as  more
specifically set forth herein and in the Agreement. In the event Master Servicer
funds  are  advanced  with  respect  to  any  Mortgage  Loan,  such  advance  is
reimbursable  to the Master  Servicer,  to the extent provided in the Agreement,
from related recoveries on such Mortgage Loan or from other cash that would have
been distributable to Certificateholders.

                  As provided in the Agreement,  withdrawals  from the Custodial
Account   and/or  the   Certificate   Account   created   for  the   benefit  of
Certificateholders  may be made by the  Master  Servicer  from  time to time for
purposes other than distributions to Certificateholders, such purposes including
without  limitation  reimbursement  to the  Company  and the Master  Servicer of
advances made, or certain expenses incurred, by either of them.

                  The  Agreement   permits,   with  certain  exceptions  therein
provided,  the amendment of the Agreement and the modification of the rights and
obligations of the Company,  the Master  Servicer and the Trustee and the rights
of the  Certificateholders  under the Agreement at any time by the Company,  the
Master  Servicer and the Trustee with the consent of the Holders of Certificates
evidencing  in the aggregate  not less than 66% of the  Percentage  Interests of
each Class of Certificates  affected thereby.  Any such consent by the Holder of
this  Certificate  shall be  conclusive  and binding on such Holder and upon all
future  holders  of this  Certificate  and of any  Certificate  issued  upon the
transfer hereof or in exchange herefor or in lieu hereof whether or not notation
of such consent is made upon the  Certificate.  The  Agreement  also permits the
amendment thereof in certain circumstances without the consent of the Holders of
any of the Certificates and, in certain  additional  circumstances,  without the
consent of the Holders of certain Classes of Certificates.

                  As   provided  in  the   Agreement   and  subject  to  certain
limitations  therein set forth,  the transfer of this Certificate is registrable
in the Certificate  Register upon surrender of this Certificate for registration
of transfer at the offices or agencies  appointed by the Trustee in the City and
State of New York, duly endorsed by, or accompanied by an assignment in the form
below or other  written  instrument  of  transfer  in form  satisfactory  to the
Trustee and the Certificate Registrar duly executed by the Holder hereof or such
Holder's  attorney  duly  authorized  in writing,  and thereupon one or more new
Certificates of authorized denominations evidencing the same Class and aggregate
Percentage Interest will be issued to the designated transferee or transferees.

                  The Certificates are issuable only as registered  Certificates
without coupons in Classes and in denominations  specified in the Agreement.  As
provided in the Agreement and subject to certain  limitations therein set forth,
Certificates are  exchangeable for new Certificates of authorized  denominations
evidencing the same Class and aggregate Percentage Interest, as requested by the
Holder surrendering the same.


[TPW:  NY01:0603959.03]  16069-00411  08/27/97  6:26PM
                                       B-4

<PAGE>



                  No service  charge will be made for any such  registration  of
transfer or exchange, but the Trustee may require payment of a sum sufficient to
cover any tax or other governmental charge payable in connection therewith.

                  The  Company,  the  Master  Servicer,   the  Trustee  and  the
Certificate  Registrar and any agent of the Company,  the Master  Servicer,  the
Trustee  or the  Certificate  Registrar  may treat the Person in whose name this
Certificate is registered as the owner hereof for all purposes,  and neither the
Company, the Master Servicer, the Trustee nor any such agent shall be affected
by notice to the contrary.

                  This  Certificate  shall  be  governed  by  and  construed  in
accordance with the laws of the State of New York.

                  The  obligations  created by the  Agreement  in respect of the
Certificates and the Trust Fund created thereby shall terminate upon the payment
to  Certificateholders  of all  amounts  held by or on behalf of the Trustee and
required to be paid to them pursuant to the  Agreement  following the earlier of
(i) the maturity or other  liquidation of the last Mortgage Loan subject thereto
or the disposition of all property  acquired upon foreclosure or deed in lieu of
foreclosure of any Mortgage Loan and (ii) the purchase by the Master Servicer or
the Company from the Trust Fund of all remaining Mortgage Loans and all property
acquired in respect of such Mortgage Loans,  thereby  effecting early retirement
of the Certificates.  The Agreement  permits,  but does not require,  the Master
Servicer or the Company to (i) purchase at a price determined as provided in the
Agreement all remaining  Mortgage Loans and all property  acquired in respect of
any  Mortgage  Loan or (ii)  purchase  in  whole,  but not in  part,  all of the
Certificates from the Holders thereof;  provided,  that any such option may only
be exercised if the Pool Stated  Principal  Balance of the Mortgage  Loans as of
the  Distribution  Date  upon  which  the  proceeds  of any  such  purchase  are
distributed  is less than ten percent of the Cut-off Date  Principal  Balance of
the Mortgage Loans.

                  Unless  the  certificate  of  authentication  hereon  has been
executed by the Certificate  Registrar,  by manual  signature,  this Certificate
shall not be  entitled to any benefit  under the  Agreement  or be valid for any
purpose.

[TPW:  NY01:0603959.03]  16069-00411  08/27/97  6:26PM
                                       B-5

<PAGE>



   IN WITNESS WHEREOF, the Trustee has caused this Certificate to be duly
executed.

Dated:                              THE FIRST NATIONAL BANK OF CHICAGO,
                                             as Trustee


                                            By:
                                             Authorized Signatory




                          CERTIFICATE OF AUTHENTICATION

     This  is  one  of  the  Class  M-__   Certificates   referred   to  in  the
within-mentioned Agreement.

                             THE FIRST NATIONAL BANK OF CHICAGO,
                            as Certificate Registrar


                                            By:
                                             Authorized Signatory

[TPW:  NY01:0603959.03]  16069-00411  08/27/97  6:26PM
                                       B-6

<PAGE>



                                   ASSIGNMENT


     FOR  VALUE  RECEIVED,   the  undersigned  hereby  sell(s),   assign(s)  and
transfer(s)  unto (Please print or typewrite name and address  including  postal
zip code of assignee) a  Percentage  Interest  evidenced by the within  Mortgage
Pass-Through  Certificate and hereby  authorizes the transfer of registration of
such interest to assignee on the Certificate Register of the Trust Fund.

                  I (We) further direct the Certificate Registrar to issue a new
Certificate of a like  denomination  and Class,  to the above named assignee and
deliver such Certificate to the following address:





Dated:
                                    Signature by or on behalf of assignor




                                     Signature Guaranteed

                            DISTRIBUTION INSTRUCTIONS

     The assignee  should  include the following  for purposes of  distribution:
Distributions  shall be made,  by wire  transfer or  otherwise,  in  immediately
available  funds to for the account of account  number , or, if mailed by check,
to Applicable statements should be mailed to .

          This  information is provided by , the assignee  named above,  or , as
     its agent.

<PAGE>



                                    EXHIBIT C

                           FORM OF CLASS B CERTIFICATE

         THIS CERTIFICATE IS SUBORDINATED IN RIGHT OF PAYMENT TO THE
CLASS A CERTIFICATES, CLASS R CERTIFICATES AND CLASS M CERTIFICATES
AS DESCRIBED IN THE AGREEMENT (AS DEFINED HEREIN).

         THIS  CERTIFICATE  HAS NOT BEEN AND WILL NOT BE  REGISTERED  UNDER  THE
SECURITIES ACT OF 1933, AS AMENDED,  OR THE SECURITIES LAWS OF ANY STATE AND MAY
NOT BE RESOLD OR  TRANSFERRED  UNLESS IT IS REGISTERED  PURSUANT TO SUCH ACT AND
LAWS  OR  IS  SOLD  OR  TRANSFERRED  IN  TRANSACTIONS   WHICH  ARE  EXEMPT  FROM
REGISTRATION UNDER SUCH ACT AND UNDER APPLICABLE STATE LAW AND IS TRANSFERRED IN
ACCORDANCE WITH THE PROVISIONS OF SECTION 5.02 OF THE AGREEMENT.

         NO TRANSFER OF THIS  CERTIFICATE MAY BE MADE TO ANY PERSON,  UNLESS THE
TRANSFEREE  PROVIDES EITHER A  CERTIFICATION  PURSUANT TO SECTION 5.02(e) OF THE
AGREEMENT  OR AN OPINION OF COUNSEL  SATISFACTORY  TO THE MASTER  SERVICER,  THE
COMPANY  AND THE  TRUSTEE  THAT  THE  PURCHASE  OF  THIS  CERTIFICATE  WILL  NOT
CONSTITUTE OR RESULT IN A NON-EXEMPT PROHIBITED TRANSACTION UNDER SECTION 406 OF
THE EMPLOYEE RETIREMENT INCOME SECURITY ACT OF 1974, AS AMENDED,  ("ERISA"),  OR
SECTION 4975 OF THE CODE AND WILL NOT SUBJECT THE MASTER  SERVICER,  THE COMPANY
OR THE TRUSTEE TO ANY OBLIGATION OR LIABILITY IN ADDITION TO THOSE UNDERTAKEN IN
THE AGREEMENT.

         SOLELY FOR U.S.  FEDERAL  INCOME TAX PURPOSES,  THIS  CERTIFICATE  IS A
"REGULAR  INTEREST" IN A "REAL  ESTATE  MORTGAGE  INVESTMENT  CONDUIT," AS THOSE
TERMS ARE  DEFINED,  RESPECTIVELY,  IN SECTIONS  860G AND 860D OF THE CODE.  THE
FOLLOWING  INFORMATION IS PROVIDED  SOLELY FOR THE PURPOSES OF APPLYING THE U.S.
FEDERAL INCOME TAX ORIGINAL ISSUE  DISCOUNT  ("OID") RULES TO THIS  CERTIFICATE.
THE  ISSUE  DATE OF THIS  CERTIFICATE  IS AUGUST  28,  1997.  ASSUMING  THAT THE
MORTGAGE  LOANS  PREPAY  AT  235%  OF THE  STANDARD  PREPAYMENT  ASSUMPTION  (AS
DESCRIBED IN THE PROSPECTUS  SUPPLEMENT),  THIS CERTIFICATE HAS BEEN ISSUED WITH
NO MORE THAN $___ OF OID PER $1,000 OF INITIAL  CERTIFICATE  PRINCIPAL  BALANCE,
THE YIELD TO MATURITY IS ____% AND THE AMOUNT OF OID ATTRIBUTABLE TO THE INITIAL
ACCRUAL PERIOD IS NO MORE THAN $____ PER $1,000 OF INITIAL CERTIFICATE PRINCIPAL
BALANCE,  COMPUTED UNDER THE APPROXIMATE  METHOD. NO REPRESENTATION IS MADE THAT
THE  MORTGAGE  LOANS  WILL  PREPAY AT A RATE  BASED ON THE  STANDARD  PREPAYMENT
ASSUMPTION OR AT ANY OTHER RATE.

[TPW:  NY01:0603959.03]  16069-00411  08/27/97  6:26PM

<PAGE>



Certificate No. __                          7.50 % Pass-Through Rate

Class B-__ Subordinate                      Aggregate Certificate
                                            Principal Balance
                                            of the Class B-__
                                            Certificates as of
Date of Pooling and Servicing               the Cut-off Date:
Agreement and Cut-off Date:                 $_______________
August 1, 1997
                                            Initial Certificate Principal
                                            Balance of this Certificate:
First Distribution Date:                    $_______________
September 25, 1997

Master Servicer:
Residential Funding Corporation

Assumed Final Distribution Date:
August 25, 2012

                       MORTGAGE PASS-THROUGH CERTIFICATE,
                                 Series 1997-S11

         evidencing a percentage interest in any distributions  allocable to the
         Class B-__  Certificates  with  respect  to the Trust  Fund  consisting
         primarily of a pool of conventional  one- to four-family fixed interest
         rate  first  mortgage  loans  formed  and sold by  RESIDENTIAL  FUNDING
         MORTGAGE SECURITIES I, INC.

                  This  Certificate  is  payable  solely  from the assets of the
Trust Fund,  and does not represent an obligation of or interest in  Residential
Funding Mortgage  Securities I, Inc., the Master Servicer,  the Trustee referred
to below or GMAC Mortgage Group, Inc. or any of their  affiliates.  Neither this
Certificate  nor the underlying  Mortgage Loans are guaranteed or insured by any
governmental  agency  or  instrumentality  or by  Residential  Funding  Mortgage
Securities I, Inc.,  the Master  Servicer,  the Trustee or GMAC Mortgage  Group,
Inc. or any of their affiliates.  None of the Company, the Master Servicer, GMAC
Mortgage  Group,  Inc. or any of their  affiliates will have any obligation with
respect to any  certificate  or other  obligation  secured  by or  payable  from
payments on the Certificates.

                  This certifies that Residential Funding Mortgage Securities I,
Inc.  is the  registered  owner of the  Percentage  Interest  evidenced  by this
Certificate  (obtained by dividing  the  Certificate  Principal  Balance of this
Certificate  by the aggregate  Certificate  Principal  Balance of all Class B-__
Certificates,  both as specified above) in certain distributions with respect to
a Trust Fund consisting  primarily of a pool of conventional one- to four-family
fixed interest rate first mortgage loans (the "Mortgage Loans"), formed and sold
by  Residential  Funding  Mortgage  Securities I, Inc.  (hereinafter  called the
"Company," which term includes any successor entity under the Agreement referred
to below).  The Trust  Fund was  created  pursuant  to a Pooling  and  Servicing
Agreement dated as specified above (the "Agreement") among the Company, the

[TPW:  NY01:0603959.03]  16069-00411  08/27/97  6:26PM
                                       C-2

<PAGE>



Master  Servicer  and The  First  National  Bank of  Chicago,  as  trustee  (the
"Trustee"),  a summary of certain of the  pertinent  provisions  of which is set
forth hereafter.  To the extent not defined herein,  the capitalized  terms used
herein have the meanings  assigned in the Agreement.  This Certificate is issued
under and is subject to the terms,  provisions  and conditions of the Agreement,
to which  Agreement the Holder of this  Certificate  by virtue of the acceptance
hereof assents and by which such Holder is bound.

                  Pursuant to the terms of the Agreement, a distribution will be
made on the 25th day of each month or, if such 25th day is not a  Business  Day,
the Business Day immediately following (the "Distribution Date"),  commencing on
the first  Distribution  Date specified  above, to the Person in whose name this
Certificate  is  registered at the close of business on the last day (or if such
last day is not a Business Day, the Business Day immediately preceding such last
day) of the month next  preceding  the month of such  distribution  (the "Record
Date"), from the Available Distribution Amount in an amount equal to the product
of the  Percentage  Interest  evidenced by this  Certificate  and the amount (of
interest and principal, if any) required to be distributed to Holders of Class B
Certificates on such Distribution Date.

                  Distributions  on this  Certificate will be made either by the
Master  Servicer  acting on behalf of the Trustee or by a Paying Agent appointed
by the Trustee in  immediately  available  funds (by wire transfer or otherwise)
for the  account of the Person  entitled  thereto if such  Person  shall have so
notified  the Master  Servicer or such Paying  Agent,  or by check mailed to the
address of the Person entitled thereto, as such name and address shall appear on
the Certificate Register.

                  Notwithstanding  the  above,  the final  distribution  on this
Certificate  will be made after due notice of the pendency of such  distribution
and only upon  presentation  and surrender of this  Certificate at the office or
agency  appointed  by the Trustee for that  purpose in the City and State of New
York. The Initial Certificate Principal Balance of this Certificate is set forth
above. The Certificate Principal Balance hereof will be reduced to the extent of
the  distributions  allocable to principal  and any  Realized  Losses  allocable
hereto.

                  No  transfer of this Class B  Certificate  will be made unless
such transfer is exempt from the registration requirements of the Securities Act
of 1933, as amended,  and any  applicable  state  securities  laws or is made in
accordance  with said Act and laws.  In the event that such a transfer  is to be
made,  (i) the  Trustee  or the  Company  may  require  an  opinion  of  counsel
acceptable  to and in form and  substance  satisfactory  to the  Trustee and the
Company that such transfer is exempt  (describing  the applicable  exemption and
the  basis  therefor)  from  or is  being  made  pursuant  to  the  registration
requirements  of the Securities  Act of 1933, as amended,  and of any applicable
statute of any state and (ii) the transferee shall execute an investment  letter
in the form  described by the  Agreement.  The Holder hereof  desiring to effect
such  transfer  shall,  and does hereby agree to,  indemnify  the  Trustee,  the
Company,  the Master Servicer and the Certificate  Registrar acting on behalf of
the Trustee  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.  In
connection  with any such transfer,  the Trustee will also require either (i) an
opinion of counsel  acceptable to and in form and substance  satisfactory to the
Trustee,  the Company and the Master Servicer with respect to the permissibility
of such transfer under the Employee  Retirement  Income Security Act of 1974, as
amended ("ERISA") and Section 4975 of the Internal Revenue

[TPW:  NY01:0603959.03]  16069-00411  08/27/97  6:26PM
                                       C-3

<PAGE>



Code (the  "Code")  and  stating,  among  other  things,  that the  transferee's
acquisition  of a Class  B  Certificate  will  not  constitute  or  result  in a
non-exempt prohibited  transaction under Section 406 of ERISA or Section 4975 of
the  Code or (ii) a  representation  letter,  in the  form as  described  by the
Agreement,  either  stating that the  transferee  is not an employee  benefit or
other plan subject to the prohibited  transaction provisions of ERISA or Section
4975 of the Code (a  "Plan"),  or any  other  person  (including  an  investment
manager,  a named  fiduciary  or a trustee  of any  Plan)  acting,  directly  or
indirectly, on behalf of or purchasing any Certificate with "plan assets" of any
Plan,  or stating that the  transferee  is an insurance  company,  the source of
funds to be used by it to purchase  the  Certificate  is an  "insurance  company
general   account"  (within  the  meaning  of  Department  of  Labor  Prohibited
Transaction Class Exemption  ("PTCE") 95-60),  and the purchase is being made in
reliance upon the  availability  of the exemptive  relief afforded under Section
III of PTCE 95-60.

                  This  Certificate  is  one  of  a  duly  authorized  issue  of
Certificates  issued in several  Classes  designated  as  Mortgage  Pass-Through
Certificates  of the Series  specified  hereon (herein  collectively  called the
"Certificates").

                  The  Certificates  are  limited in right of payment to certain
collections  and  recoveries   respecting  the  Mortgage  Loans,   all  as  more
specifically set forth herein and in the Agreement. In the event Master Servicer
funds  are  advanced  with  respect  to  any  Mortgage  Loan,  such  advance  is
reimbursable  to the Master  Servicer,  to the extent provided in the Agreement,
from related recoveries on such Mortgage Loan or from other cash that would have
been distributable to Certificateholders.

                  As provided in the Agreement,  withdrawals  from the Custodial
Account   and/or  the   Certificate   Account   created   for  the   benefit  of
Certificateholders  may be made by the  Master  Servicer  from  time to time for
purposes other than distributions to Certificateholders, such purposes including
without  limitation  reimbursement  to the  Company  and the Master  Servicer of
advances made, or certain expenses incurred, by either of them.

                  The  Agreement   permits,   with  certain  exceptions  therein
provided,  the amendment of the Agreement and the modification of the rights and
obligations of the Company,  the Master  Servicer and the Trustee and the rights
of the  Certificateholders  under the Agreement at any time by the Company,  the
Master  Servicer and the Trustee with the consent of the Holders of Certificates
evidencing  in the aggregate  not less than 66% of the  Percentage  Interests of
each Class of Certificates  affected thereby.  Any such consent by the Holder of
this  Certificate  shall be  conclusive  and binding on such Holder and upon all
future  holders  of this  Certificate  and of any  Certificate  issued  upon the
transfer hereof or in exchange herefor or in lieu hereof whether or not notation
of such consent is made upon the  Certificate.  The  Agreement  also permits the
amendment thereof in certain circumstances without the consent of the Holders of
any of the Certificates and, in certain  additional  circumstances,  without the
consent of the Holders of certain Classes of Certificates.

                  As   provided  in  the   Agreement   and  subject  to  certain
limitations  therein set forth,  the transfer of this Certificate is registrable
in the Certificate  Register upon surrender of this Certificate for registration
of transfer at the offices or agencies  appointed by the Trustee in the City and
State of New York, duly endorsed by, or accompanied by an assignment in the form

[TPW:  NY01:0603959.03]  16069-00411  08/27/97  6:26PM
                                       C-4

<PAGE>



below or other  written  instrument  of  transfer  in form  satisfactory  to the
Trustee and the Certificate Registrar duly executed by the Holder hereof or such
Holder's  attorney  duly  authorized  in writing,  and thereupon one or more new
Certificates of authorized denominations evidencing the same Class and aggregate
Percentage Interest will be issued to the designated transferee or transferees.

                  The Certificates are issuable only as registered  Certificates
without coupons in Classes and in denominations  specified in the Agreement.  As
provided in the Agreement and subject to certain  limitations therein set forth,
Certificates are  exchangeable for new Certificates of authorized  denominations
evidencing the same Class and aggregate Percentage Interest, as requested by the
Holder surrendering the same.

                  No service  charge will be made for any such  registration  of
transfer or exchange, but the Trustee may require payment of a sum sufficient to
cover any tax or other governmental charge payable in connection therewith.

                  The  Company,  the  Master  Servicer,   the  Trustee  and  the
Certificate  Registrar and any agent of the Company,  the Master  Servicer,  the
Trustee  or the  Certificate  Registrar  may treat the Person in whose name this
Certificate is registered as the owner hereof for all purposes,  and neither the
Company, the Master Servicer, the Trustee nor any such agent shall be affected
by notice to the contrary.

                  This  Certificate  shall  be  governed  by  and  construed  in
accordance with the laws of the State of New York.

                  The  obligations  created by the  Agreement  in respect of the
Certificates and the Trust Fund created thereby shall terminate upon the payment
to  Certificateholders  of all  amounts  held by or on behalf of the Trustee and
required to be paid to them pursuant to the  Agreement  following the earlier of
(i) the maturity or other  liquidation of the last Mortgage Loan subject thereto
or the disposition of all property  acquired upon foreclosure or deed in lieu of
foreclosure of any Mortgage Loan and (ii) the purchase by the Master Servicer or
the Company from the Trust Fund of all remaining Mortgage Loans and all property
acquired in respect of such Mortgage Loans,  thereby  effecting early retirement
of the Certificates.  The Agreement  permits,  but does not require,  the Master
Servicer or the Company to (i) purchase at a price determined as provided in the
Agreement all remaining  Mortgage Loans and all property  acquired in respect of
any  Mortgage  Loan or (ii)  purchase  in  whole,  but not in  part,  all of the
Certificates from the Holders thereof;  provided,  that any such option may only
be exercised if the Pool Stated  Principal  Balance of the Mortgage  Loans as of
the  Distribution  Date  upon  which  the  proceeds  of any  such  purchase  are
distributed  is less than ten percent of the Cut-off Date  Principal  Balance of
the Mortgage Loans.

                  Unless  the  certificate  of  authentication  hereon  has been
executed by the Certificate  Registrar,  by manual  signature,  this Certificate
shall not be  entitled to any benefit  under the  Agreement  or be valid for any
purpose.

[TPW:  NY01:0603959.03]  16069-00411  08/27/97  6:26PM
                                       C-5

<PAGE>



     IN WITNESS WHEREOF, the Trustee has caused this Certificate to be duly
executed.

Dated:                              THE FIRST NATIONAL BANK OF CHICAGO,
                                             as Trustee


                                            By:
                                             Authorized Signatory




                          CERTIFICATE OF AUTHENTICATION

          This  is  one  of  the  Class  B-__  Certificates  referred  to in the
     within-mentioned Agreement.

                             THE FIRST NATIONAL BANK OF CHICAGO,
                            as Certificate Registrar


                                            By:
                                            Authorized Signatory

[TPW:  NY01:0603959.03]  16069-00411  08/27/97  6:26PM
                                       C-6

<PAGE>



                                   ASSIGNMENT


          FOR VALUE  RECEIVED,  the undersigned  hereby  sell(s),  assign(s) and
     transfer(s)  unto  (Please  print or typewrite  name and address  including
     postal zip code of assignee) a Percentage  Interest evidenced by the within
     Mortgage  Pass-Through  Certificate  and hereby  authorizes the transfer of
     registration  of such interest to assignee on the  Certificate  Register of
     the Trust Fund.
                  I (We) further direct the Certificate Registrar to issue a new
Certificate of a like  denomination  and Class,  to the above named assignee and
deliver such Certificate to the following address:





Dated:
                                    Signature by or on behalf of assignor




                                     Signature Guaranteed

                            DISTRIBUTION INSTRUCTIONS

     The assignee should include the following for purposes of distribution:

          Distributions  shall  be  made,  by wire  transfer  or  otherwise,  in
     immediately  available  funds to for the account of account number , or, if
     mailed by check, to Applicable statements should be mailed to .

          This  information is provided by , the assignee  named above,  or , as
     its agent.

<PAGE>



                                    EXHIBIT D

                           FORM OF CLASS R CERTIFICATE

         THIS CERTIFICATE MAY NOT BE HELD BY OR TRANSFERRED TO A
NON-UNITED STATES PERSON OR A DISQUALIFIED ORGANIZATION (AS
DEFINED BELOW).

         SOLELY FOR U.S. FEDERAL INCOME TAX PURPOSES, THIS CERTIFICATE
IS A "RESIDUAL INTEREST" IN A "REAL ESTATE MORTGAGE INVESTMENT
CONDUIT" AS THOSE TERMS ARE DEFINED, RESPECTIVELY, IN SECTIONS 860G
AND 860D OF THE INTERNAL REVENUE CODE OF 1986 (THE "CODE").

         NO TRANSFER OF THIS  CERTIFICATE MAY BE MADE TO ANY PERSON,  UNLESS THE
TRANSFEREE  PROVIDES EITHER A  CERTIFICATION  PURSUANT TO SECTION 5.02(e) OF THE
AGREEMENT  OR AN OPINION OF COUNSEL  SATISFACTORY  TO THE MASTER  SERVICER,  THE
COMPANY AND THE TRUSTEE THAT THE  PURCHASE OF THIS  CERTIFICATE  IS  PERMISSIBLE
UNDER  APPLICABLE LAW, WILL NOT CONSTITUTE OR RESULT IN A NON-EXEMPT  PROHIBITED
TRANSACTION UNDER SECTION 406 OF THE EMPLOYEE  RETIREMENT INCOME SECURITY ACT OF
1974, AS AMENDED ("ERISA"), OR SECTION 4975 OF THE CODE AND WILL NOT SUBJECT THE
MASTER  SERVICER,  THE COMPANY OR THE TRUSTEE TO ANY  OBLIGATION OR LIABILITY IN
ADDITION  TO THOSE  UNDERTAKEN  IN THE  POOLING  AND  SERVICING  AGREEMENT  (THE
"AGREEMENT").

         ANY RESALE,  TRANSFER OR OTHER  DISPOSITION OF THIS  CERTIFICATE MAY BE
MADE ONLY IF THE PROPOSED TRANSFEREE PROVIDES A TRANSFER AFFIDAVIT TO THE MASTER
SERVICER AND THE TRUSTEE THAT (1) SUCH  TRANSFEREE IS NOT (A) THE UNITED STATES,
ANY  STATE  OR  POLITICAL  SUBDIVISION  THEREOF,  ANY  FOREIGN  GOVERNMENT,  ANY
INTERNATIONAL  ORGANIZATION,  OR ANY  AGENCY  OR  INSTRUMENTALITY  OF ANY OF THE
FOREGOING,  (B) ANY ORGANIZATION (OTHER THAN A COOPERATIVE  DESCRIBED IN SECTION
521 OF THE CODE)  WHICH IS EXEMPT  FROM THE TAX IMPOSED BY CHAPTER 1 OF THE CODE
UNLESS  SUCH  ORGANIZATION  IS SUBJECT TO THE TAX  IMPOSED BY SECTION 511 OF THE
CODE, (C) ANY ORGANIZATION  DESCRIBED IN SECTION 1381(a)(2)(C) OF THE CODE, (ANY
SUCH PERSON  DESCRIBED  IN THE  FOREGOING  CLAUSES  (A), (B) OR (C) BEING HEREIN
REFERRED TO AS A "DISQUALIFIED  ORGANIZATION") OR (D) AN AGENT OF A DISQUALIFIED
ORGANIZATION,  (2) NO PURPOSE OF SUCH  TRANSFER IS TO IMPEDE THE  ASSESSMENT  OR
COLLECTION  OF  TAX  AND  (3)  SUCH  TRANSFEREE   SATISFIES  CERTAIN  ADDITIONAL
CONDITIONS  RELATING TO THE  FINANCIAL  CONDITION  OF THE  PROPOSED  TRANSFEREE.
NOTWITHSTANDING  THE  REGISTRATION IN THE CERTIFICATE  REGISTER OR ANY TRANSFER,
SALE OR OTHER DISPOSITION OF THIS CERTIFICATE TO A DISQUALIFIED  ORGANIZATION OR
AN AGENT OF A DISQUALIFIED ORGANIZATION, SUCH REGISTRATION SHALL BE DEEMED TO BE
OF NO

[TPW:  NY01:0603959.03]  16069-00411  08/27/97  6:26PM

<PAGE>



LEGAL FORCE OR EFFECT  WHATSOEVER  AND SUCH  PERSON  SHALL NOT BE DEEMED TO BE A
CERTIFICATEHOLDER FOR ANY PURPOSE HEREUNDER,  INCLUDING, BUT NOT LIMITED TO, THE
RECEIPT OF DISTRIBUTIONS ON THIS CERTIFICATE. EACH HOLDER OF THIS CERTIFICATE BY
ACCEPTANCE  OF  THIS  CERTIFICATE  SHALL  BE  DEEMED  TO HAVE  CONSENTED  TO THE
PROVISIONS OF THIS PARAGRAPH.

[TPW:  NY01:0603959.03]  16069-00411  08/27/97  6:26PM
                                       D-2

<PAGE>



Certificate No. ___                    _____% Pass-Through Rate

Class R Senior                         Aggregate Initial Certificate Principal
                                       Balance of the Class R Certificates:
                                       $100.00

Date of Pooling and Servicing                    Percentage Interest: ______%
Agreement and Cut-off Date:
August 1, 1997

First Distribution Date:               Initial Certificate Principal
September 25, 1997                     Balance of this Certificate:
                                                 $---------------

Master Servicer:
Residential Funding Corporation

Assumed Final Distribution Date:                 CUSIP ____________
August 25, 2012


                       MORTGAGE PASS-THROUGH CERTIFICATE,
                                 SERIES 1997-S11

         evidencing a percentage interest in any distributions  allocable to the
         Class R Certificates with respect to a Trust Fund consisting  primarily
         of a pool of conventional one- to four-family fixed interest rate first
         mortgage  loans  formed  and  sold  by  RESIDENTIAL   FUNDING  MORTGAGE
         SECURITIES I, INC.

                  This  Certificate  is  payable  solely  from the assets of the
Trust Fund,  and does not represent an obligation of or interest in  Residential
Funding Mortgage  Securities I, Inc., the Master Servicer,  the Trustee referred
to below or GMAC Mortgage Group, Inc. or any of their  affiliates.  Neither this
Certificate  nor the underlying  Mortgage Loans are guaranteed or insured by any
governmental  agency  or  instrumentality  or by  Residential  Funding  Mortgage
Securities I, Inc.,  the Master  Servicer,  the Trustee or GMAC Mortgage  Group,
Inc. or any of their affiliates.  None of the Company, the Master Servicer, GMAC
Mortgage  Group,  Inc. or any of their  affiliates will have any obligation with
respect to any  certificate  or other  obligation  secured  by or  payable  from
payments on the Certificates.

                  This   certifies   that   _________________________   is   the
registered  owner  of the  Percentage  Interest  evidenced  by this  Certificate
(obtained  by  dividing  the  Initial  Certificate  Principal  Balance  of  this
Certificate by the aggregate Initial Certificate  Principal Balance of all Class
R Certificates,  both as specified above) in certain  distributions with respect
to a  Trust  Fund,  consisting  primarily  of a pool  of  conventional  one-  to
four-family  fixed interest rate first  mortgage  loans (the "Mortgage  Loans"),
formed and sold by Residential Funding Mortgage Securities I, Inc.  (hereinafter
called the  "Company,"  which  term  includes  any  successor  entity  under the
Agreement  referred to below).  The Trust Fund was created pursuant to a Pooling
and

[TPW:  NY01:0603959.03]  16069-00411  08/27/97  6:26PM
                                       D-3

<PAGE>



Servicing  Agreement  dated as  specified  above  (the  "Agreement")  among  the
Company,  the Master Servicer and The First National Bank of Chicago, as trustee
(the  "Trustee"),  a summary of certain of the pertinent  provisions of which is
set forth  hereafter.  To the extent not defined herein,  the capitalized  terms
used herein have the meanings  assigned in the  Agreement.  This  Certificate is
issued  under and is subject  to the terms,  provisions  and  conditions  of the
Agreement,  to which  Agreement the Holder of this  Certificate by virtue of the
acceptance hereof assents and by which such Holder is bound.

                  Pursuant to the terms of the Agreement, a distribution will be
made on the 25th day of each month or, if such 25th day is not a  Business  Day,
the Business Day immediately following (the "Distribution Date"),  commencing as
described  in the  Agreement,  to the Person in whose name this  Certificate  is
registered  at the close of business on the last day (or if such last day is not
a Business  Day, the Business Day  immediately  preceding  such last day) of the
month immediately  preceding the month of such distribution (the "Record Date"),
from the Available  Distribution Amount in an amount equal to the product of the
Percentage  Interest  evidenced by this  Certificate and the amount (of interest
and  principal,  if any)  required  to be  distributed  to  Holders  of  Class R
Certificates on such Distribution Date.

                  Each Holder of this  Certificate will be deemed to have agreed
to be bound by the  restrictions  set forth in the  Agreement to the effect that
(i) each person holding or acquiring any Ownership  Interest in this Certificate
must be a United States Person and a Permitted Transferee,  (ii) the transfer of
any Ownership Interest in this Certificate will be conditioned upon the delivery
to the Trustee of, among other  things,  an affidavit to the effect that it is a
United States Person and Permitted Transferee,  (iii) any attempted or purported
transfer of any  Ownership  Interest in this  Certificate  in  violation of such
restrictions  will be  absolutely  null and void and will  vest no rights in the
purported  transferee,  and (iv) if any person other than a United States Person
and a Permitted  Transferee  acquires any Ownership Interest in this Certificate
in violation of such restrictions,  then the Company will have the right, in its
sole  discretion and without notice to the Holder of this  Certificate,  to sell
this Certificate to a purchaser selected by the Company,  which purchaser may be
the Company,  or any affiliate of the Company,  on such terms and  conditions as
the Company may choose.

                  Notwithstanding  the  above,  the final  distribution  on this
Certificate  will be made after due notice of the pendency of such  distribution
and only upon  presentation  and surrender of this  Certificate at the office or
agency  appointed  by the Trustee for that  purpose in the City and State of New
York. The Initial Certificate Principal Balance of this Certificate is set forth
above. The Certificate Principal Balance hereof will be reduced to the extent of
distributions  allocable to principal and any Realized Losses allocable  hereto.
Notwithstanding  the reduction of the  Certificate  Principal  Balance hereof to
zero,  this  Certificate  will remain  outstanding  under the  Agreement and the
Holder hereof may have additional  obligations with respect to this Certificate,
including  tax   liabilities,   and  may  be  entitled  to  certain   additional
distributions  hereon,  in  accordance  with the  terms  and  provisions  of the
Agreement.

                  No  transfer of this Class R  Certificate  will be made unless
the Trustee has received  either (i) an opinion of counsel  acceptable to and in
form and  substance  satisfactory  to the  Trustee,  the  Company and the Master
Servicer with respect to the  permissibility of such transfer under the Employee
Retirement Income Security Act of 1974, as amended ("ERISA")

[TPW:  NY01:0603959.03]  16069-00411  08/27/97  6:26PM
                                       D-4

<PAGE>



and Section  4975 of the Internal  Revenue Code (the "Code") and stating,  among
other things,  that the  transferee's  acquisition of a Class R Certificate will
not constitute or result in a non-exempt  prohibited  transaction  under Section
406 of ERISA or Section 4975 of the Code or (ii) a representation letter, in the
form as  described  by the  Agreement,  stating  that the  transferee  is not an
employee benefit or other plan subject to the prohibited  transaction provisions
of ERISA or Section 4975 of the code (a "Plan"),  or any other person (including
an  investment  manager,  a named  fiduciary  or a trustee of any Plan)  acting,
directly or indirectly,  on behalf of or purchasing any  Certificate  with "plan
assets" of any Plan.

                  This  Certificate  is  one  of  a  duly  authorized  issue  of
Certificates  issued in several  Classes  designated  as  Mortgage  Pass-Through
Certificates  of the Series  specified  hereon (herein  collectively  called the
"Certificates").

                  The  Certificates  are  limited in right of payment to certain
collections  and  recoveries   respecting  the  Mortgage  Loans,   all  as  more
specifically set forth herein and in the Agreement. In the event Master Servicer
funds  are  advanced  with  respect  to  any  Mortgage  Loan,  such  advance  is
reimbursable  to the Master  Servicer,  to the extent provided in the Agreement,
from related recoveries on such Mortgage Loan or from other cash that would have
been distributable to Certificateholders.

                  As provided in the Agreement,  withdrawals  from the Custodial
Account   and/or  the   Certificate   Account   created   for  the   benefit  of
Certificateholders  may be made by the  Master  Servicer  from  time to time for
purposes other than distributions to Certificateholders, such purposes including
without  limitation  reimbursement  to the  Company  and the Master  Servicer of
advances made, or certain expenses incurred, by either of them.

                  The  Agreement   permits,   with  certain  exceptions  therein
provided,  the amendment of the Agreement and the modification of the rights and
obligations of the Company,  the Master  Servicer and the Trustee and the rights
of the  Certificateholders  under the Agreement at any time by the Company,  the
Master  Servicer and the Trustee with the consent of the Holders of Certificates
evidencing  in the aggregate  not less than 66% of the  Percentage  Interests of
each Class of Certificates  affected thereby.  Any such consent by the Holder of
this  Certificate  shall be  conclusive  and binding on such Holder and upon all
future  holders  of this  Certificate  and of any  Certificate  issued  upon the
transfer hereof or in exchange herefor or in lieu hereof whether or not notation
of such consent is made upon the  Certificate.  The  Agreement  also permits the
amendment thereof in certain circumstances without the consent of the Holders of
any of the Certificates and, in certain  additional  circumstances,  without the
consent of the Holders of certain Classes of Certificates.

                  As   provided  in  the   Agreement   and  subject  to  certain
limitations  therein set forth,  the transfer of this Certificate is registrable
in the Certificate  Register upon surrender of this Certificate for registration
of transfer at the offices or agencies  appointed by the Trustee in the City and
State of New York, duly endorsed by, or accompanied by an assignment in the form
below or other  written  instrument  of  transfer  in form  satisfactory  to the
Trustee and the Certificate Registrar duly executed by the Holder hereof or such
Holder's  attorney  duly  authorized  in writing,  and thereupon one or more new
Certificates of authorized denominations

[TPW:  NY01:0603959.03]  16069-00411  08/27/97  6:26PM
                                       D-5

<PAGE>



evidencing  the same Class and aggregate  Percentage  Interest will be issued to
the designated transferee or transferees.

                  The Certificates are issuable only as registered  Certificates
without coupons in Classes and in denominations  specified in the Agreement.  As
provided in the Agreement and subject to certain  limitations therein set forth,
Certificates are  exchangeable for new Certificates of authorized  denominations
evidencing the same Class and aggregate Percentage Interest, as requested by the
Holder surrendering the same.

                  No service  charge will be made for any such  registration  of
transfer or exchange, but the Trustee may require payment of a sum sufficient to
cover any tax or other governmental charge payable in connection therewith.

                  The  Company,  the  Master  Servicer,   the  Trustee  and  the
Certificate  Registrar and any agent of the Company,  the Master  Servicer,  the
Trustee  or the  Certificate  Registrar  may treat the Person in whose name this
Certificate is registered as the owner hereof for all purposes,  and neither the
Company, the Master Servicer, the Trustee nor any such agent shall be affected
by notice to the contrary.

                  This  Certificate  shall  be  governed  by  and  construed  in
accordance with the laws of the State of New York.

                  The  obligations  created by the  Agreement  in respect of the
Certificates and the Trust Fund created thereby shall terminate upon the payment
to  Certificateholders  of all  amounts  held by or on behalf of the Trustee and
required to be paid to them pursuant to the  Agreement  following the earlier of
(i) the maturity or other  liquidation of the last Mortgage Loan subject thereto
or the disposition of all property  acquired upon foreclosure or deed in lieu of
foreclosure of any Mortgage Loan and (ii) the purchase by the Master Servicer or
the Company from the Trust Fund of all remaining Mortgage Loans and all property
acquired in respect of such Mortgage Loans,  thereby  effecting early retirement
of the Certificates.  The Agreement  permits,  but does not require,  the Master
Servicer or the Company to (i) purchase at a price determined as provided in the
Agreement all remaining  Mortgage Loans and all property  acquired in respect of
any  Mortgage  Loan or (ii)  purchase  in  whole,  but not in  part,  all of the
Certificates from the Holders thereof;  provided,  that any such option may only
be exercised if the Pool Stated  Principal  Balance of the Mortgage  Loans as of
the  Distribution  Date  upon  which  the  proceeds  of any  such  purchase  are
distributed  is less than ten percent of the Cut-off Date  Principal  Balance of
the Mortgage Loans.

                  Reference  is hereby  made to the further  provisions  of this
Certificate set forth on the reverse hereof,  which further provisions shall for
all purpose have the same effect as if set forth at this place.

                  Unless  the  certificate  of  authentication  hereon  has been
executed by the Certificate  Registrar,  by manual  signature,  this Certificate
shall not be  entitled to any benefit  under the  Agreement  or be valid for any
purpose.

[TPW:  NY01:0603959.03]  16069-00411  08/27/97  6:26PM
                                       D-6

<PAGE>



          IN WITNESS WHEREOF, the Trustee has caused this Certificate to be duly
     executed.

Dated: August 28, 1997     THE FIRST NATIONAL BANK OF CHICAGO, as
                                     Trustee


                                                                    By:
                                                     Authorized Signatory




                          CERTIFICATE OF AUTHENTICATION

          This  is  one  of  the  Class  R  Certificates   referred  to  in  the
     within-mentioned Agreement.

                                      THE FIRST NATIONAL BANK OF CHICAGO, as
                                      Certificate Registrar


                                                                    By:
                                                     Authorized Signatory

[TPW:  NY01:0603959.03]  16069-00411  08/27/97  6:26PM
                                       D-7

<PAGE>



                                   ASSIGNMENT


     FOR VALUE RECEIVED, the undersigned hereby sell(s), assign(s) and
transfer(s)  unto (Please print or typewrite name and address  including  postal
zip code of assignee) a  Percentage  Interest  evidenced by the within  Mortgage
Pass-Through  Certificate and hereby  authorizes the transfer of registration of
such interest to assignee on the Certificate Register of the Trust Fund.

                  I (We) further direct the Certificate Registrar to issue a new
Certificate of a like  denomination  and Class,  to the above named assignee and
deliver such Certificate to the following address:





Dated:
                                    Signature by or on behalf of assignor




                                      Signature Guaranteed

                            DISTRIBUTION INSTRUCTIONS

               The  assignee  should  include  the  following  for  purposes  of
          distribution:  Distributions  shall  be  made,  by  wire  transfer  or
          otherwise,  in  immediately  available  funds  to for the  account  of
          account  number , or, if mailed by  check,  to  Applicable  statements
          should be mailed to .
               This  information is provided by , the assignee named above, or ,
          as its agent.

<PAGE>



                                    EXHIBIT E

                               CUSTODIAL AGREEMENT

                  THIS  CUSTODIAL  AGREEMENT (as amended and  supplemented  from
time to time,  the  "Agreement"),  dated as of August 1, 1997,  by and among The
First National Bank of Chicago,  as trustee  (including its successors under the
Pooling  Agreement defined below, the "Trustee"),  RESIDENTIAL  FUNDING MORTGAGE
SECURITIES I, INC.,  as company  (together  with any successor in interest,  the
"Company"),  RESIDENTIAL FUNDING CORPORATION,  as master servicer (together with
any successor in interest or successor under the Pooling  Agreement  referred to
below, the "Master Servicer"), and NORWEST BANK MINNESOTA,  NATIONAL ASSOCIATION
(together with any successor in interest or any successor  appointed  hereunder,
the "Custodian").


                                          W I T N E S S E T H T H A T :

                  WHEREAS,  the Company,  the Master  Servicer,  and the Trustee
have entered into a Pooling and Servicing Agreement, dated as of August 1, 1997,
relating to the issuance of  Residential  Funding  Mortgage  Securities I, Inc.,
Mortgage Pass-Through Certificates, Series 1997-S11 (as in effect on the date of
this  agreement,   the  "Original   Pooling   Agreement,"  and  as  amended  and
supplemented from time to time, the "Pooling Agreement"); and

                  WHEREAS,  the  Custodian  has  agreed  to act as agent for the
Trustee for the purposes of receiving  and holding  certain  documents and other
instruments  delivered by the Company and the Master  Servicer under the Pooling
Agreement,  all upon the terms and  conditions  and  subject to the  limitations
hereinafter set forth;

                  NOW,  THEREFORE,  in  consideration  of the  premises  and the
mutual covenants and agreements hereinafter set forth, the Trustee, the Company,
the Master Servicer and the Custodian hereby agree as follows:


                                    ARTICLE I

                                   Definitions

                  Capitalized  terms  used in  this  Agreement  and not  defined
herein  shall have the  meanings  assigned in the  Original  Pooling  Agreement,
unless otherwise required by the context herein.



[TPW:  NY01:0603959.03]  16069-00411  08/27/97  6:26PM

<PAGE>



                                   ARTICLE II

                          Custody of Mortgage Documents

                  Section 2.1. Custodian to Act as Agent; Acceptance of Mortgage
Files.  The  Custodian,  as the duly  appointed  agent of the  Trustee for these
purposes,  acknowledges  receipt of the Mortgage  Files relating to the Mortgage
Loans  identified on the schedule  attached  hereto (the  "Mortgage  Files") and
declares  that it  holds  and  will  hold the  Mortgage  Files as agent  for the
Trustee,  in  trust,  for  the  use  and  benefit  of  all  present  and  future
Certificateholders.

                  Section 2.2. Recordation of Assignments.  If any Mortgage File
includes one or more  assignments  to the Trustee of Mortgage  Notes and related
Mortgages that have not been recorded,  each such assignment  shall be delivered
by the  Custodian  to  the  Company  for  the  purpose  of  recording  it in the
appropriate  public office for real  property  records,  and the Company,  at no
expense to the Custodian, shall promptly cause to be recorded in the appropriate
public office for real property  records each such  assignment and, upon receipt
thereof  from such  public  office,  shall  return each such  assignment  to the
Custodian.

                  Section 2.3.  Review of Mortgage Files.

                  (a) On or prior  to the  Closing  Date,  the  Custodian  shall
deliver to the Trustee an Initial  Certification  in the form annexed  hereto as
Exhibit One evidencing  receipt of a Mortgage File for each Mortgage Loan listed
on the Schedule attached hereto (the "Mortgage Loan Schedule").

                  (b)   Within  45  days  of  the   initial   issuance   of  the
Certificates,  the Custodian agrees, for the benefit of  Certificateholders,  to
review,  in  accordance  with the  provisions  of  Section  2.02 of the  Pooling
Agreement,  each  Mortgage  File,  and shall  deliver to the  Trustee an Interim
Certification  in the form annexed  hereto as Exhibit Two to the effect that all
documents  required to be delivered  pursuant to Section  2.01(b) of the Pooling
Agreement have been executed and received and that such documents  relate to the
Mortgage  Loans  identified  on the  Mortgage  Loan  Schedule,  except  for  any
exceptions listed on Schedule A attached to such Interim  Certification.  Within
45 days of receipt of the documents required to be delivered pursuant to Section
2.01(c) of the  Pooling  Agreement,  the  Custodian  agrees,  for the benefit of
Certificateholders, to review, in accordance with the provisions of Section 2.02
of the Pooling Agreement,  each such document,  and shall deliver to the Trustee
either (i) an Interim  Certification  in the form attached hereto as Exhibit Two
to the effect that all such documents relate to the Mortgage Loans identified on
the  Mortgage  Loan  Schedule,  except for any  exceptions  listed on Schedule A
attached to such  Interim  Certification  or (ii) a Final  Certification  as set
forth  in  subsection  (c)  below.  The  Custodian  shall  be  under  no duty or
obligation  to  inspect,   review  or  examine  said   documents,   instruments,
certificates   or  other  papers  to  determine   that  the  same  are  genuine,
enforceable,  or  appropriate  for the  represented  purpose  or that  they have
actually  been  recorded or that they are other than what they  purport to be on
their  face.  If in  performing  the review  required  by this  Section  2.3 the
Custodian finds any document or documents constituting a part of a Mortgage File
to be defective in any material respect,  the Custodian shall promptly so notify
the  Company,  the Master  Servicer  and the  Trustee.  Upon  receipt of written
notification from the Master Servicer, signed by a Servicing Officer, that the

[TPW:  NY01:0603959.03]  16069-00411  08/27/97  6:26PM
                                       E-2

<PAGE>



Master  Servicer or a  Subservicer,  as the case may be, has made a deposit into
the Certificate Account in payment for the purchase of the related Mortgage Loan
in an amount equal to the Purchase  Price for such Mortgage  Loan, the Custodian
shall release to the Master Servicer the
related Mortgage File.

                  (c)  Upon  receipt  of  all  documents  required  to be in the
Mortgage Files the Custodian shall deliver to the Trustee a Final  Certification
in the form annexed hereto as Exhibit Three  evidencing the  completeness of the
Mortgage Files.

                  Upon  receipt  of  written  request  from  the  Trustee,   the
Custodian shall as soon as practicable  supply the Trustee with a list of all of
the  documents  relating to the  Mortgage  Loans then  contained in the Mortgage
Files.

                  Section 2.4.  Notification of Breaches of Representations  and
Warranties. Upon discovery by the Custodian of a breach of any representation or
warranty made by the Master  Servicer or the Company as set forth in the Pooling
Agreement or by a Seller in a Seller's  Agreement or by  Residential  Funding or
the Company in the Assignment Agreement with respect to a Mortgage Loan relating
to a Mortgage File, the Custodian shall give prompt written
notice to the Company, the Master Servicer and the Trustee.

                  Section  2.5.  Custodian  to  Cooperate;  Release of  Mortgage
Files.  Upon the  repurchase  or  substitution  of any Mortgage Loan pursuant to
Article II of the Pooling  Agreement or payment in full of any Mortgage Loan, 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
immediately notify the Custodian by a certification  (which  certification shall
include a statement to the effect that all amounts received or to be received in
connection with such payment which are required to be deposited in the Custodial
Account  pursuant to Section 3.07 of the Pooling  Agreement have been or will be
so  deposited) of a Servicing  Officer and shall  request  delivery to it of the
Mortgage  File. The Custodian  agrees,  upon receipt of such  certification  and
request,  promptly to release to the Master Servicer the related  Mortgage File.
The Master  Servicer shall deliver to the Custodian and the Custodian  agrees to
accept the Mortgage Note and other documents constituting the Mortgage File with
respect to any Qualified Substitute Mortgage Loan.

                  From  time to  time as is  appropriate  for the  servicing  or
foreclosures of any Mortgage Loan, including, for this purpose, collection under
any Primary Insurance Policy or any Mortgage Pool Insurance  Policy,  the Master
Servicer  shall deliver to the Custodian a  certificate  of a Servicing  Officer
requesting  that  possession of all, or any document  constituting  part, of the
Mortgage File be released to the Master Servicer and certifying as to the reason
for such  release  and that  such  release  will not  invalidate  any  insurance
coverage  provided  in respect of the  Mortgage  Loan under any of the  Required
Insurance Policies. With such certificate,  the Master Servicer shall deliver to
the  Custodian a trust  receipt  signed by a Servicing  Officer on behalf of the
Master Servicer, and upon receipt of the foregoing,  the Custodian shall deliver
the Mortgage File or such document to the Master  Servicer.  The Master Servicer
shall  cause  each  Mortgage  File or any  document  therein so  released  to be
returned  to the  Custodian  when the need  therefor  by the Master  Servicer no
longer  exists,  unless  (i) the  Mortgage  Loan  has  been  liquidated  and the
Liquidation Proceeds relating to the Mortgage Loan have been deposited in

[TPW:  NY01:0603959.03]  16069-00411  08/27/97  6:26PM
                                       E-3

<PAGE>



the  Custodial  Account  or (ii) the  Mortgage  File or such  document  has been
delivered to an  attorney,  or to a public  trustee or other public  official as
required by law, for purposes of  initiating  or pursuing  legal action or other
proceedings for the foreclosure of the Mortgaged  Property either  judicially or
non-judicially,  and the  Master  Servicer  has  delivered  to the  Custodian  a
certificate of a Servicing Officer  certifying as to the name and address of the
Person to which  such  Mortgage  File or such  document  was  delivered  and the
purpose or  purposes  of such  delivery.  In the event of the  liquidation  of a
Mortgage  Loan,  the  Custodian  shall  deliver the Trust  Receipt  with respect
thereto to the Master Servicer upon deposit of the related Liquidation  Proceeds
in the Custodial Account as provided in the Pooling Agreement.

                  Section  2.6.  Assumption  Agreements.  In the event  that any
assumption agreement or substitution of liability agreement is entered into with
respect to any Mortgage Loan subject to this  Agreement in  accordance  with the
terms and provisions of the Pooling Agreement,  the Master Servicer shall notify
the Custodian that such assumption or substitution  agreement has been completed
by forwarding to the Custodian the original of such  assumption or  substitution
agreement,  which  shall be added to the  related  Mortgage  File  and,  for all
purposes, shall be considered a part of such Mortgage File to the same extent as
all other documents and instruments constituting parts thereof.


                                   ARTICLE III

                            Concerning the Custodian

                  Section 3.1. Custodian a Bailee and Agent of the Trustee. With
respect to each Mortgage Note,  Mortgage and other documents  constituting  each
Mortgage File which are delivered to the Custodian, the Custodian is exclusively
the bailee and agent of the Trustee and has no instructions to hold any Mortgage
Note or Mortgage  for the benefit of any person  other than the  Trustee,  holds
such documents for the benefit of  Certificateholders  and undertakes to perform
such  duties  and  only  such  duties  as are  specifically  set  forth  in this
Agreement.  Except upon  compliance  with the  provisions of Section 2.5 of this
Agreement, no Mortgage Note, Mortgage or other document constituting a part of a
Mortgage  File shall be delivered by the  Custodian to the Company or the Master
Servicer or otherwise released from the possession of the Custodian.

                  Section 3.2.  Indemnification.  The Company  hereby  agrees to
indemnify  and  hold  the  Custodian  harmless  from  and  against  all  claims,
liabilities,  losses,  actions, suits or proceedings at law or in equity, or any
other expenses,  fees or charges of any character or nature, which the Custodian
may incur or with which the  Custodian may be threatened by reason of its acting
as custodian under this Agreement,  including  indemnification  of the Custodian
against  any and all  expenses,  including  attorney's  fees if counsel  for the
Custodian  has been  approved  by the  Company,  and the cost of  defending  any
action,  suit  or  proceedings  or  resisting  any  claim.  Notwithstanding  the
foregoing,  it is specifically  understood and agreed that in the event any such
claim,  liability,  loss,  action,  suit or proceeding or other expense,  fee or
charge shall have been caused by reason of any negligent act,  negligent failure
to act or  willful  misconduct  on the part of the  Custodian,  or  which  shall
constitute  a  willful  breach  of its  duties  hereunder,  the  indemnification
provisions of this Agreement shall not apply.

[TPW:  NY01:0603959.03]  16069-00411  08/27/97  6:26PM
                                       E-4

<PAGE>




               Section 3.3. Custodian May Own Certificates. The Custodian in its
          individual  or any other  capacity  may become the owner or pledgee of
          Certificates  with  the  same  rights  it  would  have if it were  not
          Custodian.
                  Section  3.4.  Master  Servicer  to Pay  Custodian's  Fees and
Expenses.  The Master Servicer covenants and agrees to pay to the Custodian from
time to time, and the Custodian  shall be entitled to,  reasonable  compensation
for all services  rendered by it in the exercise and  performance  of any of the
powers and duties  hereunder of the Custodian,  and the Master Servicer will pay
or  reimburse  the  Custodian  upon its  request  for all  reasonable  expenses,
disbursements  and advances incurred or made by the Custodian in accordance with
any of the provisions of this Agreement  (including the reasonable  compensation
and the  expenses  and  disbursements  of its  counsel  and of all  persons  not
regularly in its employ),  except any such expense,  disbursement  or advance as
may arise from its negligence or bad faith.

                  Section  3.5.   Custodian  May  Resign;   Trustee  May  Remove
Custodian.  The  Custodian  may resign from the  obligations  and duties  hereby
imposed upon it as such obligations and duties relate to its acting as Custodian
of the Mortgage Loans.  Upon receiving such notice of  resignation,  the Trustee
shall either take custody of the  Mortgage  Files itself and give prompt  notice
thereof to the  Company,  the Master  Servicer  and the  Custodian,  or promptly
appoint a successor Custodian by written instrument,  in duplicate,  one copy of
which instrument  shall be delivered to the resigning  Custodian and one copy to
the  successor  Custodian.  If the Trustee  shall not have taken  custody of the
Mortgage Files and no successor  Custodian shall have been so appointed and have
accepted  appointment  within  30  days  after  the  giving  of such  notice  of
resignation,  the  resigning  Custodian  may  petition  any  court of  competent
jurisdiction for the appointment of a successor Custodian.

                  The  Trustee  may remove the  Custodian  at any time.  In such
event, the Trustee shall appoint, or petition a court of competent  jurisdiction
to appoint, a successor Custodian hereunder.  Any successor Custodian shall be a
depository institution subject to supervision or examination by federal or state
authority  and shall be able to  satisfy  the other  requirements  contained  in
Section 3.7 and shall be unaffiliated with the Master Servicer or the Company.

                  Any resignation or removal of the Custodian and appointment of
a successor  Custodian  pursuant to any of the  provisions  of this  Section 3.5
shall  become   effective  upon  acceptance  of  appointment  by  the  successor
Custodian.  The Trustee  shall give prompt  notice to the Company and the Master
Servicer of the appointment of any successor  Custodian.  No successor Custodian
shall be appointed by the Trustee  without the prior approval of the Company and
the Master Servicer.

                  Section 3.6. Merger or Consolidation of Custodian.  Any Person
into  which the  Custodian  may be merged or  converted  or with which it may be
consolidated,   or  any  Person   resulting  from  any  merger,   conversion  or
consolidation to which the Custodian shall be a party, or any Person  succeeding
to the  business  of the  Custodian,  shall be the  successor  of the  Custodian
hereunder,  without the  execution  or filing of any paper or any further act on
the  part  of  any  of the  parties  hereto,  anything  herein  to the  contrary
notwithstanding.


[TPW:  NY01:0603959.03]  16069-00411  08/27/97  6:26PM
                                       E-5

<PAGE>



                  Section 3.7.  Representations of the Custodian.  The Custodian
hereby represents that it is a depository  institution subject to supervision or
examination by a federal or state authority,  has a combined capital and surplus
of at least  $15,000,000 and is qualified to do business in the jurisdictions in
which it will hold any Mortgage File.


                                   ARTICLE IV

                            Miscellaneous Provisions

                  Section  4.1.  Notices.  All notices,  requests,  consents and
demands and other  communications  required  under this Agreement or pursuant to
any other  instrument or document  delivered  hereunder shall be in writing and,
unless otherwise specifically provided, may be delivered personally, by telegram
or telex, or by registered or certified mail,  postage  prepaid,  return receipt
requested,  at the  addresses  specified on the  signature  page hereof  (unless
changed by the particular party whose address is stated herein by similar notice
in writing), in which case the notice will be deemed delivered when received.

                  Section 4.2.  Amendments.  No  modification or amendment of or
supplement to this Agreement  shall be valid or effective  unless the same is in
writing and signed by all parties  hereto,  and neither the Company,  the Master
Servicer  nor the  Trustee  shall  enter  into any  amendment  hereof  except as
permitted by the Pooling Agreement.  The Trustee shall give prompt notice to the
Custodian of any amendment or  supplement  to the Pooling  Agreement and furnish
the Custodian with written copies thereof.

                  SECTION 4.3.  GOVERNING LAW.  THIS AGREEMENT SHALL BE
DEEMED A CONTRACT MADE UNDER THE LAWS OF THE STATE OF NEW YORK
AND SHALL BE CONSTRUED AND ENFORCED IN ACCORDANCE WITH AND
GOVERNED BY THE LAWS OF THE STATE OF NEW YORK.

                  Section 4.4. Recordation of Agreement. To the extent permitted
by applicable  law, this Agreement is subject to recordation in all  appropriate
public offices for real property records in all the counties or other comparable
jurisdictions in which any or all of the properties subject to the Mortgages are
situated,  and in any other  appropriate  public  recording office or elsewhere,
such  recordation  to be effected by the Master  Servicer  and at its expense on
direction  by the Trustee  (pursuant  to the request of holders of  Certificates
evidencing  undivided  interests  in the  aggregate  of not less than 25% of the
Trust  Fund),  but only upon  direction  accompanied  by an  Opinion  of Counsel
reasonably satisfactory to the Master Servicer to the effect that the failure to
effect  such  recordation  is likely to  materially  and  adversely  affect  the
interests of the Certificateholders.

                  For  the  purpose  of  facilitating  the  recordation  of this
Agreement  as herein  provided and for other  purposes,  this  Agreement  may be
executed   simultaneously   in  any  number  of  counterparts,   each  of  which
counterparts  shall be deemed to be an  original,  and such  counterparts  shall
constitute but one and the same instrument.


[TPW:  NY01:0603959.03]  16069-00411  08/27/97  6:26PM
                                       E-6

<PAGE>



                  Section 4.5. Severability of Provisions. If any one or more of
the covenants,  agreements,  provisions or terms of this Agreement  shall be for
any reason whatsoever held invalid, then such covenants, agreements,  provisions
or terms shall be deemed  severable  from the remaining  covenants,  agreements,
provisions or terms of this Agreement and shall in no way affect the validity or
enforceability of the other provisions of this Agreement or of the
Certificates or the rights of the holders thereof.

[TPW:  NY01:0603959.03]  16069-00411  08/27/97  6:26PM
                                       E-7

<PAGE>



   IN WITNESS WHEREOF, this Agreement is executed as of the date first above
written.

Address:                                      THE FIRST NATIONAL BANK OF
                                              CHICAGO, as Trustee

One North State Street
Chicago, Illinois 60602

Attention: Residential Funding
Corporation, Series 1997-S11
                                       By:
                                      Name:
                                       Title:  Vice President


Address:                               RESIDENTIAL FUNDING MORTGAGE
                                       SECURITIES I, INC., as Company
8400 Normandale Lake Boulevard
Suite 700
Minneapolis, Minnesota  55437
                                       By:
                                      Name:
                                       Title:  Vice President


Address:                               RESIDENTIAL FUNDING
                                       CORPORATION, as Master Servicer
8400 Normandale Lake Boulevard
Suite 600
Minneapolis, Minnesota 55437
                                       By:
                                      Name:
                                       Title:  Director


Address:                               NORWEST BANK MINNESOTA,
                                       NATIONAL ASSOCIATION, as Custodian
401 Second Avenue South
Minneapolis, Minnesota  55479

                                       By:
                                      Name:
                                                         Title:  Trust Officer

[TPW:  NY01:0603959.03]  16069-00411  08/27/97  6:26PM
                                       E-8

<PAGE>



STATE OF ILLINOIS          )
                                            ) ss.:
COUNTY OF ______________   )


                  On the _____ day of August,  1997,  before me, a notary public
in and for said State, personally appeared _______________________,  known to me
to be a Vice President of The First National Bank of Chicago, a national banking
association that executed the within instrument,  and also known to me to be the
person who executed it on behalf of said corporation and acknowledged to me that
such corporation executed the within instrument.

                  IN WITNESS WHEREOF, I have hereunto set my hand and affixed my
official seal the day and year in this certificate first above written.




                                                   Notary Public


[SEAL]

[TPW:  NY01:0603959.03]  16069-00411  08/27/97  6:26PM

<PAGE>



STATE OF MINNESOTA         )
                                    ) ss.:
COUNTY OF HENNEPIN         )


                  On the _____ day of August,  1997,  before me, a notary public
in and for said State, personally appeared __________________, known to me to be
a Trust  Officer of Norwest Bank  Minnesota,  National  Association,  a national
banking association that executed the within instrument, and also known to me to
be the person who executed it on behalf of said  national  banking  association,
and  acknowledged  to me that such  national  banking  association  executed the
within instrument.

                  IN WITNESS WHEREOF, I have hereunto set my hand and affixed my
official seal the day and year in this certificate first above written.





                                                          Notary Public


[SEAL]

[TPW:  NY01:0603959.03]  16069-00411  08/27/97  6:26PM

<PAGE>



STATE OF MINNESOTA         )
                                    ) ss.:
COUNTY OF HENNEPIN         )


                  On the _____ day of August,  1997,  before me, a notary public
in and for said State, personally appeared ________________, known to me to be a
Vice President of Residential  Funding  Mortgage  Securities I, Inc., one of the
corporations that executed the within instrument, and also known to me to be the
person who executed it on behalf of said  corporation,  and  acknowledged  to me
that such corporation executed the within instrument.

                  IN WITNESS WHEREOF, I have hereunto set my hand and affixed my
official seal the day and year in this certificate first above written.


                                                                 Notary Public

[Notarial Seal]




STATE OF MINNESOTA                  )
                                            ) ss:
COUNTY OF HENNEPIN         )


                  On the _____ day of August,  1997,  before me, a notary public
in and for said State, personally appeared ________________, known to me to be a
Director  of  Residential  Funding  Corporation,  one of the  corporations  that
executed  the  within  instrument,  and also  known to me to be the  person  who
executed  it on behalf of said  corporation,  and  acknowledged  to me that such
corporation executed the within instrument.

                  IN WITNESS WHEREOF, I have hereunto set my hand and affixed my
official seal the day and year in this certificate first above written.


                                                       Notary Public

[Notarial Seal]

[TPW:  NY01:0603959.03]  16069-00411  08/27/97  6:26PM

<PAGE>



                                   EXHIBIT ONE

                                FORM OF CUSTODIAN
                              INITIAL CERTIFICATION


                                                              August 28, 1997


The First National Bank of Chicago
One North State Street
Chicago, Illinois 60602

Attention:  Residential Funding
Corporation, Series 1997-S11

Re: Custodial Agreement, dated as of August 1, 1997, by and among The
    First National Bank of Chicago, Residential Funding Mortgage Securities
    I, Inc., Residential Funding Corporation and Norwest Bank Minnesota,
    National Association, Mortgage Pass-Through Certificates,
    Series 1997-S11

Ladies and Gentlemen:

                  In  accordance   with  Section  2.3  of  the   above-captioned
Custodial Agreement,  and subject to Section 2.02 of the Pooling Agreement,  the
undersigned, as Custodian, hereby certifies that it has received a Mortgage File
(which  contains an original  Mortgage  Note) to the extent  required in Section
2.01(b) of the Pooling  Agreement  with respect to each  Mortgage Loan listed in
the Mortgage Loan Schedule.

               Capitalized   words  and  phrases  used  herein  shall  have  the
          respective meanings assigned to them in the above-captioned  Custodial
          Agreement.
                                                    NORWEST BANK MINNESOTA,
                                                    NATIONAL ASSOCIATION



                                                    By:
                                                    Name:
                                                    Title:

[TPW:  NY01:0603959.03]  16069-00411  08/27/97  6:26PM

<PAGE>



                                   EXHIBIT TWO

                     FORM OF CUSTODIAN INTERIM CERTIFICATION



                                            ________________ ____, 1997



The First National Bank of Chicago
One North State Street
Chicago, Illinois 60602

Attention:  Residential Funding
Corporation, Series 1997-S11

Re:      Custodial Agreement dated as of August 1, 1997, by and among The First
         National Bank of Chicago, Residential Funding Mortgage Securities I,
         Inc., Residential Funding Corporation and Norwest Bank Minnesota,
         National Association, Mortgage Pass-Through Certificates,
         Series 1997-S11

Ladies and Gentlemen:

                  In  accordance   with  Section  2.3  of  the   above-captioned
Custodial Agreement, the undersigned, as Custodian, hereby certifies that it has
received a Mortgage File to the extent  required  pursuant to Section 2.01(b) of
the Pooling  Agreement with respect to each Mortgage Loan listed in the Mortgage
Loan  Schedule,  and it has  reviewed the  Mortgage  File and the Mortgage  Loan
Schedule and has determined that: all required  documents have been executed and
received and that such documents related to the Mortgage Loans identified on the
Mortgage  Loan  Schedule,  with any  exceptions  listed on  Schedule  A attached
hereto.

               Capitalized   words  and  phrases  used  herein  shall  have  the
          respective meanings assigned to them in the above-captioned  Custodial
          Agreement.
                                                NORWEST BANK MINNESOTA,
                                                NATIONAL  ASSOCIATION



                                                By:
                                                Name:
                                                Title:

[TPW:  NY01:0603959.03]  16069-00411  08/27/97  6:26PM

<PAGE>



                                  EXHIBIT THREE

                      FORM OF CUSTODIAN FINAL CERTIFICATION



                                                     _____________ ___, 1997




The First National Bank of Chicago
One North State Street
Chicago, Illinois 60602

Attention:  Residential Funding
Corporation, Series 1997-S11

Re:      Custodial Agreement dated as of August 1, 1997, by and among The First
         National Bank of Chicago, Residential Funding Mortgage Securities I,
         Inc., Residential Funding Corporation and Norwest Bank Minnesota,
         National Association, Mortgage Pass-Through Certificates,
         Series 1997-S11

Ladies and Gentlemen:

                  In  accordance   with  Section  2.3  of  the   above-captioned
Custodial Agreement, the undersigned, as Custodian, hereby certifies that it has
received  a  Mortgage  File with  respect to each  Mortgage  Loan  listed in the
Mortgage  Loan Schedule  containing  (I) with respect to each such Mortgage Loan
(other than a Cooperative Loan):

                   (i) The original Mortgage Note,  endorsed without recourse to
         the order of the Trustee and showing an unbroken chain of  endorsements
         from the originator  thereof to the Person  endorsing it to the Trustee
         or  an  original  lost  note  affidavit  from  the  related  Seller  or
         Residential  Funding stating that the original  Mortgage Note was lost,
         misplaced or destroyed,  together  with a copy of the related  Mortgage
         Note;

                  (ii)  The  original   Mortgage   with  evidence  of  recording
         indicated  thereon or a copy of the  Mortgage  certified  by the public
         recording office in which such mortgage has been recorded;

                 (iii) An  original  Assignment  of the  Mortgage to the Trustee
         with  evidence  of  recording  indicated  thereon  or a  copy  of  such
         assignment  certified  by the  public  recording  office in which  such
         assignment has been recorded;

               (iv) With respect to each  Mortgage Loan other than a Cooperative
          Loan, the original recorded  assignment or assignments of the Mortgage
          showing an unbroken chain
[TPW:  NY01:0603959.03]  16069-00411  08/27/97  6:26PM

<PAGE>



         of title from the originator  thereof to the Person assigning it to the
         Trustee or a copy of such  assignment  or  assignments  of the Mortgage
         certified by the public  recording  office in which such  assignment or
         assignments have been recorded; and

                   (v) The original of each modification,  assumption  agreement
         or preferred loan agreement,  if any, relating to such Mortgage Loan or
         a copy of each  modification,  assumption  agreement or preferred  loan
         agreement  certified  by the  public  recording  office  in which  such
         document has been recorded;

and (II) with respect to each Cooperative Loan so assigned:

                   (i) The original Mortgage Note,  endorsed without recourse to
the order of the Trustee and showing an unbroken chain of endorsements  from the
originator thereof to the Person endorsing it to the Trustee, or with respect to
any Destroyed  Mortgage  Note, an original lost note  affidavit from the related
Seller or Residential  Funding stating that the original Mortgage Note was lost,
misplaced or destroyed, together with a copy of the related Mortgage Note;

                  (ii) A counterpart of the Cooperative Lease and the Assignment
of Proprietary  Lease to the originator of the Cooperative Loan with intervening
assignments  showing  an  unbroken  chain of title from such  originator  to the
Trustee;

               (iii) The related Cooperative Stock Certificate, representing the
          related  Cooperative  Stock  pledged with respect to such  Cooperative
          Loan,   together  with  an  undated  stock  power  (or  other  similar
          instrument) executed in blank;

               (iv) The original recognition agreement by the Cooperative of the
          interests of the  mortgagee  with  respect to the related  Cooperative
          Loan;
                   (v)     The Security Agreement;

                  (vi) Copies of the original UCC-1 financing statement, and any
continuation  statements,  filed by the originator of such  Cooperative  Loan as
secured party, each with evidence of recording thereof,  evidencing the interest
of the originator under the Security Agreement and the Assignment of Proprietary
Lease;

                 (vii)  Copies of the filed UCC-3  assignments  of the  security
interest referenced in clause (vi) above showing an unbroken chain of title from
the  originator  to the  Trustee,  each  with  evidence  of  recording  thereof,
evidencing the interest of the originator  under the Security  Agreement and the
Assignment of Proprietary Lease;

                (viii) An executed  assignment of the interest of the originator
in the Security  Agreement,  Assignment of Proprietary Lease and the recognition
agreement  referenced in clause (iv) above,  showing an unbroken  chain of title
from the originator to the Trustee;

               (ix) The original of each modification,  assumption  agreement or
          preferred loan agreement,  if any,  relating to such Cooperative Loan;
          and
[TPW:  NY01:0603959.03]  16069-00411  08/27/97  6:26PM
                                       E-4

<PAGE>




                   (x) An executed UCC-1 financing  statement showing the Master
Servicer as debtor, the Company as secured party and the Trustee as assignee and
an  executed  UCC-1  financing  statement  showing the Company as debtor and the
Trustee as secured party,  each in a form sufficient for filing,  evidencing the
interest of such debtors in the Cooperative Loans.

               Capitalized   words  and  phrases  used  herein  shall  have  the
          respective meanings assigned to them in the above-captioned  Custodial
          Agreement.
                                     NORWEST BANK MINNESOTA, NATIONAL
                                   ASSOCIATION


                                                     By:
                                      Name:
                                     Title:

[TPW:  NY01:0603959.03]  16069-00411  08/27/97  6:26PM
                                       E-5

<PAGE>



                                    EXHIBIT F

                             MORTGAGE LOAN SCHEDULE


  RUN ON     : 08/19/97           RFC DISCLOSURE SYSTEM       RFFSD177-01
  AT         : 13.59.56          FIXED RATE LOAN LISTING      AMORTIZED BALANCE
  SERIES     : RFMSI I 1997-S11 15 YR                         CUTOFF : 08/01/97
  POOL       : 0004257
             :
             :
  POOL STATUS: F

  RFC LOAN #     S/S CODE          PMT TYPE      ORIGINAL BAL     LOAN FEATURE
                                   ORIG TERM     PRINCIPAL BAL    # OF UNITS
  ADDRESS                          ORIG RATE     ORIGINAL P+I     LTV
  ADDRESS LINE 2                   CURR NET      CURRENT P+I      VALUE
  CITY           STATE  ZIP        LOAN PURP     NOTE DATE        MI CO CODE
  SERVICER LOAN #                  PROP TYPE     1ST PMT DATE     MI CVG
  SELLER LOAN #                    OCCP CODE     MATURITY DATE
  INVESTOR LOAN #
  ______________________________________________________________________________


    1484064          180/K01             F          229,000.00         ZZ
                                         180        216,276.55          1
    1287 WEST BLOOMINGTON DR S#15      7.250          2,090.46         61
                                       7.000          2,090.46      381,000.00
    ST GEORGE        UT   84790          2            02/06/96         00
    0459919437                           03           04/01/96          0
    4089298                              O            03/01/11
    0


    1550600          439/439             F          408,000.00         ZZ
                                         180        399,022.16          1
    550 SCHUEREN ROAD                  7.250          3,724.49         80
                                       7.000          3,724.49      510,000.00
    MALIBU           CA   90265          1            12/03/96         00
    1884428                              05           02/01/97          0
    1884428                              O            01/01/12
    0


    1557165          354/354             F          300,000.00         ZZ
                                         180        291,550.22          1
    6800    RANNOCH ROAD               7.375          2,759.77         50
                                       7.125          2,759.77      608,850.00
    BETHESDA         MD   20817          1            10/17/96         00
    20655221                             03           12/01/96          0
    20655221                             O            11/01/11
    0


    1557210          354/354             F          280,000.00         ZZ
                                         180        273,158.13          1
    4100  N DEVONSHIRE DRIVE           7.625          2,615.56         80
                                       7.375          2,615.56      350,000.00
    PROVO            UT   84604          1            11/19/96         00
    20705703                             05           01/01/97          0
1


    20705703                             O            12/01/11
    0


    1571809          737/G01             F           53,000.00         ZZ
                                         180         52,853.51          1
    1132 CALIFORNIA STREET             8.500            521.91         52
                                       8.250            521.91      103,000.00
    SAN LUIS         AZ   85349          2            06/04/97         00
    0430302349                           05           08/01/97          0
    512458                               O            07/01/12
    0


    1573753          B24/G01             F          300,000.00         ZZ
                                         180        297,522.31          1
    23 INDIAN LEDGE DR                 8.625          2,976.24         90
                                       8.375          2,976.24      335,900.00
    TRUMBULL         CT   06611          2            04/26/97         04
    0430215954                           05           06/01/97         25
    199810                               O            05/01/12
    0


    1577305          966/G01             F          649,950.00         ZZ
                                         180        649,950.00          1
    204 SUMMER TANAGER LANE            7.750          6,117.82         80
                                       7.500          6,117.82      815,000.00
    HEATH            TX   75087          2            07/30/97         00
    0430328344                           05           09/01/97          0
    30003431                             O            08/01/12
    0


    1578111          180/G01             F           80,000.00         ZZ
                                         180         79,556.19          1
    8270 SW 58 ST                      8.500            787.79         17
                                       8.250            787.79      490,000.00
    MIAMI            FL   33143          2            05/28/97         00
    0430289843                           05           07/01/97          0
    4827960                              O            06/01/12
    0


    1579290          025/025             F          235,000.00         ZZ
                                         180        231,445.21          1
    7273 NW 68TH DRIVE                 7.625          2,195.21         68
                                       7.375          2,195.21      350,000.00
    PARKLAND         FL   33067          1            03/01/97         00
    727024                               03           04/01/97          0
    727024                               O            03/01/12
    0


1


    1580176          943/943             F           18,000.00         ZZ
                                         180         17,438.88          1
    29-30 137TH STREET APT. 4 D        8.625            178.58         40
                                       8.375            178.58       45,000.00
    FLUSHING         NY   11354          2            08/16/96         00
    6507500479                           10           10/01/96          0
    6507500479                           O            09/01/11
    0


    1582949          225/225             F          275,000.00         T
                                         180        272,195.91          1
    840 S COLLIER BLVD                 8.000          2,628.05         79
    UNIT 1203                          7.750          2,628.05      350,000.00
    MARCO ISLAND     FL   34145          1            05/01/97         00
    8045160                              06           06/01/97          0
    8045160                              O            05/01/12
    0


    1583298          491/491             F          249,434.00         ZZ
                                         180        247,280.84          1
    3806 BELLINGHAM DRIVE              8.125          2,401.76         89
                                       7.875          2,401.76      281,994.00
    RENO             NV   89511          1            04/22/97         04
    0061560707                           05           06/01/97         12
    0061560707                           O            05/01/12
    0


    1583383          A45/G01             F          115,000.00         T
                                         180        114,682.13          1
    41 BANK STREET                     8.500          1,132.45         32
                                       8.250          1,132.45      364,000.00
    HARWICHPORT      MA   02646          2            06/12/97         00
    0430250993                           05           08/01/97          0
    200267                               O            07/01/12
    0


    1585295          076/076             F          305,000.00         ZZ
                                         171        299,925.97          1
    3804 SAMPSON COURT                 7.500          2,908.45         89
                                       7.250          2,908.45      343,190.00
    TALLAHASSEE      FL   32312          4            02/13/97         14
    7034351                              03           04/01/97         12
    7034351                              O            06/01/11
    0


    1586430          491/491             F          500,000.00         ZZ
                                         180        495,539.68          1
    12964 NORTH 136TH STREET           7.750          4,706.38         80
                                       7.500          4,706.38      630,000.00
1


    SCOTTSDALE       AZ   85259          1            04/15/97         00
    61128562                             03           06/01/97          0
    61128562                             O            05/01/12
    0


    1586542          387/387             F          825,000.00         ZZ
                                         180        822,615.87          1
    315 AVONDALE AVENUE                8.000          7,884.13         44
                                       7.750          7,884.13    1,875,000.00
    LOS ANGELES      CA   90049          1            06/13/97         00
    1152826                              05           08/01/97          0
    1152826                              O            07/01/12
    0


    1587293          429/429             F          220,000.00         ZZ
                                         180        217,346.15          1
    2849 ARLINGTON AVE                 7.625          2,055.09         90
                                       7.375          2,055.09      245,000.00
    HIGHLAND PARK    IL   60035          2            03/21/97         11
    61623661                             05           05/01/97         12
    61623661                             O            04/01/12
    0


    1589276          074/074             F          260,000.00         ZZ
                                         180        257,705.85          1
    4711 NORTH HOLLY COUR              7.875          2,465.97         80
                                       7.625          2,465.97      325,000.00
    KANSAS CITY      MO   64116          2            04/22/97         00
    1502088139                           03           06/01/97          0
    1502088139                           O            05/01/12
    0


    1589279          074/074             F          237,600.00         ZZ
                                         180        234,702.66          1
    LOT 56 BRIDGEPOINT SUBDIVISION     7.500          2,202.58         90
                                       7.250          2,202.58      264,000.00
    KINGSLAND        TX   78639          2            03/26/97         11
    1504067639                           05           05/01/97         25
    1504067639                           O            04/01/12
    0


    1589283          074/074             F           38,400.00         ZZ
                                         180         37,931.76          1
    2600 SOUTHEAST 19TH STREET         7.500            355.97         80
                                       7.250            355.97       48,000.00
    DES MOINES       IA   50320          2            03/27/97         00
    1505077955                           07           05/01/97          0
    1505077955                           O            04/01/12
    0
1




    1589308          074/074             F           64,000.00         ZZ
                                         180         63,453.59          1
    3984 WEDGEFIELD CIRCLE             8.250            620.89         80
                                       8.000            620.89       80,000.00
    DECATUR          GA   30035          5            04/23/97         00
    1566095021                           05           06/01/97          0
    1566095021                           O            05/01/12
    0


    1589318          074/074             F          600,000.00         ZZ
                                         180        595,409.38          1
    21670 WHITEWOOD DRIVE              8.250          5,820.85         67
                                       8.000          5,820.85      900,000.00
    STEAMBOAT SPRIN  CO   80487          2            05/09/97         00
    1579049683                           05           07/01/97          0
    1579049683                           O            06/01/12
    0


    1589325          074/074             F           63,100.00         ZZ
                                         180         62,738.10          1
    3633 RICHMOND PALESTI              8.125            607.58         77
                                       7.875            607.58       82,000.00
    NEW MADISON      OH   45346          2            05/20/97         00
    1581098794                           05           07/01/97          0
    1581098794                           O            06/01/12
    0


    1589339          074/074             F          236,000.00         ZZ
                                         180        234,601.01          1
    8045 LASATER ROAD                  7.750          2,221.41         94
                                       7.500          2,221.41      252,000.00
    CLEMMONS         NC   27012          1            05/23/97         11
    1841109799                           05           07/01/97         30
    1841109799                           O            06/01/12
    0


    1589888          B75/G01             F          128,000.00         ZZ
                                         180        127,630.10          1
    1410 MARBLE COURT                  8.000          1,223.23         72
                                       7.750          1,223.23      178,000.00
    YUBA CITY        CA   95993          1            06/17/97         00
    0430297259                           05           08/01/97          0
    2891828                              O            07/01/12
    0


    1590046          439/G01             F           50,000.00         ZZ
                                         180         49,559.77          1
1


    15323 TRUSLOW POINT LANE           7.900            474.95         39
                                       7.650            474.95      131,000.00
    SUGAR LAND       TX   77478          1            04/21/97         00
    0430267369                           03           06/01/97          0
    1899194                              O            05/01/12
    0


    1590050          439/G01             F          161,600.00         ZZ
                                         180        160,164.69          1
    241 EAST KEMPTON PLACE             7.800          1,525.74         75
                                       7.550          1,525.74      215,500.00
    MONTEREY PARK    CA   91755          1            04/21/97         00
    0430267419                           05           06/01/97          0
    1899998                              O            05/01/12
    0


    1590187          560/560             F          184,650.00         ZZ
                                         180        181,359.09          1
    4152 44TH AVE SW                   7.875          1,751.32         94
                                       7.625          1,751.32      197,000.00
    SEATTLE          WA   98116          2            01/22/97         04
    450628771                            05           03/01/97         30
    450628771                            O            02/01/12
    0


    1590189          560/560             F          999,000.00         ZZ
                                         180        981,951.14          1
    16421 MATILIJA DRIVE               8.375          9,764.49         70
                                       8.125          9,764.49    1,432,674.00
    LOS GATOS        CA   95030          1            01/28/97         00
    450632351                            05           03/01/97          0
    450632351                            O            02/01/12
    0


    1590192          560/560             F          333,500.00         ZZ
                                         120        324,262.92          1
    26 TIMBERLINE DRIVE                8.000          4,046.28         65
                                       7.750          4,046.28      518,000.00
    WYOMISSING       PA   19610          2            02/05/97         00
    450639810                            05           04/01/97          0
    450639810                            O            03/01/07
    0


    1590860          480/G01             F          101,500.00         T
                                         180        100,917.86          1
    3550 GULF HARBOR CT                8.125            977.33         70
                                       7.875            977.33      145,000.00
    BONITA SPRINGS   FL   34134          1            05/27/97         00
    0430296079                           03           07/01/97          0
1


    2080141                              O            06/01/12
    0


    1590877          A26/G01             F          148,500.00         ZZ
                                         180        148,500.00          1
    11 CAMBRIDGE CIRCLE                8.250          1,440.66         75
                                       8.000          1,440.66      198,000.00
    MONROE           NY   10950          2            07/03/97         00
    0430296558                           05           09/01/97          0
    8674                                 O            08/01/12
    0


    1591512          180/G01             F           80,000.00         ZZ
                                         180         79,773.89          1
    1224 NW 179 TERRACE                8.250            776.11         45
                                       8.000            776.11      180,000.00
    PEMBROKE PINES   FL   33029          1            06/30/97         00
    0430303917                           03           08/01/97          0
    0004955530                           O            07/01/12
    0


    1595483          B24/G01             F          137,700.00         ZZ
                                         180        137,700.00          1
    101 GROVE STREET                   8.500          1,355.99         90
    UNIT 3                             8.250          1,355.99      153,000.00
    STAMFORD         CT   06901          1            07/10/97         11
    0430283911                           01           09/01/97         25
    207151                               O            08/01/12
    0


    1595626          686/G01             F           44,000.00         ZZ
                                         180         43,871.14          1
    600 NORTHERN WAY UNIT 1508         7.850            416.69         71
                                       7.600            416.69       62,000.00
    WINTER SPRINGS   FL   32708          2            06/09/97         00
    0430297226                           01           08/01/97          0
    818130353                            O            07/01/12
    0


    1595699          E22/G01             F           52,500.00         ZZ
                                         180         52,353.26          1
    2016 NORTH MASON                   8.375            513.15         73
                                       8.125            513.15       72,000.00
    RAVENNA          MI   49451          2            06/12/97         00
    0410365738                           05           08/01/97          0
    410365738                            O            07/01/12
    0


1


    1595749          H22/G01             F          300,000.00         ZZ
                                         180        300,000.00          1
    79 ALDERSHOT LANE                  7.875          2,845.35         36
                                       7.625          2,845.35      840,000.00
    MANHASSET        NY   11030          2            07/14/97         00
    0430302364                           05           09/01/97          0
    249029873                            O            08/01/12
    0


    1596504          076/076             F          236,000.00         T
                                         180        234,630.23          1
    3 OYSTER LANE                      7.990          2,253.98         80
    141 MATTAPOISETT NECK ROAD         7.740          2,253.98      295,000.00
    MATTAPOISETT     MA   02730          1            05/08/97         00
    1274213                              05           07/01/97          0
    1274213                              O            06/01/12
    0


    1596722          180/180             F          271,900.00         ZZ
                                         180        270,160.65          1
    527 STUART RIDGE                   6.875          2,424.95         71
                                       6.625          2,424.95      386,900.00
    CRAMERTON        NC   28032          1            05/27/97         00
    4689667                              03           07/01/97          0
    4689667                              O            06/01/12
    0


    1596892          637/G01             F          305,000.00         ZZ
                                         180        303,231.31          1
    8100 VIA DEL CERRO COURT           8.000          2,914.74         60
                                       7.750          2,914.74      515,000.00
    LAS VEGAS        NV   89117          4            05/19/97         00
    0430282939                           05           07/01/97          0
    9601493                              O            06/01/12
    0


    1596918          637/G01             F          250,000.00         ZZ
                                         180        248,518.01          1
    4802 NORTH 400 WEST                7.750          2,353.19         49
                                       7.500          2,353.19      515,000.00
    PARK CITY        UT   84098          1            05/22/97         00
    0430282798                           05           07/01/97          0
    9032673                              O            06/01/12
    0


    1596986          163/G01             F          344,700.00         ZZ
                                         180        342,677.75          1
    526 THATCHER AVENUE                7.875          3,269.31         90
                                       7.625          3,269.31      383,000.00
1


    RIVER FOREST     IL   60305          1            05/09/97         04
    0430281139                           05           07/01/97         25
    372273217                            O            06/01/12
    0


    1597150          637/G01             F          133,425.00         ZZ
                                         180        133,425.00          1
    784 14 1/2 AVENUE EAST             8.000          1,275.08         75
                                       7.750          1,275.08      177,900.00
    WEST FARGO       ND   58078          1            07/11/97         00
    0430307868                           05           09/01/97          0
    9878778                              O            08/01/12
    0


    1597167          181/181             F          400,000.00         ZZ
                                         180        393,949.32          1
    11 LOCKWOOD AVENUE                 7.625          3,736.52         85
                                       7.375          3,736.52      475,000.00
    GREENWICH        CT   06870          1            02/13/97         04
    5565154                              05           04/01/97         12
    5565154                              O            03/01/12
    0


    1597534          A35/A35             F          477,000.00         ZZ
                                         180        477,000.00          1
    20 WOODCREST DRIVE                 7.625          4,455.80         75
                                       7.375          4,455.80      636,000.00
    MUTTONTOWN       NY   11791          1            07/23/97         00
    UNKNOWN                              05           09/01/97          0
    UNKNOWN                              O            08/01/12
    0


    1599057          074/074             F          267,000.00         ZZ
                                         180        265,518.77          1
    36 LONDON DERRY WAY                8.500          2,629.25         68
                                       8.250          2,629.25      395,000.00
    SUMMIT           NJ   07901          5            05/19/97         00
    1101210740                           05           07/01/97          0
    1101210740                           O            06/01/12
    0


    1599059          074/074             F          250,250.00         ZZ
                                         180        243,825.97          1
    41 FIFTH AVENUE APT 9C & 9D        8.625          2,482.69         57
                                       8.375          2,482.69      445,000.00
    NEW YORK         NY   10003          5            05/08/97         00
    1106053208                           11           07/01/97          0
    1106053208                           O            06/01/12
    0
1




    1599060          074/074             F          432,000.00         ZZ
                                         180        430,765.34          1
    240 WEST 102ND STREET. APT. 51     8.125          4,159.66         80
                                       7.875          4,159.66      540,000.00
    NEW YORK         NY   10025          1            06/09/97         00
    1106054823                           13           08/01/97          0
    1106054823                           O            07/01/12
    0


    1599061          074/074             F          270,000.00         ZZ
                                         180        269,212.50          1
    601 WEST END AVENUE, #1A12A        8.500          2,658.80         43
                                       8.250          2,658.80      640,000.00
    NEW YORK         NY   10024          5            06/04/97         00
    1106059838                           12           08/01/97          0
    1106059838                           O            07/01/12
    0


    1599062          074/074             F          600,000.00         ZZ
                                         180        598,127.51          1
    100 ST GEORGE DRIVE                7.125          5,434.99         79
                                       6.875          5,434.99      765,000.00
    STATEN ISLAND    NY   10304          1            06/20/97         00
    1106060575                           05           08/01/97          0
    1106060575                           O            07/01/12
    0


    1599063          074/074             F          271,200.00         ZZ
                                         180        270,433.47          1
    14 MAJOR TRESCOTT LANE             8.250          2,631.03         80
                                       8.000          2,631.03      339,000.00
    NORTHPORT        NY   11768          1            06/06/97         00
    1106060746                           05           08/01/97          0
    1106060746                           O            07/01/12
    0


    1599065          074/074             F          340,400.00         ZZ
                                         180        339,383.18          1
    4 SPRING HILL LANE                 7.625          3,179.78         80
                                       7.375          3,179.78      425,500.00
    SOUTH SALEM      NY   10590          1            06/06/97         00
    1106065036                           05           08/01/97          0
    1106065036                           O            07/01/12
    0


    1599066          074/074             F          276,000.00         ZZ
                                         180        275,175.55          1
1


    54 WATERSIDE CLOSE                 7.625          2,578.20         80
                                       7.375          2,578.20      345,000.00
    EASTCHESTER      NY   10709          1            06/26/97         00
    1106069208                           03           08/01/97          0
    1106069208                           O            07/01/12
    0


    1599067          074/074             F          100,000.00         ZZ
                                         180         99,078.32          1
    20 GLADYS LANE                     7.375            919.93         73
                                       7.125            919.93      138,000.00
    SAUGERTIES       NY   12477          1            04/30/97         00
    1107021852                           05           06/01/97          0
    1107021852                           O            05/01/12
    0


    1599069          074/074             F           94,000.00         ZZ
                                         180         93,478.50          1
    2948 DEEN STREET                   8.500            925.66         40
                                       8.250            925.66      235,000.00
    OCEANSIDE        NY   11572          1            05/29/97         00
    1111094055                           05           07/01/97          0
    1111094055                           O            06/01/12
    0


    1599070          074/074             F          200,000.00         ZZ
                                         180        199,459.43          1
    77 GRASSLAND CIRCLE                8.750          1,998.90         59
                                       8.500          1,998.90      344,500.00
    MOUNT SINAI      NY   11766          1            06/04/97         00
    1111095488                           05           08/01/97          0
    1111095488                           O            07/01/12
    0


    1599071          074/074             F          165,000.00         ZZ
                                         180        163,622.05          1
    66 SUNNYHILL DRIVE                 8.500          1,624.83         56
                                       8.250          1,624.83      295,000.00
    EAST NORWICH     NY   11732          5            04/14/97         00
    1111095750                           05           06/01/97          0
    1111095750                           O            05/01/12
    0


    1599072          074/074             F          152,000.00         ZZ
                                         180        150,758.48          1
    9 19TH STREET                      8.750          1,519.17         80
                                       8.500          1,519.17      190,000.00
    JERICHO          NY   11753          5            03/31/97         00
    1111096469                           05           06/01/97          0
1


    1111096469                           O            05/01/12
    0


    1599073          074/074             F          260,000.00         ZZ
                                         180        259,297.26          1
    22 WEST 26TH STREET                8.750          2,598.57         43
    APARTMENT #2B                      8.500          2,598.57      605,000.00
    NEW YORK         NY   10010          5            06/12/97         00
    1111098293                           11           08/01/97          0
    1111098293                           O            07/01/12
    0


    1599074          074/074             F           60,000.00         ZZ
                                         180         59,837.83          1
    203 WEST 102ND STREET, APT #4F     8.750            599.67         50
                                       8.500            599.67      121,000.00
    NEW YORK         NY   10025          5            06/11/97         00
    1111100952                           11           08/01/97          0
    1111100952                           O            07/01/12
    0


    1599076          074/074             F          236,000.00         ZZ
                                         180        234,690.74          1
    215 WEST 92ND STREET               8.500          2,323.99         80
    UNIT 7D                            8.250          2,323.99      295,000.00
    NEW YORK         NY   10025          1            05/29/97         00
    1111105253                           12           07/01/97          0
    1111105253                           O            06/01/12
    0


    1599077          074/074             F          165,000.00         ZZ
                                         180        164,543.92          1
    76-19 269TH ST                     8.500          1,624.83         75
                                       8.250          1,624.83      220,000.00
    NEW HYDE PARK    NY   11040          1            06/16/97         00
    1111106245                           05           08/01/97          0
    1111106245                           O            07/01/12
    0


    1599079          074/074             F          337,500.00         ZZ
                                         180        336,535.43          1
    9 BIRCH HOLLOW COURT               8.125          3,249.73         75
                                       7.875          3,249.73      450,000.00
    STONY BROOK      NY   11790          5            06/03/97         00
    1111109710                           05           08/01/97          0
    1111109710                           O            07/01/12
    0


1


    1599080          074/074             F          262,000.00         ZZ
                                         180        258,735.43          1
    46 THE TERRACE                     7.250          2,391.70         75
                                       7.000          2,391.70      350,000.00
    RUTHERFORD       NJ   07070          5            03/26/97         00
    1113042573                           05           05/01/97          0
    1113042573                           O            04/01/12
    0


    1599081          074/074             F          395,600.00         T
                                         180        394,494.26          1
    4502 SIERRA DR                     8.375          3,866.70         80
                                       8.125          3,866.70      495,000.00
    HONOLULU         HI   96816          1            06/03/97         00
    1113050527                           05           08/01/97          0
    1113050527                           O            07/01/12
    0


    1599083          074/074             F          250,000.00         T
                                         120        245,816.03          1
    636 CHELSEA PLACE                  7.750          3,000.27         36
                                       7.500          3,000.27      710,000.00
    OCEAN CITY       NJ   08226          2            04/11/97         00
    1114700865                           01           06/01/97          0
    1114700865                           O            05/01/07
    0


    1599084          074/074             F          193,600.00         ZZ
                                         180        190,542.95          1
    53 WALDRON AVENUE                  7.125          1,753.69         80
                                       6.875          1,753.69      242,000.00
    STATEN ISLAND    NY   10301          5            01/30/97         00
    1116013050                           05           04/01/97          0
    1116013050                           O            03/01/12
    0


    1599085          074/074             F          435,000.00         ZZ
                                         180        433,742.91          1
    7 WINFIELD WY                      8.000          4,157.09         79
                                       7.750          4,157.09      552,000.00
    VOORHEES         NJ   08043          1            06/06/97         00
    1161227616                           03           08/01/97          0
    1161227616                           O            07/01/12
    0


    1599086          074/074             F          650,000.00         ZZ
                                         120        646,422.20          1
    7818 N SHERRI LN                   7.875          7,843.43         50
                                       7.625          7,843.43    1,300,000.00
1


    PARADISE VALLEY  AZ   85253          2            06/13/97         00
    1203013843                           05           08/01/97          0
    1203013843                           O            07/01/07
    0


    1599087          074/074             F          305,700.00         ZZ
                                         180        304,806.75          1
    6422 N 31ST STREET                 7.875          2,899.41         80
                                       7.625          2,899.41      382,179.00
    PHOENIX          AZ   85016          1            06/09/97         00
    1204000654                           03           08/01/97          0
    1204000654                           O            07/01/12
    0


    1599089          074/074             F          440,000.00         ZZ
                                         180        435,055.66          1
    1422 SEA RIDGE DRIVE               7.625          4,110.17         80
                                       7.375          4,110.17      550,000.00
    NEWPORT BEACH    CA   92660          1            05/22/97         00
    1236002740                           03           07/01/97          0
    1236002740                           O            06/01/12
    0


    1599090          074/074             F          323,500.00         ZZ
                                         180        321,603.26          1
    2078 JUPITER HILLS LANE            7.875          3,068.24         85
                                       7.625          3,068.24      384,071.00
    HENDERSON        NV   89014          1            05/22/97         21
    1251134372                           03           07/01/97         12
    1251134372                           O            06/01/12
    0


    1599092          074/074             F          276,000.00         T
                                         180        274,399.48          1
    4001 N OCEAN BLVD UNIT 808B        8.000          2,637.60         80
                                       7.750          2,637.60      345,000.00
    BOCA RATON       FL   33431          1            05/29/97         00
    1301126512                           06           07/01/97          0
    1301126512                           O            06/01/12
    0


    1599093          074/074             F           80,000.00         T
                                         180         79,773.89          1
    3400 NORTH OCEAN DR UNIT 407       8.250            776.11         67
                                       8.000            776.11      120,000.00
    RIVIERA BEACH    FL   33404          1            06/06/97         00
    1303017879                           01           08/01/97          0
    1303017879                           O            07/01/12
    0
1




    1599094          074/074             F          250,000.00         ZZ
                                         180        249,293.40          1
    315 SALVADOR SQUARE                8.250          2,425.35         63
                                       8.000          2,425.35      400,000.00
    WINTER PARK      FL   32789          1            06/23/97         00
    1331159678                           05           08/01/97          0
    1331159678                           O            07/01/12
    0


    1599095          074/074             F          250,000.00         ZZ
                                         180        248,550.26          1
    5536 NE 182ND                      8.000          2,389.13         67
                                       7.750          2,389.13      377,250.00
    SEATTLE          WA   98155          1            05/21/97         00
    1471006415                           05           07/01/97          0
    1471006415                           O            06/01/12
    0


    1599096          074/074             F          307,300.00         ZZ
                                         180        306,361.69          1
    3358 CROSSLAND STREET              7.375          2,826.92         75
                                       7.125          2,826.92      409,753.00
    THOUSAND OAKS    CA   91362          1            06/11/97         00
    1482013354                           05           08/01/97          0
    1482013354                           O            07/01/12
    0


    1599097          074/074             F          650,000.00         ZZ
                                         180        646,313.05          1
    20 SOUTH SIERRA VISTA RD           8.250          6,305.91         79
                                       8.000          6,305.91      825,000.00
    SANTA BARBARA    CA   93108          5            05/21/97         00
    1484004004                           05           07/01/97          0
    1484004004                           O            06/01/12
    0


    1599098          074/074             F          300,000.00         T
                                         180        297,352.91          1
    960 ANDANTE ROAD                   7.875          2,845.35         65
                                       7.625          2,845.35      465,000.00
    SANTA BARBARA    CA   93105          2            04/09/97         00
    1484004729                           05           06/01/97          0
    1484004729                           O            05/01/12
    0


    1599099          074/074             F          400,000.00         ZZ
                                         180        398,805.15          1
1


    531 MONTWOOD CIRCLE                7.625          3,736.52         80
                                       7.375          3,736.52      500,000.00
    REDWOOD CITY     CA   94061          1            06/12/97         00
    1494001115                           05           08/01/97          0
    1494001115                           O            07/01/12
    0


    1599100          074/074             F          545,000.00         ZZ
                                         180        543,407.51          1
    34 STIRRUP DRIVE                   7.875          5,169.05         46
                                       7.625          5,169.05    1,200,000.00
    UPPER BROOKVILL  NY   11545          2            05/28/97         00
    1500294912                           05           08/01/97          0
    1500294912                           O            07/01/12
    0


    1599101          074/074             F          160,500.00         ZZ
                                         180        160,032.73          1
    468 NORTH LIBERTY DRIVE            8.750          1,604.12         65
                                       8.500          1,604.12      250,000.00
    TOMPKINS COVE    NY   10986          5            06/06/97         00
    1500327239                           05           08/01/97          0
    1500327239                           O            07/01/12
    0


    1599102          074/074             F           90,000.00         ZZ
                                         180         89,483.58          2
    3729 RICHMOND AVENUE               8.125            866.59         32
                                       7.875            866.59      284,600.00
    STATEN ISLAND    NY   10312          1            05/23/97         00
    1500330890                           05           07/01/97          0
    1500330890                           O            06/01/12
    0


    1599104          074/074             F          328,500.00         ZZ
                                         180        326,552.65          1
    9924 URBANA LANE                   7.750          3,092.10         60
                                       7.500          3,092.10      550,000.00
    STARK CITY       MO   64866          2            05/01/97         00
    1502087395                           05           07/01/97          0
    1502087395                           O            06/01/12
    0


    1599105          074/074             F          850,000.00         ZZ
                                         180        844,961.26          1
    12715 POST OAK ROAD                7.750          8,000.84         57
                                       7.500          8,000.84    1,500,000.00
    TOWN AND COUNTR  MO   63131          2            05/24/97         00
    1502092045                           05           07/01/97          0
1


    1502092045                           O            06/01/12
    0


    1599106          074/074             F          250,000.00         ZZ
                                         180        247,841.95          1
    10631 CEDAR NILES ROAD             8.125          2,407.21         69
                                       7.875          2,407.21      367,000.00
    OLATHE           KS   66061          1            05/02/97         00
    1502098234                           03           06/01/97          0
    1502098234                           O            05/01/12
    0


    1599108          074/074             F           51,500.00         ZZ
                                         180         50,972.38          1
    2905 S WALTS AVE                   7.375            473.76         50
                                       7.125            473.76      105,000.00
    SIOUX FALLS      SD   57105          2            04/24/97         00
    1504129780                           05           06/01/97          0
    1504129780                           O            05/01/12
    0


    1599109          074/074             F           63,500.00         ZZ
                                         180         63,147.72          1
    15801 COZUMEL DRIVE                8.500            625.31         60
                                       8.250            625.31      106,000.00
    CORPUS CHRISTI   TX   78418          2            05/08/97         00
    1504131840                           03           07/01/97          0
    1504131840                           O            06/01/12
    0


    1599110          074/074             F          243,000.00         ZZ
                                         180        240,162.83          1
    4301 W GIBBS RD                    8.000          2,322.24         75
                                       7.750          2,322.24      325,000.00
    COLUMBIA         MO   65202          2            03/19/97         00
    1505078073                           05           05/01/97          0
    1505078073                           O            04/01/12
    0


    1599111          074/074             F          575,000.00         ZZ
                                         180        568,063.83          1
    1209 NW INDIAN LANE                7.625          5,371.25         64
                                       7.375          5,371.25      900,000.00
    BLUE SPRINGS     MO   64015          2            03/18/97         00
    1505080927                           05           05/01/97          0
    1505080927                           O            04/01/12
    0


1


    1599112          074/074             F          264,000.00         ZZ
                                         180        260,588.43          1
    648 N MINNESOTA                    7.250          2,409.96         80
                                       7.000          2,409.96      330,000.00
    GLENDORA         CA   91741          2            03/20/97         00
    1506208174                           05           05/01/97          0
    1506208174                           O            04/01/12
    0


    1599113          074/074             F          240,000.00         ZZ
                                         180        238,712.40          1
    7918 VIA CALLENDO                  8.875          2,416.43         75
                                       8.625          2,416.43      320,000.00
    CARLSBAD         CA   92009          5            05/09/97         00
    1506237354                           05           07/01/97          0
    1506237354                           O            06/01/12
    0


    1599115          074/074             F          264,000.00         ZZ
                                         180        263,228.59          1
    4929 SUNRISE HILLS DRIVE           7.875          2,503.91         80
                                       7.625          2,503.91      330,000.00
    EL CAJON         CA   92020          2            06/03/97         00
    1506255593                           05           08/01/97          0
    1506255593                           O            07/01/12
    0


    1599116          074/074             F          300,000.00         ZZ
                                         180        299,113.67          1
    19609 SHADOW RIDGE WAY             7.750          2,823.83         79
    (NORTHRIDGE AREA)                  7.500          2,823.83      379,800.00
    LOS ANGELES      CA   91326          1            06/03/97         00
    1506261836                           03           08/01/97          0
    1506261836                           O            07/01/12
    0


    1599117          074/074             F          150,050.00         ZZ
                                         180        148,220.22          1
    1558 GUERDON COURT                 7.500          1,390.99         78
                                       7.250          1,390.99      194,000.00
    PASADENA         MD   21122          5            03/27/97         00
    1507235547                           05           05/01/97          0
    1507235547                           O            04/01/12
    0


    1599118          074/074             F          640,000.00         ZZ
                                         180        634,241.01          1
    3694 ROLLING RIDGE CT              7.875          6,070.08         80
                                       7.625          6,070.08      800,000.00
1


    ANN ARBOR        MI   48105          2            05/12/97         00
    1507237892                           03           07/01/97          0
    1507237892                           O            06/01/12
    0


    1599119          074/074             F          142,500.00         ZZ
                                         180        141,735.50          1
    7330 MCKEE ROAD                    8.875          1,434.75         72
                                       8.625          1,434.75      200,000.00
    UPATOI           GA   31829          2            05/20/97         00
    1511114681                           05           07/01/97          0
    1511114681                           O            06/01/12
    0


    1599120          074/074             F          525,000.00         ZZ
                                         180        520,566.92          1
    508 SNOWY EGRET COURT              8.375          5,131.49         65
                                       8.125          5,131.49      810,000.00
    PONTE VEDRA BEA  FL   32082          1            04/25/97         00
    1511122850                           05           06/01/97          0
    1511122850                           O            05/01/12
    0


    1599121          074/074             F           31,500.00         ZZ
                                         180         31,327.18          1
    507 GRANITE RIDGE PLACE UNIT 2     8.625            312.51         70
                                       8.375            312.51       45,000.00
    ATLANTA          GA   30350          1            05/21/97         00
    1511126625                           07           07/01/97          0
    1511126625                           O            06/01/12
    0


    1599122          074/074             F          360,000.00         ZZ
                                         180        357,889.26          1
    1250 GOLF COURSE ROAD              7.875          3,414.42         72
                                       7.625          3,414.42      500,000.00
    HARTSVILLE       SC   29550          2            06/02/97         00
    1511128777                           05           07/01/97          0
    1511128777                           O            06/01/12
    0


    1599123          074/074             F           61,875.00         ZZ
                                         180         61,531.73          1
    1189 PHYLLIS AVE                   8.500            609.31         75
                                       8.250            609.31       82,500.00
    LARGO            FL   33771          1            05/30/97         00
    1511132082                           05           07/01/97          0
    1511132082                           O            06/01/12
    0
1




    1599124          074/074             F          245,000.00         ZZ
                                         180        242,885.12          1
    918 26TH STREET                    8.125          2,359.06         61
                                       7.875          2,359.06      402,000.00
    SANTA MONICA     CA   90403          1            04/08/97         00
    1512094047                           05           06/01/97          0
    1512094047                           O            05/01/12
    0


    1599125          074/074             F          465,000.00         ZZ
                                         180        462,362.42          1
    196 CASITAS AVENUE                 8.250          4,511.15         59
                                       8.000          4,511.15      800,000.00
    SAN FRANCISCO    CA   94127          5            05/21/97         00
    1512101029                           05           07/01/97          0
    1512101029                           O            06/01/12
    0


    1599126          074/074             F          249,500.00         ZZ
                                         180        247,298.47          1
    1134 E PRINCETON AVENUE            7.875          2,366.39         75
                                       7.625          2,366.39      333,000.00
    SALT LAKE CITY   UT   84105          5            03/28/97         00
    1513130929                           05           06/01/97          0
    1513130929                           O            05/01/12
    0


    1599127          074/074             F          130,000.00         ZZ
                                         180        129,243.56          1
    10266 GARNETT                      8.125          1,251.75         80
                                       7.875          1,251.75      163,000.00
    OVERLAND PARK    KS   66214          5            05/08/97         00
    1513136131                           05           07/01/97          0
    1513136131                           O            06/01/12
    0


    1599128          074/074             F           52,500.00         ZZ
                                         180         52,197.95          1
    N 1211 COLONY SURF DRIVE           8.125            505.51         75
                                       7.875            505.51       70,000.00
    LILLIWAUP        WA   98555          1            05/13/97         00
    1513142054                           03           07/01/97          0
    1513142054                           O            06/01/12
    0


    1599129          074/074             F          250,000.00         ZZ
                                         180        248,518.01          1
1


    1730 NW LACAMAS DRIVE              7.750          2,353.19         70
                                       7.500          2,353.19      360,000.00
    CAMAS            WA   98607          1            05/23/97         00
    1513149723                           05           07/01/97          0
    1513149723                           O            06/01/12
    0


    1599130          074/074             F          324,000.00         ZZ
                                         180        323,032.17          1
    3121 AMESBURY DRIVE                7.625          3,026.58         80
                                       7.375          3,026.58      405,000.00
    PLANO            TX   75093          1            06/10/97         00
    1524002920                           03           08/01/97          0
    1524002920                           O            07/01/12
    0


    1599131          074/074             F          600,000.00         ZZ
                                         180        596,482.09          1
    2916 HANOVER STREET                7.875          5,690.70         64
                                       7.625          5,690.70      951,661.00
    UNIVERSITY PARK  TX   75205          1            05/30/97         00
    1524009191                           05           07/01/97          0
    1524009191                           O            06/01/12
    0


    1599132          074/074             F          601,600.00         ZZ
                                         180        598,033.74          1
    11306 INNISFREE LANE               7.750          5,662.72         80
                                       7.500          5,662.72      752,000.00
    HOUSTON          TX   77024          1            05/29/97         00
    1532008536                           05           07/01/97          0
    1532008536                           O            06/01/12
    0


    1599133          074/074             F          604,000.00         ZZ
                                         180        600,611.73          1
    16250 SANBORN ROAD                 8.375          5,903.66         80
                                       8.125          5,903.66      755,000.00
    SARATOGA         CA   95070          1            05/23/97         00
    1561352954                           05           07/01/97          0
    1561352954                           O            06/01/12
    0


    1599134          074/074             F           50,700.00         ZZ
                                         180         50,120.88          1
    320 STONERIDGE DRIVE               8.250            491.86         65
                                       8.000            491.86       78,000.00
    MOORE            OK   73160          5            03/24/97         00
    1563148110                           05           05/01/97          0
1


    1563148110                           O            04/01/12
    0


    1599135          074/074             F          153,750.00         ZZ
                                         180        152,877.87          1
    4903 WATERBECK                     8.250          1,491.60         75
                                       8.000          1,491.60      205,000.00
    FULSHEAR         TX   77441          1            05/23/97         00
    1563153154                           03           07/01/97          0
    1563153154                           O            06/01/12
    0


    1599136          074/074             F          232,000.00         ZZ
                                         180        230,578.85          1
    6720 MEADOWCREEK DRIVE             7.375          2,134.23         80
                                       7.125          2,134.23      290,000.00
    DALLAS           TX   75240          1            05/28/97         00
    1563155400                           05           07/01/97          0
    1563155400                           O            06/01/12
    0


    1599137          074/074             F           60,000.00         ZZ
                                         180         59,640.40          1
    921 GAWF LANE                      7.625            560.48         54
                                       7.375            560.48      112,000.00
    MUSKOGEE         OK   74403          1            05/30/97         00
    1563156120                           03           07/01/97          0
    1563156120                           O            06/01/12
    0


    1599138          074/074             F          106,500.00         ZZ
                                         180        106,178.36          1
    11113 EAST 75TH PLACE SOUTH        7.500            987.27         75
                                       7.250            987.27      142,000.00
    TULSA            OK   74133          1            06/20/97         00
    1563156480                           03           08/01/97          0
    1563156480                           O            07/01/12
    0


    1599139          074/074             F          256,800.00         ZZ
                                         180        255,294.34          1
    11455 SW MUIRWOOD DRIVE            7.875          2,435.62         80
                                       7.625          2,435.62      325,000.00
    PORTLAND         OR   97225          2            05/27/97         00
    1565160172                           03           07/01/97          0
    1565160172                           O            06/01/12
    0


1


    1599140          074/074             F          360,000.00         ZZ
                                         180        357,818.70          1
    7814 129TH DRIVE SOUTH EAST        7.500          3,337.25         80
                                       7.250          3,337.25      450,000.00
    SNOHOMISH        WA   98290          5            05/29/97         00
    1565160638                           05           07/01/97          0
    1565160638                           O            06/01/12
    0


    1599141          074/074             F           50,400.00         ZZ
                                         180         50,114.10          1
    5330 RIVER BLUFF FARM ROAD         8.250            488.96         80
                                       8.000            488.96       63,000.00
    TOBACCOVILLE     NC   27050          5            06/02/97         00
    1566099237                           05           07/01/97          0
    1566099237                           O            06/01/12
    0


    1599142          074/074             F          550,000.00         ZZ
                                         180        548,375.06          1
    6635 WEST OQUENDO ROAD             7.750          5,177.02         62
                                       7.500          5,177.02      900,000.00
    LAS VEGAS        NV   89118          2            06/20/97         00
    1567194685                           05           08/01/97          0
    1567194685                           O            07/01/12
    0


    1599143          074/074             F          226,400.00         T
                                         180        223,756.64          1
    28 PELICAN REACH                   8.000          2,163.60         80
                                       7.750          2,163.60      283,000.00
    ISLE OF PALMS    SC   29451          1            04/04/97         00
    1577070791                           03           05/01/97          0
    1577070791                           O            04/01/12
    0


    1599145          074/074             F          100,000.00         T
                                         180         99,439.01          1
    3401 PENINSULA AT SHELTER,COVE     8.375            977.43         32
                                       8.125            977.43      319,900.00
    HILTON HEAD      SC   29928          1            05/29/97         00
    1577074067                           03           07/01/97          0
    1577074067                           O            06/01/12
    0


    1599146          074/074             F           63,750.00         ZZ
                                         180         63,563.72          1
    128 BATE AVENUE                    7.875            604.64         76
                                       7.625            604.64       84,000.00
1


    GALLATIN         TN   37066          5            06/12/97         00
    1577079413                           05           08/01/97          0
    1577079413                           O            07/01/12
    0


    1599147          074/074             F          650,000.00         ZZ
                                         180        648,079.62          1
    44 BRAMS POINT ROAD                7.750          6,118.30         52
                                       7.500          6,118.30    1,250,000.00
    HILTON HEAD ISL  SC   29926          5            06/13/97         00
    1577079424                           03           08/01/97          0
    1577079424                           O            07/01/12
    0


    1599148          074/074             F           40,000.00         ZZ
                                         180         39,870.83          1
    110 WEST FOURTH AVENUE             7.375            367.97         80
                                       7.125            367.97       50,000.00
    HOHENWALD        TN   38462          5            06/13/97         00
    1577081970                           05           08/01/97          0
    1577081970                           O            07/01/12
    0


    1599149          074/074             F           73,850.00         ZZ
                                         180         73,638.94          1
    4611 8TH STREET CT E               8.125            711.09         55
                                       7.875            711.09      136,000.00
    ELLENTON         FL   34222          5            06/18/97         00
    1577082702                           05           08/01/97          0
    1577082702                           O            07/01/12
    0


    1599150          074/074             F           68,800.00         ZZ
                                         180         68,614.04          1
    1498 MOUNT PLEASANT ROAD           8.750            687.63         80
                                       8.500            687.63       86,000.00
    KINGSTON SPRING  TN   37082          5            06/13/97         00
    1577083670                           05           08/01/97          0
    1577083670                           O            07/01/12
    0


    1599151          074/074             F          467,850.00         ZZ
                                         180        465,015.23          1
    2185 BEAR DRIVE                    7.500          4,337.03         75
                                       7.250          4,337.03      627,000.00
    STEAMBOAT SPRIN  CO   80477          2            05/30/97         00
    1579044497                           05           07/01/97          0
    1579044497                           O            06/01/12
    0
1




    1599152          074/074             F           46,500.00         T
                                         180         46,213.63          1
    50 VILLAGE DRIVE UNIT # 933        8.875            468.19         39
                                       8.625            468.19      122,000.00
    WINTER PARK      CO   80482          2            05/27/97         00
    1579048374                           01           07/01/97          0
    1579048374                           O            06/01/12
    0


    1599153          074/074             F          122,500.00         ZZ
                                         180        121,100.69          1
    2 LEDGEWOOD DRIVE                  8.250          1,188.43         69
                                       8.000          1,188.43      178,000.00
    NORTH BRANFORD   CT   06471          5            03/26/97         00
    1580045158                           05           05/01/97          0
    1580045158                           O            04/01/12
    0


    1599155          074/074             F          233,000.00         ZZ
                                         180        231,663.66          1
    17273 NORTHVILLE TRAIL             8.125          2,243.52         65
                                       7.875          2,243.52      359,400.00
    NORTHVILLE       MI   48167          1            05/30/97         00
    1581090169                           05           07/01/97          0
    1581090169                           O            06/01/12
    0


    1599156          074/074             F           73,500.00         ZZ
                                         180         72,975.51          1
    24251 MANISTEE                     8.750            734.60         75
                                       8.500            734.60       98,000.00
    OAK PARK         MI   48237          2            05/22/97         00
    1581100900                           05           07/01/97          0
    1581100900                           O            06/01/12
    0


    1599157          074/074             F           84,000.00         ZZ
                                         180         83,772.96          1
    3149 PINE VALLEY ROAD              8.750            839.54         80
                                       8.500            839.54      105,000.00
    COLUMBUS         OH   43219          5            05/29/97         00
    1581101710                           05           08/01/97          0
    1581101710                           O            07/01/12
    0


    1599158          074/074             F          106,400.00         ZZ
                                         180        105,822.73          1
1


    215 RIVERVIEW PLACE                8.750          1,063.42         80
                                       8.500          1,063.42      133,000.00
    ROSSFORD         OH   43460          5            05/22/97         00
    1581104092                           05           07/01/97          0
    1581104092                           O            06/01/12
    0


    1599160          074/074             F           89,600.00         ZZ
                                         180         89,352.34          1
    118 SOUTH MAIN STREET              8.500            882.33         80
                                       8.250            882.33      112,000.00
    PENDLETON        IN   46064          5            06/06/97         00
    1581105914                           05           08/01/97          0
    1581105914                           O            07/01/12
    0


    1599161          074/074             F          185,000.00         ZZ
                                         180        184,471.26          1
    31355 ARTHUR ROAD                  8.125          1,781.34         70
                                       7.875          1,781.34      265,000.00
    SOLON            OH   44139          1            06/12/97         00
    1581107830                           05           08/01/97          0
    1581107830                           O            07/01/12
    0


    1599162          074/074             F           52,000.00         ZZ
                                         180         51,856.26          1
    19171 GREENLAWN STREET             8.500            512.07         80
                                       8.250            512.07       65,000.00
    DETROIT          MI   48221          5            06/20/97         00
    1581108242                           05           08/01/97          0
    1581108242                           O            07/01/12
    0


    1599163          074/074             F          407,000.00         ZZ
                                         180        405,784.18          1
    2 MISTY MANOR                      7.625          3,801.91         74
                                       7.375          3,801.91      550,000.00
    HUNTINGTON       WV   25702          2            06/19/97         00
    1581109165                           05           08/01/97          0
    1581109165                           O            07/01/12
    0


    1599164          074/074             F           92,000.00         ZZ
                                         180         91,737.06          1
    237 ACEWOOD BLVD                   8.125            885.86         80
                                       7.875            885.86      115,000.00
    MADISON          WI   53714          5            06/12/97         00
    1583041460                           05           08/01/97          0
1


    1583041460                           O            07/01/12
    0


    1599165          074/074             F           34,200.00         ZZ
                                         180         34,112.64          1
    309 CENTRAL AVENUE                 9.375            354.55         71
                                       9.125            354.55       48,500.00
    PEVELY           MO   63070          2            06/10/97         00
    1583049971                           05           08/01/97          0
    1583049971                           O            07/01/12
    0


    1599166          074/074             F           67,600.00         ZZ
                                         180         67,415.23          1
    1409 CHALLIS DRIVE                 8.625            670.65         80
                                       8.375            670.65       84,500.00
    BLOOMINGTON      IL   61704          5            06/20/97         00
    1583052375                           05           08/01/97          0
    1583052375                           O            07/01/12
    0


    1599167          074/074             F          140,000.00         ZZ
                                         180        138,778.13          1
    69 PHILIP AVENUE                   8.000          1,337.92         80
                                       7.750          1,337.92      175,000.00
    ELMWOOD PARK     NJ   07407          5            04/11/97         00
    1587062235                           05           06/01/97          0
    1587062235                           O            05/01/12
    0


    1599168          074/074             F          128,500.00         ZZ
                                         180        127,366.16          1
    7701 DOE LANE                      7.875          1,218.76         69
                                       7.625          1,218.76      187,000.00
    GLENSIDE         PA   19038          2            04/01/97         00
    1587062836                           05           06/01/97          0
    1587062836                           O            05/01/12
    0


    1599169          074/074             F          300,000.00         ZZ
                                         180        299,113.67          1
    125 RAYNHAM ROAD                   7.750          2,823.83         51
                                       7.500          2,823.83      590,000.00
    L. MERION TWP    PA   19066          2            06/04/97         00
    1587065889                           05           08/01/97          0
    1587065889                           O            07/01/12
    0


1


    1599170          074/074             F           60,000.00         ZZ
                                         180         59,234.84          1
    4651 LEIPER STREET                 8.375            586.46         67
                                       8.125            586.46       90,000.00
    PHILADELPHIA     PA   19124          1            05/20/97         00
    1587067727                           05           07/01/97          0
    1587067727                           O            06/01/12
    0


    1599171          074/074             F          255,000.00         ZZ
                                         180        252,087.20          1
    5810 24TH AVENUE SW                8.250          2,473.86         85
                                       8.000          2,473.86      303,000.00
    NAPLES           FL   34116          2            03/26/97         10
    1589059934                           05           05/01/97         30
    1589059934                           O            04/01/12
    0


    1599172          074/074             F           67,000.00         ZZ
                                         180         66,352.73          1
    660 EAST 65TH STREET               8.750            669.64         54
                                       8.500            669.64      125,000.00
    HIALEAH          FL   33013          2            04/07/97         00
    1589103606                           05           06/01/97          0
    1589103606                           O            05/01/12
    0


    1599173          074/074             F          250,000.00         ZZ
                                         180        247,888.99          1
    791 SW 75 TERRACE                  8.375          2,443.57         55
                                       8.125          2,443.57      460,000.00
    FORT LAUDERDALE  FL   33317          5            04/03/97         00
    1589103617                           03           06/01/97          0
    1589103617                           O            05/01/12
    0


    1599174          074/074             F          125,250.00         ZZ
                                         180        124,144.81          1
    1717 N BAYSHORE DRIVE, UNIT A-     7.875          1,187.94         75
    2657                               7.625          1,187.94      167,000.00
    MIAMI            FL   33132          1            04/16/97         00
    1589106488                           01           06/01/97          0
    1589106488                           O            05/01/12
    0


    1599175          074/074             F          635,000.00         T
                                         180        631,437.83          1
    16 NORTH PELICAN DRIVE             8.375          6,206.66         74
                                       8.125          6,206.66      860,000.00
1


    KEY LARGO        FL   33037          1            05/28/97         00
    1589112742                           03           07/01/97          0
    1589112742                           O            06/01/12
    0


    1599176          074/074             F          268,700.00         ZZ
                                         180        266,229.95          1
    476 NW 120 DRIVE                   8.500          2,646.00         80
                                       8.250          2,646.00      335,895.00
    CORAL SPRINGS    FL   33071          1            05/29/97         00
    1589113326                           03           07/01/97          0
    1589113326                           O            06/01/12
    0


    1599177          074/074             F           50,400.00         ZZ
                                         180         50,262.24          1
    43105 HIGHWAY 64 EAST              8.625            500.01         80
                                       8.375            500.01       63,000.00
    MYAKKA CITY      FL   34251          5            06/02/97         00
    1589115580                           05           08/01/97          0
    1589115580                           O            07/01/12
    0


    1599178          074/074             F          300,000.00         ZZ
                                         180        299,103.86          1
    18658 BASELEG AVENUE               7.625          2,802.39         58
                                       7.375          2,802.39      525,000.00
    NORTH FORT MYER  FL   33912          5            06/11/97         00
    1589117021                           03           08/01/97          0
    1589117021                           O            07/01/12
    0


    1599179          074/074             F           90,300.00         ZZ
                                         180         89,713.19          1
    14720 SW 129 PLACE ROA             8.875            909.19         75
                                       8.625            909.19      120,450.00
    MIAMI            FL   33186          1            06/09/97         00
    1589117735                           05           08/01/97          0
    1589117735                           O            07/01/12
    0


    1599180          074/074             F        1,000,000.00         ZZ
                                         180        994,452.28          1
    4 LITTLE POND                      8.500          9,847.40         71
                                       8.250          9,847.40    1,425,000.00
    LAGUNA NIGUEL    CA   92677          2            05/19/97         00
    1595036864                           03           07/01/97          0
    1595036864                           O            06/01/12
    0
1




    1599181          074/074             F          330,000.00         ZZ
                                         180        329,035.74          1
    5407 CALVIN AVENUE                 7.875          3,129.89         55
                                       7.625          3,129.89      600,000.00
    TARZANA          CA   91356          5            06/09/97         00
    1596032417                           05           08/01/97          0
    1596032417                           O            07/01/12
    0


    1599182          074/074             F          318,000.00         ZZ
                                         180        317,081.02          1
    2122 VETERAN AVENUE                8.000          3,038.98         78
                                       7.750          3,038.98      410,000.00
    LOS ANGELES      CA   90025          2            06/16/97         00
    1596033180                           05           08/01/97          0
    1596033180                           O            07/01/12
    0


    1599183          074/074             F          320,000.00         ZZ
                                         180        318,071.37          1
    5709 JESSICA                       7.625          2,989.22         80
                                       7.375          2,989.22      401,000.00
    ROLLING MEADOWS  IL   60008          1            05/30/97         00
    1610002447                           05           07/01/97          0
    1610002447                           O            06/01/12
    0


    1599184          074/074             F          374,000.00         ZZ
                                         180        372,895.05          1
    264 MOCKINGBIRD LANE               7.750          3,520.37         80
                                       7.500          3,520.37      467,500.00
    BARRINGTON       IL   60010          1            06/26/97         00
    1610005354                           05           08/01/97          0
    1610005354                           O            07/01/12
    0


    1599185          074/074             F          292,000.00         ZZ
                                         180        290,977.08          1
    32 ROCK RIVER CT                   8.125          2,811.62         80
                                       7.875          2,811.62      365,000.00
    NAPERVILLE       IL   60565          1            06/13/97         00
    1613025449                           05           08/01/97          0
    1613025449                           O            07/01/12
    0


    1599187          074/074             F          375,000.00         ZZ
                                         180        373,879.82          1
1


    4405 BROWNDALE AVE                 7.625          3,502.99         52
                                       7.375          3,502.99      732,500.00
    EDINA            MN   55424          1            06/06/97         00
    1661102085                           05           08/01/97          0
    1661102085                           O            07/01/12
    0


    1599188          074/074             F          534,400.00         ZZ
                                         180        531,335.04          1
    1526 CEDAR FARM LANE               8.125          5,145.64         80
                                       7.875          5,145.64      668,000.00
    ANNAPOLIS        MD   21401          5            05/16/97         00
    1751100788                           05           07/01/97          0
    1751100788                           O            06/01/12
    0


    1599738          H05/H05             F          300,000.00         ZZ
                                         180        299,093.96          1
    215 FRASHER WAY                    7.500          2,781.04         67
                                       7.250          2,781.04      450,050.00
    DULUTH           GA   30155          1            06/18/97         00
    017201001                            03           08/01/97          0
    017201001                            O            07/01/12
    0


    1600062          H10/H10             F          241,000.00         ZZ
                                         180        241,000.00          1
    14 COLD HILL ROAD                  7.500          2,234.10         55
                                       7.250          2,234.10      440,000.00
    MENDHAM          NJ   07945          1            07/24/97         00
    524609                               05           09/01/97          0
    524609                               O            08/01/12
    0


    1600262          686/G01             F           69,200.00         ZZ
                                         180         69,002.22          1
    4116 COVE LANE #F                  8.125            666.32         75
                                       7.875            666.32       93,000.00
    GLENVIEW         IL   60025          2            06/17/97         00
    0430285635                           01           08/01/97          0
    0818231680                           O            07/01/12
    0


    1600324          686/G01             F          140,100.00         ZZ
                                         180        139,278.57          1
    2430 WENTWORTH OAKS COURT          7.875          1,328.78         75
                                       7.625          1,328.78      187,100.00
    LEAGUE CITY      TX   77573          1            05/28/97         00
    0430289926                           03           07/01/97          0
1


    818288383                            O            06/01/12
    0


    1600445          943/943             F          399,900.00         ZZ
                                         180        396,282.85          1
    10 WILD RUN                        7.875          3,792.86         80
                                       7.625          3,792.86      499,900.00
    SMITHTOWN        NY   11787          1            05/27/97         00
    6090029164                           05           07/01/97          0
    6090029164                           O            06/01/12
    0


    1600447          943/943             F           49,500.00         ZZ
                                         180         48,742.27          1
    6109 SPRING KNOLL DRIVE            7.500            458.88         53
                                       7.250            458.88       95,000.00
    HARRISBURG       PA   17111          2            01/31/97         00
    6111112409                           09           04/01/97          0
    6111112409                           O            03/01/12
    0


    1600448          943/943             F          250,000.00         ZZ
                                         180        248,417.90          1
    2 EASTWAY                          7.000          2,247.08         44
                                       6.750          2,247.08      575,000.00
    EASTCHESTER      NY   10708          1            05/15/97         00
    6111112784                           05           07/01/97          0
    6111112784                           O            06/01/12
    0


    1600449          943/943             F          225,000.00         ZZ
                                         180        222,104.77          1
    250 WOODCREEK LANE                 6.875          2,006.68         76
                                       6.625          2,006.68      297,640.00
    FAYETTEVILLE     GA   30215          1            03/19/97         00
    6111112943                           03           05/01/97          0
    6111112943                           O            04/01/12
    0


    1600451          943/943             F           33,750.00         ZZ
                                         180         33,255.76          1
    311 EAST 71ST STREET APT 3E        8.000            322.54         75
                                       7.750            322.54       45,000.00
    NEW YORK         NY   10021          1            02/25/97         00
    6559600221                           10           04/01/97          0
    6559600221                           O            03/01/12
    0


1


    1600452          943/943             F          253,600.00         ZZ
                                         180        252,029.55          1
    2783 OAKBROOK DRIVE                7.250          2,315.03         80
                                       7.000          2,315.03      317,000.00
    FORT LAUDERDALE  FL   33332          1            05/29/97         00
    7050013317                           03           07/01/97          0
    7050013317                           O            06/01/12
    0


    1600453          943/943             F          350,000.00         ZZ
                                         180        345,544.28          1
    4 SILVER TRAIL CIRCLE              7.000          3,145.90         64
                                       6.750          3,145.90      555,000.00
    NEWTOWN          PA   18940          1            03/05/97         00
    7080044266                           05           05/01/97          0
    7080044266                           O            04/01/12
    0


    1600454          943/943             F          270,000.00         ZZ
                                         180        267,429.54          1
    321 NOTTINGHAM DR                  7.000          2,426.84         70
                                       6.750          2,426.84      390,000.00
    CHAPEL HILL      NC   27514          1            04/18/97         00
    7080044932                           05           06/01/97          0
    7080044932                           O            05/01/12
    0


    1600455          943/943             F          415,900.00         ZZ
                                         180        412,149.26          1
    2108 LAKE RIDGE WAY                7.625          3,885.05         80
                                       7.375          3,885.05      519,900.00
    FRANKLIN         TN   37064          1            04/30/97         00
    7080045270                           03           06/01/97          0
    7080045270                           O            05/01/12
    0


    1600456          943/943             F          300,000.00         ZZ
                                         180        297,332.12          1
    118 SETTING SUN LN                 7.875          2,845.35         75
                                       7.625          2,845.35      400,000.00
    COLUMBIA         SC   29212          5            04/25/97         00
    7080045398                           05           06/01/97          0
    7080045398                           O            05/01/12
    0


    1600457          943/943             F          515,000.00         ZZ
                                         180        510,405.85          1
    3300 DRYDEN CT                     7.750          4,847.58         64
                                       7.500          4,847.58      815,000.00
1


    RALEIGH          NC   27609          5            04/22/97         00
    7080045468                           05           06/01/97          0
    7080045468                           O            05/01/12
    0


    1600458          943/943             F          288,000.00         ZZ
                                         180        285,426.56          1
    1524 RANDOLPH STREET NORTH         7.750          2,710.88         61
                                       7.500          2,710.88      475,000.00
    ARLINGTON        VA   22207          2            04/23/97         00
    7080045555                           05           06/01/97          0
    7080045555                           O            05/01/12
    0


    1600459          943/943             F          294,000.00         ZZ
                                         180        292,179.38          1
    4 DUCK POND ROAD                   7.250          2,683.82         80
                                       7.000          2,683.82      367,500.00
    NORWALK          CT   06855          1            05/14/97         00
    7080045565                           05           07/01/97          0
    7080045565                           O            06/01/12
    0


    1600460          943/943             F          450,000.00         ZZ
                                         180        446,029.35          1
    3452 WOODSTOCK LN                  7.875          4,268.03         36
                                       7.625          4,268.03    1,261,000.00
    MURRELLS INLET   SC   29576          2            04/25/97         00
    7080046300                           05           06/01/97          0
    7080046300                           O            05/01/12
    0


    1600461          943/943             F          270,000.00         ZZ
                                         180        267,538.42          1
    9515 WOOD BEND DRIVE               7.500          2,502.93         71
                                       7.250          2,502.93      385,000.00
    SALINE           MI   48176          1            04/30/97         00
    7080046493                           05           06/01/97          0
    7080046493                           O            05/01/12
    0


    1600462          943/943             F          399,500.00         ZZ
                                         180        395,006.68          1
    115 TIMBER RUN DR                  8.000          3,817.84         85
                                       7.750          3,817.84      470,000.00
    CANFIELD         OH   44406          1            05/01/97         01
    7080046560                           05           06/01/97          6
    7080046560                           O            05/01/12
    0
1




    1600463          943/943             F          240,000.00         ZZ
                                         180        238,561.62          1
    5100 KOALA CIRCLE                  7.625          2,241.91         80
                                       7.375          2,241.91      300,000.00
    JONESBORO        AR   72401          2            05/30/97         00
    7080046570                           05           07/01/97          0
    7080046570                           O            06/01/12
    0


    1600464          943/943             F          330,000.00         ZZ
                                         180        326,141.82          1
    27 PINE RIVER DRIVE                8.375          3,225.51         60
                                       8.125          3,225.51      550,000.00
    BENTLEYVILLE     OH   44022          5            05/02/97         00
    7080046622                           05           07/01/97          0
    7080046622                           O            06/01/12
    0


    1600465          943/943             F          564,000.00         ZZ
                                         180        558,688.17          1
    18911 TWAIN COURT                  7.125          5,108.89         80
                                       6.875          5,108.89      705,000.00
    SARATOGA         CA   95070          1            04/14/97         00
    7080046800                           05           06/01/97          0
    7080046800                           O            05/01/12
    0


    1600466          943/943             F          381,600.00         ZZ
                                         180        379,312.98          1
    950 ABERDEEN CT                    7.625          3,564.64         80
                                       7.375          3,564.64      477,000.00
    CONCORD          NC   28027          1            05/21/97         00
    7080046845                           03           07/01/97          0
    7080046845                           O            06/01/12
    0


    1600467          943/943             F          285,000.00         ZZ
                                         180        281,548.17          1
    3658 TOWNSHIP AVENUE               8.375          2,785.66         76
                                       8.125          2,785.66      375,000.00
    SIMI VALLEY      CA   93063          2            03/21/97         00
    7080047233                           05           05/01/97          0
    7080047233                           O            04/01/12
    0


    1600468          943/943             F          250,000.00         ZZ
                                         120        244,405.97          1
1


    4015 4TH ST CT NW                  7.875          3,016.71         37
                                       7.625          3,016.71      690,000.00
    HICKORY          NC   28601          5            04/23/97         00
    7080047354                           05           06/01/97          0
    7080047354                           O            05/01/07
    0


    1600469          943/943             F          371,650.00         ZZ
                                         180        368,261.60          1
    802 MICKLETON LANE                 7.500          3,445.25         90
                                       7.250          3,445.25      412,975.00
    PEACHTREE CITY   GA   30269          4            04/25/97         12
    7080047570                           03           06/01/97         12
    7080047570                           O            05/01/12
    0


    1600470          943/943             F          300,000.00         ZZ
                                         180        298,241.05          1
    1 STONECREST                       7.875          2,845.35         43
                                       7.625          2,845.35      700,000.00
    HENDERSON        NC   27536          2            05/28/97         00
    7080047665                           05           07/01/97          0
    7080047665                           O            06/01/12
    0


    1600471          943/943             F          252,000.00         ZZ
                                         180        249,776.49          1
    1345 DEERWOOD PLACE                7.875          2,390.09         80
                                       7.625          2,390.09      315,000.00
    AUBURN           CA   95603          1            04/11/97         00
    7080047695                           03           06/01/97          0
    7080047695                           O            05/01/12
    0


    1600472          943/943             F          235,000.00         T
                                         180        233,637.23          1
    114 SUMMER HAVEN COURT             8.000          2,245.79         31
                                       7.750          2,245.79      770,000.00
    GEORGETOWN       SC   29440          2            05/16/97         00
    7080047809                           01           07/01/97          0
    7080047809                           O            06/01/12
    0


    1600473          943/943             F          325,000.00         ZZ
                                         180        323,073.42          1
    889 WEST WESLEY ROAD               7.750          3,059.15         73
                                       7.500          3,059.15      450,000.00
    ATLANTA          GA   30327          1            05/19/97         00
    7080047994                           05           07/01/97          0
1


    7080047994                           O            06/01/12
    0


    1600475          943/943             F          220,000.00         ZZ
                                         180        219,364.23          1
    1975 MARYLAND AVENUE               8.000          2,102.44         74
                                       7.750          2,102.44      300,000.00
    CHARLOTTE        NC   28209          5            06/04/97         00
    7080048130                           05           08/01/97          0
    7080048130                           O            07/01/12
    0


    1600476          943/943             F          355,000.00         ZZ
                                         180        352,872.40          1
    6273 VIA DE ADRIANNA               7.625          3,316.16         78
                                       7.375          3,316.16      460,000.00
    SAN JOSE         CA   95120          2            05/01/97         00
    7080048645                           05           07/01/97          0
    7080048645                           O            06/01/12
    0


    1600477          943/943             F          256,000.00         ZZ
                                         180        254,499.03          1
    205 POPLAR SUMMITT                 7.875          2,428.03         80
                                       7.625          2,428.03      320,000.00
    BOONE            NC   28607          1            05/21/97         00
    7080048887                           05           07/01/97          0
    7080048887                           O            06/01/12
    0


    1600478          943/943             F          412,400.00         ZZ
                                         180        409,982.06          1
    202 ALKIRE LAKE DRIVE              7.875          3,911.41         80
                                       7.625          3,911.41      515,500.00
    SUGAR LAND       TX   77478          1            05/08/97         00
    7080048989                           05           07/01/97          0
    7080048989                           O            06/01/12
    0


    1600479          943/943             F          304,000.00         ZZ
                                         180        301,167.69          1
    1208 DARLINGTON OAK CIRCLE NE      7.250          2,775.10         80
                                       7.000          2,775.10      380,000.00
    ST PETERSBU      FL   33703          2            04/16/97         00
    7080049200                           05           06/01/97          0
    7080049200                           O            05/01/12
    0


1


    1600480          943/943             F          214,700.00         ZZ
                                         180        214,029.96          1
    2704 TOWNEDGE COURT                7.125          1,944.82         43
                                       6.875          1,944.82      507,500.00
    RALEIGH          NC   27612          1            06/11/97         00
    7080049874                           05           08/01/97          0
    7080049874                           O            07/01/12
    0


    1600481          943/943             F          263,500.00         ZZ
                                         180        261,850.44          1
    R00 GOLDEN WINGS WAY               7.125          2,386.87         52
                                       6.875          2,386.87      513,500.00
    GREER            SC   29650          1            05/16/97         00
    7080049879                           03           07/01/97          0
    7080049879                           O            06/01/12
    0


    1600482          943/943             F          475,000.00         ZZ
                                         180        460,893.55          1
    10038 CHARTWELL MANOR COURT        7.500          4,403.31         56
                                       7.250          4,403.31      860,000.00
    POTOMAC          MD   20854          2            05/27/97         00
    7080050214                           03           07/01/97          0
    7080050214                           O            06/01/12
    0


    1600483          943/943             F          545,000.00         ZZ
                                         180        543,372.01          1
    3410 HICKORY HILL ROAD             7.625          5,091.01         63
                                       7.375          5,091.01      875,000.00
    BROOKS           GA   30205          5            06/04/97         00
    7080050253                           05           08/01/97          0
    7080050253                           O            07/01/12
    0


    1600484          943/943             F          284,000.00         ZZ
                                         180        282,334.90          1
    7 BENT OAK LANE                    7.875          2,693.60         80
                                       7.625          2,693.60      355,000.00
    ASHEVILLE        NC   28803          1            05/30/97         00
    7080050307                           03           07/01/97          0
    7080050307                           O            06/01/12
    0


    1600485          943/943             F          260,000.00         ZZ
                                         180        259,214.76          1
    513 SPRING VALLEY DR               7.500          2,410.24         57
                                       7.250          2,410.24      462,000.00
1


    RALEIGH          NC   27609          1            06/02/97         00
    7080050357                           05           08/01/97          0
    7080050357                           O            07/01/12
    0


    1600486          943/943             F          225,000.00         ZZ
                                         180        223,651.51          1
    17722 DRUMMER LANE                 7.625          2,101.80         49
                                       7.375          2,101.80      463,750.00
    WILDWOOD         MO   63005          1            05/30/97         00
    7080050359                           03           07/01/97          0
    7080050359                           O            06/01/12
    0


    1600487          943/943             F          240,000.00         ZZ
                                         180        238,513.74          1
    615 WATBORO HILL DRIVE             7.250          2,190.88         66
                                       7.000          2,190.88      365,000.00
    ALPHARETTA       GA   30201          1            05/30/97         00
    7080050425                           03           07/01/97          0
    7080050425                           O            06/01/12
    0


    1600488          943/943             F          310,400.00         ZZ
                                         180        308,498.59          1
    3530 TRACY DRIVE                   7.375          2,855.45         90
                                       7.125          2,855.45      345,000.00
    SANTA CLARA      CA   95051          1            05/21/97         14
    7080050579                           05           07/01/97         25
    7080050579                           O            06/01/12
    0


    1600489          943/943             F          312,000.00         ZZ
                                         180        310,170.65          1
    17 COLLINS RIDGE DRIVE             7.875          2,959.17         75
                                       7.625          2,959.17      420,000.00
    GREENVILLE       SC   29607          5            05/23/97         00
    7080051032                           05           07/01/97          0
    7080051032                           O            06/01/12
    0


    1600490          943/943             F          375,000.00         ZZ
                                         180        372,677.79          1
    1038 BRIGHT OAK PLACE              7.250          3,423.24         75
                                       7.000          3,423.24      500,000.00
    SAN JOSE         CA   95120          1            05/27/97         00
    7080051035                           05           07/01/97          0
    7080051035                           O            06/01/12
    0
1




    1600491          943/943             F          270,900.00         ZZ
                                         180        269,276.42          1
    13872 EAST GRAND AVENUE            7.625          2,530.56         90
                                       7.375          2,530.56      301,010.00
    AURORA           CO   80012          1            05/13/97         11
    7090034179                           03           07/01/97         12
    7090034179                           O            06/01/12
    0


    1600492          943/943             F          295,000.00         ZZ
                                         180        292,267.74          1
    1045 VIA MARBRISA                  7.250          2,692.95         74
                                       7.000          2,692.95      400,000.00
    ENCINITAS        CA   92024          2            05/09/97         00
    7090034427                           03           07/01/97          0
    7090034427                           O            06/01/12
    0


    1600493          943/943             F          350,000.00         ZZ
                                         180        347,992.63          1
    229 MERRIWEATHER                   8.125          3,370.09         59
                                       7.875          3,370.09      595,000.00
    GROSSE PT FARMS  MI   48236          5            04/29/97         00
    7090035178                           05           07/01/97          0
    7090035178                           O            06/01/12
    0


    1600495          943/943             F          264,800.00         ZZ
                                         180        263,199.83          1
    15 PUPS PATH                       7.250          2,417.27         80
                                       7.000          2,417.27      331,000.00
    FORT SALONG      NY   11768          1            06/02/97         00
    7090035581                           05           08/01/97          0
    7090035581                           O            07/01/12
    0


    1600496          943/943             F          305,500.00         ZZ
                                         180        302,744.85          1
    3043 MOUNTAIN VIEW DRIVE           7.625          2,853.77         63
                                       7.375          2,853.77      485,000.00
    LAGUNA BEACH     CA   92651          2            04/29/97         00
    7090035818                           05           06/01/97          0
    7090035818                           O            05/01/12
    0


    1600497          943/943             F          226,350.00         ZZ
                                         180        225,022.86          1
1


    9310 NORTHEAST 125TH STREET        7.875          2,146.82         80
                                       7.625          2,146.82      282,950.00
    KIRKLAND         WA   98034          1            05/16/97         00
    7090035848                           05           07/01/97          0
    7090035848                           O            06/01/12
    0


    1600498          943/943             F          300,000.00         ZZ
                                         180        298,279.39          1
    422 EAST 72ND STREET               8.125          2,888.65         62
                                       7.875          2,888.65      486,000.00
    NEW YORK         NY   10021          1            05/27/97         00
    7090035890                           08           07/01/97          0
    7090035890                           O            06/01/12
    0


    1600499          943/943             F          492,000.00         ZZ
                                         180        489,115.31          1
    811 TUMBLEWEED LANE                7.875          4,666.38         75
                                       7.625          4,666.38      660,000.00
    FALLBROOK        CA   92028          2            05/12/97         00
    7090036107                           05           07/01/97          0
    7090036107                           O            06/01/12
    0


    1600502          943/943             F          397,000.00         ZZ
                                         180        394,646.60          1
    4140 COLBATH AVE                   7.750          3,736.87         68
                                       7.500          3,736.87      590,000.00
    SHERMAN OAKS     CA   91423          2            05/22/97         00
    7090036316                           05           07/01/97          0
    7090036316                           O            06/01/12
    0


    1600503          943/943             F          225,000.00         ZZ
                                         180        223,723.74          1
    2300 SPRUCE RIDGE DRIVE            8.250          2,182.82         75
                                       8.000          2,182.82      300,000.00
    OCEOLA TOWNSHIP  MI   48843          5            05/29/97         00
    7090036585                           05           07/01/97          0
    7090036585                           O            06/01/12
    0


    1600504          943/943             F          367,000.00         ZZ
                                         180        364,918.28          1
    143 MILL ROAD                      8.250          3,560.42         52
                                       8.000          3,560.42      715,000.00
    NEW CANAAN       CT   06840          5            05/12/97         00
    7090036629                           05           07/01/97          0
1


    7090036629                           O            06/01/12
    0


    1600505          943/943             F          267,000.00         ZZ
                                         180        265,434.52          1
    33639 INVERNESS DR                 7.875          2,532.37         75
                                       7.625          2,532.37      356,000.00
    EVERGREEN        CO   80439          1            05/23/97         00
    7090036883                           03           07/01/97          0
    7090036883                           O            06/01/12
    0


    1600506          943/943             F          330,000.00         ZZ
                                         180        328,982.25          1
    8 RIVERVIEW LANE                   7.750          3,106.21         76
                                       7.500          3,106.21      435,000.00
    HO HO KUS        NJ   07423          1            06/12/97         00
    7090036890                           05           08/01/97          0
    7090036890                           O            07/01/12
    0


    1600507          943/943             F          260,000.00         ZZ
                                         180        258,389.91          1
    9100 WEST HILLCREST                7.250          2,373.45         68
                                       7.000          2,373.45      384,000.00
    PALOS PARK       IL   60464          1            05/29/97         00
    7090036954                           05           07/01/97          0
    7090036954                           O            06/01/12
    0


    1600508          943/943             F          380,000.00         ZZ
                                         180        378,864.88          1
    13636 SOUTH VESTRY ROAD            7.625          3,549.70         80
                                       7.375          3,549.70      475,000.00
    DRAPER           UT   84020          1            06/04/97         00
    7090037133                           05           08/01/97          0
    7090037133                           O            07/01/12
    0


    1600509          943/943             F          228,750.00         ZZ
                                         180        227,512.66          1
    2825 SOUTH OAKWOOD DRIVE 900 E     8.250          2,219.20         75
                                       8.000          2,219.20      305,000.00
    BOUNTIFUL        UT   84010          5            06/02/97         00
    7090037139                           05           08/01/97          0
    7090037139                           O            07/01/12
    0


1


    1600510          943/943             F          227,200.00         ZZ
                                         180        226,483.19          1
    17135 ABBEY ROAD                   7.000          2,042.14         80
                                       6.750          2,042.14      284,000.00
    BAINBRIDGE       OH   44023          1            06/26/97         00
    7090037607                           05           08/01/97          0
    7090037607                           O            07/01/12
    0


    1600511          943/943             F          256,000.00         ZZ
                                         180        255,251.96          1
    2800 SOUTH OCEAN BLVD  #7A         7.875          2,428.04         80
                                       7.625          2,428.04      320,000.00
    BOCA RATON       FL   33432          1            06/16/97         00
    7090038237                           08           08/01/97          0
    7090038237                           O            07/01/12
    0


    1600512          943/943             F          231,600.00         ZZ
                                         180        230,853.29          1
    4824 QUARTON                       6.750          2,049.46         80
                                       6.500          2,049.46      289,550.00
    BLOOMFIELD       MI   48302          1            06/13/97         00
    7090038400                           05           08/01/97          0
    7090038400                           O            07/01/12
    0


    1600513          943/943             F          239,000.00         ZZ
                                         180        238,278.19          1
    80 SOUTH EUDORA STREET             7.500          2,215.56         65
                                       7.250          2,215.56      370,000.00
    DENVER           CO   80222          5            06/23/97         00
    7090038812                           05           08/01/97          0
    7090038812                           O            07/01/12
    0


    1600516          943/943             F          325,000.00         ZZ
                                         180        323,073.42          1
    16 FALCONS RIDGE CIRCLE            7.750          3,059.15         68
                                       7.500          3,059.15      480,000.00
    HOLMDEL          NJ   07733          5            05/05/97         00
    7111114288                           05           07/01/97          0
    7111114288                           O            06/01/12
    0


    1600517          943/943             F          300,000.00         ZZ
                                         180        293,342.84          1
    5 RENEE COURT                      7.625          2,802.39         74
                                       7.375          2,802.39      410,000.00
1


    WOODCLIFF LAKE   NJ   07675          2            03/26/97         00
    7111114395                           05           05/01/97          0
    7111114395                           O            04/01/12
    0


    1600518          943/943             F          477,750.00         T
                                         180        474,979.54          1
    1711 BREAKERS WEST BLVD            8.000          4,565.63         65
                                       7.750          4,565.63      735,000.00
    WEST PALM BEACH  FL   33411          1            05/09/97         00
    7111114749                           03           07/01/97          0
    7111114749                           O            06/01/12
    0


    1600519          943/943             F          325,500.00         ZZ
                                         180        323,591.52          1
    211 PLEASANT OAKS COURT            7.875          3,087.21         82
                                       7.625          3,087.21      400,000.00
    PLEASANT HILL    CA   94523          2            05/07/97         10
    7111115116                           05           07/01/97          6
    7111115116                           O            06/01/12
    0


    1600520          943/943             F          448,000.00         ZZ
                                         180        440,512.39          1
    29 REVERE COURT                    7.250          4,089.63         80
                                       7.000          4,089.63      560,000.00
    WEST WINDSOR TO  NJ   08550          1            04/04/97         00
    7111115547                           05           06/01/97          0
    7111115547                           O            05/01/12
    0


    1600521          943/943             F          220,500.00         ZZ
                                         180        219,876.78          1
    531 LAUREL LANE                    8.250          2,139.16         70
                                       8.000          2,139.16      315,000.00
    STATELINE        NV   89448          1            06/02/97         00
    7111115747                           05           08/01/97          0
    7111115747                           O            07/01/12
    0


    1600522          943/943             F          225,000.00         ZZ
                                         180        224,335.25          1
    205 EAST 22ND STREET UNIT 4J       7.750          2,117.88         77
                                       7.500          2,117.88      296,000.00
    NEW YORK         NY   10010          1            06/02/97         00
    7111115759                           08           08/01/97          0
    7111115759                           O            07/01/12
    0
1




    1600523          943/943             F          217,600.00         ZZ
                                         180        215,594.44          1
    104 FIRESIDE DRIVE                 7.375          2,001.76         80
                                       7.125          2,001.76      272,000.00
    BROWNSVILLE      TX   78521          1            04/11/97         00
    7111115764                           05           06/01/97          0
    7111115764                           O            05/01/12
    0


    1600525          943/943             F          352,000.00         ZZ
                                         180        350,993.98          1
    540 CHEYENNE COURT                 8.125          3,389.35         62
                                       7.875          3,389.35      575,000.00
    STEAMBOAT SPRIN  CO   80477          2            06/09/97         00
    7111116614                           05           08/01/97          0
    7111116614                           O            07/01/12
    0


    1600526          943/943             F          225,000.00         ZZ
                                         180        224,335.25          1
    1055 FRANKLIN LAKES ROAD           7.750          2,117.88         53
                                       7.500          2,117.88      425,000.00
    FRANKLIN LAKES   NJ   07417          5            06/23/97         00
    7111116672                           05           08/01/97          0
    7111116672                           O            07/01/12
    0


    1600527          943/943             F          360,000.00         ZZ
                                         180        357,948.08          1
    20 BRANCHWOOD CT                   7.875          3,414.42         80
                                       7.625          3,414.42      450,000.00
    BALTIMORE        MD   21208          1            06/16/97         00
    7111116732                           05           08/01/97          0
    7111116732                           O            07/01/12
    0


    1600528          943/943             F          256,400.00         ZZ
                                         180        255,599.82          1
    4530 PARK BROOKE TRACE             7.125          2,322.56         90
                                       6.875          2,322.56      284,900.00
    ALPHARETTA       GA   30202          1            06/16/97         11
    7111116862                           03           08/01/97         25
    7111116862                           O            07/01/12
    0


    1600529          943/943             F          360,000.00         ZZ
                                         180        358,851.82          1
1


    38 SHELDON STREET                  6.875          3,210.68         66
                                       6.625          3,210.68      552,182.00
    ARDSLEY          NY   10502          1            06/20/97         00
    7111117015                           05           08/01/97          0
    7111117015                           O            07/01/12
    0


    1600530          943/943             F          230,230.00         ZZ
                                         180        229,534.67          1
    876 EAST RIDGECREST DRIVE          7.500          2,134.27         75
                                       7.250          2,134.27      310,230.00
    FRESNO           CA   93720          1            06/05/97         00
    7111117270                           03           08/01/97          0
    7111117270                           O            07/01/12
    0


    1600531          943/943             F          400,000.00         ZZ
                                         180        398,805.15          1
    2787 SOUTHWEST BUENA VISTA         7.625          3,736.52         80
    DRIVE                              7.375          3,736.52      500,000.00
    PORTLAND         OR   97201          1            06/20/97         00
    7111117280                           05           08/01/97          0
    7111117280                           O            07/01/12
    0


    1600532          943/943             F          250,000.00         ZZ
                                         180        249,219.80          1
    3328 CYPRESS LANDING DRIVE         7.125          2,264.58         72
                                       6.875          2,264.58      348,452.00
    BRANDON          FL   33509          1            06/26/97         00
    7111117783                           05           08/01/97          0
    7111117783                           O            07/01/12
    0


    1600533          943/943             F          230,000.00         ZZ
                                         180        229,349.92          1
    15 WESTWARD LANE                   8.250          2,231.33         54
                                       8.000          2,231.33      430,000.00
    PELHAM MANOR     NY   10803          1            06/10/97         00
    7511200740                           05           08/01/97          0
    7511200740                           O            07/01/12
    0


    1600534          943/943             F          300,000.00         ZZ
                                         180        299,142.60          1
    7801 BUCKBOARD COURT               8.125          2,888.65         50
                                       7.875          2,888.65      605,000.00
    POTOMAC          MD   20854          1            06/02/97         00
    7518900511                           05           08/01/97          0
1


    7518900511                           O            07/01/12
    0


    1600537          943/943             F          400,000.00         ZZ
                                         180        397,654.73          1
    5819 FINECREST DRIVE               7.875          3,793.80         89
                                       7.625          3,793.80      450,000.00
    RANCHO PALOS VE  CA   90274          2            04/30/97         21
    7553400235                           05           07/01/97         25
    7553400235                           O            06/01/12
    0


    1600539          943/943             F          400,000.00         ZZ
                                         180        397,705.86          1
    5 CHALYBES ROAD                    8.125          3,851.53         64
                                       7.875          3,851.53      630,000.00
    ROXBURY          CT   06783          5            05/07/97         00
    7559600270                           05           07/01/97          0
    7559600270                           O            06/01/12
    0


    1600540          943/943             F          530,000.00         ZZ
                                         180        528,434.15          1
    3224 VOLTA PLACE NW                7.750          4,988.77         68
                                       7.500          4,988.77      785,000.00
    WASHINGTON       DC   20007          2            06/18/97         00
    7562700308                           07           08/01/97          0
    7562700308                           O            07/01/12
    0


    1600541          943/943             F          318,750.00         ZZ
                                         180        316,818.64          1
    12710 TWO FARM DRIVE               7.500          2,954.86         75
                                       7.250          2,954.86      425,000.00
    SILVER SPRING    MD   20904          5            05/21/97         00
    7564600273                           05           07/01/97          0
    7564600273                           O            06/01/12
    0


    1600542          943/943             F          300,000.00         ZZ
                                         180        299,142.60          1
    3121 45TH STREET NW                8.125          2,888.65         62
                                       7.875          2,888.65      485,000.00
    WASHINGTON       DC   20016          1            06/20/97         00
    7565800168                           05           08/01/97          0
    7565800168                           O            07/01/12
    0


1


    1600543          943/943             F          484,000.00         ZZ
                                         180        482,570.05          1
    1686 SANDCROFT STREET              7.750          4,555.78         80
                                       7.500          4,555.78      605,000.00
    THOUSAND OAKS    CA   91361          1            06/24/97         00
    7565900225                           03           08/01/97          0
    7565900225                           O            07/01/12
    0


    1600582          686/G01             F          192,000.00         ZZ
                                         180        191,457.33          1
    5 PHILLIPS DRIVE                   8.250          1,862.67         69
                                       8.000          1,862.67      282,000.00
    WESTFORD         MA   01886          5            06/12/97         00
    0430306746                           05           08/01/97          0
    818259939                            O            07/01/12
    0


    1600854          E22/G01             F          114,750.00         ZZ
                                         180        114,425.67          1
    8582 NW 25TH PLACE                 8.250          1,113.24         75
                                       8.000          1,113.24      153,000.00
    CORAL SPRINGS    FL   33065          5            06/25/97         00
    0410444913                           05           08/01/97          0
    410444913                            O            07/01/12
    0


    1600883          E22/G01             F           56,000.00         ZZ
                                         180         55,843.47          1
    2121 ALLSTON AVENUE                8.375            547.36         89
                                       8.125            547.36       63,000.00
    LOUISVILLE       KY   40210          2            06/23/97         04
    0410396840                           05           08/01/97         25
    410396840                            O            07/01/12
    0


    1600919          E22/G01             F           59,000.00         ZZ
                                         180         58,821.81          1
    12902 S.W. 46TH LANE               7.500            546.94         63
                                       7.250            546.94       94,000.00
    MIAMI            FL   33175          2            06/25/97         00
    0410445019                           07           08/01/97          0
    410445019                            O            07/01/12
    0


    1600925          E22/G01             F           86,250.00         ZZ
                                         180         86,008.92          1
    182 MARPLE ROAD                    8.375            843.03         75
                                       8.125            843.03      115,000.00
1


    WINCHESTER       VA   22603          5            06/23/97         00
    0410413199                           05           08/01/97          0
    410413199                            O            07/01/12
    0


    1601032          696/G01             F        1,000,000.00         ZZ
                                         180        996,979.88          1
    10839 LOCKLAND ROAD                7.500          9,270.12         68
                                       7.250          9,270.12    1,485,000.00
    POTOMAC          MD   20854          1            06/27/97         00
    0430291336                           05           08/01/97          0
    22710393                             O            07/01/12
    0


    1601096          299/G01             F          216,000.00         ZZ
                                         180        214,073.13          1
    4427 PLANTATION ESTATES RD         7.750          2,033.16         80
                                       7.500          2,033.16      270,000.00
    RADFORD          VA   24141          1            04/24/97         00
    0430286195                           05           06/01/97          0
    678972                               O            05/01/12
    0


    1601142          299/G01             F          250,000.00         ZZ
                                         180        246,339.15          1
    80 MOSBY HILL ROAD                 8.000          2,389.14         73
                                       7.750          2,389.14      345,000.00
    BASYE            VA   22810          5            02/10/97         00
    0430290841                           03           04/01/97          0
    636297                               O            03/01/12
    0


    1601185          299/G01             F          252,000.00         ZZ
                                         180        250,506.15          1
    18203 ENNSBURY DRIVE               7.750          2,372.02         90
                                       7.500          2,372.02      280,000.00
    HOUSTON          TX   77084          1            05/14/97         01
    0430287243                           03           07/01/97         25
    668794                               O            06/01/12
    0


    1601208          369/G01             F          254,400.00         ZZ
                                         180        253,656.64          1
    1628 OAK AVENUE                    7.875          2,412.86         80
                                       7.625          2,412.86      318,000.00
    ARDEN HILLS      MN   55112          1            06/11/97         00
    0430295451                           05           08/01/97          0
    49708100                             O            07/01/12
    0
1




    1601229          299/G01             F          376,000.00         ZZ
                                         180        370,062.75          1
    9105 AVOCET COURT                  7.125          3,405.93         80
                                       6.875          3,405.93      470,000.00
    CHESTERFIELD     VA   23838          1            02/05/97         00
    0430286542                           03           04/01/97          0
    676674                               O            03/01/12
    0


    1601234          299/299             F          265,000.00         ZZ
                                         180        261,939.61          1
    5 DOUGLAS DRIVE                    8.125          2,551.64         74
                                       7.875          2,551.64      360,000.00
    NEWPORT NEWS     VA   23601          5            03/10/97         00
    678337                               05           05/01/97          0
    678337                               O            04/01/12
    0


    1601254          686/G01             F          182,000.00         ZZ
                                         180        181,468.20          1
    6014    CHESTERBROOK ROAD          7.875          1,726.18         40
                                       7.625          1,726.18      466,500.00
    MCLEAN           VA   22101          5            06/26/97         00
    0430292326                           05           08/01/97          0
    818144750                            O            07/01/12
    0


    1601274          686/G01             F           73,500.00         T
                                         180         73,292.25          1
    5114    SAGE WAY                   8.250            713.06         70
                                       8.000            713.06      105,700.00
    KISSIMMEE        FL   34758          5            06/30/97         00
    0430287805                           03           08/01/97          0
    818199465                            O            07/01/12
    0


    1601278          686/G01             F          150,000.00         ZZ
                                         180        149,541.98          1
    725   SE MORGAN ROAD               7.375          1,379.89         59
                                       7.125          1,379.89      255,000.00
    VANCOUVER        WA   98664          5            06/20/97         00
    0430287813                           05           08/01/97          0
    818363087                            O            07/01/12
    0


    1601279          633/G01             F          183,600.00         ZZ
                                         180        183,063.53          1
1


    285 OAKHURST LANE                  7.875          1,741.35         62
                                       7.625          1,741.35      300,000.00
    ARCADIA          CA   91007          2            06/24/97         00
    0430311175                           05           08/01/97          0
    688487                               O            07/01/12
    0


    1601281          686/G01             F          208,500.00         ZZ
                                         180        207,897.46          1
    19      PURITAN DRIVE              8.000          1,992.54         75
                                       7.750          1,992.54      278,000.00
    BEDFORD          NH   03110          1            06/27/97         00
    0430292334                           05           08/01/97          0
    818413643                            O            07/01/12
    0


    1601310          686/G01             F           35,000.00         ZZ
                                         180         34,901.08          1
    604     CROSSFIELD CIRCLE          8.250            339.55         20
                                       8.000            339.55      175,000.00
    NAPLES           FL   34104          1            06/27/97         00
    0430287771                           03           08/01/97          0
    818344277                            O            07/01/12
    0


    1601317          686/G01             F           73,600.00         ZZ
                                         180         73,389.64          1
    9408  E UPRIVER DRIVE              8.125            708.69         80
                                       7.875            708.69       92,000.00
    SPOKANE          WA   99206          5            06/16/97         00
    0430287763                           05           08/01/97          0
    818361826                            O            07/01/12
    0


    1601853          686/G01             F           46,000.00         ZZ
                                         180         45,863.49          1
    5609 SW 98TH WAY                   7.700            431.68         42
                                       7.450            431.68      110,500.00
    COOPER CITY      FL   33328          5            06/20/97         00
    0430289256                           03           08/01/97          0
    0817971492                           O            07/01/12
    0


    1601903          E22/G01             F          496,950.00         ZZ
                                         180        490,159.47          1
    6616 NORTH LEROY AVENUE            7.750          4,677.67         70
                                       7.500          4,677.67      710,000.00
    LINCOLNWOOD      IL   60646          1            06/30/97         00
    0410329106                           05           08/01/97          0
1


    410329106                            O            07/01/12
    0


    1601946          450/450             F          650,000.00         ZZ
                                         180        648,121.59          1
    3950 OAK POINTE CT                 8.000          6,211.74         69
                                       7.750          6,211.74      950,000.00
    ROCHESTER HILLS  MI   48306          1            06/30/97         00
    4401626                              05           08/01/97          0
    4401626                              O            07/01/12
    0


    1601954          E22/G01             F          133,000.00         ZZ
                                         180        132,436.47          1
    6882 WESTPOINTE                    8.625          1,319.47         69
                                       8.375          1,319.47      195,000.00
    TROY             MI   48098          2            06/25/97         00
    0410418487                           05           08/01/97          0
    410418487                            O            07/01/12
    0


    1602089          356/G01             F          270,300.00         ZZ
                                         180        270,300.00          1
    429 FUCHSIA LANE                   7.750          2,544.27         80
                                       7.500          2,544.27      337,900.00
    SAN RAMON        CA   94583          1            06/18/97         00
    0430292201                           03           09/01/97          0
    2416329                              O            08/01/12
    0


    1602126          686/G01             F           60,000.00         ZZ
                                         180         59,644.32          1
    7 HUXLEY CIRCLE                    7.750            564.77         53
                                       7.500            564.77      115,000.00
    ABINGDON         MD   21009          1            05/23/97         00
    0430290403                           03           07/01/97          0
    818254898                            O            06/01/12
    0


    1602130          354/354             F          246,000.00         ZZ
                                         180        244,537.92          1
    630 HIDDEN VALLEY                  7.875          2,333.19         80
                                       7.625          2,333.19      310,000.00
    COLORADO SPRING  CO   80919          2            05/21/97         00
    20723003                             05           07/01/97          0
    20723003                             O            06/01/12
    0


1


    1602542          686/G01             F          199,500.00         ZZ
                                         180        198,905.37          2
    41-26 149TH PLACE                  7.650          1,866.44         70
                                       7.400          1,866.44      285,000.00
    FLUSHING         NY   11355          1            06/26/97         00
    0430303461                           05           08/01/97          0
    818301020                            O            07/01/12
    0


    1602545          686/G01             F           55,000.00         ZZ
                                         180         54,836.07          1
    2916 WEST 15TH STREET              7.650            514.56         37
                                       7.400            514.56      150,000.00
    LOS ANGELES      CA   90006          5            06/17/97         00
    0430289132                           05           08/01/97          0
    0187747942                           O            07/01/12
    0


    1602551          562/G01             F          153,900.00         ZZ
                                         180        153,900.00          1
    377 RECTOR PLACE                   8.125          1,481.88         70
    UNIT 12M                           7.875          1,481.88      220,000.00
    NEW YORK         NY   10280          1            07/03/97         00
    0430290940                           06           09/01/97          0
    540120                               O            08/01/12
    0


    1602926          025/025             F          225,000.00         ZZ
                                         120        223,744.20          1
    3280 TURTLE LAKE COURT             7.625          2,685.49         69
                                       7.375          2,685.49      330,000.00
    MARIETTTA        GA   30067          2            06/18/97         00
    139291                               05           08/01/97          0
    139291                               O            07/01/07
    0


    1602964          E82/G01             F           26,000.00         ZZ
                                         180         26,000.00          1
    3470 WHIMBREL LANE                 7.375            239.18         21
                                       7.125            239.18      126,000.00
    COLORADO SPRING  CO   80906          1            07/07/97         00
    0400046231                           05           09/01/97          0
    400046231                            O            08/01/12
    0


    1602985          267/267             F          235,000.00         ZZ
                                         180        234,266.60          1
    15185 CROCKER ROAD                 7.125          2,128.71         63
                                       6.875          2,128.71      375,000.00
1


    POWAY            CA   92064          1            06/18/97         00
    4445812                              05           08/01/97          0
    4445812                              O            07/01/12
    0


    1603019          638/G01             F          215,000.00         ZZ
                                         180        214,371.77          1
    1818 SEBASTIAN DRIVE               7.875          2,039.17         34
                                       7.625          2,039.17      650,000.00
    BURLINGAME       CA   94010          1            06/18/97         00
    0430290361                           05           08/01/97          0
    8648356                              O            07/01/12
    0


    1603060          439/439             F          105,000.00         ZZ
                                         180        104,677.28          1
    2386 MOLOKAI WAY                   7.300            961.47         75
                                       7.050            961.47      140,000.00
    SAN DIEGO        CA   92154          1            06/18/97         00
    1907478                              05           08/01/97          0
    1907478                              O            07/01/12
    0


    1603101          181/181             F          400,000.00         ZZ
                                         180        398,818.23          1
    4835 APACHE AVENUE                 7.750          3,765.10         78
                                       7.500          3,765.10      519,000.00
    JACKSONVILLE     FL   32210          1            06/06/97         00
    5232862                              05           08/01/97          0
    5232862                              O            07/01/12
    0


    1603128          E22/G01             F          170,000.00         ZZ
                                         180        170,000.00          1
    4743 EAST BOND AVENUE              7.750          1,600.17         53
                                       7.500          1,600.17      325,000.00
    ORANGE           CA   92869          5            07/02/97         00
    0410399463                           05           09/01/97          0
    410399463                            O            08/01/12
    0


    1603162          E22/G01             F           58,000.00         ZZ
                                         180         57,830.53          1
    8436 SOUTH YARROW ST.              7.875            550.10         33
                                       7.625            550.10      180,000.00
    LITTLETON        CO   80123          5            06/27/97         00
    0410455505                           05           08/01/97          0
    410455505                            O            07/01/12
    0
1




    1603226          736/G01             F          280,000.00         ZZ
                                         180        279,172.76          1
    6684 NORMAN LANE                   7.750          2,635.57         59
                                       7.500          2,635.57      480,000.00
    SAN DIEGO        CA   92120          1            06/26/97         00
    0430299362                           03           08/01/97          0
    524664                               O            07/01/12
    0


    1603349          575/G01             F          224,000.00         ZZ
                                         180        223,345.47          1
    9 RAINTREE ROAD                    7.875          2,124.53         76
                                       7.625          2,124.53      295,000.00
    CHADDFORDS       PA   19317          2            06/25/97         00
    0430291773                           03           08/01/97          0
    972358794                            O            07/01/12
    0


    1603351          575/G01             F          460,000.00         ZZ
                                         180        458,655.88          1
    54 RAPHAEL COURT                   7.875          4,362.87         80
                                       7.625          4,362.87      575,000.00
    AMHERST          NY   14221          1            06/26/97         00
    0430291633                           05           08/01/97          0
    972336857                            O            07/01/12
    0


    1603412          E82/G01             F           50,000.00         ZZ
                                         180         49,852.28          1
    3720 SOUTHWEST HEREFORDSH          7.750            470.64         30
                                       7.500            470.64      167,000.00
    TOPEKA           KS   66610          1            06/24/97         00
    0400045183                           05           08/01/97          0
    400045183                            O            07/01/12
    0


    1603519          E22/G01             F           32,000.00         ZZ
                                         180         32,000.00          1
    8720 GARY                          7.875            303.50         46
                                       7.625            303.50       70,000.00
    DEARBORN         MI   48126          5            07/01/97         00
    0410395230                           05           09/01/97          0
    410395230                            O            08/01/12
    0


    1603527          943/943             F          237,000.00         T
                                         180        234,839.24          1
1


    1 SURF WAY #144                    7.500          2,197.02         90
                                       7.250          2,197.02      264,000.00
    MONTEREY         CA   93940          2            04/14/97         10
    7529900317                           01           06/01/97         25
    7529900317                           O            05/01/12
    0


    1603581          450/450             F          300,000.00         ZZ
                                         180        300,000.00          1
    25529 ARCADIA DR                   7.250          2,738.59         60
                                       7.000          2,738.59      500,000.00
    NOVI             MI   48374          2            07/03/97         00
    4401816                              05           09/01/97          0
    4401816                              O            08/01/12
    0


    1603629          H05/H05             F          580,000.00         ZZ
                                         180        580,000.00          1
    32 HIDDEN BROOK RD                 7.125          5,253.82         66
                                       6.875          5,253.82      880,000.00
    RIVERSIDE        CT   06878          1            07/03/97         00
    7060052                              05           09/01/97          0
    7060052                              O            08/01/12
    0


    1603794          195/G01             F          380,000.00         ZZ
                                         180        380,000.00          1
    180 SOUTH BELLEZA LANE             7.500          3,522.65         80
                                       7.250          3,522.65      475,000.00
    ANAHEIM          CA   92807          1            07/08/97         00
    0430293258                           05           09/01/97          0
    53839                                O            08/01/12
    0


    1603828          225/225             F          122,500.00         ZZ
                                         180        122,134.08          1
    158 HALE STREET                    7.625          1,144.31         70
                                       7.375          1,144.31      175,000.00
    SAN FRANCISCO    CA   94134          1            06/05/97         00
    8048940                              05           08/01/97          0
    8048940                              O            07/01/12
    0


    1603833          253/253             F          208,000.00         ZZ
                                         180        207,378.67          1
    37850 RCR #45                      7.625          1,943.00         48
                                       7.375          1,943.00      435,000.00
    STEAMBOAT SPRIN  CO   80477          2            06/27/97         00
    330657                               05           08/01/97          0
1


    330657                               O            07/01/12
    0


    1603910          439/G01             F          200,000.00         ZZ
                                         180        199,395.97          1
    2383 37TH AVENUE                   7.500          1,854.03         62
                                       7.250          1,854.03      325,000.00
    SAN FRANCISCO    CA   94116          2            06/19/97         00
    0430291146                           07           08/01/97          0
    1908678                              O            07/01/12
    0


    1603937          686/G01             F          200,000.00         ZZ
                                         180        199,409.11          1
    56-04 230TH STREET                 7.750          1,882.56         75
                                       7.500          1,882.56      270,000.00
    BAYSIDE          NY   11364          1            06/30/97         00
    0430306803                           05           08/01/97          0
    0818301517                           O            07/01/12
    0


    1603941          686/G01             F          168,750.00         ZZ
                                         180        168,750.00          1
    35-19 201ST STREET                 7.700          1,583.58         75
                                       7.450          1,583.58      225,000.00
    BAYSIDE          NY   11361          1            07/03/97         00
    0430303420                           05           09/01/97          0
    0818301301                           O            08/01/12
    0


    1603965          686/G01             F          252,000.00         ZZ
                                         180        252,000.00          1
    36 VALLEY ROAD                     7.875          2,390.10         70
                                       7.625          2,390.10      360,000.00
    STONEHAM         MA   02180          5            06/27/97         00
    0430291690                           05           09/01/97          0
    0818298036                           O            08/01/12
    0


    1604068          686/G01             F          130,000.00         ZZ
                                         180        129,636.63          1
    2006 HAMPTON DRIVE                 8.375          1,270.66         62
                                       8.125          1,270.66      210,000.00
    MURFREESBORO     TN   37129          2            06/18/97         00
    0430291427                           03           08/01/97          0
    0818388274                           O            07/01/12
    0


1


    1604079          686/G01             F           95,250.00         ZZ
                                         180         94,980.78          1
    1807 STARDUST DRIVE                8.250            924.06         75
                                       8.000            924.06      127,000.00
    WAUKESHA         WI   53186          1            06/30/97         00
    0430291450                           05           08/01/97          0
    0818232969                           O            07/01/12
    0


    1604153          698/G01             F          100,000.00         ZZ
                                         180        100,000.00          1
    6605 NORTH DOVER COURT             7.750            941.28         58
                                       7.500            941.28      173,214.00
    FRESNO           CA   93711          1            07/02/97         00
    0430296525                           03           09/01/97          0
    28253282                             O            08/01/12
    0


    1604163          686/G01             F          280,000.00         ZZ
                                         180        279,163.60          1
    242 SAN JUAN AVENUE                7.625          2,615.57         70
                                       7.375          2,615.57      401,000.00
    SANTA CRUZ       CA   95062          5            06/23/97         00
    0430296319                           05           08/01/97          0
    0818375271                           O            07/01/12
    0


    1604486          375/G01             F          210,000.00         ZZ
                                         180        206,175.94          1
    314 BAYBRIDGE DRIVE                7.625          1,961.67         75
                                       7.375          1,961.67      280,000.00
    SUGAR LAND       TX   77478          1            01/31/97         00
    0430301598                           03           03/01/97          0
    636041                               O            02/01/12
    0


    1604587          181/181             F          285,500.00         ZZ
                                         180        284,684.04          1
    4414 DUNMORE ROAD                  8.125          2,749.03         80
                                       7.875          2,749.03      356,900.00
    MARIETTA         GA   30068          1            06/19/97         00
    NG                                   03           08/01/97          0
    NG                                   O            07/01/12
    0


    1604592          181/181             F          234,300.00         ZZ
                                         180        233,615.37          1
    5265 VISTA REAL                    7.875          2,222.22         75
                                       7.625          2,222.22      312,500.00
1


    CYPRESS          CA   90630          1            06/06/97         00
    NG                                   05           08/01/97          0
    NG                                   O            07/01/12
    0


    1604619          367/367             F          254,245.63         ZZ
                                         150        253,217.90          1
    7607 GERANIUM ST                   7.500          2,616.77         55
                                       7.250          2,616.77      470,000.00
    BETHESDA         MD   20817          5            07/11/97         00
    165560                               05           08/01/97          0
    165560                               O            01/01/10
    0


    1604647          601/G01             F          500,000.00         ZZ
                                         180        498,522.79          1
    10631 COYLE CR                     7.750          4,706.38         80
                                       7.500          4,706.38      625,000.00
    CHARLOTTE        NC   28277          1            06/18/97         00
    0430298851                           05           08/01/97          0
    1147519                              O            07/01/12
    0


    1604649          601/G01             F          240,000.00         ZZ
                                         180        239,259.13          1
    433 SPROUL ROAD                    7.250          2,190.87         80
                                       7.000          2,190.87      300,000.00
    KIRKWOOD         PA   17536          2            06/24/97         00
    0430298778                           05           08/01/97          0
    12478                                O            07/01/12
    0


    1604651          601/G01             F          450,000.00         ZZ
                                         180        448,670.51          1
    474 GRAND OAKS DRIVE               7.750          4,235.74         80
                                       7.500          4,235.74      564,000.00
    BRENTWOOD        TN   37027          1            06/16/97         00
    0430298794                           05           08/01/97          0
    NG                                   O            07/01/12
    0


    1604652          601/G01             F          275,200.00         ZZ
                                         180        274,386.94          1
    114 GARDEN STREET                  7.750          2,590.39         80
                                       7.500          2,590.39      344,000.00
    NEEDHAM          MA   02192          1            06/26/97         00
    0430298885                           05           08/01/97          0
    1157335                              O            07/01/12
    0
1




    1604665          575/G01             F          340,000.00         ZZ
                                         180        339,006.52          1
    3155 WAVERLY DRIVE                 7.875          3,224.73         80
                                       7.625          3,224.73      425,000.00
    CHARLOTTESVILLE  VA   22901          1            07/01/97         00
    0430296541                           03           08/01/97          0
    972345916                            O            07/01/12
    0


    1604731          975/G01             F          150,000.00         ZZ
                                         180        150,000.00          1
    17091 HIAWATHA STREET              7.750          1,411.91         69
                                       7.500          1,411.91      220,000.00
    LOS ANGELES      CA   91344          2            07/03/97         00
    0430295790                           05           09/01/97          0
    971203                               O            08/01/12
    0


    1604785          375/G01             F          180,000.00         ZZ
                                         180        178,411.74          1
    162 ALLISON STREET                 7.875          1,707.21         68
                                       7.625          1,707.21      265,000.00
    SAN FRANCISCO    CA   94112          1            04/08/97         00
    0430298836                           05           06/01/97          0
    652711                               O            05/01/12
    0


    1604788          375/G01             F           84,000.00         ZZ
                                         180         81,953.16          1
    1008 13TH AVENUE                   8.000            802.75         60
                                       7.750            802.75      140,000.00
    BELMAR           NJ   07719          2            02/27/97         00
    0430296368                           05           04/01/97          0
    642670                               O            03/01/12
    0


    1604793          375/G01             F           65,000.00         ZZ
                                         180         63,902.68          1
    29 SLOOPCREEK ROAD                 8.500            640.09         53
                                       8.250            640.09      124,000.00
    BAYVILLE         NJ   08721          2            01/30/97         00
    0430305854                           05           03/01/97          0
    332119                               O            02/01/12
    0


    1604832          638/G01             F          255,000.00         ZZ
                                         180        254,254.89          1
1


    953 CHEYENNE DRIVE                 7.875          2,418.55         68
                                       7.625          2,418.55      377,000.00
    WALNUT CREEK     CA   94598          2            06/19/97         00
    0430293936                           05           08/01/97          0
    8648959                              O            07/01/12
    0


    1604909          E33/G01             F          255,000.00         ZZ
                                         180        255,000.00          1
    1306 OAK KNOLL                     7.500          2,363.89         44
                                       7.250          2,363.89      585,000.00
    LAKE FOREST      IL   60045          1            07/30/97         00
    0430326090                           05           09/01/97          0
    414920443                            O            08/01/12
    0


    1604993          696/G01             F          283,000.00         ZZ
                                         180        283,000.00          1
    21224 ST LOUIS ROAD                8.000          2,704.50         75
                                       7.750          2,704.50      377,500.00
    MIDDLEBURG       VA   20117          2            08/08/97         00
    0430295717                           05           09/01/97          0
    5011038                              O            08/01/12
    0


    1605006          686/G01             F          200,000.00         ZZ
                                         180        199,415.60          1
    13671 LAS NINAS DRIVE              7.875          1,896.90         67
                                       7.625          1,896.90      300,000.00
    SANTA ANA        CA   92705          5            06/13/97         00
    0430293639                           05           08/01/97          0
    0818306169                           O            07/01/12
    0


    1605037          686/G01             F           50,000.00         ZZ
                                         180         49,852.28          1
    4038 BELSHIRE LANE                 7.750            470.64         54
                                       7.500            470.64       93,000.00
    CHARLOTTE        NC   28205          1            06/20/97         00
    0430295758                           05           08/01/97          0
    0818163909                           O            07/01/12
    0


    1605452          623/623             F          280,000.00         T
                                         180        278,191.12          1
    4329 N LAKESHORE DR                7.625          2,615.56         56
                                       7.375          2,615.56      500,000.00
    HOLLAND          MI   49424          2            05/13/97         00
    913898                               05           07/01/97          0
1


    913898                               O            06/01/12
    0


    1605463          623/623             F          280,000.00         ZZ
                                         180        278,303.45          1
    105 WEST BACK STREET               7.500          2,595.63         80
                                       7.250          2,595.63      350,000.00
    SAVANNAH         GA   31419          1            06/02/97         00
    926450                               05           07/01/97          0
    926450                               O            06/01/12
    0


    1605466          623/623             F          232,000.00         ZZ
                                         180        231,322.10          1
    7197 DONEGALN DRIVE                7.875          2,200.40         80
                                       7.625          2,200.40      290,000.00
    ONSTED           MI   49265          1            06/06/97         00
    927636                               05           08/01/97          0
    927636                               O            07/01/12
    0


    1605468          623/623             F          500,000.00         ZZ
                                         180        498,555.07          1
    1836 COUNTY LINE ROAD              8.000          4,778.26         53
                                       7.750          4,778.26      950,000.00
    ACWORTH          GA   30101          5            06/06/97         00
    927957                               05           08/01/97          0
    927957                               O            07/01/12
    0


    1605472          623/623             F           73,500.00         ZZ
                                         180         73,285.23          1
    974 E 348TH STREET                 7.875            697.11         62
                                       7.625            697.11      120,000.00
    EASTLAKE         OH   44095          2            06/04/97         00
    928195                               05           08/01/97          0
    928195                               O            07/01/12
    0


    1605473          623/623             F          290,000.00         ZZ
                                         180        289,171.18          1
    1876 COFFEE POT BLVD NE            8.125          2,792.36         73
                                       7.875          2,792.36      400,000.00
    ST PETERSBURG    FL   33704          5            06/10/97         00
    928851                               05           08/01/97          0
    928851                               O            07/01/12
    0


1


    1605474          623/623             F          391,600.00         ZZ
                                         180        390,417.32          1
    109 BOSSWOOD COURT                 7.500          3,630.18         80
                                       7.250          3,630.18      489,500.00
    CARY             NC   27511          1            06/19/97         00
    928940                               03           08/01/97          0
    928940                               O            07/01/12
    0


    1605475          623/623             F          500,000.00         ZZ
                                         180        498,506.43          1
    7007 NORTH HIGHFIELD DRIVE         7.625          4,670.65         79
                                       7.375          4,670.65      635,000.00
    BIRMINGHAM       AL   35242          1            06/09/97         00
    928980                               05           08/01/97          0
    928980                               O            07/01/12
    0


    1605477          623/623             F          258,300.00         ZZ
                                         180        257,569.94          1
    7591 KINGSLEY DRIVE                8.250          2,505.87         70
                                       8.000          2,505.87      369,000.00
    ONSTED           MI   49265          1            06/20/97         00
    929979                               05           08/01/97          0
    929979                               O            07/01/12
    0


    1605480          623/623             F          320,000.00         ZZ
                                         180        318,144.32          1
    11355 SW ELYSIUM AVENUE            8.000          3,058.09         69
                                       7.750          3,058.09      470,000.00
    PORTLAND         OR   97219          1            05/27/97         00
    6211228                              05           07/01/97          0
    6211228                              O            06/01/12
    0


    1605484          623/623             F          120,000.00         ZZ
                                         180        119,649.36          1
    4902 COLLIS AVENUE                 7.875          1,138.14         61
                                       7.625          1,138.14      198,000.00
    SOUTH PASADENA   CA   91030          2            06/09/97         00
    6235145                              05           08/01/97          0
    6235145                              O            07/01/12
    0


    1605487          623/623             F          240,000.00         ZZ
                                         180        239,267.18          1
    10278 NORTH ROWELL AVENUE          7.375          2,207.82         71
                                       7.125          2,207.82      340,000.00
1


    FRESNO           CA   93720          1            06/12/97         00
    6274850                              05           08/01/97          0
    6274850                              O            07/01/12
    0


    1605651          299/G01             F          292,000.00         ZZ
                                         180        291,137.30          1
    9454 WINSTON DRIVE                 7.750          2,748.53         51
                                       7.500          2,748.53      580,000.00
    BRENTWOOD        TN   37027          4            06/25/97         00
    0430300145                           05           08/01/97          0
    676855                               O            07/01/12
    0


    1605657          299/G01             F          219,600.00         ZZ
                                         180        218,965.38          1
    919 MULBERRY ROAD                  8.000          2,098.62         90
                                       7.750          2,098.62      245,000.00
    MARTINSVILLE     VA   24112          1            06/19/97         14
    0430300376                           05           08/01/97         12
    615732                               O            07/01/12
    0


    1605665          299/G01             F          288,000.00         ZZ
                                         180        287,158.46          1
    1437 POE CIRCLE                    7.875          2,731.54         80
                                       7.625          2,731.54      362,000.00
    GREENVILLE       NC   27858          1            06/27/97         00
    0430300236                           05           08/01/97          0
    619915                               O            07/01/12
    0


    1605676          299/G01             F          217,000.00         ZZ
                                         180        216,379.81          1
    488 BANBURRY ROAD                  8.125          2,089.46         75
                                       7.875          2,089.46      292,000.00
    NOBLESVILLE      IN   46060          1            06/16/97         00
    0430300392                           03           08/01/97          0
    554829                               O            07/01/12
    0


    1605689          299/G01             F          224,000.00         ZZ
                                         180        223,323.48          1
    620 HIDDEN LAKE DRIVE              7.500          2,076.52         80
                                       7.250          2,076.52      280,000.00
    ST PETERS        MO   63376          1            06/30/97         00
    0430300384                           05           08/01/97          0
    549542                               O            07/01/12
    0
1




    1605715          299/G01             F          268,700.00         ZZ
                                         180        267,861.44          1
    3338 E MEADOW CREEK PLACE          7.125          2,433.97         80
                                       6.875          2,433.97      335,900.00
    HIGHLANDS RANCH  CO   80126          1            06/30/97         00
    0430300020                           03           08/01/97          0
    618723                               O            07/01/12
    0


    1605759          A13/G01             F          300,000.00         ZZ
                                         180        300,000.00          1
    4166 GLEN EAGLES COURT             8.375          2,932.28         75
                                       8.125          2,932.28      400,000.00
    ANN ARBOR        MI   48103          5            07/02/97         00
    0430297853                           05           09/01/97          0
    970028648                            O            08/01/12
    0


    1605805          593/593             F          246,350.00         ZZ
                                         180        244,223.44          1
    2492 MONARCH BAY DRIVE             8.125          2,372.07         79
                                       7.875          2,372.07      315,000.00
    LAS VEGAS        NV   89128          1            04/30/97         00
    6965206                              03           06/01/97          0
    6965206                              O            05/01/12
    0


    1605973          686/G01             F          214,000.00         ZZ
                                         180        214,000.00          1
    2871 NE 30TH STREET                7.875          2,029.69         25
                                       7.625          2,029.69      890,000.00
    LIGHTHOUSE PT    FL   33064          2            07/03/97         00
    0430294843                           05           09/01/97          0
    0818342511                           O            08/01/12
    0


    1605977          686/G01             F           66,000.00         ZZ
                                         180         66,000.00          1
    8253 HARKNESS ROAD SOUTH           8.250            640.30         80
                                       8.000            640.30       82,500.00
    COTTAGE GROVE    MN   55016          5            07/02/97         00
    0430294835                           05           09/01/97          0
    0818234734                           O            08/01/12
    0


    1606089          439/439             F          348,000.00         ZZ
                                         180        346,026.06          1
1


    1532 BURBERRY LANE                 8.250          3,376.09         80
                                       8.000          3,376.09      435,000.00
    SCHAUMBURG       IL   60173          1            05/30/97         00
    1896859                              05           07/01/97          0
    1896859                              O            06/01/12
    0


    1606090          439/439             F          315,000.00         ZZ
                                         180        313,165.26          1
    24536 PALERMO DRIVE                7.950          3,001.22         61
                                       7.700          3,001.22      520,900.00
    CALABASAS        CA   91302          1            05/09/97         00
    1903453                              03           07/01/97          0
    1903453                              O            06/01/12
    0


    1606091          439/439             F          239,900.00         ZZ
                                         180        238,452.74          1
    6627 RUTGERS STREET                7.550          2,230.73         80
                                       7.300          2,230.73      300,000.00
    HOUSTON          TX   77005          2            05/23/97         00
    1904846                              05           07/01/97          0
    1904846                              O            06/01/12
    0


    1606208          E48/E48             F          255,000.00         ZZ
                                         180        253,521.25          1
    2712 REAMS PLACE                   8.000          2,436.92         75
                                       7.750          2,436.92      340,300.00
    FRANKLIN         TN   37064          1            05/23/97         00
    11049                                05           07/01/97          0
    11049                                O            06/01/12
    0


    1606211          E45/G01             F           74,500.00         ZZ
                                         180         74,500.00          1
    1320 BENT CREEK ROAD               7.625            695.93         41
                                       7.375            695.93      185,000.00
    BOGART           GA   30622          1            07/15/97         00
    0430302828                           05           09/01/97          0
    UNKNOWN                              O            08/01/12
    0


    1606229          B24/G01             F          155,000.00         ZZ
                                         180        155,000.00          1
    32 THREE LAKES DRIVE               7.125          1,404.04         52
                                       6.875          1,404.04      300,000.00
    STAMFORD         CT   06902          2            07/25/97         00
    0430306316                           05           09/01/97          0
1


    212542                               O            08/01/12
    0


    1606235          356/G01             F          325,000.00         ZZ
                                         180        325,000.00          1
    21 CASTLEWOOD DRIVE                7.750          3,059.15         44
                                       7.500          3,059.15      755,000.00
    PLEASANTON       CA   94566          2            07/02/97         00
    0430306266                           03           09/01/97          0
    2420081                              O            08/01/12
    0


    1606679          E22/G01             F           30,500.00         ZZ
                                         120         30,500.00          1
    7011 HUNTER                        8.250            374.09         67
                                       8.000            374.09       46,000.00
    ST LOUIS         MO   63121          5            07/08/97         00
    0410419410                           05           09/01/97          0
    410419410                            O            08/01/07
    0


    1606701          E22/G01             F          134,400.00         ZZ
                                         180        134,032.64          1
    3778 42ND AVENUE S                 8.625          1,333.36         54
                                       8.375          1,333.36      250,000.00
    ST PETERSBURG    FL   33711          5            06/09/97         00
    0410400022                           05           08/01/97          0
    410400022                            O            07/01/12
    0


    1606747          562/G01             F          580,000.00         ZZ
                                         180        580,000.00          1
    241 SOUTH MOUNTAIN ROAD            7.625          5,417.96         80
                                       7.375          5,417.96      725,000.00
    NEW CITY         NY   10956          1            07/16/97         00
    0430328435                           05           09/01/97          0
    537187                               O            08/01/12
    0


    1606765          025/025             F          250,000.00         ZZ
                                         180        249,277.54          1
    1801 GLENCOE                       8.000          2,389.13         70
                                       7.750          2,389.13      360,000.00
    WINTER PARK      FL   32789          1            06/24/97         00
    159637                               05           08/01/97          0
    159637                               O            07/01/12
    0


1


    1606772          181/181             F          112,000.00         ZZ
                                         180        111,665.45          1
    2387 BATTLE FOREST DRIVE           7.625          1,046.22         80
                                       7.375          1,046.22      140,000.00
    MARIETTA         GA   30064          5            06/09/97         00
    5689708                              05           08/01/97          0
    5689708                              O            07/01/12
    0


    1606796          367/367             F          332,945.95         ZZ
                                         156        331,679.52          1
    13726 TRAVILAH ROAD                7.500          3,347.34         72
                                       7.250          3,347.34      465,650.00
    ROCKVILLE        MD   20850          1            07/01/97         00
    75163691                             05           08/01/97          0
    75163691                             O            07/01/10
    0


    1606851          736/G01             F          265,500.00         ZZ
                                         180        265,500.00          1
    276 EAST 4960 NORTH                7.750          2,499.09         89
                                       7.500          2,499.09      300,000.00
    PROVO            UT   84604          1            07/16/97         04
    0430298372                           05           09/01/97         17
    532507                               O            08/01/12
    0


    1606852          736/G01             F          120,000.00         ZZ
                                         180        120,000.00          1
    11608 UNION MILL WAY               7.625          1,120.96         54
                                       7.375          1,120.96      224,000.00
    GOLD RIVER       CA   95670          1            07/08/97         00
    0430298125                           05           09/01/97          0
    529765                               O            08/01/12
    0


    1606873          J86/G01             F          650,000.00         ZZ
                                         180        648,142.31          1
    7 FARM HILL LANE                   8.125          6,258.73         69
                                       7.875          6,258.73      950,000.00
    MUTTONTOWN       NY   11732          1            06/25/97         00
    0430301184                           05           08/01/97          0
    1220962672                           O            07/01/12
    0


    1607209          025/025             F          325,000.00         T
                                         180        324,060.80          1
    3000 ROYAL MARCO WAY               8.000          3,105.87         77
    UNIT 515                           7.750          3,105.87      425,000.00
1


    MARCO ISLAND     FL   34145          1            06/20/97         00
    333361                               08           08/01/97          0
    333361                               O            07/01/12
    0


    1607214          025/025             F          313,600.00         ZZ
                                         180        312,663.24          1
    461 BAYSHORE DRIVE                 7.625          2,929.43         80
                                       7.375          2,929.43      392,000.00
    NOKOMIS          FL   34275          2            06/20/97         00
    863608                               05           08/01/97          0
    863608                               O            07/01/12
    0


    1607215          686/G01             F          435,000.00         ZZ
                                         180        435,000.00          1
    12074 PRADERA ROAD                 7.850          4,119.51         63
                                       7.600          4,119.51      700,000.00
    CAMARILLO        CA   93012          2            07/03/97         00
    0430298844                           05           09/01/97          0
    0818002859                           O            08/01/12
    0


    1607258          025/025             F          405,000.00         ZZ
                                         180        402,625.42          1
    3520 PADDOCK ROAD                  7.875          3,841.22         65
                                       7.625          3,841.22      625,338.00
    FORT LAUDERDALE  FL   33331          1            05/30/97         00
    494308                               03           07/01/97          0
    494308                               O            06/01/12
    0


    1607276          267/267             F          277,200.00         ZZ
                                         180        277,200.00          1
    4818 KINGSPINE RD                  7.000          2,491.56         70
                                       6.750          2,491.56      396,000.00
    ROLLING HILLS E  CA   90274          1            07/11/97         00
    4308395                              05           09/01/97          0
    4308395                              O            08/01/12
    0


    1607307          367/367             F          274,690.99         ZZ
                                         155        273,635.60          1
    3906 HIGHWOOD COURT NW             7.500          2,772.21         46
                                       7.250          2,772.21      600,000.00
    WASHINGTON       DC   20007          5            07/18/97         00
    1187320                              07           08/01/97          0
    1187320                              O            06/01/10
    0
1




    1607325          267/267             F          230,000.00         ZZ
                                         180        230,000.00          1
    808 SIR FRANCIS DRAKE BLVD         7.250          2,099.59         58
                                       7.000          2,099.59      400,000.00
    KENTFIELD        CA   94904          2            07/07/97         00
    4307828                              05           09/01/97          0
    4307828                              O            08/01/12
    0


    1607329          025/025             F          280,000.00         ZZ
                                         180        279,217.38          1
    2425 NORTHEAST 26TH STREET         8.375          2,736.79         66
                                       8.125          2,736.79      430,000.00
    LIGHTHOUSE POIN  FL   33064          5            06/20/97         00
    159490                               05           08/01/97          0
    159490                               O            07/01/12
    0


    1607355          956/G01             F           76,500.00         ZZ
                                         180         76,500.00          1
    6908 BLUE DUCK WAY                 8.250            742.16         75
                                       8.000            742.16      102,000.00
    SACRAMENTO       CA   95842          2            07/16/97         00
    0430301705                           05           09/01/97          0
    3707070                              O            08/01/12
    0


    1607360          975/G01             F          180,600.00         ZZ
                                         180        180,600.00          1
    5437 MURIETTA AVENUE               8.000          1,725.91         70
                                       7.750          1,725.91      258,000.00
    LOS ANGELES      CA   91401          1            07/16/97         00
    0430301523                           05           09/01/97          0
    971289                               O            08/01/12
    0


    1607365          E26/G01             F           96,000.00         ZZ
                                         180         96,000.00          1
    19026 CAPEHART DRIVE               7.500            889.94         80
                                       7.250            889.94      120,000.00
    GAITHERSBURG     MD   20879          1            07/11/97         00
    0430300665                           09           09/01/97          0
    136582261                            O            08/01/12
    0


    1607377          956/G01             F          312,000.00         ZZ
                                         180        312,000.00          1
1


    45147 COUGAR CIRCLE                7.750          2,936.78         58
                                       7.500          2,936.78      545,000.00
    FREMONT          CA   94539          2            07/08/97         00
    0430301796                           03           09/01/97          0
    1707027                              O            08/01/12
    0


    1607417          399/399             F          628,000.00         ZZ
                                         180        628,000.00          1
    A P N 010 125 24 NW CORNER 3RD     7.550          5,839.50         80
    AVE AND SAN CARLOS                 7.300          5,839.50      785,000.00
    CARMEL           CA   93921          1            07/10/97         00
    6703060                              05           09/01/97          0
    6703060                              O            08/01/12
    0


    1607433          354/354             F          300,000.00         ZZ
                                         180        296,180.83          1
    973 HILL STREET                    7.000          2,696.48         59
                                       6.750          2,696.48      515,000.00
    CINCINNATI       OH   45202          2            03/27/97         00
    20827978                             05           05/01/97          0
    20827978                             O            04/01/12
    0


    1607434          354/354             F          290,000.00         ZZ
                                         180        288,318.30          1
    815 LIVINGSTON COURT               8.000          2,771.39         80
                                       7.750          2,771.39      365,888.00
    PARAMUS          NJ   07652          1            05/29/97         00
    20833265                             05           07/01/97          0
    20833265                             O            06/01/12
    0


    1607435          354/354             F          300,000.00         ZZ
                                         180        296,302.01          1
    3614 GEORGE COURT                  7.375          2,759.77         77
                                       7.125          2,759.77      390,000.00
    FARMERS BRANCH   TX   75234          2            03/10/97         00
    20852752                             03           05/01/97          0
    20852752                             O            04/01/12
    0


    1607436          354/354             F          372,750.00         ZZ
                                         180        318,643.86          1
    1020 CARRINGTON TERRACE            7.125          3,376.49         75
                                       6.875          3,376.49      498,375.00
    JOPLIN           MO   64804          2            04/07/97         00
    20860789                             05           06/01/97          0
1


    20860789                             O            05/01/12
    0


    1607438          354/354             F          260,400.00         ZZ
                                         180        257,947.54          1
    2545 CRUM CREEK DRIVE              7.125          2,358.78         80
                                       6.875          2,358.78      325,500.00
    BERWYN           PA   19312          1            04/17/97         00
    20873097                             05           06/01/97          0
    20873097                             O            05/01/12
    0


    1607440          354/354             F          450,000.00         ZZ
                                         180        445,985.71          1
    4286 MUIRWOOD CIRCLE               7.750          4,235.74         61
                                       7.500          4,235.74      740,000.00
    RENO             NV   89509          2            04/16/97         00
    20880571                             05           06/01/97          0
    20880571                             O            05/01/12
    0


    1607441          354/354             F          345,000.00         ZZ
                                         180        337,970.77          1
    8390 WATERWOOD DRIVE               7.875          3,272.15         77
                                       7.625          3,272.15      450,000.00
    KALAMAZOO        MI   49004          4            03/17/97         00
    20884789                             05           04/01/97          0
    20884789                             O            03/01/12
    0


    1607442          354/354             F          250,000.00         ZZ
                                         180        247,745.37          1
    3201 BRETON DRIVE                  7.625          2,335.33         70
                                       7.375          2,335.33      358,000.00
    PLANO            TX   75025          1            04/23/97         00
    20887626                             05           06/01/97          0
    20887626                             O            05/01/12
    0


    1607443          354/354             F          238,400.00         ZZ
                                         180        237,002.23          1
    1013 S DAKOTA AVE                  7.875          2,261.10         80
                                       7.625          2,261.10      298,030.00
    TAMPA            FL   33606          1            05/15/97         00
    20890026                             05           07/01/97          0
    20890026                             O            06/01/12
    0


1


    1607444          354/354             F          425,000.00         ZZ
                                         180        421,167.16          1
    5 BALD EAGLE POINT                 7.625          3,970.05         78
                                       7.375          3,970.05      549,900.00
    WHITE BEAR TOWN  MN   55110          1            04/23/97         00
    20890836                             05           06/01/97          0
    20890836                             O            05/01/12
    0


    1607445          354/354             F          293,400.00         ZZ
                                         180        290,782.66          1
    1791 CREEKVIEW TERRACE             7.750          2,761.71         90
                                       7.500          2,761.71      326,000.00
    OKEMOS           MI   48864          1            04/15/97         10
    20894655                             05           06/01/97         12
    20894655                             O            05/01/12
    0


    1607446          354/354             F          238,400.00         ZZ
                                         180        236,249.98          1
    155 OLD IVY                        7.625          2,226.97         80
                                       7.375          2,226.97      298,000.00
    FAYETTEVILLE     GA   30215          1            04/16/97         00
    20896429                             03           06/01/97          0
    20896429                             O            05/01/12
    0


    1607447          354/354             F          222,300.00         ZZ
                                         180        220,359.87          1
    6535 WINDMERE ROAD                 8.000          2,124.42         80
                                       7.750          2,124.42      277,900.00
    HARRISBURG       PA   17111          1            04/10/97         00
    20898276                             05           06/01/97          0
    20898276                             O            05/01/12
    0


    1607448          354/354             F          300,000.00         T
                                         180        297,352.91          1
    0305 ROYAL TIGER ROAD              7.875          2,845.35         31
                                       7.625          2,845.35      975,000.00
    BRECKENRIDGE     CO   80424          1            04/15/97         00
    20905873                             05           06/01/97          0
    20905873                             O            05/01/12
    0


    1607449          354/354             F          252,000.00         ZZ
                                         180        249,727.34          1
    863 PLAINWOOD DRIVE                7.625          2,354.01         58
                                       7.375          2,354.01      440,000.00
1


    HOUSTON          TX   77079          1            04/30/97         00
    20906079                             03           06/01/97          0
    20906079                             O            05/01/12
    0


    1607450          354/354             F          272,000.00         ZZ
                                         180        269,546.99          1
    536 LADIN LANE                     7.625          2,540.83         80
                                       7.375          2,540.83      340,000.00
    AUSTIN           TX   78734          1            04/15/97         00
    20906129                             03           06/01/97          0
    20906129                             O            05/01/12
    0


    1607451          354/354             F          228,650.00         ZZ
                                         180        226,632.48          1
    1922 WEST BELL STREET              7.875          2,168.63         79
                                       7.625          2,168.63      290,000.00
    HOUSTON          TX   77019          2            04/16/97         00
    20908596                             05           06/01/97          0
    20908596                             O            05/01/12
    0


    1607453          354/354             F          240,000.00         ZZ
                                         180        237,430.47          1
    3200 NE 57 COURT                   7.875          2,276.28         53
                                       7.625          2,276.28      460,000.00
    FORT LAUDERDALE  FL   33308          1            04/10/97         00
    20909644                             05           06/01/97          0
    20909644                             O            05/01/12
    0


    1607454          354/354             F          260,000.00         ZZ
                                         180        257,730.83          1
    362 MILLRIDGE DRIVE                8.000          2,484.70         45
                                       7.750          2,484.70      590,883.00
    INDIANAPOLIS     IN   46290          1            04/21/97         00
    20911608                             03           06/01/97          0
    20911608                             O            05/01/12
    0


    1607455          354/354             F          270,000.00         ZZ
                                         180        267,505.14          1
    309 BEECH TRAIL COURT              7.875          2,560.82         85
                                       7.625          2,560.82      320,000.00
    POWELL           OH   43065          1            04/25/97         12
    20913083                             05           06/01/97         12
    20913083                             O            05/01/12
    0
1




    1607456          354/354             F          316,000.00         ZZ
                                         180        314,064.32          1
    34 CAROUSEL LANE                   7.375          2,906.96         90
                                       7.125          2,906.96      355,000.00
    EASTON           PA   18045          2            05/17/97         10
    20913307                             05           07/01/97         25
    20913307                             O            06/01/12
    0


    1607458          354/354             F          360,000.00         ZZ
                                         180        356,645.89          1
    106 MINFFORD ROAD                  7.250          3,286.31         80
                                       7.000          3,286.31      450,000.00
    BALA CYNWYD      PA   19004          1            04/30/97         00
    20914321                             03           06/01/97          0
    20914321                             O            05/01/12
    0


    1607461          354/354             F          288,000.00         ZZ
                                         180        286,329.89          1
    11200 HAWHILL END                  8.000          2,752.28         68
                                       7.750          2,752.28      428,000.00
    POTOMAC          MD   20854          1            05/27/97         00
    20920013                             05           07/01/97          0
    20920013                             O            06/01/12
    0


    1607462          354/354             F          295,000.00         ZZ
                                         180        293,270.36          1
    1703 E BRISTLECONE DRIVE           7.875          2,797.93         59
                                       7.625          2,797.93      500,000.00
    HARTLAND         WI   53029          1            05/12/97         00
    20920799                             03           07/01/97          0
    20920799                             O            06/01/12
    0


    1607463          354/354             F          425,000.00         ZZ
                                         180        421,125.21          1
    501 CLYDESDALE STREET SW           7.500          3,939.81         62
                                       7.250          3,939.81      690,000.00
    ROANOKE          VA   24014          2            04/01/97         00
    20921359                             05           06/01/97          0
    20921359                             O            05/01/12
    0


    1607464          354/354             F          250,000.00         ZZ
                                         180        247,794.11          1
1


    420 DARBYTON DRIVE                 7.875          2,371.12         65
                                       7.625          2,371.12      385,000.00
    PLAIN CITY       OH   43064          2            04/23/97         00
    20922506                             03           06/01/97          0
    20922506                             O            05/01/12
    0


    1607465          354/354             F          252,450.00         ZZ
                                         180        250,173.27          1
    2108 STONEHAVEN DRIVE              7.625          2,358.22         69
                                       7.375          2,358.22      368,000.00
    COLLEYVILLE      TX   76034          2            04/16/97         00
    20923603                             03           06/01/97          0
    20923603                             O            05/01/12
    0


    1607466          354/354             F          400,000.00         ZZ
                                         180        397,654.73          1
    3208 PRINCETON AVENUE              7.875          3,793.80         80
                                       7.625          3,793.80      500,000.00
    HIGHLAND PARK    TX   75205          1            05/09/97         00
    20923934                             05           07/01/97          0
    20923934                             O            06/01/12
    0


    1607468          354/354             F          269,950.00         ZZ
                                         180        268,435.65          1
    3813 THAMESFORD WAY                8.375          2,638.57         78
                                       8.125          2,638.57      349,950.00
    RICHMOND         VA   23233          1            05/27/97         00
    20927612                             03           07/01/97          0
    20927612                             O            06/01/12
    0


    1607469          354/354             F          280,000.00         ZZ
                                         180        277,419.33          1
    4918 MENLOW PARK DRIVE             7.375          2,575.79         65
                                       7.125          2,575.79      435,000.00
    SUGAR LAND       TX   77479          2            04/07/97         00
    20927786                             03           06/01/97          0
    20927786                             O            05/01/12
    0


    1607470          354/354             F          354,600.00         ZZ
                                         180        353,540.76          1
    6425 ROCK BLUFF CIRCLE             7.625          3,312.43         80
                                       7.375          3,312.43      443,284.00
    PLANO            TX   75024          1            06/25/97         00
    20929873                             03           08/01/97          0
1


    20929873                             O            07/01/12
    0


    1607471          354/354             F          260,000.00         ZZ
                                         180        257,285.95          1
    6430 SERENGETI PLACE               7.875          2,465.97         77
                                       7.625          2,465.97      338,400.00
    LITTLETON        CO   80124          1            04/11/97         00
    20930343                             05           06/01/97          0
    20930343                             O            05/01/12
    0


    1607472          354/354             F          292,000.00         ZZ
                                         180        289,423.47          1
    369 ASH STREET                     7.875          2,769.48         80
                                       7.625          2,769.48      365,000.00
    DENVER           CO   80220          1            04/30/97         00
    20930491                             05           06/01/97          0
    20930491                             O            05/01/12
    0


    1607473          354/354             F          248,000.00         ZZ
                                         180        245,835.58          1
    4811 MIDDLE ROAD                   8.000          2,370.02         86
                                       7.750          2,370.02      290,000.00
    GURNEE           IL   60031          2            04/24/97         01
    20930871                             05           06/01/97         25
    20930871                             O            05/01/12
    0


    1607474          354/354             F          229,600.00         ZZ
                                         180        227,529.34          1
    3712 WEST 16TH STREET ROAD         7.625          2,144.77         80
                                       7.375          2,144.77      287,000.00
    GREELEY          CO   80634          2            04/10/97         00
    20931341                             05           06/01/97          0
    20931341                             O            05/01/12
    0


    1607475          354/354             F          320,000.00         ZZ
                                         180        317,176.43          1
    2057 RIVERKNOLL COURT              7.875          3,035.04         64
                                       7.625          3,035.04      500,000.00
    WEST LINN        OR   97068          5            04/17/97         00
    20931655                             03           06/01/97          0
    20931655                             O            05/01/12
    0


1


    1607476          354/354             F          264,250.00         ZZ
                                         180        261,943.74          1
    285 CAPE SABLE COURT               8.000          2,525.32         80
                                       7.750          2,525.32      333,191.00
    PASADENA         MD   21122          1            04/25/97         00
    20932406                             05           06/01/97          0
    20932406                             O            05/01/12
    0


    1607477          354/354             F          425,000.00         ZZ
                                         180        422,589.30          1
    4451 ROLLING PINE DRIVE            8.250          4,123.10         54
                                       8.000          4,123.10      800,000.00
    WEST BLOOMFIELD  MI   48323          2            05/05/97         00
    20932786                             05           07/01/97          0
    20932786                             O            06/01/12
    0


    1607478          354/354             F          406,400.00         T
                                         180        403,006.14          1
    835 WEST PACES FERRY ROAD          8.500          4,001.98         80
                                       8.250          4,001.98      508,000.00
    ATLANTA          GA   30327          1            04/30/97         00
    20933594                             05           06/01/97          0
    20933594                             O            05/01/12
    0


    1607479          354/354             F          349,000.00         ZZ
                                         180        347,951.55          1
    309 STONEHEDGE DRIVE               7.750          3,285.05         63
                                       7.500          3,285.05      560,000.00
    FRANKFORT        KY   40601          2            05/29/97         00
    20934238                             03           08/01/97          0
    20934238                             O            07/01/12
    0


    1607480          354/354             F          500,000.00         ZZ
                                         180        498,539.00          1
    11439 MANOR STREET                 7.875          4,742.25         60
                                       7.625          4,742.25      840,000.00
    LEAWOOD          KS   66211          1            06/02/97         00
    20934386                             03           08/01/97          0
    20934386                             O            07/01/12
    0


    1607481          354/354             F          290,000.00         ZZ
                                         180        288,318.28          1
    4201 CROWN KNOLL CIRCLE            8.000          2,771.40         75
                                       7.750          2,771.40      390,000.00
1


    FLOWER MOUND     TX   75028          1            05/27/97         00
    20935177                             03           07/01/97          0
    20935177                             O            06/01/12
    0


    1607482          354/354             F          318,000.00         T
                                         180        315,254.96          1
    506 LUCY LANE                      8.125          3,061.97         75
                                       7.875          3,061.97      425,000.00
    HORSESHOE BAY    TX   78657          1            04/22/97         00
    20936365                             03           06/01/97          0
    20936365                             O            05/01/12
    0


    1607484          354/354             F          350,000.00         ZZ
                                         180        346,877.77          1
    11922 SOUTH HIDDEN CANYON LANE     7.750          3,294.47         66
                                       7.500          3,294.47      531,000.00
    SANDY            UT   84092          5            04/25/97         00
    20941415                             05           06/01/97          0
    20941415                             O            05/01/12
    0


    1607485          354/354             F          360,000.00         ZZ
                                         180        356,788.58          1
    9909 EDGEMERE ROAD                 7.750          3,388.59         74
                                       7.500          3,388.59      490,000.00
    DALLAS           TX   75230          2            04/24/97         00
    20942579                             05           06/01/97          0
    20942579                             O            05/01/12
    0


    1607486          354/354             F          296,000.00         T
                                         180        294,321.01          1
    105 ELK CIRCLE                     8.250          2,871.62         80
                                       8.000          2,871.62      370,000.00
    WINTER PARK      CO   80482          2            05/23/97         00
    20942678                             05           07/01/97          0
    20942678                             O            06/01/12
    0


    1607487          354/354             F          244,800.00         ZZ
                                         180        238,382.44          1
    7 SUMMIT TRAIL                     8.125          2,357.14         80
                                       7.875          2,357.14      306,000.00
    FLEMINGTON       NJ   08822          1            05/23/97         00
    20943825                             05           07/01/97          0
    20943825                             O            06/01/12
    0
1




    1607488          354/354             F          300,000.00         ZZ
                                         180        297,410.34          1
    3840 64TH STREET                   8.125          2,888.65         43
                                       7.875          2,888.65      700,000.00
    MISSION HILLS    KS   66208          2            04/28/97         00
    20945804                             03           06/01/97          0
    20945804                             O            05/01/12
    0


    1607489          354/354             F          322,750.00         ZZ
                                         180        320,898.91          1
    1105 LATHROP AVENUE                8.125          3,107.71         48
                                       7.875          3,107.71      686,000.00
    RIVER FOREST     IL   60305          2            05/23/97         00
    20946372                             05           07/01/97          0
    20946372                             O            06/01/12
    0


    1607490          354/354             F          275,000.00         ZZ
                                         180        273,422.78          1
    801 HAWTHORNE                      8.125          2,647.93         69
                                       7.875          2,647.93      400,000.00
    LIBERTYVILLE     IL   60048          5            05/14/97         00
    20947495                             05           07/01/97          0
    20947495                             O            06/01/12
    0


    1607492          354/354             F          304,000.00         ZZ
                                         180        302,237.12          1
    1501 BARCLAY DRIVE                 8.000          2,905.18         80
                                       7.750          2,905.18      380,000.00
    AUSTIN           TX   78746          1            05/14/97         00
    2094978                              05           07/01/97          0
    2094978                              O            06/01/12
    0


    1607493          354/354             F          292,000.00         ZZ
                                         180        290,287.94          1
    9 KELVINGTON COURT                 7.875          2,769.48         80
                                       7.625          2,769.48      365,000.00
    GREENSBORO       NC   27410          1            05/27/97         00
    20950861                             03           07/01/97          0
    20950861                             O            06/01/12
    0


    1607494          354/354             F          650,000.00         ZZ
                                         180        648,121.59          1
1


    2725 E CREEK ROAD                  8.000          6,211.74         67
                                       7.750          6,211.74      974,530.00
    SALT LAKE CITY   UT   84121          1            06/13/97         00
    20951166                             05           08/01/97          0
    20951166                             O            07/01/12
    0


    1607495          354/354             F          595,000.00         ZZ
                                         180        591,275.20          1
    1345 BEAUMONT DRIVE                7.125          5,389.70         70
                                       6.875          5,389.70      850,000.00
    GLADWYNE         PA   19035          1            05/08/97         00
    2095242                              05           07/01/97          0
    2095242                              O            06/01/12
    0


    1607496          354/354             F          254,800.00         ZZ
                                         180        253,338.65          1
    11303 SOMERVILLE DRIVE             8.125          2,453.42         80
                                       7.875          2,453.42      318,556.00
    TEMPLE           TX   76502          1            05/29/97         00
    20952784                             05           07/01/97          0
    20952784                             O            06/01/12
    0


    1607497          354/354             F          392,000.00         ZZ
                                         180        390,854.57          1
    4310 YOAKUM BOULEVARD              7.875          3,717.93         80
                                       7.625          3,717.93      490,000.00
    HOUSTON          TX   77006          1            06/02/97         00
    20954756                             05           08/01/97          0
    20954756                             O            07/01/12
    0


    1607498          354/354             F          380,000.00         ZZ
                                         180        377,567.39          1
    2215 DICKEY PLACE                  7.750          3,576.85         80
                                       7.500          3,576.85      475,000.00
    HOUSTON          TX   77019          1            05/14/97         00
    20957866                             03           07/01/97          0
    20957866                             O            06/01/12
    0


    1607499          354/354             F          284,000.00         ZZ
                                         180        282,241.31          1
    203 OAKMONT DRIVE                  7.250          2,592.53         80
                                       7.000          2,592.53      355,000.00
    BLUE BELL        PA   19422          1            05/30/97         00
    20964276                             05           07/01/97          0
1


    20964276                             O            06/01/12
    0


    1607501          354/354             F          248,000.00         ZZ
                                         180        246,442.08          1
    222 GRANDVIEW  CIRCLE              7.875          2,352.16         80
                                       7.625          2,352.16      310,000.00
    LONGMONT         CO   80504          1            05/08/97         00
    2096595                              03           07/01/97          0
    2096595                              O            06/01/12
    0


    1607502          354/354             F          375,000.00         ZZ
                                         180        372,801.31          1
    8550 GREEN BAY COURT               7.875          3,556.69         44
                                       7.625          3,556.69      860,000.00
    RIVER HILLS      WI   53217          2            05/19/97         00
    20967675                             05           07/01/97          0
    20967675                             O            06/01/12
    0


    1607503          354/354             F          312,000.00         T
                                         180        310,170.68          1
    724 COUNTRY ROAD 12A               7.875          2,959.17         80
                                       7.625          2,959.17      390,000.00
    RIDGEWAY         CO   81432          1            05/29/97         00
    20971644                             05           07/01/97          0
    20971644                             O            06/01/12
    0


    1607504          354/354             F          330,000.00         ZZ
                                         180        326,991.35          1
    466 COPPERSTONE TRAIL              7.500          3,059.14         70
                                       7.250          3,059.14      475,559.00
    COPPELL          TX   75019          1            04/24/97         00
    2097255                              05           06/01/97          0
    2097255                              O            05/01/12
    0


    1607505          354/354             F          240,000.00         ZZ
                                         180        237,811.89          1
    15 RED SABLE POINT                 7.500          2,224.83         60
                                       7.250          2,224.83      400,000.00
    THE WOODLANDS    TX   77380          1            04/30/97         00
    20975827                             03           06/01/97          0
    20975827                             O            05/01/12
    0


1


    1607506          354/354             F          225,600.00         ZZ
                                         180        224,277.27          1
    6445 MEADOWBROOK CIRCLE            7.875          2,139.70         80
                                       7.625          2,139.70      282,000.00
    WORTHINGTON      OH   43085          1            05/30/97         00
    20980678                             05           07/01/97          0
    20980678                             O            06/01/12
    0


    1607507          354/354             F          341,250.00         ZZ
                                         180        339,271.11          1
    1461 W. HUTCHINSON                 8.000          3,261.16         75
                                       7.750          3,261.16      455,000.00
    CHICAGO          IL   60613          5            05/29/97         00
    20981916                             05           07/01/97          0
    20981916                             O            06/01/12
    0


    1607508          354/354             F          287,600.00         ZZ
                                         180        285,838.28          1
    5921 STONE MEADOW DRIVE            7.375          2,645.70         80
                                       7.125          2,645.70      360,000.00
    PLANO            TX   75093          1            05/30/97         00
    20982765                             05           07/01/97          0
    20982765                             O            06/01/12
    0


    1607510          354/354             F          250,000.00         ZZ
                                         180        249,244.97          1
    7204 BELLE MEADE DRIVE             7.500          2,317.53         80
                                       7.250          2,317.53      315,000.00
    COLLEYVILLE      TX   76034          1            06/12/97         00
    2099004                              03           08/01/97          0
    2099004                              O            07/01/12
    0


    1607514          354/354             F          243,000.00         ZZ
                                         180        242,266.11          1
    2568 N SUMMIT AVE                  7.500          2,252.64         90
                                       7.250          2,252.64      270,000.00
    MILWAUKEE        WI   53211          1            06/09/97         10
    21000724                             05           08/01/97         25
    21000724                             O            07/01/12
    0


    1607515          354/354             F          240,000.00         ZZ
                                         180        238,577.30          1
    5003 WATERBECK                     7.750          2,259.06         80
                                       7.500          2,259.06      300,000.00
1


    FULSHEAR         TX   77441          1            05/15/97         00
    210039                               03           07/01/97          0
    210039                               O            06/01/12
    0


    1607516          354/354             F          320,000.00         ZZ
                                         180        319,075.24          1
    1328 INDEPENDENCE CT               8.000          3,058.09         66
                                       7.750          3,058.09      492,000.00
    METAMORA         IL   61548          1            06/13/97         00
    21005707                             05           08/01/97          0
    21005707                             O            07/01/12
    0


    1607517          354/354             F          328,400.00         T
                                         180        326,410.18          1
    18903 WEST DE VACA LANE            7.500          3,044.31         80
                                       7.250          3,044.31      410,500.00
    GALVESTON        TX   77554          1            05/30/97         00
    21013008                             03           07/01/97          0
    21013008                             O            06/01/12
    0


    1607518          354/354             F          250,000.00         ZZ
                                         180        249,269.50          1
    1563 RIDGE COURT NE                7.875          2,371.13         71
                                       7.625          2,371.13      353,000.00
    ALBUQUERQUE      NM   87122          5            06/09/97         00
    21013503                             05           08/01/97          0
    21013503                             O            07/01/12
    0


    1607519          354/354             F          272,600.00         ZZ
                                         180        271,803.47          1
    3011 SIERRA VISTA DR               7.875          2,585.47         70
                                       7.625          2,585.47      390,000.00
    PHOENIX          AZ   85016          5            06/10/97         00
    21015771                             03           08/01/97          0
    21015771                             O            07/01/12
    0


    1607520          354/354             F          398,222.00         ZZ
                                         180        397,071.19          1
    640 LINDEN AVENUE                  8.000          3,805.62         70
                                       7.750          3,805.62      568,889.00
    BOULDER          CO   80304          1            06/13/97         00
    21028345                             03           08/01/97          0
    21028345                             O            07/01/12
    0
1




    1607521          354/354             F          231,300.00         ZZ
                                         180        230,616.63          1
    29 ARROYO VENADA                   7.750          2,177.18         90
                                       7.500          2,177.18      257,000.00
    PLACITAS         NM   87043          1            06/20/97         10
    21035191                             05           08/01/97         25
    21035191                             O            07/01/12
    0


    1607522          354/354             F          350,000.00         ZZ
                                         180        348,965.95          1
    11300 CANTERBURY COURT             7.750          3,294.47         37
                                       7.500          3,294.47      950,000.00
    LEAWOOD          KS   66211          1            06/13/97         00
    21039243                             05           08/01/97          0
    21039243                             O            07/01/12
    0


    1607523          354/354             F          350,000.00         ZZ
                                         180        348,954.51          1
    34223 COUNTRY VIEW DRIVE           7.625          3,269.45         67
                                       7.375          3,269.45      526,000.00
    EUGENE           OR   97408          5            06/16/97         00
    21045612                             05           08/01/97          0
    21045612                             O            07/01/12
    0


    1607524          354/354             F          300,000.00         ZZ
                                         180        299,093.96          1
    5096 CEDAR CREEK DRIVE             7.500          2,781.04         43
                                       7.250          2,781.04      700,000.00
    HOUSTON          TX   77056          1            06/10/97         00
    21048442                             05           08/01/97          0
    21048442                             O            07/01/12
    0


    1607525          354/354             F          434,400.00         ZZ
                                         180        433,088.05          1
    3109 OAK HOLLOW DRIVE              7.500          4,026.95         80
                                       7.250          4,026.95      543,012.00
    PLANO            TX   75093          1            06/27/97         00
    2105217                              03           08/01/97          0
    2105217                              O            07/01/12
    0


    1607527          354/354             F          304,000.00         ZZ
                                         180        303,071.76          1
1


    3612 COTSWOLD COURT                7.375          2,796.57         80
                                       7.125          2,796.57      380,000.00
    COLLEYVILLE      TX   76034          1            06/27/97         00
    21053798                             03           08/01/97          0
    21053798                             O            07/01/12
    0


    1607528          354/354             F          230,400.00         ZZ
                                         180        229,093.10          1
    29 STEPHANIE ROAD                  8.250          2,235.21         90
                                       8.000          2,235.21      256,000.00
    BIRDSBORO        PA   19508          1            05/02/97         11
    21101951                             05           07/01/97         12
    21101951                             O            06/01/12
    0


    1607529          354/354             F          500,000.00         ZZ
                                         180        496,903.70          1
    127 FLAT ROCK CROSSING             7.250          4,564.32         44
                                       7.000          4,564.32    1,150,000.00
    MANAKIN SABOT    VA   23103          4            05/22/97         00
    21102116                             03           07/01/97          0
    21102116                             O            06/01/12
    0


    1607530          354/354             F          242,900.00         ZZ
                                         180        242,166.41          1
    5 ENGLISH HILLS DRIVE              7.500          2,251.72         80
                                       7.250          2,251.72      305,000.00
    FREDERICKSBURG   VA   22406          2            06/04/97         00
    21102165                             05           08/01/97          0
    21102165                             O            07/01/12
    0


    1607531          354/354             F          342,800.00         ZZ
                                         180        339,640.54          1
    1228 WHITEWOOD WAY                 7.375          3,153.50         80
                                       7.125          3,153.50      428,500.00
    WEST CHESTER     PA   19382          1            04/30/97         00
    21102215                             05           06/01/97          0
    21102215                             O            05/01/12
    0


    1607532          354/354             F          282,100.00         ZZ
                                         180        279,583.49          1
    925 COUNTRY CLUB DRIVE             7.750          2,655.34         61
                                       7.500          2,655.34      465,000.00
    HIGH POINT       NC   27262          2            04/04/97         00
    21102249                             05           06/01/97          0
1


    21102249                             O            05/01/12
    0


    1607533          354/354             F          447,200.00         ZZ
                                         180        444,549.02          1
    3500 BASSWOOD LANE                 7.750          4,209.39         80
                                       7.500          4,209.39      559,000.00
    LOUISVILLE       KY   40207          1            05/20/97         00
    21102272                             05           07/01/97          0
    21102272                             O            06/01/12
    0


    1607534          354/354             F          459,000.00         ZZ
                                         180        456,308.79          1
    4429 KENDALE ROAD                  7.875          4,353.39         72
                                       7.625          4,353.39      645,000.00
    HIGH POINT       NC   27265          2            05/15/97         00
    2110228                              05           07/01/97          0
    2110228                              O            06/01/12
    0


    1607536          354/354             F          400,000.00         ZZ
                                         180        396,509.00          1
    202 WEST CLIFF STREET              8.000          3,822.61         66
                                       7.750          3,822.61      610,000.00
    SOLANA BEACH     CA   92075          1            04/10/97         00
    2110233                              05           06/01/97          0
    2110233                              O            05/01/12
    0


    1607538          354/354             F          400,000.00         ZZ
                                         180        396,436.05          1
    1434 BUNCOMBE LANE                 8.125          3,851.53         59
                                       7.875          3,851.53      689,000.00
    DENVER           NC   28037          2            04/30/97         00
    21102371                             05           06/01/97          0
    21102371                             O            05/01/12
    0


    1607539          354/354             F          257,000.00         ZZ
                                         180        254,038.41          1
    9056 E COLORADO CIRCLE             7.500          2,382.43         72
                                       7.250          2,382.43      360,000.00
    DENVER           CO   80231          5            05/29/97         00
    21102389                             03           07/01/97          0
    21102389                             O            06/01/12
    0


1


    1607540          354/354             F          246,150.00         ZZ
                                         180        244,633.54          1
    12342 CASCADES POINT DRIVE         8.250          2,388.01         80
                                       8.000          2,388.01      307,711.00
    BOCA RATON       FL   33428          1            05/13/97         00
    24802027                             03           07/01/97          0
    24802027                             O            06/01/12
    0


    1607545          354/354             F          432,000.00         ZZ
                                         180        430,737.69          1
    8560 PONCE DE LEON ROAD            7.875          4,097.31         80
                                       7.625          4,097.31      540,000.00
    MIAMI            FL   33143          1            06/11/97         00
    24941676                             05           08/01/97          0
    24941676                             O            07/01/12
    0


    1607551          354/354             F          260,000.00         ZZ
                                         180        257,680.63          1
    15360 DEL GRADO DRIVE              7.750          2,447.32         80
                                       7.500          2,447.32      325,000.00
    SHERMAN OAKS     CA   91403          1            04/15/97         00
    25039421                             05           06/01/97          0
    25039421                             O            05/01/12
    0


    1607553          354/354             F          293,200.00         ZZ
                                         180        290,612.89          1
    3498 DEVON PINES                   7.875          2,780.86         78
                                       7.625          2,780.86      378,500.00
    KESWICK          VA   22947          1            04/25/97         00
    25103441                             03           06/01/97          0
    25103441                             O            05/01/12
    0


    1607554          354/354             F          234,000.00         ZZ
                                         180        231,866.59          1
    201 GRAYLYN DRIVE                  7.500          2,169.21         80
                                       7.250          2,169.21      292,500.00
    ANDERSON         SC   29621          2            04/14/97         00
    25107707                             03           06/01/97          0
    25107707                             O            05/01/12
    0


    1607555          354/354             F          234,000.00         ZZ
                                         180        231,980.06          1
    1401 CORAL RIDGE DRIVE             8.125          2,253.15         90
                                       7.875          2,253.15      260,000.00
1


    FT LAUDERDALE    FL   33304          2            04/24/97         10
    25112327                             05           06/01/97         12
    25112327                             O            05/01/12
    0


    1607556          354/354             F          235,000.00         ZZ
                                         180        233,552.25          1
    4798 BLACK HOLLOW RD               8.250          2,279.83         80
                                       8.000          2,279.83      294,000.00
    DUBLIN           VA   24084          1            05/09/97         00
    25129099                             05           07/01/97          0
    25129099                             O            06/01/12
    0


    1607557          354/354             F          235,000.00         ZZ
                                         180        232,926.44          1
    604 WATERWOOD CT                   7.875          2,228.86         79
                                       7.625          2,228.86      299,000.00
    LUTZ             FL   33549          2            04/18/97         00
    25135211                             03           06/01/97          0
    25135211                             O            05/01/12
    0


    1607559          354/354             F          250,000.00         ZZ
                                         180        247,841.95          1
    504 CREEK BLUFF                    8.125          2,407.21         61
                                       7.875          2,407.21      410,000.00
    MARTINEZ         GA   30907          1            05/02/97         00
    25152059                             05           06/01/97          0
    25152059                             O            05/01/12
    0


    1607560          354/354             F          560,000.00         ZZ
                                         180        556,788.20          1
    4501 WINDSOR RIDGE DRIVE           8.125          5,392.15         77
                                       7.875          5,392.15      727,416.00
    IRVING           TX   75038          1            05/23/97         00
    25158098                             03           07/01/97          0
    25158098                             O            06/01/12
    0


    1607561          354/354             F          300,000.00         ZZ
                                         180        297,466.81          1
    302 SAINT DAVIDS LANE              8.375          2,932.28         28
                                       8.125          2,932.28    1,100,000.00
    RICHMOND         VA   23221          5            04/25/97         00
    25160235                             05           06/01/97          0
    25160235                             O            05/01/12
    0
1




    1607562          354/354             F          442,500.00         T
                                         180        438,010.71          1
    2515 KILO WAY                      8.375          4,325.12         75
                                       8.125          4,325.12      590,000.00
    LAGUNA BEACH     CA   92651          1            05/01/97         00
    25171257                             05           07/01/97          0
    25171257                             O            06/01/12
    0


    1607563          354/354             F          503,200.00         T
                                         180        498,759.94          1
    4 RED CARDINAL                     7.875          4,772.60         80
                                       7.625          4,772.60      629,000.00
    HILTON HEAD ISL  SC   29928          1            05/01/97         00
    25174228                             03           06/01/97          0
    25174228                             O            05/01/12
    0


    1607564          354/354             F          276,000.00         ZZ
                                         180        275,184.57          1
    37  VILLAGE PARK WAY               7.750          2,597.93         80
                                       7.500          2,597.93      345,000.00
    SANTA MONICA     CA   90405          1            06/06/97         00
    25188251                             01           08/01/97          0
    25188251                             O            07/01/12
    0


    1607565          354/354             F          260,000.00         ZZ
                                         180        257,780.20          1
    100 HARBORVIEW DRIVE UNIT #1       8.250          2,522.37         67
                                       8.000          2,522.37      390,000.00
    BALTIMORE        MD   21230          1            04/29/97         00
    25191594                             06           06/01/97          0
    25191594                             O            05/01/12
    0


    1607567          354/354             F          372,000.00         ZZ
                                         180        369,842.77          1
    3068 VISTA COURT                   8.000          3,555.03         80
                                       7.750          3,555.03      465,000.00
    MEADOW VISTA     CA   95722          1            05/22/97         00
    25200031                             05           07/01/97          0
    25200031                             O            06/01/12
    0


    1607569          354/354             F          250,000.00         ZZ
                                         180        248,566.16          1
1


    29  SEA COVE DRIVE                 8.125          2,407.21         32
                                       7.875          2,407.21      805,000.00
    RANCHO PALOS VE  CA   90275          2            05/16/97         00
    25200775                             05           07/01/97          0
    25200775                             O            06/01/12
    0


    1607570          354/354             F          650,000.00         ZZ
                                         180        646,230.66          1
    3704 BRYN MAWR DRIVE               8.000          6,211.74         62
                                       7.750          6,211.74    1,050,000.00
    UNIVERSITY PARK  TX   75225          2            05/19/97         00
    25202367                             05           07/01/97          0
    25202367                             O            06/01/12
    0


    1607572          354/354             F          275,000.00         ZZ
                                         180        273,369.81          1
    12685 PRESCOTT AVENUE              7.750          2,588.51         70
                                       7.500          2,588.51      395,000.00
    TUSTIN           CA   92680          1            05/09/97         00
    25207499                             03           07/01/97          0
    25207499                             O            06/01/12
    0


    1607573          354/354             F          255,000.00         ZZ
                                         180        253,504.89          1
    225 LAURA SPRINGS CIRCLE           7.875          2,418.55         68
                                       7.625          2,418.55      380,000.00
    GARDNERVILLE     NV   89410          2            05/06/97         00
    25209248                             05           07/01/97          0
    25209248                             O            06/01/12
    0


    1607574          354/354             F          219,300.00         ZZ
                                         180        217,571.64          1
    277 SOUTH WEST WINTER PARK CIR     7.875          2,079.96         71
                                       7.625          2,079.96      313,000.00
    LEE'S SUMMIT     MO   64081          2            05/21/97         00
    25214131                             03           07/01/97          0
    25214131                             O            06/01/12
    0


    1607577          354/354             F          263,200.00         ZZ
                                         180        263,200.00          1
    2500 CAT TAIL POND                 8.000          2,515.28         80
                                       7.750          2,515.28      330,000.00
    SEABROOK ISLAND  SC   29455          2            06/30/97         00
    25229238                             03           09/01/97          0
1


    25229238                             O            08/01/12
    0


    1607582          354/354             F          600,000.00         ZZ
                                         180        598,266.08          1
    13828 BEATTIES FORD ROAD           8.000          5,733.92         75
                                       7.750          5,733.92      810,000.00
    HUNTERSVILLE     NC   28078          1            06/10/97         00
    25272865                             05           08/01/97          0
    25272865                             O            07/01/12
    0


    1607583          354/354             F          334,000.00         ZZ
                                         180        332,980.16          1
    6408 CALLE CANDELA NORTHWEST       7.375          3,072.55         66
                                       7.125          3,072.55      512,000.00
    ALBUQUERQUE      NM   87107          1            06/25/97         00
    25275272                             05           08/01/97          0
    25275272                             O            07/01/12
    0


    1607584          354/354             F          504,000.00         ZZ
                                         180        501,955.59          1
    623 WOODLAND DRIVE                 7.750          4,744.03         80
                                       7.500          4,744.03      630,000.00
    GREENSBORO       NC   27408          1            06/30/97         00
    25279449                             05           08/01/97          0
    25279449                             O            07/01/12
    0


    1607585          354/354             F          275,000.00         ZZ
                                         180        274,196.45          1
    5261 GAULEY RIVER DRIVE            7.875          2,608.24         42
                                       7.625          2,608.24      659,000.00
    STONE MOUNTAIN   GA   30087          5            06/16/97         00
    25281759                             05           08/01/97          0
    25281759                             O            07/01/12
    0


    1607586          354/354             F          349,000.00         ZZ
                                         180        347,991.44          1
    797  ARASTRADERO ROAD              8.000          3,335.23         44
                                       7.750          3,335.23      800,000.00
    PALO ALTO        CA   94306          2            06/12/97         00
    25282427                             05           08/01/97          0
    25282427                             O            07/01/12
    0


1


    1607587          354/354             F          256,500.00         ZZ
                                         180        255,742.18          1
    1019 FLINT DRIVE                   7.750          2,414.38         90
                                       7.500          2,414.38      285,000.00
    HENDERSONVILLE   TN   37075          1            07/01/97         12
    25296773                             05           08/01/97         25
    25296773                             O            07/01/12
    0


    1607589          354/354             F          248,924.00         ZZ
                                         180        248,180.42          1
    1632 RACHEL WAY                    7.625          2,325.28         90
                                       7.375          2,325.28      276,583.00
    OLD HICKORY      TN   37138          1            06/20/97         11
    25313917                             03           08/01/97         25
    25313917                             O            07/01/12
    0


    1607590          354/354             F          250,000.00         ZZ
                                         180        250,000.00          1
    3717 PRINCETON AVENUE              7.000          2,247.08         80
                                       6.750          2,247.08      314,500.00
    NASHVILLE        TN   37205          1            07/09/97         00
    25316803                             05           09/01/97          0
    25316803                             O            08/01/12
    0


    1607592          354/354             F          650,000.00         ZZ
                                         180        646,230.66          1
    5076 E FARM ROAD 170               8.000          6,211.74         62
                                       7.750          6,211.74    1,050,000.00
    ROGERSVILLE      MO   65742          2            05/22/97         00
    30095509                             05           07/01/97          0
    30095509                             O            06/01/12
    0


    1607593          354/354             F          228,000.00         ZZ
                                         180        228,000.00          1
    4407 SPYGLASS DRIVE                7.750          2,146.11         80
                                       7.500          2,146.11      285,000.00
    HUTCHINSON       KS   67502          2            07/03/97         00
    30096762                             05           09/01/97          0
    30096762                             O            08/01/12
    0


    1607594          354/354             F          310,000.00         ZZ
                                         180        308,122.22          1
    8170 HEATHER BOW                   7.875          2,940.20         68
                                       7.625          2,940.20      460,000.00
1


    JOHNSTON         IA   50131          2            05/29/97         00
    30098354                             03           07/01/97          0
    30098354                             O            06/01/12
    0


    1607595          354/354             F          360,000.00         ZZ
                                         180        358,971.12          1
    2540 HOUSTON LEVEE                 8.125          3,466.38         79
                                       7.875          3,466.38      460,000.00
    GERMANTOWN       TN   38138          1            06/02/97         00
    30100184                             05           08/01/97          0
    30100184                             O            07/01/12
    0


    1607670          369/G01             F          565,000.00         ZZ
                                         180        563,255.86          1
    18 BROOKSIDE COURT                 7.250          5,157.68         69
                                       7.000          5,157.68      830,000.00
    LANCASTER        PA   17601          1            06/04/97         00
    0430301978                           05           08/01/97          0
    60739034                             O            07/01/12
    0


    1607699          961/G01             F          243,750.00         ZZ
                                         180        243,021.89          1
    194 LADERA STREET                  7.625          2,276.94         75
                                       7.375          2,276.94      325,000.00
    MONTEREY PARK    CA   91754          1            06/26/97         00
    0430299313                           05           08/01/97          0
    09110156                             O            07/01/12
    0


    1607773          025/025             F          250,000.00         ZZ
                                         180        249,228.26          1
    11324 N W 66 STREET                7.250          2,282.16         89
                                       7.000          2,282.16      282,218.00
    MIAMI            FL   33178          1            06/30/97         12
    450932                               03           08/01/97         25
    450932                               O            07/01/12
    0


    1607821          181/181             F          225,300.00         ZZ
                                         180        224,656.10          1
    42 PACES WEST DRIVE NW             8.125          2,169.37         70
                                       7.875          2,169.37      322,000.00
    ATLANTA          GA   30327          2            06/11/97         00
    5688744                              05           08/01/97          0
    5688744                              O            07/01/12
    0
1




    1607885          387/387             F          383,900.00         ZZ
                                         180        382,778.24          1
    1957 NORTH MAUD AVENUE             7.875          3,641.10         58
                                       7.625          3,641.10      672,000.00
    CHICAGO          IL   60614          2            06/10/97         00
    1126721                              07           08/01/97          0
    1126721                              O            07/01/12
    0


    1608297          686/G01             F           93,350.00         ZZ
                                         180         93,350.00          1
    620     THICKET LANE               7.750            878.69         75
                                       7.500            878.69      124,500.00
    HOUSTON          TX   77079          1            07/03/97         00
    0430305128                           03           09/01/97          0
    818389462                            O            08/01/12
    0


    1608301          686/G01             F           65,000.00         ZZ
                                         180         65,000.00          1
    2434    APSIS AVENUE               7.600            606.26         23
                                       7.350            606.26      290,000.00
    SAN JOSE         CA   95124          1            07/02/97         00
    0430305151                           05           09/01/97          0
    818332496                            O            08/01/12
    0


    1608304          686/G01             F          322,500.00         ZZ
                                         180        322,500.00          1
    5475    LA GRANDE                  8.125          3,105.30         75
                                       7.875          3,105.30      430,000.00
    YORBA LINDA      CA   92887          1            07/11/97         00
    0430305185                           05           09/01/97          0
    818429425                            O            08/01/12
    0


    1608316          686/G01             F           87,000.00         ZZ
                                         180         86,754.10          1
    1811 BRAINARD ROAD                 8.250            844.03         70
                                       8.000            844.03      125,000.00
    LYNDHURST        OH   44124          1            07/02/97         00
    0430300194                           05           08/01/97          0
    0818234619                           O            07/01/12
    0


    1608337          686/G01             F           45,000.00         ZZ
                                         180         44,801.27          1
1


    4091    WILL ROGERS DRIVE          7.650            421.01         20
                                       7.400            421.01      225,000.00
    SAN JOSE         CA   95117          5            07/03/97         00
    0430305383                           05           09/01/97          0
    818332900                            O            08/01/12
    0


    1608338          686/G01             F          169,500.00         ZZ
                                         180        169,500.00          1
    758     RANCHO CALABASAS DR        7.875          1,607.63         64
                                       7.625          1,607.63      267,000.00
    WATSONVILLE      CA   95076          5            07/08/97         00
    0430305391                           05           09/01/97          0
    818379810                            O            08/01/12
    0


    1608339          686/G01             F           41,250.00         ZZ
                                         180         41,250.00          1
    211     CYPRESS STREET             8.000            394.21         75
                                       7.750            394.21       55,000.00
    LAKE JACKSON     TX   77566          1            07/11/97         00
    0430309567                           05           09/01/97          0
    818388779                            O            08/01/12
    0


    1608345          686/G01             F          169,000.00         ZZ
                                         180        169,000.00          1
    206-05  LORI DRIVE                 7.650          1,581.10         74
                                       7.400          1,581.10      229,000.00
    BAYSIDE          NY   11360          1            07/15/97         00
    0430305458                           01           09/01/97          0
    818301699                            O            08/01/12
    0


    1608352          686/G01             F          170,100.00         ZZ
                                         180        170,100.00          1
    930     GREENWOOD DRIVE            7.450          1,572.02         70
                                       7.200          1,572.02      243,000.00
    GREENSBORO       NC   27410          5            07/11/97         00
    0430305532                           05           09/01/97          0
    818078966                            O            08/01/12
    0


    1608353          686/G01             F          266,240.00         ZZ
                                         180        266,240.00          1
    2420    DONEGAL AVENUE             7.500          2,468.08         80
                                       7.250          2,468.08      332,800.00
    SOUTH SAN FRANC  CA   94080          1            07/09/97         00
    0430305540                           05           09/01/97          0
1


    818379323                            O            08/01/12
    0


    1608354          686/G01             F          220,000.00         ZZ
                                         180        220,000.00          1
    4825    GRANADA BLVD               8.000          2,102.44         54
                                       7.750          2,102.44      410,000.00
    CORAL GABLES     FL   33146          5            07/11/97         00
    0430305557                           05           09/01/97          0
    818422115                            O            08/01/12
    0


    1608509          943/943             F          240,000.00         ZZ
                                         180        239,267.18          1
    2997 NORTH MARTADALE DRIVE         7.375          2,207.82         64
                                       7.125          2,207.82      376,000.00
    AKRON            OH   44333          5            06/12/97         00
    46101760                             05           08/01/97          0
    46101760                             O            07/01/12
    0


    1608512          943/943             F          347,500.00         ZZ
                                         180        345,462.55          1
    2137 ROCKVILLE ROAD                7.875          3,295.86         69
                                       7.625          3,295.86      507,500.00
    SUISUN           CA   94585          1            05/30/97         00
    7080050639                           05           07/01/97          0
    7080050639                           O            06/01/12
    0


    1608517          943/943             F          271,600.00         ZZ
                                         180        271,600.00          1
    1320 E MADISON PARK UNIT 2         7.625          2,537.10         80
                                       7.375          2,537.10      339,500.00
    CHICAGO          IL   60615          1            07/08/97         00
    7558800190                           01           09/01/97          0
    7558800190                           O            08/01/12
    0


    1608525          943/943             F          360,000.00         ZZ
                                         180        357,865.93          1
    4 WILTON HILLS                     7.750          3,388.60         80
                                       7.500          3,388.60      450,100.00
    WILTON           CT   06897          1            05/23/97         00
    7240016874                           03           07/01/97          0
    7240016874                           O            06/01/12
    0


1


    1608534          943/943             F          370,000.00         ZZ
                                         180        368,918.86          1
    455 LAUREL CHASE CT                7.875          3,509.27         54
                                       7.625          3,509.27      690,000.00
    ATLANTA          GA   30327          5            06/16/97         00
    7080060625                           05           08/01/97          0
    7080060625                           O            07/01/12
    0


    1608536          686/G01             F          298,000.00         ZZ
                                         180        297,123.45          1
    63 JESSICA WAY                     7.800          2,813.55         80
                                       7.550          2,813.55      375,000.00
    SOUTH ORANGE     NJ   07079          2            06/25/97         00
    0430302653                           05           08/01/97          0
    0818177586                           O            07/01/12
    0


    1608650          686/G01             F          135,000.00         ZZ
                                         180        135,000.00          1
    698 TRULL STREET                   8.040          1,293.25         69
                                       7.790          1,293.25      198,000.00
    TEWKSBURY        MA   01876          5            07/08/97         00
    0430305953                           05           09/01/97          0
    0818195802                           O            08/01/12
    0


    1608665          686/G01             F          193,300.00         ZZ
                                         180        192,735.17          1
    8808 CRESTVIEW LANE                7.875          1,833.36         75
                                       7.625          1,833.36      257,765.00
    ANAHEIM          CA   92808          1            06/20/97         00
    0430306209                           03           08/01/97          0
    0181311524                           O            07/01/12
    0


    1608713          686/G01             F           65,500.00         ZZ
                                         180         65,500.00          1
    19026 E NORTHAM STREET             7.500            607.20         41
                                       7.250            607.20      160,000.00
    WEST COVINA      CA   91792          1            07/09/97         00
    0430305565                           05           09/01/97          0
    818002131                            O            08/01/12
    0


    1608714          686/G01             F           64,000.00         ZZ
                                         180         64,000.00          1
    2       GLENVALE TERRACE           7.890            607.57         40
                                       7.640            607.57      160,000.00
1


    JAMAICA PLAIN    MA   02130          2            07/07/97         00
    0430300707                           05           09/01/97          0
    818196495                            O            08/01/12
    0


    1609107          270/G01             F          288,000.00         ZZ
                                         180        288,000.00          1
    111 NORTH HIDDEN CANYON            7.500          2,669.80         80
                                       7.250          2,669.80      360,000.00
    ORANGE           CA   92669          2            07/03/97         00
    0430309344                           03           09/01/97          0
    2603371                              O            08/01/12
    0


    1609234          E22/G01             F          295,200.00         ZZ
                                         180        295,200.00          1
    19 ELM PARK BOULEVARD              7.250          2,694.77         80
                                       7.000          2,694.77      369,000.00
    PLEASANT RIDGE   MI   48069          2            07/18/97         00
    0410344683                           05           09/01/97          0
    410344683                            O            08/01/12
    0


    1609249          F27/G01             F          237,900.00         ZZ
                                         180        237,900.00          1
    28 OLD MILL ROAD                   8.000          2,273.50         71
                                       7.750          2,273.50      338,000.00
    RICHMOND         VA   23226          2            07/07/97         00
    0430304378                           05           09/01/97          0
    116278808                            O            08/01/12
    0


    1609272          943/943             F          260,000.00         ZZ
                                         180        259,223.30          1
    7952 STARBURST DRIVE               7.625          2,428.74         75
                                       7.375          2,428.74      350,000.00
    BALTIMORE        MD   21208          4            06/23/97         00
    7080051701                           03           08/01/97          0
    7080051701                           O            07/01/12
    0


    1609279          943/943             F          272,000.00         ZZ
                                         180        271,187.49          1
    42 SALEM RIDGE DRIVE               7.625          2,540.84         73
                                       7.375          2,540.84      375,000.00
    HUNTINGTON       NY   11743          5            06/26/97         00
    7111117664                           05           08/01/97          0
    7111117664                           O            07/01/12
    0
1




    1609285          943/943             F          220,000.00         ZZ
                                         180        219,350.02          1
    5420 N 35TH STREET                 7.750          2,070.81         63
                                       7.500          2,070.81      351,000.00
    HOLLYWOOD        FL   33021          1            06/30/97         00
    7111115635                           05           08/01/97          0
    7111115635                           O            07/01/12
    0


    1609328          638/G01             F          322,200.00         ZZ
                                         180        322,200.00          1
    2505 ANNIE OAKLEY DRIVE            7.625          3,009.77         90
                                       7.375          3,009.77      358,000.00
    PARK CITY        UT   84060          1            07/11/97         10
    0430306282                           05           09/01/97         25
    8652633                              O            08/01/12
    0


    1609393          975/G01             F          500,000.00         ZZ
                                         180        500,000.00          1
    2674 SHADOW CANYON DRIVE           7.875          4,742.25         60
                                       7.625          4,742.25      840,000.00
    DIAMOND BAR      CA   91765          1            07/14/97         00
    0430327551                           03           09/01/97          0
    971192                               O            08/01/12
    0


    1609439          225/225             F          141,000.00         ZZ
                                         180        141,000.00          1
    774 BEECHWOOD DRIVE                7.500          1,307.09         59
                                       7.250          1,307.09      241,000.00
    DALY CITY        CA   94015          1            07/01/97         00
    8051499                              05           09/01/97          0
    8051499                              O            08/01/12
    0


    1610575          369/G01             F          275,000.00         ZZ
                                         180        274,187.53          1
    345 WILDWOOD AVENUE                7.750          2,588.51         44
                                       7.500          2,588.51      630,000.00
    BIRCHWOOD        MN   55110          2            06/19/97         00
    0430306688                           05           08/01/97          0
    0060200383                           O            07/01/12
    0


    1610732          956/G01             F          331,500.00         ZZ
                                         180        331,500.00          1
1


    351 ESTRELLA ROAD                  7.750          3,120.33         54
                                       7.500          3,120.33      625,000.00
    FREMONT          CA   94539          2            07/21/97         00
    0430310318                           05           09/01/97          0
    1707215                              O            08/01/12
    0


    1610737          637/G01             F          270,000.00         ZZ
                                         180        269,202.30          1
    2063 BLANCHE LANE                  7.750          2,541.45         70
                                       7.500          2,541.45      390,000.00
    MERRICK          NY   11566          1            06/27/97         00
    0430311324                           05           08/01/97          0
    9610031                              O            07/01/12
    0


    1610738          637/G01             F          255,000.00         ZZ
                                         180        255,000.00          1
    3632 SOUTH WASATCH COVE CIR        7.625          2,382.04         75
                                       7.375          2,382.04      340,000.00
    SALT LAKE CITY   UT   84109          5            07/17/97         00
    0430310425                           05           09/01/97          0
    9113648                              O            08/01/12
    0


    1610742          637/G01             F          126,350.00         ZZ
                                         180        125,980.80          1
    3812 RUSSET FALLS STREET           7.875          1,198.37         43
                                       7.625          1,198.37      295,650.00
    LAS VEGAS        NV   89129          1            06/03/97         00
    0430311563                           05           08/01/97          0
    9644287                              O            07/01/12
    0


    1610746          181/181             F          350,000.00         ZZ
                                         180        348,919.56          1
    230 EAST FIRST STREET              7.250          3,195.02         13
                                       7.000          3,195.02    2,700,000.00
    HINSDALE         IL   60521          2            06/25/97         00
    NG                                   05           08/01/97          0
    NG                                   O            07/01/12
    0


    1611057          E66/E66             F          385,000.00         ZZ
                                         180        382,717.75          1
    8290 BLACKBERRY LANE               7.750          3,623.91         76
                                       7.500          3,623.91      510,000.00
    CLEMMONS         NC   27012          2            05/07/97         00
    600322947                            05           07/01/97          0
1


    600322947                            O            06/01/12
    0


    1611080          514/G01             F          436,000.00         ZZ
                                         180        434,781.34          1
    6414 MACLAURIN DRIVE               8.375          4,261.58         60
                                       8.125          4,261.58      730,000.00
    TAMPA            FL   33647          5            06/13/97         00
    0430308213                           05           08/01/97          0
    361533                               O            07/01/12
    0


    1611166          E22/G01             F          200,000.00         ZZ
                                         180        200,000.00          1
    1 N 520 HIGHLAND AVENUE            8.125          1,925.76         70
                                       7.875          1,925.76      289,000.00
    GLEN ELLYN       IL   60137          2            07/17/97         00
    0410328801                           05           09/01/97          0
    410328801                            O            08/01/12
    0


    1611211          E22/G01             F           85,000.00         ZZ
                                         180         85,000.00          1
    2221 CHIEF TRAIL                   8.375            830.81         61
                                       8.125            830.81      140,000.00
    JEFFERSON        CO   80456          1            07/24/97         00
    0410464036                           03           09/01/97          0
    410464036                            O            08/01/12
    0


    1611350          480/G01             F          168,000.00         ZZ
                                         180        168,000.00          1
    16716 AMBER BAY DRIVE              7.875          1,593.40         75
                                       7.625          1,593.40      224,990.00
    FT LAUDERDALE    FL   33331          1            07/17/97         00
    0430308361                           03           09/01/97          0
    2074458                              O            08/01/12
    0


    1611379          354/354             F          415,000.00         ZZ
                                         180        411,338.18          1
    6072 TREVINO COURT                 7.875          3,936.07         80
                                       7.625          3,936.07      519,000.00
    FORT COLLINS     CO   80525          1            04/30/97         00
    20913224                             03           06/01/97          0
    20913224                             O            05/01/12
    0


1


    1611382          354/354             F          253,000.00         ZZ
                                         180        252,252.53          1
    1834 SOUTH FLETCHER AVENUE         7.750          2,381.43         57
                                       7.500          2,381.43      450,000.00
    FERNANDINA BEAC  FL   32034          5            06/25/97         00
    21042445                             05           08/01/97          0
    21042445                             O            07/01/12
    0


    1611385          354/354             F          300,000.00         T
                                         180        299,123.40          1
    2840 TRAILS EDGE                   7.875          2,845.35         35
                                       7.625          2,845.35      860,000.00
    STEAMBOAT SPRIN  CO   80477          2            06/30/97         00
    21032396                             05           08/01/97          0
    21032396                             O            07/01/12
    0


    1611387          354/354             F          224,000.00         ZZ
                                         180        223,352.67          1
    1860 NORTH GLENBUCK COVE           8.000          2,140.66         80
                                       7.750          2,140.66      280,000.00
    GERMANTOWN       TN   38139          1            06/27/97         00
    21039565                             05           08/01/97          0
    21039565                             O            07/01/12
    0


    1611392          E82/G01             F           61,650.00         ZZ
                                         180         61,467.86          1
    32570 LAKE SHORE DRIVE             7.750            580.30         90
                                       7.500            580.30       68,500.00
    TAVARES          FL   32778          1            07/03/97         04
    0400044897                           05           08/01/97         25
    400044897                            O            07/01/12
    0


    1611570          E22/G01             F           48,900.00         ZZ
                                         180         48,900.00          1
    7507 HABLO DRIVE                   8.375            477.96         70
                                       8.125            477.96       70,000.00
    HOUSTON          TX   77083          2            07/22/97         00
    0410431639                           03           09/01/97          0
    410431639                            O            08/01/12
    0


    1611593          450/450             F          631,200.00         ZZ
                                         180        631,200.00          1
    22645 SUMMIT ROAD                  7.125          5,717.61         80
                                       6.875          5,717.61      789,000.00
1


    LOS GATOS        CA   95030          1            07/01/97         00
    4321196                              05           09/01/97          0
    4321196                              O            08/01/12
    0


    1611599          686/G01             F          105,750.00         ZZ
                                         180        105,438.94          1
    854 FOXWORTH AVENUE                7.800            998.44         75
                                       7.550            998.44      141,000.00
    LA PUENTE        CA   91744          2            06/25/97         00
    0430308494                           05           08/01/97          0
    818001109                            O            07/01/12
    0


    1612110          686/G01             F           52,000.00         ZZ
                                         180         52,000.00          1
    625 HUNTINGTON COMMONS-311         8.125            500.70         74
                                       7.875            500.70       70,500.00
    MT PROSPECT      IL   60056          1            07/18/97         00
    0430308056                           01           09/01/97          0
    0818236994                           O            08/01/12
    0


    1612111          943/943             F          325,000.00         ZZ
                                         180        324,081.42          1
    2008 PASEO DEL MAR                 8.250          3,152.96         30
                                       8.000          3,152.96    1,100,000.00
    PALOS VERDES ES  CA   90274          2            05/28/97         00
    7080051209                           05           08/01/97          0
    7080051209                           O            07/01/12
    0


    1612117          943/943             F          310,000.00         T
                                         180        310,000.00          1
    SOUTH MOUNTAIN PASS ROAD           8.000          2,962.53         80
                                       7.750          2,962.53      387,500.00
    GARRISON         NY   10541          1            07/08/97         00
    7510600689                           05           09/01/97          0
    7510600689                           O            08/01/12
    0


    1612118          943/943             F          326,500.00         ZZ
                                         180        325,566.90          1
    489 EAST NORMANDY DRIVE            8.125          3,143.82         70
                                       7.875          3,143.82      466,500.00
    PROVO            UT   84604          1            06/06/97         00
    7080050477                           03           08/01/97          0
    7080050477                           O            07/01/12
    0
1




    1614129          686/G01             F          128,000.00         ZZ
                                         180        128,000.00          1
    8024 MEADOWBROOK LANE              7.875          1,214.02         72
                                       7.625          1,214.02      178,000.00
    ORLAND PARK      IL   60462          1            07/25/97         00
    0430327684                           05           09/01/97          0
    818232225                            O            08/01/12
    0

   TOTAL NUMBER OF LOANS   :        561

   TOTAL ORIGINAL BALANCE  :   155,442,182.57

   TOTAL PRINCIPAL BALANCE :   154,492,642.31

   TOTAL ORIGINAL P+I      :     1,474,068.62

   TOTAL CURRENT P+I       :     1,474,068.62


                             ***************************
                             *      END OF REPORT      *
                             ***************************


  RUN ON     : 08/19/97           RFC DISCLOSURE SYSTEM       RFFSDFIX-01
  AT         : 13.59.56           FIXED PASSTHRU REPORT       AMORTIZED BALANCE
  SERIES     : RFMSI I 1997-S11 15 YEAR                       CUTOFF : 08/01/97
  POOL       : 0004257
             :
             :
  POOL STATUS: F

    RFC LOAN NUMBER                      SUB SERV FEE
    PRINCIPAL BALANCE                    MSTR SERV FEE
    CURR NOTE RATE                       ALL EXP
    RFC NET RATE                         MISC EXP
    NET MTG RATE(INVSTR RATE)            SPREAD
    POST STRIP RATE                      STRIP
  

      1484064                              .2500
      216,276.55                           .0300
            7.2500                         .0000
            7.0000                         .0000
            6.9700                         .0000
            6.9700                         .0000

      1550600                              .2500
      399,022.16                           .0800
            7.2500                         .0000
            7.0000                         .0000
            6.9200                         .0000
            6.9200                         .0000

      1557165                              .2500
      291,550.22                           .0800
            7.3750                         .0000
            7.1250                         .0000
            7.0450                         .0000
            7.0000                         .0450

      1557210                              .2500
      273,158.13                           .0800
            7.6250                         .0000
            7.3750                         .0000
            7.2950                         .0000
            7.0000                         .2950

      1571809                              .2500
       52,853.51                           .0300
            8.5000                         .0000
            8.2500                         .0000
            8.2200                         .0000
            7.0000                        1.2200

      1573753                              .2500
      297,522.31                           .0300
            8.6250                         .0000
            8.3750                         .0000
            8.3450                         .0000
            7.0000                        1.3450
1



      1577305                              .2500
      649,950.00                           .0300
            7.7500                         .0000
            7.5000                         .0000
            7.4700                         .0000
            7.0000                         .4700

      1578111                              .2500
       79,556.19                           .0300
            8.5000                         .0000
            8.2500                         .0000
            8.2200                         .0000
            7.0000                        1.2200

      1579290                              .2500
      231,445.21                           .0800
            7.6250                         .0000
            7.3750                         .0000
            7.2950                         .0000
            7.0000                         .2950

      1580176                              .2500
       17,438.88                           .0800
            8.6250                         .0000
            8.3750                         .0000
            8.2950                         .0000
            7.0000                        1.2950

      1582949                              .2500
      272,195.91                           .0800
            8.0000                         .0000
            7.7500                         .0000
            7.6700                         .0000
            7.0000                         .6700

      1583298                              .2500
      247,280.84                           .0800
            8.1250                         .0000
            7.8750                         .0000
            7.7950                         .0000
            7.0000                         .7950

      1583383                              .2500
      114,682.13                           .0300
            8.5000                         .0000
            8.2500                         .0000
            8.2200                         .0000
            7.0000                        1.2200

      1585295                              .2500
      299,925.97                           .0800
            7.5000                         .0000
            7.2500                         .0000
            7.1700                         .0000
            7.0000                         .1700
1



      1586430                              .2500
      495,539.68                           .0800
            7.7500                         .0000
            7.5000                         .0000
            7.4200                         .0000
            7.0000                         .4200

      1586542                              .2500
      822,615.87                           .0800
            8.0000                         .0000
            7.7500                         .0000
            7.6700                         .0000
            7.0000                         .6700

      1587293                              .2500
      217,346.15                           .0800
            7.6250                         .0000
            7.3750                         .0000
            7.2950                         .0000
            7.0000                         .2950

      1589276                              .2500
      257,705.85                           .0800
            7.8750                         .0000
            7.6250                         .0000
            7.5450                         .0000
            7.0000                         .5450

      1589279                              .2500
      234,702.66                           .0800
            7.5000                         .0000
            7.2500                         .0000
            7.1700                         .0000
            7.0000                         .1700

      1589283                              .2500
       37,931.76                           .0800
            7.5000                         .0000
            7.2500                         .0000
            7.1700                         .0000
            7.0000                         .1700

      1589308                              .2500
       63,453.59                           .0800
            8.2500                         .0000
            8.0000                         .0000
            7.9200                         .0000
            7.0000                         .9200

      1589318                              .2500
      595,409.38                           .0800
            8.2500                         .0000
            8.0000                         .0000
            7.9200                         .0000
            7.0000                         .9200
1



      1589325                              .2500
       62,738.10                           .0800
            8.1250                         .0000
            7.8750                         .0000
            7.7950                         .0000
            7.0000                         .7950

      1589339                              .2500
      234,601.01                           .0800
            7.7500                         .0000
            7.5000                         .0000
            7.4200                         .0000
            7.0000                         .4200

      1589888                              .2500
      127,630.10                           .0300
            8.0000                         .0000
            7.7500                         .0000
            7.7200                         .0000
            7.0000                         .7200

      1590046                              .2500
       49,559.77                           .0300
            7.9000                         .0000
            7.6500                         .0000
            7.6200                         .0000
            7.0000                         .6200

      1590050                              .2500
      160,164.69                           .0300
            7.8000                         .0000
            7.5500                         .0000
            7.5200                         .0000
            7.0000                         .5200

      1590187                              .2500
      181,359.09                           .0300
            7.8750                         .0000
            7.6250                         .0000
            7.5950                         .0000
            7.0000                         .5950

      1590189                              .2500
      981,951.14                           .0300
            8.3750                         .0000
            8.1250                         .0000
            8.0950                         .0000
            7.0000                        1.0950

      1590192                              .2500
      324,262.92                           .0300
            8.0000                         .0000
            7.7500                         .0000
            7.7200                         .0000
            7.0000                         .7200
1



      1590860                              .2500
      100,917.86                           .0300
            8.1250                         .0000
            7.8750                         .0000
            7.8450                         .0000
            7.0000                         .8450

      1590877                              .2500
      148,500.00                           .0300
            8.2500                         .0000
            8.0000                         .0000
            7.9700                         .0000
            7.0000                         .9700

      1591512                              .2500
       79,773.89                           .0300
            8.2500                         .0000
            8.0000                         .0000
            7.9700                         .0000
            7.0000                         .9700

      1595483                              .2500
      137,700.00                           .0300
            8.5000                         .0000
            8.2500                         .0000
            8.2200                         .0000
            7.0000                        1.2200

      1595626                              .2500
       43,871.14                           .0300
            7.8500                         .0000
            7.6000                         .0000
            7.5700                         .0000
            7.0000                         .5700

      1595699                              .2500
       52,353.26                           .0300
            8.3750                         .0000
            8.1250                         .0000
            8.0950                         .0000
            7.0000                        1.0950

      1595749                              .2500
      300,000.00                           .0300
            7.8750                         .0000
            7.6250                         .0000
            7.5950                         .0000
            7.0000                         .5950

      1596504                              .2500
      234,630.23                           .0800
            7.9900                         .0000
            7.7400                         .0000
            7.6600                         .0000
            7.0000                         .6600
1



      1596722                              .2500
      270,160.65                           .0800
            6.8750                         .0000
            6.6250                         .0000
            6.5450                         .0000
            6.5450                         .0000

      1596892                              .2500
      303,231.31                           .0300
            8.0000                         .0000
            7.7500                         .0000
            7.7200                         .0000
            7.0000                         .7200

      1596918                              .2500
      248,518.01                           .0300
            7.7500                         .0000
            7.5000                         .0000
            7.4700                         .0000
            7.0000                         .4700

      1596986                              .2500
      342,677.75                           .0300
            7.8750                         .0000
            7.6250                         .0000
            7.5950                         .0000
            7.0000                         .5950

      1597150                              .2500
      133,425.00                           .0300
            8.0000                         .0000
            7.7500                         .0000
            7.7200                         .0000
            7.0000                         .7200

      1597167                              .2500
      393,949.32                           .0800
            7.6250                         .0000
            7.3750                         .0000
            7.2950                         .0000
            7.0000                         .2950

      1597534                              .2500
      477,000.00                           .0800
            7.6250                         .0000
            7.3750                         .0000
            7.2950                         .0000
            7.0000                         .2950

      1599057                              .2500
      265,518.77                           .0800
            8.5000                         .0000
            8.2500                         .0000
            8.1700                         .0000
            7.0000                        1.1700
1



      1599059                              .2500
      243,825.97                           .0800
            8.6250                         .0000
            8.3750                         .0000
            8.2950                         .0000
            7.0000                        1.2950

      1599060                              .2500
      430,765.34                           .0800
            8.1250                         .0000
            7.8750                         .0000
            7.7950                         .0000
            7.0000                         .7950

      1599061                              .2500
      269,212.50                           .0800
            8.5000                         .0000
            8.2500                         .0000
            8.1700                         .0000
            7.0000                        1.1700

      1599062                              .2500
      598,127.51                           .0800
            7.1250                         .0000
            6.8750                         .0000
            6.7950                         .0000
            6.7950                         .0000

      1599063                              .2500
      270,433.47                           .0800
            8.2500                         .0000
            8.0000                         .0000
            7.9200                         .0000
            7.0000                         .9200

      1599065                              .2500
      339,383.18                           .0800
            7.6250                         .0000
            7.3750                         .0000
            7.2950                         .0000
            7.0000                         .2950

      1599066                              .2500
      275,175.55                           .0800
            7.6250                         .0000
            7.3750                         .0000
            7.2950                         .0000
            7.0000                         .2950

      1599067                              .2500
       99,078.32                           .0800
            7.3750                         .0000
            7.1250                         .0000
            7.0450                         .0000
            7.0000                         .0450
1



      1599069                              .2500
       93,478.50                           .0800
            8.5000                         .0000
            8.2500                         .0000
            8.1700                         .0000
            7.0000                        1.1700

      1599070                              .2500
      199,459.43                           .0800
            8.7500                         .0000
            8.5000                         .0000
            8.4200                         .0000
            7.0000                        1.4200

      1599071                              .2500
      163,622.05                           .0800
            8.5000                         .0000
            8.2500                         .0000
            8.1700                         .0000
            7.0000                        1.1700

      1599072                              .2500
      150,758.48                           .0800
            8.7500                         .0000
            8.5000                         .0000
            8.4200                         .0000
            7.0000                        1.4200

      1599073                              .2500
      259,297.26                           .0800
            8.7500                         .0000
            8.5000                         .0000
            8.4200                         .0000
            7.0000                        1.4200

      1599074                              .2500
       59,837.83                           .0800
            8.7500                         .0000
            8.5000                         .0000
            8.4200                         .0000
            7.0000                        1.4200

      1599076                              .2500
      234,690.74                           .0800
            8.5000                         .0000
            8.2500                         .0000
            8.1700                         .0000
            7.0000                        1.1700

      1599077                              .2500
      164,543.92                           .0800
            8.5000                         .0000
            8.2500                         .0000
            8.1700                         .0000
            7.0000                        1.1700
1



      1599079                              .2500
      336,535.43                           .0800
            8.1250                         .0000
            7.8750                         .0000
            7.7950                         .0000
            7.0000                         .7950

      1599080                              .2500
      258,735.43                           .0800
            7.2500                         .0000
            7.0000                         .0000
            6.9200                         .0000
            6.9200                         .0000

      1599081                              .2500
      394,494.26                           .0800
            8.3750                         .0000
            8.1250                         .0000
            8.0450                         .0000
            7.0000                        1.0450

      1599083                              .2500
      245,816.03                           .0800
            7.7500                         .0000
            7.5000                         .0000
            7.4200                         .0000
            7.0000                         .4200

      1599084                              .2500
      190,542.95                           .0800
            7.1250                         .0000
            6.8750                         .0000
            6.7950                         .0000
            6.7950                         .0000

      1599085                              .2500
      433,742.91                           .0800
            8.0000                         .0000
            7.7500                         .0000
            7.6700                         .0000
            7.0000                         .6700

      1599086                              .2500
      646,422.20                           .0800
            7.8750                         .0000
            7.6250                         .0000
            7.5450                         .0000
            7.0000                         .5450

      1599087                              .2500
      304,806.75                           .0800
            7.8750                         .0000
            7.6250                         .0000
            7.5450                         .0000
            7.0000                         .5450
1



      1599089                              .2500
      435,055.66                           .0800
            7.6250                         .0000
            7.3750                         .0000
            7.2950                         .0000
            7.0000                         .2950

      1599090                              .2500
      321,603.26                           .0800
            7.8750                         .0000
            7.6250                         .0000
            7.5450                         .0000
            7.0000                         .5450

      1599092                              .2500
      274,399.48                           .0800
            8.0000                         .0000
            7.7500                         .0000
            7.6700                         .0000
            7.0000                         .6700

      1599093                              .2500
       79,773.89                           .0800
            8.2500                         .0000
            8.0000                         .0000
            7.9200                         .0000
            7.0000                         .9200

      1599094                              .2500
      249,293.40                           .0800
            8.2500                         .0000
            8.0000                         .0000
            7.9200                         .0000
            7.0000                         .9200

      1599095                              .2500
      248,550.26                           .0800
            8.0000                         .0000
            7.7500                         .0000
            7.6700                         .0000
            7.0000                         .6700

      1599096                              .2500
      306,361.69                           .0800
            7.3750                         .0000
            7.1250                         .0000
            7.0450                         .0000
            7.0000                         .0450

      1599097                              .2500
      646,313.05                           .0800
            8.2500                         .0000
            8.0000                         .0000
            7.9200                         .0000
            7.0000                         .9200
1



      1599098                              .2500
      297,352.91                           .0800
            7.8750                         .0000
            7.6250                         .0000
            7.5450                         .0000
            7.0000                         .5450

      1599099                              .2500
      398,805.15                           .0800
            7.6250                         .0000
            7.3750                         .0000
            7.2950                         .0000
            7.0000                         .2950

      1599100                              .2500
      543,407.51                           .0800
            7.8750                         .0000
            7.6250                         .0000
            7.5450                         .0000
            7.0000                         .5450

      1599101                              .2500
      160,032.73                           .0800
            8.7500                         .0000
            8.5000                         .0000
            8.4200                         .0000
            7.0000                        1.4200

      1599102                              .2500
       89,483.58                           .0800
            8.1250                         .0000
            7.8750                         .0000
            7.7950                         .0000
            7.0000                         .7950

      1599104                              .2500
      326,552.65                           .0800
            7.7500                         .0000
            7.5000                         .0000
            7.4200                         .0000
            7.0000                         .4200

      1599105                              .2500
      844,961.26                           .0800
            7.7500                         .0000
            7.5000                         .0000
            7.4200                         .0000
            7.0000                         .4200

      1599106                              .2500
      247,841.95                           .0800
            8.1250                         .0000
            7.8750                         .0000
            7.7950                         .0000
            7.0000                         .7950
1



      1599108                              .2500
       50,972.38                           .0800
            7.3750                         .0000
            7.1250                         .0000
            7.0450                         .0000
            7.0000                         .0450

      1599109                              .2500
       63,147.72                           .0800
            8.5000                         .0000
            8.2500                         .0000
            8.1700                         .0000
            7.0000                        1.1700

      1599110                              .2500
      240,162.83                           .0800
            8.0000                         .0000
            7.7500                         .0000
            7.6700                         .0000
            7.0000                         .6700

      1599111                              .2500
      568,063.83                           .0800
            7.6250                         .0000
            7.3750                         .0000
            7.2950                         .0000
            7.0000                         .2950

      1599112                              .2500
      260,588.43                           .0800
            7.2500                         .0000
            7.0000                         .0000
            6.9200                         .0000
            6.9200                         .0000

      1599113                              .2500
      238,712.40                           .0800
            8.8750                         .0000
            8.6250                         .0000
            8.5450                         .0000
            7.0000                        1.5450

      1599115                              .2500
      263,228.59                           .0800
            7.8750                         .0000
            7.6250                         .0000
            7.5450                         .0000
            7.0000                         .5450

      1599116                              .2500
      299,113.67                           .0800
            7.7500                         .0000
            7.5000                         .0000
            7.4200                         .0000
            7.0000                         .4200
1



      1599117                              .2500
      148,220.22                           .0800
            7.5000                         .0000
            7.2500                         .0000
            7.1700                         .0000
            7.0000                         .1700

      1599118                              .2500
      634,241.01                           .0800
            7.8750                         .0000
            7.6250                         .0000
            7.5450                         .0000
            7.0000                         .5450

      1599119                              .2500
      141,735.50                           .0800
            8.8750                         .0000
            8.6250                         .0000
            8.5450                         .0000
            7.0000                        1.5450

      1599120                              .2500
      520,566.92                           .0800
            8.3750                         .0000
            8.1250                         .0000
            8.0450                         .0000
            7.0000                        1.0450

      1599121                              .2500
       31,327.18                           .0800
            8.6250                         .0000
            8.3750                         .0000
            8.2950                         .0000
            7.0000                        1.2950

      1599122                              .2500
      357,889.26                           .0800
            7.8750                         .0000
            7.6250                         .0000
            7.5450                         .0000
            7.0000                         .5450

      1599123                              .2500
       61,531.73                           .0800
            8.5000                         .0000
            8.2500                         .0000
            8.1700                         .0000
            7.0000                        1.1700

      1599124                              .2500
      242,885.12                           .0800
            8.1250                         .0000
            7.8750                         .0000
            7.7950                         .0000
            7.0000                         .7950
1



      1599125                              .2500
      462,362.42                           .0800
            8.2500                         .0000
            8.0000                         .0000
            7.9200                         .0000
            7.0000                         .9200

      1599126                              .2500
      247,298.47                           .0800
            7.8750                         .0000
            7.6250                         .0000
            7.5450                         .0000
            7.0000                         .5450

      1599127                              .2500
      129,243.56                           .0800
            8.1250                         .0000
            7.8750                         .0000
            7.7950                         .0000
            7.0000                         .7950

      1599128                              .2500
       52,197.95                           .0800
            8.1250                         .0000
            7.8750                         .0000
            7.7950                         .0000
            7.0000                         .7950

      1599129                              .2500
      248,518.01                           .0800
            7.7500                         .0000
            7.5000                         .0000
            7.4200                         .0000
            7.0000                         .4200

      1599130                              .2500
      323,032.17                           .0800
            7.6250                         .0000
            7.3750                         .0000
            7.2950                         .0000
            7.0000                         .2950

      1599131                              .2500
      596,482.09                           .0800
            7.8750                         .0000
            7.6250                         .0000
            7.5450                         .0000
            7.0000                         .5450

      1599132                              .2500
      598,033.74                           .0800
            7.7500                         .0000
            7.5000                         .0000
            7.4200                         .0000
            7.0000                         .4200
1



      1599133                              .2500
      600,611.73                           .0800
            8.3750                         .0000
            8.1250                         .0000
            8.0450                         .0000
            7.0000                        1.0450

      1599134                              .2500
       50,120.88                           .0800
            8.2500                         .0000
            8.0000                         .0000
            7.9200                         .0000
            7.0000                         .9200

      1599135                              .2500
      152,877.87                           .0800
            8.2500                         .0000
            8.0000                         .0000
            7.9200                         .0000
            7.0000                         .9200

      1599136                              .2500
      230,578.85                           .0800
            7.3750                         .0000
            7.1250                         .0000
            7.0450                         .0000
            7.0000                         .0450

      1599137                              .2500
       59,640.40                           .0800
            7.6250                         .0000
            7.3750                         .0000
            7.2950                         .0000
            7.0000                         .2950

      1599138                              .2500
      106,178.36                           .0800
            7.5000                         .0000
            7.2500                         .0000
            7.1700                         .0000
            7.0000                         .1700

      1599139                              .2500
      255,294.34                           .0800
            7.8750                         .0000
            7.6250                         .0000
            7.5450                         .0000
            7.0000                         .5450

      1599140                              .2500
      357,818.70                           .0800
            7.5000                         .0000
            7.2500                         .0000
            7.1700                         .0000
            7.0000                         .1700
1



      1599141                              .2500
       50,114.10                           .0800
            8.2500                         .0000
            8.0000                         .0000
            7.9200                         .0000
            7.0000                         .9200

      1599142                              .2500
      548,375.06                           .0800
            7.7500                         .0000
            7.5000                         .0000
            7.4200                         .0000
            7.0000                         .4200

      1599143                              .2500
      223,756.64                           .0800
            8.0000                         .0000
            7.7500                         .0000
            7.6700                         .0000
            7.0000                         .6700

      1599145                              .2500
       99,439.01                           .0800
            8.3750                         .0000
            8.1250                         .0000
            8.0450                         .0000
            7.0000                        1.0450

      1599146                              .2500
       63,563.72                           .0800
            7.8750                         .0000
            7.6250                         .0000
            7.5450                         .0000
            7.0000                         .5450

      1599147                              .2500
      648,079.62                           .0800
            7.7500                         .0000
            7.5000                         .0000
            7.4200                         .0000
            7.0000                         .4200

      1599148                              .2500
       39,870.83                           .0800
            7.3750                         .0000
            7.1250                         .0000
            7.0450                         .0000
            7.0000                         .0450

      1599149                              .2500
       73,638.94                           .0800
            8.1250                         .0000
            7.8750                         .0000
            7.7950                         .0000
            7.0000                         .7950
1



      1599150                              .2500
       68,614.04                           .0800
            8.7500                         .0000
            8.5000                         .0000
            8.4200                         .0000
            7.0000                        1.4200

      1599151                              .2500
      465,015.23                           .0800
            7.5000                         .0000
            7.2500                         .0000
            7.1700                         .0000
            7.0000                         .1700

      1599152                              .2500
       46,213.63                           .0800
            8.8750                         .0000
            8.6250                         .0000
            8.5450                         .0000
            7.0000                        1.5450

      1599153                              .2500
      121,100.69                           .0800
            8.2500                         .0000
            8.0000                         .0000
            7.9200                         .0000
            7.0000                         .9200

      1599155                              .2500
      231,663.66                           .0800
            8.1250                         .0000
            7.8750                         .0000
            7.7950                         .0000
            7.0000                         .7950

      1599156                              .2500
       72,975.51                           .0800
            8.7500                         .0000
            8.5000                         .0000
            8.4200                         .0000
            7.0000                        1.4200

      1599157                              .2500
       83,772.96                           .0800
            8.7500                         .0000
            8.5000                         .0000
            8.4200                         .0000
            7.0000                        1.4200

      1599158                              .2500
      105,822.73                           .0800
            8.7500                         .0000
            8.5000                         .0000
            8.4200                         .0000
            7.0000                        1.4200
1



      1599160                              .2500
       89,352.34                           .0800
            8.5000                         .0000
            8.2500                         .0000
            8.1700                         .0000
            7.0000                        1.1700

      1599161                              .2500
      184,471.26                           .0800
            8.1250                         .0000
            7.8750                         .0000
            7.7950                         .0000
            7.0000                         .7950

      1599162                              .2500
       51,856.26                           .0800
            8.5000                         .0000
            8.2500                         .0000
            8.1700                         .0000
            7.0000                        1.1700

      1599163                              .2500
      405,784.18                           .0800
            7.6250                         .0000
            7.3750                         .0000
            7.2950                         .0000
            7.0000                         .2950

      1599164                              .2500
       91,737.06                           .0800
            8.1250                         .0000
            7.8750                         .0000
            7.7950                         .0000
            7.0000                         .7950

      1599165                              .2500
       34,112.64                           .0800
            9.3750                         .0000
            9.1250                         .0000
            9.0450                         .0000
            7.0000                        2.0450

      1599166                              .2500
       67,415.23                           .0800
            8.6250                         .0000
            8.3750                         .0000
            8.2950                         .0000
            7.0000                        1.2950

      1599167                              .2500
      138,778.13                           .0800
            8.0000                         .0000
            7.7500                         .0000
            7.6700                         .0000
            7.0000                         .6700
1



      1599168                              .2500
      127,366.16                           .0800
            7.8750                         .0000
            7.6250                         .0000
            7.5450                         .0000
            7.0000                         .5450

      1599169                              .2500
      299,113.67                           .0800
            7.7500                         .0000
            7.5000                         .0000
            7.4200                         .0000
            7.0000                         .4200

      1599170                              .2500
       59,234.84                           .0800
            8.3750                         .0000
            8.1250                         .0000
            8.0450                         .0000
            7.0000                        1.0450

      1599171                              .2500
      252,087.20                           .0800
            8.2500                         .0000
            8.0000                         .0000
            7.9200                         .0000
            7.0000                         .9200

      1599172                              .2500
       66,352.73                           .0800
            8.7500                         .0000
            8.5000                         .0000
            8.4200                         .0000
            7.0000                        1.4200

      1599173                              .2500
      247,888.99                           .0800
            8.3750                         .0000
            8.1250                         .0000
            8.0450                         .0000
            7.0000                        1.0450

      1599174                              .2500
      124,144.81                           .0800
            7.8750                         .0000
            7.6250                         .0000
            7.5450                         .0000
            7.0000                         .5450

      1599175                              .2500
      631,437.83                           .0800
            8.3750                         .0000
            8.1250                         .0000
            8.0450                         .0000
            7.0000                        1.0450
1



      1599176                              .2500
      266,229.95                           .0800
            8.5000                         .0000
            8.2500                         .0000
            8.1700                         .0000
            7.0000                        1.1700

      1599177                              .2500
       50,262.24                           .0800
            8.6250                         .0000
            8.3750                         .0000
            8.2950                         .0000
            7.0000                        1.2950

      1599178                              .2500
      299,103.86                           .0800
            7.6250                         .0000
            7.3750                         .0000
            7.2950                         .0000
            7.0000                         .2950

      1599179                              .2500
       89,713.19                           .0800
            8.8750                         .0000
            8.6250                         .0000
            8.5450                         .0000
            7.0000                        1.5450

      1599180                              .2500
      994,452.28                           .0800
            8.5000                         .0000
            8.2500                         .0000
            8.1700                         .0000
            7.0000                        1.1700

      1599181                              .2500
      329,035.74                           .0800
            7.8750                         .0000
            7.6250                         .0000
            7.5450                         .0000
            7.0000                         .5450

      1599182                              .2500
      317,081.02                           .0800
            8.0000                         .0000
            7.7500                         .0000
            7.6700                         .0000
            7.0000                         .6700

      1599183                              .2500
      318,071.37                           .0800
            7.6250                         .0000
            7.3750                         .0000
            7.2950                         .0000
            7.0000                         .2950
1



      1599184                              .2500
      372,895.05                           .0800
            7.7500                         .0000
            7.5000                         .0000
            7.4200                         .0000
            7.0000                         .4200

      1599185                              .2500
      290,977.08                           .0800
            8.1250                         .0000
            7.8750                         .0000
            7.7950                         .0000
            7.0000                         .7950

      1599187                              .2500
      373,879.82                           .0800
            7.6250                         .0000
            7.3750                         .0000
            7.2950                         .0000
            7.0000                         .2950

      1599188                              .2500
      531,335.04                           .0800
            8.1250                         .0000
            7.8750                         .0000
            7.7950                         .0000
            7.0000                         .7950

      1599738                              .2500
      299,093.96                           .0800
            7.5000                         .0000
            7.2500                         .0000
            7.1700                         .0000
            7.0000                         .1700

      1600062                              .2500
      241,000.00                           .0800
            7.5000                         .0000
            7.2500                         .0000
            7.1700                         .0000
            7.0000                         .1700

      1600262                              .2500
       69,002.22                           .0300
            8.1250                         .0000
            7.8750                         .0000
            7.8450                         .0000
            7.0000                         .8450

      1600324                              .2500
      139,278.57                           .0300
            7.8750                         .0000
            7.6250                         .0000
            7.5950                         .0000
            7.0000                         .5950
1



      1600445                              .2500
      396,282.85                           .0800
            7.8750                         .0000
            7.6250                         .0000
            7.5450                         .0000
            7.0000                         .5450

      1600447                              .2500
       48,742.27                           .0800
            7.5000                         .0000
            7.2500                         .0000
            7.1700                         .0000
            7.0000                         .1700

      1600448                              .2500
      248,417.90                           .0800
            7.0000                         .0000
            6.7500                         .0000
            6.6700                         .0000
            6.6700                         .0000

      1600449                              .2500
      222,104.77                           .0800
            6.8750                         .0000
            6.6250                         .0000
            6.5450                         .0000
            6.5450                         .0000

      1600451                              .2500
       33,255.76                           .0800
            8.0000                         .0000
            7.7500                         .0000
            7.6700                         .0000
            7.0000                         .6700

      1600452                              .2500
      252,029.55                           .0800
            7.2500                         .0000
            7.0000                         .0000
            6.9200                         .0000
            6.9200                         .0000

      1600453                              .2500
      345,544.28                           .0800
            7.0000                         .0000
            6.7500                         .0000
            6.6700                         .0000
            6.6700                         .0000

      1600454                              .2500
      267,429.54                           .0800
            7.0000                         .0000
            6.7500                         .0000
            6.6700                         .0000
            6.6700                         .0000
1



      1600455                              .2500
      412,149.26                           .0800
            7.6250                         .0000
            7.3750                         .0000
            7.2950                         .0000
            7.0000                         .2950

      1600456                              .2500
      297,332.12                           .0800
            7.8750                         .0000
            7.6250                         .0000
            7.5450                         .0000
            7.0000                         .5450

      1600457                              .2500
      510,405.85                           .0800
            7.7500                         .0000
            7.5000                         .0000
            7.4200                         .0000
            7.0000                         .4200

      1600458                              .2500
      285,426.56                           .0800
            7.7500                         .0000
            7.5000                         .0000
            7.4200                         .0000
            7.0000                         .4200

      1600459                              .2500
      292,179.38                           .0800
            7.2500                         .0000
            7.0000                         .0000
            6.9200                         .0000
            6.9200                         .0000

      1600460                              .2500
      446,029.35                           .0800
            7.8750                         .0000
            7.6250                         .0000
            7.5450                         .0000
            7.0000                         .5450

      1600461                              .2500
      267,538.42                           .0800
            7.5000                         .0000
            7.2500                         .0000
            7.1700                         .0000
            7.0000                         .1700

      1600462                              .2500
      395,006.68                           .0800
            8.0000                         .0000
            7.7500                         .0000
            7.6700                         .0000
            7.0000                         .6700
1



      1600463                              .2500
      238,561.62                           .0800
            7.6250                         .0000
            7.3750                         .0000
            7.2950                         .0000
            7.0000                         .2950

      1600464                              .2500
      326,141.82                           .0800
            8.3750                         .0000
            8.1250                         .0000
            8.0450                         .0000
            7.0000                        1.0450

      1600465                              .2500
      558,688.17                           .0800
            7.1250                         .0000
            6.8750                         .0000
            6.7950                         .0000
            6.7950                         .0000

      1600466                              .2500
      379,312.98                           .0800
            7.6250                         .0000
            7.3750                         .0000
            7.2950                         .0000
            7.0000                         .2950

      1600467                              .2500
      281,548.17                           .0800
            8.3750                         .0000
            8.1250                         .0000
            8.0450                         .0000
            7.0000                        1.0450

      1600468                              .2500
      244,405.97                           .0800
            7.8750                         .0000
            7.6250                         .0000
            7.5450                         .0000
            7.0000                         .5450

      1600469                              .2500
      368,261.60                           .0800
            7.5000                         .0000
            7.2500                         .0000
            7.1700                         .0000
            7.0000                         .1700

      1600470                              .2500
      298,241.05                           .0800
            7.8750                         .0000
            7.6250                         .0000
            7.5450                         .0000
            7.0000                         .5450
1



      1600471                              .2500
      249,776.49                           .0800
            7.8750                         .0000
            7.6250                         .0000
            7.5450                         .0000
            7.0000                         .5450

      1600472                              .2500
      233,637.23                           .0800
            8.0000                         .0000
            7.7500                         .0000
            7.6700                         .0000
            7.0000                         .6700

      1600473                              .2500
      323,073.42                           .0800
            7.7500                         .0000
            7.5000                         .0000
            7.4200                         .0000
            7.0000                         .4200

      1600475                              .2500
      219,364.23                           .0800
            8.0000                         .0000
            7.7500                         .0000
            7.6700                         .0000
            7.0000                         .6700

      1600476                              .2500
      352,872.40                           .0800
            7.6250                         .0000
            7.3750                         .0000
            7.2950                         .0000
            7.0000                         .2950

      1600477                              .2500
      254,499.03                           .0800
            7.8750                         .0000
            7.6250                         .0000
            7.5450                         .0000
            7.0000                         .5450

      1600478                              .2500
      409,982.06                           .0800
            7.8750                         .0000
            7.6250                         .0000
            7.5450                         .0000
            7.0000                         .5450

      1600479                              .2500
      301,167.69                           .0800
            7.2500                         .0000
            7.0000                         .0000
            6.9200                         .0000
            6.9200                         .0000
1



      1600480                              .2500
      214,029.96                           .0800
            7.1250                         .0000
            6.8750                         .0000
            6.7950                         .0000
            6.7950                         .0000

      1600481                              .2500
      261,850.44                           .0800
            7.1250                         .0000
            6.8750                         .0000
            6.7950                         .0000
            6.7950                         .0000

      1600482                              .2500
      460,893.55                           .0800
            7.5000                         .0000
            7.2500                         .0000
            7.1700                         .0000
            7.0000                         .1700

      1600483                              .2500
      543,372.01                           .0800
            7.6250                         .0000
            7.3750                         .0000
            7.2950                         .0000
            7.0000                         .2950

      1600484                              .2500
      282,334.90                           .0800
            7.8750                         .0000
            7.6250                         .0000
            7.5450                         .0000
            7.0000                         .5450

      1600485                              .2500
      259,214.76                           .0800
            7.5000                         .0000
            7.2500                         .0000
            7.1700                         .0000
            7.0000                         .1700

      1600486                              .2500
      223,651.51                           .0800
            7.6250                         .0000
            7.3750                         .0000
            7.2950                         .0000
            7.0000                         .2950

      1600487                              .2500
      238,513.74                           .0800
            7.2500                         .0000
            7.0000                         .0000
            6.9200                         .0000
            6.9200                         .0000
1



      1600488                              .2500
      308,498.59                           .0800
            7.3750                         .0000
            7.1250                         .0000
            7.0450                         .0000
            7.0000                         .0450

      1600489                              .2500
      310,170.65                           .0800
            7.8750                         .0000
            7.6250                         .0000
            7.5450                         .0000
            7.0000                         .5450

      1600490                              .2500
      372,677.79                           .0800
            7.2500                         .0000
            7.0000                         .0000
            6.9200                         .0000
            6.9200                         .0000

      1600491                              .2500
      269,276.42                           .0800
            7.6250                         .0000
            7.3750                         .0000
            7.2950                         .0000
            7.0000                         .2950

      1600492                              .2500
      292,267.74                           .0800
            7.2500                         .0000
            7.0000                         .0000
            6.9200                         .0000
            6.9200                         .0000

      1600493                              .2500
      347,992.63                           .0800
            8.1250                         .0000
            7.8750                         .0000
            7.7950                         .0000
            7.0000                         .7950

      1600495                              .2500
      263,199.83                           .0800
            7.2500                         .0000
            7.0000                         .0000
            6.9200                         .0000
            6.9200                         .0000

      1600496                              .2500
      302,744.85                           .0800
            7.6250                         .0000
            7.3750                         .0000
            7.2950                         .0000
            7.0000                         .2950
1



      1600497                              .2500
      225,022.86                           .0800
            7.8750                         .0000
            7.6250                         .0000
            7.5450                         .0000
            7.0000                         .5450

      1600498                              .2500
      298,279.39                           .0800
            8.1250                         .0000
            7.8750                         .0000
            7.7950                         .0000
            7.0000                         .7950

      1600499                              .2500
      489,115.31                           .0800
            7.8750                         .0000
            7.6250                         .0000
            7.5450                         .0000
            7.0000                         .5450

      1600502                              .2500
      394,646.60                           .0800
            7.7500                         .0000
            7.5000                         .0000
            7.4200                         .0000
            7.0000                         .4200

      1600503                              .2500
      223,723.74                           .0800
            8.2500                         .0000
            8.0000                         .0000
            7.9200                         .0000
            7.0000                         .9200

      1600504                              .2500
      364,918.28                           .0800
            8.2500                         .0000
            8.0000                         .0000
            7.9200                         .0000
            7.0000                         .9200

      1600505                              .2500
      265,434.52                           .0800
            7.8750                         .0000
            7.6250                         .0000
            7.5450                         .0000
            7.0000                         .5450

      1600506                              .2500
      328,982.25                           .0800
            7.7500                         .0000
            7.5000                         .0000
            7.4200                         .0000
            7.0000                         .4200
1



      1600507                              .2500
      258,389.91                           .0800
            7.2500                         .0000
            7.0000                         .0000
            6.9200                         .0000
            6.9200                         .0000

      1600508                              .2500
      378,864.88                           .0800
            7.6250                         .0000
            7.3750                         .0000
            7.2950                         .0000
            7.0000                         .2950

      1600509                              .2500
      227,512.66                           .0800
            8.2500                         .0000
            8.0000                         .0000
            7.9200                         .0000
            7.0000                         .9200

      1600510                              .2500
      226,483.19                           .0800
            7.0000                         .0000
            6.7500                         .0000
            6.6700                         .0000
            6.6700                         .0000

      1600511                              .2500
      255,251.96                           .0800
            7.8750                         .0000
            7.6250                         .0000
            7.5450                         .0000
            7.0000                         .5450

      1600512                              .2500
      230,853.29                           .0800
            6.7500                         .0000
            6.5000                         .0000
            6.4200                         .0000
            6.4200                         .0000

      1600513                              .2500
      238,278.19                           .0800
            7.5000                         .0000
            7.2500                         .0000
            7.1700                         .0000
            7.0000                         .1700

      1600516                              .2500
      323,073.42                           .0800
            7.7500                         .0000
            7.5000                         .0000
            7.4200                         .0000
            7.0000                         .4200
1



      1600517                              .2500
      293,342.84                           .0800
            7.6250                         .0000
            7.3750                         .0000
            7.2950                         .0000
            7.0000                         .2950

      1600518                              .2500
      474,979.54                           .0800
            8.0000                         .0000
            7.7500                         .0000
            7.6700                         .0000
            7.0000                         .6700

      1600519                              .2500
      323,591.52                           .0800
            7.8750                         .0000
            7.6250                         .0000
            7.5450                         .0000
            7.0000                         .5450

      1600520                              .2500
      440,512.39                           .0800
            7.2500                         .0000
            7.0000                         .0000
            6.9200                         .0000
            6.9200                         .0000

      1600521                              .2500
      219,876.78                           .0800
            8.2500                         .0000
            8.0000                         .0000
            7.9200                         .0000
            7.0000                         .9200

      1600522                              .2500
      224,335.25                           .0800
            7.7500                         .0000
            7.5000                         .0000
            7.4200                         .0000
            7.0000                         .4200

      1600523                              .2500
      215,594.44                           .0800
            7.3750                         .0000
            7.1250                         .0000
            7.0450                         .0000
            7.0000                         .0450

      1600525                              .2500
      350,993.98                           .0800
            8.1250                         .0000
            7.8750                         .0000
            7.7950                         .0000
            7.0000                         .7950
1



      1600526                              .2500
      224,335.25                           .0800
            7.7500                         .0000
            7.5000                         .0000
            7.4200                         .0000
            7.0000                         .4200

      1600527                              .2500
      357,948.08                           .0800
            7.8750                         .0000
            7.6250                         .0000
            7.5450                         .0000
            7.0000                         .5450

      1600528                              .2500
      255,599.82                           .0800
            7.1250                         .0000
            6.8750                         .0000
            6.7950                         .0000
            6.7950                         .0000

      1600529                              .2500
      358,851.82                           .0800
            6.8750                         .0000
            6.6250                         .0000
            6.5450                         .0000
            6.5450                         .0000

      1600530                              .2500
      229,534.67                           .0800
            7.5000                         .0000
            7.2500                         .0000
            7.1700                         .0000
            7.0000                         .1700

      1600531                              .2500
      398,805.15                           .0800
            7.6250                         .0000
            7.3750                         .0000
            7.2950                         .0000
            7.0000                         .2950

      1600532                              .2500
      249,219.80                           .0800
            7.1250                         .0000
            6.8750                         .0000
            6.7950                         .0000
            6.7950                         .0000

      1600533                              .2500
      229,349.92                           .0800
            8.2500                         .0000
            8.0000                         .0000
            7.9200                         .0000
            7.0000                         .9200
1



      1600534                              .2500
      299,142.60                           .0800
            8.1250                         .0000
            7.8750                         .0000
            7.7950                         .0000
            7.0000                         .7950

      1600537                              .2500
      397,654.73                           .0800
            7.8750                         .0000
            7.6250                         .0000
            7.5450                         .0000
            7.0000                         .5450

      1600539                              .2500
      397,705.86                           .0800
            8.1250                         .0000
            7.8750                         .0000
            7.7950                         .0000
            7.0000                         .7950

      1600540                              .2500
      528,434.15                           .0800
            7.7500                         .0000
            7.5000                         .0000
            7.4200                         .0000
            7.0000                         .4200

      1600541                              .2500
      316,818.64                           .0800
            7.5000                         .0000
            7.2500                         .0000
            7.1700                         .0000
            7.0000                         .1700

      1600542                              .2500
      299,142.60                           .0800
            8.1250                         .0000
            7.8750                         .0000
            7.7950                         .0000
            7.0000                         .7950

      1600543                              .2500
      482,570.05                           .0800
            7.7500                         .0000
            7.5000                         .0000
            7.4200                         .0000
            7.0000                         .4200

      1600582                              .2500
      191,457.33                           .0300
            8.2500                         .0000
            8.0000                         .0000
            7.9700                         .0000
            7.0000                         .9700
1



      1600854                              .2500
      114,425.67                           .0300
            8.2500                         .0000
            8.0000                         .0000
            7.9700                         .0000
            7.0000                         .9700

      1600883                              .2500
       55,843.47                           .0300
            8.3750                         .0000
            8.1250                         .0000
            8.0950                         .0000
            7.0000                        1.0950

      1600919                              .2500
       58,821.81                           .0300
            7.5000                         .0000
            7.2500                         .0000
            7.2200                         .0000
            7.0000                         .2200

      1600925                              .2500
       86,008.92                           .0300
            8.3750                         .0000
            8.1250                         .0000
            8.0950                         .0000
            7.0000                        1.0950

      1601032                              .2500
      996,979.88                           .0300
            7.5000                         .0000
            7.2500                         .0000
            7.2200                         .0000
            7.0000                         .2200

      1601096                              .2500
      214,073.13                           .0300
            7.7500                         .0000
            7.5000                         .0000
            7.4700                         .0000
            7.0000                         .4700

      1601142                              .2500
      246,339.15                           .0300
            8.0000                         .0000
            7.7500                         .0000
            7.7200                         .0000
            7.0000                         .7200

      1601185                              .2500
      250,506.15                           .0300
            7.7500                         .0000
            7.5000                         .0000
            7.4700                         .0000
            7.0000                         .4700
1



      1601208                              .2500
      253,656.64                           .0300
            7.8750                         .0000
            7.6250                         .0000
            7.5950                         .0000
            7.0000                         .5950

      1601229                              .2500
      370,062.75                           .0300
            7.1250                         .0000
            6.8750                         .0000
            6.8450                         .0000
            6.8450                         .0000

      1601234                              .2500
      261,939.61                           .0800
            8.1250                         .0000
            7.8750                         .0000
            7.7950                         .0000
            7.0000                         .7950

      1601254                              .2500
      181,468.20                           .0300
            7.8750                         .0000
            7.6250                         .0000
            7.5950                         .0000
            7.0000                         .5950

      1601274                              .2500
       73,292.25                           .0300
            8.2500                         .0000
            8.0000                         .0000
            7.9700                         .0000
            7.0000                         .9700

      1601278                              .2500
      149,541.98                           .0300
            7.3750                         .0000
            7.1250                         .0000
            7.0950                         .0000
            7.0000                         .0950

      1601279                              .2500
      183,063.53                           .0300
            7.8750                         .0000
            7.6250                         .0000
            7.5950                         .0000
            7.0000                         .5950

      1601281                              .2500
      207,897.46                           .0300
            8.0000                         .0000
            7.7500                         .0000
            7.7200                         .0000
            7.0000                         .7200
1



      1601310                              .2500
       34,901.08                           .0300
            8.2500                         .0000
            8.0000                         .0000
            7.9700                         .0000
            7.0000                         .9700

      1601317                              .2500
       73,389.64                           .0300
            8.1250                         .0000
            7.8750                         .0000
            7.8450                         .0000
            7.0000                         .8450

      1601853                              .2500
       45,863.49                           .0300
            7.7000                         .0000
            7.4500                         .0000
            7.4200                         .0000
            7.0000                         .4200

      1601903                              .2500
      490,159.47                           .0300
            7.7500                         .0000
            7.5000                         .0000
            7.4700                         .0000
            7.0000                         .4700

      1601946                              .2500
      648,121.59                           .0800
            8.0000                         .0000
            7.7500                         .0000
            7.6700                         .0000
            7.0000                         .6700

      1601954                              .2500
      132,436.47                           .0300
            8.6250                         .0000
            8.3750                         .0000
            8.3450                         .0000
            7.0000                        1.3450

      1602089                              .2500
      270,300.00                           .0300
            7.7500                         .0000
            7.5000                         .0000
            7.4700                         .0000
            7.0000                         .4700

      1602126                              .2500
       59,644.32                           .0300
            7.7500                         .0000
            7.5000                         .0000
            7.4700                         .0000
            7.0000                         .4700
1



      1602130                              .2500
      244,537.92                           .0800
            7.8750                         .0000
            7.6250                         .0000
            7.5450                         .0000
            7.0000                         .5450

      1602542                              .2500
      198,905.37                           .0300
            7.6500                         .0000
            7.4000                         .0000
            7.3700                         .0000
            7.0000                         .3700

      1602545                              .2500
       54,836.07                           .0300
            7.6500                         .0000
            7.4000                         .0000
            7.3700                         .0000
            7.0000                         .3700

      1602551                              .2500
      153,900.00                           .0300
            8.1250                         .0000
            7.8750                         .0000
            7.8450                         .0000
            7.0000                         .8450

      1602926                              .2500
      223,744.20                           .0800
            7.6250                         .0000
            7.3750                         .0000
            7.2950                         .0000
            7.0000                         .2950

      1602964                              .2500
       26,000.00                           .0300
            7.3750                         .0000
            7.1250                         .0000
            7.0950                         .0000
            7.0000                         .0950

      1602985                              .2500
      234,266.60                           .0800
            7.1250                         .0000
            6.8750                         .0000
            6.7950                         .0000
            6.7950                         .0000

      1603019                              .2500
      214,371.77                           .0300
            7.8750                         .0000
            7.6250                         .0000
            7.5950                         .0000
            7.0000                         .5950
1



      1603060                              .2500
      104,677.28                           .0800
            7.3000                         .0000
            7.0500                         .0000
            6.9700                         .0000
            6.9700                         .0000

      1603101                              .2500
      398,818.23                           .0800
            7.7500                         .0000
            7.5000                         .0000
            7.4200                         .0000
            7.0000                         .4200

      1603128                              .2500
      170,000.00                           .0300
            7.7500                         .0000
            7.5000                         .0000
            7.4700                         .0000
            7.0000                         .4700

      1603162                              .2500
       57,830.53                           .0300
            7.8750                         .0000
            7.6250                         .0000
            7.5950                         .0000
            7.0000                         .5950

      1603226                              .2500
      279,172.76                           .0300
            7.7500                         .0000
            7.5000                         .0000
            7.4700                         .0000
            7.0000                         .4700

      1603349                              .2500
      223,345.47                           .0300
            7.8750                         .0000
            7.6250                         .0000
            7.5950                         .0000
            7.0000                         .5950

      1603351                              .2500
      458,655.88                           .0300
            7.8750                         .0000
            7.6250                         .0000
            7.5950                         .0000
            7.0000                         .5950

      1603412                              .2500
       49,852.28                           .0300
            7.7500                         .0000
            7.5000                         .0000
            7.4700                         .0000
            7.0000                         .4700
1



      1603519                              .2500
       32,000.00                           .0300
            7.8750                         .0000
            7.6250                         .0000
            7.5950                         .0000
            7.0000                         .5950

      1603527                              .2500
      234,839.24                           .0800
            7.5000                         .0000
            7.2500                         .0000
            7.1700                         .0000
            7.0000                         .1700

      1603581                              .2500
      300,000.00                           .0800
            7.2500                         .0000
            7.0000                         .0000
            6.9200                         .0000
            6.9200                         .0000

      1603629                              .2500
      580,000.00                           .0800
            7.1250                         .0000
            6.8750                         .0000
            6.7950                         .0000
            6.7950                         .0000

      1603794                              .2500
      380,000.00                           .0300
            7.5000                         .0000
            7.2500                         .0000
            7.2200                         .0000
            7.0000                         .2200

      1603828                              .2500
      122,134.08                           .0800
            7.6250                         .0000
            7.3750                         .0000
            7.2950                         .0000
            7.0000                         .2950

      1603833                              .2500
      207,378.67                           .0800
            7.6250                         .0000
            7.3750                         .0000
            7.2950                         .0000
            7.0000                         .2950

      1603910                              .2500
      199,395.97                           .0300
            7.5000                         .0000
            7.2500                         .0000
            7.2200                         .0000
            7.0000                         .2200
1



      1603937                              .2500
      199,409.11                           .0300
            7.7500                         .0000
            7.5000                         .0000
            7.4700                         .0000
            7.0000                         .4700

      1603941                              .2500
      168,750.00                           .0300
            7.7000                         .0000
            7.4500                         .0000
            7.4200                         .0000
            7.0000                         .4200

      1603965                              .2500
      252,000.00                           .0300
            7.8750                         .0000
            7.6250                         .0000
            7.5950                         .0000
            7.0000                         .5950

      1604068                              .2500
      129,636.63                           .0300
            8.3750                         .0000
            8.1250                         .0000
            8.0950                         .0000
            7.0000                        1.0950

      1604079                              .2500
       94,980.78                           .0300
            8.2500                         .0000
            8.0000                         .0000
            7.9700                         .0000
            7.0000                         .9700

      1604153                              .2500
      100,000.00                           .0300
            7.7500                         .0000
            7.5000                         .0000
            7.4700                         .0000
            7.0000                         .4700

      1604163                              .2500
      279,163.60                           .0300
            7.6250                         .0000
            7.3750                         .0000
            7.3450                         .0000
            7.0000                         .3450

      1604486                              .2500
      206,175.94                           .0300
            7.6250                         .0000
            7.3750                         .0000
            7.3450                         .0000
            7.0000                         .3450
1



      1604587                              .2500
      284,684.04                           .0800
            8.1250                         .0000
            7.8750                         .0000
            7.7950                         .0000
            7.0000                         .7950

      1604592                              .2500
      233,615.37                           .0800
            7.8750                         .0000
            7.6250                         .0000
            7.5450                         .0000
            7.0000                         .5450

      1604619                              .2500
      253,217.90                           .0800
            7.5000                         .0000
            7.2500                         .0000
            7.1700                         .0000
            7.0000                         .1700

      1604647                              .2500
      498,522.79                           .0300
            7.7500                         .0000
            7.5000                         .0000
            7.4700                         .0000
            7.0000                         .4700

      1604649                              .2500
      239,259.13                           .0300
            7.2500                         .0000
            7.0000                         .0000
            6.9700                         .0000
            6.9700                         .0000

      1604651                              .2500
      448,670.51                           .0300
            7.7500                         .0000
            7.5000                         .0000
            7.4700                         .0000
            7.0000                         .4700

      1604652                              .2500
      274,386.94                           .0300
            7.7500                         .0000
            7.5000                         .0000
            7.4700                         .0000
            7.0000                         .4700

      1604665                              .2500
      339,006.52                           .0300
            7.8750                         .0000
            7.6250                         .0000
            7.5950                         .0000
            7.0000                         .5950
1



      1604731                              .2500
      150,000.00                           .0300
            7.7500                         .0000
            7.5000                         .0000
            7.4700                         .0000
            7.0000                         .4700

      1604785                              .2500
      178,411.74                           .0300
            7.8750                         .0000
            7.6250                         .0000
            7.5950                         .0000
            7.0000                         .5950

      1604788                              .2500
       81,953.16                           .0300
            8.0000                         .0000
            7.7500                         .0000
            7.7200                         .0000
            7.0000                         .7200

      1604793                              .2500
       63,902.68                           .0300
            8.5000                         .0000
            8.2500                         .0000
            8.2200                         .0000
            7.0000                        1.2200

      1604832                              .2500
      254,254.89                           .0300
            7.8750                         .0000
            7.6250                         .0000
            7.5950                         .0000
            7.0000                         .5950

      1604909                              .2500
      255,000.00                           .0300
            7.5000                         .0000
            7.2500                         .0000
            7.2200                         .0000
            7.0000                         .2200

      1604993                              .2500
      283,000.00                           .0300
            8.0000                         .0000
            7.7500                         .0000
            7.7200                         .0000
            7.0000                         .7200

      1605006                              .2500
      199,415.60                           .0300
            7.8750                         .0000
            7.6250                         .0000
            7.5950                         .0000
            7.0000                         .5950
1



      1605037                              .2500
       49,852.28                           .0300
            7.7500                         .0000
            7.5000                         .0000
            7.4700                         .0000
            7.0000                         .4700

      1605452                              .2500
      278,191.12                           .0800
            7.6250                         .0000
            7.3750                         .0000
            7.2950                         .0000
            7.0000                         .2950

      1605463                              .2500
      278,303.45                           .0800
            7.5000                         .0000
            7.2500                         .0000
            7.1700                         .0000
            7.0000                         .1700

      1605466                              .2500
      231,322.10                           .0800
            7.8750                         .0000
            7.6250                         .0000
            7.5450                         .0000
            7.0000                         .5450

      1605468                              .2500
      498,555.07                           .0800
            8.0000                         .0000
            7.7500                         .0000
            7.6700                         .0000
            7.0000                         .6700

      1605472                              .2500
       73,285.23                           .0800
            7.8750                         .0000
            7.6250                         .0000
            7.5450                         .0000
            7.0000                         .5450

      1605473                              .2500
      289,171.18                           .0800
            8.1250                         .0000
            7.8750                         .0000
            7.7950                         .0000
            7.0000                         .7950

      1605474                              .2500
      390,417.32                           .0800
            7.5000                         .0000
            7.2500                         .0000
            7.1700                         .0000
            7.0000                         .1700
1



      1605475                              .2500
      498,506.43                           .0800
            7.6250                         .0000
            7.3750                         .0000
            7.2950                         .0000
            7.0000                         .2950

      1605477                              .2500
      257,569.94                           .0800
            8.2500                         .0000
            8.0000                         .0000
            7.9200                         .0000
            7.0000                         .9200

      1605480                              .2500
      318,144.32                           .0800
            8.0000                         .0000
            7.7500                         .0000
            7.6700                         .0000
            7.0000                         .6700

      1605484                              .2500
      119,649.36                           .0800
            7.8750                         .0000
            7.6250                         .0000
            7.5450                         .0000
            7.0000                         .5450

      1605487                              .2500
      239,267.18                           .0800
            7.3750                         .0000
            7.1250                         .0000
            7.0450                         .0000
            7.0000                         .0450

      1605651                              .2500
      291,137.30                           .0300
            7.7500                         .0000
            7.5000                         .0000
            7.4700                         .0000
            7.0000                         .4700

      1605657                              .2500
      218,965.38                           .0300
            8.0000                         .0000
            7.7500                         .0000
            7.7200                         .0000
            7.0000                         .7200

      1605665                              .2500
      287,158.46                           .0300
            7.8750                         .0000
            7.6250                         .0000
            7.5950                         .0000
            7.0000                         .5950
1



      1605676                              .2500
      216,379.81                           .0300
            8.1250                         .0000
            7.8750                         .0000
            7.8450                         .0000
            7.0000                         .8450

      1605689                              .2500
      223,323.48                           .0300
            7.5000                         .0000
            7.2500                         .0000
            7.2200                         .0000
            7.0000                         .2200

      1605715                              .2500
      267,861.44                           .0300
            7.1250                         .0000
            6.8750                         .0000
            6.8450                         .0000
            6.8450                         .0000

      1605759                              .2500
      300,000.00                           .0300
            8.3750                         .0000
            8.1250                         .0000
            8.0950                         .0000
            7.0000                        1.0950

      1605805                              .2500
      244,223.44                           .0800
            8.1250                         .0000
            7.8750                         .0000
            7.7950                         .0000
            7.0000                         .7950

      1605973                              .2500
      214,000.00                           .0300
            7.8750                         .0000
            7.6250                         .0000
            7.5950                         .0000
            7.0000                         .5950

      1605977                              .2500
       66,000.00                           .0300
            8.2500                         .0000
            8.0000                         .0000
            7.9700                         .0000
            7.0000                         .9700

      1606089                              .2500
      346,026.06                           .0800
            8.2500                         .0000
            8.0000                         .0000
            7.9200                         .0000
            7.0000                         .9200
1



      1606090                              .2500
      313,165.26                           .0800
            7.9500                         .0000
            7.7000                         .0000
            7.6200                         .0000
            7.0000                         .6200

      1606091                              .2500
      238,452.74                           .0800
            7.5500                         .0000
            7.3000                         .0000
            7.2200                         .0000
            7.0000                         .2200

      1606208                              .2500
      253,521.25                           .0800
            8.0000                         .0000
            7.7500                         .0000
            7.6700                         .0000
            7.0000                         .6700

      1606211                              .2500
       74,500.00                           .0300
            7.6250                         .0000
            7.3750                         .0000
            7.3450                         .0000
            7.0000                         .3450

      1606229                              .2500
      155,000.00                           .0300
            7.1250                         .0000
            6.8750                         .0000
            6.8450                         .0000
            6.8450                         .0000

      1606235                              .2500
      325,000.00                           .0300
            7.7500                         .0000
            7.5000                         .0000
            7.4700                         .0000
            7.0000                         .4700

      1606679                              .2500
       30,500.00                           .0300
            8.2500                         .0000
            8.0000                         .0000
            7.9700                         .0000
            7.0000                         .9700

      1606701                              .2500
      134,032.64                           .0300
            8.6250                         .0000
            8.3750                         .0000
            8.3450                         .0000
            7.0000                        1.3450
1



      1606747                              .2500
      580,000.00                           .0300
            7.6250                         .0000
            7.3750                         .0000
            7.3450                         .0000
            7.0000                         .3450

      1606765                              .2500
      249,277.54                           .0800
            8.0000                         .0000
            7.7500                         .0000
            7.6700                         .0000
            7.0000                         .6700

      1606772                              .2500
      111,665.45                           .0800
            7.6250                         .0000
            7.3750                         .0000
            7.2950                         .0000
            7.0000                         .2950

      1606796                              .2500
      331,679.52                           .0800
            7.5000                         .0000
            7.2500                         .0000
            7.1700                         .0000
            7.0000                         .1700

      1606851                              .2500
      265,500.00                           .0300
            7.7500                         .0000
            7.5000                         .0000
            7.4700                         .0000
            7.0000                         .4700

      1606852                              .2500
      120,000.00                           .0300
            7.6250                         .0000
            7.3750                         .0000
            7.3450                         .0000
            7.0000                         .3450

      1606873                              .2500
      648,142.31                           .0300
            8.1250                         .0000
            7.8750                         .0000
            7.8450                         .0000
            7.0000                         .8450

      1607209                              .2500
      324,060.80                           .0800
            8.0000                         .0000
            7.7500                         .0000
            7.6700                         .0000
            7.0000                         .6700
1



      1607214                              .2500
      312,663.24                           .0800
            7.6250                         .0000
            7.3750                         .0000
            7.2950                         .0000
            7.0000                         .2950

      1607215                              .2500
      435,000.00                           .0300
            7.8500                         .0000
            7.6000                         .0000
            7.5700                         .0000
            7.0000                         .5700

      1607258                              .2500
      402,625.42                           .0800
            7.8750                         .0000
            7.6250                         .0000
            7.5450                         .0000
            7.0000                         .5450

      1607276                              .2500
      277,200.00                           .0800
            7.0000                         .0000
            6.7500                         .0000
            6.6700                         .0000
            6.6700                         .0000

      1607307                              .2500
      273,635.60                           .0800
            7.5000                         .0000
            7.2500                         .0000
            7.1700                         .0000
            7.0000                         .1700

      1607325                              .2500
      230,000.00                           .0800
            7.2500                         .0000
            7.0000                         .0000
            6.9200                         .0000
            6.9200                         .0000

      1607329                              .2500
      279,217.38                           .0800
            8.3750                         .0000
            8.1250                         .0000
            8.0450                         .0000
            7.0000                        1.0450

      1607355                              .2500
       76,500.00                           .0300
            8.2500                         .0000
            8.0000                         .0000
            7.9700                         .0000
            7.0000                         .9700
1



      1607360                              .2500
      180,600.00                           .0300
            8.0000                         .0000
            7.7500                         .0000
            7.7200                         .0000
            7.0000                         .7200

      1607365                              .2500
       96,000.00                           .0300
            7.5000                         .0000
            7.2500                         .0000
            7.2200                         .0000
            7.0000                         .2200

      1607377                              .2500
      312,000.00                           .0300
            7.7500                         .0000
            7.5000                         .0000
            7.4700                         .0000
            7.0000                         .4700

      1607417                              .2500
      628,000.00                           .0800
            7.5500                         .0000
            7.3000                         .0000
            7.2200                         .0000
            7.0000                         .2200

      1607433                              .2500
      296,180.83                           .0800
            7.0000                         .0000
            6.7500                         .0000
            6.6700                         .0000
            6.6700                         .0000

      1607434                              .2500
      288,318.30                           .0800
            8.0000                         .0000
            7.7500                         .0000
            7.6700                         .0000
            7.0000                         .6700

      1607435                              .2500
      296,302.01                           .0800
            7.3750                         .0000
            7.1250                         .0000
            7.0450                         .0000
            7.0000                         .0450

      1607436                              .2500
      318,643.86                           .0800
            7.1250                         .0000
            6.8750                         .0000
            6.7950                         .0000
            6.7950                         .0000
1



      1607438                              .2500
      257,947.54                           .0800
            7.1250                         .0000
            6.8750                         .0000
            6.7950                         .0000
            6.7950                         .0000

      1607440                              .2500
      445,985.71                           .0800
            7.7500                         .0000
            7.5000                         .0000
            7.4200                         .0000
            7.0000                         .4200

      1607441                              .2500
      337,970.77                           .0800
            7.8750                         .0000
            7.6250                         .0000
            7.5450                         .0000
            7.0000                         .5450

      1607442                              .2500
      247,745.37                           .0800
            7.6250                         .0000
            7.3750                         .0000
            7.2950                         .0000
            7.0000                         .2950

      1607443                              .2500
      237,002.23                           .0800
            7.8750                         .0000
            7.6250                         .0000
            7.5450                         .0000
            7.0000                         .5450

      1607444                              .2500
      421,167.16                           .0800
            7.6250                         .0000
            7.3750                         .0000
            7.2950                         .0000
            7.0000                         .2950

      1607445                              .2500
      290,782.66                           .0800
            7.7500                         .0000
            7.5000                         .0000
            7.4200                         .0000
            7.0000                         .4200

      1607446                              .2500
      236,249.98                           .0800
            7.6250                         .0000
            7.3750                         .0000
            7.2950                         .0000
            7.0000                         .2950
1



      1607447                              .2500
      220,359.87                           .0800
            8.0000                         .0000
            7.7500                         .0000
            7.6700                         .0000
            7.0000                         .6700

      1607448                              .2500
      297,352.91                           .0800
            7.8750                         .0000
            7.6250                         .0000
            7.5450                         .0000
            7.0000                         .5450

      1607449                              .2500
      249,727.34                           .0800
            7.6250                         .0000
            7.3750                         .0000
            7.2950                         .0000
            7.0000                         .2950

      1607450                              .2500
      269,546.99                           .0800
            7.6250                         .0000
            7.3750                         .0000
            7.2950                         .0000
            7.0000                         .2950

      1607451                              .2500
      226,632.48                           .0800
            7.8750                         .0000
            7.6250                         .0000
            7.5450                         .0000
            7.0000                         .5450

      1607453                              .2500
      237,430.47                           .0800
            7.8750                         .0000
            7.6250                         .0000
            7.5450                         .0000
            7.0000                         .5450

      1607454                              .2500
      257,730.83                           .0800
            8.0000                         .0000
            7.7500                         .0000
            7.6700                         .0000
            7.0000                         .6700

      1607455                              .2500
      267,505.14                           .0800
            7.8750                         .0000
            7.6250                         .0000
            7.5450                         .0000
            7.0000                         .5450
1



      1607456                              .2500
      314,064.32                           .0800
            7.3750                         .0000
            7.1250                         .0000
            7.0450                         .0000
            7.0000                         .0450

      1607458                              .2500
      356,645.89                           .0800
            7.2500                         .0000
            7.0000                         .0000
            6.9200                         .0000
            6.9200                         .0000

      1607461                              .2500
      286,329.89                           .0800
            8.0000                         .0000
            7.7500                         .0000
            7.6700                         .0000
            7.0000                         .6700

      1607462                              .2500
      293,270.36                           .0800
            7.8750                         .0000
            7.6250                         .0000
            7.5450                         .0000
            7.0000                         .5450

      1607463                              .2500
      421,125.21                           .0800
            7.5000                         .0000
            7.2500                         .0000
            7.1700                         .0000
            7.0000                         .1700

      1607464                              .2500
      247,794.11                           .0800
            7.8750                         .0000
            7.6250                         .0000
            7.5450                         .0000
            7.0000                         .5450

      1607465                              .2500
      250,173.27                           .0800
            7.6250                         .0000
            7.3750                         .0000
            7.2950                         .0000
            7.0000                         .2950

      1607466                              .2500
      397,654.73                           .0800
            7.8750                         .0000
            7.6250                         .0000
            7.5450                         .0000
            7.0000                         .5450
1



      1607468                              .2500
      268,435.65                           .0800
            8.3750                         .0000
            8.1250                         .0000
            8.0450                         .0000
            7.0000                        1.0450

      1607469                              .2500
      277,419.33                           .0800
            7.3750                         .0000
            7.1250                         .0000
            7.0450                         .0000
            7.0000                         .0450

      1607470                              .2500
      353,540.76                           .0800
            7.6250                         .0000
            7.3750                         .0000
            7.2950                         .0000
            7.0000                         .2950

      1607471                              .2500
      257,285.95                           .0800
            7.8750                         .0000
            7.6250                         .0000
            7.5450                         .0000
            7.0000                         .5450

      1607472                              .2500
      289,423.47                           .0800
            7.8750                         .0000
            7.6250                         .0000
            7.5450                         .0000
            7.0000                         .5450

      1607473                              .2500
      245,835.58                           .0800
            8.0000                         .0000
            7.7500                         .0000
            7.6700                         .0000
            7.0000                         .6700

      1607474                              .2500
      227,529.34                           .0800
            7.6250                         .0000
            7.3750                         .0000
            7.2950                         .0000
            7.0000                         .2950

      1607475                              .2500
      317,176.43                           .0800
            7.8750                         .0000
            7.6250                         .0000
            7.5450                         .0000
            7.0000                         .5450
1



      1607476                              .2500
      261,943.74                           .0800
            8.0000                         .0000
            7.7500                         .0000
            7.6700                         .0000
            7.0000                         .6700

      1607477                              .2500
      422,589.30                           .0800
            8.2500                         .0000
            8.0000                         .0000
            7.9200                         .0000
            7.0000                         .9200

      1607478                              .2500
      403,006.14                           .0800
            8.5000                         .0000
            8.2500                         .0000
            8.1700                         .0000
            7.0000                        1.1700

      1607479                              .2500
      347,951.55                           .0800
            7.7500                         .0000
            7.5000                         .0000
            7.4200                         .0000
            7.0000                         .4200

      1607480                              .2500
      498,539.00                           .0800
            7.8750                         .0000
            7.6250                         .0000
            7.5450                         .0000
            7.0000                         .5450

      1607481                              .2500
      288,318.28                           .0800
            8.0000                         .0000
            7.7500                         .0000
            7.6700                         .0000
            7.0000                         .6700

      1607482                              .2500
      315,254.96                           .0800
            8.1250                         .0000
            7.8750                         .0000
            7.7950                         .0000
            7.0000                         .7950

      1607484                              .2500
      346,877.77                           .0800
            7.7500                         .0000
            7.5000                         .0000
            7.4200                         .0000
            7.0000                         .4200
1



      1607485                              .2500
      356,788.58                           .0800
            7.7500                         .0000
            7.5000                         .0000
            7.4200                         .0000
            7.0000                         .4200

      1607486                              .2500
      294,321.01                           .0800
            8.2500                         .0000
            8.0000                         .0000
            7.9200                         .0000
            7.0000                         .9200

      1607487                              .2500
      238,382.44                           .0800
            8.1250                         .0000
            7.8750                         .0000
            7.7950                         .0000
            7.0000                         .7950

      1607488                              .2500
      297,410.34                           .0800
            8.1250                         .0000
            7.8750                         .0000
            7.7950                         .0000
            7.0000                         .7950

      1607489                              .2500
      320,898.91                           .0800
            8.1250                         .0000
            7.8750                         .0000
            7.7950                         .0000
            7.0000                         .7950

      1607490                              .2500
      273,422.78                           .0800
            8.1250                         .0000
            7.8750                         .0000
            7.7950                         .0000
            7.0000                         .7950

      1607492                              .2500
      302,237.12                           .0800
            8.0000                         .0000
            7.7500                         .0000
            7.6700                         .0000
            7.0000                         .6700

      1607493                              .2500
      290,287.94                           .0800
            7.8750                         .0000
            7.6250                         .0000
            7.5450                         .0000
            7.0000                         .5450
1



      1607494                              .2500
      648,121.59                           .0800
            8.0000                         .0000
            7.7500                         .0000
            7.6700                         .0000
            7.0000                         .6700

      1607495                              .2500
      591,275.20                           .0800
            7.1250                         .0000
            6.8750                         .0000
            6.7950                         .0000
            6.7950                         .0000

      1607496                              .2500
      253,338.65                           .0800
            8.1250                         .0000
            7.8750                         .0000
            7.7950                         .0000
            7.0000                         .7950

      1607497                              .2500
      390,854.57                           .0800
            7.8750                         .0000
            7.6250                         .0000
            7.5450                         .0000
            7.0000                         .5450

      1607498                              .2500
      377,567.39                           .0800
            7.7500                         .0000
            7.5000                         .0000
            7.4200                         .0000
            7.0000                         .4200

      1607499                              .2500
      282,241.31                           .0800
            7.2500                         .0000
            7.0000                         .0000
            6.9200                         .0000
            6.9200                         .0000

      1607501                              .2500
      246,442.08                           .0800
            7.8750                         .0000
            7.6250                         .0000
            7.5450                         .0000
            7.0000                         .5450

      1607502                              .2500
      372,801.31                           .0800
            7.8750                         .0000
            7.6250                         .0000
            7.5450                         .0000
            7.0000                         .5450
1



      1607503                              .2500
      310,170.68                           .0800
            7.8750                         .0000
            7.6250                         .0000
            7.5450                         .0000
            7.0000                         .5450

      1607504                              .2500
      326,991.35                           .0800
            7.5000                         .0000
            7.2500                         .0000
            7.1700                         .0000
            7.0000                         .1700

      1607505                              .2500
      237,811.89                           .0800
            7.5000                         .0000
            7.2500                         .0000
            7.1700                         .0000
            7.0000                         .1700

      1607506                              .2500
      224,277.27                           .0800
            7.8750                         .0000
            7.6250                         .0000
            7.5450                         .0000
            7.0000                         .5450

      1607507                              .2500
      339,271.11                           .0800
            8.0000                         .0000
            7.7500                         .0000
            7.6700                         .0000
            7.0000                         .6700

      1607508                              .2500
      285,838.28                           .0800
            7.3750                         .0000
            7.1250                         .0000
            7.0450                         .0000
            7.0000                         .0450

      1607510                              .2500
      249,244.97                           .0800
            7.5000                         .0000
            7.2500                         .0000
            7.1700                         .0000
            7.0000                         .1700

      1607514                              .2500
      242,266.11                           .0800
            7.5000                         .0000
            7.2500                         .0000
            7.1700                         .0000
            7.0000                         .1700
1



      1607515                              .2500
      238,577.30                           .0800
            7.7500                         .0000
            7.5000                         .0000
            7.4200                         .0000
            7.0000                         .4200

      1607516                              .2500
      319,075.24                           .0800
            8.0000                         .0000
            7.7500                         .0000
            7.6700                         .0000
            7.0000                         .6700

      1607517                              .2500
      326,410.18                           .0800
            7.5000                         .0000
            7.2500                         .0000
            7.1700                         .0000
            7.0000                         .1700

      1607518                              .2500
      249,269.50                           .0800
            7.8750                         .0000
            7.6250                         .0000
            7.5450                         .0000
            7.0000                         .5450

      1607519                              .2500
      271,803.47                           .0800
            7.8750                         .0000
            7.6250                         .0000
            7.5450                         .0000
            7.0000                         .5450

      1607520                              .2500
      397,071.19                           .0800
            8.0000                         .0000
            7.7500                         .0000
            7.6700                         .0000
            7.0000                         .6700

      1607521                              .2500
      230,616.63                           .0800
            7.7500                         .0000
            7.5000                         .0000
            7.4200                         .0000
            7.0000                         .4200

      1607522                              .2500
      348,965.95                           .0800
            7.7500                         .0000
            7.5000                         .0000
            7.4200                         .0000
            7.0000                         .4200
1



      1607523                              .2500
      348,954.51                           .0800
            7.6250                         .0000
            7.3750                         .0000
            7.2950                         .0000
            7.0000                         .2950

      1607524                              .2500
      299,093.96                           .0800
            7.5000                         .0000
            7.2500                         .0000
            7.1700                         .0000
            7.0000                         .1700

      1607525                              .2500
      433,088.05                           .0800
            7.5000                         .0000
            7.2500                         .0000
            7.1700                         .0000
            7.0000                         .1700

      1607527                              .2500
      303,071.76                           .0800
            7.3750                         .0000
            7.1250                         .0000
            7.0450                         .0000
            7.0000                         .0450

      1607528                              .2500
      229,093.10                           .0800
            8.2500                         .0000
            8.0000                         .0000
            7.9200                         .0000
            7.0000                         .9200

      1607529                              .2500
      496,903.70                           .0800
            7.2500                         .0000
            7.0000                         .0000
            6.9200                         .0000
            6.9200                         .0000

      1607530                              .2500
      242,166.41                           .0800
            7.5000                         .0000
            7.2500                         .0000
            7.1700                         .0000
            7.0000                         .1700

      1607531                              .2500
      339,640.54                           .0800
            7.3750                         .0000
            7.1250                         .0000
            7.0450                         .0000
            7.0000                         .0450
1



      1607532                              .2500
      279,583.49                           .0800
            7.7500                         .0000
            7.5000                         .0000
            7.4200                         .0000
            7.0000                         .4200

      1607533                              .2500
      444,549.02                           .0800
            7.7500                         .0000
            7.5000                         .0000
            7.4200                         .0000
            7.0000                         .4200

      1607534                              .2500
      456,308.79                           .0800
            7.8750                         .0000
            7.6250                         .0000
            7.5450                         .0000
            7.0000                         .5450

      1607536                              .2500
      396,509.00                           .0800
            8.0000                         .0000
            7.7500                         .0000
            7.6700                         .0000
            7.0000                         .6700

      1607538                              .2500
      396,436.05                           .0800
            8.1250                         .0000
            7.8750                         .0000
            7.7950                         .0000
            7.0000                         .7950

      1607539                              .2500
      254,038.41                           .0800
            7.5000                         .0000
            7.2500                         .0000
            7.1700                         .0000
            7.0000                         .1700

      1607540                              .2500
      244,633.54                           .0800
            8.2500                         .0000
            8.0000                         .0000
            7.9200                         .0000
            7.0000                         .9200

      1607545                              .2500
      430,737.69                           .0800
            7.8750                         .0000
            7.6250                         .0000
            7.5450                         .0000
            7.0000                         .5450
1



      1607551                              .2500
      257,680.63                           .0800
            7.7500                         .0000
            7.5000                         .0000
            7.4200                         .0000
            7.0000                         .4200

      1607553                              .2500
      290,612.89                           .0800
            7.8750                         .0000
            7.6250                         .0000
            7.5450                         .0000
            7.0000                         .5450

      1607554                              .2500
      231,866.59                           .0800
            7.5000                         .0000
            7.2500                         .0000
            7.1700                         .0000
            7.0000                         .1700

      1607555                              .2500
      231,980.06                           .0800
            8.1250                         .0000
            7.8750                         .0000
            7.7950                         .0000
            7.0000                         .7950

      1607556                              .2500
      233,552.25                           .0800
            8.2500                         .0000
            8.0000                         .0000
            7.9200                         .0000
            7.0000                         .9200

      1607557                              .2500
      232,926.44                           .0800
            7.8750                         .0000
            7.6250                         .0000
            7.5450                         .0000
            7.0000                         .5450

      1607559                              .2500
      247,841.95                           .0800
            8.1250                         .0000
            7.8750                         .0000
            7.7950                         .0000
            7.0000                         .7950

      1607560                              .2500
      556,788.20                           .0800
            8.1250                         .0000
            7.8750                         .0000
            7.7950                         .0000
            7.0000                         .7950
1



      1607561                              .2500
      297,466.81                           .0800
            8.3750                         .0000
            8.1250                         .0000
            8.0450                         .0000
            7.0000                        1.0450

      1607562                              .2500
      438,010.71                           .0800
            8.3750                         .0000
            8.1250                         .0000
            8.0450                         .0000
            7.0000                        1.0450

      1607563                              .2500
      498,759.94                           .0800
            7.8750                         .0000
            7.6250                         .0000
            7.5450                         .0000
            7.0000                         .5450

      1607564                              .2500
      275,184.57                           .0800
            7.7500                         .0000
            7.5000                         .0000
            7.4200                         .0000
            7.0000                         .4200

      1607565                              .2500
      257,780.20                           .0800
            8.2500                         .0000
            8.0000                         .0000
            7.9200                         .0000
            7.0000                         .9200

      1607567                              .2500
      369,842.77                           .0800
            8.0000                         .0000
            7.7500                         .0000
            7.6700                         .0000
            7.0000                         .6700

      1607569                              .2500
      248,566.16                           .0800
            8.1250                         .0000
            7.8750                         .0000
            7.7950                         .0000
            7.0000                         .7950

      1607570                              .2500
      646,230.66                           .0800
            8.0000                         .0000
            7.7500                         .0000
            7.6700                         .0000
            7.0000                         .6700
1



      1607572                              .2500
      273,369.81                           .0800
            7.7500                         .0000
            7.5000                         .0000
            7.4200                         .0000
            7.0000                         .4200

      1607573                              .2500
      253,504.89                           .0800
            7.8750                         .0000
            7.6250                         .0000
            7.5450                         .0000
            7.0000                         .5450

      1607574                              .2500
      217,571.64                           .0800
            7.8750                         .0000
            7.6250                         .0000
            7.5450                         .0000
            7.0000                         .5450

      1607577                              .2500
      263,200.00                           .0800
            8.0000                         .0000
            7.7500                         .0000
            7.6700                         .0000
            7.0000                         .6700

      1607582                              .2500
      598,266.08                           .0800
            8.0000                         .0000
            7.7500                         .0000
            7.6700                         .0000
            7.0000                         .6700

      1607583                              .2500
      332,980.16                           .0800
            7.3750                         .0000
            7.1250                         .0000
            7.0450                         .0000
            7.0000                         .0450

      1607584                              .2500
      501,955.59                           .0800
            7.7500                         .0000
            7.5000                         .0000
            7.4200                         .0000
            7.0000                         .4200

      1607585                              .2500
      274,196.45                           .0800
            7.8750                         .0000
            7.6250                         .0000
            7.5450                         .0000
            7.0000                         .5450
1



      1607586                              .2500
      347,991.44                           .0800
            8.0000                         .0000
            7.7500                         .0000
            7.6700                         .0000
            7.0000                         .6700

      1607587                              .2500
      255,742.18                           .0800
            7.7500                         .0000
            7.5000                         .0000
            7.4200                         .0000
            7.0000                         .4200

      1607589                              .2500
      248,180.42                           .0800
            7.6250                         .0000
            7.3750                         .0000
            7.2950                         .0000
            7.0000                         .2950

      1607590                              .2500
      250,000.00                           .0800
            7.0000                         .0000
            6.7500                         .0000
            6.6700                         .0000
            6.6700                         .0000

      1607592                              .2500
      646,230.66                           .0800
            8.0000                         .0000
            7.7500                         .0000
            7.6700                         .0000
            7.0000                         .6700

      1607593                              .2500
      228,000.00                           .0800
            7.7500                         .0000
            7.5000                         .0000
            7.4200                         .0000
            7.0000                         .4200

      1607594                              .2500
      308,122.22                           .0800
            7.8750                         .0000
            7.6250                         .0000
            7.5450                         .0000
            7.0000                         .5450

      1607595                              .2500
      358,971.12                           .0800
            8.1250                         .0000
            7.8750                         .0000
            7.7950                         .0000
            7.0000                         .7950
1



      1607670                              .2500
      563,255.86                           .0300
            7.2500                         .0000
            7.0000                         .0000
            6.9700                         .0000
            6.9700                         .0000

      1607699                              .2500
      243,021.89                           .0300
            7.6250                         .0000
            7.3750                         .0000
            7.3450                         .0000
            7.0000                         .3450

      1607773                              .2500
      249,228.26                           .0800
            7.2500                         .0000
            7.0000                         .0000
            6.9200                         .0000
            6.9200                         .0000

      1607821                              .2500
      224,656.10                           .0800
            8.1250                         .0000
            7.8750                         .0000
            7.7950                         .0000
            7.0000                         .7950

      1607885                              .2500
      382,778.24                           .0800
            7.8750                         .0000
            7.6250                         .0000
            7.5450                         .0000
            7.0000                         .5450

      1608297                              .2500
       93,350.00                           .0300
            7.7500                         .0000
            7.5000                         .0000
            7.4700                         .0000
            7.0000                         .4700

      1608301                              .2500
       65,000.00                           .0300
            7.6000                         .0000
            7.3500                         .0000
            7.3200                         .0000
            7.0000                         .3200

      1608304                              .2500
      322,500.00                           .0300
            8.1250                         .0000
            7.8750                         .0000
            7.8450                         .0000
            7.0000                         .8450
1



      1608316                              .2500
       86,754.10                           .0300
            8.2500                         .0000
            8.0000                         .0000
            7.9700                         .0000
            7.0000                         .9700

      1608337                              .2500
       44,801.27                           .0300
            7.6500                         .0000
            7.4000                         .0000
            7.3700                         .0000
            7.0000                         .3700

      1608338                              .2500
      169,500.00                           .0300
            7.8750                         .0000
            7.6250                         .0000
            7.5950                         .0000
            7.0000                         .5950

      1608339                              .2500
       41,250.00                           .0300
            8.0000                         .0000
            7.7500                         .0000
            7.7200                         .0000
            7.0000                         .7200

      1608345                              .2500
      169,000.00                           .0300
            7.6500                         .0000
            7.4000                         .0000
            7.3700                         .0000
            7.0000                         .3700

      1608352                              .2500
      170,100.00                           .0300
            7.4500                         .0000
            7.2000                         .0000
            7.1700                         .0000
            7.0000                         .1700

      1608353                              .2500
      266,240.00                           .0300
            7.5000                         .0000
            7.2500                         .0000
            7.2200                         .0000
            7.0000                         .2200

      1608354                              .2500
      220,000.00                           .0300
            8.0000                         .0000
            7.7500                         .0000
            7.7200                         .0000
            7.0000                         .7200
1



      1608509                              .2500
      239,267.18                           .0800
            7.3750                         .0000
            7.1250                         .0000
            7.0450                         .0000
            7.0000                         .0450

      1608512                              .2500
      345,462.55                           .0800
            7.8750                         .0000
            7.6250                         .0000
            7.5450                         .0000
            7.0000                         .5450

      1608517                              .2500
      271,600.00                           .0800
            7.6250                         .0000
            7.3750                         .0000
            7.2950                         .0000
            7.0000                         .2950

      1608525                              .2500
      357,865.93                           .0800
            7.7500                         .0000
            7.5000                         .0000
            7.4200                         .0000
            7.0000                         .4200

      1608534                              .2500
      368,918.86                           .0800
            7.8750                         .0000
            7.6250                         .0000
            7.5450                         .0000
            7.0000                         .5450

      1608536                              .2500
      297,123.45                           .0300
            7.8000                         .0000
            7.5500                         .0000
            7.5200                         .0000
            7.0000                         .5200

      1608650                              .2500
      135,000.00                           .0300
            8.0400                         .0000
            7.7900                         .0000
            7.7600                         .0000
            7.0000                         .7600

      1608665                              .2500
      192,735.17                           .0300
            7.8750                         .0000
            7.6250                         .0000
            7.5950                         .0000
            7.0000                         .5950
1



      1608713                              .2500
       65,500.00                           .0300
            7.5000                         .0000
            7.2500                         .0000
            7.2200                         .0000
            7.0000                         .2200

      1608714                              .2500
       64,000.00                           .0300
            7.8900                         .0000
            7.6400                         .0000
            7.6100                         .0000
            7.0000                         .6100

      1609107                              .2500
      288,000.00                           .0300
            7.5000                         .0000
            7.2500                         .0000
            7.2200                         .0000
            7.0000                         .2200

      1609234                              .2500
      295,200.00                           .0300
            7.2500                         .0000
            7.0000                         .0000
            6.9700                         .0000
            6.9700                         .0000

      1609249                              .2500
      237,900.00                           .0300
            8.0000                         .0000
            7.7500                         .0000
            7.7200                         .0000
            7.0000                         .7200

      1609272                              .2500
      259,223.30                           .0800
            7.6250                         .0000
            7.3750                         .0000
            7.2950                         .0000
            7.0000                         .2950

      1609279                              .2500
      271,187.49                           .0800
            7.6250                         .0000
            7.3750                         .0000
            7.2950                         .0000
            7.0000                         .2950

      1609285                              .2500
      219,350.02                           .0800
            7.7500                         .0000
            7.5000                         .0000
            7.4200                         .0000
            7.0000                         .4200
1



      1609328                              .2500
      322,200.00                           .0300
            7.6250                         .0000
            7.3750                         .0000
            7.3450                         .0000
            7.0000                         .3450

      1609393                              .2500
      500,000.00                           .0300
            7.8750                         .0000
            7.6250                         .0000
            7.5950                         .0000
            7.0000                         .5950

      1609439                              .2500
      141,000.00                           .0800
            7.5000                         .0000
            7.2500                         .0000
            7.1700                         .0000
            7.0000                         .1700

      1610575                              .2500
      274,187.53                           .0300
            7.7500                         .0000
            7.5000                         .0000
            7.4700                         .0000
            7.0000                         .4700

      1610732                              .2500
      331,500.00                           .0300
            7.7500                         .0000
            7.5000                         .0000
            7.4700                         .0000
            7.0000                         .4700

      1610737                              .2500
      269,202.30                           .0300
            7.7500                         .0000
            7.5000                         .0000
            7.4700                         .0000
            7.0000                         .4700

      1610738                              .2500
      255,000.00                           .0300
            7.6250                         .0000
            7.3750                         .0000
            7.3450                         .0000
            7.0000                         .3450

      1610742                              .2500
      125,980.80                           .0300
            7.8750                         .0000
            7.6250                         .0000
            7.5950                         .0000
            7.0000                         .5950
1



      1610746                              .2500
      348,919.56                           .0800
            7.2500                         .0000
            7.0000                         .0000
            6.9200                         .0000
            6.9200                         .0000

      1611057                              .2500
      382,717.75                           .0800
            7.7500                         .0000
            7.5000                         .0000
            7.4200                         .0000
            7.0000                         .4200

      1611080                              .2500
      434,781.34                           .0300
            8.3750                         .0000
            8.1250                         .0000
            8.0950                         .0000
            7.0000                        1.0950

      1611166                              .2500
      200,000.00                           .0300
            8.1250                         .0000
            7.8750                         .0000
            7.8450                         .0000
            7.0000                         .8450

      1611211                              .2500
       85,000.00                           .0300
            8.3750                         .0000
            8.1250                         .0000
            8.0950                         .0000
            7.0000                        1.0950

      1611350                              .2500
      168,000.00                           .0300
            7.8750                         .0000
            7.6250                         .0000
            7.5950                         .0000
            7.0000                         .5950

      1611379                              .2500
      411,338.18                           .0800
            7.8750                         .0000
            7.6250                         .0000
            7.5450                         .0000
            7.0000                         .5450

      1611382                              .2500
      252,252.53                           .0800
            7.7500                         .0000
            7.5000                         .0000
            7.4200                         .0000
            7.0000                         .4200
1



      1611385                              .2500
      299,123.40                           .0800
            7.8750                         .0000
            7.6250                         .0000
            7.5450                         .0000
            7.0000                         .5450

      1611387                              .2500
      223,352.67                           .0800
            8.0000                         .0000
            7.7500                         .0000
            7.6700                         .0000
            7.0000                         .6700

      1611392                              .2500
       61,467.86                           .0300
            7.7500                         .0000
            7.5000                         .0000
            7.4700                         .0000
            7.0000                         .4700

      1611570                              .2500
       48,900.00                           .0300
            8.3750                         .0000
            8.1250                         .0000
            8.0950                         .0000
            7.0000                        1.0950

      1611593                              .2500
      631,200.00                           .0800
            7.1250                         .0000
            6.8750                         .0000
            6.7950                         .0000
            6.7950                         .0000

      1611599                              .2500
      105,438.94                           .0300
            7.8000                         .0000
            7.5500                         .0000
            7.5200                         .0000
            7.0000                         .5200

      1612110                              .2500
       52,000.00                           .0300
            8.1250                         .0000
            7.8750                         .0000
            7.8450                         .0000
            7.0000                         .8450

      1612111                              .2500
      324,081.42                           .0800
            8.2500                         .0000
            8.0000                         .0000
            7.9200                         .0000
            7.0000                         .9200
1



      1612117                              .2500
      310,000.00                           .0800
            8.0000                         .0000
            7.7500                         .0000
            7.6700                         .0000
            7.0000                         .6700

      1612118                              .2500
      325,566.90                           .0800
            8.1250                         .0000
            7.8750                         .0000
            7.7950                         .0000
            7.0000                         .7950

      1614129                              .2500
      128,000.00                           .0300
            7.8750                         .0000
            7.6250                         .0000
            7.5950                         .0000
            7.0000                         .5950

  TOTAL NUMBER OF LOANS:      561
  TOTAL BALANCE........:        154,492,642.31


  RUN ON     : 08/19/97            RFC DISCLOSURE SYSTEM      RFFSDFIX-01
  AT         : 13.59.56            INITIAL SECURITY FEES      AMORTIZED BALANCE
  SERIES     : RFMSI I 1997-S11 15YR  FIXED SUMMARY REPORT    CUTOFF : 08/01/97
  POOL       : 0004257
             :
             :
  POOL STATUS: F

                                   WEIGHTED AVERAGES      FROM         TO
  -----------------------
  CURR NOTE RATE                        7.8112            6.7500      9.3750
  RFC NET RATE                          7.5612            6.5000      9.1250
  NET MTG RATE(INVSTR RATE)             7.4910            6.4200      9.0450
  POST STRIP RATE                       6.9819            6.4200      7.0000
  SUB SERV FEE                           .2500             .2500       .2500
  MSTR SERV FEE                          .0702             .0300       .0800
  ALL EXP                                .0000             .0000       .0000
  MISC EXP                               .0000             .0000       .0000
  SPREAD                                 .0000             .0000       .0000
  STRIP                                  .5091             .0000      2.0450







  TOTAL NUMBER OF LOANS:   561
  TOTAL BALANCE........:     154,492,642.31


                             ***************************
                             *      END OF REPORT      *
                             ***************************
                          

[TPW:  NY01:0603959.03]  16069-00411  08/27/97  6:26PM

<PAGE>



                                    EXHIBIT G

                        FORM OF SELLER/SERVICER CONTRACT


         This  Seller/Servicer  Contract  (as may be  amended,  supplemented  or
otherwise  modified from time to time,  this  "Contract") is made this _________
day of _______,  19____, by and between  Residential  Funding  Corporation,  its
successors and assigns ("Residential  Funding") and  _____________________  (the
"Seller/Servicer," and, together with Residential Funding, the
"parties" and each, individually, a "party").

         WHEREAS,  the Seller/Servicer  desires to sell Loans to, and/or service
Loans for,  Residential  Funding,  and  Residential  Funding desires to purchase
Loans from the Seller/Servicer  and/or have the Seller/Servicer  service various
of its Loans, pursuant to the terms of this Contract and the Residential Funding
Seller  and  Servicer  Guides  incorporated  herein by  reference,  as  amended,
supplemented or otherwise modified, from time to time (together, the
"Guides").

 NOW, THEREFORE, in consideration of the premises, and the terms, conditions and
agreements set forth below, the parties agree as follows:

1.       Incorporation of Guides by Reference.

         The  Seller/Servicer  acknowledges  that it has  received  and read the
Guides. All provisions of the Guides are incorporated by reference into and made
a part of this  Contract,  and  shall be  binding  upon the  parties;  provided,
however,  that the  Seller/Servicer  shall be  entitled  to sell Loans to and/or
service Loans for  Residential  Funding only if and for so long as it shall have
been authorized to do so by Residential  Funding in writing.  Specific reference
in this  Contract  to  particular  provisions  of the  Guides  and not to  other
provisions  does not mean that those  provisions of the Guides not  specifically
cited in this Contract are not applicable.  All terms used herein shall have the
same  meanings  as such terms have in the  Guides,  unless the  context  clearly
requires otherwise.

2.       Amendments.

         This Contract may not be amended or modified  orally,  and no provision
of this Contract may be waived or amended  except in writing signed by the party
against whom  enforcement  is sought.  Such a written  waiver or amendment  must
expressly  reference this Contract.  However,  by their terms, the Guides may be
amended or  supplemented  by  Residential  Funding  from time to time.  Any such
amendment(s) to the Guides shall be binding upon the parties hereto.

3.       Representations and Warranties.

         a.       Reciprocal Representations and Warranties.

               The  Seller/Servicer  and Residential Funding each represents and
          warrants to the other that as of the date of this Contract:

[TPW:  NY01:0603959.03]  16069-00411  08/27/97  6:26PM

<PAGE>




(1)  Each party is duly organized,  validly existing, and in good standing under
     the laws of its jurisdiction of organization,  is qualified,  if necessary,
     to do business  and in good  standing in each  jurisdiction  in which it is
     required to be so qualified,  and has the requisite  power and authority to
     enter into this Contract and all other agreements which are contemplated by
     this  Contract  and to carry out its  obligations  hereunder  and under the
     Guides and under such other agreements.

(2)  This  Contract has been duly  authorized,  executed  and  delivered by each
     party and constitutes a valid and legally  binding  agreement of each party
     enforceable in accordance with its terms.

                  (3)      There  is  no  action,  proceeding  or  investigation
                           pending or threatened, and no basis therefor is known
                           to either  party,  that could  affect the validity or
                           prospective validity of this Contract.

                  (4)      Insofar as its  capacity to carry out any  obligation
                           under this Contract is concerned, neither party is in
                           violation of any charter,  articles of incorporation,
                           bylaws, mortgage, indenture, indebtedness, agreement,
                           instrument, judgment, decree, order, statute, rule or
                           regulation  and  none  of  the  foregoing   adversely
                           affects   its   capacity   to  fulfill   any  of  its
                           obligations  under this  Contract.  Its execution of,
                           and  performance  pursuant to, this Contract will not
                           result in a violation of any of the foregoing.

         b.       Seller/Servicer's Representations, Warranties and Covenants.

                  In addition to the  representations,  warranties and covenants
                  made by the  Seller/Servicer  pursuant to subparagraph  (a) of
                  this    paragraph   3,   the    Seller/Servicer    makes   the
                  representations,  warranties  and  covenants  set forth in the
                  Guides and,  upon  request,  agrees to deliver to  Residential
                  Funding the certified  Resolution of Board of Directors  which
                  authorizes the execution and delivery of this Contract.

4.       Remedies of Residential Funding.

         If an Event of Seller  Default or an Event of  Servicer  Default  shall
occur,  Residential  Funding  may, at its option,  exercise one or more of those
remedies set forth in the Guides.

5.       Seller/Servicer's Status as Independent Contractor.

         At no time shall the Seller/Servicer  represent that it is acting as an
agent of Residential Funding. The Seller/Servicer shall, at all times, act as an
independent contractor.

6.       Prior Agreements Superseded.


[TPW:  NY01:0603959.03]  16069-00411  08/27/97  6:26PM
                                       G-2

<PAGE>



         This Contract restates,  amends and supersedes any and all prior Seller
Contracts or Servicer Contracts between the parties except that any subservicing
agreement  executed by the  Seller/Servicer in connection with any loan-security
exchange transaction shall not be affected.

7.       Assignment.

         This Contract may not be assigned or transferred,  in whole or in part,
by the Seller/Servicer without the prior written consent of Residential Funding.
Residential  Funding may sell,  assign,  convey,  hypothecate,  pledge or in any
other way transfer,  in whole or in part, without restriction,  its rights under
this Contract and the Guides with respect to any Commitment
or Loan.

8.       Notices.

         All notices,  requests,  demands or other communications that are to be
given under this  Contract  shall be in writing,  addressed  to the  appropriate
parties and sent by  telefacsimile  or by overnight  courier or by United States
mail,  postage prepaid,  to the addresses and  telefacsimile  numbers  specified
below.  However,  another  name,  address  and/or  telefacsimile  number  may be
substituted  by  the  Seller/Servicer  pursuant  to  the  requirements  of  this
paragraph 8, or Residential Funding pursuant to an amendment to the Guides.

If to Residential  Funding,  notices must be sent to the appropriate  address or
telefacsimile number specified in the Guides.

If to the Seller/Servicer, notice must be sent to:







         Attention:

         Telefacsimile Number:  (___) ___-____

9.       Jurisdiction and Venue.

         Each of the  parties  irrevocably  submits to the  jurisdiction  of any
state or federal court located in Hennepin County,  Minnesota,  over any action,
suit or  proceeding  to  enforce  or defend any right  under  this  Contract  or
otherwise  arising  from any loan sale or  servicing  relationship  existing  in
connection with this Contract,  and each of the parties  irrevocably agrees that
all  claims  in  respect  of any  such  action  or  proceeding  may be  heard or
determined  in such  state or federal  court.  Each of the  parties  irrevocably
waives  the  defense of an  inconvenient  forum to the  maintenance  of any such
action or proceeding and any other  substantive or procedural rights or remedies
it may have with respect to the  maintenance of any such action or proceeding in
any such  forum.  Each of the parties  agrees that a final  judgment in any such
action or proceeding

[TPW:  NY01:0603959.03]  16069-00411  08/27/97  6:26PM
                                       G-3

<PAGE>



shall be conclusive and may be enforced in any other jurisdiction by suit on the
judgment or in any other  manner  provided by law.  Each of the parties  further
agrees not to institute any legal actions or proceedings against the other party
or any director,  officer,  employee,  attorney,  agent or property of the other
party,  arising out of or  relating to this  Contract in any court other than as
hereinabove specified in this paragraph 9.

10.      Miscellaneous.

         This  Contract,  including  all  documents  incorporated  by  reference
herein,  constitutes  the entire  understanding  between the parties  hereto and
supersedes  all  other  agreements,  covenants,   representations,   warranties,
understandings and communications between the parties,  whether written or oral,
with respect to the  transactions  contemplated by this Contract.  All paragraph
headings contained herein are for convenience only and shall not be construed as
part of this  Contract.  Any  provision of this  Contract  that is prohibited or
unenforceable in any jurisdiction shall, as to such jurisdiction, be ineffective
to the extent of such prohibition or unenforceability  without  invalidating the
remaining  portions hereof or affecting the validity or  enforceability  of such
provision in any other jurisdiction, and, to this end, the provisions hereof are
severable.  This  Contract  shall be governed by, and  construed and enforced in
accordance with, applicable federal laws and the laws of the State of Minnesota.

[TPW:  NY01:0603959.03]  16069-00411  08/27/97  6:26PM
                                       G-4

<PAGE>



         IN WITNESS WHEREOF, the duly authorized officers of the Seller/Servicer
and Residential  Funding have executed this  Seller/Servicer  Contract as of the
date first above written.

ATTEST:                                     SELLER/SERVICER

[Corporate Seal]


                                                  (Name of Seller/Servicer)

By:                                                  By:
         (Signature)                                 (Signature)


                                                     By:
         (Typed Name)                                         (Typed Name)


Title:                                               Title:




ATTEST:                                     RESIDENTIAL FUNDING CORPORATION

By:                                                  By:
         (Signature)                                 (Signature)


                                                     By:
         (Typed Name)                                         (Typed Name)


Title:                                               Title:

[TPW:  NY01:0603959.03]  16069-00411  08/27/97  6:26PM
                                       G-5

<PAGE>



                                    EXHIBIT H

                          FORMS OF REQUEST FOR RELEASE

DATE:
TO:
RE:               REQUEST FOR RELEASE OF DOCUMENTS

In connection with the  administration of the pool of Mortgage Loans held by you
for the  referenced  pool,  we request  the  release of the  Mortgage  Loan File
described below.

Pooling and Servicing Agreement Dated:
Series#:
Account#:
Pool#:
Loan#:
Borrower Name(s):
Reason for Document Request: (circle one) Mortgage Loan Prepaid in Full
                                            Mortgage Loan Repurchased

"We hereby  certify  that all amounts  received or to be received in  connection
with such  payments  which are required to be deposited  have been or will be so
deposited as provided in the Pooling and Servicing Agreement."


Residential Funding Corporation
Authorized Signature
****************************************************************
TO  CUSTODIAN/TRUSTEE:  Please acknowledge this request, and check off documents
being  enclosed  with a copy of this form.  You should retain this form for your
files in accordance with the terms of the Pooling and Servicing Agreement.

 Enclosed Documents: [ ] Promissory Note
                     [ ] Primary Insurance Policy
                     [ ] Mortgage or Deed of Trust
                     [ ] Assignment(s) of Mortgage or Deed of Trust
                     [ ] Title Insurance Policy
                     [ ] Other:

Name

Title

Date

[TPW:  NY01:0603959.03]  16069-00411  08/27/97  6:26PM

<PAGE>



                                   EXHIBIT I-1

                    FORM OF TRANSFER AFFIDAVIT AND AGREEMENT

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 Owner] (record or
beneficial  owner of the Mortgage  Pass-Through  Certificates,  Series 1997-S11,
Class R (the "Owner")), 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 and
agreement.

                  2. That the  Owner (i) is not and will not be a  "disqualified
organization" as of [date of transfer] within the meaning of Section  860E(e)(5)
of the  Internal  Revenue  Code of 1986,  as  amended  (the  "Code"),  (ii) will
endeavor  to remain  other than a  disqualified  organization  for so long as it
retains  its  ownership  interest  in the  Class R  Certificates,  and  (iii) is
acquiring  the Class R  Certificates  for its own  account or for the account of
another  Owner  from  which  it has  received  an  affidavit  and  agreement  in
substantially the same form as this affidavit and agreement.  (For this purpose,
a "disqualified  organization"  means the United States,  any state or political
subdivision  thereof,  any  agency or  instrumentality  of any of the  foregoing
(other than an instrumentality all of the activities of which are subject to tax
and, except for the Federal Home Loan Mortgage Corporation,  a majority of whose
board of  directors  is not  selected  by any such  governmental  entity) or any
foreign government,  international organization or any agency or instrumentality
of such foreign  government  or  organization,  any rural  electric or telephone
cooperative, or any organization (other than certain farmers' cooperatives) that
is generally exempt from federal income tax unless such  organization is subject
to the tax on unrelated business taxable income).

                  3.  That  the  Owner is  aware  (i) of the tax  that  would be
imposed on transfers of Class R Certificates to disqualified organizations under
the Code, that applies to all transfers of Class R Certificates  after March 31,
1988;  (ii) that such tax would be on the  transferor,  or, if such  transfer is
through an agent (which person  includes a broker,  nominee or middleman)  for a
disqualified organization,  on the agent; (iii) that the person otherwise liable
for the  tax  shall  be  relieved  of  liability  for the tax if the  transferee
furnishes to such person an affidavit  that the transferee is not a disqualified
organization  and,  at the time of  transfer,  such  person does not have actual
knowledge  that the affidavit is false;  and (iv) that the Class R  Certificates
may  be  "noneconomic   residual  interests"  within  the  meaning  of  Treasury
regulations  promulgated  pursuant  to the Code and  that  the  transferor  of a
noneconomic  residual interest will remain liable for any taxes due with respect
to the income on such residual  interest,  unless no significant  purpose of the
transfer was to impede the assessment or collection of tax.

               4. That the Owner is aware of the tax imposed on a  "pass-through
          entity" holding Class R Certificates if at any time during the taxable
          year of the pass-through entity a
[TPW:  NY01:0603959.03]  16069-00411  08/27/97  6:26PM

<PAGE>



disqualified  organization  is the record  holder of an interest in such entity.
(For this  purpose,  a "pass  through  entity"  includes a regulated  investment
company,  a real estate  investment  trust or common trust fund, a  partnership,
trust or estate, and certain cooperatives.)

                  5. That the Owner is aware that the Trustee  will not register
the  transfer  of  any  Class  R  Certificates  unless  the  transferee,  or the
transferee's  agent,  delivers to it an  affidavit  and  agreement,  among other
things,  in  substantially  the same form as this affidavit and  agreement.  The
Owner expressly agrees that it will not consummate any such transfer if it knows
or believes  that any of the  representations  contained in such  affidavit  and
agreement are false.

                  6. That the Owner has reviewed the  restrictions  set forth on
the face of the Class R Certificates  and the  provisions of Section  5.02(f) of
the Pooling and Servicing  Agreement  under which the Class R Certificates  were
issued (in  particular,  clause  (iii)(A) and (iii)(B) of Section  5.02(f) which
authorize  the Trustee to deliver  payments to a person other than the Owner and
negotiate  a  mandatory  sale by the  Trustee in the event the Owner  holds such
Certificates in violation of Section 5.02(f)).  The Owner expressly agrees to be
bound by and to comply with such restrictions and provisions.

                  7. That the Owner consents to any additional  restrictions  or
arrangements that shall be deemed necessary upon advice of counsel to constitute
a reasonable  arrangement to ensure that the Class R  Certificates  will only be
owned,  directly  or  indirectly,  by  an  Owner  that  is  not  a  disqualified
organization.

8.  The Owner's Taxpayer Identification Number is ______________.

                  9. This  affidavit and  agreement  relates only to the Class R
Certificates  held by the  Owner  and not to any  other  holder  of the  Class R
Certificates. The Owner understands that the liabilities described herein relate
only to the Class R Certificates.

                  10. That no purpose of the Owner  relating to the  transfer of
any of the  Class R  Certificates  by the  Owner  is or will  be to  impede  the
assessment or collection of any tax.

                  11.  That the Owner has no present  knowledge  or  expectation
that it will be unable to pay any United  States taxes owed by it so long as any
of the  Certificates  remain  outstanding.  In this  regard,  the  Owner  hereby
represents  to and for the benefit of the person from whom it acquired the Class
R Certificate  that the Owner intends to pay taxes  associated with holding such
Class R Certificate  as they become due, fully  understanding  that it may incur
tax  liabilities  in  excess  of  any  cash  flows  generated  by  the  Class  R
Certificate.

               12. That the Owner has no present  knowledge or expectation  that
          it will become insolvent or subject to a bankruptcy  proceeding for so
          long as any of the Class R Certificates remain outstanding.
                  13. The Owner is a citizen or resident of the United States, a
corporation,  partnership  or other entity created or organized in, or under the
laws of, the United States or any political subdivision thereof, or an estate or
trust whose income from sources without the

[TPW:  NY01:0603959.03]  16069-00411  08/27/97  6:26PM
                                      I-1-2

<PAGE>



United States is includible in gross income for United States federal income tax
purposes  regardless of its  connection  with the conduct of a trade or business
within the United States.

                  14. (a) The  Certificates  (i) are not being  acquired by, and
will not be  transferred  to, any  employee  benefit  plan within the meaning of
section 3(3) of the Employee  Retirement Income Security Act of 1974, as amended
("ERISA")  or other  retirement  arrangement,  including  individual  retirement
accounts and annuities,  Keogh plans and bank  collective  investment  funds and
insurance company general or separate accounts in which such plans,  accounts or
arrangements  are  invested,  that is subject to Section 406 of ERISA or Section
4975 of the Internal Revenue Code of 1986 (the "Code") (any of the foregoing,  a
"Plan"),  (ii) are not being  acquired  with "plan  assets" of a Plan within the
meaning of the Department of Labor ("DOL") regulation,  29 C.F.R. ss. 2510.3-101
or otherwise  under ERISA,  and (iii) will not be transferred to any entity that
is  deemed  to be  investing  in  plan  assets  within  the  meaning  of the DOL
regulation, 29 C.F.R. ss. 2510.3-101 or otherwise under ERISA; or

                  (b)  The  purchase  of  Certificates   is  permissible   under
applicable  law,  will not  constitute or result in any  prohibited  transaction
under  ERISA or Section  4975 of the Code,  will not subject  the  Company,  the
Trustee or the Master Servicer to any obligation in addition to those undertaken
in the Pooling and Servicing Agreement and, with respect to each source of funds
("Source") being used by the Purchaser to acquire the Certificates,  each of the
following  statements are accurate:  (a) the Purchaser is an insurance  company;
(b)  the  Source  is  assets  of the  Purchaser's  "general  account;"  (c)  the
conditions  set forth in  Sections  I and III of  Prohibited  Transaction  Class
Exemption ("PTCE") 95-60 issued by the DOL have been satisfied and the purchase,
holding and transfer of Certificates by or on behalf of the Purchaser are exempt
under  PTCE  95-60;  and (d) the amount of  reserves  and  liabilities  for such
general account  contracts held by or on behalf of any Plan do not exceed 10% of
the total reserves and  liabilities  of such general  account plus surplus as of
the date hereof (for purposes of this clause,  all Plans  maintained by the same
employer  (or  affiliate  thereof) or employee  organization  are deemed to be a
single Plan) in connection  with its purchase and holding of such  Certificates;
or

                  (c) The Owner will  provide the  Trustee,  the Company and the
Master  Servicer  with an  opinion  of  counsel  acceptable  to and in form  and
substance  satisfactory  to the Trustee,  the Company and the Master Servicer to
the effect that the purchase of  Certificates  is permissible  under  applicable
law, will not  constitute  or result in any  non-exempt  prohibited  transaction
under ERISA or Section  4975 of the Code and will not subject the  Trustee,  the
Company  or the  Master  Servicer  to any  obligation  or  liability  (including
obligations or liabilities  under ERISA or Section 4975 of the Code) in addition
to those undertaken in the Pooling and Servicing Agreement.

         In addition,  the Owner hereby  certifies,  represents and warrants to,
and covenants  with, the Company,  the Trustee and the Master  Servicer that the
Owner will not transfer  such  Certificates  to any Plan or person unless either
such Plan or person meets the  requirements  set forth in either (a), (b) or (c)
above.

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

[TPW:  NY01:0603959.03]  16069-00411  08/27/97  6:26PM
                                      I-1-3

<PAGE>



                  IN WITNESS WHEREOF, the Owner has caused this instrument to be
executed on its behalf,  pursuant to the 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 _______________, 199__.

                                                     [NAME OF OWNER]


                                                     By:
                                                     [Name of Officer]
                                                     [Title of Officer]
[Corporate Seal]

ATTEST:



[Assistant] Secretary



                  Personally   appeared  before  me  the  above-named  [Name  of
Officer], known or proved to me to be the same person who executed the foregoing
instrument and to be the [Title of Officer] of the Owner, and acknowledged to me
that he executed  the same as his free act and deed and the free act and deed of
the Owner.

  Subscribed and sworn before me this ____ day of ________________, 199__.




                                  NOTARY PUBLIC

                                    COUNTY OF
                                    STATE OF
                                        My Commission expires the ____ day of
                                        _______________, 19__.

[TPW:  NY01:0603959.03]  16069-00411  08/27/97  6:26PM
                                      I-1-4

<PAGE>



                                   EXHIBIT I-2

                         FORM OF TRANSFEROR CERTIFICATE


                                       __________________, 19__


Residential Funding Mortgage
  Securities I, Inc.
8400 Normandale Lake Boulevard
Suite 600
Minneapolis, Minnesota  55437

The First National Bank of Chicago
One North State Street
Chicago, Illinois 60602

Attention:  Residential Funding Corporation Series 1997-S11

                  Re:     Mortgage Pass-Through Certificates,
                          Series 1997-S11, Class R

Ladies and Gentlemen:

                  This  letter  is  delivered  to you  in  connection  with  the
transfer    by     _______________________________     (the     "Seller")     to
_______________________________  (the  "Purchaser")  of  $_____________  Initial
Certificate  Principal  Balance of Mortgage  Pass-Through  Certificates,  Series
1997-S11, Class R (the "Certificates"),  pursuant to Section 5.02 of the Pooling
and Servicing  Agreement  (the "Pooling and Servicing  Agreement"),  dated as of
August 1, 1997 among Residential  Funding Mortgage Securities I, Inc., as seller
(the "Company"),  Residential Funding Corporation,  as master servicer,  and The
First  National  Bank of Chicago,  as trustee  (the  "Trustee").  All terms used
herein  and not  otherwise  defined  shall  have the  meanings  set forth in the
Pooling and Servicing  Agreement.  The Seller hereby  certifies,  represents and
warrants to, and covenants with, the Company and the Trustee that:

               1. No purpose  of the  Seller  relating  to the  transfer  of the
          Certificate by the Seller to the Purchaser is or will be to impede the
          assessment or collection of any tax.
                  2. The Seller  understands that the Purchaser has delivered to
the Trustee and the Master  Servicer a transfer  affidavit  and agreement in the
form attached to the Pooling and Servicing  Agreement as Exhibit I-1. The Seller
does not know or believe that any representation contained therein is false.

               3.  The  Seller  has at the  time  of the  transfer  conducted  a
          reasonable  investigation of the financial  condition of the Purchaser
          as contemplated by Treasury Regulations Section 1.860E-1(c)(4)(i) and,
          as a result of that investigation, the Seller has determined that the
[TPW:  NY01:0603959.03]  16069-00411  08/27/97  6:26PM

<PAGE>



Purchaser  has  historically  paid its debts as they become due and has found no
significant evidence to indicate that the Purchaser will not continue to pay its
debts as they become due in the future. The Seller understands that the transfer
of a Class R  Certificate  may not be  respected  for United  States  income tax
purposes  (and the Seller may  continue  to be liable for United  States  income
taxes   associated   therewith)   unless  the  Seller  has  conducted   such  an
investigation.

               4.  The  Seller  has  no  actual   knowledge  that  the  proposed
          Transferee  is  not  both  a  United  States  Person  and a  Permitted
          Transferee.
                                                         Very truly yours,




                                                         (Seller)


                                       By:
                                      Name:
                                     Title:

[TPW:  NY01:0603959.03]  16069-00411  08/27/97  6:26PM
                                      I-2-2

<PAGE>



                                   EXHIBIT J-1

                     FORM OF INVESTOR REPRESENTATION LETTER

                                           ______________, 19__

Residential Funding Mortgage
  Securities I, Inc.
8400 Normandale Lake Boulevard
Suite 600
Minneapolis, MN 55437

The First National Bank of Chicago
One North State Street
Chicago, Illinois  60602

Residential Funding Corporation
8400 Normandale Lake Boulevard
Suite 600
Minneapolis, MN  55437

Attention:  Residential Funding Corporation Series 1997-S11
                  Re:     Mortgage Pass-Through Certificates,
                          Series-S11, [Class B-]

Ladies and Gentlemen:

                  _________________________   (the   "Purchaser")   intends   to
purchase from  ___________________________ (the "Seller") $_____________ Initial
Certificate  Principal  Balance of Mortgage  Pass-Through  Certificates,  Series
1997-S11,  Class __ (the  "Certificates"),  issued  pursuant  to the Pooling and
Servicing Agreement (the "Pooling and Servicing Agreement"),  dated as of August
1, 1997 among  Residential  Funding Mortgage  Securities I, Inc., as seller (the
"Company"),  Residential  Funding  Corporation,  as master servicer (the "Master
Servicer"),  and The First National Bank of Chicago, as trustee (the "Trustee").
All terms used herein and not  otherwise  defined  shall have the  meanings  set
forth in the Pooling and Servicing  Agreement.  The Purchaser hereby  certifies,
represents and warrants to, and covenants with, the Company, the Trustee and the
Master Servicer that:

                          1. The Purchaser understands that (a) the Certificates
                  have not been and will not be  registered  or qualified  under
                  the  Securities  Act of 1933,  as amended  (the  "Act") or any
                  state  securities  law,  (b) the Company is not required to so
                  register or qualify the Certificates, (c) the Certificates may
                  be resold only if  registered  and  qualified  pursuant to the
                  provisions  of the Act or any state  securities  law, or if an
                  exemption  from  such   registration   and   qualification  is
                  available,  (d) the Pooling and Servicing  Agreement  contains
                  restrictions  regarding the transfer of the  Certificates  and
                  (e) the  Certificates  will  bear a  legend  to the  foregoing
                  effect.


[TPW:  NY01:0603959.03]  16069-00411  08/27/97  6:26PM

<PAGE>



                          2. The Purchaser is acquiring the Certificates for its
                  own account for investment  only and not with a view to or for
                  sale in connection with any distribution thereof in any manner
                  that would violate the Act or any applicable  state securities
                  laws.

                          3. The Purchaser is (a) a  substantial,  sophisticated
                  institutional investor having such knowledge and experience in
                  financial and business  matters,  and, in particular,  in such
                  matters  related to  securities  similar to the  Certificates,
                  such that it is capable of evaluating  the merits and risks of
                  investment in the Certificates,  (b) able to bear the economic
                  risks of such an investment and (c) an  "accredited  investor"
                  within the meaning of Rule 501(a) promulgated  pursuant to the
                  Act.

                          4. The Purchaser has been furnished  with, and has had
                  an opportunity to review (a) [a copy of the Private  Placement
                  Memorandum,  dated ___________________,  19__, relating to the
                  Certificates   (b)]  a  copy  of  the  Pooling  and  Servicing
                  Agreement and [b] [c] such other  information  concerning  the
                  Certificates,  the Mortgage  Loans and the Company as has been
                  requested by the Purchaser  from the Company or the Seller and
                  is  relevant  to the  Purchaser's  decision  to  purchase  the
                  Certificates. The Purchaser has had any questions arising from
                  such  review  answered  by the  Company  or the  Seller to the
                  satisfaction  of the  Purchaser.  [If  the  Purchaser  did not
                  purchase the  Certificates  from the Seller in connection with
                  the initial  distribution of the Certificates and was provided
                  with  a  copy  of  the  Private   Placement   Memorandum  (the
                  "Memorandum")  relating to the  original  sale (the  "Original
                  Sale")  of the  Certificates  by the  Company,  the  Purchaser
                  acknowledges  that such  Memorandum  was provided to it by the
                  Seller, that the Memorandum was prepared by the Company solely
                  for use in  connection  with the Original Sale and the Company
                  did not  participate  in or facilitate in any way the purchase
                  of the Certificates by the Purchaser from the Seller,  and the
                  Purchaser  agrees  that it will look  solely to the Seller and
                  not to the  Company  with  respect to any  damage,  liability,
                  claim  or  expense  arising  out  of,  resulting  from  or  in
                  connection  with (a) error or  omission,  or alleged  error or
                  omission, contained in the Memorandum, or (b) any information,
                  development   or  event   arising   after   the  date  of  the
                  Memorandum.]

               5. The  Purchaser  has not and will not nor has it  authorized or
          will it authorize any person to (a) offer, pledge, sell, dispose of or
          otherwise transfer any Certificate, any interest in any Certificate or
          any other  similar  security to any person in any manner,  (b) solicit
          any offer to buy or to accept a pledge,  disposition of other transfer
          of any  Certificate,  any  interest  in any  Certificate  or any other
          similar security from any person in any manner, (c) otherwise approach
          or  negotiate  with  respect to any  Certificate,  any interest in any
          Certificate  or any  other  similar  security  with any  person in any
          manner,  (d)  make  any  general  solicitation  by  means  of  general
          advertising or in any other manner or (e) take any other action,  that
          (as to any of (a) through (e) above) would  constitute a  distribution
          of any Certificate under the Act, that would render the disposition of
          any  Certificate  a  violation  of  Section  5 of the Act or any state
          securities law, or that would require  registration  or  qualification
          pursuant thereto. The Purchaser
[TPW:  NY01:0603959.03]  16069-00411  08/27/97  6:26PM
                                       J-2

<PAGE>



will  not  sell  or  otherwise  transfer  any of  the  Certificates,  except  in
compliance with the provisions of the Pooling and Servicing  Agreement.  [6. The
Purchaser

                                      (a) is not an  employee  benefit  or other
                  plan subject to the prohibited  transaction  provisions of the
                  Employee  Retirement  Income  Security Act of 1974, as amended
                  ("ERISA"),  or Section  4975 of the  Internal  Revenue Code of
                  1986, as amended (the "Code") (a "Plan"),  or any other person
                  (including  an  investment  manager,  a named  fiduciary  or a
                  trustee of any Plan) acting, directly or indirectly, on behalf
                  of or  purchasing  any  Certificate  with "plan assets" of any
                  Plan within the  meaning of the  Department  of Labor  ("DOL")
                  regulation at 29 C.F.R. ss.2510.3-101; or

                                      (b) is an insurance company, the source of
                  funds  to be used by it to  purchase  the  Certificates  is an
                  "insurance company general account" (within the meaning of DOL
                  Prohibited  Transaction Class Exemption  ("PTCE") 95-60),  and
                  the purchase is being made in reliance  upon the  availability
                  of the exemptive  relief  afforded under Sections I and III of
                  PTCE 95-60; or

                                      (c) has provided the Trustee,  the Company
                  and the Master Servicer with an opinion of counsel  acceptable
                  to and in form and substance  satisfactory to the Trustee, the
                  Company  and  the  Master  Servicer  to the  effect  that  the
                  purchase of Certificates is permissible  under applicable law,
                  will not  constitute  or result in any  non-exempt  prohibited
                  transaction  under ERISA or Section  4975 of the Code and will
                  not subject the Trustee, the Company or the Master Servicer to
                  any   obligation  or  liability   (including   obligations  or
                  liabilities  under  ERISA  or  Section  4975 of the  Code)  in
                  addition to those  undertaken  in the  Pooling  and  Servicing
                  Agreement.

                  In addition,  the Purchaser hereby  certifies,  represents and
warrants  to, and  covenants  with,  the  Company,  the  Trustee  and the Master
Servicer that the Purchaser will not transfer such  Certificates  to any Plan or
person  unless  either such Plan or person meets the  requirements  set forth in
either (a), (b) or (c) above.

                                                         Very truly yours,



                                       By:
                                      Name:
                                     Title:

[TPW:  NY01:0603959.03]  16069-00411  08/27/97  6:26PM
                                       J-3

<PAGE>



                                   EXHIBIT J-2

                       FORM OF ERISA REPRESENTATION LETTER


                                                         _____________, 199__


Residential Funding Corporation
8400 Normandale Lake Boulevard
Suite 600
Minneapolis, Minnesota 55437

Residential Funding Mortgage
 Securities I, Inc.
8400 Normandale Lake Boulevard
Suite 600
Minneapolis, Minnesota 55437

The First National Bank of Chicago
One North State Street
Chicago, Illinois 60602

Attention: Residential Funding Corporation Series 1997-S11

                                    Re:     Mortgage Pass-Through Certificates,
                           Series 1997-S11, Class____

Dear Sirs:

                  ___________________ (the "Purchaser") intends to purchase from
___________________  (the  "Seller")  $  _________________  Initial  Certificate
Principal Balance of Mortgage Pass-Through Certificates,  Series 1997-S11, Class
____  (the  "Certificates"),  issued  pursuant  to  the  Pooling  and  Servicing
Agreement  (the"Pooling and Servicing  Agreement"),  dated as of August 1, 1997,
among  Residential   Funding  Mortgage   Securities  I,  Inc.,  as  seller  (the
"Company"),  Residential  Funding  Corporation,  as master servicer (the "Master
Servicer") and The First National Bank of Chicago,  as trustee (the  "Trustee").
All terms used herein and not  otherwise  defined  shall have the  meanings  set
forth in the Pooling and Servicing  Agreement.  The Purchaser hereby  certifies,
represents and warrants to, and covenants with the Company,  the Trustee and the
Master Servicer that the following statements in either (1) or (2) are accurate:

                  (1) The  Certificates  (i) are not being acquired by, and will
         not be transferred to, any employee  benefit plan within the meaning of
         section 3(3) of the Employee Retirement Income Security Act of 1974, as
         amended ("ERISA") or other retirement arrangement, including individual
         retirement  accounts  and  annuities,  Keogh plans and bank  collective
         investment funds and insurance  company general or separate accounts in
         which such  plans,  accounts  or  arrangements  are  invested,  that is
         subject to Section 406

[TPW:  NY01:0603959.03]  16069-00411  08/27/97  6:26PM
                                       J-4

<PAGE>



         of ERISA or  Section  4975 of the  Internal  Revenue  Code of 1986 (the
         "Code") (any of the foregoing,  a "Plan"),  (ii) are not being acquired
         with "plan  assets" of a Plan within the meaning of the  Department  of
         Labor ("DOL")  regulation,  29 C.F.R. ss. 2510.3-101 or otherwise under
         ERISA,  and (iii) will not be  transferred to any entity that is deemed
         to  be  investing  in  plan  assets  within  the  meaning  of  the  DOL
         regulation, 29 C.F.R. ss. 2510.3-101 or otherwise under ERISA; or

                  (2)  The  purchase  of  Certificates   is  permissible   under
         applicable  law,  will  not  constitute  or  result  in any  prohibited
         transaction  under ERISA or Section 4975 of the Code,  will not subject
         the Company,  the Trustee or the Master  Servicer to any  obligation in
         addition to those  undertaken  in the Pooling and  Servicing  Agreement
         and, with respect to each source of funds  ("Source") being used by the
         Purchaser to acquire the Certificates, each of the following statements
         are accurate: (a) the Purchaser is an insurance company; (b) the Source
         is assets of the Purchaser's  "general account;" (c) the conditions set
         forth in Sections I and III of Prohibited  Transaction  Class Exemption
         ("PTCE")  95-60 issued by the DOL have been satisfied and the purchase,
         holding and transfer of  Certificates  by or on behalf of the Purchaser
         are  exempt  under  PTCE  95-60;  and (d) the  amount of  reserves  and
         liabilities for such general account  contracts held by or on behalf of
         any Plan do not exceed 10% of the total  reserves  and  liabilities  of
         such general  account plus surplus as of the date hereof (for  purposes
         of this clause, all Plans maintained by the same employer (or affiliate
         thereof) or employee  organization  are deemed to be a single  Plan) in
         connection with its purchase and holding of such Certificates; or

                  (3) The  Purchaser  has provided the Trustee,  the Company and
         the Master  Servicer  with an opinion of counsel  acceptable  to and in
         form and  substance  satisfactory  to the Trustee,  the Company and the
         Master  Servicer to the effect that the  purchase  of  Certificates  is
         permissible  under applicable law, will not constitute or result in any
         non-exempt  prohibited  transaction  under ERISA or Section 4975 of the
         Code and will not  subject  the  Trustee,  the  Company  or the  Master
         Servicer to any  obligation  or  liability  (including  obligations  or
         liabilities  under  ERISA or Section  4975 of the Code) in  addition to
         those undertaken in the Pooling and Servicing Agreement.

         In addition,  the Purchaser hereby  certifies,  represents and warrants
to, and covenants  with, the Company,  the Trustee and the Master  Servicer that
the Purchaser will not transfer such  Certificates  to any Plan or person unless
either such Plan or person meets the  requirements  set forth in either (1), (2)
or (3) above.

                                                     Very truly yours,



                                                     By:
                                      Name:
                                     Title:


[TPW:  NY01:0603959.03]  16069-00411  08/27/97  6:26PM
                                       J-5

<PAGE>



                                    EXHIBIT K

                    FORM OF TRANSFEROR REPRESENTATION LETTER




                                                     , 19


Residential Funding Mortgage
  Securities I, Inc.
8400 Normandale Lake Boulevard
Suite 600
Minneapolis, MN 55437

The First National Bank of Chicago
One North State Street
Chicago, Illinois 60602

Attention: Residential Funding Corporation Series 1997-S11

                  Re:  Mortgage Pass-Through Certificates,
                       Series 1997-S11, [Class B-]

Ladies and Gentlemen:

                  In  connection  with  the  sale  by  (the  "Seller")  to  (the
"Purchaser") of $ Initial Certificate Principal Balance of Mortgage Pass-Through
Certificates,  Series 1997-S11,  Class (the "Certificates"),  issued pursuant to
the Pooling and Servicing  Agreement  (the  "Pooling and Servicing  Agreement"),
dated as of August 1, 1997 among  Residential  Funding  Mortgage  Securities  I,
Inc., as seller (the  "Company"),  Residential  Funding  Corporation,  as master
servicer,  and The First National Bank of Chicago,  as trustee (the  "Trustee").
The Seller hereby certifies, represents and warrants to, and covenants with, the
Company and the Trustee that:

                  Neither  the Seller  nor  anyone  acting on its behalf has (a)
offered,  pledged,  sold, disposed of or otherwise  transferred any Certificate,
any interest in any  Certificate or any other similar  security to any person in
any  manner,  (b)  has  solicited  any  offer  to buy  or to  accept  a  pledge,
disposition  or  other  transfer  of  any  Certificate,   any  interest  in  any
Certificate or any other similar security from any person in any manner, (c) has
otherwise approached or negotiated with respect to any Certificate, any interest
in any Certificate or any other similar  security with any person in any manner,
(d) has made any general  solicitation by means of general advertising or in any
other manner, or (e) has taken any other action,  that (as to any of (a) through
(e)  above)  would  constitute  a  distribution  of the  Certificates  under the
Securities  Act of 1933 (the "Act"),  that would render the  disposition  of any
Certificate a violation of Section 5 of the Act or any state  securities law, or
that would require registration or qualification

[TPW:  NY01:0603959.03]  16069-00411  08/27/97  6:26PM

<PAGE>



pursuant  thereto.  The  Seller  will not act,  in any  manner  set forth in the
foregoing sentence with respect to any Certificate.  The Seller has not and will
not sell or otherwise  transfer any of the  Certificates,  except in  compliance
with the provisions of the Pooling and Servicing Agreement.

                                            Very truly yours,


                                            (Seller)



                                            By:
                                            Name:
                                            Title:

[TPW:  NY01:0603959.03]  16069-00411  08/27/97  6:26PM
                                       K-2

<PAGE>



                                    EXHIBIT L

                  [FORM OF RULE 144A INVESTMENT REPRESENTATION]


             Description of Rule 144A Securities, including numbers:
             ===============================================
             ===============================================


                  The undersigned  seller,  as registered holder (the "Seller"),
intends to transfer the Rule 144A Securities  described above to the undersigned
buyer (the "Buyer").

                  1. In connection with such transfer and in accordance with the
agreements  pursuant to which the Rule 144A Securities  were issued,  the Seller
hereby  certifies the following  facts:  Neither the Seller nor anyone acting on
its behalf has offered, transferred,  pledged, sold or otherwise disposed of the
Rule 144A  Securities,  any  interest in the Rule 144A  Securities  or any other
similar security to, or solicited any offer to buy or accept a transfer,  pledge
or other disposition of the Rule 144A Securities,  any interest in the Rule 144A
Securities  or any other  similar  security  from,  or otherwise  approached  or
negotiated  with respect to the Rule 144A  Securities,  any interest in the Rule
144A Securities or any other similar security with, any person in any manner, or
made any general  solicitation  by means of general  advertising or in any other
manner,  or taken any other action,  that would constitute a distribution of the
Rule 144A  Securities  under the  Securities  Act of 1933, as amended (the "1933
Act"),  or that  would  render the  disposition  of the Rule 144A  Securities  a
violation of Section 5 of the 1933 Act or require registration pursuant thereto,
and that the Seller has not offered the Rule 144A Securities to any person other
than the Buyer or  another  "qualified  institutional  buyer" as defined in Rule
144A under the 1933 Act.

                  2. The Buyer warrants and  represents to, and covenants  with,
the Seller,  the Trustee and the Master  Servicer (as defined in the Pooling and
Servicing  Agreement  (the  "Agreement"),  dated  as of  August  1,  1997  among
Residential Funding Corporation as Master Servicer, Residential Funding Mortgage
Securities  I, Inc. as depositor  pursuant to Section 5.02 of the  Agreement and
The First National Bank of Chicago, as trustee, as follows:
               a. The Buyer  understands  that the Rule 144A Securities have not
          been  registered  under  the  1933 Act or the  securities  laws of any
          state.
                       b.   The   Buyer   considers    itself   a   substantial,
         sophisticated   institutional   investor   having  such  knowledge  and
         experience  in  financial  and  business  matters that it is capable of
         evaluating  the  merits  and  risks  of  investment  in the  Rule  144A
         Securities.

                       c. The  Buyer  has been  furnished  with all  information
         regarding  the Rule  144A  Securities  that it has  requested  from the
         Seller, the Trustee or the Servicer.


[TPW:  NY01:0603959.03]  16069-00411  08/27/97  6:26PM

<PAGE>



                       d. Neither the Buyer nor anyone  acting on its behalf has
         offered,  transferred,  pledged, sold or otherwise disposed of the Rule
         144A Securities,  any interest in the Rule 144A Securities or any other
         similar  security  to,  or  solicited  any  offer  to buy or  accept  a
         transfer, pledge or other disposition of the Rule 144A Securities,  any
         interest  in the Rule 144A  Securities  or any other  similar  security
         from, or otherwise  approached  or negotiated  with respect to the Rule
         144A Securities,  any interest in the Rule 144A Securities or any other
         similar  security with,  any person in any manner,  or made any general
         solicitation by means of general advertising or in any other manner, or
         taken any other action,  that would  constitute a  distribution  of the
         Rule  144A  Securities  under  the 1933 Act or that  would  render  the
         disposition of the Rule 144A Securities a violation of Section 5 of the
         1933 Act or require registration pursuant thereto, nor will it act, nor
         has it  authorized  or will it  authorize  any  person to act,  in such
         manner with respect to the Rule 144A Securities.

                       e. The Buyer is a "qualified institutional buyer" as that
         term is  defined  in Rule  144A  under  the 1933 Act and has  completed
         either of the forms of  certification to that effect attached hereto as
         Annex 1 or  Annex 2.  The  Buyer is aware  that the sale to it is being
         made in reliance  on Rule 144A.  The Buyer is  acquiring  the Rule 144A
         Securities  for its own  account  or the  accounts  of other  qualified
         institutional buyers, understands that such Rule 144A Securities may be
         resold, pledged or transferred only (i) to a person reasonably believed
         to be a  qualified  institutional  buyer  that  purchases  for  its own
         account or for the account of a qualified  institutional  buyer to whom
         notice is given that the  resale,  pledge or  transfer is being made in
         reliance  on Rule 144A,  or (ii)  pursuant  to another  exemption  from
         registration under the 1933 Act.

                  [3.  The Buyer

                       a. is not an  employee  benefit or other plan  subject to
         the prohibited transaction provisions of the Employee Retirement Income
         Security  Act of 1974,  as amended  ("ERISA"),  or Section  4975 of the
         Internal  Revenue Code of 1986, as amended (the "Code") (a "Plan"),  or
         any other person (including an investment manager, a named fiduciary or
         a trustee of any Plan) acting, directly or indirectly,  on behalf of or
         purchasing any Certificate with "plan assets" of any Plan; or

                       b. is an  insurance  company,  the  source of funds to be
         used  by it to  purchase  the  Certificates  is an  "insurance  company
         general  account" (within the meaning of Department of Labor Prohibited
         Transaction Class Exemption  ("PTCE") 95-60), and the purchase is being
         made in reliance upon the availability of the exemptive relief afforded
         under Section III of PTCE 95-60.]

                  4. This  document may be executed in one or more  counterparts
and by the different  parties  hereto on separate  counterparts,  each of which,
when  so  executed,  shall  be  deemed  to be an  original;  such  counterparts,
together, shall constitute one and the same document.

                  IN WITNESS  WHEREOF,  each of the  parties has  executed  this
document as of the date set forth below.

[TPW:  NY01:0603959.03]  16069-00411  08/27/97  6:26PM
                                       L-2

<PAGE>






Print Name of Seller                Print Name of Buyer

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

Taxpayer Identification:                             Taxpayer Identification:

No.                                                  No.

Date:                                                Date:





[TPW:  NY01:0603959.03]  16069-00411  08/27/97  6:26PM
                                       L-3

<PAGE>



                              ANNEX 1 TO EXHIBIT L


            QUALIFIED INSTITUTIONAL BUYER STATUS UNDER SEC RULE 144A

             [For Buyers Other Than Registered Investment Companies]

               The  undersigned  hereby  certifies as follows in connection with
          the Rule 144A Investment Representation to which this Certification is
          attached:
             1. As indicated  below,  the  undersigned is the  President,  Chief
Financial  Officer,  Senior Vice  President  or other  executive  officer of the
Buyer.

             2. In  connection  with  purchases  by the  Buyer,  the  Buyer is a
"qualified  institutional  buyer" as that term is defined in Rule 144A under the
Securities Act of 1933 ("Rule 144A") because (i) the Buyer owned and/or invested
on a discretionary basis  $______________________  in securities (except for the
excluded  securities referred to below) as of the end of the Buyer's most recent
fiscal year (such amount being calculated in accordance with Rule 144A) and (ii)
the Buyer satisfies the criteria in the category marked below.

     ___     Corporation,  etc. The Buyer is a  corporation  (other than a bank,
             savings and loan association or similar institution), Massachusetts
             or similar business trust, partnership,  or charitable organization
             described in Section 501(c)(3) of the Internal Revenue Code.

     ___     Bank.  The  Buyer (a) is a  national  bank or  banking  institution
             organized under the laws of any State, territory or the District of
             Columbia,  the  business  of which  is  substantially  confined  to
             banking  and is  supervised  by the  State or  territorial  banking
             commission  or similar  official or is a foreign bank or equivalent
             institution,  and  (b)  has  an  audited  net  worth  of  at  least
             $25,000,000  as  demonstrated   in  its  latest  annual   financial
             statements, a copy of which is attached hereto.

[TPW:  NY01:0603959.03]  16069-00411  08/27/97  6:26PM
                                       L-4

<PAGE>



     ___     Savings and Loan. The Buyer (a) is a savings and loan  association,
             building  and  loan  association,   cooperative   bank,   homestead
             association  or  similar  institution,   which  is  supervised  and
             examined by a State or Federal  authority  having  supervision over
             any such  institutions or is a foreign savings and loan association
             or  equivalent  institution  and (b) has an audited net worth of at
             least  $25,000,000 as demonstrated  in its latest annual  financial
             statements.

___  Broker-Dealer.  The Buyer is a dealer registered  pursuant to Section 15 of
     the ------------- Securities Exchange Act of 1934.

___  Insurance  Company.  The Buyer is an insurance  company  whose  primary and
     predominant business activity is the writing of insurance or the reinsuring
     of risks  underwritten  by  insurance  companies  and which is  subject  to
     supervision by the insurance  commissioner or a similar  official or agency
     of a State or territory or the District of Columbia.

___  State or Local Plan.  The Buyer is a plan  established  and maintained by a
     State, its  -------------------  political  subdivisions,  or any agency or
     instrumentality of the State or its political subdivisions, for the benefit
     of its employees.

     ___     ERISA  Plan.  The Buyer is an  employee  benefit  plan  within  the
             meaning of Title I of the Employee  Retirement  Income Security Act
             of 1974.

___  Investment Adviser. The Buyer is an investment adviser registered under the
     Investment Advisers Act of 1940.

               ___  SBIC.  The  Buyer  is a Small  Business  Investment  Company
          licensed  by the U.S.  Small  Business  Administration  under  Section
          301(c) or (d) of the Small Business Investment Act of 1958.

___  Business  Development  Company. The Buyer is a business development company
     as defined in Section 202(a)(22) of the Investment Advisers Act of 1940.

     ___     Trust  Fund.  The Buyer is a trust fund whose  trustee is a bank or
             trust  company and whose  participants  are  exclusively  (a) plans
             established and maintained by a State, its political  subdivisions,
             or any  agency or  instrumentality  of the  State or its  political
             subdivisions,  for the benefit of its  employees,  or (b)  employee
             benefit  plans  within  the  meaning  of  Title  I of the  Employee
             Retirement  Income  Security  Act of 1974,  but is not a trust fund
             that includes as  participants  individual  retirement  accounts or
             H.R.
             10 plans.

             3. The term  "securities"  as used  herein  does  not  include  (i)
securities of issuers that are affiliated  with the Buyer,  (ii) securities that
are part of an unsold allotment to or subscription by the Buyer, if the Buyer is
a dealer,  (iii) bank  deposit  notes and  certificates  of  deposit,  (iv) loan
participations,  (v) repurchase agreements, (vi) securities owned but subject to
a repurchase agreement and (vii) currency, interest rate and commodity swaps.


[TPW:  NY01:0603959.03]  16069-00411  08/27/97  6:26PM
                                       L-5

<PAGE>



             4. For purposes of determining  the aggregate  amount of securities
owned and/or invested on a discretionary  basis by the Buyer, the Buyer used the
cost of such  securities to the Buyer and did not include any of the  securities
referred to in the preceding  paragraph.  Further, in determining such aggregate
amount,  the Buyer may have included  securities  owned by  subsidiaries  of the
Buyer,  but only if such  subsidiaries  are  consolidated  with the Buyer in its
financial  statements  prepared in accordance with generally accepted accounting
principles  and if the  investments of such  subsidiaries  are managed under the
Buyer's direction.  However, such securities were not included if the Buyer is a
majority-owned,  consolidated  subsidiary of another enterprise and the Buyer is
not itself a reporting company under the Securities Exchange Act of 1934.

             5. The Buyer  acknowledges  that it is familiar  with Rule 144A and
understands  that the seller to it and other parties related to the Certificates
are relying and will continue to rely on the statements  made herein because one
or more sales to the Buyer may be in reliance on Rule 144A.

  ___  ___        Will the Buyer be purchasing the Rule 144A
  Yes  No         Securities only for the Buyer's own account?

             6. If the  answer  to the  foregoing  question  is "no",  the Buyer
agrees that, in connection with any purchase of securities sold to the Buyer for
the account of a third party  (including  any  separate  account) in reliance on
Rule 144A, the Buyer will only purchase for the account of a third party that at
the time is a "qualified  institutional  buyer" within the meaning of Rule 144A.
In addition,  the Buyer agrees that the Buyer will not purchase securities for a
third party unless the Buyer has obtained a current  representation  letter from
such third party or taken other appropriate  steps  contemplated by Rule 144A to
conclude that such third party  independently meets the definition of "qualified
institutional buyer" set forth in Rule 144A.

             7.  The  Buyer  will  notify  each of the  parties  to  which  this
certification is made of any changes in the information and conclusions  herein.
Until such notice is given,  the Buyer's  purchase of Rule 144A  Securities will
constitute  a  reaffirmation  of  this  certification  as of the  date  of  such
purchase.


                                            Print Name of Buyer

                                            By:
                                      Name:
                                     Title:

                                            Date:

[TPW:  NY01:0603959.03]  16069-00411  08/27/97  6:26PM
                                       L-6

<PAGE>



                              ANNEX 2 TO EXHIBIT L


            QUALIFIED INSTITUTIONAL BUYER STATUS UNDER SEC RULE 144A

              [For Buyers That Are Registered Investment Companies]


               The  undersigned  hereby  certifies as follows in connection with
          the Rule 144A Investment Representation to which this Certification is
          attached:
                   1. As indicated  below,  the  undersigned  is the  President,
Chief  Financial  Officer or Senior Vice President of the Buyer or, if the Buyer
is a "qualified  institutional buyer" as that term is defined in Rule 144A under
the  Securities  Act of 1933 ("Rule 144A")  because Buyer is part of a Family of
Investment Companies (as defined below), is such an officer of the Adviser.

                  2. In  connection  with  purchases  by  Buyer,  the Buyer is a
"qualified  institutional  buyer" as  defined in SEC Rule 144A  because  (i) the
Buyer is an investment  company  registered under the Investment  Company Act of
1940,  and (ii) as marked  below,  the Buyer  alone,  or the  Buyer's  Family of
Investment Companies,  owned at least $100,000,000 in securities (other than the
excluded  securities referred to below) as of the end of the Buyer's most recent
fiscal year. For purposes of determining  the amount of securities  owned by the
Buyer or the Buyer's Family of Investment Companies, the cost of such securities
was used.

____ The Buyer owned $___________________ in securities (other than the excluded
     securities  referred  to below) as of the end of the  Buyer's  most  recent
     fiscal year (such amount being calculated in accordance with Rule 144A).

____              The Buyer is part of a Family of  Investment  Companies  which
                  owned in the aggregate  $______________  in securities  (other
                  than the excluded  securities referred to below) as of the end
                  of the Buyer's  most recent  fiscal  year (such  amount  being
                  calculated in accordance with Rule 144A).

                  3. The term "Family of  Investment  Companies"  as used herein
means two or more registered  investment companies (or series thereof) that have
the same  investment  adviser or  investment  advisers that are  affiliated  (by
virtue of being  majority owned  subsidiaries  of the same parent or because one
investment adviser is a majority owned subsidiary of the
other).

                  4. The term  "securities"  as used herein does not include (i)
securities  of  issuers  that are  affiliated  with the Buyer or are part of the
Buyer's Family of Investment Companies, (ii) bank deposit notes and certificates
of  deposit,  (iii)  loan  participations,   (iv)  repurchase  agreements,   (v)
securities  owned but  subject  to a  repurchase  agreement  and (vi)  currency,
interest rate and commodity swaps.

5.   The  Buyer is  familiar  with Rule  144A and  understands  that each of the
     parties to which this  certification  is made are relying and will continue
     to rely on the statements
[TPW:  NY01:0603959.03]  16069-00411  08/27/97  6:26PM
                                       L-7

<PAGE>



made  herein  because one or more sales to the Buyer will be in reliance on Rule
144A. In addition, the Buyer will only purchase for the Buyer's own account.

                  6. The  undersigned  will  notify each of the parties to which
this  certification  is made of any changes in the  information  and conclusions
herein.  Until such notice,  the Buyer's  purchase of Rule 144A  Securities will
constitute a reaffirmation  of this  certification  by the undersigned as of the
date of such purchase.



                                                     Print Name of Buyer


                                                     By:
                                      Name:
                                     Title:

                                 IF AN ADVISER:


                                                     Print Name of Buyer


                                      Date:


[TPW:  NY01:0603959.03]  16069-00411  08/27/97  6:26PM
                                       L-8

<PAGE>



                                    EXHIBIT M

                   [TEXT OF AMENDMENT TO POOLING AND SERVICING
                  AGREEMENT PURSUANT TO SECTION 11.01(E) FOR A
                                LIMITED GUARANTY]


                                   ARTICLE XII

             Subordinate Certificate Loss Coverage; Limited Guaranty

                  Section 12.01. Subordinate Certificate Loss Coverage;  Limited
Guaranty.  (a) Subject to subsection (c) below,  prior to the later of the third
Business Day prior to each Distribution Date or the related  Determination Date,
the  Master  Servicer  shall  determine  whether it or any  Subservicer  will be
entitled to any  reimbursement  pursuant to Section 4.02(a) on such Distribution
Date for Advances or Subservicer  Advances  previously made,  (which will not be
Advances or  Subservicer  Advances that were made with respect to  delinquencies
which were  subsequently  determined to be Excess Special Hazard Losses,  Excess
Fraud Losses,  Excess Bankruptcy Losses or Extraordinary Losses) and, if so, the
Master Servicer shall demand payment from Residential Funding of an amount equal
to the amount of any Advances or  Subservicer  Advances  reimbursed  pursuant to
Section  4.02(a),  to the extent such Advances or Subservicer  Advances have not
been included in the amount of the Realized Loss in the related  Mortgage  Loan,
and  shall  distribute  the same to the Class B  Certificateholders  in the same
manner as if such amount were to be distributed pursuant to Section 4.02(a).

                  (b) Subject to subsection (c) below, prior to the later of the
third Business Day prior to each Distribution Date or the related  Determination
Date, the Master  Servicer shall  determine  whether any Realized  Losses (other
than Excess Special Hazard Losses, Excess Bankruptcy Losses, Excess Fraud Losses
and Extraordinary  Losses) will be allocated to the Class B Certificates on such
Distribution  Date  pursuant to Section  4.05,  and, if so, the Master  Servicer
shall demand  payment from  Residential  Funding of the amount of such  Realized
Loss and shall distribute the same to the Class B Certificateholders in the same
manner as if such amount  were to be  distributed  pursuant to Section  4.02(a);
provided, however, that the amount of such demand in respect of any Distribution
Date shall in no event be greater than the sum of (i) the  additional  amount of
Accrued  Certificate  Interest  that  would  have  been  paid  for  the  Class B
Certificateholders  on such  Distribution  Date had such Realized Loss or Losses
not occurred plus (ii) the amount of the reduction in the Certificate  Principal
Balances  of the  Class B  Certificates  on such  Distribution  Date due to such
Realized  Loss or Losses.  Notwithstanding  such payment,  such Realized  Losses
shall be deemed to have been borne by the  Certificateholders  for  purposes  of
Section  4.05.  Excess  Special  Hazard  Losses,  Excess  Fraud  Losses,  Excess
Bankruptcy Losses and Extraordinary Losses allocated to the Class B Certificates
will not be covered by the Subordinate Certificate Loss Obligation.

                  (c) Demands for  payments  pursuant to this  Section  shall be
made  prior to the later of the third  Business  Day prior to each  Distribution
Date or the  related  Determination  Date by the Master  Servicer  with  written
notice thereof to the Trustee. The maximum amount that Residential Funding shall
be required to pay pursuant to this Section on any Distribution Date

[TPW:  NY01:0603959.03]  16069-00411  08/27/97  6:26PM

<PAGE>



(the  "Amount  Available")  shall be equal to the lesser of (X) minus the sum of
(i) all previous payments made under subsections (a) and (b) hereof and (ii) all
draws  under the Limited  Guaranty  made in lieu of such  payments as  described
below in  subsection  (d) and (Y) the  then  outstanding  Certificate  Principal
Balances of the Class B Certificates, or such lower amount as may be established
pursuant to Section  12.02.  Residential  Funding's  obligations as described in
this  Section  are  referred  to herein  as the  "Subordinate  Certificate  Loss
Obligation."

                  (d) The Trustee will promptly notify General Motors Acceptance
Corporation of any failure of Residential Funding to make any payments hereunder
and  shall  demand  payment  pursuant  to the  limited  guaranty  (the  "Limited
Guaranty"),  executed by General Motors Acceptance  Corporation,  of Residential
Funding's  obligation  to make payments  pursuant to this Section,  in an amount
equal to the lesser of (i) the Amount Available and (ii) such required payments,
by  delivering to General  Motors  Acceptance  Corporation a written  demand for
payment by wire  transfer,  not later than the second  Business Day prior to the
Distribution Date for such month, with a copy to the Master Servicer.

                  (e) All payments made by Residential  Funding pursuant to this
Section or amounts paid under the Limited  Guaranty shall be deposited  directly
in the Certificate  Account,  for distribution on the Distribution Date for such
month to the Class B Certificateholders.

                  (f) The Company shall have the option, in its sole discretion,
to  substitute  for either or both of the Limited  Guaranty  or the  Subordinate
Certificate  Loss  Obligation  another  instrument  in the  form of a  corporate
guaranty,  an irrevocable  letter of credit, a surety bond,  insurance policy or
similar  instrument  or a reserve fund;  provided  that (i) the Company  obtains
(subject to the provisions of Section 10.01(f) as if the Company was substituted
for the Master Servicer solely for the purposes of such provision) an Opinion of
Counsel (which need not be an opinion of Independent counsel) to the effect that
obtaining such  substitute  corporate  guaranty,  irrevocable  letter of credit,
surety bond,  insurance  policy or similar  instrument  or reserve fund will not
cause  either (a) any  federal  tax to be imposed on the Trust  Fund,  including
without limitation,  any federal tax imposed on "prohibited  transactions" under
Section  860(F)(a)(1) of the Code or on  "contributions  after the startup date"
under Section  860(G)(d)(1) of the Code or (b) the Trust Fund to fail to qualify
as a REMIC at any time that any  Certificate  is  outstanding,  and (ii) no such
substitution  shall  be made  unless  (A) the  substitute  Limited  Guaranty  or
Subordinate  Certificate  Loss Obligation is for an initial amount not less than
the then  current  Amount  Available  and  contains  provisions  that are in all
material  respects  equivalent to the original  Limited  Guaranty or Subordinate
Certificate   Loss   Obligation   (including   that  no  portion  of  the  fees,
reimbursements  or other  obligations under any such instrument will be borne by
the Trust  Fund),  (B) the long  term debt  obligations  of any  obligor  of any
substitute  Limited Guaranty or Subordinate  Certificate Loss Obligation (if not
supported by the Limited Guaranty) shall be rated at least the lesser of (a) the
rating  of  the  long  term  debt  obligations  of  General  Motors   Acceptance
Corporation  as of the date of  issuance  of the  Limited  Guaranty  and (b) the
rating  of  the  long  term  debt  obligations  of  General  Motors   Acceptance
Corporation at the date of such substitution and (C) the Company obtains written
confirmation from each nationally recognized credit rating agency that rated the
Class B Certificates at the request of the Company that such substitution  shall
not lower the  rating on the Class B  Certificates  below the  lesser of (a) the
then-current  rating  assigned to the Class B Certificates by such rating agency
and (b) the original  rating assigned to the Class B Certificates by such rating
agency. Any replacement of

[TPW:  NY01:0603959.03]  16069-00411  08/27/97  6:26PM
                                       M-2

<PAGE>



the Limited Guaranty or Subordinate Certificate Loss Obligation pursuant to this
Section shall be accompanied  by a written  Opinion of Counsel to the substitute
guarantor  or obligor,  addressed to the Master  Servicer and the Trustee,  that
such substitute instrument  constitutes a legal, valid and binding obligation of
the substitute  guarantor or obligor,  enforceable in accordance with its terms,
and concerning  such other matters as the Master  Servicer and the Trustee shall
reasonably  request.  Neither the Company,  the Master  Servicer nor the Trustee
shall be  obligated  to  substitute  for or  replace  the  Limited  Guaranty  or
Subordinate Certificate Loss Obligation under any circumstance.

                  Section 12.02.  Amendments  Relating to the Limited  Guaranty.
Notwithstanding  Sections 11.01 or 12.01: (i) the provisions of this Article XII
may be amended,  superseded or deleted, (ii) the Limited Guaranty or Subordinate
Certificate Loss Obligation may be amended,  reduced or canceled,  and (iii) any
other  provision of this Agreement which is related or incidental to the matters
described  in this  Article  XII may be amended in any  manner;  in each case by
written  instrument  executed or  consented  to by the  Company and  Residential
Funding but without the consent of any Certificateholder and without the consent
of the Master  Servicer or the Trustee being required  unless any such amendment
would impose any  additional  obligation on, or otherwise  adversely  affect the
interests of, the Master Servicer or the Trustee,  as applicable;  provided that
the Company shall also obtain a letter from each  nationally  recognized  credit
rating agency that rated the Class B Certificates  at the request of the Company
to the effect that such amendment,  reduction, deletion or cancellation will not
lower  the  rating  on the  Class B  Certificates  below  the  lesser of (a) the
then-current  rating  assigned to the Class B Certificates by such rating agency
and (b) the original  rating assigned to the Class B Certificates by such rating
agency, unless (A) the Holder of 100% of the Class B Certificates is Residential
Funding  or  an  Affiliate  of  Residential  Funding,  or  (B)  such  amendment,
reduction,  deletion or cancellation is made in accordance with Section 11.01(e)
and,  provided  further that the Company  obtains  (subject to the provisions of
Section  10.01(f)  as if the  Company was  substituted  for the Master  Servicer
solely for the purposes of such provision),  in the case of a material amendment
or  supersession  (but not a reduction,  cancellation or deletion of the Limited
Guaranty or the Subordinate Certificate Loss Obligation),  an Opinion of Counsel
(which  need not be an opinion of  Independent  counsel)  to the effect that any
such amendment or  supersession  will not cause either (a) any federal tax to be
imposed on the Trust Fund, including without limitation, any federal tax imposed
on  "prohibited  transactions"  under  Section  860F(a)(1)  of  the  Code  or on
"contributions  after the startup date" under Section  860G(d)(1) of the Code or
(b) the  Trust  Fund to  fail  to  qualify  as a  REMIC  at any  time  that  any
Certificate is outstanding.  A copy of any such instrument  shall be provided to
the Trustee and the Master  Servicer  together  with an Opinion of Counsel  that
such amendment complies with this Section 12.02.

[TPW:  NY01:0603959.03]  16069-00411  08/27/97  6:26PM
                                       M-3

<PAGE>



                                    EXHIBIT N

                           [FORM OF LIMITED GUARANTY]

                                LIMITED GUARANTY

                 RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.

                       Mortgage Pass-Through Certificates
                                 Series 1997-S11


                                     , 199__


The First National Bank of Chicago
One North State Street
Chicago, Illinois 60602

Attention:  Residential Funding Corporation Series 1997-S11

Ladies and Gentlemen:

                  WHEREAS,   Residential   Funding   Corporation,   a   Delaware
corporation  ("Residential  Funding"),  an indirect  wholly-owned  subsidiary of
General Motors Acceptance Corporation, a New York corporation ("GMAC"), plans to
incur certain  obligations  as described  under Section 12.01 of the Pooling and
Servicing  Agreement  dated as of August 1,  1997 (the  "Servicing  Agreement"),
among  Residential   Funding  Mortgage   Securities  I,  Inc.  (the  "Company"),
Residential  Funding and The First  National Bank of Chicago (the  "Trustee") as
amended by Amendment No. ___ thereto, dated as of ________,  with respect to the
Mortgage Pass-Through Certificates, Series 1997-S11 (the "Certificates"); and

                  WHEREAS, pursuant to Section 12.01 of the Servicing Agreement,
Residential  Funding  agrees  to make  payments  to the  Holders  of the Class B
Certificates  with respect to certain  losses on the Mortgage Loans as described
in the Servicing Agreement; and

                  WHEREAS,  GMAC  desires to  provide  certain  assurances  with
respect to the ability of  Residential  Funding to secure  sufficient  funds and
faithfully to perform its Subordinate Certificate Loss Obligation;

                  NOW  THEREFORE,   in  consideration  of  the  premises  herein
contained  and certain  other good and  valuable  consideration,  the receipt of
which is hereby acknowledged, GMAC agrees as follows:

               1. Provision of Funds.  (a) GMAC agrees to contribute and deposit
          in the  Certificate  Account  on behalf  of  Residential  Funding  (or
          otherwise  provide  to  Residential  Funding,  or to  cause to be made
          available to Residential Funding), either directly or through a
[TPW:  NY01:0603959.03]  16069-00411  08/27/97  6:26PM

<PAGE>



subsidiary,  in any case prior to the related  Distribution Date, such moneys as
may be required by Residential  Funding to perform its  Subordinate  Certificate
Loss Obligation when and as the same arises from time to time upon the demand of
the Trustee in accordance with Section 12.01 of the Servicing Agreement.

                  (b) The agreement set forth in the preceding  clause (a) shall
be  absolute,  irrevocable  and  unconditional  and shall not be affected by the
transfer by GMAC or any other person of all or any part of its or their interest
in Residential  Funding,  by any  insolvency,  bankruptcy,  dissolution or other
proceeding affecting  Residential Funding or any other person, by any defense or
right of  counterclaim,  set-off  or  recoupment  that  GMAC  may  have  against
Residential  Funding or any other  person or by any other fact or  circumstance.
Notwithstanding  the  foregoing,  GMAC's  obligations  under  clause  (a)  shall
terminate  upon  the  earlier  of (x)  substitution  for this  Limited  Guaranty
pursuant to Section 12.01(f) of the Servicing Agreement,  or (y) the termination
of the Trust Fund pursuant to the Servicing Agreement.

                  2. Waiver. GMAC hereby waives any failure or delay on the part
of  Residential  Funding,  the  Trustee  or any  other  person in  asserting  or
enforcing any rights or in making any claims or demands hereunder. Any defective
or partial  exercise of any such rights  shall not preclude any other or further
exercise  of  that  or  any  other  such  right.  GMAC  further  waives  demand,
presentment,  notice of default,  protest,  notice of  acceptance  and any other
notices with respect to this Limited Guaranty,  including,  without  limitation,
those of action or nonaction on the part of Residential Funding or the Trustee.

                  3.  Modification,  Amendment  and  Termination.  This  Limited
Guaranty may be modified, amended or terminated only by the written agreement of
GMAC and the Trustee and only if such modification,  amendment or termination is
permitted  under Section 12.02 of the Servicing  Agreement.  The  obligations of
GMAC under this Limited  Guaranty shall continue and remain in effect so long as
the Servicing  Agreement is not modified or amended in any way that might affect
the  obligations of GMAC under this Limited  Guaranty  without the prior written
consent of GMAC.

               4. Successor.  Except as otherwise expressly provided herein, the
          guarantee  herein  set  forth  shall  be  binding  upon  GMAC  and its
          respective successors.

               5. Governing Law. This Limited  Guaranty shall be governed by the
          laws of the State of New York.

               6.  Authorization  and Reliance.  GMAC understands that a copy of
          this Limited  Guaranty shall be delivered to the Trustee in connection
          with the execution of Amendment  No. 1 to the Servicing  Agreement and
          GMAC  hereby  authorizes  the  Company  and the Trustee to rely on the
          covenants and agreements set forth herein.

               7. Definitions.  Capitalized terms used but not otherwise defined
          herein shall have the meaning given them in the Servicing Agreement.

[TPW:  NY01:0603959.03]  16069-00411  08/27/97  6:26PM
                                       N-2

<PAGE>



               8.  Counterparts.  This  Limited  Guaranty may be executed in any
          number  of  counterparts,  each of  which  shall  be  deemed  to be an
          original and such  counterparts  shall constitute but one and the same
          instrument.

                  IN WITNESS  WHEREOF,  GMAC has caused this Limited Guaranty to
be executed and delivered by its respective  officers  thereunto duly authorized
as of the day and year first above written.

                                                     GENERAL MOTORS ACCEPTANCE
                                   CORPORATION


                                                     By:
                                      Name:
                                     Title:


Acknowledged by:

The First National Bank of Chicago,
  as Trustee


By:
Name:
Title:


RESIDENTIAL FUNDING MORTGAGE
  SECURITIES I, INC.


By:
Name:
Title:

[TPW:  NY01:0603959.03]  16069-00411  08/27/97  6:26PM
                                       N-3

<PAGE>



                                    EXHIBIT O

          FORM OF LENDER CERTIFICATION FOR ASSIGNMENT OF MORTGAGE LOAN


                           __________________, 19____

Residential Funding Mortgage
  Securities I, Inc.
8400 Normandale Lake Boulevard
Suite 600
Minneapolis, Minnesota  55437

The First National Bank of Chicago
One North State Street
Chicago, Illinois 60602

Attention:  Residential Funding Corporation Series 1997-S11

                  Re:      Mortgage Pass-Through Certificates, Series 1997-S11
                           Assignment of Mortgage Loan


Ladies and Gentlemen:

                  This  letter  is  delivered  to you  in  connection  with  the
assignment by _________________ (the "Trustee") to _______________________  (the
"Lender") of  _______________  (the "Mortgage Loan") pursuant to Section 3.13(d)
of the Pooling and Servicing Agreement (the "Pooling and Servicing  Agreement"),
dated as of August 1, 1997 among  Residential  Funding  Mortgage  Securities  I,
Inc., as seller (the  "Company"),  Residential  Funding  Corporation,  as master
servicer, and the Trustee. All terms used herein and not otherwise defined shall
have the meanings set forth in the Pooling and Servicing  Agreement.  The Lender
hereby  certifies,  represents  and warrants to, and covenants  with, the Master
Servicer and the Trustee that:

           (i) the Mortgage Loan is secured by Mortgaged  Property  located in a
jurisdiction  in which an  assignment  in lieu of  satisfaction  is  required to
preserve lien priority,  minimize or avoid mortgage recording taxes or otherwise
comply with, or facilitate a refinancing under, the laws of such jurisdiction;

          (ii) the  substance  of the  assignment  is, and is  intended to be, a
refinancing  of such Mortgage Loan and the form of the  transaction is solely to
comply with, or facilitate the transaction under, such local laws;

         (iii) the  Mortgage  Loan  following  the proposed  assignment  will be
modified  to have a rate of interest  at least 0.25  percent  below or above the
rate of interest on such Mortgage Loan prior to such proposed assignment; and

[TPW:  NY01:0603959.03]  16069-00411  08/27/97  6:26PM

<PAGE>




(iv) such  assignment  is at the  request  of the  borrower  under  the  related
     Mortgage Loan.
                                                     Very truly yours,



                                    (Lender)

                                                     By:
                                      Name:
                                     Title:


[TPW:  NY01:0603959.03]  16069-00411  08/27/97  6:26PM
                                       O-2

<PAGE>



                                    EXHIBIT P

                         SCHEDULE OF DISCOUNT FRACTIONS

Schedule of Discount Fractions

        PRINCIPAL       NET MORTGAGE    DISCOUNT        PO
LOAN #  BALANCE RATE    FRACTION        BALANCE
1600512 230,853.29      6.420   8.2857142857%   19,127.84
1596722 270,160.65      6.545   6.5000000000%   17,560.44
1600449 222,104.77      6.545   6.5000000000%   14,436.81
1600529 358,851.82      6.545   6.5000000000%   23,325.37
1600448 248,417.90      6.670   4.7142857143%   11,711.13
1600453 345,544.28      6.670   4.7142857143%   16,289.94
1600454 267,429.54      6.670   4.7142857143%   12,607.39
1600510 226,483.19      6.670   4.7142857143%   10,677.06
1607276 277,200.00      6.670   4.7142857143%   13,068.00
1607433 296,180.83      6.670   4.7142857143%   13,962.81
1607590 250,000.00      6.670   4.7142857143%   11,785.71
1599062 598,127.51      6.795   2.9285714286%   17,516.59
1599084 190,542.95      6.795   2.9285714286%   5,580.19
1600465 558,688.17      6.795   2.9285714286%   16,361.58
1600480 214,029.96      6.795   2.9285714286%   6,268.02
1600481 261,850.44      6.795   2.9285714286%   7,668.48
1600528 255,599.82      6.795   2.9285714286%   7,485.42
1600532 249,219.80      6.795   2.9285714286%   7,298.58
1602985 234,266.60      6.795   2.9285714286%   6,860.66
1603629 580,000.00      6.795   2.9285714286%   16,985.71
1607436 318,643.86      6.795   2.9285714286%   9,331.71
1607438 257,947.54      6.795   2.9285714286%   7,554.18
1607495 591,275.20      6.795   2.9285714286%   17,315.92
1611593 631,200.00      6.795   2.9285714286%   18,485.14
1601229 370,062.75      6.845   2.2142857143%   8,194.25
1605715 267,861.44      6.845   2.2142857143%   5,931.22
1606229 155,000.00      6.845   2.2142857143%   3,432.14
1550600 399,022.16      6.920   1.1428571429%   4,560.25
1599080 258,735.43      6.920   1.1428571429%   2,956.98
1599112 260,588.43      6.920   1.1428571429%   2,978.15
1600452 252,029.55      6.920   1.1428571429%   2,880.34
1600459 292,179.38      6.920   1.1428571429%   3,339.19
1600479 301,167.69      6.920   1.1428571429%   3,441.92
1600487 238,513.74      6.920   1.1428571429%   2,725.87
1600490 372,677.79      6.920   1.1428571429%   4,259.17
1600492 292,267.74      6.920   1.1428571429%   3,340.20
1600495 263,199.83      6.920   1.1428571429%   3,008.00
1600507 258,389.91      6.920   1.1428571429%   2,953.03
1600520 440,512.39      6.920   1.1428571429%   5,034.43
1603581 300,000.00      6.920   1.1428571429%   3,428.57
1607325 230,000.00      6.920   1.1428571429%   2,628.57
1607458 356,645.89      6.920   1.1428571429%   4,075.95
1607499 282,241.31      6.920   1.1428571429%   3,225.61
1607529 496,903.70      6.920   1.1428571429%   5,678.90
1607773 249,228.26      6.920   1.1428571429%   2,848.32
1610746 348,919.56      6.920   1.1428571429%   3,987.65
1484064 216,276.55      6.970   0.4285714286%   926.90
1603060 104,677.28      6.970   0.4285714286%   448.62
1604649 239,259.13      6.970   0.4285714286%   1,025.40
1607670 563,255.86      6.970   0.4285714286%   2,413.95
1609234 295,200.00      6.970   0.4285714286%   1,265.14

        $16,039,433.89          2.4954337362%   $400,253.44


[TPW:  NY01:0603959.03]  16069-00411  08/27/97  6:26PM
                                       P-1

<PAGE>


                                    EXHIBIT Q

                          FORM OF REQUEST FOR EXCHANGE

                                           [Date]


The First National Bank of Chicago
One North State Street
Chicago, Illinois 60602

                  Re:      Residential Funding Mortgage Securities I, Inc.
                           Mortgage Pass-Through Certificates, Series 1997-S11

                  Residential  Funding  Corporation,  as the  Holder  of a ____%
Percentage Interest of the  [Class/Subclass]  of Class A-9 Certificates,  hereby
requests  the  Trustee to exchange  the  above-referenced  Certificates  for the
Subclasses referred to below:

1.   Class A-9 Certificates, corresponding to the following Uncertificated REMIC
     Regular  Interests:  [List numbers  corresponding  to the related loans and
     Pool Strip Rates from the Mortgage  Loan  Schedule].  The Initial  Subclass
     Notional  Amount  and  the  initial  Pass-Through  Rate  on the  Class  A-9
     Certificates will be $___________ and _____%, respectively.
                  [2.      Repeat as appropriate.]

The  Subclasses  requested  above will  represent  in the  aggregate  all of the
     Uncertificated  REMIC  Regular  Interests  represented  by  the  Class  A-9
     Certificates surrendered for exchange.

                  The  capitalized  terms used but not defined herein shall have
the  meanings  set forth in the Pooling  and  Servicing  Agreement,  dated as of
August  1,  1997,  among  Residential   Funding  Mortgage  Securities  I,  Inc.,
Residential Funding Corporation and The First National Bank of
Chicago, as trustee.

                                       RESIDENTIAL FUNDING CORPORATION


                                                     By:
                                      Name:
                                     Title:



[TPW:  NY01:0603959.03]  16069-00411  08/27/97  6:26PM
                                       P-2

<PAGE>





© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission