FINANCIAL ASSET SECURITIZATION INC
8-K, 1997-05-16
FINANCE SERVICES
Previous: WARBURG PINCUS CAPITAL APPRECIATION FUND, 497, 1997-05-16
Next: CELESTIAL VENTURES CORP, NT 10-Q, 1997-05-16



                       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) April 30, 1997

                      Financial Asset Securitization, Inc.
               (Exact name of registrant as specified in charter)


           Virginia                   0-15483               53-1526174
 (State or other jurisdiction       (Commission           (IRS Employer
       of incorporation)            File Number)       Identification No.)

                 901 East Byrd Street, Richmond, Virginia      23219
               (Address of principal executive offices)      (Zip Code)

        Registrant's telephone number, including area code (804) 344-7575


         (Former name or former address, if changed since last report.)



<PAGE>



Item 1.  Changes in Control of Registrant.
                  Not Applicable.

Item 2.  Acquisition or Disposition of Assets.
                  Not Applicable.

Item 3.  Bankruptcy or Receivership.
                  Not Applicable.

Item 4.  Changes in Registrant's Certifying Accountant.
                  Not Applicable.

Item 5.  Other Events.

         On April 30,  1997,  the  Registrant  caused the  issuance  and sale of
$175,958,578  aggregate  initial  principal  amount  of  Mortgage  Participation
Securities,  Series  1997-NAMC  1 (the  "Securities")  pursuant  to  the  Series
1997-NAMC  1  Pooling  and  Servicing  Agreement  (the  "Pooling  and  Servicing
Agreement"),  dated as of April 1,  1997,  by and  among the  Registrant,  North
American  Mortgage  Company,  as Master  Servicer and The First National Bank of
Chicago,  as Trustee.  The Securities were issued in twenty-five  Classes,  with
Initial  Security  Principal  Balances  and  Pass-Through  Rates as set forth or
described below:

     Class               Initial Security                   Pass-Through
  Designation            Principal Balance                       Rate
  -----------            -----------------                       ----

Class FXA-1                   $15,058,594                       6.90%
Class FXA-2                    20,500,000                       7.75%
Class FXA-3                    11,623,696                       7.35%
Class FXA-4                    13,200,375                       7.50%
Class FXA-5                     5,125,000                       7.75%
Class FXA-6                     4,001,000                       7.75%
Class FXA-7                     1,000,000                       7.75%
Class FXA-8                    27,665,835                     Variable (1)
Class FXA-9               Inverse Floater                     Variable (2)
Class FXP                          81,389                       0.00%
Class FXS                   Interest Only                       7.75%
Class A-1                      43,444,391                       7.75%
Class A-2                       6,962,000                       7.75%
Class A-3                       1,951,000                       7.75%
Class A-4                      13,700,000                       7.75%
Class P                         1,087,731                       0.00%
Class S                     Interest Only                       7.75%
Class B-1                       5,190,778                       7.75%
Class B-2                       2,111,503                       7.75%
Class B-3                       1,319,689                       7.75%
Class B-4                         791,813                       7.75%
Class B-5                         439,897                       7.75%
Class B-6                         703,835                       7.75%

                                       -2-

<PAGE>




Class R                                25                       7.75%
Class RP                               25                       7.75%

- -------------
(1)      The Pass-Through Rate for the Class FXA-8 Securities will be equal to a
         variable per annum rate equal to LIBOR plus 0.45%, subject to a maximum
         Pass-Through  Rate of 8.50% per annum.  The  Pass-Through  Rate for the
         initial Distribution Date shall be 5.95%.

(2)      The Pass-Through Rate for the Class FXA-9 Securities will be equal to a
         variable per annum rate equal to (i) 8.05% minus (ii) LIBOR  subject to
         a minimum  Pass-Through  Rate of 0.00% per annum. The Pass-Through Rate
         for the initial Distribution Date shall be 2.55%.


         The  Securities  evidence,  in the  aggregate,  the  entire  beneficial
ownership  interest in a trust (the "Trust"),  which  consists  primarily of two
pools of  conventional,  one- to four-family,  fixed rate,  first-lien  Mortgage
Loans (the "Mortgage Loans") transferred to the Trust by the Registrant pursuant
to the Pooling and Servicing Agreement. The Mortgage Loans were purchased by the
Registrant in a privately-negotiated transaction with DLJ Mortgage Capital, Inc.
("DLJMC") pursuant to a Loan Sale Agreement (the "Sales Agreement"), dated April
1, 1997, by and between the Registrant and DLJMC.

         The Class FXA-1,  Class FXA-2,  Class FXA-3,  FXA-4, Class FXA-5, Class
FXA-6,  FXA-7,  Class FXA-8, Class FXA-9, Class FXP, Class FXS, Class A-1, Class
A-2,  Class A-3,  Class A-4,  Class P, Class S, Class B-1, Class B-2, Class B-3,
Class R and Class RP  Securities  are  referred  to herein  collectively  as the
"Offered Securities."

         The Offered  Securities  have been sold by the Registrant to Donaldson,
Lufkin & Jenrette Securities  Corporation  ("DLJSC") pursuant to an Underwriting
Agreement  (the  "Underwriting  Agreement"),  dated as of April 25, 1997, by and
between  DLJSC  and the  Registrant.  The  Class  B-4,  Class  B-5 and Class B-6
Securities  have been sold by the  Registrant  to DLJSC  pursuant  to a Purchase
Agreement, dated as of April 30, 1997, by and among the Registrant and DLJSC.

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




                                       -3-

<PAGE>



Item 6.  Resignations of Registrant's Directors. Not Applicable.

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


Exhibits

         1.1      April  1997  Edition  of   Underwriting   Agreement   Standard
                  Provisions.

         4.1      Series 1997-NAMC 1 Pooling and Servicing  Agreement,  dated as
                  of April 1, 1997, by and among the Registrant,  North American
                  Mortgage Company,  as Master Servicer,  and The First National
                  Bank of Chicago, as Trustee (including exhibits).

         99.1     Geographic  concentration  information by United States Postal
                  zip codes.




                                       -4-

<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.

April 30, 1997                            FINANCIAL ASSET SECURITIZATION, INC.




                                          By: /s/ R. Walter Jones, IV

                                          Name:  R. Walter Jones, IV

                                          Title: President


                                       -5-

<PAGE>


                                INDEX TO EXHIBITS




1.1      April 1997 Edition of Underwriting Agreement Standard Provisions

4.1      Series 1997-NAMC 1 Pooling and Servicing  Agreement,  dated as of April
         1, 1997, by and among the Registrant,  North American Mortgage Company,
         as Master Servicer,  and The First National Bank of Chicago, as Trustee
         (including exhibits)

99.1     Geographic concentration information by United States Postal zip codes



                      FINANCIAL ASSET SECURITIZATION, INC.





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



                        Mortgage Participation Securities
                              (Issuable in Series)


                             UNDERWRITING AGREEMENT
                               STANDARD PROVISIONS


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




                                   April 1997
<TABLE>
<S> <C>





April 1997 Underwriting Agreement Standard Provisions                                   

<PAGE>




         Financial  Asset  Securitization,  Inc.,  a Virginia  corporation  (the
"Company"), proposes to sell Mortgage Participation Securities in various series
(each, a "Series"),  in one or more offerings on terms determined at the time of
sale,  each to be issued by a separate  trust (the "Trust")  under a pooling and
servicing  agreement  or trust  agreement,  each of  which  may  incorporate  by
reference  therein  standard  terms (in either  case,  collectively,  the "Trust
Agreement"),  for such  Series  between the  Company,  a master  servicer  named
therein (the "Master Servicer"),  and the trustee named therein (the "Trustee").
The  securities  of each  Series  related  to a Trust  (the  "Securities")  will
represent in the aggregate the entire  beneficial  ownership  interest in one or
more  segregated  pools of mortgage  loans or interests  in mortgage  loans (the
"Mortgage Loans").

         The Mortgage Loans will be serviced  pursuant to the Trust Agreement by
the Master Servicer or pursuant to separate servicing agreements (the "Servicing
Agreements") with one or more servicers (the "Servicers"), each of which must be
approved as a  seller-servicer  by the Federal  Home Loan  Mortgage  Corporation
("FHLMC") or the Federal National Mortgage Association ("FNMA"). The performance
by the  Servicers of their  duties and  responsibilities  under their  Servicing
Agreements will be monitored and supervised by the Master Servicer.

         The Securities for a Series will be issued by a separate Trust, and the
Trustee may make one or more elections to have Trust assets or portions  thereof
treated as real estate mortgage  investment conduits (each, a "REMIC") under the
Internal  Revenue Code of 1986, as amended (the "Code").  In the event that more
than one REMIC is created,  all references  herein to a REMIC shall be deemed to
refer to all REMICs, unless the context otherwise requires.

         The Company will sell,  assign and transfer  Mortgage Loans acquired by
it to the  related  Trust  for each  Series,  all in  exchange  for the  related
Securities.  The Mortgage  Loans are expected to be acquired by the Company from
one or more sellers (each, in such capacity, a "Seller"),  in each case pursuant
to a mutually  acceptable sales or other agreement (each, a "Sales  Agreement"),
between the Company and the Seller of such Mortgage Loans,  containing customary
provisions  and  negotiated in good faith.  The net proceeds to the Company from
the  sale of  each  Series  of  Securities  principally  will be used to pay the
purchase price of the Mortgage Loans acquired for the related Trust.

         The Securities are more fully described in the  Registration  Statement
(as  hereinafter  defined).  Each  Series  of  Securities,  and any  classes  of
Securities  within each Series,  may vary, among other things,  as to number and
types of classes,  aggregate  principal amount,  final stated distribution dates
and the rate or rates, allocation, priority and timing of distributions thereof.

         From time to time, the Company may enter into one or more  underwriting
agreements (each, an "Underwriting  Agreement") that provide for the sale of all
or a portion of certain classes of a Series of Securities (such securities to be
so  purchased  being  herein  collectively  referred  to  as  the  "Underwritten
Securities") to the  underwriters  named in the related  underwriting  agreement
(the  "Underwriters").  The  standard  provisions  set  forth  herein  are to be
incorporated by reference in any such  Underwriting  Agreement.  An Underwriting
Agreement, including the provisions hereof incorporated therein by reference, is
herein referred to as the  "Agreement."  Unless  otherwise  defined herein,  all
capitalized  terms shall have the meanings  assigned to them in the Underwriting
Agreement and if not defined therein shall have the meanings assigned to them in
the Trust Agreement.

         The  Underwriting  Agreement  relating to each  offering of  Securities
shall  specify  the  principal  amount  of  Securities  to be  issued  and their
respective interest rates or methods of determining same, the price or prices at
which the Underwritten  Securities are to be purchased by the Underwriters  from
the  Company,  the  initial  public  offering  prices or the method by which the
prices at which such Underwritten  Securities are to be sold will be determined,
the  names  of  the  firms,  if  any,   designated  as  representatives  of  the
Underwriters  (the  "Representatives"),  the  principal  amount of  Underwritten
Securities to be purchased by each Underwriter, and the date, time and manner of
delivery of the Underwritten Securities and payment therefor. Each such offering
of

                                                     - 2 -
April 1997 Underwriting Agreement Standard Provisions                                   

<PAGE>



Underwritten Securities will be governed by the Agreement,  which shall inure to
the  benefit  of and be  binding  upon  the  Underwriters  participating  in the
offering of such Underwritten Securities.

         The Company is a limited-purpose  finance  corporation and wholly-owned
subsidiary of JST Company, L.L.C., a Virginia limited liability company ("JST").
JST, in turn,  is an indirect,  wholly-owned  subsidiary  of Wheat First Butcher
Singer, Inc.

         1.  Representations  and  Warranties.  (a) The Company  represents  and
warrants to, and agrees with, each Underwriter that:

                           (i) The  Company  has filed with the  Securities  and
                  Exchange   Commission   (the   "Commission")   a  registration
                  statement on Form S-3 for the registration of securities under
                  the  Securities  Act of 1933,  as amended (the  "Act"),  which
                  registration  statement  has become  effective,  and has filed
                  such  amendments  thereto  and  such  additional  registration
                  statements  as may  have  been  required  to the  date  of the
                  Agreement. Such registration statement, as amended at the date
                  of the Agreement, meets the requirements set forth in Rule 415
                  under the Act and complies in all other material respects with
                  the Act and the rules and regulations thereunder.  The Company
                  proposes  to file  with the  Commission  pursuant  to Rule 424
                  under the Act a supplement to the form of prospectus  included
                  in such registration  statement relating to the Securities and
                  the plan of distribution thereof. Such registration statement,
                  including the exhibits thereto,  as amended at the date of the
                  Agreement,  and including all information,  if any, filed with
                  the  Commission  pursuant to the  Securities  Exchange  Act of
                  1934,  as amended (the  "Exchange  Act") and  incorporated  by
                  reference  therein,  is hereinafter  called the  "Registration
                  Statement"; the latter of such prospectus in the form in which
                  it appears in the  Registration  Statement or in the form most
                  recently  revised  and filed with the  Commission  pursuant to
                  Rule 424 is  hereinafter  called the "Base  Prospectus";  such
                  form of prospectus  supplemented by the supplement to the form
                  of prospectus specifically relating to the Securities,  in the
                  form in which it shall  be  first  filed  with the  Commission
                  pursuant  to Rule 424  (including  the Base  Prospectus  as so
                  supplemented)  is hereinafter  called the "Final  Prospectus."
                  Any  preliminary  form  of  the  Final  Prospectus  which  has
                  heretofore  been filed  pursuant to Rule 424 or,  prior to the
                  effective date of the Registration Statement, pursuant to Rule
                  402(a),  424(a) or 430A, is hereinafter  called a "Preliminary
                  Final Prospectus."

                           (ii) As of the date of the Agreement,  when the Final
                  Prospectus is first filed  pursuant to Rule 424 under the Act,
                  when, prior to the Closing Date (as hereinafter defined),  any
                  amendment to the  Registration  Statement  becomes  effective,
                  when any supplement to the Final  Prospectus is filed with the
                  Commission,  and at the  Closing  Date,  (A) the  Registration
                  Statement,  as  amended  as of any such  time,  and the  Final
                  Prospectus,  as amended or  supplemented  as of any such time,
                  complies  and will comply in all  material  respects  with the
                  applicable   requirements   of  the  Act  and  the  rules  and
                  regulations thereunder and (B) the Registration  Statement, as
                  amended as of any such  time,  does not  contain  and will not
                  contain any untrue  statement of a material  fact and does not
                  omit and will not omit to state any material  fact required to
                  be stated therein or necessary in order to make the statements
                  therein not misleading and the Final Prospectus, as amended or
                  supplemented  as of any  such  time,  does  not and  will  not
                  include an untrue  statement  of a material  fact and does not
                  omit and will not omit to state a material  fact  necessary in
                  order to make the  statements,  in light of the  circumstances
                  under which they were made, not misleading; provided, however,
                  that the Company makes no  representations or warranties as to
                  the information  contained in or omitted from the Registration
                  Statement or the Final Prospectus or any amendment  thereof or
                  supplement  thereto in reliance  upon and in  conformity  with
                  Underwriting  Information  (as defined  herein)  furnished  in
                  writing  to the  Company  by or on behalf  of any  Underwriter
                  specifically for use in connection with the preparation of the
                  Registration Statement and the Final Prospectus.

                                                     - 3 -
April 1997 Underwriting Agreement Standard Provisions                                   

<PAGE>




                           (iii) As of the date of the Agreement, when the Final
                  Prospectus is first filed  pursuant to Rule 424 under the Act,
                  when,  prior  to  the  Closing  Date,  any  amendment  to  the
                  Registration Statement becomes effective,  when any supplement
                  to the Final  Prospectus is filed with the Commission,  and at
                  the Closing Date, there has not and will not have been (A) any
                  request by the  Commission  for any further  amendment  of the
                  Registration  Statement  or the  Final  Prospectus  or for any
                  additional information,  (B) any issuance by the Commission of
                  any  stop   order   suspending   the   effectiveness   of  the
                  Registration  Statement  or the  initiation  or  threat of any
                  proceeding  for that  purpose,  or (C) any  notification  with
                  respect  to  the  suspension  of  the   qualification  of  the
                  Underwritten  Securities for sale in any  jurisdiction  or the
                  initiation or threatening of any proceeding for such purpose.

                           (iv) The  Company has been duly  incorporated  and is
                  validly  existing as a corporation  in good standing under the
                  laws of the Commonwealth of Virginia with full corporate power
                  and authority to own its  properties  and conduct its business
                  as now  conducted  by it and to  enter  into and  perform  its
                  obligations   under   the   Agreement,   the   related   Sales
                  Agreement(s)  and Trust  Agreement,  and has  qualified  to do
                  business  as a  foreign  corporation  and is in good  standing
                  under  the  laws  of  each  jurisdiction  that  requires  such
                  qualification  wherein it owns or leases material  properties,
                  except  where  the  failure  to so  qualify  would  not have a
                  material  adverse  effect on the  Company  or its  ability  to
                  perform its obligations under the Agreement, the related Sales
                  Agreement(s) and the Trust Agreement.

                           (v) The  execution,  delivery and  performance of the
                  Agreement,  related Sales Agreement(s) and Trust Agreement are
                  within the corporate  power of the Company.  The Agreement has
                  been  and,  as  of  the  Closing   Date,   the  related  Sales
                  Agreement(s)   and  Trust   Agreement  will  have  been,  duly
                  authorized by all necessary action on the part of the Company,
                  and  neither  the  issuance  and  sale  of  the   Underwritten
                  Securities,  nor the  execution and delivery by the Company of
                  the  Agreement,   the  related  Sales  Agreement(s)  or  Trust
                  Agreement,  nor the  consummation by the Company of any of the
                  transactions herein or therein contemplated, nor compliance by
                  the Company with the  provisions  hereof or thereof,  will (A)
                  violate  the  articles  of  incorporation  or  by-laws  of the
                  Company, (B) result in a breach or violation of, or constitute
                  a default under, any law,  governmental  rule or regulation or
                  any  judgment,  decree or order  binding on the Company or its
                  properties,  or  any  of  the  provisions  of  any  indenture,
                  mortgage, deed of trust, contract or other instrument to which
                  the Company is a party or by which it is bound,  or (C) result
                  in the creation of any lien,  charge,  or encumbrance upon any
                  of its properties pursuant to the terms of any such indenture,
                  mortgage,  deed of trust,  contract or other instrument (other
                  than the related Sales Agreement(s) or Trust Agreement).

                           (vi) The Agreement and the related Sales Agreement(s)
                  have been duly  executed and  delivered by the Company and, as
                  of the Closing  Date,  the related Trust  Agreement  will have
                  been  duly  executed  by the  Company  and,  assuming  the due
                  authorization,  execution  and  delivery by the other  parties
                  thereto, each constitutes,  or will constitute, a legal, valid
                  and binding agreement of the Company,  enforceable against the
                  Company in accordance  with its terms,  subject to bankruptcy,
                  insolvency,  reorganization,  moratorium or other similar laws
                  affecting   creditors'   rights   generally   and  to  general
                  principles  of equity  regardless  of whether  enforcement  is
                  sought in a  proceeding  in equity or at law,  and except that
                  the provisions  relating to  indemnification  and contribution
                  may be unenforceable as against public policy.

                           (vii)  The  Underwritten  Securities  and  the  Trust
                  Agreement  will  conform  in  all  material  respects  to  the
                  descriptions  thereof contained in the Final Prospectus,  and,
                  when  duly  and  validly  executed  by  the  Trustee  and  the
                  Underwritten  Securities  are delivered to and paid for by the
                  Underwriters as provided herein, such Underwritten  Securities
                  will be validly  issued and  entitled  to the  benefits of the
                  Trust Agreement.

                                                     - 4 -
April 1997 Underwriting Agreement Standard Provisions                                   

<PAGE>




                           (viii)  Since  the  respective   dates  as  of  which
                  information  is given in the  Registration  Statement  and the
                  Final  Prospectus,  there  has not been any  material  adverse
                  change or development involving a prospective material adverse
                  change  in  the  business,  operations,  financial  condition,
                  properties or assets of the Company.

                           (ix)  There  are no  actions,  suits  or  proceedings
                  against, or investigations of, the Company pending, or, to the
                  knowledge  of  the  Company,  threatened,  before  any  court,
                  administrative  agency or other  tribunal  (A)  asserting  the
                  invalidity  of the  Agreement,  any related  Sales  Agreement,
                  Trust  Agreement,  or Servicing  Agreement or the Underwritten
                  Securities,  (B)  seeking  to  prevent  the  issuance  of  the
                  Underwritten  Securities  or  the  consummation  of any of the
                  transactions  contemplated by the Agreement, any related Sales
                  Agreement,  Trust Agreement or Servicing  Agreement,  (C) that
                  might  materially and adversely  affect the performance by the
                  Company of its  obligations  under the Agreement,  any related
                  Sales Agreement,  Trust Agreement,  or Servicing Agreement, or
                  (D) seeking to affect  adversely  the federal or state  income
                  tax  attributes  of the  Securities  as described in the Final
                  Prospectus.

                           (x)  No  filing  or  registration  with,  notice  to,
                  qualification of or with, or consent, approval,  authorization
                  or order or other action of any person,  corporation  or other
                  organization  or of any  court,  supervisory  or  governmental
                  authority  or agency is required for the  consummation  by the
                  Company of the  transactions  contemplated by the Agreement or
                  the Trust  Agreement  except  such as have been,  or will have
                  been prior to the  Closing  Date,  obtained  under the Act, or
                  state  securities  laws or Blue Sky laws, or from the National
                  Association of Securities Dealers, Inc. in connection with the
                  purchase and  distribution of the  Underwritten  Securities by
                  the Underwriters, or any recordations of the assignment of the
                  Mortgage Loans to the Trustee  pursuant to the Trust Agreement
                  that have not yet been completed.

                           (xi) At the time of  execution  of the related  Trust
                  Agreement,  the  Company  will own the  Mortgage  Loans  being
                  transferred to the Trust pursuant to the Trust Agreement, free
                  and clear of any lien, adverse claim, mortgage, charge, pledge
                  or other encumbrance or security  interest,  and will not have
                  assigned  to any  other  person  any of its  right,  title  or
                  interest in such  Mortgage  Loans;  and, upon the execution of
                  the Trust Agreement,  the Company will transfer all its right,
                  title and interest in such Mortgage Loans to the Trustee.

                           (xii) Under generally accepted accounting principles,
                  the Company will report its transfer of the Mortgage  Loans to
                  the Trust pursuant to the Trust  Agreement and the sale of the
                  Underwritten  Securities  as a  sale  of its  interest  in the
                  Mortgage   Loans.   The  Company  has  been   advised  by  its
                  independent  certified public accountants that it concurs with
                  such treatment under generally accepted accounting principles.
                  For federal  income tax  purposes,  the Company will treat the
                  transfer  of the  Mortgage  Loans to the Trust and the sale of
                  the  Securities  as a sale  of its  interest  in the  Mortgage
                  Loans.

                           (xiii) As of the Closing  Date,  the  Mortgage  Loans
                  will be duly and  validly  assigned in blank or to the Trustee
                  (or its nominee),  the related Mortgage Notes will be endorsed
                  in blank or to the Trustee (or its nominee)  and  delivered to
                  the Trustee or to an agent on its behalf and,  where  required
                  in order to  transfer  all  right,  title  and  interest  to a
                  Mortgage  Loan,  upon the  recordation  of  assignments to the
                  Trustee of the  related  mortgages  in the  public  records in
                  which such mortgage shall have been recorded, the Trustee will
                  own  each  such  Mortgage  Loan,  subject  to no  prior  lien,
                  mortgage,   security   interest,   pledge,   charge  or  other
                  encumbrance, except as permitted under the Trust Agreement.

                           (xiv) As of the Closing Date, any Letter of Credit or
                  Surety  Bond  included in any  accounts or funds  constituting
                  part of the Trust with respect to the Securities will name the
                  Trustee

                                                     - 5 -
April 1997 Underwriting Agreement Standard Provisions                                   

<PAGE>



                  as the  beneficiary  thereof and will be delivered to and held
                  by the Trustee and any cash will be  delivered to the Trustee,
                  and the Trustee  either will own such assets,  or have a first
                  priority perfected  security interest therein,  in either case
                  subject to no prior lien, security interest, pledge, charge or
                  other encumbrance.

                           (xv) Each related  Seller has been duly  incorporated
                  or  otherwise  formed  and  is  validly  existing  and,  if  a
                  corporation,   in  good   standing   under  the  laws  of  the
                  jurisdiction  of  its  incorporation  or  formation  and  duly
                  qualified to do business  under the laws of each  jurisdiction
                  that requires such qualification wherein it owns or leases any
                  material  properties  (except  where the failure so to qualify
                  would not have a material adverse effect on such Seller or its
                  ability to perform its  obligations  under the  related  Sales
                  Agreement).

                           (xvi) At the time of the  execution and delivery of a
                  related  Sales  Agreement  by  each  Seller,   the  execution,
                  delivery  and  performance  of such  Sales  Agreement  by such
                  Seller  will be within the legal power of such Seller and will
                  have been duly authorized by all necessary  action on the part
                  of such Seller; and neither the execution and delivery of such
                  Sales Agreement by such Seller,  nor the  consummation by such
                  Seller  of  the   transactions   therein   contemplated,   nor
                  compliance  with the provisions  thereof by such Seller,  will
                  (A)  violate   the   articles   of   incorporation,   by-laws,
                  partnership  agreement  or other  organizational  agreement of
                  such  Seller,  (B)  result  in a breach  or  violation  of, or
                  constitute  a  default  under  any law,  governmental  rule or
                  regulation,  any  judgment,  decree or order  binding  on such
                  Seller  or its  properties,  or any of the  provisions  of any
                  indenture,   mortgage,   deed  of  trust,  contract  or  other
                  instrument  to which such  Seller is a party or by which it is
                  bound,  or (C) result in the  creation  or  imposition  of any
                  lien,  charge  or  encumbrance  upon  any  of  its  properties
                  pursuant to the terms of any such indenture, mortgage, deed of
                  trust, contract or other instrument.

                           (xvii)  Each  Sales  Agreement,   when  executed  and
                  delivered  as  contemplated   thereby,  will  have  been  duly
                  executed and delivered by the Seller that is a party  thereto,
                  and each will  constitute,  when so executed and delivered,  a
                  legal, valid and binding agreement,  enforceable  against such
                  Seller in accordance  with its terms,  subject to  bankruptcy,
                  insolvency,  reorganization,  moratorium or other similar laws
                  affecting   creditors'   rights   generally   and  to  general
                  principles  of equity  regardless  of whether  enforcement  is
                  sought in a  proceeding  in equity or at law,  and except that
                  the provisions  relating to  indemnification  and contribution
                  may be unenforceable as against public policy.

                           (xviii)   Under   generally    accepted    accounting
                  principles,  each  Seller  will  report  its  transfer  of the
                  Mortgage  Loans  pursuant to the related Sales  Agreement as a
                  sale of its  interest in the Mortgage  Loans.  Each Seller has
                  been advised by its independent  certified public  accountants
                  that they concur with such treatment under generally  accepted
                  accounting   principles   and,   if   applicable,   regulatory
                  accounting  principles.  Each  Seller  also will so report the
                  transfer  in  all  financial  statements  and  reports  to the
                  regulatory and  supervisory  agencies and authorities to which
                  it reports,  if any.  For federal  income tax  purposes,  each
                  Seller will treat the transfer of the Mortgage  Loans pursuant
                  to the related  Sales  Agreement  as a sale of the interest in
                  the Mortgage Loans represented by the Underwritten  Securities
                  and an exchange  of the  remaining  interest  in the  Mortgage
                  Loans  for any  Securities  of each  other  class  of the same
                  Series retained by the respective Seller.


                                                     - 6 -
April 1997 Underwriting Agreement Standard Provisions                                   

<PAGE>



                           (xix) At the Closing  Date,  each  Mortgage  Note and
                  Mortgage   will   constitute   a  legal,   valid  and  binding
                  instrument,  enforceable in accordance  with its terms subject
                  to bankruptcy, insolvency, reorganization, moratorium or other
                  similar laws affecting  creditors'  rights  generally and will
                  meet  the  criteria  for  selection  described  in  the  Final
                  Prospectus.

                           (xx)  At  the  Closing  Date,  any  required  Primary
                  Insurance Policies and Standard Hazard Insurance Policies will
                  have been duly and validly authorized,  executed and delivered
                  by, and will constitute legal,  valid and binding  obligations
                  of the issuers of the Primary Mortgage  Insurance Policies and
                  Hazard  Insurance  Policies,  as the case may be,  subject  to
                  bankruptcy,  insolvency,  reorganization,  moratorium or other
                  similar laws  affecting  creditors'  rights  generally  and to
                  general principles of equity regardless of whether enforcement
                  is sought in a proceeding in equity or at law.

                           (xxi) At the Closing Date, any Pool Insurance  Policy
                  or Special  Hazard  Insurance  Policy  will have been duly and
                  validly  authorized,  executed  and  delivered  by,  and  will
                  constitute  the legal,  valid and binding  obligation  of, the
                  issuer of such policy (the "Insurer"),  subject to bankruptcy,
                  insolvency,  reorganization,  moratorium or other similar laws
                  affecting   creditors'   rights   generally   and  to  general
                  principles  of equity  regardless  of whether  enforcement  is
                  sought in a proceeding in equity or at law.

                           (xxii) Each Mortgage Loan was originated by an entity
                  that met the  requirements of Section 3(a)(41) of the Exchange
                  Act at the time of origination  and, unless otherwise noted in
                  the Final  Prospectus,  each of the  Underwritten  Securities,
                  when issued,  will constitute a "mortgage related security" as
                  such term is defined in Section  3(a)(41) of the  Exchange Act
                  for so  long  as  such  Security  is  rated  in one of the two
                  highest   rating   categories   by  a  nationally   recognized
                  statistical rating organization.

                           (xxiii)   The   Master   Servicer   has   been   duly
                  incorporated  and is  validly  existing  and in good  standing
                  under the laws of the  jurisdiction of its  incorporation  and
                  has full  corporate  power and authority to own its properties
                  and to conduct its business as now conducted by it and is duly
                  qualified to do business  under the laws of each  jurisdiction
                  that requires such qualification wherein it owns or leases any
                  material  properties  or conducts any material  business or in
                  which the  performance of its duties under the Trust Agreement
                  would require such qualification  (except where the failure so
                  to  qualify  would not have a material  adverse  effect on the
                  Master Servicer's performance under the Trust Agreement);  and
                  the Master  Servicer is approved by and in good  standing with
                  FNMA or FHLMC as an "eligible  seller/servicer" of residential
                  mortgage loans as provided in the FNMA Guidelines or the FHLMC
                  Guidelines.

                           (xxiv) At the time of the  execution  and delivery of
                  the Trust  Agreement by the Master  Servicer,  the  execution,
                  delivery and  performance by the Master Servicer of such Trust
                  Agreement  will be within  the  corporate  power of the Master
                  Servicer and will have been duly  authorized  by all necessary
                  corporate  action  on the  part of the  Master  Servicer;  and
                  neither  the  execution  and  delivery  thereof  by the Master
                  Servicer,  nor the  consummation by the Master Servicer of the
                  transactions  therein  contemplated,  nor compliance  with the
                  provisions  thereof by the Master  Servicer,  will (A) violate
                  the  articles  of  incorporation  or  by-laws  of  the  Master
                  Servicer,  (B) result in a breach of, or  constitute a default
                  under  any  law,  governmental  rule  or  regulation,  or  any
                  judgment,  decree or order  binding on the Master  Servicer or
                  its  properties,  or any of the  provisions of any  indenture,
                  mortgage, deed of trust, contract or other instrument to which
                  the Master  Servicer is a party or by which it is bound or (C)
                  result in the creation or  imposition  of any lien,  charge or
                  encumbrance upon any of its property  pursuant to the terms of
                  any such indenture, mortgage, deed of trust, contract or other
                  instrument.


                                                     - 7 -
April 1997 Underwriting Agreement Standard Provisions                                   

<PAGE>



                           (xxv)  The  Trust   Agreement,   when   executed  and
                  delivered  as  contemplated   thereby,  will  have  been  duly
                  executed  and  delivered  by the  Master  Servicer,  and  will
                  constitute a legal, valid and binding  agreement,  enforceable
                  against  the Master  Servicer  in  accordance  with its terms,
                  subject to bankruptcy, insolvency, reorganization,  moratorium
                  or other similar laws affecting  creditors'  rights  generally
                  and to  general  principles  of equity  regardless  of whether
                  enforcement is sought in a proceeding in equity or at law.

                           (xxvi) Each Servicer has been duly  incorporated  and
                  is validly existing and in good standing under the laws of the
                  jurisdiction  of its  incorporation  and duly  qualified to do
                  business  under the laws of each  jurisdiction  that  requires
                  such  qualification  wherein  it owns or leases  any  material
                  properties  or conducts any material  business or in which the
                  performance of its duties under its Servicing  Agreement would
                  require  such  qualification  (except  where the failure so to
                  qualify  would  not  have a  material  adverse  effect  on the
                  Servicer's  performance  under the Servicing  Agreement);  and
                  each  Servicer is  approved  by FNMA or FHLMC as an  "eligible
                  seller/servicer" of residential  mortgage loans as provided in
                  the FNMA Guidelines or the FHLMC Guidelines.

                           (xxvii) At the time of the  execution and delivery of
                  a  Servicing  Agreement  by  each  Servicer,   the  execution,
                  delivery and  performance  by the  Servicer of such  Servicing
                  Agreement will be within the corporate  power of such Servicer
                  and will have been duly authorized by all necessary  corporate
                  action on the part of such Servicer; and neither the execution
                  and delivery thereof by such Servicer, nor the consummation by
                  such Servicer of the transactions  therein  contemplated,  nor
                  compliance with the provisions thereof by such Servicer,  will
                  (A) violate the articles of  incorporation  or by-laws of such
                  Servicer,  (B) result in a breach of, or  constitute a default
                  under  any  law,  governmental  rule  or  regulation,  or  any
                  judgment,  decree or order  binding  on such  Servicer  or its
                  properties,  or  any  of  the  provisions  of  any  indenture,
                  mortgage, deed of trust, contract or other instrument to which
                  such Servicer is a party or by which it is bound or (C) result
                  in  the  creation  or  imposition  of  any  lien,   charge  or
                  encumbrance upon any of its property  pursuant to the terms of
                  any such indenture, mortgage, deed of trust, contract or other
                  instrument.


                           (xxviii) Each Servicing Agreement,  when executed and
                  delivered  as  contemplated   thereby,  will  have  been  duly
                  executed  and  delivered  by  the  Servicer  that  is a  party
                  thereto,  and will  constitute  a  legal,  valid  and  binding
                  agreement,  enforceable  against such  Servicer in  accordance
                  with   its   terms,   subject   to   bankruptcy,   insolvency,
                  reorganization,  moratorium  or other  similar laws  affecting
                  creditors'  rights  generally  and to  general  principles  of
                  equity  regardless  of  whether  enforcement  is  sought  in a
                  proceeding in equity or at law.

                           (xxix) Any taxes, fees and other governmental charges
                  in connection with the execution, delivery and issuance of the
                  Agreement and the Trust Agreement and the execution,  delivery
                  and  sale of the  Securities  have  been or will be paid at or
                  prior to the Closing Date.

                           (xxx)  Neither  the Company nor the Trust is, and the
                  issuance and sale of the Securities in the manner contemplated
                  by the Final  Prospectus  will not cause  the  Company  or the
                  Trust to become,  subject to  registration or regulation as an
                  Investment  Company or an affiliate of an  Investment  Company
                  under the Investment Company Act of 1940, as amended.

                           (xxxi)  The Trust  Agreement  is not  required  to be
                  qualified under the Trust Indenture Act of 1939, as amended.

                           (xxxii)  Immediately  prior  to the  delivery  of the
                  Underwritten Securities to the Underwriters,  the Company will
                  own the Securities free and clear of any lien,  adverse claim,
                  pledge,  encumbrance or other security interest,  and will not
                  have  assigned  to  any  person  any of its  right,  title  or
                  interest in the  Securities,  and,  upon  consummation  of the
                  transactions

                                                     - 8 -
April 1997 Underwriting Agreement Standard Provisions                                   

<PAGE>



                  contemplated  in the Agreement,  the Company will transfer all
                  its  right,  title  and  interest  in  the  Securities  to the
                  Underwriters  free  and  clear  of any  lien,  adverse  claim,
                  pledge, encumbrance or other security interest.

                           (xxxiii) At the Closing Date, the representations and
                  warranties  made by the  Company in the Trust  Agreement,  any
                  Servicing  Agreement and any Sales  Agreement will be true and
                  correct in all material respects.


                  The   Company   shall  be   deemed   not  to  have   made  the
         representations  and  warranties  contained  in clauses  (xiv)  through
         (xxviii),  inclusive,  of this  Section 1 with  respect  to, and to the
         extent of,  representations  and warranties made to the Underwriters by
         any Seller,  the Master Servicer,  any Servicer or any Insurer or other
         credit  provider  as to  the  matters  covered  in  such  clauses  in a
         certificate or opinion of counsel in form  satisfactory  to counsel for
         the  Underwriters  delivered to the  Underwriters  on the Closing Date;
         provided,  however,  the foregoing  shall in no way limit the rights of
         the  Underwriters  to  indemnification  and  contribution  as otherwise
         provided in Section 8 hereof.

                  Any certificate  signed by a Seller,  the Master  Servicer,  a
         Servicer,  an Insurer or other  credit  provider  and  delivered to the
         Underwriters  or to counsel for the  Underwriters in connection with an
         offering of the Securities shall state that it is a representation  and
         warranty  as to the  matters  covered  thereby by a Seller,  the Master
         Servicer, a Servicer,  an Insurer or other credit provider, as the case
         may be, to each Underwriter to whom the  representations and warranties
         in this Section 1 are made.

         2.  Purchase  and Sale.  Subject  to the terms  and  conditions  and in
reliance upon the  representations  and warranties set forth herein, the Company
agrees to sell to each Underwriter,  and each Underwriter agrees,  severally and
not jointly, to purchase from the Company, at the applicable purchase prices set
forth in the  Underwriting  Agreement  (plus  accrued  interest  as therein  set
forth),   Underwritten   Securities   representing   the  respective   aggregate
approximate principal amounts,  notional amounts or percentage interests, as the
case may be, of the various classes of Securities set forth in the  Underwriting
Agreement  or  opposite  such   Underwriter's  name  in  an  attachment  to  the
Underwriting Agreement.

         3. Delivery and Payment.  Delivery of and payment for the  Underwritten
Securities shall be made at the office, on the date and at the time specified in
the  Underwriting  Agreement,  which date and time may be postponed by agreement
between  the  Underwriters  and the  Company or as provided in Section 10 hereof
(such date and time of  delivery  and payment  for the  Underwritten  Securities
being herein called the "Closing Date"). Delivery of the Underwritten Securities
shall be made to the  Underwriters  against  payment by the  Underwriters of the
purchase  price thereof to or upon the order of the Company in the type of funds
specified in the Underwriting  Agreement.  The Underwritten  Securities shall be
registered  in  such  names  and  in  such  authorized   denominations   as  the
Underwriters  may request not less than two full business days in advance of the
Closing Date.

         The Company agrees to have the  Underwritten  Securities  available for
inspection, checking and packaging by the Underwriters in New York, New York (or
such other  location  within the  continental  United  States  requested  by the
Underwriters), not later than 1:00 p.m. on the business day prior to the Closing
Date.

         4.  Offering  by  Underwriters.  It  is  understood  that  the  several
Underwriters propose to offer the Underwritten Securities for sale to the public
as set forth in the Final Prospectus.

         5.  Agreements.  (a) The Company  covenants and agrees with the several
Underwriters that:

                           (i)   Substantially    contemporaneously   with   the
                  execution  of the  Agreement,  the  Company  will  prepare the
                  supplement to the Base Prospectus  setting forth the principal
                  amount of Securities  covered  thereby and the material  terms
                  thereof, the initial public offering price of the Underwritten
                  Securities  or  the  manner  of  offering  such   Underwritten
                  Securities, the price at

                                                     - 9 -
April 1997 Underwriting Agreement Standard Provisions                                   

<PAGE>



                  which the  Underwritten  Securities are to be purchased by the
                  Underwriters  from the Company,  the selling  concessions  and
                  reallowance,  if  any,  and  such  other  information  as  the
                  Underwriters  and the Company deem  appropriate  in connection
                  with the offering of the  Securities.  Until the Closing Date,
                  the Company will not file any  amendment  to the  Registration
                  Statement  or   supplement   to  the  Base   Prospectus,   and
                  thereafter,   will  not  file  any  supplement  to  the  Final
                  Prospectus  relating to the Securities  unless the Company has
                  furnished  the  Underwriters  a copy for their review prior to
                  filing  and  will not file  any  such  proposed  amendment  or
                  supplement  to  which  the  Underwriters   reasonably  object.
                  Subject to the foregoing sentence,  the Company will cause the
                  Final  Prospectus to be filed with the Commission  pursuant to
                  Rule 424  under the Act and a report on Form 8-K will be filed
                  with the  Commission  within  15 days  following  the  Closing
                  setting forth specific  information  concerning the Securities
                  and the Mortgage Loans and including, as an exhibit, a copy of
                  the Trust  Agreement.  In  addition,  to the  extent  that any
                  Underwriter  (i)  has  provided  Collateral  Term  Sheets  (as
                  defined  herein)  to the  Company  that such  Underwriter  has
                  provided to a prospective  investor,  the Company will file or
                  cause to be filed with the  Commission  such  Collateral  Term
                  Sheets as an Exhibit to Form 8-K within two  business  days of
                  its receipt  thereof,  or (ii) has  provided  Structural  Term
                  Sheets or  Computational  Materials (as such terms are defined
                  herein) to the Company that such Underwriter has provided to a
                  prospective  investor,  the  Company  will file or cause to be
                  filed with the  Commission  such  Structural  Term  Sheets and
                  Computational  Materials  as an Exhibit to Form 8-K as soon as
                  reasonably  practicable  after  the  date of the  Underwriting
                  Agreement,  but in any event, not later than the date on which
                  the Final Prospectus is filed with the Commission  pursuant to
                  Rule 424 under the Act. The Company will  promptly  advise the
                  Underwriters  (A) when the Final  Prospectus  shall  have been
                  filed with the  Commission  pursuant  to Rule 424 and the Form
                  8-K containing  Computational  Materials shall have been filed
                  with  the   Commission,   (B)  when  any   amendment   to  the
                  Registration Statement shall have become effective, (C) of any
                  request  by  the   Commission   for  any   amendment   of  the
                  Registration  Statement  or the  Final  Prospectus  or for any
                  additional information,  (D) of the issuance by the Commission
                  of  any  stop  order  suspending  the   effectiveness  of  the
                  Registration Statement or the initiation or threatening of any
                  proceeding  for that  purpose,  and (E) of the  receipt by the
                  Company of any notification  with respect to the suspension of
                  the  qualification of the Underwritten  Securities for sale in
                  any  jurisdiction  or the  initiation  or  threatening  of any
                  proceeding  for such  purpose.  The Company  will use its best
                  efforts  to  prevent  the  issuance  of any such stop order or
                  suspension  and, if issued,  to obtain as soon as possible the
                  withdrawal thereof.

                           (ii) If, at any time when a  prospectus  relating  to
                  the Securities is required to be delivered  under the Act, any
                  event occurs as a result of which in the opinion of counsel to
                  the Company or the Underwriters, the Final Prospectus, as then
                  amended or supplemented, would include any untrue statement of
                  a material fact or omit to state any material  fact  necessary
                  to  make  the  statements   therein,   in  the  light  of  the
                  circumstances  under which they were made, not misleading,  or
                  if it shall be  necessary  to amend or  supplement  the  Final
                  Prospectus to comply with the Act or the rules and regulations
                  thereunder,  the Company will  promptly  prepare and file with
                  the Commission, subject to paragraph (i) of this Section 5(a),
                  an amendment or supplement that will correct such statement or
                  omission or an amendment that will effect such compliance and,
                  if such amendment or supplement is required to be contained in
                  a post-effective amendment of the Registration Statement, will
                  use  its  best   efforts  to  cause  such   amendment  of  the
                  Registration  Statement  to  be  made  effective  as  soon  as
                  possible and will promptly file all reports and any definitive
                  proxy or  information  statements  required to be filed by the
                  Company  pursuant to Sections  13, 14, and 15 of the  Exchange
                  Act  subsequent to the date of the  Prospectus  for so long as
                  the delivery of a Prospectus  is required in  connection  with
                  the offering or sale of the Securities; provided however, that
                  any such  amendment or update  prepared  more than nine months
                  after  the  Closing  Date  shall  be at  the  expense  of  the
                  Underwriters.

                           (iii) The  Company  will  furnish to counsel  for the
                  Underwriters   and  to  each   Underwriter,   without  charge,
                  conformed  copies  of the  Registration  Statement  (including
                  exhibits

                                                     - 10 -
April 1997 Underwriting Agreement Standard Provisions                                   

<PAGE>



                  thereto)  and  each  amendment   thereto  which  shall  become
                  effective  on or prior to the  Closing  Date,  and, so long as
                  delivery of a prospectus  by an  Underwriter  or dealer may be
                  required by the Act, as many copies of any  Preliminary  Final
                  Prospectus and the Final Prospectus and any amendments thereof
                  and  supplements  thereto as the  Underwriters  may reasonably
                  request.

                           (iv) The Company will apply the net proceeds from the
                  sale  of  the  Securities  in  the  manner  set  forth  in the
                  Prospectus.

                           (v)  The   Company   will   pay  all  the   fees  and
                  disbursements  of its counsel and of  independent  accountants
                  for the Company relating to legal review,  opinions of counsel
                  for the Company, audits, review of unaudited financials,  cold
                  comfort  review  or  otherwise;  the  costs  and  expenses  of
                  printing  (or  otherwise   reproducing)   and  delivering  the
                  Agreement, the Trust Agreement and the Securities; the initial
                  fees,  costs  and  expenses  of the  Trustee  under  the Trust
                  Agreement and its counsel;  the costs and expenses incident to
                  the  preparation,  printing,  distribution  and  filing of the
                  Registration  Statement (including exhibits thereto), the Base
                  Prospectus,  the  Preliminary  Final  Prospectus and the Final
                  Prospectus,  and  all  amendments  of and  supplements  to the
                  foregoing,  and of the  Securities;  and the  fees  of  rating
                  agencies.   Except  as  provided  in  Section  7  hereof,  the
                  Underwriters  shall be  responsible  for  paying all costs and
                  expenses  incurred by them in connection  with their  purchase
                  and sale of the Underwritten Securities.

                           (vi) The Company will use its best efforts to arrange
                  for the  qualification  of the  Securities  for sale under the
                  laws of such  jurisdictions  as the Underwriters may designate
                  in the Underwriting Agreement, to maintain such qualifications
                  in  effect so long as  required  for the  distribution  of the
                  Securities  and  to  arrange  for  the  determination  of  the
                  legality  of  the   Securities   for  purchase  by  investors;
                  provided,  however,  that the Company shall not be required to
                  qualify to do business in any jurisdiction where it is not now
                  so qualified  or to take any action which would  subject it to
                  general or  unlimited  service of process in any  jurisdiction
                  where it is not now so subject; and provided further, that the
                  Underwriters  will  pay  all  costs  and  expenses  associated
                  therewith.

                           (vii) So long as any Securities are outstanding,  the
                  Company  will cause the Master  Servicer or Trustee to furnish
                  to the  Underwriter,  as soon as available,  a copy of (A) the
                  annual  statement  of  compliance   delivered  by  the  Master
                  Servicer to the  Trustee  under the Trust  Agreement,  (B) the
                  annual  independent  public   accountants'   servicing  report
                  furnished to the Trustee pursuant to the Trust Agreement,  (C)
                  each  report,   statement  or  other  document  regarding  the
                  Securities filed with the Commission under the Exchange Act or
                  mailed to the holders of the Securities, pursuant to the Trust
                  Agreement or otherwise,  (D) any reports provided by certified
                  public accountants  pursuant to the Trust Agreement  regarding
                  the reports,  statements  or other  documents  included in (C)
                  above,  and (E) from  time to  time,  such  other  information
                  concerning  the Securities as the  Underwriter  may reasonably
                  request  and  which may be  furnished  by the  Company  or the
                  Master Servicer without undue expense.

                           (viii) Without the consent of the  Underwriters,  the
                  Company  will  not  waive  any  of  the   conditions   to  its
                  obligations  to purchase  Mortgage  Loans  pursuant to a Sales
                  Agreement.

                           (b) Each Underwriter represents,  warrants, covenants
                  and agrees with the Company that:


                                                     - 11 -
April 1997 Underwriting Agreement Standard Provisions                                   

<PAGE>



                           (i) It  either  (A) has not  provided  any  potential
                  investor with a Collateral  Term Sheet (that is required to be
                  filed with the  Commission  within two business  days of first
                  use  under  the  terms of the  Public  Securities  Association
                  Letter  as  described  below),   or  (B)  has,   substantially
                  contemporaneously  with its first delivery of such  Collateral
                  Term Sheet to a potential investor,  delivered such Collateral
                  Term Sheet to the Company,  which  Collateral  Term Sheet,  if
                  any, is attached to the Underwriting Agreement as Exhibit A.

                           (ii) It either  (A) has not  provided  any  potential
                  investor  with  a  Structural  Term  Sheet  or   Computational
                  Materials prior to the date of the Underwriting  Agreement, or
                  (B)  has   provided   any  such   Structural   Term  Sheet  or
                  Computational  Materials to the Company, which Structural Term
                  Sheets and  Computational  Materials,  if any, are attached to
                  the Underwriting Agreement as Exhibit B.


                           (iii)  Each  Collateral  Term  Sheet  bears a  legend
                  indicating  that the  information  contained  therein  will be
                  superseded by the  description of the collateral  contained in
                  the  Prospectus  Supplement  and,  except  in the  case of the
                  initial   Collateral   Term  Sheet,   that  such   information
                  supersedes  the  information  in  all  prior  Collateral  Term
                  Sheets.

                           (iv) Each Structural Term Sheet and all Computational
                  Materials bear a legend  substantially  as follows (or in such
                  other  form  as  may  be  agreed  prior  to  the  date  of the
                  Underwriting Agreement):

                           This information does not constitute  either an offer
                           to sell or a  solicitation  of an offer to buy any of
                           the  securities   referred  to  herein.   Information
                           contained  herein is  confidential  and  provided for
                           information only, does not purport to be complete and
                           should  not be  relied  upon in  connection  with any
                           decision to purchase the securities. This information
                           supersedes  any  prior  versions  hereof  and will be
                           deemed to be  superseded by any  subsequent  versions
                           including,  with  respect to any  description  of the
                           securities or the underlying  assets, the information
                           contained in the final  Prospectus  and  accompanying
                           Prospectus    Supplement.    Offers   to   sell   and
                           solicitations  of  offers to buy the  securities  are
                           made only by the  final  Prospectus  and the  related
                           Prospectus Supplement.

                           (v) It (at its own expense)  agrees to provide to the
                  Company  any  accountants'  letters  obtained  relating to the
                  Collateral   Term   Sheets,   Structural   Term   Sheets   and
                  Computational  Materials,  which accountants' letters shall be
                  addressed to the Company.

                           (vi) It has not,  and will  not,  without  the  prior
                  written  consent of the Company,  provide any Collateral  Term
                  Sheet,  Structural Term Sheets or  Computational  Materials to
                  any  investor or  prospective  investor  after the date of the
                  Underwriting  Agreement  unless such  Collateral  Term Sheets,
                  Structural Term Sheets or Computational Materials are preceded
                  or accompanied by the delivery of the Final Prospectus to such
                  investor or prospective investor.

         For purposes of this  Agreement,  Collateral Term Sheets and Structural
Term Sheets shall have the respective  meanings assigned to them in the February
13,  1995 letter of Cleary,  Gottlieb,  Steen & Hamilton on behalf of the Public
Securities  Association (which letter, and the SEC staff's response thereto, are
publicly  available February 17, 1995). The term "Collateral Term Sheet" as used
herein includes any subsequent Collateral Term Sheet that reflects a substantive
change in the  information  presented.  Computational  Materials has the meaning
assigned  to it in the May 17,  1994 letter of Brown & Wood on behalf of Kidder,
Peabody & Co., Inc. (which letter,  and the SEC staff's  response  thereto,  are
publicly available May 20, 1994).


                                                     - 12 -
April 1997 Underwriting Agreement Standard Provisions                                   

<PAGE>



         6. Conditions to the Obligations of the  Underwriters.  The obligations
of the  Underwriters  under the  Agreement to purchase the  Securities  shall be
subject to the  performance by the Company,  each Seller and the Master Servicer
of its obligations  hereunder (in the case of the Company) and in any applicable
agreement, and the following additional conditions:

                  (a) To the  accuracy on the date of the  Agreement  and on the
         Closing  Date (as if made on such  Closing  Date) and as of the date of
         the effectiveness of any amendment to the Registration  Statement filed
         prior to the Closing Date of the  representations and warranties on the
         part of the  Company  contained  herein,  and to the  extent  that  the
         Company  is  deemed,  pursuant  to  Section 1  hereof,  not to make the
         representations  and warranties (xv) through  (xxviii),  inclusive,  or
         portions thereof, to the accuracy of the representations and warranties
         provided by the parties making such  representations  and warranties as
         of the date thereof and on the Closing Date (as if made on such Closing
         Date) and as of the date of the  effectiveness  of any amendment to the
         Registration Statement filed prior to the Closing Date.

                  (b) The Registration Statement shall have become effective and
         no  stop  order  suspending  the   effectiveness  of  the  Registration
         Statement, as amended from time to time, shall have been issued and not
         withdrawn  and  no  proceedings   for  that  purpose  shall  have  been
         instituted  or  threatened;  and the Final  Prospectus  shall have been
         filed or mailed for filing with the Commission in accordance  with Rule
         424 under the Act, and all actions required to be taken and all filings
         required to be made by the  Company  under the Act prior to the sale of
         the Securities shall have been duly taken or made.

                  (c)      Certificates

                           (i)  The  Company   shall  have   delivered   to  the
                  Underwriters  a  certificate  of the  Company,  signed  by the
                  President or any Vice President or Assistant Vice President of
                  the Company and dated the Closing Date, to the effect that the
                  signer  of  such   certificate  has  carefully   examined  the
                  Registration   Statement,   the  Final  Prospectus,   and  the
                  Agreement and that: (A) the  representations and warranties of
                  the  Company  in the  Agreement  are true and  correct  in all
                  material  respects at and as of the Closing Date with the same
                  effect as if made on the  Closing  Date;  (B) the  Company has
                  complied  with  all  the  agreements  and  satisfied  all  the
                  conditions  on its part to be  performed  or  satisfied  at or
                  prior to the Closing Date;  (C) no stop order  suspending  the
                  effectiveness  of the  Registration  Statement has been issued
                  and no proceedings  for that purpose have been  instituted or,
                  to the Company's knowledge,  threatened;  (D) nothing has come
                  to such  Officer's  attention  that  would  lead him or her to
                  believe  that  the  Final   Prospectus   contains  any  untrue
                  statement  of a material  fact or omits to state any  material
                  fact necessary in order to make the  statements,  in the light
                  of  the   circumstances   under  which  they  were  made,  not
                  misleading;  and (E) there has been no material adverse change
                  or development involving a prospective material adverse change
                  in the business, operations,  financial condition,  properties
                  or assets of the Company.

                           (ii) The Master  Servicer shall have delivered to the
                  Underwriters a certificate of the Master  Servicer,  signed by
                  the  President  or  any  Vice   President  or  Assistant  Vice
                  President of the Master  Servicer and dated the Closing  Date,
                  to  the  effect  that  the  signer  of  such  certificate  has
                  carefully  examined  the Trust  Agreement  and  that:  (A) the
                  representations  and warranties of the Master  Servicer in the
                  Trust Agreement are true and correct in all material  respects
                  at and as of the Closing  Date with the same effect as if made
                  on the Closing  Date,  (B) there has been no material  adverse
                  change or development involving a prospective material adverse
                  change  in  the  business,  operations,  financial  condition,
                  properties or assets of the Master Servicer and (C) the Master
                  Servicer has complied  with all the  agreements  and satisfied
                  all the conditions on its part to be performed or satisfied at
                  or prior to the Closing Date.


                                                     - 13 -
April 1997 Underwriting Agreement Standard Provisions                                   

<PAGE>



                           (iii)  Each  Seller  shall  have   delivered  to  the
                  Underwriters  a  certificate  of such  Seller,  signed  by the
                  President or any Vice  President or Assistant  Vice  President
                  and dated the Closing  Date,  to the effect that the signer of
                  such  certificate  has examined the Sales  Agreement and that:
                  (A) the  representations  and warranties of the related Seller
                  in such Sales  Agreement  are true and correct in all material
                  respects at and as of the Closing Date with the same effect as
                  if made on the Closing Date;  and (B) such Seller has complied
                  with all the  agreements  and satisfied all the  conditions on
                  its  part to be  performed  or  satisfied  at or  prior to the
                  Closing Date.

                           (iv)  Each  Seller   shall  have   delivered  to  the
                  Underwriters  a  certificate  of such  Seller,  signed by such
                  Seller's Chief Financial  Officer  (however  denominated)  and
                  dated the  Closing  Date,  stating  that the  transfer  of the
                  Mortgage Loans from the Seller to the Company  pursuant to the
                  Sales  Agreement  will be classified as a sale of the Seller's
                  interest  in  the  Mortgage  Loans  under  generally  accepted
                  accounting  principles  and, if applicable,  under  regulatory
                  accounting principles.

                  (d)      Accounting Comfort

                           (i)  The  Underwriters  shall  have  received  from a
                  nationally   recognized   independent   accounting  firm,  two
                  letters,   (i)  one  dated  the  date  of  the  Agreement  and
                  satisfactory  in form and  substance to the  Underwriters  and
                  counsel  for  the  Underwriters  to the  effect  that  (A) the
                  decrement tables, any yield tables and any related statistical
                  data contained in the Prospectus Supplement are accurate based
                  upon  the  Modeling  Assumptions  set  forth  therein  and (B)
                  covering  such  other  matters  relating  to the  Trust as the
                  Underwriters may reasonably request;  and (ii) the other dated
                  the Closing Date and satisfactory in form and substance to the
                  Underwriters  and counsel for the  Underwriters (A) confirming
                  the information  contained in the letter dated the date of the
                  Agreement and (B) covering such other matters  relating to the
                  Trust as the Underwriters may reasonably request.

                           (ii) The  Underwriters  shall have  received from the
                  certified  public  accountants  of  the  Servicer  and  Master
                  Servicer, as applicable, a letter or letters dated the date of
                  the  Agreement and  satisfactory  in form and substance to the
                  Underwriters  and  counsel to the  Underwriters  to the effect
                  that they have  performed  certain  specified  procedures as a
                  result of which they determined that certain information of an
                  accounting,  financial and statistical nature set forth in the
                  Final  Prospectus  under the  caption (A) "The  Servicer"  (or
                  other caption relating to the Servicer's servicing activities)
                  is an accurate compilation of the records of the Servicer; and
                  (B) "The Master  Servicer" (or other  caption  relating to the
                  Master  Servicer's   servicing   activities)  is  an  accurate
                  compilation of the records of the Master Servicer.

                  (e)      Opinions

                           (i) The Underwriters  shall have received from Hunton
                  & Williams,  counsel  for the  Company,  a favorable  opinion,
                  dated the Closing Date and  satisfactory in form and substance
                  to counsel for the  Underwriters,  as to (A)  various  matters
                  relating to the issuance of the Securities; (B) the applicable
                  federal  income tax  treatment of the  Securities;  (C) in the
                  event of the  bankruptcy  of the  Company,  a court would find
                  that the Mortgage  Loans are not assets of the Company and (D)
                  such other matters reasonably requested by the Underwriters.

                           (ii) The  Underwriters  shall have received copies of
                  any opinions of counsel furnished to the Rating Agencies (upon
                  which the Underwriters shall be entitled to rely).

                           (iii)  The  Underwriters  shall  have  received  from
                  reputable  counsel an opinion or opinions of counsel dated the
                  Closing Date and satisfactory in form and substance to counsel
                  for

                                                     - 14 -
April 1997 Underwriting Agreement Standard Provisions                                   

<PAGE>



                  the  Underwriters,  as to  the  income  tax  treatment  of the
                  Securities  in  those  states  specified  in the  Underwriting
                  Agreement.

                           (iv)  The  Underwriters   shall  have  received  from
                  counsel for the Underwriters  such opinion or opinions,  dated
                  the Closing Date, with respect to the issuance and sale of the
                  Securities,   the  Trust   Agreement,   the   Agreement,   the
                  Registration Statement, the Final Prospectus and other related
                  matters as the  Underwriters may reasonably  require,  and the
                  Company shall have furnished to such counsel such documents as
                  they  reasonably  request for the purpose of enabling  them to
                  pass upon such matters.

                           (v)  The  Company   shall  have   furnished   to  the
                  Underwriters  the opinions of counsel to the Master  Servicer,
                  dated the Closing Date and  satisfactory in form and substance
                  to counsel for the Underwriters,  as to the due authorization,
                  execution  and  delivery of the Trust  Agreement by the Master
                  Servicer,  its enforceability  against the Master Servicer and
                  such other matters reasonably requested by the Underwriters.

                           (vi)  The  Company   shall  have   furnished  to  the
                  Underwriters the opinions of counsel to each Seller, dated the
                  Closing Date and satisfactory in form and substance to counsel
                  for the Underwriters,  as to the due authorization,  execution
                  and  delivery  of each of the Sales  Agreement  by the related
                  Seller, its enforceability against the related Seller and such
                  other matters reasonably requested by the Underwriters.

                           (vii)  The  Company  shall  have   furnished  to  the
                  Underwriters the opinions of counsel to the Trustee, dated the
                  Closing Date and satisfactory in form and substance to counsel
                  for the Underwriters,  as to the due authorization,  execution
                  and  delivery of the Trust  Agreement  by the Trustee and such
                  other matters reasonably requested by the Underwriters.

                           (viii)  The  Company  shall  have  furnished  to  the
                  Underwriters the opinions of counsel to any Insurer, dated the
                  Closing Date and satisfactory in form and substance to counsel
                  for   the   Underwriters,   as  to  the   due   issuance   and
                  enforceability of the policies issued by such Insurer and such
                  other matters reasonably requested by the Underwriters.

                           (ix)  The  Company   shall  have   furnished  to  the
                  Underwriters  the  opinions  of counsel to the  issuers of any
                  Letters of Credit or Surety  Bond,  dated the Closing Date and
                  satisfactory   in  form  and  substance  to  counsel  for  the
                  Underwriters,  as to the due  issuance and  enforceability  of
                  such instruments and such other matters  reasonably  requested
                  by the Underwriters.

                  (f) The Underwritten Securities have been assigned the ratings
         set forth in the Underwriting  Agreement,  which shall be in one of the
         four highest rating  categories by one or more  "nationally  recognized
         statistical  rating  organizations"  (as that  term is  defined  by the
         Commission)  designated in the Underwriting  Agreement.  On the Closing
         Date,  (i) such  rating or ratings  shall not have been  rescinded  and
         there shall not have been any downgrading,  or public notification of a
         possible  downgrading  or public notice of a possible  change,  without
         indication  of   direction;   and  (ii)  no   downgrading,   or  public
         notification  of a possible  downgrading  or public  notification  of a
         possible change,  without indication of direction,  shall have occurred
         in the  rating  accorded  any of the  debt  securities  of any  person,
         providing  any form of credit  enhancement  for the  Securities  by any
         "nationally recognized statistical rating organization."

                  (g) If applicable,  and subject to the conditions set forth in
         the Trust Agreement, any reserve fund to be established for the benefit
         of the Securityholders  shall have been established by the Company with
         the Trustee in accordance with the terms of the Trust Agreement and any
         initial  deposit  thereto shall have been  delivered to the Trustee for
         deposit therein as contemplated by the Trust Agreement.


                                                     - 15 -
April 1997 Underwriting Agreement Standard Provisions                                   

<PAGE>



                  (h) On the Closing  Date,  there shall not have  occurred  any
         change,  or any  development  involving  a  prospective  change,  in or
         affecting  the business or  properties of the Company since the date of
         the  Underwriting  Agreement  that  the  Underwriter  concludes  in the
         reasonable   judgment  of  the  Underwriter   materially   impairs  the
         investment  quality  of the  Underwritten  Securities  so as to make it
         impractical or  inadvisable to proceed with the public  offering or the
         delivery of the  Underwritten  Securities as  contemplated by the Final
         Prospectus.

                  (i)  All  proceedings  in  connection  with  the  transactions
         contemplated  by the Agreement and all documents  incident hereto shall
         be satisfactory in form and substance to the  Underwriters  and counsel
         for  the  Underwriters,  and  the  Underwriters  and  counsel  for  the
         Underwriters  shall have received such  information,  certificates  and
         documents as they may reasonably request.

                  If any of the conditions specified in this Section 6 shall not
         have been  fulfilled in all material  respects  when and as provided in
         the  Agreement,  if  the  Company  is in  breach  of any  covenants  or
         agreements  contained herein or if any of the opinions and certificates
         mentioned  above or  elsewhere  in the  Agreement  shall  not be in all
         material respects reasonably  satisfactory in form and substance to the
         Underwriters  and counsel for the  Underwriters,  the Agreement and all
         obligations of the Underwriters under the Agreement may be canceled at,
         or at any time prior to, the Closing Date by the  Underwriters.  Notice
         of such  cancellation  shall be given to the Company in writing,  or by
         telephone or telegraph and confirmed in writing.

                  In the event that the Company is advised  prior to the Closing
         Date  that  the  documentation  for  some  of  the  Mortgage  Loans  is
         incomplete  or defective and such defects  cannot be remedied  prior to
         the  Closing   Date,   the  Company  may,   with  the  consent  of  the
         Underwriters,  nevertheless deliver the Mortgage Loans to the Trust and
         may deposit with the Trustee an amount equal to the principal amount of
         the incomplete or defective  Mortgage Loans as of the Cut-off Date plus
         one month's  interest on each such  Mortgage  Loan at the Note Rate. If
         the  incomplete  or  defective  documentation  for a  Mortgage  Loan is
         remedied prior to the first  Distribution  Date,  the amount  deposited
         with the Trustee on account  thereof  shall be returned to the Company.
         If the incomplete or defective documentation for a Mortgage Loan is not
         remedied  prior to the first  Distribution  Date,  the  amount  will be
         applied in payment of the  Securities and the Mortgage Loan released to
         the Company.

         7. Reimbursement of Expenses. If for any reason other than a default by
the  Underwriters  in their  obligations  under  the  Agreement  the sale of the
Underwritten  Securities provided for herein is not consummated,  the Company or
the Master  Servicer will reimburse the  Underwriters  severally upon demand for
all  out-of-pocket  expenses  (including  reasonable fees and  disbursements  of
counsel) that shall have been  reasonably  incurred by them in  connection  with
their  investigation,  the  preparation  to  market  and  the  marketing  of the
Securities,  or in contemplation of the performance by them of their obligations
under the Agreement.

         8.  Indemnification  and Contribution.  (a) The Company indemnifies and
holds  harmless  each  Underwriter  and each  person,  if any,  who controls any
Underwriter  within  the  meaning  of Section 15 of the Act or Section 20 of the
Exchange Act as follows:

                           (i)  against any and all  losses,  claims,  expenses,
                  damages  or  liabilities,  joint or  several,  to  which  such
                  Underwriter  or such  controlling  person may  become  subject
                  under the Act, the Exchange Act or otherwise,  insofar as such
                  losses,  claims, damages or liabilities (or actions in respect
                  thereof)  arise out of or are based upon any untrue  statement
                  or alleged untrue  statement of any material fact contained in
                  (y) the Registration Statement,  the Final Prospectus,  or any
                  amendment or supplement  thereto,  or any related  Preliminary
                  Final   Prospectus,   or  (z)  the  Collateral   Term  Sheets,
                  Structural Term Sheets or Computational Materials (but only to
                  the extent the underlying  information  related to such untrue
                  statement  or  alleged  untrue  statement  arises out of or is
                  based upon Company Information (as defined below) that was not
                  superseded  or  corrected by delivery to the  Underwriters  of
                  corrected written or electronic information, or for which the

                                                     - 16 -
April 1997 Underwriting Agreement Standard Provisions                                   

<PAGE>



                  Company  provided  written  notice  of an  error  or  material
                  omission  prior  to  the  confirmation  of  the  sale  of  the
                  applicable  Underwritten  Securities)  or arise out of, or are
                  based upon, the omission or alleged  omission to state therein
                  a material fact required to be stated  therein or necessary to
                  make the statements therein not misleading; and will reimburse
                  each  Underwriter  and each such  controlling  person  for any
                  legal  or  other   expenses   reasonably   incurred   by  such
                  Underwriter  or such  controlling  person in  connection  with
                  investigating  or  defending  any such  loss,  claim,  damage,
                  liability or action as such expenses are  incurred;  provided,
                  however,  that (A) the Company  will not be liable in any such
                  case to the  extent  that  any such  loss,  claim,  damage  or
                  liability  arises out of or is based upon an untrue  statement
                  or omission, or alleged untrue statement or omission,  made in
                  any of such documents in reliance upon and in conformity  with
                  written   information   furnished   to  the   Company   by  an
                  Underwriter,  specifically  for use therein  and  constituting
                  Underwriting  Information  (as  defined  below),  and (B) such
                  indemnity  solely  with  respect  to  any  Preliminary   Final
                  Prospectus  shall not inure to the benefit of any  Underwriter
                  (or any person  controlling  such  Underwriter)  from whom the
                  person  asserting  any such loss,  claim,  damage or liability
                  purchased the Securities which are the subject thereof if such
                  person did not receive a copy of the Final  Prospectus (or the
                  Final  Prospectus  as amended or  supplemented,  excluding any
                  documents  incorporated  therein by  reference) at or prior to
                  the confirmation of the sale of such Securities to such person
                  in any case where such delivery is required by the Act and the
                  untrue  statement or omission of a material fact  contained in
                  such  Preliminary  Final Prospectus was corrected in the Final
                  Prospectus   (or  the   Final   Prospectus   as   amended   or
                  supplemented,  excluding any documents incorporated therein by
                  reference);

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

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

As used  herein,  (i) the  term  "Company  Information"  means  the  information
furnished  to the  Underwriters  by or on behalf of the  Company  regarding  the
Company or the Mortgage Loans and (ii) the term "Underwriting Information" means
the  information  (a) in the portion of the Final  Prospectus  constituting  the
prospectus  supplement  set  forth  under  the  heading  "Underwriting"  and the
statements regarding the Underwriters'  intention to make a secondary market and
sales to investors in negotiated  transactions and, if applicable,  to engage in
certain  transactions  to stabilize,  maintain or affect the market price of the
Underwritten Securities and (b) contained in Collateral Term Sheets,  Structural
Term Sheets or  Computational  Materials to the extent such information does not
constitute, does not arise out of and is not based upon Company Information.

         This  indemnity  will be in addition to any liability  that the Company
may otherwise have.

                  (b) Each Underwriter agrees to indemnify and hold harmless the
         Company, each of its directors, each of the Company's officers who have
         signed the Registration Statement and each person, if any, who controls
         the Company within the meaning of the Act or the Exchange Act,  against
         any and all losses, claims,  expenses,  damages or liabilities to which
         the Company or any such  director,  officer or  controlling  person may
         become subject,  under the Act, the Exchange Act or otherwise,  insofar
         as such losses, claims, damages or liabilities,  (or actions in respect
         thereof) arise out of or are based upon any untrue statement or alleged
         untrue statement of any material fact contained in (y) the Registration

                                                     - 17 -
April 1997 Underwriting Agreement Standard Provisions                                   

<PAGE>



         Statement, the Final Prospectus or any amendment or supplement thereto,
         or any related Preliminary Final Prospectus, or (z) the Collateral Term
         Sheets,  Structural Term Sheets or Computational  Materials  (except to
         the extent the underlying information relating to such untrue statement
         or alleged  untrue  statement  constitutes,  arises out of, or is based
         upon  Company  Information),  or arise out of, or are based  upon,  the
         omission  or the  alleged  omission  to state  therein a material  fact
         required  to be stated  therein  or  necessary  to make the  statements
         therein not  misleading,  in each case to the  extent,  but only to the
         extent,  that such untrue  statement  or alleged  untrue  statement  or
         omission  or  alleged  omission  was  made  in  reliance  upon  and  in
         conformity   with   written   information   constituting   Underwriting
         Information  furnished to the Company by such Underwriter  specifically
         for use  therein;  and will  reimburse  any  legal  or  other  expenses
         reasonably  incurred  by the Company or any such  director,  officer or
         controlling  person in connection with  investigating  or defending any
         such loss, claim, damage, liability or action. This indemnity agreement
         will  be in  addition  to  any  liability  that  such  Underwriter  may
         otherwise have.

                  (c) Promptly after receipt by an indemnified  party under this
         Section 8 of notice of the commencement of any action, such indemnified
         party  will,  if a claim in respect  thereof is to be made  against the
         indemnifying  party under this Section 8, notify the indemnifying party
         of  the  commencement  thereof;  but  the  omission  so to  notify  the
         indemnifying  party will not relieve it from any liability  that it may
         have to any  indemnified  party otherwise than under this Section 8. In
         case any such action is brought against any indemnified  party,  and it
         notifies  the  indemnifying  party  of the  commencement  thereof,  the
         indemnifying party will be entitled to participate therein, and, to the
         extent that it may elect by written  notice  delivered  promptly to the
         indemnified  party  after  receiving  the  aforesaid  notice  from such
         indemnified party,  jointly with any other indemnifying party similarly
         notified,  to assume (at its own  expense)  the defense  thereof,  with
         counsel  satisfactory to such indemnified  party (who shall not, except
         with  the  consent  of  the  indemnified   party,  be  counsel  to  the
         indemnifying  party) to represent the indemnified party in such action;
         provided  that, if the  defendants in any such action  include both the
         indemnified party and the indemnifying  party and the indemnified party
         or  parties  shall  have  concluded  that  there may be legal  defenses
         available  to it or them and/or  other  indemnified  parties  which are
         different  from or  additional  to those  available to the  indemnified
         party, the indemnified  party or parties shall have the right to select
         separate  counsel  in the  defense  of such  action  on  behalf of such
         indemnified  party  or  parties.   Upon  receipt  of  notice  from  the
         indemnifying  party to such  indemnified  party of its  election  so to
         assume the defense of such action and approval by the indemnified party
         of the selected counsel,  and, after notice from the indemnifying party
         to such indemnified party under this Section 8, such indemnifying party
         shall  not be  liable  for any  legal  or other  expenses  subsequently
         incurred  by such  indemnified  party in  connection  with the  defense
         thereof other than  reasonable  costs of  investigation  unless (i) the
         indemnified  party  shall  have  employed  separate  legal  counsel  in
         connection  with the assertion of legal defenses in accordance with the
         proviso to the next preceding  sentence (it being understood,  however,
         that the  indemnifying  party  shall not be liable for the  expenses of
         more than one separate  counsel,  approved by any indemnified  party in
         the case of subsection (a) above,  representing the indemnified parties
         under such  subparagraph (a) who are parties to such action),  (ii) the
         indemnifying party shall not have employed counsel  satisfactory to the
         indemnified   party  to  represent  the  indemnified   party  within  a
         reasonable time after notice of commencement of the action or (iii) the
         indemnifying  party has  authorized  the  employment of counsel for the
         indemnified  party at the expense of the  indemnifying  party (it being
         understood  that if clause (i) or (iii) is  applicable,  such liability
         shall be only in respect of the counsel  referred to in such clause (i)
         or (iii)).

                  (d) If the  indemnification  provided for in this Section 8 is
         unavailable to hold harmless an indemnified  party under subsection (a)
         or (b) above in respect of any losses,  claims,  damages or liabilities
         (or  actions  in  respect  thereof)  referred  to  herein,   then  each
         indemnifying  party shall  contribute  to the amount paid or payable by
         such indemnified party as a result of such losses,  claims,  damages or
         liabilities  (or actions in respect  thereof) in such  proportion as is
         appropriate to reflect the relative benefits received by the Company on
         the one hand and the Underwriters on the other from the offering of the
         Underwritten  Securities to which such loss, claim, damage or liability
         (or action in respect  thereof)  relates.  If, however,  the allocation
         provided by the  immediately  preceding  sentence is not  permitted  by
         applicable law or if the

                                                     - 18 -
April 1997 Underwriting Agreement Standard Provisions                                   

<PAGE>



         indemnified  party failed to give the notice required under  subsection
         (c) above, then each indemnifying party shall contribute to such amount
         paid or  payable by such  indemnified  party in such  proportion  as is
         appropriate  to reflect not only such  relative  benefits  but also the
         relative fault of the Company on the one hand the  Underwriters  on the
         other in connection  with the statements or omissions which resulted in
         such  losses,  claims,  damages or  liabilities  (or actions in respect
         thereof), as well as any other relevant equitable  considerations.  The
         relative  benefits  received  by  the  Company  on  the  one  hand  and
         Underwriters  on the other shall be deemed to be in the same proportion
         as  the  total  net  proceeds  from  such  offering  (before  deducting
         expenses)  received  by the  Company  bear  to the  total  underwriting
         discounts and commissions  received by the  Underwriters.  The relative
         fault shall be determined by reference to, among other things,  whether
         the  untrue or alleged  untrue  statement  of a  material  facts or the
         omission  or  alleged  omission  to state a  material  fact  relates to
         information supplied by the Company on the one hand or the Underwriters
         on the other and the parties'  relative  intent,  knowledge,  access to
         information  and  opportunity  to correct or prevent such  statement or
         omission.  The Company and the Underwriters  agree that it would not be
         just and equitable if contribution pursuant to this subsection (d) were
         determined by pro rata  allocation or by any other method of allocation
         which does not take account of the equitable considerations referred to
         above  in  this  subsection  (d).  The  amount  paid or  payable  by an
         indemnified  party  as a  result  of the  losses,  claims,  damages  or
         liabilities (or actions in respect  thereof)  referred to above in this
         subsection  (d) shall be deemed to include any legal or other  expenses
         reasonably  incurred  by such  indemnified  party  in  connection  with
         investigating  or  defending  any such  action or claim  subject to the
         limitations  set forth in  subsection  (c) above.  Notwithstanding  the
         provisions  of this  subsection  (d),  the  Underwriters  shall  not be
         required to contribute  any amount in excess of the amount by which the
         total  price at which  the  Underwritten  Securities  underwritten  and
         distributed  to the public  exceeds the amount of any damages which the
         Underwriters  have  otherwise paid or been required or become liable to
         pay by reason of such untrue or alleged untrue statement or omission or
         alleged  omission.  No person  guilty of  fraudulent  misrepresentation
         (within the  meaning of Section  11(f) of the Act) shall be entitled to
         contribution  from any  person  who was not  guilty of such  fraudulent
         misrepresentation.  The obligation of any Underwriter  pursuant to this
         subsection  (d)  shall  be  several  in  proportion  to its  respective
         underwriting obligations and not joint.

         9. Default by an  Underwriter.  If any one or more  Underwriters  shall
fail to purchase  and pay for any of the  Securities  of any Class  agreed to be
purchased by such  Underwriter  or  Underwriters  under the  Agreement  and such
failure to purchase  shall  constitute  a default in the  performance  of its or
their  obligations  under the  Agreement,  the remaining  Underwriters  shall be
obligated severally to take up and pay for (in the respective  proportions which
the portion of the Securities of such Class set forth opposite their names in an
attachment  to the  Underwriting  Agreement  bears to the  aggregate  amount  of
Securities  of  such  Class  set  forth  opposite  the  names  of the  remaining
Underwriters)  the Securities of such Class which the defaulting  Underwriter or
Underwriters agreed but failed to purchase; provided, however, that in the event
that the amount of Securities of such Class which the defaulting  Underwriter or
Underwriters  agreed but failed to purchase  shall  exceed 10% of the  aggregate
amount of  Securities  of such Class as set forth in the Final  Prospectus,  the
remaining  Underwriters  shall have the right to purchase  all, but shall not be
under any  obligation to purchase any, of the  Securities of such Class,  and if
such  non-defaulting  Underwriters  do not purchase all the  Securities  of such
Class,  the Agreement will  terminate  without  liability to any  non-defaulting
Underwriter or the Company.  In the event of a default by any Underwriter as set
forth in this Section 9, the Closing Date for such Class of Securities  shall be
postponed for such period,  not exceeding seven days, as the Underwriters  shall
determine in order that the required changes in the  Registration  Statement and
the Final  Prospectus or in any other documents or arrangements may be effected.
Nothing  contained in the Agreement shall relieve any defaulting  Underwriter of
its liability,  if any, to the Company and any  non-defaulting  Underwriter  for
damages occasioned by its default under the Agreement.

         10. Termination.  This Agreement shall be subject to termination in the
absolute discretion of the Underwriters, by notice given to the Company prior to
or at  delivery  of and  payment  for all  Securities  if prior to such time (i)
trading in securities  generally on the New York Stock  Exchange shall have been
suspended  or limited,  or minimum  prices shall have been  established  on such
Exchange,  (ii) a banking  moratorium shall have been declared by either federal
or New York State authorities or (iii) the outbreak or escalation of hostilities
involving

                                                     - 19 -
April 1997 Underwriting Agreement Standard Provisions                                   

<PAGE>


the  United  States  or the  declaration  by the  United  States  of a  national
emergency or war, if the effect of any such event specified in this clause (iii)
in the judgment of the  Underwriters  make it  impracticable  or  inadvisable to
proceed with the public offering or the delivery of the Underwritten  Securities
on the terms and in the manner contemplated by the Prospectus Supplement.

         11.   Representations  and  Indemnities  to  Survive.   The  respective
agreements, representations, warranties, indemnities and other statements of the
Company and the Underwriters set forth in or made pursuant to the Agreement will
remain in full force and effect,  regardless of any investigation  made by or on
behalf of any  Underwriter  or the Company or any of the officers,  directors or
controlling  persons referred to in Section 8 hereof,  and will survive delivery
of and  payment  for the  Securities.  The  provisions  of this  Section  11 and
Sections  5(a)(v),  7 and 8 hereof shall survive the termination or cancellation
of the Agreement.

         12. Notices.  All communications under the Agreement will be in writing
and effective only on receipt and, if sent to the Underwriters,  will be mailed,
delivered or telegraphed  and confirmed to it at the office or offices set forth
in the  Underwriting  Agreement;  or, if sent to the  Company,  will be  mailed,
delivered or telegraphed  and confirmed to it at Riverfront  Plaza,  West Tower,
901 East Byrd Street, Richmond, Virginia 23219, Attention:
President.

         13.  Successors.  The  Agreement  will  inure to the  benefit of and be
binding upon the parties hereto and their respective successors and the officers
and directors and controlling persons referred to in Section 8 hereof, and their
successors  and assigns,  and no other person will have any right or  obligation
under the Agreement.

         14.  Applicable Law. The Agreement will be governed by and construed in
accordance  with  the  laws  of the  jurisdiction  as may  be  specified  in the
Underwriting  Agreement.  The  Agreement  may  be  executed  in  any  number  of
counterparts,  each of which shall for all  purposes be deemed to be an original
and all of which shall together constitute but one and the same instrument.

         15. Miscellaneous.  Time shall be of the essence of the Agreement.  The
Agreement supersedes all prior or contemporaneous  agreements and understandings
relating to the subject matter of the  Agreement.  Neither the Agreement nor any
term of the Agreement may be changed, waived, discharged or terminated except by
a writing signed by the party against whom  enforcement of such change,  waiver,
discharge or termination is sought.



                                                     - 20 -
April 1997 Underwriting Agreement Standard Provisions                                   
</TABLE>



                                                                     Exhibit 4.1
- -------------------------------------------------------------------------------

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



                      FINANCIAL ASSET SECURITIZATION, INC.,
                                     Seller,


                        NORTH AMERICAN MORTGAGE COMPANY,
                          Master Servicer/Loan Seller,


                                       and


                       THE FIRST NATIONAL BANK OF CHICAGO,
                                     Trustee


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

                         POOLING AND SERVICING AGREEMENT

                            Dated as of April 1, 1997

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

                        Mortgage Participation Securities

                               Series 1997-NAMC 1

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

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




<PAGE>
<TABLE>
<S> <C>


                                TABLE OF CONTENTS
                                                                                                               Page


                                    ARTICLE I

                                   DEFINITIONS

                  SECTION 1.01.     Defined Terms...............................................................  4
                           Accepted Servicing Practices.........................................................  4
                           Accrued Interest.....................................................................  4
                           Advance..............................................................................  5
                           Advance Reimbursement Amount.........................................................  5
                           Agreement............................................................................  5
                           Anniversary..........................................................................  5
                           Assignment...........................................................................  5
                           Available Distribution Amount........................................................  5
                           Bankruptcy Amount....................................................................  6
                           Bankruptcy Code......................................................................  6
                           Bankruptcy Loss......................................................................  6
                           Benefit Plan Opinion.................................................................  6
                           Book-Entry Security..................................................................  6
                           Business Day.........................................................................  6
                           Cash Liquidation.....................................................................  6
                           Class................................................................................  7
                           Class A Liquidation Amount...........................................................  7
                           Class A Percentage...................................................................  7
                           Class A Prepayment Percentage........................................................  7
                           Class A Principal Distribution Amount................................................  8
                           Class A Security.....................................................................  8
                           Class A Subaccounts..................................................................  8
                           Class A-1 Security...................................................................  8
                           Class A-2 Security...................................................................  8
                           Class A-3 Security...................................................................  8
                           Class A-4 Liquidation Amount.........................................................  8
                           Class A-4 Percentage.................................................................  9
                           Class A-4 Prepayment Percentage......................................................  9
                           Class A-4 Principal Distribution Amount..............................................  9
                           Class A-4 Security...................................................................  9
                           Class B Group I Loan Group Component Balance.........................................  9
                           Class B Group II Loan Group Component Balance........................................  9
                           Class B Percentage...................................................................  9
                           Class B Subaccount................................................................... 10
                           Class B-1 Percentage................................................................. 10


                                                   -i-

<PAGE>



                           Class B-1 Security................................................................... 10
                           Class B-2 Percentage................................................................. 10
                           Class B-2 Security................................................................... 10
                           Class B-3 Percentage................................................................. 10
                           Class B-3 Security................................................................... 10
                           Class B-4 Percentage................................................................. 11
                           Class B-4 Security................................................................... 11
                           Class B-5 Percentage................................................................. 11
                           Class B-5 Security................................................................... 11
                           Class B-6 Percentage................................................................. 11
                           Class B-6 Security................................................................... 11
                           Class FX Security.................................................................... 12
                           Class FX Subaccount.................................................................. 12
                           Class FXA Liquidation Amount......................................................... 12
                           Class FXA Percentage................................................................. 12
                           Class FXA Prepayment Percentage...................................................... 12
                           Class FXA Security................................................................... 13
                           Class FXA Subaccounts................................................................ 13
                           Class FXA-1 Security................................................................. 13
                           Class FXA-2 Liquidation Amount....................................................... 13
                           Class FXA-2 Percentage............................................................... 14
                           Class FXA-2 Prepayment Percentage.................................................... 14
                           Class FXA-2 Principal Distribution Amount............................................ 14
                           Class FXA-2 Security................................................................. 14
                           Class FXA-3 Security................................................................. 14
                           Class FXA-4 Security................................................................. 14
                           Class FXA-5 Security................................................................. 14
                           Class FXA-6 Security................................................................. 15
                           Class FXA-7 Security................................................................. 15
                           Class FXA-8 Security................................................................. 15
                           Class FXA-9 Notional Amount.......................................................... 15
                           Class FXA-9 Security................................................................. 15
                           Class FXP Distribution Amount........................................................ 15
                           Class FXS Notional Amount............................................................ 16
                           Class FXS Pool Strip Rate............................................................ 16
                           Class FXS Security................................................................... 16
                           Class II Security.................................................................... 16
                           Class II Subaccount.................................................................. 16
                           Class P Distribution Amount.......................................................... 16
                           Class P Security..................................................................... 16
                           Class R Security..................................................................... 17
                           Class RP Security.................................................................... 17
                           Class S Notional Amount.............................................................. 17
                           Class S Pool Strip Rate.............................................................. 17


                                                   -ii-

<PAGE>



                           Class S Security..................................................................... 17
                           Closing Date......................................................................... 17
                           Code................................................................................. 17
                           Collateral Value..................................................................... 17
                           Corporate Trust Office............................................................... 18
                           Corresponding Class.................................................................. 18
                           Credit Support Depletion Date........................................................ 18
                           Curtailment.......................................................................... 18
                           Custodial Account.................................................................... 18
                           Cut-off Date......................................................................... 18
                           Debt Service Reduction............................................................... 18
                           Deficient Valuation.................................................................. 18
                           Definitive Security.................................................................. 19
                           Depository........................................................................... 19
                           Depository Participant............................................................... 19
                           Determination Date................................................................... 19
                           Discount Fraction.................................................................... 19
                           Discount Mortgage Loan............................................................... 19
                           Disqualified Organization............................................................ 19
                           Distribution Date.................................................................... 20
                           DLJMCI............................................................................... 20
                           Due Date............................................................................. 20
                           Due Period........................................................................... 20
                           Eligible Account..................................................................... 20
                           Event of Default..................................................................... 20
                           Excess Bankruptcy Loss............................................................... 20
                           Excess Fraud Loss.................................................................... 20
                           Excess Proceeds...................................................................... 21
                           Excess Proceeds Account.............................................................. 21
                           Excess Special Hazard Loss........................................................... 21
                           Exemption............................................................................ 21
                           Extraordinary Events................................................................. 21
                           Extraordinary Losses................................................................. 22
                           FDIC................................................................................. 22
                           FHLMC................................................................................ 22
                           Fitch................................................................................ 22
                           FNMA................................................................................. 22
                           FNMA Guides.......................................................................... 22
                           Fraud Loss Amount.................................................................... 22
                           Fraud Losses......................................................................... 22
                           Funding Date......................................................................... 22
                           Group I Discount Mortgage Loan....................................................... 22
                           Group I Mortgage Loan................................................................ 22
                           Group I Premium Mortgage Loan........................................................ 23


                                                  -iii-

<PAGE>



                           Group I Subordinate Percentage....................................................... 23
                           Group I Subordinate Prepayment Percentage............................................ 23
                           Group II Discount Mortgage Loan...................................................... 23
                           Group II Mortgage Loan............................................................... 23
                           Group II Premium Mortgage Loan....................................................... 23
                           Group II Subordinate Percentage...................................................... 23
                           Group II Subordinate Prepayment Percentage........................................... 23
                           Initial Purchaser.................................................................... 23
                           Initial Security Principal Balance................................................... 23
                           Insurance Policy..................................................................... 23
                           Insurance Proceeds................................................................... 23
                           Interest Accrual Period.............................................................. 23
                           Issuing REMIC........................................................................ 24
                           Late Collections..................................................................... 24
                           LIBOR................................................................................ 24
                           LIBOR Determination Date............................................................. 25
                           Liquidated Loan...................................................................... 25
                           Liquidation Principal................................................................ 25
                           Liquidation Proceeds................................................................. 25
                           Loan Group........................................................................... 26
                           Loan Seller.......................................................................... 26
                           Loan-to-Value Ratio.................................................................. 26
                           Lockout Percentage................................................................... 26
                           Master Servicer...................................................................... 26
                           Monthly Payment...................................................................... 26
                           Mortgage............................................................................. 26
                           Mortgage File........................................................................ 26
                           Mortgage Loan........................................................................ 26
                           Mortgage Loan Purchase Agreements.................................................... 26
                           Mortgage Loan Schedule............................................................... 27
                           Mortgage Note........................................................................ 28
                           Mortgage Rate........................................................................ 28
                           Mortgaged Property................................................................... 28
                           Mortgagor............................................................................ 28
                           Net Mortgage Rate.................................................................... 28
                           Non-Discount Mortgage Loan........................................................... 28
                           Nonrecoverable Advance............................................................... 28
                           Non-United States Person............................................................. 28
                           Notional Amount...................................................................... 29
                           Officers' Certificate................................................................ 29
                           Opinion of Counsel................................................................... 29
                           OTS.................................................................................. 29
                           Outstanding Mortgage Loan............................................................ 29
                           Overcollateralized................................................................... 29


                                                   -iv-

<PAGE>



                           Ownership Interest................................................................... 29
                           Pass-Through Rate.................................................................... 29
                           Payoff............................................................................... 30
                           Payoff Period........................................................................ 30
                           Percentage Interest.................................................................. 30
                           Permitted Encumbrances............................................................... 30
                           Permitted Instruments................................................................ 30
                           Permitted Transferee................................................................. 31
                           Person............................................................................... 31
                           Pooling REMIC........................................................................ 32
                           Prepayment Assumption................................................................ 32
                           Prepaid Monthly Payment.............................................................. 32
                           Prepayment Interest Shortfall........................................................ 32
                           Prepayment Period.................................................................... 32
                           Primary Hazard Insurance Policy...................................................... 32
                           Primary Mortgage Insurance Policy.................................................... 32
                           Principal Only Security.............................................................. 32
                           Principal Payment Amount............................................................. 32
                           Principal Prepayment................................................................. 32
                           Principal Prepayment Amount.......................................................... 33
                           Pro Rata Allocation.................................................................. 33
                           Purchase Price....................................................................... 33
                           Qualified Mortgage Insurer........................................................... 33
                           Rating Agency........................................................................ 33
                           Realized Loss........................................................................ 34
                           Record Date.......................................................................... 34
                           Reference Bank....................................................................... 34
                           Regular Security..................................................................... 34
                           REMIC................................................................................ 34
                           REMIC Provisions..................................................................... 34
                           Remittance Report.................................................................... 34
                           REO Acquisition...................................................................... 34
                           REO Disposition...................................................................... 35
                           REO Imputed Interest................................................................. 35
                           REO Proceeds......................................................................... 35
                           REO Property......................................................................... 35
                           Request for Release.................................................................. 35
                           Residual Security.................................................................... 35
                           Responsible Officer.................................................................. 35
                           Rule 144A............................................................................ 35
                           Security............................................................................. 35
                           Security Account..................................................................... 36
                           Security Account Deposit Date........................................................ 36
                           Security Distribution Amount......................................................... 36


                                                   -v-

<PAGE>



                           Security Owner....................................................................... 36
                           Security Principal Balance........................................................... 36
                           Security Register.................................................................... 38
                           Security Registrar................................................................... 38
                           Securityholder....................................................................... 38
                           Seller............................................................................... 38
                           Senior Percentage.................................................................... 38
                           Senior Security...................................................................... 39
                           Servicing Account.................................................................... 39
                           Servicing Advances................................................................... 39
                           Servicing Fee........................................................................ 39
                           Servicing Fee Rate................................................................... 39
                           Servicing Officer.................................................................... 39
                           Servicing Transfer................................................................... 39
                           Single Security...................................................................... 39
                           Special Hazard Amount................................................................ 40
                           Special Hazard Loss.................................................................. 40
                           Standard & Poor's.................................................................... 40
                           Startup Day.......................................................................... 40
                           Stated Principal Balance............................................................. 40
                           Step Down Percentage................................................................. 40
                           Strip Security....................................................................... 41
                           Subaccount........................................................................... 41
                           Subaccount Distribution Amount....................................................... 41
                           Subaccount Principal Balance......................................................... 41
                           Subordinate Liquidation Amount....................................................... 41
                           Subordinate Percentage............................................................... 41
                           Subordinate Principal Distribution Amount............................................ 41
                           Subordinate Security................................................................. 42
                           Sub-Servicer......................................................................... 42
                           Sub-Servicer Remittance Date......................................................... 42
                           Sub-Servicing Account................................................................ 42
                           Sub-Servicing Agreement.............................................................. 42
                           Tax Returns.......................................................................... 42
                           Transfer............................................................................. 43
                           Transferor........................................................................... 43
                           Trust................................................................................ 43
                           Trust Fund........................................................................... 43
                           Trustee.............................................................................. 43
                           Undercollateralized.................................................................. 43
                           Uninsured Cause...................................................................... 43
                           United States Person................................................................. 43
                           Voting Rights........................................................................ 44



                                                   -vi-

<PAGE>



                                   ARTICLE II

                          CONVEYANCE OF MORTGAGE LOANS;
                         ORIGINAL ISSUANCE OF SECURITIES

                  SECTION 2.01.     Conveyance of Mortgage Loans................................................ 45
                  SECTION 2.02.     Acceptance of the Trust Fund by the Trustee................................. 48
                  SECTION 2.03.     Representations, Warranties and Covenants of the Master
                                    Servicer and the Seller..................................................... 50
                  SECTION 2.04.     Representations and Warranties of the Loan Seller........................... 52
                  SECTION 2.05.     Issuance of Securities Evidencing Interests in the Trust
                                    Fund........................................................................ 63

                                   ARTICLE III

                          ADMINISTRATION AND SERVICING
                                OF THE TRUST FUND

                  SECTION 3.01.     Master Servicer to Act as Master Servicer................................... 64
                  SECTION 3.02.     Sub-Servicing Agreements Between Master Servicer and
                                    Sub-Servicers............................................................... 65
                  SECTION 3.03.     Successor Sub-Servicers..................................................... 66
                  SECTION 3.04.     Liability of the Master Servicer............................................ 66
                  SECTION 3.05.     No Contractual Relationship Between Sub-Servicers and
                                    Trustee or Securityholders.................................................. 66
                  SECTION 3.06.     Assumption or Termination of Sub-Servicing Agreements
                                    by Trustee.................................................................. 67
                  SECTION 3.07.     Collection of Certain Mortgage Loan Payments................................ 67
                  SECTION 3.08.     Sub-Servicing Accounts...................................................... 68
                  SECTION 3.09.     Collection of Taxes, Assessments and Similar Items;
                                    Servicing Accounts.......................................................... 68
                  SECTION 3.10.     Custodial Account........................................................... 69
                  SECTION 3.11.     Permitted Withdrawals From the Custodial Account............................ 70
                  SECTION 3.12.     Permitted Instruments....................................................... 71
                  SECTION 3.13.     Maintenance of Primary Hazard Insurance..................................... 71
                  SECTION 3.14.     Enforcement of Due-on-Sale Clauses; Assumption
                                    Agreements.................................................................. 72
                  SECTION 3.15.     Realization Upon Defaulted Mortgage Loans................................... 73
                  SECTION 3.16.     Trustee to Cooperate; Release of Mortgage Files............................. 74
                  SECTION 3.17.     Servicing Compensation...................................................... 76
                  SECTION 3.18.     Maintenance of Certain Servicing Policies................................... 76
                  SECTION 3.19.     Annual Statement as to Compliance........................................... 76
                  SECTION 3.20.     Annual Independent Public Accountants' Servicing
                                    Statement................................................................... 77


                                                  -vii-

<PAGE>



                  SECTION 3.21.     Access to Certain Documentation............................................. 77
                  SECTION 3.22.     Title, Conservation and Disposition of REO Property......................... 78
                  SECTION 3.23.     Additional Obligations of the Master Servicer............................... 80
                  SECTION 3.24.     Excess Proceeds Account..................................................... 81

                                   ARTICLE IV

                           PAYMENTS TO SECURITYHOLDERS

                  SECTION 4.01.     Security Account; Distributions............................................. 84
                  SECTION 4.02.     Statements to Securityholders............................................... 95
                  SECTION 4.03.     Remittance Reports; Advances by the Master Servicer......................... 98
                  SECTION 4.04.     Allocation of Realized Losses...............................................100
                  SECTION 4.05.     Information Reports to be Filed by the Master Servicer......................101
                  SECTION 4.06.     Compliance with Withholding Requirements....................................101

                                    ARTICLE V

                                 THE SECURITIES

                  SECTION 5.01.     The Securities..............................................................102
                  SECTION 5.02.     Registration of Transfer and Exchange of Securities.........................104
                  SECTION 5.03.     Mutilated, Destroyed, Lost or Stolen Securities.............................109
                  SECTION 5.04.     Persons Deemed Owners.......................................................109

                                   ARTICLE VI

                       THE SELLER AND THE MASTER SERVICER

                  SECTION 6.01.     Liability of the Seller and the Master Servicer.............................110
                  SECTION 6.02.     Merger, Consolidation or Conversion of the Seller or the
                                    Master Servicer.............................................................110
                  SECTION 6.03.     Limitation on Liability of the Seller, the Master Servicer
                                    and Others..................................................................110
                  SECTION 6.04.     Limitation on Resignation of the Master Servicer............................111

                                   ARTICLE VII

                                     DEFAULT

                  SECTION 7.01.     Events of Default...........................................................113
                  SECTION 7.02.     Trustee to Act; Appointment of Successor....................................115
                  SECTION 7.03.     Notification to Securityholders.............................................116
                  SECTION 7.04.     Waiver of Events of Default.................................................116


                                                  -viii-

<PAGE>




                                  ARTICLE VIII

                             CONCERNING THE TRUSTEE

                  SECTION 8.01.     Duties of Trustee...........................................................117
                  SECTION 8.02.     Certain Matters Affecting the Trustee.......................................118
                  SECTION 8.03.     Trustee Not Liable for Securities or Mortgage Loans.........................119
                  SECTION 8.04.     Trustee May Own Securities..................................................120
                  SECTION 8.05.     Master Servicer to Pay Trustee's Fees.......................................120
                  SECTION 8.06.     Eligibility Requirements for Trustee........................................120
                  SECTION 8.07.     Resignation and Removal of the Trustee......................................121
                  SECTION 8.08.     Successor Trustee...........................................................122
                  SECTION 8.09.     Merger or Consolidation of Trustee..........................................122
                  SECTION 8.10.     Appointment of Co-Trustee or Separate Trustee...............................123

                                   ARTICLE IX

                                   TERMINATION

                  SECTION 9.01.     Termination Upon Repurchase or Liquidation of All
                                    Mortgage Loans..............................................................125
                  SECTION 9.02.     Additional Termination Requirements.........................................127

                                    ARTICLE X

                                REMIC PROVISIONS

                  SECTION 10.01.    REMIC Administration........................................................128
                  SECTION 10.02.    Prohibited Transactions and Activities......................................131
                  SECTION 10.03.    Master Servicer and Trustee Indemnification.................................131

                                   ARTICLE XI

                            MISCELLANEOUS PROVISIONS

                  SECTION 11.01.    Amendment...................................................................133
                  SECTION 11.02.    Recordation of Agreement; Counterparts......................................134
                  SECTION 11.03.    Limitation on Rights of Securityholders.....................................135
                  SECTION 11.04.    Governing Law...............................................................135
                  SECTION 11.05.    Notices.....................................................................136
                  SECTION 11.06.    Severability of Provisions..................................................136
                  SECTION 11.07.    Successors and Assigns; Third Party Beneficiary.............................136
                  SECTION 11.08.    Article and Section Headings................................................136
                  SECTION 11.09.    Notice to Rating Agencies and Securityholder................................137


                                                   -ix-

<PAGE>



                                    EXHIBITS

         Exhibit A         Form of Senior Security
         Exhibit B-1       Form of Class B Security
         Exhibit B-2       Form of Residual Security
         Exhibit C         Form of Trustee Initial Certification
         Exhibit D         Form of Trustee Final Certification
         Exhibit E         [Reserved]
         Exhibit F-1       Form of Request for Release
         Exhibit F-2       Form of Request for Release for Mortgage Loans Paid in Full
         Exhibit G-1       Form of Investor Representation Letter
         Exhibit G-2       Form of Transferor Representation Letter
         Exhibit G-3       Transferee Affidavit and Agreement
         Exhibit G-4       Transferor Certificate
         Exhibit G-5       Form of Investor Representation Letter for Insurance
                   Companies/Bank Collective Investment Funds
         Exhibit H         Form of Rule 144A Investment Representation
         Exhibit I         Mortgage Loan Schedule
         Exhibit J         Schedule of Discount Fractions
         Exhibit K         Loan Data Requirements - Monthly Data


                                       -x-
</TABLE>

<PAGE>



                  This Pooling and Servicing  Agreement,  dated and effective as
of April 1, 1997,  among  Financial Asset  Securitization,  Inc., as Seller (the
"Seller"),  North  American  Mortgage  Company,  as  Master  Servicer  (in  such
capacity,  the "Master  Servicer"),  and as Loan Seller (in such  capacity,  the
"Loan  Seller")  and  The  First  National  Bank of  Chicago,  as  Trustee  (the
"Trustee").

                             PRELIMINARY STATEMENT:

         The  Seller   intends  to  sell   mortgage   participation   securities
(collectively,  the  "Securities"),  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 Trustee will
cause an  election  to be made to treat  the  entire  segregated  pool of assets
subject to this  Agreement  (including  the  Mortgage  Loans) as two real estate
mortgage  investment  conduits (each a "REMIC") for federal income tax purposes,
consisting  of a "lower tier" or "pooling"  REMIC (the  "Pooling  REMIC") and an
"upper tier" or "issuing"  REMIC (the  "Issuing  REMIC").  The Class FXS,  Class
FXA-1,  Class FXA-2,  Class FXA-3,  Class FXA-4, Class FXA-5, Class FXA-6, Class
FXA-7, Class FXA-8, Class FXA-9, Class FXP, Class S, Class A-1, Class A-2, Class
A-3,  Class A-4,  Class P, Class B-1, Class B-2, Class B-3, Class B-4, Class B-5
and Class B-6 Securities will represent  ownership of the "regular interests" in
the Issuing  REMIC,  the Class RP  Securities  will  represent  ownership of the
"residual  interest"  in the  Pooling  REMIC  and the  Class R  Securities  will
represent ownership of the "residual interests" in the Issuing REMIC.



                                       -1-

<PAGE>



         The  following  table sets forth the  designation,  Pass-Through  Rate,
Initial Security  Principal Balance and the initial percentage of the Trust Fund
(as defined herein) for each Class of Securities comprising the interests in the
Trust Fund created hereunder.
<TABLE>
<CAPTION>
<S> <C>
                                                                                         AGGREGATE INITIAL
                                                            PASS-                       SECURITY PRINCIPAL
                                                           THROUGH                          BALANCE OR
DESIGNATION                   TYPE                          RATE                          NOTIONAL AMOUNT

Class FXS                  Interest Only                   7.75%                           $ 9,750,681
Class FXA-1                Senior                          6.90%                            15,058,594
Class FXA-2                Senior                          7.75%                            20,500,000
Class FXA-3                Senior                          7.35%                            11,623,696
Class FXA-4                Senior                          7.50%                            13,200,375
Class FXA-5                Senior                          7.75%                             5,125,000
Class FXA-6                Senior                          7.75%                             4,001,000
Class FXA-7                Senior                          7.75%                             1,000,000
Class FXA-8                Floater                        Variable(1)                       27,665,835
Class FXA-9                Inverse Floater                Variable(2)                       27,665,835
Class FXP                  Principal Only                  0.00%                                81,389
Class S                    Interest Only                   7.75%                             1,201,718
Class A-1                  Senior                          7.75%                            43,444,391
Class A-2                  Senior                          7.75%                             6,962,000
Class A-3                  Senior                          7.75%                             1,951,000
Class A-4                  Senior                          7.75%                            13,700,000
Class P                    Principal Only                  0.00%                             1,087,731
Class B-1                  Subordinate                     7.75%                             5,190,778
Class B-2                  Subordinate                     7.75%                             2,111,503
Class B-3                  Subordinate                     7.75%                             1,319,689
Class B-4                  Subordinate                     7.75%                               791,813
Class B-5                  Subordinate                     7.75%                               439,897
Class B-6                  Subordinate                     7.75%                               703,835
Class RP                   Residual                        7.75%                                    25
Class R                    Residual                        7.75%                                    25
</TABLE>

(1) The  Pass-Through  Rate for the Class  FXA-8  Securities  will be equal to a
variable  per  annum  rate  equal to LIBOR  plus  0.45%,  subject  to a  maximum
Pass-Through  Rate of 8.50% per annum.  The  Pass-Through  Rate for the  initial
Distribution Date shall be 5.95%.

(2) The  Pass-Through  Rate for the Class  FXA-9  Securities  will be equal to a
variable per annum rate equal to (i) 8.05% minus (ii) LIBOR subject to a minimum
Pass-Through  Rate of 0.00% per annum.  The  Pass-Through  Rate for the  initial
Distribution Date shall be 2.55%.

                  As of the Cut-off Date,  the Mortgage  Loans have an aggregate
Stated Principal Balance equal to $175,958,578.



                                       -2-

<PAGE>



                  The following table sets forth the  designation,  Pass-Through
Rates,  Initial  Subaccount  Principal  Balances  and  Corresponding  Classes of
Securities for the  Subaccounts,  which  represent the regular  interests in the
Pooling REMIC (the "Pooling REMIC Regular Interests").
<TABLE>
<CAPTION>

                                                      AGGREGATE INITIAL
                                 PASS-               SECURITY PRINCIPAL              CORRESPONDING
                                THROUGH                  BALANCES OR                 CLASS(ES) OF
DESIGNATION                      RATE                 NOTIONAL AMOUNTS                SECURITIES
<S> <C>
Class FXS Subaccount             7.75%                   $9,750,681                 Class FXS               
Class FXA-1 Subaccount           6.90%                   15,058,594                 Class FXA-1             
Class FXA-2 Subaccount           7.75%                   20,500,000                 Class FXA-2             
Class FXA-3 Subaccount           7.35%                   11,623,696                 Class FXA-3             
Class FXA-4 Subaccount           7.50%                   13,200,375                 Class FXA-4             
Class FXA-5 Subaccount           7.75%                    5,125,000                 Class FXA-5             
Class FXA-6 Subaccount           7.75%                    4,001,000                 Class FXA-6             
Class FXA-7 Subaccount           7.75%                    1,000,000                 Class FXA-7             
Class FXA-8 Subaccount           8.50%                   27,665,835                 Class FXA-8, Class FXA-9
Class FXP Subaccount        Principal Only                   81,389                 Class FXP               
Class S Subaccount               7.75%                    1,201,718                 Class S                 
Class A-1 Subaccount             7.75%                   43,444,391                 Class A-1               
Class A-2 Subaccount             7.75%                    6,962,000                 Class A-2               
Class A-3 Subaccount             7.75%                    1,951,000                 Class A-3               
Class A-4 Subaccount             7.75%                   13,700,000                 Class A-4               
Class P Subaccount          Principal Only                1,087,731                 Class P                 
Class B-1 Subaccount             7.75%                    5,190,778                 Class B-1               
Class B-2 Subaccount             7.75%                    2,111,503                 Class B-2               
Class B-3 Subaccount             7.75%                    1,319,689                 Class B-3               
Class B-4 Subaccount             7.75%                      791,813                 Class B-4               
Class B-5 Subaccount             7.75%                      439,897                 Class B-5               
Class B-6 Subaccount             7.75%                      703,835                 Class B-6               
Class R Subaccount               7.75%                           25                 Class R                 
</TABLE>

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



                                       -3-

<PAGE>



                                    ARTICLE I

                                   DEFINITIONS

                  SECTION 1.01.     Defined Terms.

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

                  "Accepted Servicing  Practices":  With respect to any Mortgage
Loan, those mortgage servicing practices  (including  collection  procedures) of
prudent mortgage banking  institutions  which service mortgage loans of the same
type as such  Mortgage  Loan,  and which are in accordance  with FNMA  servicing
practices and procedures,  for MBS pool mortgages, as defined in the FNMA Guides
including future updates.

                  "Accrued Interest": With respect to each Distribution Date, as
to any  Security of any Class (other than the Class FXP  Securities  and Class P
Securities),  and  any  Subaccount  of any  Class  (other  than  the  Class  FXP
Subaccount  and the Class P  Subaccount)  one  month's  interest  accrued at the
related  Pass-Through  Rate  on  the  Security  Principal  Balance,   Subaccount
Principal Balance or Notional Amount,  as the case may be,  immediately prior to
such Distribution Date for the related Interest Accrual Period. Accrued Interest
will be  calculated  on the basis of a 360-day year  consisting of twelve 30-day
months.  In each  case  Accrued  Interest  on any such  Class of  Securities  or
Subaccounts, as the case may be, will be reduced by the amount of (i) Prepayment
Interest  Shortfalls,  if any,  which are not  covered by payments by the Master
Servicer pursuant to Section 3.23 with respect to such  Distribution  Date, (ii)
the interest  portion  (adjusted to the Net  Mortgage  Rate) of Realized  Losses
(including Excess Special Hazard Losses,  Excess Fraud Losses, Excess Bankruptcy
Losses  and  Extraordinary  Losses),  not  allocated  solely to the  Subordinate
Securities  pursuant to Section  4.04,  (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
ultimately constituted Excess Special Hazard Losses, Excess Fraud Losses, Excess
Bankruptcy Losses or Extraordinary  Losses, and (iv) any interest shortfalls due
to 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,  pro rata in  proportion  to their
respective  amounts of Accrued  Interest  which would have resulted  absent such
reductions.  In  addition to that  portion of the  reductions  described  in the
preceding  sentence that are allocated to the  Subordinate  Securities,  Accrued
Interest on the Subordinate  Securities will be reduced by the interest  portion
(adjusted to the Net Mortgage  Rate) of the portion of Realized  Losses that are
allocated  solely to the  Subordinate  Securities  as  applicable,  pursuant  to
Section 4.04 and any such  reduction  shall be  allocated  to the  Corresponding
Classes of Subaccounts.




                                       -4-

<PAGE>



                  "Advance":  As to any Mortgage Loan, any Servicing  Advance or
any advance made by the Master  Servicer on any  Distribution  Date  pursuant to
Section 4.03.

                  "Advance Reimbursement Amount": For any Distribution Date, the
amount of reimbursement owed to the Master Servicer for any 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.

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

                  "Anniversary": Each anniversary of April 1, 1997.

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

                  "Available   Distribution   Amount":   With   respect  to  any
Distribution  Date for each Loan Group,  for  purposes of  Distributions  on the
Securities,  an amount equal to (a) the sum of (i) the balance on deposit in the
Custodial Account relating to such Loan Group as of the close of business on the
related  Determination  Date and (ii) the  aggregate  amount of (x) any Advances
(other than Servicing  Advances)  made with respect to such Loan Group,  (y) all
required transfers pursuant to Section 3.22, which relate to such Loan Group and
(z) all amounts  required to be paid by the Master Servicer with respect to such
Loan Group  pursuant to Sections  3.13 and 3.23 by  deposits  into the  Security
Account on the immediately  preceding  Security Account Deposit Date, reduced by
(b) the sum, as of the close of business on the related  Determination  Date, of
(i) Monthly  Payments with respect to such Loan Group collected but due during a
Due Period subsequent to the Due Period relating to such Distribution Date, (ii)
all interest or other income  earned on deposits  relating to such Loan Group in
the Custodial  Account,  (iii) any other amounts  reimbursable or payable to the
Master Servicer or any  Sub-Servicer  pursuant to Section 3.11,  which relate to
such Loan  Group and (iv) any  unscheduled  payments  with  respect to such Loan
Group,   including   Insurance   Proceeds,   Liquidation   Proceeds,   Principal
Prepayments,  REO  Proceeds  and the proceeds of Mortgage  Loan  purchases  made
pursuant  to  Section  2.02,  2.04 or 3.22,  in each  case  received  after  the
Prepayment Period relating to such Distribution Date; provided, however, that if
(i)  either  the  Class  FX  Subaccounts   or  the  Class  II  Subaccounts   are
Overcollateralized,  and (ii)  either the Class FX  Subaccounts  or the Class II
Subaccounts  are  Undercollateralized,  the Available  Distribution  Amount with
respect to the Loan Group related to the  Undercollateralized  Subaccounts shall
be  increased  in an amount  equal to 1/12th of 7.75% of the amount by which the
aggregate Subaccount Principal Balance for such  Undercollateralized  Subacounts
exceeds the aggregate  Stated  Principal  Balance of the Mortgage  Loans in such
Loan Group,  plus any  shortfall in interest on such  Subaccounts  for any prior
distribution Date, up to



                                       -5-

<PAGE>



the   Available    Distribution   Amount   remaining   with   respect   to   the
Overcollateralized  Subaccounts after the distributions of interest deemed to be
made  thereon  pursuant  to  Sections  4.01(b)(1)(a)(i)  and (a)(ii) or Sections
4.01(b)(1)(b)(i)  and (b)(ii),  as  applicable,  and the Available  Distribution
Amount  with  respect  to the  Loan  Group  relating  to the  Overcollateralized
Subaccounts shall be correspondingly reduced by such amount. Notwithstanding the
foregoing,  with respect to the Subordinate Securities,  "Available Distribution
Amount" shall mean,  with respect to any  Distribution  Date, the sum of (x) the
Available  Distribution Amount for Loan Group I for such Distribution Date, plus
(y) the Available  Distribution  Amount for Loan Group II for such  Distribution
Date,  in each  case,  after any  distributions  required  to made prior to such
Classes of Subaccounts on such Distribution Date pursuant to Section 4.01(b).

                  "Bankruptcy  Amount":  As of any  date  of  determination,  an
amount, equal to the excess, if any, of (1) $100,000.00 (the initial "Bankruptcy
Amount") over (2) the aggregate amount of Bankruptcy  Losses allocated solely to
the Subordinate Securities prior to such date in accordance with Section 4.04.

                  The  Bankruptcy  Amount may be  further  reduced by the Seller
(including  accelerating the manner in which such coverage is reduced)  provided
that prior to any such reduction,  the Seller shall obtain written  confirmation
from each  Rating  Agency that such  reduction  shall not  adversely  affect the
then-current  rating  assigned to the Securities by each Rating Agency and shall
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
Realized Loss resulting from a Deficient Valuation or Debt Service Reduction.

                  "Benefit Plan  Opinion":  The Opinion of Counsel  described in
Section 5.02(d).

                  "Book-Entry Security":  Any Security registered in the name of
the Depository or its nominee.

                  "Business  Day": Any day other than a Saturday,  a Sunday or a
day on which banking institutions in California,  New York or Illinois (and such
other state or states in which the Custodial Account or the Security Account are
at the time located) or in the city in which the  Corporate  Trust Office of the
Trustee is located are  authorized  or obligated  by law or  executive  order to
close.

                  "Cash  Liquidation":  As to any defaulted  Mortgage Loan other
than a Mortgage Loan as to which an REO Disposition occurred,  the final receipt
by or on behalf of the Master  Servicer of 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.



                                       -6-

<PAGE>




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

                  "Class A Liquidation Amount": The aggregate of, for each Group
II  Mortgage  Loan which  became a  Liquidated  Loan during the  calendar  month
preceding  the month of the  Distribution  Date,  the  lesser of (i) the Class A
Percentage  of the principal  balance of such  Mortgage  Loan  (exclusive of the
Discount Fraction thereof,  with respect to any Group II Discount Mortgage Loan)
and (ii) the Class A Prepayment  Percentage of the  Liquidation  Principal  with
respect to such Mortgage Loan.

                  "Class A Percentage":  With respect to any Distribution  Date,
the  lesser of (i) 100% and (ii) a  fraction,  expressed  as a  percentage,  the
numerator of which is the aggregate  Security  Principal  Balance of the Class A
Securities, Class R Securities and Class RP Securities immediately prior to such
Distribution Date and the denominator of which is the aggregate Stated Principal
Balance of all of the Group II Mortgage Loans (or related REO Properties) (other
than the related  Discount  Fraction of each Group II  Discount  Mortgage  Loan)
immediately prior to such Distribution Date.

                  "Class  A  Prepayment  Percentage":  The  Class  A  Prepayment
Percentage shall equal,  with respect to any  Distribution  Date, the percentage
indicated below:
<TABLE>
<CAPTION>

Distribution Date                           Class A Prepayment Percentage
<S> <C>
May 1997 through April 2002                 100%
May 2002 through April 2003                 Class A Percentage, plus 70% of the difference
                                            between 100% and the Class A Percentage
May 2003 through April 2004                 Class A Percentage, plus 60% of the difference
                                            between 100% and the Class A Percentage
May 2004 through April 2005                 Class A Percentage, plus 40% of the difference
                                            between 100% and the Class A Percentage
May 2005 through April 2006                 Class A Percentage, plus 20% of the difference
                                            between 100% and the Class A Percentage
May 2006 and thereafter                     Class A Percentage;
</TABLE>

Any Scheduled  reduction to the Class A Prepayment  Percentage  described  above
shall not be made as of any  Distribution  Date,  unless both (i)(X) the average
outstanding  principal balance of the Group II Mortgage Loans delinquent 60 days
or more over the last six months,  as a percentage  of the Class B Loan Group II
Component  Balance,  is less than 50% or (Y) the average  outstanding  principal
balance of the Group II Mortgage Loans  delinquent 60 days or more over the last
six months,  as a percentage  of the  aggregate  average  outstanding  principal
balance of all Group II Mortgage Loans over the last six months, does not exceed
2% and (ii)  realized  losses  on the Group II  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 first  Distribution Date, are less
than 30%, 35%, 40%, 45% or 50%, respectively, of the initial Class



                                       -7-

<PAGE>



B Group II Loan Group Component  Balance.  Notwithstanding  the above, if on any
Distribution  Date,  the Class FXA  Percentage  exceeds  the  initial  Class FXA
Percentage,  then the Class A Prepayment  Percentage for each such  Distribution
Date will equal 100%.  Further,  upon the  reduction  of the Class A  Subaccount
Principal  Balance  of all of the  Class A  Subaccounts  to  zero,  the  Class A
Prepayment Percentage shall equal zero.

                  "Class   A   Principal   Distribution   Amount":   As  to  any
Distribution  Date,  the sum of (i)  the  Class A  Percentage  of the  Principal
Payment Amount for Group II (exclusive of the portion  thereof  attributable  to
the Class P Distribution  Amount), (ii) the Class A Prepayment Percentage of the
Principal  Prepayment  Amount for Group II  (exclusive  of the  portion  thereof
attributable  to the Class FXP  Principal  Distribution  Amount),  and (iii) the
Class A Liquidation Amount.

                  "Class A Security": Any one of the Class A-1 Securities, Class
A-2 Securities, Class A-3 Securities or the Class A-4 Securities.

                  "Class A Subaccounts": The Class A-1 Subaccount, the Class A-2
Subaccount, the Class A-3 Subaccount and the Class A-4 Subaccount.

                  "Class  A-1  Security":  Any one of the Class  A-1  Securities
executed,  authenticated and delivered by the Trustee  substantially in the form
annexed  hereto as Exhibit A,  senior  with  respect  to  distributions  and the
allocation of Realized  Losses as set forth in Section 4.04,  and  evidencing an
interest designated as a "regular interest" in the Issuing REMIC for purposes of
the REMIC Provisions.

                  "Class  A-2  Security":  Any one of the Class  A-2  Securities
executed,  authenticated and delivered by the Trustee  substantially in the form
annexed  hereto as Exhibit A,  senior  with  respect  to  distributions  and the
allocation of Realized  Losses as set forth in Section 4.04,  and  evidencing an
interest designated as a "regular interest" in the Issuing REMIC for purposes of
the REMIC Provisions.

                  "Class  A-3  Security":  Any one of the Class  A-3  Securities
executed,  authenticated and delivered by the Trustee  substantially in the form
annexed  hereto as Exhibit A,  senior  with  respect  to  distributions  and the
allocation of Realized  Losses as set forth in Section 4.04,  and  evidencing an
interest designated as a "regular interest" in the Issuing REMIC for purposes of
the REMIC Provisions.

                  "Class A-4  Liquidation  Amount":  The  aggregate of, for each
Group II Mortgage Loan which became a Liquidated  Loan during the calendar month
preceding the month of the  Distribution  Date,  the lesser of (i) the Class A-4
Percentage  of the principal  balance of such  Mortgage  Loan  (exclusive of the
Discount Fraction  thereof,  if applicable) and (ii) the Class A-4 Percentage on
any Distribution Date occurring prior to the fifth anniversary of the first



                                       -8-

<PAGE>



Distribution  Date, and the Class A-4 Prepayment  Percentage on any Distribution
Date thereafter, in each case, of the Liquidation Principal with respect to such
Mortgage Loan.

                  "Class A-4 Percentage":  For any Distribution Date, the lesser
of (i) 100% and (ii) the Class A-4 Subaccount  Principal  Balance divided by the
aggregate  Stated  Principal  Balance of the Group II  Mortgage  Loans (less the
Class P Subaccount  Principal  Balance),  in each case immediately  prior to the
Distribution Date.

                  "Class  A-4  Prepayment  Percentage":  The  product of (a) the
Class A-4 Percentage and (b) the Step Down Percentage;  provided, however, if on
any Distribution Date the Security Principal Balances of the Class A Securities,
other than the Class A-4  Securities,  have been reduced to zero,  the Class A-4
Prepayment  Percentage  shall be equal to the Class A Prepayment  Percentage for
such Distribution Date.

                  "Class   A-4   Principal   Distribution   Amount":   For   any
Distribution  Date,  the sum of (i) the Class A-4  Percentage  of the  Principal
Payment Amount for Group II (exclusive of the portion  thereof  attributable  to
the Class P  Principal  Distribution  Amount),  (ii) the  Class  A-4  Prepayment
Percentage  of the  Principal  Prepayment  Amount for Group II (exclusive of the
portion thereof attributable to the Class P Principal  Distribution Amount), and
(iii) the Class A-4 Liquidation Amount.

                  "Class  A-4  Security":  Any one of the Class  A-4  Securities
executed,  authenticated and delivered by the Trustee  substantially in the form
annexed  hereto as Exhibit A,  senior  with  respect  to  distributions  and the
allocation of Realized  Losses as set forth in Section 4.04,  and  evidencing an
interest designated as a "regular interest" in the Issuing REMIC for purposes of
the REMIC Provisions.

                  "Class B Group I Loan Group  Component  Balance":  At any time
with  respect  to the Group I Mortgage  Loans,  the then  outstanding  aggregate
Stated  Principal  Balance  of  the  Group  I  Mortgage  Loans  minus  the  then
outstanding Security Principal Balance of the Class FX Securities.

                  "Class B Group II Loan Group Component  Balance":  At any time
with  respect to the Group II Mortgage  Loans,  the then  outstanding  aggregate
Stated  Principal  Balance  of the  Group  II  Mortgage  Loans  minus  the  then
outstanding aggregate Security Principal Balance of the Class II Securities.

                  "Class B  Percentage":  The sum of the Class  B-1  Percentage,
Class B-2  Percentage,  Class B-3 Percentage,  Class B-4  Percentage,  Class B-5
Percentage and Class B-6 Percentage.




                                       -9-

<PAGE>



                  "Class B Subaccount":  The Class B-1 Subaccount, the Class B-2
Subaccount,  the Class B-3 Subaccount,  the Class B-4 Subaccount,  the Class B-5
Subaccount and the Class B-6 Subaccount.

                  "Class B-1 Percentage": With respect to any Distribution Date,
the lesser of 100% and a fraction,  expressed as a percentage,  the numerator of
which is the Security Principal Balance of the Class B-1 Securities  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 aggregate of the related Discount  Fraction of each
such Stated Principal Balance) immediately prior to such Distribution Date.

                  "Class  B-1  Security":  Any one of the Class  B-1  Securities
executed,  authenticated and delivered by the Trustee  substantially in the form
annexed hereto as Exhibit B,  subordinate to the Senior  Securities with respect
to  distributions  and the allocation of Realized Losses as set forth in Section
4.04,  and  evidencing  an interest  designated  as a "regular  interest" in the
Issuing REMIC for purposes of the REMIC Provisions.

                  "Class B-2 Percentage": With respect to any Distribution Date,
the lesser of 100% and a fraction,  expressed as a percentage,  the numerator of
which is the Security Principal Balance of the Class B-2 Securities  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 aggregate of the related Discount  Fraction of each
such Stated Principal Balance) immediately prior to such Distribution Date.

                  "Class  B-2  Security":  Any one of the Class  B-2  Securities
executed,  authenticated and delivered by the Trustee  substantially in the form
annexed hereto as Exhibit B, subordinate to the Senior  Securities and the Class
B-1 Securities  with respect to  distributions  of interest and, with respect to
the Senior  Securities,  principal and the allocation of Realized  Losses as set
forth in Section  4.04,  and  evidencing  an interest  designated  as a "regular
interest" in the Issuing REMIC for purposes of the REMIC Provisions.

                  "Class B-3 Percentage": With respect to any Distribution Date,
the lesser of 100% and a fraction,  expressed as a percentage,  the numerator of
which is the Security Principal Balance of the Class B-3 Securities  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 aggregate of the related Discount  Fraction of each
such Stated Principal Balance) immediately prior to such Distribution Date.

                  "Class  B-3  Security":  Any one of the Class B-3  Securities,
executed,  authenticated and delivered by the Trustee  substantially in the form
annexed  hereto as Exhibit B,  subordinate to the Senior  Securities,  Class B-1
Securities and Class B-2 Securities  with respect to  distributions  of interest
and, with respect to the Senior Securities, principal and the



                                      -10-

<PAGE>



allocation of Realized  Losses as set forth in Section 4.04,  and  evidencing an
interest designated as a "regular interest" in the Issuing REMIC for purposes of
the REMIC Provisions.

                  "Class B-4 Percentage": With respect to any Distribution Date,
the lesser of 100% and a fraction,  expressed as a percentage,  the numerator of
which is the Security Principal Balance of the Class B-4 Securities  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 aggregate of the related Discount  Fraction of each
such Stated Principal Balance) immediately prior to such Distribution Date.

                  "Class  B-4  Security":  Any one of the Class  B-4  Securities
executed,  authenticated and delivered by the Trustee  substantially in the form
annexed hereto as Exhibit B, subordinate to the Senior  Securities and the Class
B-1  Securities,  Class B-2 Securities and Class B-3 Securities  with respect to
distributions of interest and, with respect to the Senior Securities,  principal
and the  allocation  of  Realized  Losses  as set  forth in  Section  4.04,  and
evidencing an interest  designated as a "regular  interest" in the Issuing REMIC
for purposes of the REMIC Provisions.

                  "Class B-5 Percentage": With respect to any Distribution Date,
the lesser of 100% and a fraction,  expressed as a percentage,  the numerator of
which is the Security Principal Balance of the Class B-5 Securities  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 aggregate of the related Discount  Fraction of each
such Stated Principal Balance) immediately prior to such Distribution Date.

                  "Class  B-5  Security":  Any one of the Class  B-5  Securities
executed,  authenticated and delivered by the Trustee  substantially in the form
annexed hereto as Exhibit B, subordinate to the Senior  Securities and the Class
B-1  Securities,  Class  B-2  Securities,  Class  B-3  Securities  and Class B-4
Securities  with respect to  distributions  of interest and, with respect to the
Senior Securities,  principal and the allocation of Realized Losses as set forth
in Section 4.04, and evidencing an interest  designated as a "regular  interest"
in the Issuing REMIC for purposes of the REMIC Provisions.

                  "Class B-6 Percentage": With respect to any Distribution Date,
the lesser of 100% and a fraction,  expressed as a percentage,  the numerator of
which is the Security Principal Balance of the Class B-6 Securities  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 aggregate of the related Discount  Fraction of each
such Stated Principal Balance) immediately prior to such Distribution Date.

                  "Class  B-6  Security":  Any one of the Class  B-6  Securities
executed,  authenticated and delivered by the Trustee  substantially in the form
annexed hereto as Exhibit B, subordinate to the Senior  Securities and the Class
B-1 Securities, Class B-2 Securities, Class B-3 Securities,



                                      -11-

<PAGE>



Class B-4 Securities and Class B-5 Securities with respect to  distributions  of
interest  and,  with  respect  to  the  Senior  Securities,  principal  and  the
allocation of Realized  Losses as set forth in Section 4.04,  and  evidencing an
interest designated as a "regular interest" in the Issuing REMIC for purposes of
the REMIC Provisions.

                  "Class FX Security": Any one of the Class FXA Securities,  the
Class FXP Securities or the Class FXS Securities.

                  "Class   FX   Subaccount":   Any  or  all  of  the  Class  FXA
Subaccounts,  the  Class  FXP  Subaccount  and  the  Class  FXS  Subaccount,  as
appropriate.

                  "Class FXA  Liquidation  Amount":  The  aggregate of, for each
Group I Mortgage Loan which became a Liquidated  Loan during the calendar  month
preceding the month of the  Distribution  Date,  the lesser of (i) the Class FXA
Percentage  of the principal  balance of such  Mortgage  Loan  (exclusive of the
Discount Fraction  thereof,  with respect to any Group I Discount Mortgage Loan)
and (ii) the Class FXA Prepayment  Percentage of the Liquidation  Principal with
respect to such Mortgage Loan.

                  "Class FXA Percentage": With respect to any Distribution Date,
the  lesser of (i) 100% and (ii) a  fraction,  expressed  as a  percentage,  the
numerator of which is the aggregate  Security Principal Balance of the Class FXA
Securities  immediately  prior to such  Distribution Date and the denominator of
which is the aggregate Stated  Principal  Balance of all of the Group I Mortgage
Loans (or related REO Properties)  (other than the related Discount  Fraction of
each Group I Discount  Mortgage  Loan)  immediately  prior to such  Distribution
Date.

                  "Class FXA  Prepayment  Percentage":  The Class FXA Prepayment
Percentage shall equal,  with respect to any  Distribution  Date, the percentage
indicated below:
<TABLE>
<CAPTION>

Distribution Date                           Class FXA Prepayment Percentage
<S> <C>
May 1997 through April 2002                 100%
May 2002 through April 2003                 Class FXA Percentage, plus 70% of the difference
                                            between 100% and the Class FXA Percentage
May 2003 through April 2004                 Class FXA Percentage, plus 60% of the difference
                                            between 100% and the Class FXA Percentage
May 2004 through April 2005                 Class FXA Percentage, plus 40% of the difference
                                            between 100% and the Class FXA Percentage
May 2005 through April 2006                 Class FXA Percentage, plus 20% of the difference
                                            between 100% and the Class FXA Percentage
May 2006 and thereafter                     Class FXA Percentage;
</TABLE>

Any scheduled reduction to the Class FXA Prepayment  Percentage  described above
shall not be made as of any  Distribution  Date  unless  both (i)(X) the average
outstanding principal balance



                                      -12-

<PAGE>



of the  Group I  Mortgage  Loans  delinquent  60 days or more  over the last six
months, as a percentage of the Class B Loan Group I Component  Balance,  is less
than  50% or (Y)  the  average  outstanding  principal  balance  of the  Group I
Mortgage  Loans  delinquent  60 days or more  over  the last  six  months,  as a
percentage of the aggregate average outstanding principal balance of all Group I
Mortgage  Loans over the last six months,  does not exceed 2% and (ii)  realized
losses on the Group I  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 first  Distribution Date, are less than 30%, 35%, 40%, 45%
or 50%,  respectively,  of the  initial  Class B  Group I Loan  Group  Component
Balance.  Notwithstanding  the above, if on any  Distribution  Date, the Class A
Percentage exceeds the initial Class A Percentage, then the Class FXA Prepayment
Percentage for each such  Distribution Date will equal 100%.  Further,  upon the
reduction  of the  aggregate  Subaccount  Principal  Balance  of the  Class  FXA
Subaccounts to zero, the Class FXA Prepayment Percentage will equal 0%.

                  "Class  FXA  Principal   Distribution   Amount":   As  to  any
Distribution  Date,  the sum of (i) the Class FXA  Percentage  of the  Principal
Payment Amount for Group I (exclusive of the portion thereof attributable to the
Class FXP Distribution  Amount), (ii) the Class FXA Prepayment Percentage of the
Principal  Prepayment  Amount  for Group I  (exclusive  of the  portion  thereof
attributable  to the Class FXP  Principal  Distribution  Amount),  and (iii) the
Class FXA Liquidation Amount.

                  "Class FXA Security":  Any one of the Class FXA-1  Securities,
Class FXA-2 Securities,  Class FXA-3 Securities,  Class FXA-4 Securities,  Class
FXA-5 Securities,  Class FXA-6 Securities,  Class FXA-7 Securities,  Class FXA-8
Securities or Class FXA-9 Securities.

                  "Class FXA Subaccounts": The Class FXA-1 Subaccount, the Class
FXA-2 Subaccount,  the Class FXA-3 Subaccount,  the Class FXA-4 Subaccount,  the
Class FXA-5 Subaccount,  the Class FXA-6 Subaccount,  the Class FXA-7 Subaccount
and the Class FXA-8 Subaccount.

                  "Class FXA-1 Security":  Any one of the Class FXA-1 Securities
executed,  authenticated and delivered by the Trustee  substantially in the form
annexed  hereto as Exhibit A,  senior  with  respect  to  distributions  and the
allocation of Realized  Losses as set forth in Section 4.04,  and  evidencing an
interest designated as a "regular interest" in the Issuing REMIC for purposes of
the REMIC Provisions.

                  "Class FXA-2 Liquidation  Amount":  The aggregate of, for each
Group I Mortgage Loan which became a Liquidated  Loan during the calendar  month
preceding the month of the Distribution  Date, the lesser of (i) the Class FXA-2
Percentage  of the principal  balance of such  Mortgage  Loan  (exclusive of the
Discount Fraction thereof, if applicable) and (ii) the Class FXA-2 Percentage on
any  Distribution  Date  occurring  prior to the fifth  anniversary of the first
Distribution Date, and the Class FXA-2 Prepayment Percentage on any Distribution
Date thereafter, in each case, of the Liquidation Principal with respect to such
Mortgage Loan.



                                      -13-

<PAGE>




                  "Class  FXA-2  Percentage":  For any  Distribution  Date,  the
lesser of (i) 100% and (ii) the Class FXA-2 Subaccount Principal Balance divided
by the aggregate  Stated  Principal  Balance of the Group I Mortgage Loans (less
the Class FXP Subaccount  Principal Balance),  in each case immediately prior to
the Distribution Date.

                  "Class FXA-2  Prepayment  Percentage":  The product of (a) the
Class FXA-2 Percentage and (b) the Step Down Percentage;  provided,  however, if
on any  Distribution  Date the  Security  Principal  Balances  of the  Class FXA
Securities,  other than the Class FXA-2  Securities,  have been reduced to zero,
the Class FXA-2 Prepayment Percentage shall be equal to the Class FXA Prepayment
Percentage for such Distribution Date.

                  "Class  FXA-2   Principal   Distribution   Amount":   For  any
Distribution  Date,  the sum of (i) the Class FXA-2  Percentage of the Principal
Payment Amount for Group I (exclusive of the portion thereof attributable to the
Class  FXP  Principal  Distribution  Amount),  (ii) the Class  FXA-2  Prepayment
Percentage  of the  Principal  Prepayment  Amount for Group I (exclusive  of the
portion thereof  attributable to the Class FXP Principal  Distribution  Amount),
and (iii) the Class FXA-2 Liquidation Amount.

                  "Class FXA-2 Security":  Any one of the Class FXA-2 Securities
executed,  authenticated and delivered by the Trustee  substantially in the form
annexed  hereto as Exhibit A,  senior  with  respect  to  distributions  and the
allocation of Realized  Losses as set forth in Section 4.04,  and  evidencing an
interest designated as a "regular interest" in the Issuing REMIC for purposes of
the REMIC Provisions.

                  "Class FXA-3 Security":  Any one of the Class FXA-3 Securities
executed,  authenticated and delivered by the Trustee  substantially in the form
annexed  hereto as Exhibit A,  senior  with  respect  to  distributions  and the
allocation of Realized  Losses as set forth in Section 4.04,  and  evidencing an
interest designated as a "regular interest" in the Issuing REMIC for purposes of
the REMIC Provisions.

                  "Class FXA-4 Security":  Any one of the Class FXA-4 Securities
executed,  authenticated and delivered by the Trustee  substantially in the form
annexed  hereto as Exhibit A,  senior  with  respect  to  distributions  and the
allocation of Realized  Losses as set forth in Section 4.04,  and  evidencing an
interest designated as a "regular interest" in the Issuing REMIC for purposes of
the REMIC Provisions.

                  "Class FXA-5 Security":  Any one of the Class FXA-5 Securities
executed,  authenticated and delivered by the Trustee  substantially in the form
annexed  hereto as Exhibit A,  senior  with  respect  to  distributions  and the
allocation of Realized  Losses as set forth in Section 4.04,  and  evidencing an
interest designated as a "regular interest" in the Issuing REMIC for purposes of
the REMIC Provisions.




                                      -14-

<PAGE>



                  "Class FXA-6 Security":  Any one of the Class FXA-6 Securities
executed,  authenticated and delivered by the Trustee  substantially in the form
annexed  hereto as Exhibit A,  senior  with  respect  to  distributions  and the
allocation of Realized  Losses as set forth in Section 4.04,  and  evidencing an
interest designated as a "regular interest" in the Issuing REMIC for purposes of
the REMIC Provisions.

                  "Class FXA-7 Security":  Any one of the Class FXA-7 Securities
executed,  authenticated and delivered by the Trustee  substantially in the form
annexed  hereto as Exhibit A,  senior  with  respect  to  distributions  and the
allocation of Realized  Losses as set forth in Section 4.04,  and  evidencing an
interest designated as a "regular interest" in the Issuing REMIC for purposes of
the REMIC Provisions.

                  "Class FXA-8 Security":  Any one of the Class FXA-8 Securities
executed,  authenticated and delivered by the Trustee  substantially in the form
annexed  hereto as Exhibit A,  senior  with  respect  to  distributions  and the
allocation of Realized  Losses as set forth in Section 4.04,  and  evidencing an
interest designated as a "regular interest" in the Issuing REMIC for purposes of
the REMIC Provisions.

                  "Class FXA-9 Notional Amount":  The Security Principal Balance
of the Class FXA-8 Securities as of the immediately preceding  Distribution Date
after giving effect to any  allocation of Realized  Losses or  distributions  of
principal.

                  "Class FXA-9 Security":  Any one of the Class FXA-9 Securities
executed,  authenticated and delivered by the Trustee  substantially in the form
annexed  hereto as Exhibit A,  senior  with  respect  to  distributions  and the
allocation of Realized  Losses as set forth in Section 4.04,  and  evidencing an
interest designated as a "regular interest" in the Issuing REMIC for purposes of
the REMIC Provisions.

                  "Class  FXP   Distribution   Amount":   With  respect  to  any
Distribution  Date,  an amount equal to the  aggregate  for all Group I Discount
Mortgage  Loans of the  product for each Group I Discount  Mortgage  Loan of the
applicable  Discount Fraction and the sum of (x) scheduled payments of principal
on such Group I Discount  Mortgage Loan due on or before the related Due Date in
respect of which no distribution has been made on any previous Distribution Date
and which were received by the  Determination  Date, or which have been advanced
as part of an  Advance  with  respect  to such  Distribution  Date,  and (y) the
portion of the Principal  Prepayment Amount for Loan Group I received in respect
of such Group I Discount Mortgage Loan during the related Prepayment Period.

                  "Class  FXP  Security":  Any one of the Class  FXP  Securities
executed,  authenticated and delivered by the Trustee  substantially in the form
annexed  hereto as Exhibit A,  evidencing  an interest  designated as a "regular
interest" in the Issuing REMIC for purposes of the REMIC Provisions.




                                      -15-

<PAGE>



                  "Class FXS Notional Amount":  With respect to any Distribution
Date shall equal the product of (x) the aggregate Stated Principal  Balance,  as
of the second preceding Due Date after giving effect to payments scheduled to be
received as of such Due Date,  whether or not  received,  or with respect to the
initial  Distribution  Date, as of the Cut-off Date, of the Group I Premium Rate
Mortgage  Loans  and (y) a  fraction,  the  numerator  of which is the  weighted
average of the Class FX Pool Strip Rates for the Group I Premium  Rate  Mortgage
Loans and the denominator of which is 7.75%. The Class FXS Notional Amount as of
the Cut-off Date shall be $750,681.

                  "Class FXS Pool Strip Rate": With respect to each Non-Discount
Mortgage  Loan in Loan  Group I and any  Distribution  Date,  the Class FXS Pool
Strip Rate is equal to the then-applicable Net Mortgage Rate thereon minus 7.75%
per annum,  and with  respect to each  Group I  Discount  Mortgage  Loan and any
Distribution Date, the Class FXS Pool Strip Rate is equal to zero.

                  "Class  FXS  Security":  Any one of the Class  FXS  Securities
executed,  authenticated and delivered by the Trustee  substantially in the form
annexed  hereto as Exhibit A, senior with  respect to  distributions  and to the
allocation of Realized  Losses as set forth herein,  and  evidencing an interest
designated  as a "regular  interest"  in the Issuing  REMIC for  purposes of the
REMIC Provisions.

                  "Class II Security":  Any one of the Class A  Securities,  the
Class P Securities,  the Class S Securities, the Class R Securities or the Class
RP Securities.

                  "Class II Subaccount":  Any or all of the Class A Subaccounts,
the Class P Subaccount,  the Class S Subaccount  and the Class R Subaccount,  as
appropriate.

                  "Class  P   Distribution   Amount":   With   respect   to  any
Distribution  Date,  an amount equal to the  aggregate for all Group II Discount
Mortgage  Loans of the product for each Group II Discount  Mortgage  Loan of the
applicable  Discount Fraction and the sum of (x) scheduled payments of principal
on such Group II Discount Mortgage Loan due on or before the related Due Date in
respect of which no distribution has been made on any previous Distribution Date
and which were received by the  Determination  Date, or which have been advanced
as part of an  Advance  with  respect  to such  Distribution  Date,  and (y) the
portion of the Principal  Prepayment Amount for Loan Group I received in respect
of such Group II Discount Mortgage Loan during the related Prepayment Period.

                  "Class  P  Security":  Any  one  of  the  Class  P  Securities
executed,  authenticated and delivered by the Trustee  substantially in the form
annexed  hereto as Exhibit A,  evidencing  an interest  designated as a "regular
interest" in the Issuing REMIC for purposes of the REMIC Provisions.




                                      -16-

<PAGE>



                  "Class  R  Security":  Any  one  of  the  Class  R  Securities
executed,  authenticated and delivered by the Trustee  substantially in the form
annexed  hereto as  Exhibit  B-2 and  evidencing  an  interest  designated  as a
"residual interest" in the Issuing REMIC for purposes of the REMIC Provisions.

                  "Class  RP  Security":  Any  one of the  Class  RP  Securities
executed,  authenticated and delivered by the Trustee  substantially in the form
annexed  hereto as  Exhibit  B-2 and  evidencing  an  interest  designated  as a
"residual interest" in the Pooling REMIC for purposes of the REMIC Provisions.

                  "Class S Notional  Amount":  With respect to any  Distribution
Date shall equal the product of (x) the aggregate Stated Principal  Balance,  as
of the second preceding Due Date after giving effect to payments scheduled to be
received as of such Due Date,  whether or not  received,  or with respect to the
initial  Distribution Date, as of the Cut-off Date, of the Group II Premium Rate
Mortgage  Loans  and (y) a  fraction,  the  numerator  of which is the  weighted
average of the Class II Pool Strip Rates for the Group II Premium Rate  Mortgage
Loans and the  denominator of which is 7.75%.  The Class S Notional Amount as of
the Cut-off Date shall be $1,201,720.

                  "Class S Pool Strip Rate":  With respect to each  Non-Discount
Mortgage Loan in Loan Group II and any Distribution Date, the Class S Pool Strip
Rate is equal to the  then-applicable  Net Mortgage Rate thereon minus 7.75% per
annum,  and  with  respect  to each  Group  II  Discount  Mortgage  Loan and any
Distribution Date, the Class S Pool Strip Rate is equal to zero.

                  "Class  S  Security":  Any  one  of  the  Class  S  Securities
executed,  authenticated and delivered by the Trustee  substantially in the form
annexed  hereto as Exhibit A, senior with  respect to  distributions  and to the
allocation of Realized  Losses as set forth herein,  and  evidencing an interest
designated  as a "regular  interest"  in the Issuing  REMIC for  purposes of the
REMIC Provisions.

                  "Closing Date":  April 30, 1997.

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

                  "Collateral   Value":  The  appraised  value  of  a  Mortgaged
Property based upon the lesser of (i) the appraisal (as reviewed and approved by
the Loan Seller)  made at the time of the  origination  of the related  Mortgage
Loan,  or (ii)  the  sales  price of such  Mortgaged  Property  at such  time of
origination.  With respect to a Mortgage Loan the proceeds of which were used to
refinance an existing  mortgage loan, the appraised (as reviewed and approved by
the Loan Seller)  value of the Mortgaged  Property  based upon the appraisal (as
reviewed and approved by the Loan Seller) obtained at the time of refinancing.




                                      -17-

<PAGE>



                  "Corporate Trust Office": The principal corporate trust office
of the Trustee at which at any  particular  time its  corporate  trust  business
related to this Agreement shall be administered, which office at the date of the
execution of this Agreement is located at One First National  Plaza,  Mail Suite
0126, Chicago, Illinois 60670-0126, Attention: FASI/North
American 1997-NAMC 1.

                  "Corresponding   Class":   With   respect  to  each  Class  of
Subaccount,  the one or more  Classes of  Securities  designated  as such in the
Preliminary Statement;  provided,  however, that, with respect to allocations of
principal  payments from the Class FXA  Subaccounts,  the Class FXA-8 Securities
shall  only  correspond  to the  Class  FXA-8  Subaccount  and the  Class  FXA-9
Securities shall not correspond with any Subaccount for such purposes.

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

                  "Curtailment":  Any payment of principal  on a Mortgage  Loan,
made by or on behalf of the related  Mortgagor,  other than a Monthly Payment, a
Prepaid  Monthly  Payment  or a Payoff,  which is  applied  to reduce the stated
Principal  Balance of the  Mortgage  Loan  including  the  principal  portion of
repurchase  proceeds  received  with  respect  to any  Mortgage  Loan  which was
repurchased by the Loan Seller pursuant to its repurchase obligation in Sections
2.02 and 2.04 hereof,  Insurance Proceeds, and any other unscheduled payments of
principal,  other than Payoffs or  Liquidation  Principal,  which were  received
during the preceding calendar month.

                  "Custodial Account": The custodial account or accounts created
and maintained pursuant to Section 3.10 in the name of a depository institution,
as custodian for the holders of the Securities, 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  3.10 shall be
deposited directly. Any such account or accounts shall be an Eligible Account.

                  "Cut-off Date":  April 1, 1997.

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

                  "Debt Service Reduction": With respect to any Mortgage Loan, a
reduction in the scheduled  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,
which valuation  results from a proceeding  initiated by the Mortgagor under the
Bankruptcy Code.




                                      -18-

<PAGE>



                  "Definitive  Security":   Any  definitive,   fully  registered
Security.

                  "Depository":  The Depository Trust Company,  or any successor
Depository  hereafter named. The nominee of the initial  Depository for purposes
of registering  those Securities that are to be Book-Entry  Securities 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  institutions  or other Person for whom from time to time a Depository
effects  book-entry  transfers  and  pledges of  securities  deposited  with the
Depository.

                  "Determination Date": The 15th day (or if such 15th day is not
a Business  Day, the Business Day  immediately  preceding  such 15th 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 7.75%
minus the Net Mortgage  Rate for such  Mortgage  Loan as of the Cut-off Date and
the  denominator of which is 7.75%.  The Discount  Fraction with respect to each
Discount Mortgage Loan is set forth on Exhibit J attached hereto.

                  "Discount  Mortgage Loan": Any Group I Discount  Mortgage Loan
or Group II Discount Mortgage Loan.

                  "Disqualified Organization": Any of (i) the United States, any
State or political  subdivision thereof, any possession of the United States, or
any  agency  or   instrumentality  of  any  of  the  foregoing  (other  than  an
instrumentality  which is a corporation  if all of its activities are subject to
tax,  and except for the FHLMC,  a  majority  of its board of  directors  is not
selected  by  such  governmental  unit),  (ii)  any  foreign   government,   any
international  organization,  or any  agency  or  instrumentality  of any of the
foregoing,  (iii) any  organization  (other than certain  farmers'  cooperatives
described  in Section  521 of the Code)  which is exempt from the tax imposed by
Chapter 1 of the Code (unless such organization is subject to 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 provided to the Trustee that the holding of an ownership  interest in
a Residual Security by such Person may cause the Trust Fund or any Person having
an  ownership  interest in any Class of  Securities  (other than such Person) to
incur  liability  for any  federal  tax  imposed  under the Code that  would not
otherwise  be imposed  but for the  transfer  of an  ownership  interest  in the
Residual  Security  to such  Person.  The terms  "United  States,"  "State"  and
"international  organization"  shall have the meanings set forth in Section 7701
of the Code.



                                      -19-

<PAGE>




                  "Distribution  Date":  The 25th day of any  month,  or if such
25th day is not a Business Day, the Business Day immediately following such 25th
day, commencing on May 27, 1997.

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

                  "DLJMCI Loan Sale Agreement":  The Loan Sale Agreement,  dated
as of April 1, 1997, between the Seller and DLJMCI.

                  "Due  Date":  The  first  day of  the  month  of  the  related
Distribution Date.

                  "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 (or, with respect to the first Due Period,  the day following
the Cut-off Date) and ending on the related Due Date.

                  "Eligible  Account":  An account  maintained with a federal or
state chartered depository  institution (i) the short-term  obligations of which
are rated by each of the Rating  Agencies in its  highest  rating at the time of
any deposit therein,  or (ii) insured by the FDIC (to the limits  established by
such Corporation), the uninsured deposits in which account are otherwise secured
such  that,  as  evidenced  by an Opinion  of  Counsel  (obtained  by the Person
requesting  that the account be held pursuant to this clause (ii))  delivered to
the Trustee prior to the establishment of such account, the Securityholders will
have a claim with  respect to the funds in such  account and a  perfected  first
priority  security  interest  against any collateral  (which shall be limited to
Permitted  Instruments,  each of which shall  mature not later than the Business
Day  immediately  preceding  the  Distribution  Date next  following the date of
investment  in such  collateral  or the  Distribution  Date  if  such  Permitted
Instrument  is an  obligation  of the  institution  that  maintains the Security
Account or Custodial  Account) securing such funds that is superior to claims of
any other  depositors or general  creditors of the depository  institution  with
which such account is maintained or (iii) a trust account or accounts maintained
with a federal or state chartered  depository  institution or trust company with
trust powers acting in its fiduciary  capacity or (iv) an account or accounts of
a depository  institution  acceptable  to the Rating  Agencies (as  evidenced in
writing by the Rating  Agencies  that use of any such  account as the  Custodial
Account,  the Excess Proceeds  Account or the Security  Account will not have an
adverse  effect on the  then-current  ratings  assigned  to the  Classes  of the
Securities  then  rated by the  Rating  Agencies).  Eligible  Accounts  may bear
interest.

                  "Event of  Default":  One or more of the events  described  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.



                                      -20-

<PAGE>




                  "Excess  Proceeds":  With respect to each  Mortgage Loan as to
which an REO Disposition has occurred,  the proceeds that are specified as being
"Excess Proceeds" in Section 3.22.

                  "Excess  Proceeds  Account":  The separate account or accounts
created and  maintained  pursuant to Section 3.24,  which shall be entitled "The
First  National  Bank of Chicago,  in trust for  registered  holders of Mortgage
Participation  Securities,  Series 1997- NAMC 1, Excess  Proceeds  Account," and
which account or accounts shall be an Eligible Account.

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

                  "Exemption":  Prohibited  Transaction Exemption 90-83, 55 Fed.
Reg. 50, 250 (December 5, 1990) granted by the U.S. Department of Labor.

                  "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  which are of a type that  would be covered by the
         fidelity bond and the errors and omissions insurance policy required to
         be  maintained  pursuant  to  Section  3.18,  but are in  excess of the
         coverage maintained thereunder;

                  (b)  nuclear  reaction  or nuclear  radiation  or  radioactive
         contamination,  all whether controlled or uncontrolled, 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";

                  (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




                                      -21-

<PAGE>



                  (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.

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

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

                  "Fitch":  Fitch Investors Service, Inc., or its successor (One
State Street Plaza, New York, New York 10004).

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

                  "FNMA Guides": The FNMA Sellers' Guide and the FNMA Servicers'
Guide and all amendments or additions thereto.

                  "Fraud Loss Amount": With respect to any date of determination
after the Cut-off Date an amount  equal to: (i) prior to the first  Anniversary,
an amount equal to 2.00% 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 the  Subordinate  Securities,  in  accordance  with
Section  4.04 since the  Cut-off  Date,  and (ii) from and  including  the first
Anniversary to but not including the fifth  Anniversary,  an amount equal to the
lesser of (a) the Fraud Loss  Amount as of the most recent  Anniversary  and (b)
1.00% of the  aggregate  outstanding  principal  balance of all of the  Mortgage
Loans, as of the most recent Anniversary. On and after the fifth Anniversary the
Fraud Loss Amount with respect to the Securities shall be zero.

                  "Fraud Losses":  Realized Losses on Mortgage Loans as to which
there was fraud in the origination of such Mortgage Loan.

                  "Funding  Date":  With respect to each Mortgage Loan, the date
on which funds were  advanced  by or on behalf of the Loan  Seller and  interest
began to accrue thereunder.

                  "Group I Discount  Mortgage  Loan":  Any Group I Mortgage Loan
having a Net Mortgage Rate of less than 7.75% per annum as of the Cut-off Date.

                  "Group I Mortgage Loan":  Those Mortgage Loans so indicated on
the Mortgage Loan Schedule.



                                      -22-

<PAGE>




                  "Group I Premium  Mortgage  Loan":  Any Group I Mortgage  Loan
having a Net Mortgage Rate in excess of 7.75% per annum as of the Cut-off Date.

                  "Group I Subordinate  Percentage":  For any Distribution  Date
will equal the excess of 100% over the Class FXA Percentage.

                  "Group I  Subordinate  Prepayment  Percentage":  The excess of
100% over the Class FXA Prepayment Percentage.

                  "Group II Discount  Mortgage Loan": Any Group II Mortgage Loan
having a Net Mortgage Rate of less than 7.75% per annum as of the Cut-off Date.

                  "Group II Mortgage Loan": Those Mortgage Loans so indicated on
the Mortgage Loan Schedule.

                  "Group II Premium  Mortgage Loan":  Any Group II Mortgage Loan
having a Net Mortgage Rate in excess of 7.75% per annum as of the Cut-off Date.

                  "Group II Subordinate  Percentage":  For any Distribution Date
will equal the excess of 100% over the Class A Percentage.

                  "Group II Subordinate  Prepayment  Percentage":  The excess of
100% over the Class A Prepayment Percentage.

                  "Initial Purchaser":  Donaldson,  Lufkin & Jenrette Securities
Corporation.

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

                  "Insurance  Policy":  With respect to any Mortgage  Loan,  any
insurance policy which is required to be maintained from time to time under this
Agreement in respect of such Mortgage Loan.

                  "Insurance Proceeds": Proceeds paid in respect of the Mortgage
Loans  pursuant to any Primary  Hazard  Insurance  Policy,  any title  insurance
policy or any other  insurance  policy  covering a Mortgage  Loan, to the extent
such  proceeds  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.

                  "Interest  Accrual  Period":  With respect to any Distribution
Date and any Class of  Securities  other  than the Class  FXA-8 and Class  FXA-9
Securities,  the immediately  preceding  calendar month, and with respect to the
Class FXA-8 and Class FXA-9 Securities, the period



                                      -23-

<PAGE>



from  the  25th day of the  immediately  preceding  month to the 24th day of the
month of such Distribution Date.

                  "Issuing  REMIC":  The  REMIC  consisting   primarily  of  the
Subaccounts and the Security Account (other than amounts in the Security Account
that are distributable to the Class RP Security).

                  "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.

                  "LIBOR":  With respect to each  Distribution  Date, the London
Interbank Offered Rate for one-month United States Dollar deposits determined by
the Trustee on the basis of quotations as of  approximately  11:00 a.m.  (London
time) appearing on the Telerate Page 3750 (as defined in the International  Swap
Dealers  Association  Inc.  Code of 1987  Interest  Rate and  Currency  Exchange
Definitions), as follows:

          (i)  On each LIBOR  Determination  Date,  the Trustee  will  determine
               LIBOR on the basis of LIBOR quotations as of approximately  11:00
               a.m. (London time) on the LIBOR  Determination  Date in question.
               If such rate does not appear on Telerate Page 3750, the LIBOR for
               that day will be  determined  on the  basis of the rates at which
               deposits in U.S.  Dollars are offered by the  Reference  Banks at
               approximately  11:00 a.m. London Time on the LIBOR  Determination
               Date to prime banks in the London  interbank  market for a period
               of one month commencing on the first day of such Interest Accrual
               Period.  The Trustee will request each Reference Banks to provide
               a quotation of its rate.

          (ii) If,  on  any  LIBOR  Determination  Date,  at  least  two  of the
               Reference Banks provide  quotations,  LIBOR will be determined as
               the arithmetic mean (rounded upward, if necessary, to the nearest
               multiple of 1/16 of 1%) of such offered quotations.

          (iii)If,  on any  LIBOR  Determination  Date,  only one or none of the
               Reference Banks provides quotations, LIBOR will be the higher of:

                    (a)  LIBOR as determined on the previous LIBOR Determination
                         Date (or, in the case of the first LIBOR  Determination
                         Date, the initial LIBOR of 5.50%); or

                    (b)  the Reserve Rate. The Reserve Rate will be the rate per
                         annum  (rounded  upward,  if necessary,  to the nearest
                         multiple of 1/16 of 1%) that the Trustee  determines to
                         be either (1) the arithmetic mean of the offered



                                      -24-

<PAGE>



                         quotations  that the  leading  banks  in New York  City
                         selected by the  Trustee  are  quoting on the  relevant
                         LIBOR  Determination  Date for one-month  United States
                         Dollar deposits to the principal  London office of each
                         of the Reference Banks or those of them (being at least
                         two in number) to which such offered quotations are, in
                         the opinion of the  Trustee,  being so made,  or (2) in
                         the  event  that  the  Trustee  can  determine  no such
                         arithmetic  mean,  the  arithmetic  mean of the offered
                         quotations that leading banks in New York City selected
                         by the Trustee are quoting on such LIBOR  Determination
                         Date to leading  European  banks for  one-month  United
                         States Dollar deposits;  provided, however, that if the
                         banks  selected  by the  Trustee  are  not  quoting  as
                         mentioned above, LIBOR for the next accrual period will
                         be LIBOR as specified in (a) above.

          (iv) Notwithstanding  the  foregoing,  LIBOR  for the next  succeeding
               Interest  Accrual  Period  shall  not be based  on LIBOR  for the
               previous  Interest  Accrual  Period  for  two  consecutive  LIBOR
               Determination  Dates.  If, under the priorities  described above,
               LIBOR for the next  succeeding  Interest  Accrual Period would be
               based on LIBOR for the previous LIBOR  Determination Date for the
               second  consecutive LIBOR  Determination  Date, the Trustee shall
               select  an  alternative  index  (over  which the  Trustee  has no
               control)  used  for  determining  LIBOR  that is  calculated  and
               published (or otherwise made  available) by an independent  third
               party.

                  "LIBOR  Determination  Date": With respect to interest paid on
any  Distribution  Date,  other  than the first  Distribution  Date,  the second
business day (in London) on which banks in London and New York City are open for
the  transaction  of  international  business prior to the 25th day of the month
preceding the Distribution Date.

                  "Liquidated  Loan":  A  Mortgage  Loan as to which the  Master
Servicer has determined in accordance with its Accepted Servicing Practices that
all  amounts  which it expects to  recover  from or on account of such  Mortgage
Loan, whether from Insurance Proceeds,  Liquidation  Proceeds, or otherwise have
been recovered.

                  "Liquidation Principal":  The principal portion of Liquidation
Proceeds  received  with respect to each Mortgage Loan which became a Liquidated
Loan (but not in excess of the principal  balance  thereof)  during the calendar
month  preceding the month of the  Distribution  Date,  exclusive of the portion
thereof attributable to the applicable Class FXP Principal Distribution Amount.

                  "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  amounts
received in respect of any REO Property.



                                      -25-

<PAGE>




                  "Loan Group": Each of the Group I Mortgage Loans and the Group
II Mortgage Loans.

                  "Loan  Seller":  North  American  Mortgage  Company,  and  its
successors and assigns.

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

                  "Lockout  Percentage":  For any  Distribution  Date  occurring
prior to the Distribution  Date in May, 2002, 0%; and for any Distribution  Date
occurring on or after the Distribution Date in May, 2002, 100%.

                  "Master  Servicer":  North  American  Mortgage  Company or any
successor master servicer appointed as herein provided.

                  "Monthly  Payment":  With  respect to any Mortgage  Loan,  the
scheduled  monthly payment of principal and interest on such Mortgage Loan which
is payable by a Mortgagor under the related Mortgage Note as originally executed
(after  adjustment,   if  any,  for  Principal  Prepayments  and  for  Deficient
Valuations  occurring prior to such Due Date, and after any adjustment by reason
of any  bankruptcy or similar  proceeding or any moratorium or similar waiver or
grace period).

                  "Mortgage":   The  mortgage,   deed  of  trust  or  any  other
instrument securing the Mortgage Loan.

                  "Mortgage File": The mortgage documents listed in Section 2.01
pertaining to a particular Mortgage Loan.

                  "Mortgage Loan":  Each of the mortgage loans,  transferred and
assigned to the Trustee  pursuant to Section  2.01 or Section 2.03 and from time
to time held in the Trust Fund,  the Mortgage Loans  originally so  transferred,
assigned  and held being  identified  in the  Mortgage  Loan  Schedule.  As used
herein,  the  term  "Mortgage  Loan"  includes  the  related  Mortgage  Note and
Mortgage.

                  "Mortgage Loan Purchase  Agreements":  With respect to certain
Mortgage  Loans,  that  certain  Seller's  purchase,  warranties  and  servicing
agreement  between the Loan Seller and DLJMCI  pursuant to which the Loan Seller
sold such Mortgage Loan to DLJMCI and DLJMCI  purchased  such Mortgage Loan from
the Loan Seller,  and with respect to the balance of the  Mortgage  Loans,  that
certain Seller's purchase, warranties and servicing agreement, dated as of April
1, 1997,  by and between  the Loan Seller and DLJMCI  pursuant to which the Loan
Seller



                                      -26-

<PAGE>



sold such Mortgage Loans to DLJMCI and DLJMCI purchased such Mortgage Loans from
the Loan Seller.

                  "Mortgage Loan Schedule": As of any date of determination, the
schedule of Mortgage Loans  included in the Trust Fund. The initial  schedule of
Mortgage Loans with accompanying  information transferred on the Closing Date to
the  Trustee as part of the Trust Fund for the  Securities,  attached  hereto as
Exhibit I (and,  for  purposes of the  Trustee's  review of the  Mortgage  Files
pursuant to Section 2.02, in computer-readable form as delivered to the Trustee)
which  list  shall set forth the  following  information  with  respect  to each
Mortgage Loan:

                  (i)      the loan number and name of the Mortgagor;

                  (ii)     the street address,  city,  state and zip code of the
                           Mortgaged Property;

                  (iii)    the Mortgage  Rate set forth in the related  Mortgage
                           Note;

                  (iv)     the maturity date;

                  (v)      the original principal balance;

                  (vi)     the first payment date;

                  (vii)    the type of Mortgaged Property;

                  (viii)   the Monthly Payment in effect as of the Cut-off Date;

                  (ix)     the  scheduled  principal  balance as of the  Cut-off
                           Date;

                  (x)      the unpaid actual principal balance as of the Cut-off
                           Date;

                  (xi)     the occupancy status;

                  (xii)    the purpose of the Mortgage Loan;

                  (xiii)   the Collateral Value of the Mortgaged Property;

                  (xiv)    the original term to maturity;

                  (xv)     whether  or not  the  Mortgage  Loan  provides  for a
                           Principal Prepayment penalty;

                  (xvi)    the paid-through date of the Mortgage Loan;




                                      -27-

<PAGE>



                  (xvii)   the number of units in the Mortgaged Property; and

                  (xviii)  whether  such  Mortgage  Loan is a  Group I  Mortgage
                           Loan,  which is a Mortgage  Loan that was  originated
                           under the Loan Seller's  "Flex Extra  Program",  or a
                           Group II Mortgage Loan, which is a Mortgage Loan that
                           was  originated  under the Loan  Seller's  "Gold Flex
                           Program."

                           The Mortgage Loan  Schedule  shall also set forth the
total of the amounts described under clause (viii) above for all of the Mortgage
Loans.  The Mortgage Loan Schedule may be in the form of more than one schedule,
collectively setting forth all of the information required.

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

                  "Mortgage Rate": With respect to any Mortgage Loan, the annual
rate at which interest accrues on such Mortgage Loan.

                  "Mortgaged  Property":  With respect to a Mortgage  Loan,  the
underlying  real property (or  leasehold  estate of the  Mortgagor,  the term of
which is equal to or longer than the term of the Mortgage) securing repayment of
a Mortgage Note,  consisting of a single parcel of real estate  considered to be
real estate under the laws of the State in which such real  property is located,
which may include condominium units and planned unit developments, improved by a
residential dwelling.

                  "Mortgagor":  The obligor or obligors on a Mortgage Note.

                  "Net Mortgage  Rate":  As to each  Mortgage  Loan, a per annum
rate of interest equal to the Mortgage Rate as in effect from time to time minus
the Servicing Fee Rate.

                  "Non-Discount  Mortgage Loan": Any Mortgage Loan that is not a
Discount Mortgage Loan.

                  "Nonrecoverable  Advance":  Any  Advance  previously  made  or
proposed  to be made in  respect  of a 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  from related Late  Collections,  Insurance
Proceeds,  Liquidation  Proceeds,  REO Proceeds or amounts  reimbursable  to the
Master Servicer  pursuant to Section  4.03(b).  The  determination by the Master
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 Seller and the Trustee.

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



                                      -28-

<PAGE>




                  "Notional  Amount":  Any of the Class FXS Notional Amount, the
Class S  Notional  Amount,  the  Class  FXA-9  Notional  Amount,  the  Class FXS
Subaccount Notional Amount, or the Class S Subaccount Notional Amount.

                  "Officers' Certificate":  A certificate signed by the Chairman
of the Board, the Vice Chairman of the Board,  the President,  vice president or
assistant  vice president and by the  Treasurer,  the  Secretary,  or one of the
assistant treasurers or assistant  secretaries of the Master Servicer,  the Loan
Seller, or of the Sub-Servicer and delivered to the Seller and Trustee.

                  "Opinion of Counsel": A written opinion of counsel, who may be
counsel  for the Seller or the Master  Servicer,  reasonably  acceptable  to the
Trustee; except that any opinion of counsel relating to (a) the qualification of
any account required to be maintained  pursuant to this Agreement as an Eligible
Account, (b) qualification of either the Issuing REMIC or the Pooling REMIC as a
REMIC, (c) compliance with the REMIC Provisions or (d) resignation of the Master
Servicer  pursuant  to Section  6.04 must be an opinion of counsel who (i) is in
fact independent of the Seller and the Master  Servicer,  (ii) does not have any
direct financial  interest or any material  indirect  financial  interest in the
Seller or the  Master  Servicer  or in an  affiliate  of either and (iii) is not
connected  with the  Seller or the  Master  Servicer  as an  officer,  employee,
director or person performing similar functions.

                  "OTS":  Office of Thrift Supervision or any successor.

                  "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 prior to such Due Date pursuant to Sections 2.02, 2.03 or 2.04.

                  "Overcollateralized"  For  any  Distribution  Date,  (i)  with
respect  to the Class FX  Subaccounts,  if the  aggregate  Subaccount  Principal
Balance of the Class FX  Subaccounts  exceeds  the  aggregate  Stated  Principal
Balance of the Group I Mortgage Loans, less the applicable  Discount Fraction of
any Group I  Discount  Mortgage  Loans,  and (ii) with  respect  to the Class II
Subaccounts,  if the  aggregate  Subaccount  Principal  Balance  of the Class II
Subaccounts,  exceeds the  aggregate  Stated  Principal  Balance of the Group II
Mortgage Loans,  less the applicable  Discount Fraction of any Group II Discount
Mortgage Loans.

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

                  "Pass-Through  Rate":  With  respect  to  (i)  each  Class  of
Securities  (other than the Class FXA-8 Securities and Class FXA-9  Securities),
the per annum rate set forth in the Preliminary Statement hereto; (ii) the Class
FXA-8 Securities for any  Distribution  Date, a variable per annum rate equal to
LIBOR, determined as of the related LIBOR Determination



                                      -29-

<PAGE>



Date,  plus 0.45%,  subject to a maximum  Pass-Through  Rate of 8.50% per annum;
provided,  however, that the rate for the initial Distribution Date shall be the
rate set forth in the  Preliminary  Statement  hereto;  (iii)  the  Class  FXA-9
Securities  for any  Distribution  Date,  a variable per annum rate equal to (x)
8.05% minus (y) LIBOR,  determined as of the related LIBOR  Determination  Date,
subject to a minimum  Pass-Through Rate of 0.00% per annum;  provided,  however,
that the rate for the initial  Distribution  Date shall be the rate set forth in
the Preliminary  Statement hereto; and (iv) each Subaccount,  the per annum rate
set forth in the Preliminary Statement hereto.

                  "Payoff":  Any  Mortgagor  payment of  principal on a Mortgage
Loan equal to the entire outstanding Principal Balance of such Mortgage Loan, if
received in advance of the last  scheduled  Due Date for such  Mortgage Loan and
accompanied  by an amount of interest  equal to accrued  unpaid  interest on the
Mortgage Loan to the date of such payment-in-full.

                  "Payoff Period":  With respect to the first Distribution Date,
the period  from the Cut-Off  Date  through May 14,  1997,  inclusive;  and with
respect to any Distribution Date thereafter, the period from the 15th day of the
prior  month  through  the 14th  day of the  month  of such  Distribution  Date,
inclusive.

                  "Percentage  Interest":  With respect to any  Security  (other
than a Residual Security),  the undivided  beneficial  ownership interest in the
related Class  evidenced by such Security,  which as to each such Security shall
be equal to the initial  Security  Principal  Balance (or  Notional  Amount,  as
applicable)  thereof divided by the aggregate initial Security Principal Balance
(or Notional Amount,  as applicable) of all of the Securities of the same Class,
expressed as a  percentage  carried to four  decimal  places.  With respect to a
Residual Security, the interest in distributions to be made with respect to such
Class  evidenced  thereby,  expressed  as a  percentage  carried to four decimal
places, as stated on the face of such Security.

                  "Permitted  Encumbrances":   With  respect  to  any  Mortgaged
Property,  any of the  following:  (1) the lien of  non-delinquent  current real
property  taxes  and  assessments  not  yet  due  and  payable,  (2)  covenants,
conditions and restrictions,  rights of way,  easements and other matters of the
public  record as of the date of  recording  which are  acceptable  to  mortgage
lending institutions generally and either (A) which are referred to or otherwise
considered in the appraisal made for the originator of the Mortgage Loan, or (B)
which do not adversely  affect the appraised value of the Mortgaged  Property as
set forth in such appraisal,  and (3) other matters to which like properties are
commonly  subject  which do not  materially  interfere  with the benefits of the
security intended to be provided by the Mortgage or the use, enjoyment, value or
marketability of the related Mortgaged Property.

                  "Permitted Instruments":  Any one or more of the following:

                  (i) direct obligations of, or obligations,  the timely payment
         of which,  are fully  guaranteed  as to principal  and interest by, the
         United States or any agency or



                                      -30-

<PAGE>



         instrumentality  thereof,  provided such  obligations are backed by the
         full faith and credit of the United States;

                  (ii) repurchase  obligations (the collateral for which is held
         by a third party or the Trustee) with respect to any security described
         in clause (i) above,  provided that the long-term unsecured obligations
         of the party agreeing to repurchase  such  obligations  are at the time
         rated by each Rating Agency in one of its two highest  long-term rating
         categories;

                  (iii)  Securities of deposit,  time deposits,  demand deposits
         and  bankers'  acceptances  of any bank or trust  company  incorporated
         under  the  laws of the  United  States  or any  state  thereof  or the
         District of Columbia,  provided that the short-term commercial paper of
         such bank or trust company at the date of acquisition  thereof has been
         rated by each Rating Agency in its highest short-term rating;

                  (iv) money market funds organized under the Investment Company
         Act of 1940 or common trust fund rated not less than "AAAm" by Standard
         & Poor's,  not less than "Aaa" by Moody's  Investors  Services  and not
         less than "AAA" by Fitch and DCR, if rated by DCR;

                  (v) commercial paper (having  original  maturities of not more
         than nine months) of any corporation incorporated under the laws of the
         United States or any state thereof or the District of Columbia which on
         the date of  acquisition  has been rated by each  Rating  Agency in its
         highest short-term rating; and

                  (vi) any other obligation or security acceptable to the Rating
         Agencies  (as  certified  by a letter  from each  Rating  Agency to the
         Trustee) in respect of mortgage pass-through Securities rated in one of
         its two highest rating categories;

provided,  that no such  instrument  shall  be a  Permitted  Instrument  if such
instrument evidences either (a) the right to receive interest only payments with
respect to the obligations  underlying such instrument or (b) both principal and
interest payments derived from obligations  underlying such instrument where the
principal and interest payments with respect to such instrument  provide a yield
to maturity  exceeding  120% of the yield to maturity at par of such  underlying
obligation.

                  "Permitted  Transferee":  Any transferee of a Class R or Class
RP Security other than a Non-United States Person or Disqualified Organization.

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




                                      -31-

<PAGE>



                  "Pooling  REMIC":  The  REMIC  consisting   primarily  of  the
Mortgage Loans,  the Excess Proceeds  Account,  amounts in the Security  Account
that are distributable to the Class RP Securities and the Custodial Account.

                  "Prepayment   Assumption":   235%  of  the  "Basic  Prepayment
Assumption",  used solely for  determining the rate of accrual of original issue
discount,  market discount and amortizable premium on the related Securities for
federal income tax purposes.  The "Basic  Prepayment  Assumption"  represents an
annualized  constant assumed rate of prepayment each month of a pool of mortgage
loans relative to its then  outstanding  principal  balance for the life of such
mortgage loans.

                  "Prepaid Monthly Payment":  Any Monthly Payment received prior
to its scheduled Due Date, which is intended to be applied to a Mortgage Loan on
its  scheduled  Due Date and held in the  related  Custodial  Account  until the
Security Account Deposit Date.

                  "Prepayment   Interest   Shortfall":   With   respect  to  any
Distribution  Date, for each Mortgage Loan that was the subject of a Curtailment
or a Payoff during the related  Prepayment Period, an amount equal to the amount
of interest that would have accrued at the  applicable  Net Mortgage Rate on the
principal balance of such Mortgage Loan immediately prior to such prepayment (or
in the case of a Curtailment on the amount of such prepayment) during the period
commencing  on the date of  prepayment,  or in the case of a Payoff  in full the
date as of which the  prepayment  is applied,  and ending on the last day of the
month of prepayment.

                  "Prepayment Period": As to any Distribution Date, with respect
to (i) Payoffs,  the Payoff Period,  and (ii)  Curtailments,  the calendar month
preceding the month in which such Distribution Date occurs.

                  "Primary  Hazard  Insurance   Policy":   Each  primary  hazard
insurance  policy required to be maintained  pursuant to the first or the second
paragraph of Section 3.13.

                  "Primary Mortgage  Insurance  Policy":  Each primary policy of
mortgage   insurance   represented   to  be  in  effect   pursuant   to  Section
2.04(b)(xxxi),  or any  replacement  policy  therefor  obtained  by  the  Master
Servicer pursuant to Section 3.25.

                  "Principal  Only  Security":  Each of the Class FXP Securities
and Class P Securities.

                  "Principal  Payment Amount":  On any Distribution Date and for
any Loan Group,  the sum of the  scheduled  principal  payments on the  Mortgage
Loans in such Loan Group due on the related Due Date.

                  "Principal Prepayment": Any payment of principal on a Mortgage
Loan which constitutes a Payoff or Curtailment.



                                      -32-

<PAGE>




                  "Principal  Prepayment  Amount":  On any Distribution Date and
with respect to any Loan Group, the sum of (i) Curtailments  received during the
related  Prepayment  Period from the Mortgage  Loans in such Loan Group and (ii)
Payoffs received during the related Prepayment Period from the Mortgage Loans in
such Loan Group.

                  "Pro Rata  Allocation":  The  allocation  of (i) the principal
portion of losses  relating  to a Mortgage  Loan to all  Classes of  Securities,
other than the Principal Only Securities, pro rata according to their respective
Stated  Principal  Balances,  except if the loss is recognized with respect to a
Group I  Discount  Mortgage  Loan or a Group  II  Discount  Mortgage  Loan,  the
applicable Discount Fraction of such loss will first be allocated to the related
Principal Only  Securities,  and (ii) of the interest portion of losses relating
to a Mortgage Loan to all Classes of Securities pro rata according to the amount
of  interest  accrued  on  each  such  Class,  other  than  the  Principal  Only
Securities,  in reduction  thereof and then in reduction of their related Stated
Principal Balance.

                  "Purchase  Price":  With respect to any Mortgage  Loan (or REO
Property)  required to be purchased pursuant to Section 2.02 or 2.04 or that the
Master  Servicer is entitled to  repurchase  pursuant to Section 3.22, an amount
equal to the sum of (i) 100% of the Stated Principal Balance thereof,  plus (ii)
unpaid accrued interest (or REO Imputed Interest) at the applicable Net Mortgage
Rate on the Stated Principal Balance thereof  outstanding during each Due Period
that  such  interest  was not paid or  advanced,  from the  date  through  which
interest  was  last  paid  by the  Mortgagor  or  advanced  and  distributed  to
Securityholders  together with unpaid Servicing Fees from the date through which
interest  was last paid by the  Mortgagor,  in each case to the first day of the
month  in which  such  Purchase  Price  is to be  distributed,  plus  (iii)  the
aggregate  of all  Advances  made in  respect  of  such  Mortgage  Loan  (or REO
Property) that were not previously reimbursed.

                  "Qualified  Mortgage  Insurer":  A mortgage guaranty insurance
company  qualified  under the laws of the state in which the  related  Mortgaged
Property is located to transact a mortgage guaranty  insurance  business therein
and to write the insurance  provided by primary mortgage  insurance policies and
approved as an insurer by FNMA or FHLMC and whose  obligations  have a rating by
each Rating Agency not lower than the rating of the Securities.

                  "Rating Agency": Standard & Poor's, Fitch and DCR, however, if
such agencies and their  successors are no longer in existence,  "Rating Agency"
shall  be  such  nationally  recognized  statistical  rating  agency,  or  other
comparable Person,  designated by the Seller,  notice of which designation shall
be given to the  Trustee  and  Master  Servicer.  References  herein  to the two
highest long term debt rating  categories  of a Rating Agency shall mean "AA" or
better in the case of Standard & Poor's,  Fitch and DCR and references herein to
the highest  short-term  debt rating of a Rating  Agency shall mean "A-1" in the
case of Standard & Poor's,  "F-1+" in the case of Fitch and "D-1" in the case of
DCR, and in the case of any other Rating Agency such references  shall mean such
rating categories without regard to any plus or minus.




                                      -33-

<PAGE>



                  "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 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 Securityholders 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  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 Sub-Servicer with respect to
related Advances not previously  reimbursed.  With respect to each Mortgage Loan
which has become the subject of a Deficient  Valuation,  the difference  between
the principal balance of the Mortgage Loan outstanding immediately prior to such
Deficient Valuation and the principal balance of the Mortgage Loan as reduced by
the Deficient Valuation. With respect to each Mortgage Loan which has become the
subject of a Debt Service Reduction, the amount of such Debt Service Reduction.

                  "Record Date": The last Business Day of the month  immediately
preceding the month of the related Distribution Date.

                  "Reference  Bank":  A leading  bank  selected  by the  Trustee
engaged in transactions in Eurodollar deposits in the international Eurocurrency
market,  which does not control,  is not  controlled by nor under common control
with, the Trustee and which has an established place of business in London.

                  "Regular Security": Any of the Securities other than the Class
RP Securities or Class R Securities.

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

                  "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 proposed, temporary and final regulations and published rulings,
notices and  announcements  promulgated  thereunder,  as the foregoing may be in
effect from time to time.

                  "Remittance  Report": A report prepared by the Master Servicer
providing the information set forth in Section 4.02.

                  "REO  Acquisition":  The acquisition by the Master Servicer on
behalf of the Trustee for the benefit of the Securityholders of any REO Property
pursuant to Section 3.15.



                                      -34-

<PAGE>




                  "REO  Disposition":  The final  receipt by or on behalf of the
Master Servicer of 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 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 (as such balance is reduced  pursuant to Section 3.15 by any income from
the REO Property treated as a recovery of principal).

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

                  "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.

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

                  "Residual Security": Any of the Class R Securities or Class RP
Securities.

                  "Responsible Officer":  When used with respect to the Trustee,
the  Chairman  or Vice  Chairman  of the Board of  Directors  or  Trustees,  the
Chairman or Vice Chairman of the Executive or Standing Committee of the Board of
Directors or Trustees,  the  President,  the Chairman of the  Committee on Trust
Matters, any vice president,  any assistant vice president,  the Secretary,  any
assistant secretary,  the Treasurer,  any assistant treasurer,  the cashier, any
assistant  cashier,   any  trust  officer,  any  assistant  trust  officer,  the
controller  and any  assistant  controller  or any other  officer of the Trustee
customarily  performing functions similar to those performed by any of the above
designated  officers and also,  with respect to a particular  matter,  any other
officer to whom such matter is referred  because of such officer's  knowledge of
and familiarity with the particular subject.

                  "Rule 144A":  Rule 144A under the  Securities  Act of 1933, as
amended, as in effect from time to time.

                  "Security":  Any Class FXS  Security,  Class  FXA-1  Security,
Class FXA-2 Security,  Class FXA-3 Security,  Class FXA-4 Security,  Class FXA-5
Security,  Class FXA-6  Security,  Class FXA-7  Security,  Class FXA-8 Security,
Class FXA-9 Security,  Class FXP Security, Class S Security, Class A-1 Security,
Class A-2 Security,  Class A-3 Security,  Class A-4 Security,  Class P Security,
Class B-1 Security, Class B-2 Security, Class B-3 Security,



                                      -35-

<PAGE>



Class B-4 Security, Class B-5 Security, Class B-6 Security, Class RP Security or
Class R Security.

                  "Security Account":  The trust account or accounts created and
maintained pursuant to Section 4.01, which shall be entitled "The First National
Bank of  Chicago,  in trust for  registered  holders of  Mortgage  Participation
Securities,  Series  1997-NAMC 1", and which account or accounts must each be an
Eligible Account.

                  "Security   Account   Deposit  Date":   With  respect  to  any
Distribution Date, the Business Day immediately prior thereto.

                  "Security  Distribution Amount": The amounts to be distributed
to the holders of the Security (other than the Class RP Securities)  pursuant to
Section 4.01(c)(1) and (c)(2).

                  "Security Owner": With respect to a Book-Entry  Security,  the
Person who is the beneficial  owner of such Security,  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.

                  "Security Principal Balance": With respect to each Class FXA-1
Security,  Class FXA-2  Security,  Class FXA-3  Security,  Class FXA-4 Security,
Class FXA-5 Security,  Class FXA-6 Security,  Class FXA-7 Security,  Class FXA-8
Security,  Class FXP Security, Class A-1 Security, Class A-2 Security, Class A-3
Security,  Class A-4 Security,  Class P Security,  Class R Security and Class RP
Security,  on any date of  determination,  an  amount  equal to (i) the  Initial
Security  Principal  Balance  of such  Security,  minus  (ii) the sum of (a) the
aggregate of all amounts  previously  distributed  with respect to such Security
(or any  predecessor  Security)  and  applied to reduce the  Security  Principal
Balance  thereof  pursuant  to Section  4.01(c),  and (b) the  aggregate  of all
reductions  in Security  Principal  Balance in connection  with Realized  Losses
which were previously  allocated to such Security (or any predecessor  Security)
pursuant to Section 4.04.  With respect to each Class B-1 Security,  on any date
of determination,  an amount equal to (i) the initial Security Principal Balance
of such Class B-1 Security, as specified on the face thereof, minus (ii) the sum
of (a) the aggregate of all amounts previously  distributed with respect to such
Security  (or any  predecessor  Security)  and  applied to reduce  the  Security
Principal Balance thereof pursuant to Section 4.01(c),  and (b) the aggregate of
all reductions in Security  Principal Balance in connection with Realized Losses
which were previously  allocated to such Security (or any predecessor  Security)
pursuant to Section 4.04;  provided that if the Security  Principal  Balances of
the Class B-2 Securities,  Class B-3 Securities, Class B-4, Class B-5 Securities
and Class B-6  Securities  have been  reduced to zero,  the  Security  Principal
Balance of each Class B-1  Security,  at any given time shall  thereafter  be an
amount equal to (i) the  Percentage  Interest  evidenced by such Security  times
(ii) the excess,  if any, of (a) the then aggregate Stated Principal  Balance of
the  Mortgage  Loans (or  related REO  Properties)  over (b) the sum of the then
aggregate  Security  Principal  Balance  of all of the Senior  Securities.  With
respect  to each Class B-2  Security,  on any date of  determination,  an amount
equal to (i) the



                                      -36-

<PAGE>



initial Security  Principal Balance of such Class B-2 Security,  as specified on
the  face  thereof,  minus  (ii)  the sum of (a) the  aggregate  of all  amounts
previously  distributed  with  respect  to such  Security  (or  any  predecessor
Security) and applied to reduce the Security  Principal Balance thereof pursuant
to  Section  4.01(c),  and (b)  the  aggregate  of all  reductions  in  Security
Principal  Balance in  connection  with  Realized  Losses which were  previously
allocated to such  Security (or any  predecessor  Security)  pursuant to Section
4.04;  provided,  that  if the  Security  Principal  Balance  of the  Class  B-3
Securities,  Class B-4 Securities, Class B-5 Securities and Class B-6 Securities
has been  reduced  to zero,  the  Security  Principal  Balance of each Class B-2
Security  at any given  time  shall  thereafter  be an  amount  equal to (i) the
Percentage Interest evidenced by such Security times (ii) the excess, if any, of
(a) the then  aggregate  Stated  Principal  Balance  of the  Mortgage  Loans (or
related  REO  Properties)  over  (b)  the  sum of the  then  aggregate  Security
Principal Balance of all of the Senior Securities and Class B-1 Securities. With
respect  to each Class B-3  Security,  on any date of  determination,  an amount
equal to (i) the initial Security  Principal Balance of such Class B-3 Security,
as specified on the face thereof, minus (ii) the sum of (a) the aggregate of all
amounts previously distributed with respect to such Security (or any predecessor
Security) and applied to reduce the Security  Principal Balance thereof pursuant
to  Section  4.01(b),  and (b)  the  aggregate  of all  reductions  in  Security
Principal  Balance in  connection  with  Realized  Losses which were  previously
allocated to such  Security (or any  predecessor  Security)  pursuant to Section
4.04;  provided,  that  if the  Security  Principal  Balance  of the  Class  B-4
Securities,  Class B-5  Securities  and Class B-6 Securities has been reduced to
zero,  the  Security  Principal  Balance of each Class B-3 Security at any given
time,  shall  thereafter  be an  amount  equal  to (i) the  Percentage  Interest
evidenced  by such  Security  times  (ii) the  excess,  if any,  of (a) the then
aggregate  Stated  Principal  Balance  of the  Mortgage  Loans (or  related  REO
Properties) over (b) the sum of the then aggregate Security Principal Balance of
all of the Senior  Securities,  Class B-1 Securities  and Class B-2  Securities.
With respect to each Class B-4 Security, on any date of determination, an amount
equal to (i) the initial Security  Principal Balance of such Class B-4 Security,
as specified on the face thereof, minus (ii) the sum of (a) the aggregate of all
amounts previously distributed with respect to such Security (or any predecessor
Security) and applied to reduce the Security  Principal Balance thereof pursuant
to  Section  4.01(b),  and (b)  the  aggregate  of all  reductions  in  Security
Principal  Balance in  connection  with  Realized  Losses which were  previously
allocated to such  Security (or any  predecessor  Security)  pursuant to Section
4.04;  provided,  that  if the  Security  Principal  Balance  of the  Class  B-5
Securities  and Class B-6  Securities  has been  reduced to zero,  the  Security
Principal Balance of each Class B-4 Security at any given time, shall thereafter
be an amount equal to (i) the  Percentage  Interest  evidenced by such  Security
times  (ii) the  excess,  if any,  of (a) the then  aggregate  Stated  Principal
Balance of the Mortgage  Loans (or related REO  Properties)  over (b) the sum of
the then aggregate  Security  Principal Balance of all of the Senior Securities,
Class B-1 Securities,  Class B-2 Securities and the Class B-3  Securities.  With
respect  to each Class B-5  Security,  on any date of  determination,  an amount
equal to (i) the initial Security  Principal Balance of such Class B-5 Security,
as specified on the face thereof, minus (ii) the sum of (a) the aggregate of all
amounts previously distributed with respect to such Security (or any predecessor
Security) and applied to reduce the Security  Principal Balance thereof pursuant
to  Section  4.01(c),  and (b)  the  aggregate  of all  reductions  in  Security
Principal



                                      -37-

<PAGE>



Balance in connection with Realized  Losses which were  previously  allocated to
such Security (or any predecessor  Security) pursuant to Section 4.04; provided,
that if the  Security  Principal  Balance of the Class B-6  Securities  has been
reduced to zero,  the Security  Principal  Balance of each Class B-5 Security at
any  given  time,  shall  thereafter  be an amount  equal to (i) the  Percentage
Interest  evidenced by such Security  times (ii) the excess,  if any, of (a) the
then aggregate  Stated  Principal  Balance of the Mortgage Loans (or related REO
Properties) over (b) the sum of the then aggregate Security Principal Balance of
all of the Senior Securities,  Class B-1 Securities, Class B-2 Securities, Class
B-3  Securities  and  Class  B-4  Securities.  With  respect  to each  Class B-6
Security,  at any given time,  an amount  equal to (i) the  Percentage  Interest
evidenced  by such  Security  times  (ii) the  excess,  if any,  of (a) the then
aggregate  Stated  Principal  Balance  of the  Mortgage  Loans (or  related  REO
Properties) over (b) the then aggregate Security Principal Balance of all of the
Senior  Securities,  Class  B-1  Securities,  Class  B-2  Securities,  Class B-3
Securities,  Class  B-4  Securities  and the  Class  B-5  Securities.  The Strip
Securities and Class FXA-9  Securities have no principal  balances and shall not
be entitled to distributions of principal.

                  "Security  Register":  The  register  maintained  pursuant  to
Section 5.02.

                  "Security  Registrar":  The Person appointed by the Trustee to
be its  agents  with  respect  to  certain  securities  administration  matters;
provided,  however,  that any such appointment will not relieve the Trustee from
its obligation to perform its duties hereunder.

                  "Securityholder"  or  "Holder":  The  Person  in whose  name a
Security  is  registered  in the  Security  Register,  except  that,  neither  a
Disqualified  Organization nor a non-United States Person shall be a Holder of a
Class RP or  Class R  Security  for any  purposes  hereof  and,  solely  for the
purposes  of  giving  any  consent  pursuant  to this  Agreement,  any  Security
registered  in the name of the Seller or the Master  Servicer  or any  affiliate
thereof shall be deemed not to be outstanding  and the Voting Rights to which it
is entitled shall not be taken into account in determining whether the requisite
percentage  of Voting  Rights  necessary  to effect  any such  consent  has been
obtained,  except as otherwise  provided in Section 11.01.  The Trustee shall be
entitled to rely upon a  certification  of the Seller or the Master  Servicer in
determining  if any  Securities  are  registered  in the  name  of a  respective
affiliate. All references herein to "Holders" or "Securityholders" shall reflect
the  rights of  Security  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  "Securityholder"  only the Person in whose name a
Security is registered in the Security Register.

                  "Seller":   Financial  Asset   Securitization,   Inc.  or  its
successor in interest.

                  "Senior  Percentage":  With respect to any Distribution  Date,
the lesser of 100% and a fraction,  expressed as a percentage,  the numerator of
which is the  aggregate  Security  Principal  Balance of the  Senior  Securities
(other than the Principal Only Securities) immediately



                                      -38-

<PAGE>



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.

                  "Senior Security": Any of the Class FXS Securities,  the Class
FXA Securities,  the Class FXP Securities,  the Class S Securities,  the Class A
Securities,  the  Class P  Securities,  the Class R  Securities  or the Class RP
Securities.

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

                  "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 the second  paragraph of Section 3.01,  Section 3.09
and Section 3.25.

                  "Servicing Fee": As to each Mortgage Loan, an amount,  payable
out of any payment of interest on the  Mortgage  Loan,  equal to interest at the
applicable  Servicing Fee Rate on the Stated Principal  Balance of such Mortgage
Loan for the  calendar  month  preceding  the month in which the  payment is due
(alternatively,  in the event such payment of interest  accompanies  a Principal
Prepayment  in full  made by the  Mortgagor,  interest  for the  number  of days
covered by such  payment  of  interest  computed  on the basis of a 360 day year
consisting of twelve, 30 day months).

                  "Servicing Fee Rate":  With respect to each Mortgage Loan, the
per annum rate of 0.26%.

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

                  "Servicing    Transfer":    The    transfer    of    servicing
responsibilities to a successor Master Servicer pursuant to Section 7.01 of this
Agreement.

                  "Single  Security":  A  Security  of any Class  evidencing  an
initial Security Principal Balance equal to $1,000.




                                      -39-

<PAGE>



                  "Special  Hazard Amount":  On each  anniversary of the Cut-off
Date, the Special Hazard Amount will be reduced, but not increased, to an amount
equal to the lesser of (1) the greatest of (a) the aggregate  principal  balance
of the Mortgage Loans located in the single  California zip code area containing
the largest  aggregate Stated Principal Balance of the Mortgage Loans, (b) 1% of
the aggregate Stated  Principal  Balance of the Mortgage Loans and (c) twice the
Stated  Principal  Balance of the largest  single  Mortgage  Loan,  in each case
calculated  as of the Due Date in the  immediately  preceding  month and (2) the
Special  Hazard  Amount as of the Cut-off Date as reduced by the Special  Hazard
Losses allocated to the Securities since the Cut-off Date.

                  "Special  Hazard  Loss":  Any  Realized  Loss  suffered  by  a
Mortgaged Property on account of direct physical loss, but not including (i) any
loss of a type covered by a hazard  insurance policy or a flood insurance policy
required to be  maintained  in respect to such  Mortgaged  Property  pursuant to
Section 3.13 to the extent of the amount of such loss covered  thereby,  or (ii)
any Extraordinary Loss.

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

                  "Startup  Day": The day designated as such pursuant to Article
X hereof.

                  "Stated Principal Balance":  With respect to any Mortgage Loan
or related  REO  Property at any given time,  (i) the  principal  balance of the
Mortgage Loan outstanding as of the Cut-off Date, after application of principal
payments due on or before such date, whether or not received, 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  distributed  or with  respect to which an
Advance was distributed,  and (b) all Principal Prepayments with respect to such
Mortgage Loan or REO Property, and all Insurance Proceeds,  Liquidation Proceeds
and net income from a REO Property to the extent applied by the Master  Servicer
as recoveries of principal in accordance  with Section 3.15 with respect to such
Mortgage Loan or REO Property,  which were distributed  pursuant to Section 4.01
on any  previous  Distribution  Date,  and (c) any  Realized  Loss with  respect
thereto allocated pursuant to Section 4.04 for any previous Distribution Date.

                  "Step Down Percentage":  For any Distribution Date will be the
following percentage:




                                      -40-

<PAGE>



         DISTRIBUTION DATE OCCURRING IN     STEP DOWN PERCENTAGE

         May 1997 through April 2002                  0%
         May 2002 through April 2003                 30%
         May 2003 through April 2004                 40%
         May 2004 through April 2005                 60%
         May 2005 through April 2006                 80%
         May 2006 and thereafter                    100%

                  "Strip  Security":  Each of the Class FXS  Securities  and the
Class S Securities.

                  "Subaccount":  Each of the subaccounts  established solely for
purposes  of the REMIC  Provisions  by the Trustee  which have the  Pass-Through
Rates and initial Subaccount Principal Balances or Notional Amounts set forth in
the Preliminary Statement hereto.  References herein to one or more "Classes" of
Subaccounts  shall refer to the Class  designation  set forth in the Preliminary
Statement hereto.

                  "Subaccount   Distribution   Amount":   The   amounts   deemed
distributed to the Subaccounts pursuant to Sections 4.01(b)(1) and (b)(2).

                  "Subaccount   Principal   Balance":   With   respect  to  each
Subaccount (other than the Class FXS Subaccount and Class S Subaccount),  on any
date of determination,  an amount equal to (i) the initial Subaccount  Principal
Balance as specified in the Preliminary Statement, minus (ii) the sum of (a) the
aggregate  of all amounts  previously  deemed  distributed  with respect to such
Subaccount  and  applied  to reduce the  Subaccount  Principal  Balance  thereof
pursuant  to  Section  4.01(a)  and  (b)  the  aggregate  of all  reductions  in
Subaccount Principal Balance deemed to have occurred in connection with Realized
Losses which were previously  allocated to such  Subaccount  pursuant to Section
4.04.  The  Class  FXS  Subaccount  and  Class S  Subaccount  have no  principal
balances.

                  "Subordinate  Liquidation  Amount": The excess, if any, of the
(i)  aggregate  Liquidation  Principal  for  all  Mortgage  Loans  which  became
Liquidated   Loans  during  the  calendar  month  preceding  the  month  of  the
Distribution  Date (other than any such amounts  allocated to the Principal Only
Securities),  over (ii) the sum of the Class FXA Liquidation  Amount and Class A
Liquidation Amount for such Distribution Date.

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

                  "Subordinate   Principal   Distribution   Amount":   For   any
Distribution  Date, the excess of (A) the sum of (i) the Subordinate  Percentage
for  Group I of the  Principal  Payment  Amount  for Group I  (exclusive  of the
portion thereof  attributable to the Class FXP  Distribution  Amount),  (ii) the
Subordinate Percentage for Group II of the Principal Payment Amount for



                                      -41-

<PAGE>



Group  II  (exclusive  of  the  portion  thereof  attributable  to the  Class  P
Distribution Amount), (iii) the Subordinate Prepayment Percentage for Group I of
the Principal  Prepayment  Amount for Group I (exclusive of the portion  thereof
attributable  to the  Class  FXP  Distribution  Amount),  (iv)  the  Subordinate
Prepayment  Percentage for Group II of the Principal Prepayment Amount for Group
II (exclusive of the portion  thereof  attributable  to the Class P Distribution
Amount) and (v) the Subordinate  Liquidation  Amount over (B) the sum of (x) the
amounts required to be distributed to the Principal Only Securities  pursuant to
clause (iv) of Section  4.01(b)(1)(a)  and  4.01(b)(1)(b)  on such  Distribution
Date, (y) in the event that the Security  Principal  Balance of either the Class
FXA or Class A  Securities  has been  reduced to zero,  principal  paid from the
Available  Distribution Amount for the Mortgage Loan Group related to such Class
FXA or Class A Securities to the remaining  Class FXA or Class A Securities  and
(z) the amounts in respect of  principal  paid from the  Available  Distribution
Amount of the Loan Groups relating to Overcollateralized Subaccounts pursuant to
Section 4.01(b)(1)(c)(ii).

                  "Subordinate Security": Any of the Class B-1 Securities, Class
B-2 Securities, Class B-3 Securities, Class B-4 Securities, Class B-5 Securities
or Class B-6 Securities.

                  "Sub-Servicer":  Any Person with which the Master Servicer has
entered into a Sub-Servicing  Agreement and which meets the  qualifications of a
Sub-Servicer  pursuant  to  Section  3.02;  provided,  however,  that  the  term
"Sub-Servicer"  shall not  include  any agent on behalf of the  Master  Servicer
solely with respect to tax collections and provided further that notwithstanding
the  employment  of any such  agent,  nothing  herein  shall  relieve the Master
Servicer from its  obligations and  liabilities to the  Securityholders  and the
Trustee for servicing and administering the Mortgage Loans.

                  "Sub-Servicer Remittance Date": The 18th day of each month, or
if such day is not a Business Day, the immediately preceding Business Day.

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

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

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



                                      -42-

<PAGE>




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

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

                  "Trust":  The trust established  pursuant to the terms of this
Agreement.

                  "Trust Fund": The pool of assets subject hereto,  constituting
the primary trust created hereby and to be  administered  hereunder,  consisting
of: (i) the Mortgage Loans  (exclusive of payments of principal and interest due
on or before the Cut-off  Date, if any) as from time to time are subject to this
Agreement and all payments under and proceeds of the Mortgage  Loans  (exclusive
of any prepayment fees and late payment charges received on the Mortgage Loans),
together with all documents  included in the related  Mortgage File,  subject to
Section  2.01;  (ii) such funds or assets as from time to time are  deposited in
the Custodial  Account,  the Excess  Proceeds  Account or the Security  Account;
(iii) any REO Property;  and (iv) the Primary Hazard Insurance Policies, if any,
and all other Insurance Policies with respect to the Mortgage Loans.

                  "Trustee":   The  First  National  Bank  of  Chicago,  or  its
successor in interest, or any successor trustee appointed as herein provided.

                  "Undercollateralized":  For any  Distribution  Date,  (i) with
respect to the Class FX Subaccounts,  if the aggregate Stated Principal  Balance
of the Group I Mortgage  Loans,  less the  applicable  Discount  Fraction of any
Group I Discount  Mortgage  Loans  exceeds the  aggregate  Subaccount  Principal
Balance  of the  Class FX  Subaccounts,  and (ii) with  respect  to the Class II
Subaccounts,  if the aggregate Stated Principal Balance of the Group II Mortgage
Loans,  less the applicable  Discount Fraction of any Group II Discount Mortgage
Loans  exceeds  the  aggregate  Subaccount  Principal  Balance  of the  Class II
Subaccounts.

                  "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  or flood  insurance  policies
required to be maintained pursuant to Section 3.13.

                  "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,  an
estate whose  income from sources  without the United  States is  includible  in
gross income for United  States  federal  income tax purposes  regardless of its
connection  with the conduct of a trade or business within the United States and
any  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. The term "United States" shall have the meaning set forth in Section 7701
of the Code or successor provisions.



                                      -43-

<PAGE>




                  "Voting  Rights":  The portion of the voting  rights of all of
the Securities which is allocated to any Security.  At all times during the term
of this  Agreement,  96.00% of all of the Voting Rights shall be allocated among
Holders of the Class  FXA-1  Securities,  Class  FXA-2  Securities,  Class FXA-3
Securities,   Class  FXA-4  Securities,  Class  FXA-5  Securities,  Class  FXA-6
Securities,   Class  FXA-7  Securities,   Class  FXA-8  Securities,   Class  FXP
Securities,  Class A-1 Securities,  Class A-2 Securities,  Class A-3 Securities,
Class  A-4  Securities,  Class P  Securities,  Class B-1  Securities,  Class B-2
Securities, Class B-3 Securities, Class B-4 Securities, Class B-5 Securities and
Class  B-6  Securities  in  proportion  to the  outstanding  Security  Principal
Balances of their respective Securities;  3.00% of all of the Voting Rights will
be allocated among the Holders of the Class FXS  Securities,  Class S Securities
and Class  FXA-9  Securities  pro rata,  based  upon their  applicable  Notional
Amounts and 0.50% of all Voting Rights will be allocated to each of the Class RP
Securities  and Class R Securities in  proportion  to their  initial  respective
Security Principal Balance,  in each case allocated among the Securities of each
such Class in accordance with their respective Percentage Interests.



                                      -44-

<PAGE>



                                   ARTICLE II

                          CONVEYANCE OF MORTGAGE LOANS;
                         ORIGINAL ISSUANCE OF SECURITIES

                  SECTION 2.01.     Conveyance of Mortgage Loans.

                  The Seller,  as of the Closing Date, and concurrently with the
execution and delivery hereof, does hereby assign,  transfer, sell, set over and
otherwise  convey to the  Trustee  without  recourse  all the  right,  title and
interest of the Seller in and to the Mortgage  Loans  identified on the Mortgage
Loan  Schedule  (exclusive  of any  prepayment  fees  and late  payment  charges
received  thereon) and all other assets  included or to be included in the Trust
Fund for the  benefit  of the  Securityholders.  Such  assignment  includes  all
principal and interest received by the Master Servicer on or with respect to the
Mortgage  Loans (other than  payment of principal  and interest due on or before
the Cut-off Date).

                  In connection  with such transfer and  assignment,  the Seller
shall  deliver  (or  cause to be  delivered)  to,  and  deposit  (or cause to be
deposited)  with the  Trustee  on or before  the  Closing  Date,  the  following
documents or instruments:

                  (i) the original  Mortgage  Note endorsed "Pay to the order of
         The First National Bank of Chicago, as trustee,  without recourse," and
         signed in the name of the Loan Seller by an  authorized  officer,  with
         all intervening endorsements showing a complete chain of title from the
         originator to the Loan Seller. If the Mortgage Loan was acquired by the
         Loan Seller in a merger,  the  endorsement  must be by "[Loan  Seller],
         successor by merger to the [name of predecessor]". If the Mortgage Loan
         was  acquired or  originated  by the Loan Seller  while doing  business
         under another name, the endorsement  must be by "[Loan Seller] formerly
         known as [previous name]";

                  (ii) the original Mortgage with evidence of recording thereon,
         or a copy  thereof  certified by the public  recording  office in which
         such  Mortgage has been  recorded or, if the original  Mortgage has not
         been returned  from the  applicable  public  recording  office,  a true
         certified copy,  certified by the Loan Seller, of the original Mortgage
         together with a  certification  of the Loan Seller  certifying that the
         original  Mortgage has been delivered for recording in the  appropriate
         public  recording  office of the  jurisdiction  in which the  Mortgaged
         Property is located;

                  (iii) a duly executed  original  Assignment of the Mortgage in
         recordable form to "The First National Bank of Chicago,  as trustee for
         the  holders  of  Financial  Asset   Securitization,   Inc.,   Mortgage
         Participation Securities," Series 1997-NAMC 1;

                  (iv)  originals of all  recorded  intervening  Assignments  of
         Mortgage,  or copies thereof,  certified by the public recording office
         in which such Assignments of Mortgage



                                      -45-

<PAGE>



         have  been  recorded  showing  a  complete  chain  of  title  from  the
         originator to the Loan Seller, with evidence of recording thereon, or a
         copy  thereof  certified by the public  recording  office in which such
         Assignment of Mortgage has been recorded or, if the original Assignment
         of Mortgage has not been returned from the applicable  public recording
         office,  a true  certified  copy,  certified  by the Loan Seller of the
         original   Assignment  of  Mortgage   together  with  a   certification
         certifying that the original  Assignment of Mortgage has been delivered
         for  recording  in  the  appropriate  public  recording  office  of the
         jurisdiction in which the Mortgaged Property is located;

                  (v) the original policy of title  insurance,  including riders
         and endorsements  thereto, or a certified copy of such policy certified
         by the Loan Seller, or if the policy has not yet been issued, a written
         commitment or interim binder or  preliminary  report of title issued by
         the title insurance or escrow company;

                  (vi)  originals,  or copies  thereof  certified  by the public
         recording  office in which such documents  have been recorded,  of each
         assumption, extension,  modification, written assurance or substitution
         agreements,  if applicable, or if the original of such document has not
         been returned  from the  applicable  public  recording  office,  a true
         certified copy, certified by the Loan Seller, of such original document
         together with  certificate  of Loan Seller  certifying  the original of
         such  document has been  delivered  for  recording  in the  appropriate
         recording office of the jurisdiction in which the Mortgaged Property is
         located;

                  (vii) if the Mortgage  Note or Mortgage or any other  material
         document or instrument relating to the Mortgage Loan has been signed by
         a person on behalf of the Mortgagor,  the original power of attorney or
         other  instrument  or a certified  copy of such  certified  by the Loan
         Seller,  that  authorized  and  empowered  such person to sign  bearing
         evidence that such instrument has been recorded,  if so required in the
         appropriate  jurisdiction  where the Mortgaged Property is located (or,
         in lieu  thereof,  a duplicate  or conformed  copy of such  instrument,
         together  with a  certificate  of receipt  from the  recording  office,
         certifying  that such copy  represents a true and complete  copy of the
         original and that such  original has been or is currently  submitted to
         be recorded in the  appropriate  governmental  recording  office of the
         jurisdiction  where  the  Mortgaged  Property  is  located),  or if the
         original power of attorney or other such  instrument has been delivered
         for  recording  in  the  appropriate  public  recording  office  of the
         jurisdiction in which the Mortgaged Property is located; and

                  (viii)  evidence of the original or certified to be true copy,
         certified by the Loan Seller, of the Primary Mortgage Insurance Policy,
         if required.

                  If the Seller cannot  deliver the original  recorded  Mortgage
Loan Documents or the original policy of title  insurance,  including riders and
endorsements  thereto,  on the Closing Date, the Loan Seller will, promptly upon
receipt of notice thereof and in any case not later than



                                      -46-

<PAGE>



180 days from the Closing  Date,  deliver  such  original  documents,  including
original recorded  documents,  to the Trustee (unless the Loan Seller is delayed
in making such delivery by reason of the fact that such documents shall not have
been returned by the appropriate recording office). If delivery is not completed
within 180 days  solely due to delays in making  such  delivery by reason of the
fact  that  such  documents  shall not have  been  returned  by the  appropriate
recording  office,  the Loan Seller is required to deliver such documents to the
Trustee within such time period as specified in an officer's  certificate of the
Loan  Seller.  In the event that  documents  have not been  received by the date
specified  in such  officer's  certificate  of the  Loan  Seller,  a  subsequent
officer's  certificate  is required to be  delivered  by the Loan Seller by such
date specified in the prior officer's certificate of the Loan Seller,  stating a
revised date for receipt of documentation. The procedure shall be repeated until
the documents have been received and  delivered.  The Loan Seller shall continue
to use its best efforts to effect  delivery within 270 days of the Closing Date.
Upon  receipt  of any such  document  from the Loan  Seller,  the  Seller  shall
promptly deliver such document to the Trustee.

                  The Loan Seller shall pay all initial  recording fees, for the
Assignments  and any other fees in connection  with the transfer of all original
documents to the Trustee. The Loan Seller shall prepare, in recordable form, all
Assignments  necessary to assign the Mortgage  Loans to the Trustee on behalf of
the Trust,  and as promptly as  practicable  after the  Closing  Date,  the Loan
Seller  shall  cause  to be  delivered  to the  appropriate  public  office  for
recordation in the real property  records the  Assignment  referred to in clause
(iii) and to the extent  necessary  in clause (iv) of this Section  2.01.  While
such  Assignment  to be recorded is being  recorded,  the Trustee shall retain a
photocopy of such Assignment.  If any Assignment is lost or returned  unrecorded
to the Trustee  because of any defect  therein,  the Loan Seller shall prepare a
substitute  Assignment or cure such defect,  as the case may be, and the Trustee
shall cause such Assignment to be recorded in accordance with this paragraph. If
any Assignment is lost or returned  unrecorded because of any Trustee error, the
Trustee  shall cause such  Assignment  to be recorded  in  accordance  with this
paragraph at its expense.

                  All original  documents  relating to the Mortgage  Loans which
are not delivered to the Trustee are and shall be held by the Master Servicer in
trust for the benefit of the Trustee on behalf of the Securityholders.

                  Except as may otherwise expressly be provided herein,  neither
the Seller,  the Loan Seller, the Master Servicer nor the Trustee shall (and the
Master Servicer shall ensure that no Sub-Servicer  shall) assign,  sell, dispose
of or transfer any interest in the Trust Fund or any portion thereof,  or permit
the  Trust  Fund or any  portion  thereof  to be  subject  to any  lien,  claim,
mortgage, security interest, pledge or other encumbrance of, any other Person.

                  It is intended that the  conveyance  of the Mortgage  Loans by
the Seller to the Trustee as provided in this Section be, and be construed as, a
sale of the  Mortgage  Loans by the Seller to the Trustee for the benefit of the
Securityholders.  It is, further,  not intended that such conveyance be deemed a
pledge of the Mortgage Loans by the Seller to the Trustee to secure



                                      -47-

<PAGE>



a debt or  other  obligation  of the  Seller.  However,  in the  event  that the
Mortgage Loans are held to be property of the Seller,  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 this Section shall be deemed to
be a grant by the Seller to the  Trustee of a  security  interest  in all of the
Seller'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  the Mortgage  Notes,  the  Mortgages,  any related  insurance
policies and all other documents in the related  Mortgage Files, (B) all amounts
payable  to the  holders  of the  Mortgage  Loans in  accordance  with the terms
thereof and (C) 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
Security  Account  or the  Custodial  Account,  whether  in the  form  of  cash,
instruments,  securities or other property; (c) the possession by the Trustee or
its agent of  Mortgage  Notes and such other  items of  property  as  constitute
instruments,  money, negotiable documents or chattel paper shall be deemed to be
"possession  by the secured  party" or  possession  by a  purchaser  or a person
designated  by such  secured  party,  for  purposes of  perfecting  the security
interest  pursuant  to the New York  Uniform  Commercial  Code  and the  Uniform
Commercial  Code  of  any  other  applicable  jurisdiction  (including,  without
limitation,  Sections 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 Seller and the Trustee shall,
to the  extent  consistent  with this  Agreement,  take such  actions  as may be
necessary to ensure  that,  if this  Agreement  were deemed to create a security
interest in the Mortgage Loans,  such security  interest would be deemed to be a
perfected  security  interest of first priority under applicable law and will be
maintained as such throughout the term of the Agreement.

                  SECTION 2.02.     Acceptance of the Trust Fund by the Trustee.

                  The Trustee  acknowledges  receipt  (subject to any exceptions
noted in the Initial Certification described below) of the documents referred to
in  Section  2.01  above and all other  assets  included  in the Trust  Fund and
declares  that it holds  and will hold such  documents  and the other  documents
delivered to it constituting  the Mortgage Files, and that it holds or will hold
such  other  assets  included  in the Trust  Fund (to the  extent  delivered  or
assigned  to the  Trustee),  in trust for the  exclusive  use and benefit of all
present and future Securityholders.

                  The Trustee agrees, for the benefit of the Securityholders, to
review each  Mortgage  File on or before the Closing Date to ascertain  that all
documents required to be delivered to it are in its possession,  and the Trustee
agrees to execute  and  deliver to the  Seller,  the Loan  Seller and the Master
Servicer on the Closing Date an Initial Certification in the form



                                      -48-

<PAGE>



annexed  hereto as Exhibit C to the effect that, as to each Mortgage Loan listed
in the Mortgage Loan Schedule  (other than any Mortgage Loan paid in full or any
Mortgage Loan  specifically  identified in such  certification as not covered by
such  certification),  (i) all documents required to be delivered to it pursuant
to this Agreement with respect to such Mortgage Loan are in its possession, (ii)
such  documents  have been  reviewed by it and appear  regular on their face and
relate to such Mortgage Loan and (iii) based on its  examination  and only as to
the foregoing  documents,  the information set forth in items (i) - (vi),  (xiv)
and (xv) of the definition of the "Mortgage Loan Schedule"  accurately  reflects
information  set forth in the Mortgage File.  Neither the Trustee nor the Master
Servicer  shall be under any duty to determine  whether any Mortgage File should
include any of the documents  specified in clause (vi) of Section 2.01.  Neither
the Trustee nor the Master  Servicer  shall be under any duty or  obligation  to
inspect,  review or examine said  documents,  instruments,  Securities  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.

                  Within 90 days of the Closing Date the Trustee  shall  deliver
to the Seller, the Loan Seller and the Master Servicer a Final  Certification in
the form annexed hereto as Exhibit D evidencing the completeness of the Mortgage
Files, with any applicable exceptions noted thereon.

                  If  in  the  process  of  reviewing  the  Mortgage  Files  and
preparing the certifications referred to above the Trustee finds any document or
documents  constituting  a part of a Mortgage File to be missing or defective in
any material  respect (but only after giving effect to any time period set forth
in Section 2.01), the Trustee shall promptly notify the Loan Seller,  the Master
Servicer and the Seller.  The Trustee shall  promptly  notify the Seller of such
defect and request that the Loan Seller cure any such defect within 60 days from
the date on which the Loan Seller was notified of such  defect,  and if the Loan
Seller does not cure such defect in all  material  respects  during such period,
request that the Loan Seller  purchase such Mortgage Loan from the Trust Fund on
behalf of the  Securityholders  at the  Purchase  Price within 90 days after the
date on which the Loan Seller was notified of such defect.  It is understood and
agreed that the  obligation of the Loan Seller to cure a material  defect in, or
purchase  any  Mortgage  Loan as to which a  material  defect  in a  constituent
document  exists  shall  constitute  the  sole  remedy  respecting  such  defect
available to  Securityholders or the Trustee on behalf of  Securityholders.  The
Purchase  Price for the purchased  Mortgage Loan shall be deposited or caused to
be deposited upon receipt by the Master  Servicer in the Custodial  Account and,
upon receipt by the Trustee of written  notification of such deposit signed by a
Servicing Officer, the Trustee shall release or cause to be released to the Loan
Seller (or its designee) the related Mortgage File and shall execute and deliver
such instruments of transfer or assignment,  in each case without  recourse,  as
the Loan Seller (or its  designee)  shall  require as  necessary  to vest in the
Seller (or its designee) ownership of any Mortgage Loan released pursuant hereto
and at such time the Trustee shall have no further  responsibility  with respect
to the related Mortgage File.




                                      -49-

<PAGE>



                  SECTION 2.03.     Representations, Warranties and Covenants of
                                    the Master Servicer and the Seller.

                  (a) The Master Servicer hereby  represents and warrants to and
covenants  with the  Seller,  the Loan Seller and the Trustee for the benefit of
Securityholders that:

                  (i) The Master  Servicer  is, and  throughout  the term hereof
         shall remain,  a corporation  duly organized,  validly  existing and in
         good  standing  under  the laws of the  State of  Delaware  (except  as
         otherwise  permitted pursuant to Section 6.02), the Master Servicer is,
         and shall remain,  in  compliance  with the laws of each state in which
         any  Mortgaged  Property is located to the extent  necessary to perform
         its obligations  under this Agreement,  and the Master Servicer is, and
         shall remain,  approved to sell mortgage loans to and service  mortgage
         loans for FNMA and FHLMC;

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

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

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

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




                                      -50-

<PAGE>



                  (vi) 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 or is likely to affect materially and
         adversely  either the  ability of the Master  Servicer  to perform  its
         obligations  under this  Agreement  or the  financial  condition of the
         Master Servicer;

                  (vii) 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 Insurance  Policy  necessary to
         maintain coverage thereunder;

                  (viii) The execution of this Agreement and the  performance of
         the Master Servicer's obligations hereunder do not require any license,
         consent or approval of any state or federal court,  agency,  regulatory
         authority  or other  governmental  body  having  jurisdiction  over the
         Master Servicer, other than such as have been obtained; and

                  (ix)  No  written  information,  certificate  of  an  officer,
         statement  furnished in writing or report delivered to the Seller,  any
         affiliate of the Seller 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.

                  It  is  understood   and  agreed  that  the   representations,
warranties  and  covenants  set forth in this Section  2.03(a) shall survive the
execution and delivery of this Agreement,  and shall inure to the benefit of the
Seller, the Loan Seller, the Trustee and the Securityholders.  Upon discovery by
the Seller,  the Trustee,  the Loan Seller or the Master Servicer of a breach of
any of the foregoing  representations,  warranties and covenants that materially
and  adversely  affects the  interests of the Seller or the  Trustee,  the party
discovering such breach shall give prompt written notice to the other parties.

                  (b) The Seller  hereby  represents  and warrants to the Master
Servicer  and the  Trustee  for the  benefit of  Securityholders  that as of the
Closing Date,  assuming that the  representation of the Loan Seller set forth in
Section  2.04(b)(xiii)  hereof  and the  representation  of DLJMCI  set forth in
Section  3.01(g) of the DLJMCI Loan Sale  Agreement  are both true and  correct,
then  immediately  prior to the assignment of the Mortgage Loans to the Trustee,
the Seller  had good and  marketable  title to, and was the sole owner  thereof,
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.  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.

                  Upon discovery by either the Seller, the Master Servicer,  the
Loan Seller or the  Trustee of a breach of any  representation  or warranty  set
forth in this Section 2.03 which



                                      -51-

<PAGE>



materially  and adversely  affects the interests of the  Securityholders  in any
Mortgage  Loan,  the party  discovering  such breach  shall give prompt  written
notice to the other parties.

                  SECTION 2.04.     Representations and Warranties of the Loan
                                    Seller.

                  (a) The Loan  Seller  hereby  represents  and  warrants to and
covenants with the Seller,  the Master  Servicer and the Trustee for the benefit
of Securityholders that:

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

                  (ii) The execution and delivery of this  Agreement by the Loan
         Seller,  and the  performance  and  compliance  with the  terms of this
         Agreement  by the Loan  Seller,  will  not  violate  the Loan  Seller's
         charter or bylaws or  constitute  a default  (or an event  which,  with
         notice or lapse of time, or both, would constitute a default) under, or
         result in the breach of, any material  agreement or other instrument to
         which it is a party or which is applicable to it or any of its assets;

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

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

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

                  (vi) No  litigation  is  pending  or,  to the best of the Loan
         Seller's  knowledge,  threatened  against the Loan  Seller  which would
         prohibit its entering into this Agreement or performing its obligations
         under this Agreement or is likely to affect materially and



                                      -52-

<PAGE>



         adversely  either  the  ability  of the  Loan  Seller  to  perform  its
         obligations under this Agreement or the financial condition of the Loan
         Seller;

                  (vii) The execution of this  Agreement and the  performance of
         the Loan  Seller's  obligations  hereunder  do not require any license,
         consent or approval of any state or federal court,  agency,  regulatory
         authority or other governmental body having  jurisdiction over the Loan
         Seller, other than such as have been obtained; and

                  (viii) No  information,  certificate of an officer,  statement
         furnished in writing or report  delivered to the Seller,  any affiliate
         of the Seller or the Trustee by the Loan Seller will,  to the knowledge
         of the Loan Seller,  contain any untrue statement of a material fact or
         omit a material fact  necessary to make the  information,  certificate,
         statement or report not misleading.

                  It  is  understood   and  agreed  that  the   representations,
warranties  and  covenants  set forth in this Section  2.04(a) shall survive the
execution and delivery of this Agreement,  and shall inure to the benefit of the
Seller, the Trustee, the Master Servicer and the Securityholders. Upon discovery
by the Seller,  the Trustee,  the Loan Seller or the Master Servicer of a breach
of  any  of  the  foregoing  representations,   warranties  and  covenants  that
materially  and  adversely  affects  the  interests  of the  Seller,  the Master
Servicer or the  Trustee,  the party  discovering  such breach shall give prompt
written notice to the other parties.

                  (b) The Loan  Seller  hereby  represents  and  warrants to and
covenants with the Seller,  the Master  Servicer and the Trustee for the benefit
of the  Securityholders  that,  with respect to each  Mortgage  Loan,  as of the
Closing Date or as of such date specifically provided herein:
                  (i) The consummation of the transactions  contemplated by this
         Agreement is in the ordinary course of business of the Loan Seller, and
         the transfer,  assignment  and conveyance of the Mortgage Notes and the
         Mortgages by the Loan Seller  pursuant to each  Mortgage  Loan Purchase
         Agreement  were not subject to bulk  transfer or any similar  statutory
         provisions in effect in any applicable jurisdiction;

                  (ii) The Loan Seller used no selection  procedures (other than
         those set forth on the Mortgage  Loan  Schedule)  that  identified  the
         Mortgage   Loans  as  being  less  desirable  or  valuable  than  other
         comparable mortgage loans in the Loan Seller's portfolio;

                  (iii) The  information set forth in the Mortgage Loan Schedule
         is true, complete and correct;

                  (iv)  All  payments  due  prior to the  Cut-off  Date for such
         Mortgage Loan have been made as of the Closing Date,  the Mortgage Loan
         is not  delinquent  in  payment  more  than  30 days  and has not  been
         dishonored; the Loan Seller has not advanced funds



                                      -53-

<PAGE>



         for  payments  of  principal  or  interest,  or induced,  solicited  or
         knowingly  received  any advance of funds for  payments of principal or
         interest  from a party other than the owner of the  Mortgaged  Property
         subject to the Mortgage, directly or indirectly, for the payment of any
         amount  required by the  Mortgage  Loan for  payments of  principal  or
         interest;  there  has been no more  than  one  delinquency  during  the
         preceding  twelve-month  period and such  delinquency did not last more
         than 30 days;

                  (v) There are no material defaults in complying with the terms
         of the Mortgage,  and all taxes,  governmental  assessments,  insurance
         premiums,  water,  sewer and municipal  charges,  leasehold payments or
         ground rents which  previously  became due and owing have been paid, or
         escrow funds have been  established in an amount  sufficient to pay for
         every  such  escrowed  item  which  remains  unpaid  and which has been
         assessed but is not yet due and payable;

                  (vi) The terms of the Mortgage  Note and the Mortgage have not
         been impaired,  waived,  altered or modified in any respect,  except by
         written  instruments  which have been  recorded  to the extent any such
         recordation  is required by law, or,  necessary to protect the interest
         of  the  Trust  and  the  Securityholders.  No  instrument  of  waiver,
         alteration or modification has been executed, and no Mortgagor has been
         released,  in whole  or in  part,  from the  terms  thereof  except  in
         connection with an assumption  agreement and which assumption agreement
         is part of the  Mortgage  File and the terms of which are  reflected in
         the  Mortgage  Loan  Schedule;   the  substance  of  any  such  waiver,
         alteration  or  modification  has been  approved  by the  issuer of any
         related Primary Mortgage  Insurance Policy and title insurance  policy,
         to the extent required by the related policies;

                  (vii) The  Mortgage  Note and the  Mortgage are not subject to
         any right of rescission,  set-off,  counterclaim or defense, including,
         without limitation, the defense of usury, nor will the operation of any
         of the terms of the Mortgage Note or the  Mortgage,  or the exercise of
         any  right   thereunder,   render  the   Mortgage   Note  or   Mortgage
         unenforceable,  in  whole  or in  part,  or  subject  to any  right  of
         rescission,  set-off, counterclaim or defense, including the defense of
         usury,  and no such  right  of  rescission,  set-off,  counterclaim  or
         defense has been  asserted with respect  thereto,  other than any other
         state laws providing "security first" election of remedies, one action,
         and  anti-deficiency  requirements;  and to the  best of Loan  Seller's
         knowledge,  the  Mortgagor  was not a debtor  in any  state or  federal
         bankruptcy or  insolvency  proceeding at the time the Mortgage Loan was
         originated;

                  (viii) All buildings or other customarily insured improvements
         upon the Mortgaged  Property are insured by an insurer acceptable under
         the FNMA Guides, against loss by fire, hazards of extended coverage and
         such other  hazards as are provided for in the FNMA Guides or by FHLMC,
         as well as all  additional  requirements  set  forth  in  Section  3.13
         hereof.  All such standard hazard policies are in full force and effect
         and



                                      -54-

<PAGE>



         on the date of origination contained a standard mortgagee clause naming
         the Loan  Seller and its  successors  in  interest  and assigns as loss
         payee and such clause is still in effect and all  premiums  due thereon
         have been paid.  If required by the Flood  Disaster  Protection  Act of
         1973,  as amended,  the Mortgage  Loan is covered by a flood  insurance
         policy  meeting  the  requirements  of the  current  guidelines  of the
         Federal  Insurance  Administration  which  policy  conforms to FNMA and
         FHLMC  requirements.  Such  policy was issued by an insurer  acceptable
         under FNMA or FHLMC  guidelines.  The Mortgage  obligates the Mortgagor
         thereunder to maintain all such insurance at the  Mortgagor's  cost and
         expense, and on the Mortgagor's failure to do so, authorizes the holder
         of the Mortgage to maintain such insurance at the Mortgagor's  cost and
         expense and to seek reimbursement therefor from the Mortgagor;

                  (ix) Any and all  requirements of any federal,  state or local
         law including, without limitation, usury, truth-in-lending, real estate
         settlement  procedures,   consumer  credit  protection,   equal  credit
         opportunity  or  disclosure  laws  applicable to the Mortgage Loan have
         been complied with;

                  (x)  The  Mortgage  has  not  been   satisfied,   canceled  or
         subordinated,  in whole or in part,  or  rescinded,  and the  Mortgaged
         Property has not been released from the lien of the Mortgage,  in whole
         or in part nor has any  instrument  been executed that would effect any
         such release,  cancellation,  subordination or rescission.  Neither the
         Loan  Seller  nor  any  servicer  has  waived  the  performance  by the
         Mortgagor  of any action,  if the  Mortgagor's  failure to perform such
         action would cause the Mortgage Loan to be in default, nor has the Loan
         Seller nor any servicer waived any default resulting from any action or
         inaction by the Mortgagor;

                  (xi) The  Mortgage  is a valid,  subsisting,  enforceable  and
         perfected first lien on the Mortgaged Property, including all buildings
         on  the  Mortgaged  Property  and  all  installations  and  mechanical,
         electrical,  plumbing,  heating and air conditioning systems affixed to
         such buildings, and all additions, alterations and replacements made at
         any time with respect to the  foregoing  securing  the Mortgage  Note's
         original principal balance.  Such lien is free and clear of all adverse
         claims,  liens and encumbrances  having priority over the first lien of
         the  Mortgage,  subject  only to Permitted  Encumbrances.  Any security
         agreement,  chattel  mortgage  or  equivalent  document  related to and
         delivered in connection with the Mortgage Loan  establishes and creates
         a valid,  subsisting,  enforceable  and perfected  first lien and first
         priority security interest on the property described  therein,  and the
         Loan  Seller  had the full  right to sell  and  assign  the same to the
         Seller;

                  (xii) The Mortgage Note and the related  Mortgage are original
         and genuine and each is the legal,  valid and binding obligation of the
         maker thereof, enforceable in all respects in accordance with its terms
         subject to bankruptcy, insolvency and other laws of general application
         affecting the rights of creditors. The Loan Seller has taken all



                                      -55-

<PAGE>



         action  necessary  to  transfer  such rights of  enforceability  to the
         Seller and the Trust. All parties to the Mortgage Note and the Mortgage
         had the legal  capacity to enter into the Mortgage  Loan and to execute
         and deliver the Mortgage Note and the  Mortgage.  The Mortgage Note and
         the Mortgage have been duly and properly  executed by such parties.  No
         fraud,  error,  omission,  misrepresentation,   negligence  or  similar
         occurrence  with respect to a Mortgage Loan has taken place on the part
         of Loan Seller or the  Mortgagor  or, to the best of the Loan  Seller's
         knowledge,  any other party involved in the origination of the Mortgage
         Loan.  The proceeds of the Mortgage Loan have been fully  disbursed and
         there is no requirement for future advances thereunder, and any and all
         requirements  as to completion of any on-site or off-site  improvements
         and as to disbursements of any escrow funds therefor have been complied
         with.  All costs,  fees and expenses  incurred in making or closing the
         Mortgage Loan and the recording of the Mortgage were paid or are in the
         process of being paid,  and the Mortgagor is not entitled to any refund
         of any amounts paid or due under the Mortgage Note or Mortgage;

                  (xiii)  Immediately prior to the sale of the Mortgage Loans to
         DLJMCI pursuant to the applicable Mortgage Loan Purchase Agreement, the
         Loan  Seller was the sole  owner of record  and holder of the  Mortgage
         Loan and the  indebtedness  evidenced  by the  Mortgage  Note,  and the
         Mortgage Loan,  including the Mortgage Note and the Mortgage,  were not
         subject to an  assignment  or pledge,  and the Loan Seller had good and
         marketable  title to and was the sole owner  thereof and had full right
         to transfer and sell the Mortgage  Loan to DLJMCI free and clear of any
         encumbrance,  equity, lien, pledge,  charge, claim or security interest
         and  had the  full  right  and  authority  subject  to no  interest  or
         participation  of, or  agreement  with,  any other  party,  to sell and
         assign the  Mortgage  Loan  pursuant to the  applicable  Mortgage  Loan
         Purchase  Agreement  and  such  assignment  under  such  Mortgage  Loan
         Purchase Agreement validly transferred  ownership of the Mortgage Loans
         to DLJMCI  free and  clear of any  encumbrance,  equity,  participation
         interest,  lien, pledge,  charge, claim or security interest.  The Loan
         Seller has no obligation  or right to  repurchase  the Mortgage Loan or
         substitute  another Mortgage Loan, except as provided in this Agreement
         (other  than  Escrow  Funds  due to  overages,  if any,  to the  extent
         currently maintained in escrow accounts by the Loan Seller);

                  (xiv) Each Mortgage Loan is covered by an ALTA lender's  title
         insurance  policy  or other  generally  acceptable  form of  policy  or
         insurance  acceptable  to  FNMA or  FHLMC,  issued  by a title  insurer
         acceptable  to  FNMA or  FHLMC  and  qualified  to do  business  in the
         jurisdiction where the Mortgaged Property is located, insuring (subject
         to any Permitted  Encumbrances)  the Loan Seller,  its  successors  and
         assigns,  as to the first priority lien of the Mortgage in the original
         principal  amount of the Mortgage Loan.  Such lender's title  insurance
         policy   affirmatively   insures   ingress   and  egress  and   against
         encroachment by or upon the Mortgaged Property or any interest therein.
         Where required by state law or regulation, the Mortgagor has been given
         the  opportunity  to choose the carrier of the required  mortgage title
         insurance.  The Loan Seller,  its successors and assigns,  are the sole
         insureds of such lender's title insurance policy, such



                                      -56-

<PAGE>



         title insurance  policy has been duly and validly endorsed to the Trust
         or the  assignment to the Trust of the Loan Seller's  interest  therein
         does not require the consent of or notification to the insurer and such
         lender's title insurance policy is in full force and effect and will be
         in full  force and effect  upon the  consummation  of the  transactions
         contemplated  by this  Agreement.  No claims  have been made under such
         lender's  title  insurance  policy,  and no prior holder of the related
         Mortgage,  including  the Loan  Seller,  has done,  by act or omission,
         anything  which  would  impair  the  coverage  of such  lender's  title
         insurance policy;

                  (xv)  There  is no  default,  breach,  violation  or  event of
         acceleration  existing under the Mortgage or the related  Mortgage Note
         and no event  which,  with the  passage of time or with  notice and the
         expiration  of any grace or cure  period,  would  constitute a default,
         breach,  violation or event  permitting  acceleration;  and neither the
         Loan Seller nor any prior  mortgagee  has waived any  default,  breach,
         violation or event permitting acceleration;

                  (xvi)  There are no  mechanics',  or  similar  liens or claims
         which have been filed for work,  labor or  material  (and no rights are
         outstanding that under law could give rise to such liens) affecting the
         related Mortgaged  Property which are or may be liens prior to or equal
         to the lien of the related Mortgage;

                  (xvii) All  improvements  subject to the  Mortgage  which were
         considered in determining the appraised value of the Mortgaged Property
         lie wholly within the boundaries and building  restriction lines of the
         Mortgaged  Property  (and wholly  within the project  with respect to a
         condominium unit) and no improvements on adjoining  properties encroach
         upon the Mortgaged  Property  except those which are insured against by
         the title  insurance  policy  referred  to in clause (xv) above and all
         improvements  on the  property  comply with all  applicable  zoning and
         subdivision  laws and ordinances;  as of the date of origination of the
         Mortgage  Loan the Mortgage  Property  was, and to the best of the Loan
         Seller's  knowledge as of the Closing  Date the  Mortgage  Property is,
         lawfully occupied under applicable law;

                  (xviii) The Mortgage  Loan was  originated  by or for the Loan
         Seller.  The Mortgage Loan complies with all the terms,  conditions and
         requirements of the Loan Seller's  underwriting  standards in effect at
         the time of  origination  of such Mortgage Loan. The Mortgage Notes and
         Mortgages  (exclusive of any riders) are on forms acceptable to FNMA or
         FHLMC. The Loan Seller is currently  selling loans to FNMA and/or FHLMC
         which are the same document  forms as the Mortgage  Notes and Mortgages
         (inclusive of any riders);  the Mortgage Loan bears interest at a fixed
         rate as set forth in the Mortgage Loan Schedule,  and Monthly  Payments
         under the  Mortgage  Note are due and  payable on the first day of each
         month.  The  Mortgage  contains  the usual and  enforceable  provisions
         (subject  to any  applicable  state,  federal  or  local  laws)  of the
         originator  at the  time of  origination  for the  acceleration  of the
         payment of the



                                      -57-

<PAGE>



         unpaid principal  amount of the Mortgage Loan if the related  Mortgaged
         Property is sold without the prior consent of the mortgagee thereunder;

                  (xix) The  Mortgaged  Property is not subject to any  material
         damage by waste, fire, earthquake,  windstorm,  flood or other casualty
         and is in good repair.  At  origination of the Mortgage Loan there was,
         and there currently is, no proceeding  pending for the total or partial
         condemnation  of the  Mortgaged  Property.  There  have  not  been  any
         condemnation proceedings with respect to the Mortgaged Property and, to
         the best of Loan  Seller's  knowledge,  there  are no such  proceedings
         scheduled to commence at a future date;

                  (xx) The related Mortgage  contains  customary and enforceable
         provisions  such as to render  the rights  and  remedies  of the holder
         thereof adequate for the realization  against the Mortgaged Property of
         the benefits of the security  provided thereby,  including,  (1) in the
         case of a Mortgage  designated as a deed of trust,  by trustee's  sale,
         and (2)  otherwise  by judicial  foreclosure.  There is no homestead or
         other  exemption  available to the Mortgagor which would interfere with
         the right to sell the  Mortgaged  Property at a  trustee's  sale or the
         right to foreclose the Mortgage;

                  (xxi) If the Mortgage  constitutes a deed of trust, a trustee,
         authorized and duly  qualified if required under  applicable law to act
         as such,  has been properly  designated  and currently so serves and is
         named  in the  Mortgage,  and no fees or  expenses  are or will  become
         payable by the Trust or any other Person to the trustee  under the deed
         of trust,  except in connection with a trustee's sale or attempted sale
         after default by the Mortgagor;

                  (xxii) The Mortgage  File contains an appraisal of the related
         Mortgaged  Property  signed prior to the final approval of the mortgage
         loan application by the appraiser, approved by the Loan Seller, who, to
         the  best  of Loan  Seller's  knowledge,  had no  interest,  direct  or
         indirect, in the Mortgaged Property or in any loan made on the security
         thereof,  and whose  compensation  is not  affected by the  approval or
         disapproval  of the Mortgage Loan, and the appraisal and appraiser both
         satisfy  the  requirements  of FNMA or FHLMC and Title XI of FIRREA and
         the regulations  promulgated  thereunder,  all as in effect on the date
         the Mortgage Loan was originated;

                  (xxiii)  All  parties  which  have  had  any  interest  in the
         Mortgage,  whether as mortgagee,  assignee,  pledgee or otherwise,  are
         (or,  during  the  period  in  which  they  held and  disposed  of such
         interest, were) (A) in compliance with any and all applicable licensing
         requirements of the laws of the state wherein the Mortgaged Property is
         located,  and (B) (1)  organized  under the laws of such state,  or (2)
         qualified to do business in such state, or (3) federal savings and loan
         associations  or national  banks or a Federal Home Loan Bank or savings
         bank having principal  offices in such state, or (4) not doing business
         in such state;



                                      -58-

<PAGE>




                  (xxiv)  The  related  Mortgage  Note is not  and has not  been
         secured by any collateral except the lien of the corresponding Mortgage
         and the  security  interest of any  applicable  security  agreement  or
         chattel  mortgage  referred to above and such collateral does not serve
         as security for any other obligation;

                  (xxv) The  Mortgagor  has  received all  disclosure  materials
         required by applicable  law with respect to the making of such mortgage
         loans;

                  (xxvi) The Mortgage Loan does not contain "graduated  payment"
         or "buy down" features;

                  (xxvii) The Mortgagor is not in bankruptcy and, to the best of
         the Loan Seller's  knowledge,  the Mortgagor is not  insolvent;  to the
         best of the Loan Seller's  knowledge  there exist no  circumstances  or
         conditions with respect to the Mortgage,  the Mortgaged  Property,  the
         Mortgagor or the Mortgagor's  credit standing that could  reasonably be
         expected  to  cause  investors  to  regard  the  Mortgage  Loan  as  an
         unacceptable investment,  cause the Mortgage Loan to become delinquent,
         or  materially  adversely  affect  the  value or  marketability  of the
         Mortgage Loan;

                  (xxviii) The Mortgage Loans are fixed rate mortgage loans. The
         Mortgage  Loans  have an  original  term to  maturity  of not more than
         thirty (30) years, with interest payable in arrears on the first day of
         each month.  Each  Mortgage  Note  requires a monthly  payment which is
         sufficient to fully  amortize the original  principal  balance over the
         original  term  thereof and to pay  interest  at the  related  Mortgage
         Interest  Rate.  No Mortgage Loan  contains  terms or provisions  which
         would result in negative amortization.

                  (xxix) The  origination  and servicing  practices  used by the
         Loan Seller,  with respect to each Mortgage Note and Mortgage have been
         legal and in accordance with applicable  laws and  regulations,  and in
         all material  respects  proper and prudent in the mortgage  origination
         and servicing  business.  With respect to escrow  deposits and payments
         that the Loan Seller is entitled to collect,  all such  payments are in
         the possession of, or under the control of, the Loan Seller,  and there
         exist no  deficiencies  in  connection  therewith  for which  customary
         arrangements  for  repayment  thereof  have not been  made.  All escrow
         payments have been collected in full  compliance with state and federal
         law and the provisions of the related Mortgage Note and Mortgage. As to
         any Mortgage Loan that is the subject of an escrow,  escrow of funds is
         not prohibited by applicable law and has been  established in an amount
         sufficient to pay for every  escrowed item that remains  unpaid and has
         been  assessed  but is not yet due and payable.  No escrow  deposits or
         other  charges  or  payments  due  under  the  Mortgage  Note have been
         capitalized under any Mortgage or the related Mortgage Note;

                  (xxx) None of the Mortgage Loans had a Loan-to-Value  Ratio at
         origination   greater  than  95%.   Approximately   20%  (by  aggregate
         outstanding principal balance of



                                      -59-

<PAGE>



         the mortgage  Loans as of the Cut-off  Date) of the Mortgage  Loans are
         insured under Primary Mortgage Insurance Policies;

                  (xxxi) In the event the Mortgage  Loan has an LTV greater than
         80%, the excess of the principal  balance of the Mortgage Loan over 80%
         of the Collateral  Value is and will be insured as to payment  defaults
         by a Primary Mortgage  Insurance Policy issued by a Qualified  Mortgage
         Insurer.  All provisions of such Primary Mortgage Insurance Policy have
         been and are being  complied  with,  such  policy is in full  force and
         effect,  and all premiums  due  thereunder  have been paid.  No action,
         inaction,  or event has occurred and no state of facts exists that has,
         or will  result  in the  exclusion  from,  denial  of,  or  defense  to
         coverage.  Subject  to  the  mortgagor's  right  to  cancel  under  any
         applicable federal or state law, any Mortgage Loan subject to a Primary
         Mortgage  Insurance  Policy  obligates  the  Mortgagor   thereunder  to
         maintain the Primary Mortgage  Insurance Policy and to pay all premiums
         and charges in connection therewith. The Mortgage Interest Rate for the
         Mortgage  Loan as set forth on the Mortgage Loan Schedule is net of any
         such insurance premium;

                  (xxxii) The  assignment of Mortgage is in recordable  form and
         is acceptable for recording under the laws of the jurisdiction in which
         the Mortgaged Property is located;

                  (xxxiii)  As to  Mortgage  Loans  that are not  secured  by an
         interest in a leasehold  estate,  the Mortgaged  Property is located in
         the state  identified  in the Mortgage  Loan Schedule and consists of a
         single parcel of real property with a detached single family  residence
         erected thereon, or a townhouse,  or a two-to four-family  dwelling, or
         an  individual  condominium  unit  in  a  condominium  project,  or  an
         individual  unit in a planned unit  development or a de minimis planned
         unit development, provided, however, that no residence or dwelling is a
         single parcel of real property with a cooperative  housing  corporation
         erected  thereon,  or a mobile home.  To the best of the Loan  Seller's
         knowledge,  as of the date of origination,  no portion of the Mortgaged
         Property was used for commercial purposes,  and to the best of the Loan
         Seller's  knowledge,  since the date of origination,  no portion of the
         Mortgaged Property is used for commercial purposes;

                  (xxxiv)  Principal  payments on the Mortgage Loan commenced no
         more than sixty (60) days after the funds were  disbursed in connection
         with the Mortgage  Loan.  The Mortgage Note is payable on the first day
         of each month in equal monthly  installments of principal and interest,
         with interest calculated and payable in arrears, sufficient to amortize
         the Mortgage Loan fully by the stated  maturity date,  over an original
         term  of  not  more  than  thirty  (30)  years  from   commencement  of
         amortization;

                  (xxxv) As of the date of origination of the Mortgage Loan, the
         Mortgaged  Property was lawfully occupied under applicable law, and all
         inspections,  licenses and  certificates  required to be made or issued
         with respect to all occupied  portions of the  Mortgaged  Property and,
         with respect to the use and occupancy of the same, including



                                      -60-

<PAGE>



         but not limited to  certificates  of  occupancy  and fire  underwriting
         certificates,   have  been  made  or  obtained  from  the   appropriate
         authorities;

                  (xxxvi) If the Mortgaged  Property is a condominium  unit or a
         planned  unit  development  (other  than  a  de  minimis  planned  unit
         development) such condominium or planned unit development project meets
         FNMA or FHLMC eligibility requirements,  or is located in a condominium
         or planned unit development project which has received project approval
         from FNMA or FHLMC;

                  (xxxvii)  There is no pending  action or  proceeding  directly
         involving  the  Mortgaged   Property  in  which   compliance  with  any
         environmental  law, rule or regulation is an issue; to the best of Loan
         Seller's  knowledge,  there is no violation of any  environmental  law,
         rule or regulation with respect to the Mortgaged Property;

                  (xxxviii) The Mortgagor has not notified the Loan Seller,  and
         the Loan Seller has no knowledge of any relief  requested or allowed to
         the  Mortgagor  under the  Soldiers'  and Sailors'  Civil Relief Act of
         1940;

                  (xxxix)  No  Mortgage  Loan  was made in  connection  with the
         construction or rehabilitation of a Mortgaged Property;

                  (xl) Each Mortgage  Loan has been serviced in compliance  with
         those mortgage servicing practices (including collection procedures) of
         prudent mortgage banking  institutions  which service mortgage loans of
         the same type as such Mortgage Loan,  and which are in accordance  with
         FNMA servicing  practices and procedures,  for MBS pool  mortgages,  as
         defined in the FNMA Guides including future updates;

                  (xli) Mortgage Loan was originated by a mortgagee  approved by
         the Secretary of Housing and Urban Development pursuant to sections 203
         and 211 of the National Housing Act, a savings and loan association,  a
         savings bank, a commercial  bank,  credit union,  insurance  company or
         similar  institution  which is supervised  and examined by a federal or
         state authority;

                  (xlii) With  respect to any ground  lease to which a Mortgaged
         Property may be subject:  (i) the Mortgagor is the owner of a valid and
         subsisting leasehold interest under such ground lease; (ii) such ground
         lease is in full force and effect,  unmodified and not  supplemented by
         any writing or  otherwise;  (iii) all rent,  additional  rent and other
         charges  reserved therein have been fully paid to the extent payable as
         of the Closing Date;  (iv) the Mortgagor  enjoys the quiet and peaceful
         possession of the leasehold  estate,  subject to any sublease;  (v) the
         Mortgagor  is not in  default  under  any of the  terms of such  ground
         lease, and there are no circumstances  which,  with the passage of time
         or the giving of notice,  or both, would result in a default under such
         ground lease; (vi) the lessor under such ground lease is not in default
         under any of the terms or provisions of



                                      -61-

<PAGE>



         such  ground  lease  on  the  part  of the  lessor  to be  observed  or
         performed;  (vii) the lessor under such ground lease has  satisfied any
         repair or construction  obligations due as of the Closing Date pursuant
         to the terms of such ground lease;  and (viii) the execution,  delivery
         and  performance of the Mortgage do not require the consent (other than
         those  consents  which  have been  obtained  and are in full  force and
         effect)  under,  and will not  contravene  any  provision of or cause a
         default  under,  such ground  lease.  No more than 1% of the  Mortgaged
         Properties (by  outstanding  principal  balance as of the Cut-off Date)
         are secured by leasehold interests;

                  (xliii) The Mortgage Loan is a "qualified mortgage" within the
         meaning of Section  860G(a)(3) of the Code (without  regard to Treasury
         Regulations  ss.  1.860G-2(f)  or any similar rule that provides that a
         defective  obligation is a qualified  mortgage for a temporary period);
         and

                  (xliv)  If  the  Mortgage  Loan  is  secured  by  a  long-term
         residential  lease,  (1) the lessor  under the lease holds a fee simple
         interest in the land; (2) the terms of such lease expressly  permit the
         mortgaging of the leasehold estate, the assignment of the lease without
         the lessor's  consent and the acquisition by the holder of the Mortgage
         of the rights of the lessee upon  foreclosure  or assignment in lieu of
         foreclosure  or provide the holder of the Mortgage  with  substantially
         similar  protections;  (3) the terms of such lease do not (a) allow the
         termination thereof upon the lessee's default without the holder of the
         Mortgage being entitled to receive  written notice of, and  opportunity
         to cure,  such default,  (b) allow the  termination of the lease in the
         event of damage or destruction as long as the Mortgage is in existence,
         (c)  prohibit  the  holder  of the  Mortgage  from  being  insured  (or
         receiving  proceeds of insurance)  under the hazard insurance policy or
         policies relating to the Mortgaged  Property or (d) permit any increase
         in rent by the lessor other than pre-established increases set forth in
         the  lease;  (4) the  original  term of such  lease is not less than 15
         years; (5) the term of such lease does not terminate  earlier than five
         years  after  the  maturity  date  of the  Mortgage  Note;  and (6) the
         Mortgaged  Property  is located in a  jurisdiction  in which the use of
         leasehold estates in transferring  ownership in residential  properties
         is a widely accepted practice.

                  Upon the  discovery by the Seller,  the Master  Servicer,  the
Loan  Seller  or the  Trustee  of a  breach  of any of the  representations  and
warranties made in this Section 2.04(b) which  materially and adversely  affects
the  interests  of  the   Securityholders  in  such  Mortgage  Loan,  the  party
discovering  such breach shall give prompt  written notice to the other parties.
The Loan Seller shall,  within 90 days from the earlier of the date that (x) the
Seller,  the Master  Servicer  or the Trustee  notified  the Loan Seller of such
breach,  or (y) the Loan Seller  discovered  such  breach,  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.
Except as  expressly  set forth  herein none of the  Trustee,  the Seller or the
Master Servicer (in its capacity as Master  Servicer) is under any obligation to
discover any breach of the above mentioned representations and warranties. It is
understood and agreed that the obligation of the



                                      -62-

<PAGE>



Loan Seller to cure such breach or purchase  such Mortgage Loan as to which such
a breach  has  occurred  and is  continuing  shall  constitute  the sole  remedy
respecting such breach available to  Securityholders or the Trustee on behalf of
Securityholders.

                  SECTION 2.05.     Issuance of Securities Evidencing Interests
                                    in the Trust Fund.

                  The Trustee  acknowledges the assignment to it of the Mortgage
Loans and the delivery of the Mortgage  Files to it 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 Seller executed by an officer of
the Seller has executed and caused to be authenticated and delivered to, or upon
the order of,  the Seller  the  Securities  in  authorized  denominations  which
evidence ownership of the entire Trust Fund.



                                      -63-

<PAGE>



                                   ARTICLE III

                          ADMINISTRATION AND SERVICING
                                OF THE TRUST FUND

                  SECTION 3.01.     Master Servicer to Act as Master Servicer.

                  The Master  Servicer shall service and administer the Mortgage
Loans in  accordance  with  this  Agreement,  the  related  Mortgage  Notes  and
Mortgages  and  Accepted  Servicing  Practices,  and shall  have full  power and
authority, acting alone and/or through SubServicers as provided in Section 3.02,
to do or cause to be done any and all things in connection  with such  servicing
and  administration  that it may deem necessary or desirable and consistent with
Accepted Servicing  Practices and the terms of this Agreement.  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 believes it appropriate in its best judgment, to (i) execute and
deliver,  on behalf of the  Securityholders  and the Trustee or any of them, any
and all  instruments  of  satisfaction  or  cancellation,  or of partial or full
release or discharge, and all other comparable instruments,  with respect to the
Mortgage  Loans  and  the  Mortgaged  Properties,   (ii)  institute  foreclosure
proceedings  or  obtain a  deed-in-lieu  of  foreclosure  so as to  convert  the
ownership of such  properties,  and (iii) hold or cause to be held title to such
properties,  on behalf of the Trustee and  Securityholders.  The Master Servicer
shall service and administer the Mortgage  Loans in accordance  with  applicable
state and federal law and shall provide to the Mortgagors  any reports  required
to be provided  to them  thereby.  Subject to Section  3.16,  the Trustee  shall
execute based on the written  request of the Master  Servicer and furnish to the
Master Servicer and any  Sub-Servicer  any special or limited powers of attorney
and other  documents  necessary or appropriate to enable the Master Servicer and
any  Sub-Servicer  to  carry  out  their  servicing  and  administrative  duties
hereunder.  The Trustee  shall not be liable for any action  taken by the Master
Servicer or any  Sub-Servicer  pursuant to the  application  of such  special or
limited powers of attorney.

                  In accordance  with the standards of the preceding  paragraph,
the Master Servicer shall advance or cause to be advanced funds as necessary for
the purpose of effecting the payment of taxes and  assessments  on the Mortgaged
Properties,  which  advances  shall be  reimbursable  in the first instance from
related collections from the Mortgagors pursuant to Section 3.09, and further as
provided  in  Section  3.11.  No costs  incurred  by the Master  Servicer  or by
Sub-Servicers in effecting the payment of taxes and assessments on the Mortgaged
Properties   shall,   for  the   purpose   of   calculating   distributions   to
Securityholders,  be added to the amount owing under the related Mortgage Loans,
notwithstanding that the terms of such Mortgage Loans so permit.

                  Notwithstanding  anything in this  Agreement to the  contrary,
the Master  Servicer  shall not (unless the Mortgagor is in default with respect
to the Mortgage Loan or such default is, in the judgment of the Master Servicer,
reasonably foreseeable) make or permit any



                                      -64-

<PAGE>



modification,  waiver or amendment  of any term of any Mortgage  Loan that would
both (i) effect an exchange or  reissuance  of such  Mortgage Loan under Section
1001  of  the  Code  (or  final,  temporary  or  proposed  Treasury  regulations
promulgated  thereunder)  and (ii) cause either the Pooling REMIC or the Issuing
REMIC to fail to qualify as a REMIC under the Code or the  imposition of any tax
on "prohibited  transactions" or "contributions" after the Startup Day under the
REMIC Provisions.

                  The  relationship of the Master Servicer (and of any successor
to the Master Servicer under this Agreement) to the Trustee under this Agreement
is intended by the parties to be that of an independent  contractor and not that
of a joint venturer, partner or agent.

                  SECTION 3.02.     Sub-Servicing Agreements Between Master 
                                    Servicer and Sub-Servicers.

                  (a)  The  Master   Servicer   may  enter  into   Sub-Servicing
Agreements  with  SubServicers  for  the  servicing  and  administration  of the
Mortgage Loans and for the  performance  of any and all other  activities of the
Master Servicer hereunder.  Each Sub-Servicer shall be either (i) an institution
the  accounts  of which are  insured  by the FDIC or (ii)  another  entity  that
engages in the business of  originating  or  servicing  mortgage  loans,  and in
either case shall be authorized  to transact  business in the state or states in
which the related Mortgaged Properties it is to service are situated,  if and to
the extent  required by applicable law to enable the  SubServicer to perform its
obligations hereunder and under the Sub-Servicing  Agreement, and in either case
shall be a FHLMC or FNMA approved mortgage servicer.  Any Subservicing Agreement
entered  into by the Master  Servicer  shall  include  the  provision  that such
Subservicing  Agreement may be immediately  terminated without cause and without
any termination fee by any successor  Master  Servicer  hereunder.  In addition,
each  Sub-Servicing  Agreement  must  impose  on the  Sub-Servicer  requirements
conforming to the provisions set forth in Section 3.08 and provide for servicing
of the Mortgage  Loans  consistent  with the terms of this  Agreement.  With the
consent of the Trustee,  which consent shall not be unreasonably  withheld,  the
Master Servicer and the  Sub-Servicers may enter into  Sub-Servicing  Agreements
and make  amendments to the  Sub-Servicing  Agreements  or enter into  different
forms of Sub-Servicing Agreements;  provided,  however, that any such amendments
or different  forms shall be consistent  with and not violate the  provisions of
this  Agreement,  and that no such  amendment or different form shall be made or
entered into which could be reasonably  expected to be materially adverse to the
interests  of  the  Securityholders,  without  the  consent  of the  Holders  of
Securities entitled to at least 51% of the Voting Rights.

                  (b) As part of its servicing activities hereunder,  the Master
Servicer, for the benefit of the Trustee and the Securityholders,  shall enforce
the obligations of each Sub-Servicer under the related Sub-Servicing  Agreement,
including,  without  limitation,  any  obligation to make advances in respect of
delinquent payments as required by a Sub-Servicing Agreement.  Such enforcement,
including,  without limitation,  the legal prosecution of claims, termination of
SubServicing Agreements and the pursuit of other appropriate remedies,  shall be
in such form and



                                      -65-

<PAGE>



carried  out to such an extent and at such time as the Master  Servicer,  in its
good faith  business  judgment,  would  require were it the owner of the related
Mortgage Loans.  The Master Servicer shall pay the costs of such  enforcement at
its own  expense,  but  shall be  reimbursed  therefor  only (i) from a  general
recovery  resulting from such enforcement only to the extent,  if any, that such
recovery  exceeds all amounts  due in respect of the related  Mortgage  Loans or
(ii) from a specific recovery of costs,  expenses or attorneys' fees against the
party against whom such enforcement is directed.

                  SECTION 3.03.     Successor Sub-Servicers.

                  The  Master  Servicer  shall  be  entitled  to  terminate  any
Sub-Servicing  Agreement  and the rights  and  obligations  of any  Sub-Servicer
pursuant  to any  Sub-Servicing  Agreement  in  accordance  with the  terms  and
conditions of such Sub-Servicing  Agreement.  In the event of termination of any
Sub-Servicer,  all servicing  obligations of such Sub-Servicer  shall be assumed
simultaneously  by the Master  Servicer  without  any act or deed on the part of
such  Sub-Servicer or the Master Servicer,  and the Master Servicer either shall
service  directly the related Mortgage Loans or shall enter into a Sub-Servicing
Agreement with a successor Sub-Servicer which qualifies under Section 3.02. Each
Sub-Servicing Agreement, if any, shall include the provision that such agreement
may be immediately terminated by any successor Master Servicer without cause and
without  payment of any fee or  penalty  in the event  that the Master  Servicer
shall, for any reason, no longer be the Master Servicer  (including by reason of
an Event of Default).

                  SECTION 3.04.     Liability of the Master Servicer.

                  Notwithstanding  any  Sub-Servicing   Agreement,  any  of  the
provisions of this Agreement relating to agreements or arrangements  between the
Master  Servicer  and a  SubServicer  or reference  to actions  taken  through a
Sub-Servicer  or  otherwise,  the Master  Servicer  shall remain  obligated  and
primarily  liable to the  Trustee  and  Securityholders  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
Sub-Servicing  Agreements or arrangements or by virtue of  indemnification  from
the  Sub-Servicer and to the same extent and under the same terms and conditions
as if the Master  Servicer alone were servicing and  administering  the Mortgage
Loans.  For purposes of this  Agreement,  the Master Servicer shall be deemed to
have received payments on Mortgage Loans when the Sub-Servicer has received such
payments. The Master Servicer shall be entitled to enter into any agreement with
a SubServicer for  indemnification  of the Master Servicer by such  Sub-Servicer
and nothing  contained in this Agreement shall be deemed to limit or modify such
indemnification.

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

                  Any  Sub-Servicing  Agreement that may be entered into and any
transactions or services relating to the Mortgage Loans involving a Sub-Servicer
in its capacity as such and not



                                      -66-

<PAGE>



as an originator  shall be deemed to be between the  Sub-Servicer and the Master
Servicer alone, and the Trustee and Securityholders  shall not be deemed parties
thereto and shall have no claims,  rights,  obligations,  duties or  liabilities
with respect to the Sub-Servicer except as set forth in Section 3.06.

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

                  In the  event the  Master  Servicer  shall  for any  reason no
longer be the  master  servicer  (including  by  reason of an Event of  Default)
hereunder,  the Trustee or its designee shall thereupon assume all of the rights
and  obligations of the Master Servicer under each  SubServicing  Agreement that
the Master Servicer may have entered into,  unless the Trustee is then permitted
and elects to  terminate  any  Sub-Servicing  Agreement in  accordance  with its
terms.  Subject to Section  3.03,  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 each  Sub-Servicing  Agreement  to the  same  extent  as if the  SubServicing
Agreements  had been  assigned  to the  assuming  party,  except that the Master
Servicer shall not thereby be relieved of any liability or obligations under the
Sub-Servicing Agreements,  and the Master Servicer shall continue to be entitled
to any  rights  or  benefits  which  arose  prior to its  termination  as master
servicer.

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

                  SECTION 3.07.    Collection of Certain Mortgage Loan Payments.

                  The Master  Servicer shall use  reasonable  efforts to collect
all  payments  due under each  Mortgage  Loan when the same shall become due and
payable and shall, to the extent such  procedures  shall be consistent with this
Agreement, Accepted Servicing Practices, and the terms and provisions of related
Primary  Mortgage  Insurance  Policy  or other  Insurance  Policy,  follow  such
collection procedures as it follows with respect to mortgage loans comparable to
the Mortgage Loans and held for its own account.  The Master  Servicer shall not
be required to institute or join in litigation with respect to collection of any
payment  (whether  under a Mortgage,  Mortgage Note,  Primary  Hazard  Insurance
Policy or otherwise or against any public or governmental authority with respect
to a taking or condemnation) if it reasonably  believes that it is prohibited by
applicable law from enforcing the provision of the Mortgage or other  instrument
pursuant to which such payment is required.  Consistent with the foregoing,  the
Master  Servicer  may  in  its  discretion  (i)  waive  any  prepayment  charge,
assumption  fee,  late  payment  charge  or other  charge in  connection  with a
Mortgage  Loan,  and (ii) arrange a schedule,  running for no more than 180 days
after the Due Date for payment of any installment



                                      -67-

<PAGE>



on any Mortgage  Note,  for the  liquidation  of  delinquent  items.  The Master
Servicer shall be responsible  for preparing and  distributing  all  information
statements  relating to payments on the Mortgage  Loans,  in accordance with all
applicable federal and state tax laws and regulations.

                  SECTION 3.08.     Sub-Servicing Accounts.

                  In those cases where a  Sub-Servicer  is  servicing a Mortgage
Loan pursuant to a Sub-Servicing Agreement, the Sub-Servicer will be required to
establish and maintain one or more accounts  (collectively,  the  "Sub-Servicing
Account").  The  Sub-Servicing  Account  shall be an Eligible  Account and shall
otherwise  be  acceptable  to  the  Master  Servicer.  All  amounts  held  in  a
Sub-Servicing  Account shall be held in trust for the Trustee for the benefit of
the  Securityholders.  The  Sub-Servicer  will be required  to deposit  into the
Sub-Servicing  Account on a daily  basis,  but in no event  later than the first
Business Day after receipt of all proceeds of the Mortgage Loans received by the
Sub-Servicer,  less its servicing compensation and any unreimbursed expenses and
advances,  to the  extent  permitted  by the  Sub-Servicing  Agreement.  On each
Sub-Servicer  Remittance Date the Sub-Servicer  will be required to remit to the
Master Servicer all funds held in the Sub-Servicing  Account with respect to any
Mortgage Loan as of the Sub-Servicer  Remittance Date, after deducting from such
remittance  an  amount  equal to the  servicing  compensation  and  unreimbursed
expenses  and  advances  to which it is then  entitled  pursuant  to the related
Sub-Servicing Agreement, to the extent not previously paid to or retained by it.
In addition,  on each  Sub-Servicer  Remittance  Date the  Sub-Servicer  will be
required to remit to the Master  Servicer  any  amounts  required to be advanced
pursuant to the related  SubServicing  Agreement.  The Sub-Servicer will also be
required to remit to the Master  Servicer,  within one  Business Day of receipt,
the proceeds of any Principal Prepayment made by the Mortgagor and any Insurance
Proceeds or Liquidation Proceeds.

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

                  The Master Servicer and the Sub-Servicers  shall establish and
maintain one or more accounts (the "Servicing Accounts"),  and shall deposit and
retain therein all  collections  from the  Mortgagors (or related  advances from
Sub-Servicers) for the payment of taxes,  assessments,  Primary Hazard Insurance
Policy and Primary Mortgage Insurance Policy premiums,  and comparable items for
the  account  of  the  Mortgagors,  to  the  extent  that  the  Master  Servicer
customarily escrows for such amounts. Withdrawals of amounts so collected from a
Servicing Account may be made only to (i) effect payment of taxes,  assessments,
Primary Hazard Insurance  Policy and Primary Mortgage  Insurance Policy premiums
and comparable  items;  (ii) reimburse the Master Servicer (or a Sub-Servicer to
the extent  provided  in the  related  Sub-Servicing  Agreement)  out of related
collections  for any payments  made  pursuant to Sections  3.01 (with respect to
taxes and assessments), 3.13 (with respect to Primary Hazard Insurance Policies)
and 3.25 (with  respect to Primary  Mortgage  Insurance  only);  (iii) refund to
Mortgagors  any  sums  as may be  determined  to be  overages;  (iv)  clear  and
terminate the Servicing Account at the termination of this Agreement pursuant to
Section 9.01 or (v) to withdraw any amounts



                                      -68-

<PAGE>



deposited  therein  that were not  required to be so  deposited.  As part of its
servicing  duties,  the Master  Servicer or  Sub-Servicers  shall, if and to the
extent  required by law,  pay to the  Mortgagors  interest on funds in Servicing
Accounts from its or their own funds, without any reimbursement therefor.

                  SECTION 3.10.     Custodial Account.

                  (a) The Master  Servicer  shall  establish and maintain one or
more  accounts  as the  Custodial  Account  in which the Master  Servicer  shall
deposit or cause to be deposited on a daily basis,  or as and when received from
the Sub-Servicers, the following payments and collections received or made by or
on behalf of it  subsequent  to the Cut-off Date, or received by it prior to the
Cut-off Date but allocable to a period subsequent thereto (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, on the Mortgage Loans;

                  (ii) all  payments  on account  of  interest  on the  Mortgage
         Loans, exclusive of any portion thereof representing interest in excess
         of the related Net Mortgage Rate;

                  (iii)  all  Insurance   Proceeds  (other  than  proceeds  that
         represent  reimbursement  of costs and expenses  incurred by the Master
         Servicer  in  connection  with  presenting  claims  under  the  related
         Insurance Policies), Liquidation Proceeds and REO Proceeds;

                  (iv)  all  proceeds  of any  Mortgage  Loan  or  REO  Property
         repurchased or purchased in accordance  with Sections 2.02,  2.04, 3.22
         or 9.01;

                  (v) any amounts  required to be deposited  pursuant to Section
         3.12 or 3.13; and

                  (vi) all amounts  transferred from the Security Account to the
         Custodial Account in accordance with Section 4.01(b).

                  The  foregoing  requirements  for  deposit  in  the  Custodial
Account shall be exclusive.  In the event the Master  Servicer  shall deposit in
the Custodial  Account any amount not required to be deposited  therein,  it may
withdraw such amount from the  Custodial  Account,  any provision  herein to the
contrary  notwithstanding.  The  Custodial  Account  shall  be  maintained  as a
segregated  account,  separate  and apart from trust funds  created for mortgage
pass-through  certificates of other series, and the other accounts of the Master
Servicer.

                  (b)  Funds  in  the  Custodial  Account  may  be  invested  in
Permitted  Instruments  in accordance  with the  provisions set forth in Section
3.12. The Master Servicer shall give notice to the Trustee and the Seller of the
location of the Custodial Account after any change thereof.



                                      -69-

<PAGE>




                  SECTION 3.11.     Permitted  Withdrawals  From  the  Custodial
                                    Account.

                  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 3.10 that are  attributable  to the  Mortgage  Loans for the
following purposes:

                  (i) to make deposits into the Security Account in the amounts
and in the manner provided for in Section 4.01;

                  (ii) to pay to  itself,  the  Seller,  the Loan  Seller or any
         other  appropriate  person,  as the case may be,  with  respect to each
         Mortgage  Loan  that  has  previously  been  purchased  or  repurchased
         pursuant to Sections 2.02,  2.04 or 9.01 all amounts  received  thereon
         and not yet distributed as of the date of purchase or repurchase;

                  (iii) to reimburse itself or any Sub-Servicer for Advances not
         previously  reimbursed,  the Master  Servicer's  or any  Sub-Servicer's
         right to  reimbursement  pursuant to this clause (iii) being limited to
         amounts  received which represent Late  Collections (net of the related
         Servicing  Fees) of Monthly  Payments on Mortgage Loans or REO Property
         with respect to which such Advances  were made and as further  provided
         in Section 3.15;

                  (iv) to  reimburse  itself,  the  Trustee  or the  Seller  for
         expenses  incurred  by or  reimbursable  to the  Master  Servicer,  the
         Trustee or the Seller  pursuant to  Sections  3.22,  6.03 or  10.01(c),
         except as otherwise provided in such Sections;

                  (v) to  reimburse  itself  or any  Sub-Servicer  for costs and
         expenses  incurred by or reimbursable to it relating to the prosecution
         of any claims  pursuant to Sections  3.13 or 3.25 that are in excess of
         the amounts so recovered;

                  (vi)  to  reimburse  itself  or any  Sub-Servicer  for  unpaid
         Servicing  Fees  and  unreimbursed   Servicing  Advances,   the  Master
         Servicer's or any  Sub-Servicer's  right to  reimbursement  pursuant to
         this clause (vi) with  respect to any  Mortgage  Loan being  limited to
         late  recoveries  of the  payments  for which such  advances  were made
         pursuant to Section  3.01 or Section  3.09 and any other  related  Late
         Collections;

                  (vii) to pay itself as servicing  compensation (in addition to
         the Servicing Fee), on or after each Distribution Date, any interest or
         investment  income earned on funds  deposited in the Custodial  Account
         for the period  ending on such  Distribution  Date,  subject to Section
         8.05 and 3.23;

                  (viii) to reimburse itself or any Sub-Servicer for any Advance
         previously  made  which the  Master  Servicer  has  determined  to be a
         Nonrecoverable Advance,  provided that either (a) such Advance was made
         with respect to a delinquency  that  ultimately  constituted  an Excess
         Special Hazard Loss, Excess Fraud Loss, Excess Bankruptcy Loss or



                                      -70-

<PAGE>



         Extraordinary  Loss  or (b)  the  Security  Principal  Balances  of the
         Subordinate Securities have been reduced to zero; and

                  (ix) to clear  and  terminate  the  Custodial  Account  at the
         termination of this Agreement pursuant to Section 9.01.

                  The  Master   Servicer   shall  keep  and  maintain   separate
accounting records on a Mortgage Loan by Mortgage Loan basis, for the purpose of
justifying any withdrawal  from the Custodial  Account  pursuant to such clauses
(ii), (iii), (iv), (vi), (vii) and (viii).

                  In  connection  with clause  (viii)  above,  the Trustee shall
notify  the  Master  Servicer  in  writing  if and when the  Security  Principal
Balances of the Subordinate Securities have been reduced to zero.

                  SECTION 3.12.     Permitted Instruments.

                  Any institution maintaining the Custodial Account shall at the
direction of the Master  Servicer  invest the funds in such account in Permitted
Instruments,  each of  which  shall  mature  not  later  than the  Business  Day
immediately  preceding the Security Account Deposit Date next following the date
of such investment (except that if such Permitted Instrument is an obligation of
the  institution  that  maintains such account,  then such Permitted  Instrument
shall mature not later than such Security Account Deposit Date) and shall not be
sold or disposed of prior to its maturity. All income and gain realized from any
such  investment  as well as any  interest  earned on deposits in the  Custodial
Account  shall be for the  benefit  of the Master  Servicer,  subject to Section
3.23. The Master  Servicer shall deposit in the Custodial  Account (with respect
to  investments  made  hereunder  of funds held  therein) an amount equal to the
amount of any loss incurred in respect of any such investment  immediately  upon
realization of such loss without right of reimbursement.

                  SECTION 3.13.     Maintenance of Primary Hazard Insurance.

                  The Master  Servicer  shall  cause to be  maintained  for each
Mortgage Loan primary  hazard  insurance  with extended  coverage on the related
Mortgaged  Property  in  an  amount  equal  to  the  replacement  value  of  the
improvements,  as  determined  by  the  insurance  company,  on  such  Mortgaged
Property.  The Master  Servicer  shall also cause to be  maintained  on property
acquired upon foreclosure, or deed in lieu of foreclosure, of any Mortgage Loan,
fire  insurance  with  extended  coverage in an amount equal to the  replacement
value of the  improvements  thereon.  Pursuant  to  Section  3.10,  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  3.11.  Any cost
incurred by the Master Servicer in maintaining any such insurance shall not, for
the purpose of calculating monthly distributions



                                      -71-

<PAGE>



to  Securityholders,  be added to the  amount  owing  under the  Mortgage  Loan,
notwithstanding  that the terms of the Mortgage Loan so permit. 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 are  located in a  federally  designated
special flood hazard area, the 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  replacement  value of the
improvements,  which are part of such 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 two sentences of this
Section  3.13,  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 two sentences of this Section 3.13 and there shall have
been a loss  which  would  have been  covered  by such  policy,  deposit  in the
Security  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 Security  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
Securityholders, claims under any such blanket policy.

                  SECTION 3.14.     Enforcement    of    Due-on-Sale    Clauses;
                                    Assumption Agreements.

                  The Master  Servicer  will,  to the extent it has knowledge of
any  conveyance  or  prospective  conveyance  by any  Mortgagor of the Mortgaged
Property (whether by absolute  conveyance or by contract of sale, and whether or
not the Mortgagor  remains or is to remain liable under the Mortgage Note or the
Mortgage),  exercise  or cause to be  exercised  its  rights to  accelerate  the
maturity  of such  Mortgage  Loan  under  any  "due-on-sale"  clause  applicable
thereto; provided, however, that the Master Servicer shall not exercise any such
rights if it  reasonably  believes that it is prohibited by law from doing so or
such exercise  would result in the loss of insurance  coverage under any related
Insurance Policy. If the Master Servicer is unable to enforce such "due-on-sale"
clause (as provided in the previous  sentence) or if no "due-on-sale"  clause is
applicable,  the  Master  Servicer  or  the  Sub-Servicer  will  enter  into  an
assumption and modification  agreement with the Person to whom such property has
been  conveyed  or is  proposed  to be  conveyed,  pursuant to which such Person
becomes liable under



                                      -72-

<PAGE>



the  Mortgage  Note and, to the extent  permitted by  applicable  state law, the
Mortgagor remains liable thereon;  provided,  however,  that the Master Servicer
shall not enter into any assumption and  modification  agreement if the coverage
provided under the Primary Mortgage  Insurance Policy, if any, would be impaired
by doing so.. The Master Servicer is also  authorized,  with the approval of the
insurer under any related Primary  Mortgage  Insurance  Policy,  to enter into a
substitution  of liability  agreement  with such  Person,  pursuant to which the
original  Mortgagor is released from liability and such Person is substituted as
the Mortgagor and becomes  liable under the Mortgage  Note. Any fee collected by
or on  behalf  of the  Master  Servicer  for  entering  into  an  assumption  or
substitution  of  liability  agreement  will be  retained by or on behalf of the
Master  Servicer as additional  servicing  compensation.  In connection with any
such  assumption,  no material  term of the  Mortgage  Note  (including  but not
limited to the Mortgage Rate, the amount of the Monthly  Payment,  and any other
term  affecting  the amount or timing of payment  on the  Mortgage  Loan) may be
changed. The Master Servicer shall not enter into any substitution or assumption
if such  substitution  or assumption  shall (i) both  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 cause either the Issuing  REMIC or the Pooling REMIC to fail to
qualify as a REMIC under the REMIC  Provisions  or (ii) cause the  imposition of
any tax on "prohibited  transactions" or  "contributions"  after the Startup Day
under the REMIC  Provisions.  The Master  Servicer shall notify the Trustee that
any such  substitution or assumption  agreement has been completed by forwarding
to the Trustee the original copy of such  substitution or assumption  agreement,
which  copy  shall be added to the  related  Mortgage  File and  shall,  for all
purposes,  be  considered a part of such Mortgage File to the same extent as all
other documents and instruments constituting a part thereof.

                  Notwithstanding the foregoing paragraph or any other provision
of this  Agreement,  the Master  Servicer  shall not be deemed to be in default,
breach or any other  violation  of its  obligations  hereunder  by reason of any
assumption  of a Mortgage  Loan by operation of law or any  assumption  that the
Master  Servicer  may be  restricted  by law  from  preventing,  for any  reason
whatsoever,  or if the exercise of such right would impair or threaten to impair
any recovery under any applicable Insurance Policy. For purposes of this Section
3.14,  the term  "assumption"  is deemed to also  include a sale of a  Mortgaged
Property that is not  accompanied by an assumption or  substitution of liability
agreement.

                  SECTION 3.15.     Realization Upon Defaulted Mortgage Loans.

                  The  Master  Servicer  shall  exercise   reasonable   efforts,
consistent  with the  terms  of the  related  Mortgage,  the  Mortgage  Note and
Accepted Servicing Practices,  to 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,  and which  are not  released  from the Trust  Fund
pursuant to any other provision hereof. The Master Servicer shall use reasonable
efforts to realize upon such defaulted



                                      -73-

<PAGE>



Mortgage  Loans in such manner as will  maximize  the receipt of  principal  and
interest by Securityholders, taking into account, among other things, the timing
of foreclosure proceedings.  The foregoing is subject to the provisions that, in
any  case in  which  Mortgaged  Property  shall  have  suffered  damage  from an
Uninsured  Cause,  the Master  Servicer  shall not be required to expend its own
funds toward the  restoration of such property  unless it shall determine in its
sole  discretion  (i) that such  restoration  will  increase the net proceeds of
liquidation of the related Mortgage Loan to Securityholders  after reimbursement
to itself for such expenses,  and (ii) that such expenses will be recoverable by
the Master Servicer through Insurance Proceeds or Liquidation  Proceeds from the
related Mortgaged Property, as contemplated in Section 3.11. The Master Servicer
shall be responsible for all other costs and expenses incurred by it in any such
proceedings;  provided,  however,  that it shall be  entitled  to  reimbursement
thereof from the related property, as contemplated in Section 3.11.

                  The proceeds of any Cash  Liquidation or REO  Disposition,  as
well as any recovery  resulting from a partial  collection of Insurance Proceeds
or Liquidation  Proceeds or any income from an REO Property,  will be applied in
the following order of priority:  first, to reimburse the Master Servicer or any
Sub-Servicer  for any  related  unreimbursed  Servicing  Advances,  pursuant  to
Section 3.11(vi) or 3.22; second, to accrued and unpaid interest on the Mortgage
Loan or REO Imputed Interest, at the Mortgage Rate, to the last day of the month
in which the Cash  Liquidation or REO Disposition  occurred,  or to the Due Date
prior to the  Distribution  Date on which such amounts are to be  distributed if
not in connection with a Cash  Liquidation or REO  Disposition;  and third, as a
recovery of  principal of the  Mortgage  Loan.  If the amount of the recovery so
allocated to interest is less than a full recovery thereof,  that amount will be
allocated as follows:  first, to unpaid Servicing Fees; and second,  to interest
at the Net  Mortgage  Rate.  The portion of the  recovery so allocated to unpaid
Servicing  Fees shall be reimbursed to the Master  Servicer or any  Sub-Servicer
pursuant to Section  3.11(vi).  The  portions of the  recovery so  allocated  to
interest at the Net Mortgage Rate and to principal of the Mortgage Loan shall be
applied as follows:  first,  to reimburse the Master Servicer or any SubServicer
for any related  unreimbursed  Advances in accordance with Section  3.11(iii) or
3.22, and second,  for distribution in accordance with the provisions of Section
4.01(b),  subject to Section 3.22 with respect to certain recoveries from an REO
Disposition constituting Excess Proceeds.

                  SECTION 3.16.     Trustee to  Cooperate;  Release of  Mortgage
                                    Files.

                  Upon the  payment  in full of any  Mortgage  Loan,  the Master
Servicer  will  immediately  notify  the  Trustee  by  a  certification   (which
certification  shall include a statement to the effect that all amounts received
in  connection  with such  payment  which are  required to be  deposited  in the
Custodial  Account  pursuant  to  Section  3.10  have  been so  deposited)  of a
Servicing  Officer and shall request  delivery to it of the Mortgage File in the
form of the Request for Release  attached hereto as Exhibit F-2. Upon receipt of
such  certification and request,  the Trustee shall promptly release the related
Mortgage  File to the  Master  Servicer.  Subject  to the  receipt by the Master
Servicer of the proceeds of such payment in full and the payment of all



                                      -74-

<PAGE>



related fees and expenses,  the Master Servicer shall arrange for the release to
the Mortgagor of the original canceled Mortgage Note. All other documents in the
Mortgage File shall be retained by the Master Servicer to the extent required by
applicable  law.  No expenses  incurred in  connection  with any  instrument  of
satisfaction  or deed of  reconveyance  shall  be  chargeable  to the  Custodial
Account, the Excess Proceeds Account or the Security Account.

                  From  time to time and as  appropriate  for the  servicing  or
foreclosure of any Mortgage Loan, including, for this purpose,  collection under
any insurance  policy  relating to the Mortgage Loan,  the Trustee  shall,  upon
request of the Master  Servicer  and  delivery  to the  Trustee of a Request for
Release in the form attached hereto as Exhibit F-1, release the related Mortgage
File to the Master Servicer, and the Trustee shall execute such documents as the
Master  Servicer shall prepare and request as being necessary to the prosecution
of any such  proceedings.  Such  Request for Release  shall  obligate the Master
Servicer to return each document previously  requested from the Mortgage File to
the  Trustee  when the need  therefor by the Master  Servicer no longer  exists,
unless  the  Mortgage  Loan has been  liquidated  and the  Liquidation  Proceeds
relating to the Mortgage Loan have been  deposited in the  Custodial  Account or
the Mortgage  File or such document has been  delivered to an attorney,  or to a
public  trustee or other  public  official as required by law,  for  purposes of
initiating or pursuing legal action or other  proceedings for the foreclosure of
the  Mortgaged  Property  either  judicially or  non-judicially,  and the Master
Servicer  has  delivered  to the Trustee a  certificate  of a Servicing  Officer
certifying  as to the name and address of the Person to which such Mortgage File
or such  document was  delivered  and the purpose or purposes of such  delivery.
Upon  receipt  of a  certification  of a  Servicing  Officer  in the form of the
Request for Release  attached hereto as Exhibit F-1,  stating that such Mortgage
Loan  was  liquidated  and  that  all  amounts  received  or to be  received  in
connection  with such  liquidation  which are required to be deposited  into the
Custodial Account have been or will be so deposited,  or that such Mortgage Loan
has become an REO Property, a copy of such Request for Release shall be released
by the Trustee to the Master Servicer.

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




                                      -75-

<PAGE>



                  SECTION 3.17.     Servicing Compensation.

                  As  compensation  for its  activities  hereunder,  the  Master
Servicer  shall be entitled to retain,  from  amounts  representing  payments or
recoveries  of interest,  the  Servicing  Fee with respect to each Mortgage Loan
(less any portion of such amounts  retained by any  Sub-Servicer).  In addition,
the Master  Servicer shall be entitled to recover  unpaid  Servicing Fees out of
related Late Collections to the extent permitted in Section 3.11.

                  The Master Servicer also shall be entitled pursuant to Section
3.11 to receive from the Custodial Account as additional servicing  compensation
interest or other income  earned on deposits  therein,  subject to Section 3.23,
all  ancillary  fees,   including  but  not  limited  to  any  assumption  fees,
reconveyance  fees,  prepayment  fees and late fees, but only to the extent such
fees are collected by the Master Servicer and are in excess of any other amounts
due and payable with respect to the related  Mortgage Loan. The Master  Servicer
shall be required to pay all  expenses  incurred  by it in  connection  with its
servicing  activities  hereunder  (including  payment  of the  premiums  for any
blanket  policy  insuring  against  hazard  losses  pursuant  to  Section  3.13,
servicing  compensation of the Sub-Servicer to the extent not retained by it and
the  fees  and  expenses  of  the  Trustee),   and  shall  not  be  entitled  to
reimbursement  therefor  except as  specifically  provided in Section 3.11.  The
Servicing  Fee may not be  transferred  in whole or in part except in connection
with  the  transfer  of  all  of  the  Master  Servicer's  responsibilities  and
obligations under this Agreement.

                  SECTION 3.18.     Maintenance of Certain Servicing Policies.

                  During the term of its service as Master Servicer,  the Master
Servicer shall maintain in force (i) a policy or policies of insurance  covering
errors and omissions in the performance of its obligations as servicer hereunder
and (ii) a fidelity bond in respect of its officers,  employees or agents.  Each
such policy or policies and bond shall,  together,  comply with the requirements
from time to time of FNMA or FHLMC for persons performing servicing for mortgage
loans  purchased by such  corporation.  The Master  Servicer  shall  prepare and
present, on behalf of itself, the Trustee and Securityholders,  claims under any
such  errors and  omissions  policy or  policies  or  fidelity  bond in a timely
fashion in accordance with the terms of such policy or bond, and upon the filing
of any  claim on any  policy  or bond  described  in this  Section,  the  Master
Servicer  shall  promptly  notify the Trustee of any such claims and the Trustee
shall notify each Rating Agency of such claim.

                  SECTION 3.19.     Annual Statement as to Compliance.

                  The Master Servicer will deliver to the Trustee and the Seller
on or  before  April  30th of each  year,  beginning  with  April 30,  1998,  an
Officers'  Certificate stating, as to each signatory thereof,  that (i) a review
of the activities of the Master Servicer during the preceding fiscal year and of
its  performance  under  this  Agreement  has been  made  under  such  officers'
supervision,  and (ii) to the best of such  officers'  knowledge,  based on such
review, the Master



                                      -76-

<PAGE>



Servicer has fulfilled all of its  obligations  under this Agreement  throughout
such  year,  or,  if there  has been a default  in the  fulfillment  of any such
obligation,  specifying  each such default known to such officers and the nature
and status thereof.

                  SECTION 3.20.     Annual   Independent   Public   Accountants'
                                    Servicing Statement.

                  On or before April 30th of each year, beginning with April 30,
1998,  the Master  Servicer at its  expense  shall  furnish to the  Seller,  the
Trustee  and the Loan Seller (i) an opinion by a firm of  independent  certified
public  accountants on the financial  position of the Master Servicer at the end
of its  fiscal  year and the  results of  operations  and  changes in  financial
position  of the  Master  Servicer  for such year then  ended on the basis of an
examination  conducted in accordance with generally accepted auditing standards,
and  (ii) if the  Master  Servicer  is then  servicing  any  Mortgage  Loans,  a
statement from such independent  certified public accountants to the effect that
based on an examination of certain  specified  documents and records relating to
the  servicing  of the  Master  Servicer's  mortgage  loan  portfolio  conducted
substantially  in compliance  with the audit program for mortgages  serviced for
FNMA and FHLMC,  the United States  Department of Housing and Urban  Development
Mortgage Audit Standards, or the Uniform Single Attestation Program for Mortgage
Bankers (the  "Applicable  Accounting  Standards"),  such firm is of the opinion
that  such  servicing  has been  conducted  in  compliance  with the  Applicable
Accounting  Standards  except for (a) such exceptions as such firm shall believe
to be  immaterial  and (b) such other  exceptions  as shall be set forth in such
statement.  In  rendering  such  statement,  such firm may rely,  as to  matters
relating to direct servicing of mortgage loans by Sub-Servicers, upon comparable
statements  for  examinations  conducted  substantially  in compliance  with the
Uniform Single Attestation Program for Mortgage Bankers or the audit program for
mortgages  serviced for FHLMC  (rendered  within one year of such  statement) of
independent public accountants with respect to the related Sub-Servicer.  Copies
of such statement  shall be provided by the Trustee to any  Securityholder  upon
request at the Master Servicer's  expense,  provided such statement is delivered
by the Master Servicer to the Trustee.

                  SECTION 3.21.     Access to Certain Documentation.

                  (a) The Master Servicer shall provide to the OTS, the FDIC and
other federal  banking  regulatory  agencies,  and their  respective  examiners,
access to the documentation  regarding the Mortgage Loans required by applicable
regulations of the OTS, the FDIC and such other  agencies.  Such access shall be
afforded without charge,  but only upon reasonable and prior written request and
during normal business hours at the offices of the Master Servicer designated by
it.  Nothing in this Section shall  derogate  from the  obligation of the Master
Servicer to observe any  applicable  law  prohibiting  disclosure of information
regarding  the  Mortgagors  and the  failure of the Master  Servicer  to provide
access as  provided  in this  Section as a result of such  obligation  shall not
constitute a breach of this section.




                                      -77-

<PAGE>



                  (b) The  Master  Servicer  shall  afford  the  Seller  and the
Trustee,  upon  reasonable  notice,  during normal  business hours access to all
records  maintained  by  the  Master  Servicer  in  respect  of its  rights  and
obligations  hereunder and access to officers of the Master Servicer responsible
for such obligations. Upon request, the Master Servicer shall furnish the Seller
and the  Trustee  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 to the extent  related to the
servicing  of the  Mortgage  Loans.  The Seller 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  Seller  or its
designee.  The Seller 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 3.22.     Title,  Conservation  and Disposition of REO
                                    Property.

                  This Section shall apply only to REO  Properties  acquired for
the account of the Trust Fund, and shall not apply to any REO Property  relating
to a  Mortgage  Loan  which was  purchased  or  repurchased  from the Trust Fund
pursuant  to any  provision  hereof.  In the  event  that  title to any such REO
Property is  acquired,  the deed or  certificate  of sale shall be issued to the
Trustee,  or to its  nominee,  on  behalf  of the  Securityholders.  The  Master
Servicer, on behalf of the Trust Fund, shall either sell any REO Property within
two years  after the Trust Fund  acquires  ownership  of such REO  Property  for
purposes of Section 860G(a)(8) of the Code or, 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 has delivered to the Trustee an Opinion of Counsel  addressed to
the Trustee and the Master Servicer, to the effect that the holding by the Trust
Fund of such REO Property subsequent to two years after its acquisition will not
result in the  imposition  of taxes on  "prohibited  transactions"  thereof,  as
defined in Section 860F of the Code,  or cause the Pooling  REMIC or the Issuing
REMIC to fail to qualify as a REMIC  under the REMIC  Provisions  or  comparable
provisions  of the laws of the any  State at any time  that any  Securities  are
outstanding.  The Master  Servicer shall manage,  conserve,  protect and operate
each REO Property for the  Securityholders  solely for the purpose of its prompt
disposition  and sale in a manner which does not cause such REO Property to fail
to qualify as "foreclosure property" within the meaning of Section 860G(a)(8) or
result in the receipt by the Pooling  REMIC or the Issuing  REMIC of any "income
from  non-permitted  assets" within the meaning of Section  860F(a)(2)(B) of the
Code or any "net income from foreclosure  property" which is subject to taxation
under the REMIC  Provisions.  Pursuant to its efforts to sell such REO Property,
the Master  Servicer  shall  either  itself or through an agent  selected by the
Master Servicer protect and conserve such REO Property in the same manner and to
such extent as is customary  in the locality  where such REO Property is located
and in a manner consistent with Accepted  Servicing  Practices and may, incident
to its conservation and protection of the interests of the



                                      -78-

<PAGE>



Securityholders,  rent the same,  or any part  thereof,  as the Master  Servicer
deems to be in the best interest of the  Securityholders for the period prior to
the sale of such REO Property.

                  Any REO Disposition  shall be for cash only (unless changes in
the REMIC  Provisions  made subsequent to the Startup Day allow a sale for other
consideration).

                  The  Master  Servicer  shall  segregate  and  hold  all  funds
collected  and  received in  connection  with the  operation of any REO Property
separate and apart from its own funds and general  assets.  The Master  Servicer
shall  deposit,  or cause to be  deposited,  on a daily  basis in the  Custodial
Account all revenues  received  with respect to the REO  Properties,  net of any
directly  related  expenses  incurred  and  funds  withheld  therefrom  that are
necessary  for the  proper  operation,  management  and  maintenance  of the REO
Property.

                  If as of the date of  acquisition of title to any REO Property
there remain  outstanding  unreimbursed  Servicing Advances with respect to such
REO Property or any outstanding  Advances allocated thereto the Master Servicer,
upon an REO  Disposition,  shall be  entitled to  reimbursement  for any related
unreimbursed Servicing Advances and any unreimbursed related Advances as well as
any unpaid  Servicing  Fees from proceeds  received in  connection  with the REO
Disposition, as further provided in Section 3.15.

                  The  REO  Disposition  shall  be  carried  out by  the  Master
Servicer at such price and upon such terms and conditions as the Master Servicer
shall determine;  provided that, subject to the first paragraph of this Section,
the Master  Servicer shall ensure that any action taken with respect to the sale
of an REO Property does not jeopardize the maximum benefits  available under any
related Primary Mortgage Insurance Policy.

                  The Master  Servicer  shall  deposit the proceeds from the REO
Disposition, net of any payment to the Master Servicer as provided above, in the
Custodial  Account upon receipt  thereof for  distribution  in  accordance  with
Section  4.01;  provided  that any such net proceeds  which are in excess of the
applicable  outstanding  principal  balance plus all unpaid REO Imputed Interest
thereon through the last day of the month in which the REO Disposition  occurred
and any related Servicing Advances which remain outstanding  ("Excess Proceeds")
shall be  deposited  into the Excess  Proceeds  Account in  accordance  with the
provisions of Section 3.24(a).

                  Notwithstanding the foregoing provisions of this Section 3.22,
with respect to any Mortgage  Loan as to which the Master  Servicer has received
notice of, or has actual  knowledge  of, the  presence of any toxic or hazardous
substance on the Mortgaged Property, the Master Servicer shall not, on behalf of
the  Trustee,  either (i) obtain  title to the related  Mortgaged  Property as a
result of or in lieu of  foreclosure  or otherwise,  or (ii)  otherwise  acquire
possession of, the related Mortgaged  Property,  unless and until either (A) the
Master Servicer has, at least 30 days prior to taking such action,  obtained and
delivered to the Seller and the Trustee an  environmental  audit report prepared
by a Person who regularly conducts environmental audits using customary industry
standards and (B) the Master Servicer deems that such action is in the



                                      -79-

<PAGE>



best economic  interest of the Trust Fund. In the event that the Master Servicer
determines  not to  foreclose  or  comparably  convert  any  Mortgaged  Property
pursuant to the immediately  preceding sentence,  then the Master Servicer shall
take such  action as it deems to be in the best  economic  interest of the Trust
Fund  (other  than  proceeding  against the  Mortgaged  Property)  and is hereby
authorized  at such  time as it deems  appropriate  to  release  such  Mortgaged
Property from the lien of the related Mortgage.

                  The cost of the  environmental  audit report  contemplated  by
this Section 3.22 shall be advanced by the Master  Servicer as an expense of the
Trust  Fund,  and the Master  Servicer  shall be  reimbursed  therefor  from the
Custodial  Account as provided in Section 3.11, any such right of  reimbursement
being  prior to the rights of the  Securityholders  to receive any amount in the
Custodial Account.

                  If the Master Servicer determines, as described above, that it
is in the best  economic  interest of the Trust Fund to take such actions as are
necessary to bring any such  Mortgaged  Property in compliance  with  applicable
environmental  laws,  or to take such  action with  respect to the  containment,
clean-up or remediation of hazardous substances,  hazardous materials, hazardous
wastes, or petroleum-based materials affecting any such Mortgaged Property, then
the  Master  Servicer  shall  take  such  action  as it  deems to be in the best
economic  interest  of  the  Trust  Fund.  The  cost  of  any  such  compliance,
containment, clean-up or remediation shall be advanced by the Master Servicer as
an expense of the Trust Fund,  and the Master  Servicer  shall be entitled to be
reimbursed  therefor from the Custodial Account as provided in Section 3.11, any
such right of reimbursement  being prior to the rights of the Securityholders to
receive any amount in the Custodial Account.

                  The Master Servicer shall have the option to purchase from the
Trust  Fund any  Mortgage  Loan that is 90 days or more  delinquent  (i.e.,  any
Mortgage  Loan on which the  related  Mortgagor  has failed to make four or more
consecutive  Monthly  Payments) and that the Master Servicer  determines in good
faith  will  otherwise   become  subject  to   foreclosure   proceedings   (such
determination to be evidenced by an Officers' Certificate of the Master Servicer
delivered to the Trustee  prior to purchase) for an amount equal to the Purchase
Price.  The Purchase  Price for any  Mortgage  Loan  purchased  pursuant to this
Section 3.22 shall be deposited in the  Custodial  Account,  and upon receipt of
written  certification  from the Master  Servicer of such  deposit,  the Trustee
shall  release  or cause to be  released  to the  Master  Servicer  the  related
Mortgage  File and shall  execute and deliver  such  instruments  of transfer or
assignment,  in each case without recourse, as the Master Servicer shall furnish
and as shall be necessary to vest in the Master  Servicer  title to any Mortgage
Loan released pursuant to this Section 3.22.

                  SECTION 3.23.   Additional Obligations of the Master Servicer.

                  On each Security  Account  Deposit Date,  the Master  Servicer
shall  deliver to the Trustee for deposit in the  Security  Account from its own
funds and without any right of



                                      -80-

<PAGE>



reimbursement  therefor, a total amount equal to the aggregate of the Prepayment
Interest  Shortfalls  for such  Distribution  Date;  provided  that  the  Master
Servicer's  obligations under this Section on any Distribution Date shall not be
more than the total amount of its servicing compensation payable in such month.

                  SECTION 3.24.     Excess Proceeds Account.

                  (a) The  Trustee  shall  establish  and  maintain  one or more
accounts  (collectively,  the  "Excess  Proceeds  Account")  in which the Master
Servicer shall, on behalf of the Trust Fund, deposit or cause to be deposited on
a daily  basis,  or as and when  received  from the  Sub-Servicers,  the  Excess
Proceeds,  if any,  with  respect  to each  Mortgage  Loan  as to  which  an REO
Disposition  occurs.  The  Excess  Proceeds  Account  shall be  maintained  as a
segregated  account,  separate  and apart from trust funds  created for mortgage
pass-through Securities of other series, from funds of investors,  from funds or
other assets of the Trustee, and from the other accounts of the Trustee.

                  (b) On or before  2:00 P.M.  (Pacific  Standard  Time) on each
Security  Account  Deposit  Date,  the  Trustee  shall  withdraw  or cause to be
withdrawn  from the  Excess  Proceeds  Account,  to the  extent of the amount on
deposit  therein  at such time,  and  deposit  or cause to be  deposited  in the
Security  Account,  by wire transfer of immediately  available  funds, an amount
equal to the lesser of (i) the amount, if any, on deposit in the Excess Proceeds
Account  as of the  close of  business  on the  related  Determination  Date and
(ii)(A) the sum of the aggregate  amount of all Realized Losses  allocated among
the  Securities on any previous  Distribution  Date pursuant to Section 4.04 and
the aggregate amount of all Realized Losses to be allocated among the Securities
on the  related  Distribution  Date  pursuant  to  Section  4.04  minus  (B) the
aggregate amount of all distributions allocated among the Securityholders on any
previous Distribution Date relating to the reimbursement of Realized Losses.

                  (c) If the amount on deposit in the Excess Proceeds Account as
of the close of business on any  Determination  Date would exceed the product of
1.00% and the  aggregate  Security  Principal  Balance of all of the  Securities
outstanding  immediately after the close of business on the related Distribution
Date, the Trustee shall, on or before 2:00 P.M.  (Pacific  Standard Time) on the
related  Security  Account Deposit Date,  withdraw or cause to be withdrawn from
the Excess Proceeds  Account,  to the extent of the amount on deposit therein at
such time, and deposit or cause to be deposited in the Security Account, by wire
transfer of  immediately  available  funds,  the excess of such amount over such
product.

                  (d) The Excess Proceeds  Account shall be an Eligible  Account
in accordance with the definition of "Excess Proceeds  Account" in Section 1.01.
The Trustee  shall,  upon written  request from the Master  Servicer,  invest or
cause the  institution  maintaining  the Excess  Proceeds  Account to invest the
funds  in the  Excess  Proceeds  Account  in one or more  Permitted  Instruments
designated  in the name of the Trustee  for the benefit of the  Securityholders,
each of which Permitted Instruments shall be held to maturity, unless payable on
demand, and shall



                                      -81-

<PAGE>



mature,  unless payable on demand,  not later than the Business Day  immediately
preceding  the Security  Account  Deposit Date next  following  the date of such
investment  (except that if such  Permitted  Instrument  is an obligation of the
institution  with which the Excess  Proceeds  Account is  maintained,  then such
Permitted  Instrument  shall mature not later than such Security Account Deposit
Date).  All income and gain  realized  from any such  investment  as well as any
interest  earned on deposits  in the Excess  Proceeds  Account  shall be for the
benefit of the  Securityholders and shall be held in the Excess Proceeds Account
(or in Permitted  Instruments in which the funds in the Excess Proceeds  Account
are invested) until transferred from the Excess Proceeds Account to the Security
Account  in  accordance  with  Section  3.24(b)  or (c).  The amount of any loss
incurred in respect of any such investment shall be borne by the Securityholders
without any right of reimbursement.

                  (e) As part of each Determination Date Report delivered to the
Trustee in accordance  with Section  4.03(a),  the Master Servicer shall provide
information with respect to the amount, if any, of Excess Proceeds  deposited in
the Excess Proceeds  Account in respect of each Mortgage Loan as to which an REO
Disposition occurred during the related Prepayment Period.

                  (f) The Trustee shall  promptly  provide  notice to the Seller
and the Master Servicer of the initial  location of the Excess Proceeds  Account
and shall promptly  provide notice to the Seller and the Master  Servicer of the
location  of the Excess  Proceeds  Account  after any change in  location of the
Excess Proceeds Account.

                  SECTION 3.25.     Maintenance   of   the   Primary    Mortgage
                                    Insurance Policies; Collections Thereunder.

                  The  Master  Servicer  shall not take any action  which  would
result in non-coverage under any applicable Primary Mortgage Insurance Policy of
any loss  which,  but for the  actions of the Master  Servicer,  would have been
covered thereunder.  The Master Servicer shall use reasonable efforts to keep in
force and effect each such Primary  Mortgage  Insurance  Policy  applicable to a
Mortgage Loan for so long as the related Mortgagor is obligated to maintain such
Primary  Mortgage  Insurance Policy under the terms of the related Mortgage Loan
or until the  Loan-to-Value  Ratio of the related Mortgage Loan has been reduced
to less than 80%, whichever is earlier.  The Master Servicer shall not cancel or
refuse to renew any such  Primary  Mortgage  Insurance  Policy  applicable  to a
Mortgage  Loan that is in effect at the Closing  Date and is required to be kept
in force hereunder unless a replacement  Primary  Mortgage  Insurance Policy for
such  canceled or  non-renewed  policy is obtained  from and  maintained  with a
Qualified  Mortgage  Insurer.  In connection with any assumption or modification
agreement  entered  into or to be entered  into  pursuant to Section  3.14,  the
Master  Servicer  shall  promptly  notify the insurer under the related  Primary
Mortgage  Insurance  Policy,  if any,  of such  assumption  or  modification  in
accordance with the terms of such policy and shall take all actions which may be
required by such insurer as a condition to the  continuation  of coverage  under
the Primary Mortgage Insurance Policy. If such Primary Mortgage Insurance Policy
is terminated as a result



                                      -82-

<PAGE>



of such assumption or substitution of liability,  the Loan Seller shall obtain a
replacement  Primary  Mortgage  Insurance  Policy as provided above. Any amounts
advanced by the Master Servicer to maintain Primary Mortgage  Insurance shall be
recoverable by the Master  Servicer  pursuant to Section 3.11 out of Liquidation
Proceeds, Insurance Proceeds or otherwise.

                  The Master  Servicer shall  present,  on behalf of the Trustee
and Securityholders,  claims to the insurer under any Primary Mortgage Insurance
Policies and, in this regard,  take such reasonable action as shall be necessary
to permit  recovery under any Primary  Mortgage  Insurance  Policies  respecting
defaulted Mortgage Loans. Pursuant to Section 3.10, any amounts collected by the
Master Servicer under any Primary Mortgage Insurance Policies shall be deposited
in the Collection Account, subject to withdrawal pursuant to Section 3.11.



                                      -83-

<PAGE>



                                   ARTICLE IV

                           PAYMENTS TO SECURITYHOLDERS

                  SECTION 4.01.     Security Account; Distributions.

                  (a) The  Trustee  shall  establish  and  maintain  a  Security
Account,  in which the Master  Servicer shall cause to be deposited on behalf of
the Trustee on or before 12:00 P.M.  (Pacific  Standard  Time) on each  Security
Account  Deposit Date by wire transfer of immediately  available funds an amount
equal to the sum of (i) any Advance  (other than a  Servicing  Advance)  for the
immediately  succeeding  Distribution  Date,  (ii)  any  amount  required  to be
deposited in the Security  Account pursuant to Sections 3.13, 3.22, 3.23 or 3.24
and (iii) all other amounts  constituting the aggregate  Available  Distribution
Amount for the immediately succeeding Distribution Date.

                  (b) On each Distribution  Date, the Trustee shall be deemed to
have distributed from the Security Account the Subaccount Distribution Amount to
the Subaccounts and from the Security  Account shall  distribute to the Class RP
Securityholders  the amounts to be distributed  to the Class RP  Securityholders
pursuant to Sections (b)(1) and (b)(2) hereof for such Distribution Date, all in
accordance with written statements prepared pursuant to Section 4.03(b), by wire
transfer  in  immediately  available  funds or by any  other  means  of  payment
acceptable to the Class RP Securityholder.  Notwithstanding  any other provision
of this  Agreement,  no actual  distributions  pursuant to this Section  4.01(b)
shall be made on account of the deemed distributions described in this paragraph
other than amounts distributable to the Class RP Securities.

         (1)      For  any  Distribution   Date  prior  to  the  Credit  Support
                  Depletion  Dates the  Available  Distribution  Amount shall be
                  deemed to be distributed  to the  Subaccounts in the order and
                  priority as follows:

                  (a)      with  respect  to the  Class FX  Subaccounts,  to the
                           extent  of the  Available  Distribution  Amounts  for
                           Group I Mortgage Loans:

                           (i)      first,  to the  Class  FXP  Subaccount,  the
                                    Class FXP Principal Distribution Amount;

                           (ii)     second,  to the  Class  FXA  and  Class  FXS
                                    Subaccounts  on a pro rata  basis  (based on
                                    the  aggregate   Accrued   Interest  payable
                                    thereon),    Accrued   Interest   for   such
                                    Distribution Date, plus any Accrued Interest
                                    thereon  remaining  unpaid from any previous
                                    Distribution Dates;




                                      -84-

<PAGE>



                           (iii)    third,  to the  Class  FXA  Subaccounts,  as
                                    principal,    the   Class   FXA    Principal
                                    Distribution Amount in the order as follows:

                                    (A)     first,    to   the    Class    FXA-2
                                            Subaccount,  an  amount,  up to  the
                                            amount of the Class FXA-2  Principal
                                            Distribution   Amount,   until   the
                                            Subaccount  Principal Balance of the
                                            Class  FXA-2   Subaccount  has  been
                                            reduced to zero;

                                    (B)     second, concurrently, 46.8750007782%
                                            and  53.1249992218% of the Class FXA
                                            Principal     Distribution    Amount
                                            remaining after the distributions in
                                            clause (A) above to the Class  FXA-1
                                            and   Class    FXA-8    Subaccounts,
                                            respectively,  until the  Subaccount
                                            Principal Balance of the Class FXA-1
                                            Subaccount has been reduced to zero;

                                    (C)     third, concurrently,  65.2173932559%
                                            and  34.7826067441% of the Class FXA
                                            Principal     Distribution    Amount
                                            remaining after the distributions in
                                            clauses  (A)  and (B)  above  to the
                                            Class    FXA-3   and   Class   FXA-8
                                            Subaccount,  respectively, until the
                                            Subaccount  Principal Balance of the
                                            Class  FXA-3   Subaccount  has  been
                                            reduced to zero;

                                    (D)     fourth,  concurrently 75% and 25% of
                                            the Class FXA Principal Distribution
                                            Amount     remaining    after    the
                                            distributions  in clauses  (A),  (B)
                                            and (C) above to the Class FXA-4 and
                                            Class       FXA-8       Subaccounts,
                                            respectively,  until the  Subaccount
                                            Principal   Balances  of  the  Class
                                            FXA-4  and Class  FXA-8  Subaccounts
                                            have been reduced to zero;

                                    (E)     fifth,  to the  Class  FXA-5,  Class
                                            FXA-6 and Class  FXA-7  Subaccounts,
                                            sequentially,  all of the  Class FXA
                                            Principal     Distribution    Amount
                                            remaining after the distributions in
                                            clauses (A), (B), (C) and (D) above,
                                            until   the   Subaccount   Principal
                                            Balance  of each such Class has been
                                            reduced to zero; and

                                    (F)     sixth,   all   of  the   Class   FXA
                                            Principal     Distribution    Amount
                                            remaining after the distributions in
                                            clauses (A),  (B),  (C), (D) and (E)
                                            above,    to   the    Class    FXA-2
                                            Subaccount,   until  the  Subaccount
                                            Principal Balance of the Class FXA-2
                                            Subaccount has been reduced to zero;




                                      -85-

<PAGE>



                           (iv)     fourth,  for  so  long  as  the  Subordinate
                                    Securities are outstanding, to the Class FXP
                                    Subaccount,  the sum of (a)  principal in an
                                    amount equal to the Discount Fraction of any
                                    Realized   Losses  on  a  Group  I  Discount
                                    Mortgage  Loan  other  than  Excess  Special
                                    Hazard Losses,  Excess Fraud Losses,  Excess
                                    Bankruptcy Losses or Extraordinary Losses to
                                    the extent of amounts otherwise available to
                                    pay the Subordinate  Principal  Distribution
                                    Amount (without regard to clause (B) of such
                                    definition)  on such  Distribution  Date and
                                    (b) the sum of amounts, if any, by which the
                                    amount  described  in Section  4.01(b)(1)(b)
                                    above  on  each  prior   Distribution   Date
                                    exceeded the amount actually  distributed in
                                    respect  thereof on such prior  Distribution
                                    Dates and not subsequently  distributed,  to
                                    the  extent  of  the  Subordinate  Principal
                                    Distribution  Amount  on  such  Distribution
                                    Date (any amounts  distributed in respect of
                                    losses  pursuant to this paragraph shall not
                                    cause a further  reduction in the Subaccount
                                    Principal   Balance   of   the   Class   FXP
                                    Subaccount);  provided,  that if the amounts
                                    otherwise  available to pay the  Subordinate
                                    Principal  Distribution  Amount for any such
                                    Distribution  Date are insufficient to cover
                                    such  outstanding  principal  losses for the
                                    Class FXP  Subaccount as provided  above and
                                    Class P  Subaccount  as  provided in Section
                                    4.01(b)(1)  (b)(iv) below,  then the amounts
                                    otherwise  available to pay the  Subordinate
                                    Principal   Distribution   Amount   will  be
                                    allocated  pro  rata  to the  Class  FXP and
                                    Class P Subaccounts based on the amount such
                                    Subaccounts are entitled to receive pursuant
                                    to this clause, in the case of the Class FXP
                                    Subaccount,  and paragraph  (b)(v) below, in
                                    the case of the Class P Subaccount;

                  (c)      With  respect  to either the Class FX or the Class II
                           Subaccounts,   in  addition  to  the  amounts  to  be
                           distributed    in    Section     4.01(b)(1)(a)    and
                           4.01(b)(1)(b),  the remaining Available  Distribution
                           Amount shall be deemed distributed to the Subaccounts
                           in the order and priority as follows:

                           (i)      if  the  Subaccount   Principal  Balance  of
                                    either  of  the  Class  FX or the  Class  II
                                    Subaccounts  have been  reduced  to zero and
                                    (x) the then current  Class B Percentage  is
                                    less than two (2) times the initial  Class B
                                    Percentage  as of the Closing  Date,  or (y)
                                    the  average  outstanding  Stated  Principal
                                    Balance of the Mortgage Loans in either Loan
                                    Group that are delinquent sixty (60) days or
                                    more  over  the  last  six   months,   as  a
                                    percentage of the related Class B Loan Group
                                    Component  Balance is greater  than or equal
                                    to 50%,  then to the  remaining  Class FX or
                                    Class  II   Subaccounts  in  the  order  and
                                    priority     set    forth    in     Sections
                                    4.01(b)(1)(a)(ii) - (iv)



                                      -86-

<PAGE>



                                    (with respect to deemed distributions on the
                                    Class   FX    Subaccounts)    or    Sections
                                    4.01(b)(1)(b)(ii)  - (iv),  as  appropriate;
                                    and

                           (ii)     if either of the Class FX Subaccounts or the
                                    Class       II        Subaccounts        are
                                    Undercollateralized,         then        the
                                    Overcollateralized  Amount, if any, shall be
                                    distributed   to   the   Undercollateralized
                                    Subaccounts  in the order and  priority  set
                                    forth in Sections  4.01(b)(1)(a)(ii) - (iv),
                                    with respect to deemed  distributions on the
                                    Class   FX    Subaccounts,    or    Sections
                                    4.01(b)(1)(b)(ii)  - (iv),  with  respect to
                                    deemed   distributions   on  the   Class  II
                                    Subaccounts,   as  appropriate,   until  the
                                    aggregate  Subaccount  Principal  Balance of
                                    the  Undercollateralized  Subaccounts equals
                                    the aggregate  Stated  Principal  Balance of
                                    the Mortgage Loans in the related Loan Group
                                    less the  Discount  Fraction of any Discount
                                    Mortgage Loans in such Loan Group.

                  (d)      with  respect  to the  Class II  Subaccounts  and the
                           Class RP  Securities,  to the extent of the Available
                           Distribution  Amount for the Group II Mortgage  Loans
                           remaining following prior  distributions,  if any, on
                           such Distribution Date:

                           (i)      first, to the Class P Subaccount,  the Class
                                    P Principal Distribution Amount;

                           (ii)     second,  to the Class II Subaccounts  (other
                                    than the Class P  Subaccount)  and the Class
                                    RP Security, on a pro rata basis (based upon
                                    the  Accrued  Interest   payable   thereon),
                                    Accrued Interest for such Distribution Date,
                                    plus any Accrued Interest thereon  remaining
                                    unpaid from any previous Distribution Dates;

                           (iii)    third, to the Class A and Class R Subaccount
                                    and the Class RP  Securities,  as principal,
                                    the Class A Principal Distribution Amount in
                                    the following order:

                                    (A)     first, to the Class R Subaccount and
                                            the Class RP  Securities,  pro rata,
                                            until   the   Subaccount   Principal
                                            Balance   and   Security   Principal
                                            Balance, respectively,  thereof have
                                            been reduced to zero;

                                    (B)     second, to the Class A-4 Subaccount,
                                            an  amount,  up to the amount of the
                                            Class  A-4  Principal   Distribution
                                            Amount,    until   the    Subaccount
                                            Principal  Balance  of the Class A-4
                                            Subaccount has been reduced to zero;



                                      -87-

<PAGE>




                                    (C)     third,  to the Class A-1 Subaccount,
                                            all  of  the   Class   A   Principal
                                            Distribution  Amount remaining after
                                            the distributions in clauses (A) and
                                            (B)  above,   until  the  Subaccount
                                            Principal  Balance  of the Class A-1
                                            Subaccount
                                            has been reduced to zero;

                                    (D)     fourth, to the Class A-2 Subaccount,
                                            all  of  the   Class   A   Principal
                                            Distribution  Amount remaining after
                                            the  distributions  in clauses  (A),
                                            (B)  and  (C)   above,   until   the
                                            Subaccount  Principal Balance of the
                                            Class A-2 Subaccount
                                            has been reduced to zero;

                                    (E)     fifth,  to the Class A-3 Subaccount,
                                            all  of  the   Class   A   Principal
                                            Distribution  Amount remaining after
                                            the  distributions  in clauses  (A),
                                            (B),  (C) and (D)  above,  until the
                                            Subaccount  Principal Balance of the
                                            Class   A-3   Subaccount   has  been
                                            reduced to zero; and

                                    (F)     sixth,  all of the Class A Principal
                                            Distribution  Amount remaining after
                                            the  distributions  in clauses  (A),
                                            (B), (C), (D) and (E) above,  to the
                                            Class  A-4  Subaccount,   until  the
                                            Subaccount  Principal Balance of the
                                            Class A-4 Subaccount
                                            has been reduced to zero;

                           (iv)     fourth,  for  so  long  as  the  Subordinate
                                    Securities are  outstanding,  to the Class P
                                    Subaccount,  the sum of (x)  principal in an
                                    amount equal to the Discount Fraction of any
                                    Realized  Losses  on  a  Group  II  Discount
                                    Mortgage  Loan  other  than  Excess  Special
                                    Hazard   Losses,    Excess   Fraud   Losses,
                                    Extraordinary  Losses or  Excess  Bankruptcy
                                    Losses to the  extent of  amounts  otherwise
                                    available to pay the  Subordinate  Principal
                                    Distribution   Amount   (without  regard  to
                                    clause  (B)  of  such  definition)  on  such
                                    Distribution   Date   and  (y)  the  sum  of
                                    amounts,   if  any,   by  which  the  amount
                                    described in Section  4.01(b)(1)(a) above on
                                    each prior  Distribution  Date  exceeded the
                                    amount   actually   distributed  in  respect
                                    thereof on such prior Distribution Dates and
                                    not subsequently distributed,  to the extent
                                    of the  Subordinate  Principal  Distribution
                                    Amount  on  such   Distribution   Date  (any
                                    amounts  distributed  in  respect  of losses
                                    pursuant to this paragraph shall not cause a
                                    further    reduction   in   the   Subaccount
                                    Principal    Balance    of   the   Class   P
                                    Subaccount);  provided,  that if the amounts
                                    otherwise  available to pay the  Subordinate
                                    Principal  Distribution  Amount for any such
                                    Distribution  Date are insufficient to cover
                                    such outstanding



                                      -88-

<PAGE>



                                    principal  losses for the Class P Subaccount
                                    as provided  above and Class FXP  Subaccount
                                    as provided in  paragraph  4.01(b)(1)(b)(iv)
                                    above, then the amounts otherwise  available
                                    to    pay    the    Subordinate    Principal
                                    Distribution  Amount will be  allocated  pro
                                    rata  to  the   Class   FXP   and   Class  P
                                    Subaccounts   based  on  the   amount   such
                                    Subaccounts are entitled to receive pursuant
                                    to this  clause,  in the case of the Class P
                                    Subaccount, and paragraph  4.01(b)(1)(b)(iv)
                                    above,   in  the  case  of  the   Class  FXP
                                    Subaccount;

                  (c)      With respect to the Class B Subaccount  and the Class
                           RP Securities, subject to the payment of the Class FX
                           and Class II Subaccounts  and the Class RP Securities
                           as  described  above  in  Section  4.01(b)(1)(a)  and
                           4.01(b)(1)(b),  and to the  extent  of the  Available
                           Distribution  Amount for both  Mortgage  Loan  Groups
                           remaining,  if any, following prior  distributions on
                           such Distribution Date:

                           (i)      first, to the Class B-1 Subaccount,  Accrued
                                    Interest for such  Distribution  Date,  plus
                                    any  Accrued  Interest   thereon   remaining
                                    unpaid from any previous Distribution Date;

                           (ii)     second, to the Class B-1 Subaccount, the pro
                                    rata  share  of  the  Subordinate  Principal
                                    Distribution  Amount (based upon such Class'
                                    Subaccount Principal Balance as a percentage
                                    of the Subaccount  Principal  Balance of all
                                    of the Subordinate Subaccounts);

                           (iii)    third, to the Class B-2 Subaccount,  Accrued
                                    Interest for such  Distribution  Date,  plus
                                    any  Accrued  Interest   thereon   remaining
                                    unpaid from any previous Distribution Date;

                           (iv)     fourth, to the Class B-2 Subaccount, the pro
                                    rata  share  of  the  Subordinate  Principal
                                    Distribution  Amount (based upon such Class'
                                    Subaccount Principal Balance as a percentage
                                    of the Subaccount  Principal  Balance of all
                                    of the Subordinate Subaccounts);

                           (v)      fifth, to the Class B-3 Subaccount,  Accrued
                                    Interest for such  Distribution  Date,  plus
                                    any  Accrued  Interest   thereon   remaining
                                    unpaid from any previous Distribution Date;

                           (vi)     sixth, to the Class B-3 Subaccount,  the pro
                                    rata  share  of  the  Subordinate  Principal
                                    Distribution  Amount (based upon such Class'
                                    Subaccount Principal Balance as a percentage
                                    of the Subaccount  Principal  Balance of all
                                    of the Subordinate Subaccounts);




                                      -89-

<PAGE>



                           (vii)    seventh,   to  the  Class  B-4   Subaccount,
                                    Accrued Interest for such Distribution Date,
                                    plus any Accrued Interest thereon  remaining
                                    unpaid from any previous Distribution Date;

                           (viii)   eighth, to the Class B-4 Subaccount, the pro
                                    rata  share  of  the  Subordinate  Principal
                                    Distribution  Amount (based upon such Class'
                                    Subaccount Principal Balance as a percentage
                                    of the Subaccount  Principal  Balance of all
                                    of the Subordinate Subaccounts);

                           (ix)     ninth, to the Class B-5 Subaccount,  Accrued
                                    Interest for such  Distribution  Date,  plus
                                    any  Accrued  Interest   thereon   remaining
                                    unpaid from any previous Distribution Date;

                           (x)      tenth, to the Class B-5 Subaccount,  the pro
                                    rata  share  of  the  Subordinate  Principal
                                    Distribution  Amount (based upon such Class'
                                    Subaccount Principal Balance as a percentage
                                    of the Subaccount  Principal  Balance of all
                                    of the Subordinate Subaccounts);

                           (xi)     eleventh,   to  the  Class  B-6  Subaccount,
                                    Accrued Interest for such Distribution Date,
                                    plus any Accrued Interest thereon  remaining
                                    unpaid from any previous Distribution Date;

                           (xii)    twelfth,  to the Class B-6  Subaccount,  the
                                    pro rata share of the Subordinate  Principal
                                    Distribution  Amount (based upon such Class'
                                    Subaccount Principal Balance as a percentage
                                    of the Subaccount  Principal  Balance of all
                                    of the Subordinate Subaccounts);

                           (xiii)   thirteenth, to each Class of the Subordinate
                                    Subaccounts  in the order of seniority,  the
                                    remaining portion,  if any, of the Available
                                    Distribution,    up   to   the   amount   of
                                    unreimbursed   Realized  Losses   previously
                                    allocated  to such Class,  if any,  provided
                                    distribution  of any amount pursuant to this
                                    paragraph   shall   not   cause  a   further
                                    reduction   in  the   Subaccount   Principal
                                    Balances   of  such  Class  of   Subordinate
                                    Subaccounts; and

                           (xiv)    fourteenth, to the Class RP Securities,  the
                                    remaining portion,  if any, of the Available
                                    Distribution  Amount  for such  Distribution
                                    Date.

         (2)      On each  Distribution  Date on or  after  the  Credit  Support
                  Depletion  Date,  distributions  will be made in the order and
                  priority as follows:




                                      -90-

<PAGE>



                  (a)      With respect to the Class FX Subaccounts and Class RP
                           Securities,  subject,  in each case, to the extent of
                           the  Available  Distribution  for  Group I  remaining
                           following  prior  distributions,   if  any,  on  such
                           Distribution Date:

                           (i)      first,  to the  Class  FXP  Subaccount,  the
                                    Class FXP Fraction of all principal received
                                    on or in  respect  of each  Group I Discount
                                    Mortgage Loan;

                           (ii)     second,  to the Class FX Subaccounts  (other
                                    than  the  Class  FXP  Subaccount),  Accrued
                                    Interest for such  Distribution  Date,  plus
                                    any  Accrued  Interest   thereon   remaining
                                    unpaid from any previous Distribution Date;

                           (iii)    third,  to the  Class FXA  Subaccounts,  the
                                    Class FXA Principal Distribution Amount, pro
                                    rata    according   to   their    respective
                                    Subaccount Principal Balances;

                           (iv)     fourth,  to the  Class  A  Subaccounts,  the
                                    remaining portion,  if any, of the Available
                                    Distribution    for   Group   I   for   such
                                    Distribution   Date,   to   be   distributed
                                    pursuant to paragraph (2)(b) hereof; and

                           (v)      fifth,  to  the  Class  RP  Securities,  the
                                    remaining portion,  if any, of the Available
                                    Distribution  Amount  for  Group I for  such
                                    Distribution Date.

                  (b)      with  respect  to the  Class II  Subaccounts  and the
                           Class RP  Securities,  subject,  in each case, to the
                           extent  of the  Available  Distribution  for Group II
                           remaining following prior  distributions,  if any, on
                           such Distribution Date:

                           (i)      first, to the Class P Subaccount,  the Class
                                    P Fraction of all  principal  received on or
                                    in  respect   of  each  Group  II   Discount
                                    Mortgage Loan;

                           (ii)     second,  to the Class II Subaccounts  (other
                                    than the Class P Subaccount),  and the Class
                                    RP  Securities,  Accrued  Interest  for such
                                    Distribution Date, plus any Accrued Interest
                                    thereon  remaining  unpaid from any previous
                                    Distribution Date;

                           (iii)    third, to the Class A and Class R Subaccount
                                    and the  Class RP  Securities,  the  Class A
                                    Principal Distribution Amount, pro rata



                                      -91-

<PAGE>



                                    according  to  their  respective  Subaccount
                                    Principal  Balances  or  Security  Principal
                                    Balance;

                           (iv)     fourth,  to the  Class  FX  Subaccount,  the
                                    remaining portion,  if any, of the Available
                                    Distribution   for   Group   II   for   such
                                    Distribution   Date,   to   be   distributed
                                    pursuant to paragraph (2)(a) hereof; and

                           (v)      fifth,  to  the  Class  RP  Securities,  the
                                    remaining portion,  if any, of the Available
                                    Distribution  Amount  for  Group II for such
                                    Distribution Date.

                  (c) On each Distribution Date, the Trustee shall withdraw from
the Security  Account the Available  Distribution  Amount for such  Distribution
Date and shall  distribute,  from the amount so withdrawn,  to the extent of the
Available   Distribution  Amount,  the  Security   Distribution  Amount  to  the
Securities  (other than the Class RP  Securities),  in  accordance  with written
statements  received from the Master Servicer  pursuant to Section  4.03(b),  by
wire  transfer in  immediately  available  funds for the account of, or by check
mailed  to,  each  Securityholder  and Class R  Securityholder  of record on the
immediately  preceding  Record Date  (other  than as  provided  in Section  9.01
respecting the final distribution), as specified by each such Securityholder and
at the address of such Holder appearing in the Security Register.

         For any Distribution Date, the Available  Distribution  Amount shall be
distributed  to the  Securityholders  of each Class in the order and priority as
follows:

                  (1)      all interest  deemed paid on each  Subaccount on each
                           Distribution Date shall be distributed as interest as
                           follows:

                           (i)      (A)  interest  deemed  paid on (x) the Class
                                    FXA-1,  Class  FXA-3,  Class FXA-4 and Class
                                    FXA-8  Subaccounts  shall be  distributed to
                                    the Corresponding Classes in an amount equal
                                    to   the   Accrued    Interest    for   such
                                    Distribution Date, plus any Accrued Interest
                                    thereon  remaining  unpaid from any previous
                                    Distribution  Date, and (y) the Class FXA-2,
                                    Class FXA-5,  Class  FXA-6,  Class FXA-7 and
                                    Class FXS  Subaccounts  shall be distributed
                                    to the  Corresponding  Classes  in an amount
                                    equal  to  the  Accrued  Interest  for  such
                                    Classes  with  respect to such  Distribution
                                    Date,  plus  any  Accrued  Interest  thereon
                                    remaining    unpaid   from   any    previous
                                    Distribution   Date,   with   any   interest
                                    shortfall  on such  Distribution  Date being
                                    allocated pro rata among all such Classes of
                                    Securities based on their respective Accrued
                                    Interest for such Distribution Date; and (B)
                                    interest deemed paid on the Class A, Class S
                                    and Class R Subaccounts shall be distributed
                                    to  the  Corresponding   Classes,  with  any
                                    interest shortfall on such Distribution Date
                                    being



                                      -92-

<PAGE>



                                    allocated pro rata among all such Classes of
                                    Securities based on their respective Accrued
                                    Interest;

                           (ii)     interest   deemed   paid  on  the   Class  B
                                    Subaccounts  shall  be  distributed  to  the
                                    Corresponding  Classes in an amount equal to
                                    the Accrued Interest for such Classes; and

                  (2)      All  principal  deemed paid on, and  Realized  Losses
                           allocated to, each  Subaccount  on each  Distribution
                           Date shall be distributed on such  Distribution  Date
                           as principal to the Corresponding Classes; and

                  (3)      Any amounts  remaining  in the  Custodial  Account or
                           Security Account on any  Distribution  Date after all
                           payments  required to be made by this  Agreement have
                           been made and any  amounts  remaining  in the Pooling
                           REMIC or the Issuing  REMIC after  payment in full of
                           the Regular Interests therein, and any administrative
                           expenses   associated   with  the   Trust,   will  be
                           distributed  pro rata to the  Holders of the Class RP
                           and Class R  Securities,  respectively  (but will not
                           reduce the Security Principal Balance thereof).

                  (d) On each  Distribution Date the Trustee shall distribute to
the Master  Servicer,  prior to any  distributions  on the Securities out of the
Available   Distribution   Amount  for  such  Distribution   Date,  any  Advance
Reimbursement  Amount for such  Distribution  Date, to the extent not previously
reimbursed  by the  Master  Servicer  through  withdrawals  from  the  Custodial
Account,  and to each Securityholder of record on the related 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  Securityholder  at a bank or other entity  having  appropriate  facilities
therefor, if such Securityholder has so notified the Trustee at least 5 Business
Days prior to the related Record Date and such  Securityholder is the registered
owner of Securities the aggregate Initial Security Principal Balance of which is
not less than $1,000,000  (or, with respect to any Class of Strip  Securities or
the Class  FXA-9  Securities,  is the  registered  owner of an initial  Notional
Amount of not less than $1,000,000 of such Class),  or otherwise by check mailed
to such  Securityholder  at the address of such Holder appearing in the Security
Register,  such Securityholder's share (based on the aggregate of the Percentage
Interests represented by Securities of the applicable Class held by such Holder)
of the Security  Distribution Amounts, in each case to the extent of the related
Available Distribution Amount.

                  (e) The Trustee  shall,  upon written  request from the Master
Servicer,  invest or cause the institution  maintaining the Security  Account to
invest the funds in the Security Account in Permitted Instruments  designated in
the name of the  Trustee  for the  benefit of the  Securityholders,  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



                                      -93-

<PAGE>



obligations of the institution with which the Security Account is maintained may
mature on such  Distribution  Date and (ii) any other  investment  may mature on
such  Distribution  Date if the  Trustee  shall  agree to advance  funds on such
Distribution  Date  to the  Security  Account  in the  amount  payable  on  such
investment on such  Distribution  Date,  pending  receipt  thereof to the extent
necessary  to make  distributions  on the  Securities)  and shall not be sold or
disposed  of prior to  maturity.  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 Security Account by
the Master Servicer out of its own funds  immediately as realized  without right
of reimbursement.

                  (f) Except as otherwise provided in Section 9.01, whenever the
Trustee  expects  that the  final  distribution  with  respect  to any  Class of
Securities  will be made on the next  Distribution  Date, the Trustee shall,  no
later than five days after the  Determination  Date, mail to each Holder on such
date of such Class of Securities a notice to the effect that:

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

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

                  Any  funds  not  distributed  to  any  Holder  or  Holders  of
Securities  of such Class on such  Distribution  Date  because of the failure of
such Holder or Holders to tender their  Securities  shall,  on such date, be set
aside  and  held  in  trust  uninvested  and  credited  to  the  account  of the
appropriate  non-tendering  Holder or  Holders.  If any  Securities  as to which
notice has been  given  pursuant  to this  Section  4.01(f)  shall not have been
surrendered for cancellation  within six months after the time specified in such
notice,  the Trustee shall mail a second  notice to the remaining  non-tendering
Securityholders  instructing such  Securityholders to surrender their Securities
for  cancellation  in order to  receive  the  final  distribution  with  respect
thereto.  If within six months after the second notice all such Securities shall
not have been  surrendered for  cancellation,  the Trustee shall take reasonable
steps as directed by the Seller,  or appoint an agent to take reasonable  steps,
to contact the remaining non-tendering  Securityholders  concerning surrender of
their  Securities.  The costs and expenses of maintaining the funds in trust and
of contacting such Securityholders  shall be paid out of the assets remaining in
the  Trust  Fund.  If  within  nine  months  after the  second  notice  any such
Securities  shall not have been  surrendered for  cancellation,  the Class R and
Class RP  Securityholders  shall be  entitled to all  unclaimed  funds and other
assets which remain  subject  hereto.  No interest shall accrue or be payable to
any   Securityholder   on  any  amount  held  in  trust  as  a  result  of  such
Securityholder's  failure to surrender its Security(s) for final payment thereof
in accordance with this Section 4.01(f).




                                      -94-

<PAGE>



                  (g) On each Distribution Date, the Trustee shall distribute to
each Securityholder of record on the related Record Date (other than as provided
in Section 9.01 respecting the final  distribution),  in the manner set forth in
Section  4.01(b),  such  Securityholder's  share (based on the  aggregate of the
Percentage Interests  represented by the Securities of the applicable Class held
by such  Securityholder)  of the amount  transferred  from the  Excess  Proceeds
Account to the Security  Account on the related Security Account Deposit Date in
accordance with Section 3.24(b),  in the following order of priority;  first, to
the  Class FX and  Class II  Securities  (other  than the  Class FXP and Class P
Securities)  on a pro rata  basis,  to the  extent of and in  proportion  to the
interest portion of the aggregate amount of all Realized Losses allocated to the
Securities  of  such  Classes  on  such   Distribution   Date  or  any  previous
Distribution Date in accordance with Section 4.04 and not subsequently recovered
through any  distribution  in  accordance  with this Section  4.01(g),  and then
second, to the Class FX and Class II Securities (other than the Class FXA-9, the
Class FXS and the Class S Securities) on a pro rata basis,  to the extent of and
in proportion to the principal  portion of the aggregate  amount of all Realized
Losses allocated to the Securities of such Classes on such  Distribution Date or
any  previous  Distribution  Date  in  accordance  with  Section  4.04  and  not
subsequently  recovered  through any  distribution  in  accordance  with Section
4.01(c),  or in accordance with this Section  4.01(g),  third, to the Holders of
the Class B-1  Securities,  fourth,  to the Holders of the Class B-2 Securities,
fifth, to the Holders of the Class B-3 Securities,  sixth, to the Holders of the
Class B-4  Securities,  seventh,  to the  Holders  of the Class B-5  Securities,
eighth,  to the Holders of the Class B-6 Securities,  in each case to the extent
of the aggregate amount of all Realized Losses allocated to the Security of such
Class on such Distribution Date or any previous  Distribution Date in accordance
with Section 4.04 and not  subsequently  recovered  through any  distribution in
accordance with Section 4.01(c) or in accordance with this Section 4.01(g),  and
then  ninth,  to  the  Holders  of the  Class  RP  Securities.  There  shall  be
corresponding deemed distributions with respect to the Corresponding  Classes of
Subaccounts.  The  distribution  of any amount in  accordance  with this Section
4.01(g) shall not have the effect of reducing the Security  Principal Balance of
any Security (or the Subaccount  Principal  Balance of any  Subaccount) to which
such distribution is allocated.

                  (h) On each Distribution Date, the Trustee shall distribute to
each Class RP  Securityholder of record on the next preceding Record Date (other
than as provided in Section 9.01 respecting the final distribution),  each Class
RP  Securityholder's  share (based on the aggregate of the Percentage  Interests
represented  by Class RP  Securities  held by such Class RP  Securityholder,  as
applicable) of the amount  transferred  from the Excess Proceeds  Account to the
Security Account on the related Security Account Deposit Date in accordance with
Section 3.24(c).

                  SECTION 4.02.     Statements to Securityholders.

                  On each  Distribution  Date the Trustee shall forward or cause
to be forwarded by mail to each Holder of a Security and to the Seller, the Loan
Seller  and the Master  Servicer a  statement  as to such  distribution  setting
forth:



                                      -95-

<PAGE>




                           (i)(a)  the  amount  of  such   distribution  to  the
         Securityholders  of each Class applied to reduce the Security Principal
         Balance thereof, (b) the aggregate amount included therein representing
         Principal  Prepayments,  (c) the Class FXA Prepayment  Percentage  with
         respect to the Class FXA Securities,  the Class A Prepayment Percentage
         with  respect to the Class A  Securities,  the Class  FXA-2  Prepayment
         Percentage  with respect to the Class FXA-2  Securities,  the Class A-4
         Prepayment  Percentage with respect to the Class A-4 Securities and the
         Class  B  Percentage  applicable  to  such  distribution  and  (d)  the
         aggregate  of the  Stated  Principal  Balances  of any  Mortgage  Loans
         repurchased  during the related  Prepayment  Period (on aggregate basis
         and on a Loan Group by Loan Group basis);

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

                  (iii) the amount of  related  servicing  compensation  and the
         amount of servicing  compensation  attributable  to penalties  and fees
         received by or on behalf of the Master  Servicer and any  Sub-Servicers
         with  respect  to such  Distribution  Date  and  such  other  customary
         information  as the Master  Servicer  deems  necessary or desirable and
         supplies to the Trustee, or which a Securityholder reasonably requests,
         to enable Securityholders to prepare their tax returns;

                  (iv) the amount of Advances  (other than  Servicing  Advance),
         presented in the  aggregate  and the amount of principal and the amount
         of interest Advances included in such distribution on such Distribution
         Date;

                  (v) the number and aggregate Stated  Principal  Balance of the
         Mortgage Loans at the close of business on such  Distribution  Date (on
         an aggregate basis and on a Loan Group-by-Loan Group basis);

                  (vi) the Security  Principal  Balance of a Single  Security of
         such Class, the aggregate Security Principal Balance of the Class FXA-1
         Securities, Class FXA-2 Securities, Class FXA-3 Securities, Class FXA-4
         Securities, Class FXA-5 Securities, Class FXA-6 Securities, Class FXA-7
         Securities,  Class FXA-8  Securities,  Class A-1 Securities,  Class A-2
         Securities,  Class  A-3  Securities,  Class A-4  Securities,  Class FXP
         Securities,  Class  P  Securities,  Class  B-1  Securities,  Class  B-2
         Securities,  Class  B-3  Securities,  Class B-4  Securities,  Class B-5
         Securities and Class B-6 Securities, respectively, the Notional Amounts
         for the Class FXS  Securities,  the  Class S  Securities  and the Class
         FXA-9 Securities, the Class FXA Percentage, the Class A Percentage, the
         Class  B-1  Percentage,   the  Class  B-2  Percentage,  the  Class  B-3
         Percentage,  the Class B-4  Percentage,  Class B-5  Percentage  and the
         Class B-6 Percentage 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  (on an  aggregate  basis and on a Loan  Group-by-Loan  Group
         basis);



                                      -96-

<PAGE>




                  (vii) the number and  aggregate  Stated  Principal  Balance of
         Mortgage  Loans (a)  delinquent 31 to 60 days,  (b) delinquent 61 to 90
         days and (c) delinquent 91 days or more (on an aggregate basis and on a
         Loan  Group-by-Loan  Group  basis) as of the close of  business  on the
         Determination Date to which such distribution relates;

                  (viii) the number and aggregate  Stated  Principal  Balance of
         Mortgage Loans as to which foreclosure  proceedings have been commenced
         in each  case as of the  related  Determination  Date and which are (a)
         delinquent  31 to 60  days,  (b)  delinquent  61 to  90  days  and  (c)
         delinquent  91  days  or  more  (on an  aggregate  basis  and on a Loan
         Group-byLoan   Group  basis)  as  of  the  close  of  business  on  the
         Determination Date to which such distribution relates;

                  (ix) the  number and  aggregate  Stated  Principal  Balance of
         Mortgage Loans as to which  bankruptcy  proceedings have been commenced
         in each  case as of the  related  Determination  Date and which are (a)
         delinquent  31 to 60  days,  (b)  delinquent  61 to  90  days  and  (c)
         delinquent  91  days  or  more  (on an  aggregate  basis  and on a Loan
         Group-byLoan   Group  basis)  as  of  the  close  of  business  on  the
         Determination Date to which such distribution relates;

                  (x)  with  respect  to any  Mortgage  Loan  that  became a REO
         Property  during the  preceding  calendar  month,  the loan  number and
         Stated  Principal  Balance  of such  Mortgage  Loan as of the  close of
         business  on the  Distribution  Date in  such  month  and  the  date of
         acquisition thereof;

                           (xi) the book  value  of any REO  Property  as of the
         close  of  business  on the last  Business  Day of the  calendar  month
         preceding the Distribution Date;

                  (xii)  the  Pass-Through  Rate in  effect  for  the  preceding
         calendar month with respect to each Class of Securities (other than the
         Principal Only Securities and the Residual Securities);

                  (xiii) the remaining  aggregate  Security Principal Balance of
         each Class of Securities,  after giving effect to the distribution made
         on such Distribution Date;

                           (xiv) the Special  Hazard  Amount,  Fraud Loss Amount
         and  Bankruptcy  Amount  remaining  available  immediately  after  such
         Distribution Date;

                           (xv) the aggregate Realized Losses incurred since the
         Cut-off Date (on an aggregate basis and on a Loan  Group-by-Loan  Group
         basis); and

                  (xvi) the amount of any Excess  Proceeds  distributed  to each
         Class of Securities  and the remaining  balance of the Excess  Proceeds
         Account,  if any, on such  Distribution  Date,  after giving  effect to
         distributions made on such date.



                                      -97-

<PAGE>




                  In the case of  information  furnished  pursuant to subclauses
(i)-(iii)  above,  the amounts  shall also be expressed  as a dollar  amount per
Single Security.

                  Within  a  reasonable  period  of time  after  the end of each
calendar year, the Trustee shall prepare and forward,  to each Person who at any
time during the calendar year was a Holder of a Security (other than the Class R
or Class RP  Securities) a statement  containing  the  information  set forth in
subclauses  (i)-(iii)  above,  aggregated  for such  calendar year or applicable
portion thereof during which such person was a  Securityholder.  Such obligation
of the  Trustee  shall be deemed  to have  been  satisfied  to the  extent  that
substantially  comparable  information shall be provided by the Trustee pursuant
to any requirements of the Code and regulations  thereunder as from time to time
are in force.

                  On each  Distribution  Date  the  Trustee  shall  prepare  and
forward,  to each Holder of a Class R or Class RP Security a copy of the reports
forwarded  to each of the  Securityholders  (other  than the Class R or Class RP
Securityholders)  on such  Distribution  Date and a statement  setting forth the
amounts actually  distributed with respect to the Class R or Class RP Securities
on such Distribution Date.

                  Within  a  reasonable  period  of time  after  the end of each
calendar year, the Trustee shall prepare and forward,  to each Person who at any
time during the  calendar  year was a Holder of a Class R or Class RP Security a
statement containing the information provided pursuant to the previous paragraph
aggregated  for such calendar year or applicable  portion  thereof  during which
such Person was a Class R or Class RP  Securityholder.  Such  obligation  of the
Trustee shall be deemed to have been satisfied to the extent that  substantially
comparable  information  shall  be  provided  by  the  Trustee  pursuant  to any
requirements of the Code as from time to time are in force.

                  SECTION 4.03.     Remittance  Reports;  Advances by the Master
                                    Servicer.

                  (a) On the second  Business Day following  each  Determination
Date, the Master Servicer shall deliver to the Trustee a report,  prepared as of
the  close of  business  on the  Determination  Date  (the  "Determination  Date
Report"), in the form of an electromagnetic tape or disk. The Determination Date
Report and any written  information  supplemental  thereto  shall  include  such
information  with respect to the Mortgage Loans that is reasonably  available to
the Master  Servicer  and that is required by the Trustee for purposes of making
the calculations referred to in the following paragraph, as set forth in Exhibit
K hereto.  Not later than 10:00 A.M. (Pacific Standard Time) on the Business Day
preceding  each  Security  Account  Deposit  Date,  the Trustee shall furnish by
telecopy to the Master  Servicer a statement (the  information in such statement
to be made available to  Securityholders or the Seller by the Master Servicer on
request) setting forth (i) the Available  Distribution  Amount (in the aggregate
and on a  LoanGroup-by  Loan Group  basis) and (ii) the  amounts  required to be
withdrawn from the Custodial  Account and deposited into the Security Account on
the  immediately  succeeding  Security  Account  Deposit Date pursuant to clause
(iii) of Section 4.01(a). The Trustee shall have no



                                      -98-

<PAGE>



obligation to recompute, recalculate or verify any information provided to it by
the Master Servicer.  The determination by the Trustee of such amounts shall, in
the  absence of obvious  error,  be  presumptively  deemed to be correct for all
purposes hereunder.

                  (b)  Prior  to the  close  of  business  on the  Business  Day
preceding  each  Security  Account  Deposit  Date,  the Trustee shall notify the
Master  Servicer of the amount of Advances  (other than Servicing  Advances) (in
the aggregate and on a  Loan-Group-by-Loan  Group basis) required to be made for
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, 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;  no Advance  shall be made if it would be a  Nonrecoverable
Advance.  On or before  12:00  P.M.  (Pacific  Standard  Time) on each  Security
Account  Deposit  Date,  the Master  Servicer  shall  either (i)  deposit in the
Security  Account  from its own  funds,  or  funds  received  therefor  from the
Sub-Servicers, an amount equal to the Advances to be made by the Master Servicer
in respect of the related  Distribution  Date,  (ii)  withdraw  from  amounts on
deposit in the  Custodial  Account and deposit in the Security  Account all or a
portion of the amounts  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  amounts  held for
future  distribution so used shall be replaced by the Master Servicer by deposit
in the Security Account on or before 11:00 A.M.  (Pacific  Standard Time) on any
future Security  Account  Deposit Date to the extent that funds  attributable to
the Mortgage  Loans that are available in the  Custodial  Account for deposit in
the Security  Account on such Security  Account  Deposit Date shall be less than
payments to  Securityholders  required to be made on the following  Distribution
Date. The amount of any reimbursement 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 3.11. 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 Loan Seller and the  Trustee.  The Trustee
shall  deposit all funds it  receives  pursuant  to this  Section  4.03 into the
Security Account.

                  (c) In the event that the Master Servicer determines as of the
Business Day preceding any Security  Account Deposit Date that it will be unable
to deposit in the Security Account an amount equal to the Advance required to be
made for the immediately  succeeding  Distribution Date in the amount determined
by the Trustee pursuant to paragraph (b) above, it shall give notice in the form
of an Officers'  Certificate  to the Trustee of its  inability to advance  (such
notice may be given by telecopy),  not later than 11:00 A.M.  (Pacific  Standard
Time), on



                                      -99-

<PAGE>



such Business Day,  specifying the portion of such amount that it will be unable
to deposit.  Not later than 2:30 P.M.  (Pacific  Standard Time), on the Security
Account  Deposit  Date,  unless  by such time the  Master  Servicer  shall  have
directly or  indirectly  deposited in the Security  Account the entire amount of
the Advances required to be made for the related  Distribution Date, pursuant to
Section 7.01, the Trustee shall (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 Security  Account an amount equal to
the Advance for the immediately succeeding Distribution Date; provided, however,
that the Trustee's obligation to advance such amounts shall be as of the related
Distribution Date.

                  SECTION 4.04.     Allocation of Realized Losses.

                  Prior to each  Distribution  Date,  the Master  Servicer shall
determine  the total amount of Realized  Losses (in the  aggregate and on a Loan
Group-by-Loan  Group basis),  if any,  that resulted from any Cash  Liquidation,
Debt Service  Reduction,  Deficient  Valuation or REO Disposition  that occurred
during the related  Prepayment Period. The amount of each Realized Loss shall be
evidenced by an Officers'  Certificate by the Master  Servicer.  Realized Losses
shall be allocated  among the various Classes of Securities as determined by the
Trustee in accordance  with the  following  provisions.  All Realized  Losses in
respect  of the  Mortgage  Loans,  other  than  Excess  Special  Hazard  Losses,
Extraordinary  Losses, Excess Bankruptcy Losses or Excess Fraud Losses, shall be
allocated first to the Class B-6 Securities until the Security Principal Balance
of the Class B-6  Securities  has been reduced to zero,  then,  to the Class B-5
Securities until the Security  Principal Balance of the Class B-5 Securities has
been  reduced to zero,  then,  to the Class B-4  Securities  until the  Security
Principal Balance of the Class B-4 Securities has been reduced to zero, then, to
the Class B-3 Securities until the Security  Principal  Balance of the Class B-3
Securities has been reduced to zero, then, to the Class B-2 Securities until the
Security Principal Balance of the Class B-2 Securities has been reduced to zero,
then, to the Class B-1 Securities  until the Security  Principal  Balance of the
Class B-1 Securities has been reduced to zero, and, thereafter, (x) any Realized
Losses on the Group I Mortgage Loans will be allocated, if any such loss is on a
Group I Discount  Mortgage  Loan, to the Class FXP Securities in an amount equal
to the related Discount Fraction of the principal portion of such Realized Loss,
and the remainder of such Realized Losses and the entire amount of such Realized
Losses on any other Group I Mortgage Loans to the Classes of Class FXA and Class
FXS Securities on a pro-rata basis of the then  outstanding  Security  Principal
Balances  thereof in the case of the  principal  portion  of a Realized  Loss or
based on the Accrued  Interest  thereon in the case of an interest  portion of a
Realized Loss,  and (y) any Realized  Losses on the Group II Mortgage Loans will
be allocated,  if any such loss is on a Group II Discount  Mortgage Loan, to the
Class P Securities  in an amount equal to the related  Discount  Fraction of the
principal  portion of such  Realized  Loss,  and the  remainder of such Realized
Losses  and the  entire  amount of such  Realized  Losses on any other  Group II
Mortgage  Loans to the Classes of Class A and Class S  Securities  on a pro-rata
basis of the then outstanding Security Principal Balances thereof in the case of
the principal portion of a Realized Loss or based on the Accrued



                                      -100-

<PAGE>



Interest  thereon in the case of an  interest  portion of a Realized  Loss.  Any
Excess Special Hazard Losses,  Excess Bankruptcy Losses, Excess Fraud Losses and
Extraordinary Losses on Non-Discount  Mortgage Loans will be allocated among all
Classes of the Securities  (other than the Class FXP and the Class P Securities)
pursuant to a Pro Rata Allocation. The principal portion of such losses on Group
I Discount  Mortgage  Loans will be allocated to the Class FXP  Securities in an
amount equal to the related Discount  Fraction thereof and the principal portion
of such  losses on Group II Discount  Mortgage  Loans will be  allocated  to the
Class P Securities in an amount equal to the related Discount  Fraction thereof,
and the  remainder of the  principal  portion of such  losses,  and the interest
portion of such losses on Discount  Mortgage  Loans will be allocated  among all
Classes  of  Securities  (other  than the Class FXP and the Class P  Securities)
pursuant to a Pro Rata  Allocation.  Any Realized Losses or interest  shortfalls
allocated  to any  Class of  Securities  shall be  allocated  to the  Subaccount
bearing the same designation to reduce the related Subaccount  Principal Balance
thereof with any interest  shortfalls with respect to the FXA-9 Securities being
allocated to the FXA-8 Subaccount.

                  SECTION 4.05.     Information  Reports  to  be  Filed  by  the
                                    Master Servicer.

                  The Master Servicer or  Sub-Servicers  shall file  information
reports with respect to the receipt of mortgage  interest received in a trade or
business, reports of foreclosures and abandonments of any Mortgaged Property and
cancellation  of indebtedness  income with respect to any Mortgaged  Property as
required  by  Sections  6050H,  6050J and 6050P of the Code,  respectively,  and
promptly  deliver  upon such  filing to the  Trustee  an  Officers'  Certificate
stating  that such reports  have been filed.  Such reports  shall be in form and
substance sufficient to meet the reporting requirements imposed by such Sections
6050H, 6050J and 6050P of the Code.

                  SECTION 4.06.     Compliance with Withholding Requirements.

                  Notwithstanding  any other  provision of this  Agreement,  the
Trustee  shall  comply  with all  federal  withholding  requirements  respecting
payments  to  Securityholders  of interest  or  original  issue  discount on the
Mortgage Loans,  that the Trustee  reasonably  believes are applicable under the
Code. The consent of Securityholders shall not be required for such withholding.
In the event the Trustee  withholds any amount from  interest or original  issue
discount payments or advances thereof to any Securityholder  pursuant to federal
withholding requirements, the Trustee shall, together with its monthly report to
such  Securityholders  pursuant to Section  4.02  hereof,  indicate  such amount
withheld.



                                      -101-

<PAGE>



                                    ARTICLE V

                                 THE SECURITIES

                  SECTION 5.01.     The Securities.

                  (a) The  Securities  will be  substantially  in the respective
forms annexed hereto as Exhibits A, B-1 and B-2. The Securities will be issuable
in registered form only.  Except as provided in Section  5.01(b) below,  each of
the Class  FXA-5,  Class  FXA-6,  Class  FXA-7,  Class A-2 and Class A-3 and the
Principal Only Securities will be issuable in denominations  evidencing  initial
Security  Principal  Balances of not less than $1,000 and integral  multiples of
$1,000 in excess thereof and each of the Class FXA-1,  Class FXA-2, Class FXA-3,
Class FXA- 4, Class FXA-8, Class A-1, Class A-4, and the Class B Securities will
be issuable in denominations  evidencing  initial Security Principal Balances of
not less than  $250,000  and  integral  multiples  of $1,000 in excess  thereof,
except that one Security of each such Class may be issued in an amount  (whether
greater  or less  than  the  applicable  minimum  denomination)  such  that  the
denomination  of such  Security  and the  aggregate  denomination  of all  other
outstanding  Securities  of such Class  together  equal the  aggregate  Security
Principal  Balance of such Class.  Except as provided in Section  5.01(b) below,
each Class of the Strip Securities, and Class FXA- 9 Securities will be issuable
in  denominations  evidencing an initial  Notional Amount of not less than $1.00
and integral  multiples of $1.00 in excess thereof,  except that one Security of
each such Class will be issuable in an amount such that the denomination of such
Security and the aggregate  denomination of all other outstanding  Securities of
such Class together equal the related initial Notional Amount of such Class. The
Class R and Class RP Securities  will each be issuable in  denominations  of any
Percentage Interest representing 5.00% and multiples of 0.01% in excess thereof.

                  Upon original issue,  the Securities  shall,  upon the written
request of the Seller  executed  by an officer of the Seller,  be  executed  and
delivered by the Trustee,  authenticated by the Trustee and delivered to or upon
the order of the Seller upon receipt by the Trustee of the  documents  specified
in  Section  2.01.  The  Securities  shall be  executed  by manual or  facsimile
signature  on behalf of the Trustee in its  capacity as trustee  hereunder  by a
Responsible  Officer.  Securities 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 Securities or
did not hold such offices at the date of such  Securities.  No Security shall be
entitled  to any  benefit  under this  Agreement,  or be valid for any  purpose,
unless  there  appears  on  such  Security  a  certificate   of   authentication
substantially  in the form provided for herein executed by the Trustee by manual
signature,  and such certificate upon any Security shall be conclusive evidence,
and the only  evidence,  that  such  Security  has been duly  authenticated  and
delivered  hereunder.  All Securities  issued on the Closing Date shall be dated
the Closing Date and any Securities delivered thereafter shall be dated the date
of their authentication.




                                      -102-

<PAGE>



                  (b) None of the Principal Only Securities, Class B Securities,
the  Strip  Securities,  Class R  Securities  are Class RP  Securities  shall be
Book-Entry  Securities.  Each  Class of the  Strip  Securities,  the  Class  FXA
Securities and the Class A Securities  shall  initially be issued as one or more
Securities  registered in the name of the Depository or its nominee and,  except
as provided below, registration of such Securities may not be transferred by the
Trustee except to another Depository that agrees to hold such Securities for the
respective Security Owners with Ownership Interests therein. The Security Owners
shall hold their respective  Ownership Interests in and to each of the Class FXS
Securities,  the Class FXA  Securities,  and the Class A Securities  through the
book-entry facilities of the Depository and, except as provided below, shall not
be entitled to Definitive Securities in respect of such Ownership Interests. All
transfers  by Security  Owners of their  respective  Ownership  Interests in the
Book-Entry   Securities   shall  be  made  in  accordance  with  the  procedures
established by the Depository  Participant or brokerage firm  representing  such
Security  Owner.  Each  Depository  Participant  shall  transfer  the  Ownership
Interests only in the Book-Entry  Securities of Security Owners it represents or
of brokerage firms for which it acts as agent in accordance with the Depositor's
normal procedures.

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

                  If  (i)(A)  the  Seller or the  Master  Servicer  advises  the
Trustee in writing that the  Depository is no longer willing or able to properly
discharge its  responsibilities  as Depository and (B) Neither the Seller or the
Master  Servicer  is able to locate a  qualified  successor  or (ii)  either the
Seller or the Master  Servicer 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 Security Owners,  through the Depository,  of the occurrence of
any such event and of the  availability  of  Definitive  Securities  to Security
Owners  requesting  the same.  Upon  surrender to the Trustee of the  Book-Entry
Securities by the Depository,  accompanied by registration instructions from the
Depository  for  registration  of  transfer,  the Trustee  shall,  at the Master
Servicer's;  or, if so requested by the Seller, the Seller's expense,  issue the
Definitive  Securities.  Such  Definitive  Securities  will be issued in minimum
denominations  of $1,000,  except that any certificate that was represented by a
Book-Entry  Security  in an amount  less than  $1,000  immediately  prior to the
issuance  of a  Definitive  Security  shall be issued in a minimum  denomination
equal to the



                                      -103-

<PAGE>



amount represented by such Book-Entry  Security.  Neither the Seller, the Master
Servicer,  the Loan Seller 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
Securities all references herein to obligations  imposed upon or to be performed
by the Depository in connection  with the issuance of the Definitive  Securities
pursuant to this Section  5.01 shall be deemed to be imposed upon and  performed
by the Trustee,  and the Trustee and the Master  Servicer  shall  recognize  the
Holders of the Definitive Securities as Securityholders hereunder.

                  SECTION 5.02.     Registration  of  Transfer  and  Exchange of
                                    Securities.

                  (a) The Trustee shall  maintain a Security  Register in which,
subject to such  reasonable  regulations as it may prescribe,  the Trustee shall
provide for the  registration  of  Securities  and of transfers and exchanges of
Securities as herein provided.

                  (b) Except as provided in Section 5.02(c), no transfer,  sale,
pledge or other  disposition  of a Class B-4 Security,  Class B-5  Security,  or
Class B-6 Security,  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 (the "Act"),  and any applicable state securities laws or is
made in  accordance  with said Act and laws.  In the event that a transfer  of a
Class B-4  Security,  Class B-5  Security,  or Class B-6  Security is to be made
under this  Section  5.02(b),  (i) except  with  respect to sales by the Initial
Purchaser,  the Seller  may direct the  Trustee to require an Opinion of Counsel
acceptable  to and in form and  substance  satisfactory  to the  Trustee and the
Seller that such transfer shall 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 Seller or the Master  Servicer,  provided that such
Opinion of Counsel will not be required in connection with the initial  transfer
of any such Security by the Seller or any affiliate thereof,  to an affiliate of
the Seller or the  Initial  Purchaser  and (ii) the  Trustee  shall  require the
transferee  to execute a  representation  letter,  substantially  in the form of
Exhibit G-1 hereto,  and the Trustee shall  require the  transferor to execute a
representation  letter,  substantially  in the form of Exhibit G-2 hereto,  each
acceptable  to and in form and  substance  satisfactory  to the  Seller  and the
Trustee  certifying  to the Seller and the  Trustee the facts  surrounding  such
transfer,  which representation  letters shall not be an expense of the Trustee,
the Seller or the Master  Servicer;  provided  however that such  representation
letters  will  not be  required  in  connection  with any  transfer  of any such
Security by the Seller to an affiliate of the Seller,  or the Initial  Purchaser
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 Seller of the status of such  transferee as an affiliate of the Seller.  Any
such  Securityholder  (other than the Initial Purchaser) desiring to effect such
transfer shall, and does hereby agree to, indemnify the Trustee, the Seller, the
Loan Seller and the Master Servicer against any liability that may result



                                      -104-

<PAGE>



if the  transfer  is not so  exempt  or is not  made  in  accordance  with  such
applicable federal and state laws.

                  (c)  Transfers of Securities  may be made in  accordance  with
this Section  5.02(c) if the prospective  transferee of a Security  provides the
Trustee and the Seller with an investment  letter  substantially  in the form of
Exhibit H attached hereto,  which  investment  letter shall not be an expense of
the Trustee,  the Seller or the Master  Servicer,  and which  investment  letter
states that, among other things,  such transferee is a "qualified  institutional
buyer" as  defined  under  Rule  144A.  Such  transfers  shall be deemed to have
complied with the  requirements of Section 5.02(b)  hereof;  provided,  however,
that no Transfer of any of the  Securities  may be made pursuant to this Section
5.02(c) by the Seller. Any such Securityholder  desiring to effect such transfer
shall,  and does hereby  agree to,  indemnify  the  Trustee,  the Seller and the
Master Servicer  against any liability that may result if the transfer is not so
exempt or is not made in accordance with such applicable federal and state laws.

                  (d) The  Trustee  shall  require  an  Opinion  of  Counsel  (a
"Benefit Plan Opinion") from a prospective  transferee  prior to the transfer of
any Class B Security,  Class RP  Security  or Class R Security  to any  employee
benefit plan or other retirement  arrangement,  including individual  retirement
accounts  and Keogh  plans,  that is  subject  to  Section  406 of the  Employee
Retirement  Income Security Act of 1974, as amended ("ERISA") or Section 4975 of
the Code (any of the foregoing,  a "Plan"),  to a trustee or other Person acting
on behalf of any Plan,  or to any other person who is using "plan assets" of any
Plan to effect such  acquisition  (a "Plan  Investor")  other than an  insurance
company.  Such Benefit Plan Opinion must  establish to the  satisfaction  of the
Seller and the Trustee or the Security  Registrar that such acquisition will not
violate the prohibited  transaction  provisions of Sections 406 and 407 of ERISA
and Section 4975 of the Code.  Neither the Seller,  the Master  Servicer nor the
Trustee shall bear the expense of obtaining such Opinion of Counsel on behalf of
any prospective  transferee.  The permission of any transfer in violation of the
restriction  on transfer  set forth in this  paragraph  shall not  constitute  a
default or an Event of Default.

         A Plan Investor that is an insurance  company may, in lieu of a Benefit
Plan Opinion,  deliver to the Trustee a  representation  letter,  in the form of
Exhibit G-5 hereto,  stating  that (i) the source of funds used to purchase  the
Class B, Class R or Class RP Security is an "insurance  company general account"
(as such  term is  defined  in  Section  V(e) of  Prohibited  Transaction  Class
Exemption 95-60 ("PTCE 95-60"),  60 Fed. Reg. 35925 (July 12, 1995)), (ii) there
is no Plan with respect to which the amount of such general  account's  reserves
and liabilities  for the  contract(s)  held by or on behalf of such Plan and all
other Plans maintained by the same employer (or affiliate  thereof as defined in
Section V(a)(1) of PTCE 95-60) or by the same employee  organization exceeds 10%
of the total of all reserves and  liabilities  of such general  account (as such
amounts  are  determined  under  Section  I(a) of  PTCE  95-60)  at the  date of
acquisition,  (iii) the purchase of the Class B, Class R or Class RP Security is
not part of an agreement,  arrangement,  or understanding  designed to benefit a
party in interest, and (iv) the



                                      -105-

<PAGE>



conditions  of the  Exemption  (except  for the  conditions  stated  in  Section
II(A)(2) and (3) thereof) are met.

                  (e) (i) Each  Person  who has or who  acquires  any  Ownership
Interest  in a Class RP  Security  or Class R  Security  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 RP Security or Class R Security are
expressly subject to the following provisions:

                  (A) Each Person holding or acquiring any Ownership Interest in
a Class RP Security  or Class R Security  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 RP Security or Class R Security,  the Trustee  shall require
delivery to it, and shall not  register the Transfer of any Class RP Security or
Class R  Security  until  its  receipt  of (I) an  affidavit  and  agreement  (a
"Transferee Affidavit and Agreement") in the form attached hereto as Exhibit G-3
from the proposed Transferee,  in form and substance  satisfactory to the Master
Servicer and the Trustee  representing and warranting,  among other things, that
it is a Permitted Transferee, that it is not acquiring its Ownership Interest in
the Class RP  Security or Class R Security  that is the subject of the  proposed
Transfer  as a nominee,  trustee or agent for any Person who is not a  Permitted
Transferee,  that for so long as it retains its Ownership Interest in a Class RP
Security or Class R Security, it will endeavor to remain a Permitted Transferee,
and that it has  reviewed the  provisions  of this Section 5.02 and agrees to be
bound by them,  and (II) a certificate,  in the form attached  hereto as Exhibit
G-4,  from the  Holder  wishing to  transfer  the Class RP  Security  or Class R
Security,  in form and  substance  satisfactory  to the Master  Servicer and the
Trustee 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  assigned to this  transaction has actual  knowledge that
the  proposed  Transferee  is not a  Permitted  Transferee,  no  Transfer  of an
Ownership  Interest in a Class RP Security or Class R Security to such  proposed
Transferee shall be effected.

                  (D) Each Person holding or acquiring any Ownership Interest in
a Class RP Security or Class R Security  shall agree (x) to require a Transferee
Affidavit  and Agreement  from any other Person to whom such Person  attempts to
transfer its  Ownership  Interest in a Class RP Security or Class R Security and
(y) not to transfer its Ownership  Interest  unless it provides a certificate to
the Trustee in the form attached hereto as Exhibit G-4.



                                      -106-

<PAGE>




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

                  (ii) The Trustee  will  register  the Transfer of any Class RP
Security  or Class R Security  only if it shall  have  received  the  Transferee
Affidavit  and  Agreement  in  the  form  attached  hereto  as  Exhibit  G-3,  a
certificate of the Holder  requesting  such transfer in the form attached hereto
as Exhibit  G-4 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 RP  Security  or Class R  Securities  to  Non-United  States  Persons  and
Disqualified Organizations are prohibited.

                  (iii)  (A) If any  Disqualified  Organization  shall  become a
Holder  of a Class RP  Security  or Class R  Security,  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 RP Security or Class R Security.  If a NonUnited
States  Person shall become a Holder of a Class RP Security or Class R Security,
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 RP Security or Class R
Security.  If a  transfer  of a  Class  RP  Security  or  Class  R  Security  is
disregarded  pursuant to the provisions of Treasury Regulations 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 RP Security or Class R Security.  The Trustee  shall be under no liability
to any Person for any registration of Transfer of a Class RP Security or Class R
Security  that is in fact not  permitted  by this Section 5.02 or for making any
payments  due on such  Security  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 RP Security or Class R Security in violation of the  restrictions  in
this  Section  5.02 and to the extent that the  retroactive  restoration  of the
rights of the Holder of such Class RP Security or Class R Security as  described
in clause (iii)(A) above shall be invalid,  illegal or  unenforceable,  then the
Trustee shall have the right,  without  notice to the holder or any prior holder
of such Class RP Security or Class R Security, to sell such Class RP Security or
Class R Security  to a  purchaser  selected  by the Trustee on such terms as the
Trustee may choose. Such purported Transferee shall promptly endorse and deliver
each Class RP Security or Class R Security in accordance  with the  instructions
of the Trustee.  Such purchaser may be the Trustee itself.  The proceeds of such
sale,  net of the  commissions  (which may  include  commissions  payable to the
Trustee),



                                      -107-

<PAGE>



expenses  and  taxes  due,  if any,  will be  remitted  by the  Trustee  to such
purported  Transferee.  The terms and  conditions  of any sale under this clause
(iii)(B)  shall be  determined in the sole  discretion  of the Trustee,  and the
Trustee  shall not be liable to any Person  having an  Ownership  Interest  in a
Class RP  Security  or Class R  Security  as a result  of its  exercise  of such
discretion.

                  (iv) The Trustee shall make available to the Internal  Revenue
Service and those Persons  specified by the REMIC  Provisions,  all  information
necessary  to compute  any tax  imposed  (A) as a result of the  transfer  of an
ownership  interest in a Class RP Security or Class R Security to any Person who
is a Disqualified  Organization,  including the  information  regarding  "excess
inclusions"  of such Class RP  Security  or Class R  Securities  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 RP Security or Class R
Security  having as among its  record  holders  at any time any  Person who is a
Disqualified  Organization.  The  Trustee  may charge and shall be  entitled  to
reasonable  compensation  for providing such information as may be required from
those Persons which may have had a tax imposed upon them as specified in clauses
(A) and (B) of this paragraph for providing such information.

                  (f) Subject to the preceding  paragraphs,  upon  surrender for
registration of transfer of any Security at the office of the Trustee maintained
for  such   purpose,   the  Trustee   shall  execute  and  the  Trustee  or  the
authenticating  agent  shall  authenticate  and  deliver,  in  the  name  of the
designated  transferee or  transferees,  one or more new  Securities of the same
Class of a like aggregate  initial Security  Principal  Balance.  Every Security
surrendered  for transfer shall be accompanied by notification of the account of
the  designated   transferee  or  transferees   for  the  purpose  of  receiving
distributions  pursuant to Section 4.01 by wire transfer, if any such transferee
desires and is eligible for distribution by wire transfer.

                  (g) At the option of the  Securityholders,  Securities  may be
exchanged for other Securities of authorized  denominations of the same Class of
a like  aggregate  initial  Security  Principal  Balance,  upon surrender of the
Securities to be exchanged at the office of the Trustee. Whenever any Securities
are so  surrendered  for exchange the Trustee shall  execute,  authenticate  and
deliver the Securities which the Securityholder  making the exchange is entitled
to receive.  Every Security  presented or  surrendered  for transfer or exchange
shall (if so required by the Trustee or the Security Registrar) be duly endorsed
by,  or  be  accompanied  by a  written  instrument  of  transfer  in  the  form
satisfactory  to the Trustee or the  Security  Registrar  duly  executed by, the
Holder thereof or his attorney duly authorized in writing.

                  (h) No service charge shall be made to the Securityholders for
any transfer or exchange of Securities, 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 Securities.



                                      -108-

<PAGE>




                  (i) All Securities surrendered for transfer and exchange shall
be  canceled  and  retained  by the  Trustee in  accordance  with the  Trustee's
standard procedures.

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

                  If (i) any mutilated  Security is  surrendered  to the Trustee
and the Trustee receives  evidence to its satisfaction of the destruction,  loss
or theft of any  Security,  and (ii)  there is  delivered  to the  Trustee  such
security or indemnity as may be required by it to save it harmless, then, in the
absence of notice to the Trustee that such  Security has been acquired by a bona
fide purchaser, the Trustee shall execute, authenticate and deliver, in exchange
for or in lieu of any such mutilated,  destroyed, lost or stolen Security, a new
Security  of the same Class and initial  Security  Principal  Balance.  Upon the
issuance of any new  Security  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)  connected  therewith.  Any  replacement  Security
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 Security shall be found at any time.

                  SECTION 5.04.     Persons Deemed Owners.

                  The Seller, the Master Servicer,  the Trustee and any agent of
any of them may treat the person in whose name any Security is registered as the
owner of such  Security for the purpose of receiving  distributions  pursuant to
Section 4.01 and for all other purposes whatsoever,  and neither the Seller, the
Master  Servicer,  the Trustee nor any agent of any of them shall be affected by
notice to the contrary.



                                      -109-

<PAGE>



                                   ARTICLE VI

                       THE SELLER AND THE MASTER SERVICER

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

                  The  Seller and the  Master  Servicer  each shall be liable in
accordance herewith only to the extent of the obligations  specifically  imposed
upon and undertaken by the Seller and the Master Servicer herein.

                  SECTION 6.02.     Merger,  Consolidation  or Conversion of the
                                    Seller or the Master Servicer.

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

                  Any Person  into which the Seller may be merged,  consolidated
or converted,  or any corporation  resulting from any merger or consolidation to
which the Seller shall be a party,  or any Person  succeeding to the business of
the  Seller,  shall  be the  successor  of the  Seller  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.

                  Any Person into which the Loan Seller or Master  Servicer  may
be merged,  consolidated  or converted,  or any  corporation  resulting from any
merger or  consolidation  to which the Loan Seller or Master Servicer shall be a
party, as the case may be, or any Person  succeeding to the business of the Loan
Seller or Master  Servicer  (including  by a transfer of servicing  portfolio or
operations by the Loan Seller or Master Servicer), shall be the successor of the
Loan  Seller or  Master  Servicer  hereunder,  as the case may be,  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 Loan Seller or Master
Servicer must meet the criteria set forth in Section 7.02 for a successor Master
Servicer and shall be qualified to sell mortgage  loans to and service  mortgage
loans for FNMA or FHLMC.

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

                  Neither  the  Seller,  the  Master  Servicer  nor  any  of the
directors,  officers,  employees or agents of the Seller or the Master  Servicer
shall be under any liability to the Trust



                                      -110-

<PAGE>



Fund or the  Securityholders  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 Seller or
the Master  Servicer  (but this  provision  shall  protect  the above  described
persons)  against any breach of warranties or  representations  made herein,  or
against  any  specific  liability  imposed on the Master  Servicer  pursuant  to
Section  3.01 or any  other  Section  hereof;  and  provided  further  that this
provision shall not protect the Seller,  the Master Servicer or any such person,
against  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 Seller,
the Master Servicer and any director,  officer,  employee or agent of the Seller
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 Seller,  the Master Servicer and any director,  officer,
employee or agent of the Seller or the Master  Servicer shall be indemnified and
held harmless by the Trust Fund against any loss,  liability or expense incurred
in  connection  with  any  legal  action  relating  to  this  Agreement  or  the
Securities,  other  than any  loss,  liability  or  expense  related  to  Master
Servicer's  servicing  obligations with respect to any specific Mortgage Loan or
Mortgage Loans (except as any such loss, liability or expense shall be otherwise
reimbursable  pursuant to this  Agreement)  or related to the Master  Servicer's
obligations  under Section 3.01, or 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  Seller  nor the  Master  Servicer  shall be under  any
obligation  to appear  in,  prosecute  or defend any legal  action  which 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
Seller or the Master  Servicer  may in its sole  discretion  undertake  any such
action which it may deem  necessary or desirable  with respect to this Agreement
and the  rights  and  duties of the  parties  hereto  and the  interests  of the
Securityholders  hereunder.  In such event, the legal expenses and costs of such
action and any  liability  resulting  therefrom  (except any action or liability
related  to the Master  Servicer's  obligations  under  Section  3.01)  shall be
expenses, costs and liabilities of the Trust Fund, and the Seller and the Master
Servicer shall be entitled to be reimbursed  therefor from the Security  Account
as provided in Section 3.11, any such right of reimbursement  being prior to the
rights of Securityholders to receive any amount in the Security Account.

                  SECTION 6.04.     Limitation  on  Resignation  of  the  Master
                                    Servicer.

                  The Master  Servicer shall not resign from the obligations and
duties hereby imposed on it except (a) upon appointment of a successor  servicer
and  receipt by the  Trustee of a letter  from each  Rating  Agency  that such a
resignation and appointment  will not, in and of itself,  result in a withdrawal
or  downgrading  of the  Securities  or (b) upon  determination  that its duties
hereunder are no longer  permissible  under  applicable law and cannot be cured.
Any such  determination  permitting the resignation of the Master Servicer shall
be  evidenced by an Opinion of Counsel (at the expense of the  resigning  Master
Servicer) to such effect  delivered to the Trustee.  No such  resignation  shall
become effective until the Trustee or a successor servicer



                                      -111-

<PAGE>



shall have assumed the Master Servicer's  responsibilities,  duties, liabilities
and obligations hereunder.



                                      -112-

<PAGE>



                                   ARTICLE VII

                                     DEFAULT

                  SECTION 7.01.     Events of Default.

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

                  (i) any failure by the Master Servicer to remit to the Trustee
for  distribution  to the  Securityholders  any payment  (other than an Advance)
required to be made under the terms of the  Securities or this  Agreement  which
continues unremedied for a period of five days after the date upon which written
notice of such failure, requiring the same to be remedied, shall have been given
to the  Master  Servicer  by the Seller or the Loan  Seller  (with a copy to the
Trustee) or the Trustee,  or to the Master Servicer,  the Seller and the Trustee
by the Holders of Securities entitled to at least 25% of the Voting Rights; or

                  (ii) any  failure on the part of the Master  Servicer  duly to
observe  or  perform  in any  material  respect  any other of the  covenants  or
agreements on the part of the Master Servicer  contained in the Securities or in
this Agreement  (including any breach of the Master  Servicer's  representations
and  warranties  pursuant to Section  2.03(a)  which  materially  and  adversely
affects the interests of the  Securityholders)  which continues unremedied for a
period  of 30 days  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 Seller or the Loan Seller (with a copy to the Trustee) or the Trustee, or
to the Master Servicer,  the Seller and the Trustee by the Holders of Securities
entitled to at least 25% of the Voting Rights; or

                  (iii) a decree or order of a court or  agency  or  supervisory
authority having jurisdiction in an involuntary case under any present or future
federal or state  bankruptcy,  insolvency or similar law or the appointment of a
conservator or receiver or liquidator in any  insolvency,  readjustment of debt,
marshalling  of  assets  and  liabilities  or  similar  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 consecutive 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 its
property; 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 otherwise  voluntarily  commence a case or proceeding under any applicable
bankruptcy, insolvency, reorganization or



                                      -113-

<PAGE>



other similar statute,  make an 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  4.03(b)  and shall  fail to  deposit  in the  Security  Account  on any
Security  Account  Deposit Date by the time required  therein an amount equal to
any required  Advance in  accordance  with the  procedures  set forth in Section
4.03(b).

                  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,  the Seller or the Trustee may,
and at the  direction of the Holders of  Securities  entitled to at least 51% of
the Voting Rights,  the Trustee shall,  by notice to the Master Servicer (and to
the Seller and the Loan Seller if given by the Trustee or to the Trustee and the
Loan Seller if given by the Seller  terminate all of the rights and  obligations
of the Master  Servicer  (but not as Loan  Seller in the event they are the same
Person) under this Agreement and in and to the Trust Fund, other than its rights
as a Securityholder  hereunder.  If an Event of Default described in clause (vi)
hereof shall occur,  the Trustee shall,  by notice to the Master  Servicer,  the
Seller and the Loan Seller,  terminate all of the rights and  obligations of the
Master  Servicer under this  Agreement and in and to the Trust Fund,  other than
its rights as a Securityholder  hereunder. On or after the receipt by the Master
Servicer of such notice,  all authority and power of the Master  Servicer  under
this Agreement,  whether with respect to the Securities  (other than as a holder
thereof) or the Mortgage Loans or otherwise,  shall pass to and be vested in the
Trustee pursuant to and under this Section, and, without limitation, the Trustee
is hereby  authorized  and  empowered 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 appointed agent for  administration  by it of all
cash  amounts  which shall at the time be  deposited  by the Master  Servicer or
should have been deposited to the Custodial Account, the Excess Proceeds Account
or the Security  Account or  thereafter be received with respect to the Mortgage
Loans. The Trustee shall not be deemed to have breached any obligation hereunder
as a result of a failure to make or delay in making any distribution as and when
required  hereunder  caused by the  failure of the Master  Servicer to remit any
amounts  received on it or to deliver any  documents  held by it with respect to
the Mortgage Loans.  For purposes of this Section 7.01, the Trustee shall not be
deemed to have knowledge of an Event of Default unless a Responsible  Officer of
the Trustee assigned to and working in the Trustee's  Corporate Trust Office has
actual knowledge  thereof or unless notice of any event which is in fact such an
Event of Default is  received by the  Trustee  and such  notice  references  the
Securities, the Trust Fund or this Agreement.




                                      -114-

<PAGE>



                  Notwithstanding  any  termination  of the  activities of North
American Mortgage Company ("NAMC") in its capacity as Master Servicer hereunder,
NAMC 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 NAMC's
rights and  obligations  as Master  Servicer  hereunder and received  after such
notice, that portion to which NAMC would have been entitled pursuant to Sections
3.11(ii),  (iii),  (iv),  (v) and  (viii)  and  Section  4.01(b)  as well as its
Servicing  Fee in  respect  thereof,  and  any  other  amounts  payable  to NAMC
hereunder  the  entitlement  to  which  arose  prior to the  termination  of its
activities hereunder.

                  SECTION 7.02.     Trustee to Act; Appointment of Successor.

                  On and after the time the Master Servicer receives a notice of
termination  pursuant to Section 7.01, the Trustee or its appointed  agent shall
be the  successor  in all  respects to the Master  Servicer  in its  capacity as
Master Servicer under this Agreement and the  transactions set forth or provided
for herein and shall be subject thereafter to all the  responsibilities,  duties
and liabilities  relating  thereto placed on the Master  Servicer  including the
obligation  to make  Advances  which  have been or will be  required  to be made
(except for the  responsibilities,  duties and liabilities  contained in Section
2.03 and its  obligations  to deposit  amounts in respect of losses  pursuant to
Sections  3.12 and  4.01(c)) by the terms and  provisions  hereof;  and provided
further,  that any failure to perform such duties or responsibilities  caused by
the Master Servicer's  failure to provide  information  required by Section 4.03
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 and the Security Account if the Master Servicer had continued
to act  hereunder.  Notwithstanding  the above,  the Trustee may, if it shall be
unwilling  to so act,  or shall,  if it is unable  to so act  (exclusive  of the
obligations set forth in Section 4.03) or if the Holders of Securities  entitled
to at least 51% of the Voting  Rights so  request  in  writing  to the  Trustee,
appoint, or petition a court of competent  jurisdiction to appoint, any mortgage
loan  servicing  institution  (acceptable to the Rating  Agencies)  having a net
worth of not less than  $10,000,000  (or other amount  acceptable  to the Rating
Agencies) 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 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 Master Servicer hereunder.
The Loan  Seller,  the Seller,  the Trustee and such  successor  shall take such
action,  consistent with this Agreement, as shall be necessary to effectuate any
such succession.

                  Any successor,  including the Trustee,  to the Master Servicer
shall maintain in force during its term as master  servicer  hereunder  policies
and  fidelity  bonds to the same  extent as the Master  Servicer  is so required
pursuant to Section 3.18.



                                      -115-

<PAGE>




                  SECTION 7.03.     Notification to Securityholders.

                  (a) Upon any such termination or appointment of a successor to
the  Master   Servicer,   the  Trustee  shall  give  prompt  notice  thereof  to
Securityholders.

                  (b)  Within  60 days  after  the  occurrence  of any  Event of
Default,  the Trustee shall transmit by mail to all Holders of Securities 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
Securities  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  Securities  affected by such  default or Event of Default and (b) no
waiver  pursuant to this Section 7.04 shall affect the Holders of  Securities in
the manner set forth in the third  paragraph of Section 11.01 or have a material
adverse affect on any non-consenting  Securityholder.  Upon any such waiver of a
default or Event of Default by the Holders representing the requisite percentage
of Voting  Rights of  Securities  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.



                                      -116-

<PAGE>



                                  ARTICLE VIII

                             CONCERNING THE TRUSTEE

                  SECTION 8.01.     Duties of Trustee.

                  The Trustee,  prior to the  occurrence  of an Event of Default
and after the curing or waiver 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.  If an Event of Default occurs and is continuing,  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 man would exercise or use under the  circumstances in the conduct of his
own affairs unless it is acting as Master  Servicer,  in which case it shall use
the degree of care and skill as is  required of the Master  Servicer  under this
Agreement.  Any  permissive  right of the Trustee  enumerated in this  Agreement
shall not be construed as a duty.

                  The Trustee,  upon receipt of all  resolutions,  certificates,
statements,  opinions, reports, documents, orders or other instruments furnished
to the Trustee which are specifically  required to be furnished  pursuant to any
provision  of this  Agreement,  shall  examine  them to  determine  whether they
conform to the  requirements of this Agreement.  If any such instrument is found
not to conform to the requirements of this Agreement in a material  manner,  the
Trustee shall request that the presenting Person have the instrument corrected.

                  The  Trustee  shall  sign on behalf of the Trust  Fund any tax
return  that the Trustee is required  to sign  pursuant to  applicable  federal,
state or local tax laws.

                  The Trustee  covenants  and agrees  that it shall  perform its
obligations  hereunder  in a manner so as to  maintain  the status of either the
Pooling REMIC or the Issuing REMIC as a REMIC under the REMIC  Provisions and 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.

                  The Trustee shall  cooperate to the extent  practicable,  with
the  Seller  in the  preparation  of any  information,  for  the  Holder  of any
Security,   which  the  Seller  in  its  sole  discretion  deems  necessary  and
appropriate  for  purposes  of  satisfying   applicable   information  reporting
requirements under Rule 144A or otherwise.

                  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:




                                      -117-

<PAGE>



                           (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  furnished  to  the  Trustee  and  conforming  to the
requirements of this Agreement;

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

                           (iii) The Trustee shall not be personally liable with
respect to any action taken, suffered or omitted to be taken by it in good faith
in accordance  with the direction of Holders of Securities  entitled to at least
25% of the Voting  Rights  relating to the time,  method and place of conducting
any proceeding for any remedy available to the Trustee,  or exercising any trust
or power conferred upon the Trustee, under this Agreement.

                  SECTION 8.02.     Certain Matters Affecting the Trustee.

                           Except as otherwise provided in Section 8.01:

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

                           (b) The Trustee may consult  with  counsel and on the
advice  of such  counsel  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 therewith;

                           (c) The  Trustee  shall  be under  no  obligation  to
exercise any of the trusts or powers  vested in it by this  Agreement or to make
any  investigation  of matters  arising  hereunder or to  institute,  conduct or
defend any litigation  hereunder or in relation hereto at the request,  order or
direction  of any of the  Securityholders,  pursuant to the  provisions  of this
Agreement,  unless  such  Securityholders  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 or waived), to exercise such of the



                                      -118-

<PAGE>



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  man would  exercise or use under
the circumstances in the conduct of his own affairs;

                           (d) 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;

                           (e) Prior to the  occurrence  of an Event of  Default
hereunder and after the curing or waiver 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  to do so by Holders of  Securities
entitled to at least 25% of the Voting Rights;  provided,  however,  that if the
payment  within a  reasonable  time to the  Trustee  of the costs,  expenses  or
liabilities  likely to be incurred by it in the making of such investigation is,
in the  opinion of the  Trustee,  not  reasonably  assured to the Trustee by 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 taking
any such action.  The reasonable  expense of every such  reasonable  examination
shall be paid by the Master Servicer or, if paid by the Trustee, shall be repaid
by the Master Servicer upon demand; and

                           (f) The  Trustee  may  execute  any of the  trusts or
powers  hereunder  or perform  any duties  hereunder  either  directly  or by or
through agents, affiliates,  custodians or attorneys;  provided that the Trustee
shall remain  directly  liable with  respect to the  execution of such trusts or
powers and the performance of such duties without regard to the presence of such
agents or attorneys.

                  SECTION 8.03.     Trustee   Not  Liable  for   Securities   or
                                    Mortgage Loans.

                  The recitals  contained  herein and in the  Securities,  other
than the  signature  of the Trustee on the  Securities  and the  certificate  of
authentication,  shall be taken as the  statements  of the  Seller or the Master
Servicer,  as the case may be, and the  Trustee  assumes no  responsibility  for
their correctness.  The Trustee makes no representations or warranties as to the
validity  or  sufficiency  of  this  Agreement  or of the  Securities  or of any
Mortgage  Loan or related  document,  other than the signature of the Trustee on
the  Securities  and the Security of  Authentication.  The Trustee  shall not be
accountable  for the use or application by the Seller or the Master  Servicer of
any of the Securities or of the proceeds of such  Securities,  or for the use or
application  of any funds paid to the Loan  Seller in  respect  of the  Mortgage
Loans or  deposited  in or  withdrawn  from the  Custodial  Account,  the Excess
Proceeds Account or the Security Account or any other account by or on behalf of
the Seller or the  Master  Servicer,  other  than any funds on deposit  with the
Trustee held by or on behalf of the Trustee in accordance with Section 3.10.




                                      -119-

<PAGE>



                  SECTION 8.04.     Trustee May Own Securities.

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

                  SECTION 8.05.     Master Servicer to Pay Trustee's Fees.

                  The Master Servicer covenants and agrees to pay to the Trustee
from time to time, and the 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 it
in  the  execution  of the  trusts  hereby  created  and  in  the  exercise  and
performance of any of the powers and duties hereunder or of the Trustee.  Except
as otherwise provided in this Agreement, the Trustee and any director,  officer,
employee or agent of the Trustee shall be indemnified by the Trust Fund and held
harmless  against any claim,  loss,  liability or expense incurred in connection
with any Event of  Default,  any  breach of this  Agreement,  any claim or legal
action,  including any pending or threatened  claim or legal action  relating to
the  acceptance or  administration  of its trusts  hereunder or the  Securities,
other than any claim,  loss,  liability or expense incurred in connection with a
breach constituting willful misfeasance,  bad faith or negligence of the Trustee
in the performance of its duties hereunder or by reason of reckless disregard of
its obligations and duties hereunder.  The provisions of this Section 8.05 shall
survive the  resignation  or removal of the Trustee and the  termination of this
Agreement.

                  The Master Servicer shall indemnify, defend, and hold harmless
the Trustee, its directors,  employees,  officers,  and agents, from and against
all  losses,  claims,  damages,  and  liabilities  arising out of or incurred in
connection  with the  acceptance or  performance of the trusts and duties herein
contained, except to the extent that such loss, claim, damage, or liability: (a)
shall  be due to the  willful  misfeasance,  bad  faith,  or  negligence  of the
Trustee, its directors,  employees, officers, and agents, or (b) shall be one as
to which the Trust Fund is required to indemnify  the  Trustee.  Indemnification
under this Section  shall  include  reasonable  fees and expenses of counsel and
expenses of litigation  and shall survive the  termination of this Agreement and
of the Master  Servicer for actions or inactions by the Master  Servicer when it
acted as such.

                  SECTION 8.06.     Eligibility Requirements for Trustee.

                  The Trustee hereunder shall at all times be a corporation or a
national banking association  organized and doing business under the laws of any
state or the United  States of America or the District of  Columbia,  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.  In  addition,  the  Trustee  shall at all times be
acceptable  to each Rating  Agency rating the  Securities.  If such  corporation
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



                                      -120-

<PAGE>



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.  The  corporation  or  national   banking
association  serving as Trustee may have normal banking and trust  relationships
with  the  Loan  Seller  and  its  affiliates  or the  Master  Servicer  and its
affiliates;  provided,  however, that such corporation cannot be an affiliate of
the Master  Servicer  other than the  Trustee  in its role as  successor  to the
Master Servicer.

                  SECTION 8.07.     Resignation and Removal of the Trustee.

                  The Trustee may at any time resign and be discharged  from the
trusts  hereby  created  by giving  notice  thereof  to the  Seller,  the Master
Servicer and to all Securityholders;  provided,  that such resignation shall not
be effective until a successor  trustee is appointed and accepts  appointment in
accordance  with  the  following  provisions.  Upon  receiving  such  notice  of
resignation,  the Master Servicer shall promptly appoint a successor trustee who
meets the  eligibility  requirements of Section 8.06 by written  instrument,  in
duplicate,  which instrument shall be delivered to the resigning  Trustee and to
the  successor  trustee.  A copy of such  instrument  shall be  delivered to the
Securityholders  and the Master Servicer by the Seller.  If no successor trustee
shall have been so appointed and have accepted  appointment within 60 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;
provided, however, that the resigning Trustee shall not resign and be discharged
from the trusts  hereby  created until such time as the Rating Agency rating the
Securities approves the successor trustee.

                  If at any time the  Trustee  shall  cease  to be  eligible  in
accordance  with the  provisions  of Section 8.06 and shall fail to resign after
written request therefor by the Master  Servicer,  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,  or if
the rating of the long-term debt obligations of the Trustee is not acceptable to
the Rating  Agency in respect of  mortgage  pass-through  certificates  having a
rating  equal to the then  current  rating on the  Securities,  then the  Master
Servicer  may remove the Trustee  and appoint a successor  trustee who meets the
eligibility  requirements of Section 8.06 by written  instrument,  in duplicate,
which  instrument  shall be  delivered  to the  Trustee  so  removed  and to the
successor  trustee.  A  copy  of  such  instrument  shall  be  delivered  to the
Securityholders and the Master Servicer by the Seller.

                  The  Holders  of  Securities  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 Master Servicer, one complete set to the Trustee



                                      -121-

<PAGE>



so removed and one complete set to the  successor so  appointed.  A copy of such
instrument shall be delivered to the  Securityholders and the Master Servicer by
the Seller.

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

                  SECTION 8.08.     Successor Trustee.

                  Any  successor  trustee  appointed as provided in Section 8.07
shall  execute,  acknowledge  and  deliver  to the  Master  Servicer  and to its
predecessor  trustee an instrument  accepting such  appointment  hereunder,  and
thereupon the  resignation  or removal of the  predecessor  trustee shall become
effective  and  such  successor  trustee,  without  any  further  act,  deed  or
conveyance,  shall become fully vested with all the rights,  powers,  duties and
obligations of its predecessor 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, and 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.

                  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.

                  Upon  acceptance  of  appointment  by a  successor  trustee as
provided  in  this  Section,  the  Master  Servicer  shall  mail  notice  of the
succession  of such  trustee  hereunder  to all Holders of  Securities  at their
addresses as shown in the Security  Register.  If the Master  Servicer  fails to
mail  such  notice  within  ten days  after  acceptance  of  appointment  by the
successor trustee, the successor trustee shall cause such notice to be mailed at
the expense of the Master Servicer.

                  SECTION 8.09.     Merger or Consolidation of Trustee.

                  Any  corporation  into  which  the  Trustee  may be  merged or
converted or with which it may be consolidated or any corporation resulting from
any merger,  conversion or  consolidation to which the Trustee shall be a party,
or any  corporation  succeeding  to the  business of the  Trustee,  shall be the
successor of the Trustee hereunder,  provided such corporation 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.




                                      -122-

<PAGE>



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

                  Notwithstanding  any other provisions hereof, at any time, for
the purpose of meeting any legal  requirements of any  jurisdiction in which any
part of the Trust Fund or property securing the same may at the time be located,
the Seller and the Trustee acting jointly shall have the power and shall execute
and  deliver all  instruments  to appoint  one or more  Persons  approved by the
Trustee to act as  co-trustee  or  co-trustees,  jointly  with the  Trustee,  or
separate trustee or separate trustees, of all or any part of the Trust Fund, and
to vest in such Person or  Persons,  in such  capacity,  such title to the Trust
Fund, or any part thereof,  and, subject to the other provisions of this Section
8.10, such powers, duties, obligations,  rights and trusts as the Seller and the
Trustee may consider necessary or desirable. If the Seller 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
Securities of the appointment of co-trustee(s)  or separate  trustee(s) shall be
required under Section 8.08 hereof.

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

                  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.

                  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



                                      -123-

<PAGE>



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.     Securities and Exchange Act Reporting.

                  Based upon reports,  documents, and other information provided
to the Trustee pursuant to the terms of this Agreement, the Trustee, at its cost
and  expense,  shall file with the  Commission,  in respect of the Trust and the
Securities,  copies of the annual reports and of the information,  documents and
other  reports  (or  copies  of such  portions  of any of the  foregoing  as the
Securities and Exchange  Commission (the  "Commission") may from time to time by
rules  and  regulations  prescribe)  required  to be filed  with the  Commission
pursuant to Section 13 or 15(d) of the  Securities  and Exchange Act of 1934, as
amended. In addition, the Seller shall file with the Commission,  within fifteen
days after the Closing  Date, a Current  Report on Form 8-K  together  with this
Agreement.  Upon the request of the Trustee,  each of the Master  Servicer,  the
Loan Seller and the Seller shall  cooperate with the Trustee in the  preparation
of any such report and shall  provide to the Trustee in a timely manner all such
information or documentation as the Trustee may reasonably request in connection
with the performance of its duties and obligations under this section.



                                      -124-

<PAGE>



                                   ARTICLE IX

                                   TERMINATION

                  SECTION 9.01.     Termination  Upon  Repurchase or Liquidation
                                    of All Mortgage Loans.

                  Subject  to  Section  9.02,  the  respective  obligations  and
responsibilities  of the Seller,  the Master  Servicer  and the Trustee  created
hereby  (other  than the  obligations  of the  Master  Servicer  to the  Trustee
pursuant  to Section  8.05 and of the  Master  Servicer  to provide  for and the
Trustee to make  payments  to  Securityholders  as  hereafter  set forth)  shall
terminate  upon  payment to the  Securityholders  of all  amounts  held by or on
behalf of the Trustee and required to be paid to them  hereunder  following  the
earlier to occur of (i) the  repurchase  by the Master  Servicer of all Mortgage
Loans and each REO Property in respect thereof  remaining in the Trust Fund at a
price equal to (a) 100% of the unpaid  principal  balance of each  Mortgage Loan
(other  than  one as to  which  a REO  Property  was  acquired)  on  the  day of
repurchase  together with accrued interest on such unpaid  principal  balance at
the Net  Mortgage  Rate to the first day of the month in which the  proceeds  of
such repurchase are to be  distributed,  plus (b) the appraised value of any REO
Property  (but not more than the  outstanding  principal  balance of the related
Mortgage  Loan,  together  with  accrued  interest  on that  balance  at the Net
Mortgage Rate to the first day of the month of repurchase),  less the good faith
estimate  of the Master  Servicer  of  liquidation  expenses  to be  incurred in
connection  with its  disposal  thereof,  such  appraisal  to be conducted by an
appraiser mutually agreed upon by the Master Servicer and the Trustee;  and (ii)
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
REO Property in respect thereof);  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.  In the case of any repurchase by the Master Servicer pursuant to clause
(i), the Master  Servicer shall include in such  repurchase  price the amount of
any Advances that will be reimbursed to the Master Servicer  pursuant to Section
3.11(iii) and the Master Servicer shall exercise reasonable efforts to cooperate
fully with the Trustee in  effecting  such  repurchase  and the  transfer of the
Mortgage  Loans and related  Mortgage  Files and  related  records to the Master
Servicer.

                  The right of the Master  Servicer to  repurchase  all Mortgage
Loans  pursuant  to (i) above shall be  conditioned  upon the  aggregate  Stated
Principal  Balance  of such  Mortgage  Loans at the time of any such  repurchase
aggregating an amount equal to or less than 5% of the aggregate Stated Principal
Balance of the Mortgage  Loans at the Cut-off  Date. If such right is exercised,
the Master  Servicer  upon such  repurchase  shall  provide to the Trustee,  the
certification required by Section 3.16.




                                      -125-

<PAGE>



                  Notice of any termination,  specifying the  Distribution  Date
upon which the Securityholders may surrender their Securities to the Trustee for
payment of the final  distribution and cancellation,  shall be given promptly by
the Master Servicer by letter to the Trustee and the Securityholders  mailed (a)
in the event  such  notice is given in  connection  with the  Master  Servicer's
election to  repurchase,  not  earlier  than the 15th day and not later than the
25th day of the month next preceding the month of such final distribution or (b)
otherwise  during  the  month  of  such  final  distribution  on or  before  the
Determination  Date in such month, in each case specifying (i) the  Distribution
Date upon which final payment of the Securities  will be made upon  presentation
and  surrender of  Securities  at the office of the Security  Registrar  therein
designated,  (ii) the amount of any such final payment 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 Securities at the office
of the Security Registrar therein  specified.  In the event such notice is given
in connection  with the Master  Servicer's  election to  repurchase,  the Master
Servicer shall deliver to the Trustee for deposit in the Security Account on the
Business Day  immediately  preceding  the  Distribution  Date  specified in such
notice an amount equal to the  above-described  repurchase  price payable out of
its  own  funds.  Upon  presentation  and  surrender  of the  Securities  by the
Securityholders,  the Trustee shall  distribute to the  Securityholders  (i) the
amount otherwise  distributable on such Distribution  Date, if not in connection
with  the  Master  Servicer's  election  to  repurchase,  or (ii) if the  Master
Servicer elected to so repurchase, an amount determined as follows: with respect
to each Class of Subaccounts  (other than the Class FXS Subaccount and the Class
S Subaccount) and the Class RP Securities,  the outstanding Subaccount Principal
Balance, or Security Principal Balance thereof, as applicable,  plus one month's
interest thereon at the applicable  Pass-Through  Rate and any previously unpaid
Accrued  Interest;  with  respect  to the Class FXS  Subaccount  and the Class S
Subaccount, one month's interest thereon at the applicable Pass-Through Rate and
any  previously  unpaid  Accrued  Interest;  and with  respect  to each Class RP
Security,   the  Percentage   Interest   evidenced  thereby  multiplied  by  the
difference,  if any,  between  the  above  described  repurchase  price  and the
aggregate amount to be distributed to the Subaccounts. Upon certification to the
Trustee by a Servicing Officer,  following such final deposit, the Trustee shall
promptly  release the Mortgage Files as directed by the Master  Servicer for the
remaining  Mortgage  Loans,  and the  Trustee  shall  execute  all  assignments,
endorsements  and other  instruments  required  by the Master  Servicer as being
necessary to effectuate such transfer.

                  In  the  event  that  all  of the  Securityholders  shall  not
surrender  their  Securities for  cancellation  within six months after the time
specified in the above-mentioned  notice, the Trustee shall give a second notice
to the remaining  Securityholders  instructing such Securityholders to surrender
their  Securities  for  cancellation  and  receive the final  distribution  with
respect  thereto.  If within  six  months  after the  second  notice  all of the
Securities shall not have been surrendered for  cancellation,  the Trustee shall
take  reasonable  steps as directed  by the Seller,  or appoint an agent to take
reasonable steps, to contact the remaining Securityholders  concerning surrender
of their  Securities,  and the cost  thereof  shall be paid out of the funds and
other assets  which  remain  subject  hereto.  If,  within nine months after the
second  notice,  all of the  Securities  shall  not have  been  surrendered  for
cancellation, the Class R and Class RP Securityholders shall be



                                      -126-

<PAGE>



entitled to all  unclaimed  funds and other assets of the Issuing  REMIC and the
Pooling REMIC, respectively, which remain subject hereto.

                  SECTION 9.02.     Additional Termination Requirements.

                  (a) In the event the Master Servicer  repurchases the Mortgage
Loans as provided in Section 9.01,  the Pooling REMIC and, in turn,  the Issuing
REMIC  shall  be  terminated  in  accordance   with  the  following   additional
requirements,  unless the Master Servicer,  at its own expense,  obtains for the
Trustee an Opinion of Counsel to the effect  that the failure to comply with the
requirements of this Section 9.02 will not (i) result in the imposition of taxes
on the net income derived from  "prohibited  transactions" of either the Pooling
REMIC or the Issuing REMIC, as defined in Section 860F of the Code or (ii) cause
either the  Pooling  REMIC or Issuing  REMIC to fail to qualify as a REMIC under
the REMIC Provisions at any time that any Securities are outstanding:

                  (i) The Trustee shall  establish a 90-day  liquidation  period
for the REMICs and specify the first day of such period in a statement  attached
to the final Tax Returns of the REMICs pursuant to Treasury  Regulation  Section
1.860F-1.  The  Trustee  shall  satisfy  all  the  requirements  of a  qualified
liquidation  under Section 860F of the Code and any regulations  thereunder,  as
evidenced  by an  Opinion  of  Counsel  obtained  at the  expense  of the Master
Servicer;

                  (ii) During such 90-day liquidation period, and at or prior to
the time of making of the final payment on the Subaccounts  and, in turn, on the
Securities,  the Trustee  shall sell all of the  non-cash  assets of the Pooling
REMIC and the Issuing REMIC for cash; and

                  (iii) At the time of the  making of the final  payment  on the
Subaccounts  and, in turn, on the  Securities,  the Trustee shall  distribute or
credit,  or cause to be distributed  or credited,  to the Holders of the Class R
and Class RP Securities all cash on hand in the Issuing REMIC and Pooling REMIC,
respectively,  (other  than cash  retained to meet  claims),  and the Trust Fund
shall terminate at that time.

                  (b)  By  their   acceptance  of  the  Class  R  and  Class  RP
Securities, the Holders thereof hereby agree to authorize the Trustee to specify
the  90-day  liquidation  period  for  the  Issuing  REMIC  and  Pooling  REMIC,
respectively,  which  authorization  shall be binding upon all successor Class R
and Class RP Securityholders.



                                      -127-

<PAGE>



                                    ARTICLE X

                                REMIC PROVISIONS

                  SECTION 10.01.    REMIC Administration.

                  (a) The Trustee  shall make  elections to treat the Trust Fund
as two REMICs 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 or any appropriate  state return for the taxable year ending
on the last day of the calendar year in which the Securities are issued. For the
purposes  of the REMIC  elections  in  respect of the Trust  Fund,  the Class FX
Securities,  the  Class  II  Securities,  and the  Class B  Securities  shall be
designated  as the  "regular  interests"  and the  Class R  Securities  shall be
designated as the sole class of "residual  interest" in the Issuing  REMIC.  The
Subaccounts  shall be  designated  as the "regular  interests"  and the Class RP
Securities  shall be designated as the sole class of "residual  interest" in the
Pooling REMIC.  The Trustee shall not permit the creation of any  "interests" in
the Trust Fund  (within the meaning of Section  860G of the Code) other than the
interests represented by the Subaccounts and the Securities.

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

                  (c) The  Trustee  shall pay out of its own funds,  without any
right of reimbursement from the Trust Fund, any and all expenses relating to any
tax audit of the Trust Fund  (including,  but not limited  to, any  professional
fees or any  administrative  or judicial  proceedings  with respect thereto that
involved the Internal Revenue Service or state tax authorities),  other than the
expense  of  obtaining  any tax  related  Opinion  of Counsel  not  obtained  in
connection  with such an audit and other than  taxes,  in either  case except as
specified  herein;  provided,  however,  that if such  audit  resulted  from the
negligence of the Master Servicer or the Seller, then the Master Servicer or the
Seller,  as the case may be, shall pay such expenses.  The holder of the largest
Percentage Interest of the Class R Securities shall be the tax matters person of
the Issuing REMIC and the holder of the largest Percentage Interest of the Class
RP Securities shall be the tax matters person of the Pooling REMIC, in each case
in the manner  provided  under  Treasury  Regulations  Section  1.860F-4(d)  and
Temporary  Treasury  Regulations  Section  301.6231(a)(7)-1T  and the Trustee is
hereby irrevocably  designated and shall serve as attorney-in-fact and agent for
any such Persons that are tax matters persons. The Trustee, as designated by the
tax matters  persons,  shall (i) act on behalf of the Issuing  REMIC and Pooling
REMIC in relation to any tax matter or controversy  involving either the Issuing
REMIC or the Pooling  REMIC and (ii)  represent  the  Issuing  REMIC and Pooling
REMIC in any administrative or judicial proceeding relating to an examination or
audit by any governmental  taxing authority with respect thereto.  To the extent
authorized  under  the Code and the  regulations  promulgated  thereunder,  each
Holder of a Class R and a Class RP Security hereby irrevocably appoints and



                                      -128-

<PAGE>



authorizes  the Trustee to be its  attorney-in-fact  for purposes of signing any
Tax Returns required to be filed on behalf of the related REMIC.

                  (d) The Trustee  shall  prepare or cause to be prepared,  sign
and file all of the Tax  Returns in respect  of the  REMICs  created  hereunder,
other than Tax Returns  required to be filed by the Master Servicer  pursuant to
Section  4.05.  The expenses of preparing and filing such returns shall be borne
by the Trustee without any right of reimbursement therefor.

                  (e) The Trustee  shall perform on behalf of the Trust Fund all
reporting and other tax  compliance  duties that are the  responsibility  of the
Trust Fund under the Code, REMIC Provisions or other compliance  guidance issued
by the Internal  Revenue Service or any state or local taxing  authority.  Among
its other duties,  as required by the Code,  the REMIC  Provisions or other such
compliance guidance,  the Trustee shall provide (i) to any Transferor of a Class
R or a Class RP Security such information as is necessary for the application of
any tax  relating  to the  transfer  of a Class R or a Class RP  Security to any
Person  who  is  not  a  Permitted  Transferee,  (ii)  to  Securityholders  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.  In  addition,  the Seller
shall provide or cause to be provided to the Trustee, within ten (10) days after
the Closing Date, all information or data that the Trustee reasonably determines
to be relevant  for tax  purposes as to the  valuations  and issue prices of the
Securities,   including,   without  limitation,  the  price,  yield,  prepayment
assumption and projected cash flow of the Securities.

                  (f) The  Trustee  shall take such  action and shall  cause the
Trust Fund created hereunder to take such action as shall be necessary to create
or  maintain  the status of the Issuing  REMIC and the  Pooling  REMIC as REMICs
under the REMIC  Provisions  (and the Master  Servicer  shall  assist it, to the
extent reasonably requested by it). The Trustee shall not take any action, cause
either the Issuing REMIC or the Pooling REMIC to take any action or fail to take
(or fail to cause to be taken) any action that, under the REMIC  Provisions,  if
taken or not taken,  as the case may be,  could (i)  endanger  the status of the
either the Issuing  REMIC or the Pooling  REMIC 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, an "Adverse REMIC Event") unless the Trustee has received an Opinion
of Counsel  (at the  expense of the party  seeking to take such action but in no
event shall such  Opinion of Counsel be an expense of the Trustee) to the effect
that the contemplated  action will not, with respect to either the Issuing REMIC
or the Pooling  REMIC created  hereunder,  endanger such status or result in the
imposition of such a tax. The Master Servicer shall not take or fail to take any
action (whether or not authorized hereunder) as to which the Trustee has advised
it in writing that it has received an Opinion of Counsel  (which such Opinion of
Counsel  shall not be an expense of the  Trustee)  to the effect that an Adverse
REMIC Event could occur with respect



                                      -129-

<PAGE>



to such  action.  In  addition,  prior to taking any action with  respect to the
Trust Fund or its assets,  or causing  either the  Issuing  REMIC or the Pooling
REMIC to take any action  which is not  expressly  permitted  under the terms of
this  Agreement,  the  Master  Servicer  will  consult  with the  Trustee or its
designee, in writing, with respect to whether such action could cause an Adverse
REMIC  Event to occur with  respect to either the  Issuing  REMIC or the Pooling
REMIC , and the Master  Servicer  shall not take any such action or cause either
the Issuing  REMIC or the Pooling  REMIC to take any such action as to which the
Trustee has advised it in writing that an Adverse  REMIC Event could occur.  The
Trustee may consult with counsel to make such  written  advice,  and the cost of
same shall be borne by the party  seeking to take the  action not  permitted  by
this  Agreement  (but in no event shall such cost be an expense of the Trustee).
At all times as may be  required by the Code,  the Trustee  will take no action,
nor permit any such action,  that it knows will cause  substantially  all of the
assets of the Trust Fund to not consist of  "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 either the Issuing REMIC or the Pooling REMIC created hereunder
as defined in Section  860F(a)(2) of the Code,  on "net income from  foreclosure
property" of either the Issuing REMIC or the Pooling REMIC as defined in Section
860G(c) of the Code,  on any  contributions  to either the Issuing  REMIC or the
Pooling REMIC after the Startup Day therefor  pursuant to Section 860G(d) of the
Code,  or any other tax is imposed by the Code or any  applicable  provisions of
state or local tax laws,  such tax shall be charged (i) to the Trustee  pursuant
to Section 10.03  hereof,  if such tax arises out of or results from a breach by
the Trustee of any of its  obligations  under this Article X, (ii) to the Master
Servicer  pursuant to Section 10.03 hereof, if such tax arises out of or results
from a breach by the Master Servicer of any of its obligations under Article III
or this Article X, or otherwise (iii) against amounts on deposit in the Security
Account and shall be paid by withdrawal therefrom.

                  (h) On or before April 15 of each  calendar  year,  commencing
April 15, 1998, the Trustee shall deliver to the Master Servicer and each Rating
Agency a  certificate  from a  Responsible  Officer of the  Trustee  stating the
Trustee's compliance with this Article X.

                  (i) The Master  Servicer  and the Trustee  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.

                  (j) Neither the Trustee,  the Seller,  nor the Master Servicer
shall permit the  acquisition  of any assets by either the Issuing  REMIC or the
Pooling  REMIC unless it shall have  received an Opinion of Counsel  (which such
Opinion of Counsel  shall not be an expense of the  Trustee)  to the effect that
the  inclusion of such assets in either the Issuing  REMIC or the Pooling  REMIC
will not cause either the Issuing  REMIC or the Pooling REMIC to fail to qualify
as a REMIC at any time that any Securities are outstanding or subject either the
Issuing REMIC or



                                      -130-

<PAGE>



the  Pooling  REMIC to any tax under the REMIC  Provisions  or other  applicable
provisions of federal, state and local law or ordinances.

                  (k) Neither the  Trustee nor the Master  Servicer  shall enter
into any arrangement by which either the Issuing REMIC or the Pooling REMIC will
receive a fee or other  compensation  for  services  nor  permit  either of such
REMICs 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.

                  (l)    Solely   for    purposes    of    satisfying    Section
1.860G-1(a)(4)(iii)  of the Treasury Regulations,  the "latest possible maturity
date" by which the  Subaccount  Principal  Balances of each Class of Subaccounts
and the Security  Principal Balances of each Class of Securities (other than the
Class R and Class RP  Securities)  would be reduced to zero is the  Distribution
Date in May 2027,  which is the  Distribution  Date  immediately  following  the
latest scheduled maturity of any Mortgage Loan.

                  SECTION 10.02.    Prohibited Transactions and Activities.

                  Neither the Seller,  the Master Servicer nor the Trustee shall
sell,  dispose  of or  substitute  for  any of the  Mortgage  Loans,  except  in
connection  with (i) the  foreclosure  of a  Mortgage  Loan,  including  but not
limited to, the acquisition or sale of a Mortgaged  Property acquired by deed in
lieu  of  foreclosure,  (ii)  the  bankruptcy  of  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,  the Excess Proceeds Account or the Security Account for
gain, nor accept any contributions to the Trust Fund after the Closing Date, nor
permit any  modifications  of a material  term of a Mortgage Loan that is not in
default or with respect to which  default is reasonably  foreseeable,  unless it
has received an Opinion of Counsel (at the expense of the party seeking to cause
such sale,  disposition,  substitution,  acquisition,  or modification but in no
event  shall such  Opinion of  Counsel be an expense of the  Trustee)  that such
sale, disposition, substitution,  acquisition, contribution or modification will
not (a) affect  adversely  the status of either the Issuing REMIC or the Pooling
REMIC as a REMIC or (b) cause either the Issuing  REMIC or the Pooling  REMIC to
be subject to a tax on "prohibited  transactions" or "contributions" pursuant to
the REMIC Provisions.

                  SECTION 10.03.    Master Servicer and Trustee Indemnification.

                  (a) The  Trustee  agrees  to  indemnify  the Trust  Fund,  the
Seller,  the Loan  Seller  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 Seller or the Master Servicer,  as a result of a
breach of the Trustee's covenants set forth in this Article X.




                                      -131-

<PAGE>



                  (b) The Master  Servicer  agrees to indemnify  the Trust Fund,
the Seller,  the Loan Seller and the Trustee for any taxes and costs (including,
without  limitation,  any reasonable  attorneys' fees) imposed on or incurred by
the Trust Fund, the Seller 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.



                                      -132-

<PAGE>



                                   ARTICLE XI

                            MISCELLANEOUS PROVISIONS

                  SECTION 11.01.    Amendment.

                  This Agreement may be amended from time to time by the Seller,
the Master  Servicer,  the Loan Seller and the Trustee  without notice to or the
consent  of any of the  Securityholders,  (i) to  cure  any  ambiguity,  (ii) to
correct  or  supplement  any  provisions   herein  which  may  be  defective  or
inconsistent with any other provisions herein,  (iii) to amend this Agreement in
any respect subject to the provisions below, (iv) to modify,  eliminate,  or add
to any of its  provisions to such extent as shall be necessary or appropriate to
maintain the qualifications of the Issuing REMIC and the Pooling REMIC as REMICs
under the Code at all times that any Securities are outstanding,  or (v) if such
amendment,  as  evidenced  by an  Opinion  of  Counsel  (provided  by the Person
requesting  such  amendment)  delivered to the Trustee,  otherwise is reasonably
necessary to comply with any  requirements  imposed by the Code or any successor
or amendatory  statute or any  temporary or final  regulation,  revenue  ruling,
revenue  procedure or other  written  official  announcement  or  interpretation
relating to federal  income tax laws or any proposed such action which,  if made
effective,  would  apply  retroactively  to the  Trust  Fund at  least  from the
effective  date of  such  amendment;  provided  that  such  action  (except  any
amendment  described  in (iv) above)  shall not, as  evidenced  by an Opinion of
Counsel  (provided by the Person  requesting  such  amendment)  delivered to the
Trustee,  adversely  affect  in  any  material  respect  the  interests  of  any
Securityholder (other than Securityholders who shall consent to such amendment).

                  This  Agreement  may also be amended  from time to time by the
Seller, the Master Servicer, the Loan Seller and the Trustee with the consent of
the Holders of Securities  entitled to at least 66% of the Voting Rights for the
purpose of adding any provisions to or changing in any manner or eliminating any
of the  provisions of this Agreement or of modifying in any manner the rights of
the Holders of Securities;  provided,  however, that no such amendment shall (i)
reduce in any manner the amount of, or delay the timing of, payments received on
Mortgage Loans which are required to be distributed on any Security  without the
consent of the Holder of such Security,  (ii)  adversely  affect in any material
respect  the  interests  of the Holders of any Class of  Securities  in a manner
other than as described in (i), without the consent of the Holders of Securities
of such Class  evidencing  at least 66% of the Voting  Rights of such Class,  or
(iii) reduce the aforesaid  percentage  of  Securities  the Holders of which are
required to consent to any such amendment, without the consent of the Holders of
all Securities  then  outstanding.  Notwithstanding  any other provision of this
Agreement,  for purposes of the giving or  withholding  of consents  pursuant to
this Section 11.01,  Securities registered in the name of the Loan Seller or the
Master Servicer or any affiliate thereof shall be entitled to Voting Rights with
respect to matters described in (i), (ii) and (iii) of this paragraph.




                                      -133-

<PAGE>



                  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  (provided  by the Person  requesting
such  amendment)  to the  effect  that  such  amendment  will not  result in the
imposition  of any tax on the Trust Fund  pursuant  to the REMIC  Provisions  or
cause  either the  Pooling  REMIC or the  Issuing  REMIC to fail to qualify as a
REMIC at any time that any of the Securities are outstanding.

                  Promptly after the execution of any such amendment the Trustee
shall furnish a statement describing the amendment to each Securityholder.

                  It shall not be necessary  for the consent of  Securityholders
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  Securityholders  shall be subject to
such reasonable regulations as the Trustee may prescribe.

                  Prior to executing any amendment pursuant to this Section, the
Trustee  shall be  entitled  to receive an Opinion of Counsel  (provided  by the
Person  requesting  such  amendment)  to  the  effect  that  such  amendment  is
authorized  or  permitted by this  Agreement.  The cost of an Opinion of Counsel
delivered  pursuant  to this  Section  11.01  shall be an  expense  of the party
requesting  such  amendment,  but in any case  shall  not be an  expense  of the
Trustee.

                  The Trustee  may, but shall not be obligated to enter into any
amendment  pursuant  to  this  Section  that  affects  its  rights,  duties  and
immunities under this Agreement or otherwise.

                  SECTION 11.02.    Recordation of Agreement; Counterparts.

                  To the extent  permitted by applicable  law, this Agreement is
subject to  recordation  in all  appropriate  public  offices for real  property
records in all the counties or other  comparable  jurisdictions  in which any or
all of the  properties  subject to the Mortgages are situated,  and in any other
appropriate  public  recording  office  or  elsewhere,  such  recordation  to be
effected by the Master Servicer and at the expense of the Seller on direction by
the Trustee, but only upon direction accompanied by an Opinion of Counsel to the
effect that such recordation  materially and beneficially  affects the interests
of the Securityholders.

                  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.




                                      -134-

<PAGE>



                  SECTION 11.03.    Limitation on Rights of Securityholders.

                  The  death  or  incapacity  of any  Securityholder  shall  not
operate  to  terminate  this  Agreement  or the Trust  Fund,  nor  entitle  such
Securityholder's  legal  representatives  or heirs to claim an  accounting or to
take any action or  proceeding in any court for a partition or winding up of the
Trust Fund, nor otherwise affect the rights,  obligations and liabilities of the
parties hereto or any of them.

                  No  Securityholder  shall  have any right to vote  (except  as
expressly  provided for herein) or in any manner otherwise control the operation
and management of the Trust Fund, or the obligations of the parties hereto,  nor
shall anything herein set forth, or contained in the terms of the Securities, be
construed so as to constitute the Securityholders  from time to time as partners
or  members  of an  association;  nor  shall  any  Securityholder  be under  any
liability  to any third  party by reason of any action  taken by the  parties to
this Agreement pursuant to any provision hereof.

                  No  Securityholder  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 notice  of an Event of
Default, or of a default by the Loan Seller or the Trustee in the performance of
any  obligation  hereunder,  and of the  continuance  thereof,  as  hereinbefore
provided,  and unless also the Holders of Securities entitled to at least 25% of
the Voting Rights shall have made written  request upon the Trustee to institute
such action,  suit or proceeding in its own name as Trustee  hereunder and shall
have offered to the Trustee such reasonable  indemnity as it may require against
the costs,  expenses and liabilities to be incurred therein or thereby,  and the
Trustee,  for 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 is  understood  and intended,  and expressly  covenanted by each
Securityholder with every other  Securityholder and the Trustee,  that no one or
more Holders of Securities 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  Securities,  or to obtain or seek to obtain
priority over or  preference  to any other such Holder,  or to enforce any right
under this  Agreement,  except in the manner herein  provided and for the equal,
ratable  and  common  benefit of all  Securityholders.  For the  protection  and
enforcement of the provisions of this Section, each and every Securityholder 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  Securities  shall  be  construed  in
accordance  with the laws of the  State of New  York  without  reference  to any
choice of law doctrine  (but with  reference  to Section  5-1401 of the New York
General Obligations Law, which by its terms is applicable



                                      -135-

<PAGE>



to this Agreement) the obligations, rights and remedies of the parties hereunder
shall be determined in accordance with such laws.

                  SECTION 11.05.    Notices.

                  All  demands,  notices  and  direction  hereunder  shall be in
writing and shall be deemed  effective upon receipt when delivered to (a) in the
case of the Seller,  901 East Byrd Street,  Richmond,  Virginia,  Attention:  R.
Walter  Jones,  IV, or such other  address as may  hereafter be furnished to the
Trustee and the Master Servicer in writing by the Seller, (b) in the case of the
Trustee,  to the Corporate  Trust Office,  Attention:  FASI/NAMC  1997-1 or such
other  address as may  hereafter  be  furnished  to the Master  Servicer and the
Seller in writing by the Trustee, (c) in the case of the Master Servicer,  North
American Mortgage Company,  3883 Airway Drive, AU 750A, Santa Rosa,  California,
95403,  Attention:  Lynn  Pelletier,  or such other  address as may hereafter be
furnished  to the Seller and the  Trustee in writing  and (d) in the case of the
Loan Seller, North American Mortgage Company,  3883 Airway Drive, AU 750A, Santa
Rosa, California, 95403, Attention: Marilyn Hardin, or such other address as may
hereafter be furnished  to the  Trustee,  the Master  Servicer and the Seller in
writing. Any notice required or permitted to be mailed to a Securityholder shall
be given by first class mail, postage prepaid,  at the address of such Holder as
shown in the Security 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 Securityholder receives such notice.

                  SECTION 11.06.    Severability of Provisions.

                  If any one or more of the covenants, agreements, provisions or
terms of this Agreement shall be for any reason  whatsoever  held invalid,  then
such covenants,  agreements,  provisions or terms shall be deemed severable from
the remaining covenants,  agreements,  provisions or terms of this Agreement and
shall in no way affect the validity or enforceability of the other provisions of
this Agreement or of the Securities or the rights of the Holders thereof.

                  SECTION 11.07.    Successors   and   Assigns;    Third   Party
                                    Beneficiary.

                  The  provisions  of this  Agreement  shall be binding upon and
inure to the  benefit of the  respective  successors  and assigns of the parties
hereto,  and all such  provisions  shall inure to the benefit of the Trustee and
the Securityholders.

                  SECTION 11.08.    Article and Section Headings.

                  The article and section headings herein are for convenience of
reference only, and shall not limit or otherwise affect the meaning hereof.




                                      -136-

<PAGE>



                  SECTION 11.09.    Notice     to    Rating     Agencies     and
                                    Securityholder.

                  The Trustee  shall use its best  efforts to  promptly  provide
notice to each  Rating  Agency  referred  to below  with  respect to each of the
following of which it has actual knowledge:

                    1.   Any material change or amendment to this Agreement;

                    2.   The  occurrence  of any Event of  Default  that has not
                         been cured;

                    3.   The  resignation or termination of the Master  Servicer
                         or the Trustee;

                    4.   The  repurchase of Mortgage  Loans  pursuant to Section
                         2.03;

                    5.   The final payment to Securityholders; and

                    6.   Any change in the  location of the  Custodial  Account,
                         the Excess Proceeds Account or the Security Account.

                  In addition, the Trustee shall promptly furnish to each Rating
Agency copies of the following:

                    1.   Each  report to  Securityholders  described  in Section
                         4.02; and

                    2.   Each annual independent public  accountants'  servicing
                         report described in Section 3.20.

                  Any such  notice  pursuant to this  Section  11.09 shall be in
writing and shall be deemed to have been duly given if  personally  delivered or
mailed by first class mail,  postage prepaid,  or by express delivery service to
(i) in the case of Standard & Poor's,  25  Broadway,  New York,  New York 10007,
Attention:  Surveillance  Department,  (ii) in the  case of  DCR,  55 E.  Monroe
Street, 35th Floor,  Chicago,  Illinois 60603,  Attention:  MBS Monitoring,  and
(iii) in the case of Fitch,  One State Street Plaza,  New York, New York,  10004
or, in each case,  such other  address as such Rating  Agency may  designate  in
writing to the parties thereto.



                                      -137-

<PAGE>



                  IN WITNESS  WHEREOF,  the Seller,  the Master Servicer and the
Trustee have caused their names to be signed hereto by their respective officers
thereunto duly authorized all as of the day and year first above written.

                                            FINANCIAL ASSET SECURITIZATION, INC.
                                                     as Seller


                                            By: /s/ William E. Hardy
                                            Name: William E. Hardy
                                            Title: Executive Vice President




                                            NORTH AMERICAN MORTGAGE
                                              COMPANY, as Master Servicer and as
                                                Loan Seller


                                            By: /s/ David A. Hurt III
                                            Name: David A. Hurt III
                                            Title: Vice President





                                            THE FIRST NATIONAL BANK OF CHICAGO,
                                             as Trustee


                                            By: /s/ Richard C. Tarnas
                                            Name: Richard C. Tarnas
                                            Title: Vice President



                                      -138-

<PAGE>



COMMONWEALTH OF VIRGINIA   )
                                                     )  ss.:
CITY OF RICHMOND                    )

                  On the 30th day of April,  1997 before me, a notary  public in
and for said State,  personally  appeared William E. Hardy, known to me to be an
Executive Vice  President of Financial  Asset  Securitization,  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.



                                                   /s/ Chanda D. Walker
                    Notary Public

[Notarial Seal]                         My Commission Expires September 30, 1997



                                      -139-

<PAGE>



COMMONWEALTH OF VIRGINIA   )
                                                     )  ss.:
CITY OF RICHMOND                    )


                  On the 30th day of April,  1997 before me, a notary  public in
and for said State,  personally  appeared David A. Hurt III, known to me to be a
Vice President of North American Mortgage Company,  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.


                                                     /s/ Chanda D. Walker
                    Notary Public

[Notarial Seal]                         My Commission Expires September 30, 1997



                                      -140-

<PAGE>



COMMONWEALTH OF VIRGINIA   )
                                                     )  ss.:
CITY OF RICHMOND                    )

                  On the 30th day of April,  1997 before me, a notary  public in
and for said State,  personally appeared Richard C. Tarnas,  known to me to be a
Vice  President of The First National Bank of Chicago,  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.


                                                        /s/ Chanda D. Walker
                    Notary Public

[Notarial Seal]                         My Commission Expires September 30, 1997






                                      -141-

<PAGE>



                                    EXHIBIT A

UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY TRUST COMPANY, A NEW YORK CORPORATION  ("DTC"), TO THE TRUSTEE OR ITS
AGENT FOR REGISTRATION OF TRANSFER,  EXCHANGE,  OR PAYMENT,  AND ANY CERTIFICATE
ISSUED  IS  REGISTERED  IN THE NAME OF CEDE & CO.  OR IN SUCH  OTHER  NAME AS IS
REQUESTED BY AN AUTHORIZED REPRESENTATIVE OF DTC (AND ANY PAYMENT MADE TO CEDE &
CO. OR TO SUCH OTHER ENTITY AS IS REQUESTED BY AN AUTHORIZED  REPRESENTATIVE  OF
DTC), ANY TRANSFER,  PLEDGE, OR OTHER USE HEREOF FOR VALUE OR OTHERWISE BY OR TO
ANY PERSON IS WRONGFUL INASMUCH AS THE REGISTERED OWNER HEREOF,  CEDE & CO., HAS
AN INTEREST HEREIN.

THIS CLASS ____ SECURITY REPRESENTS A REMIC REGULAR INTEREST FOR
FEDERAL INCOME TAX PURPOSES.

THE PRINCIPAL OF THIS CLASS ____ SECURITY IS SUBJECT TO PREPAYMENT  FROM TIME TO
TIME  WITHOUT  SURRENDER  OF OR  NOTATION  ON THIS  SECURITY.  ACCORDINGLY,  THE
SECURITY  PRINCIPAL  BALANCE  OF THIS  SECURITY  MAY BE LESS THAN THAT SET FORTH
BELOW.  ANYONE  ACQUIRING  THIS  SECURITY  MAY  ASCERTAIN  ITS CURRENT  SECURITY
PRINCIPAL BALANCE BY INQUIRY OF THE TRUSTEE.




                                                        -142-

<PAGE>



                      FINANCIAL ASSET SECURITIZATION, INC.
              MORTGAGE PARTICIPATION SECURITIES, SERIES 1997-NAMC 1
                               CLASS ____ SECURITY

PASS-THROUGH RATE
PER ANNUM:

AGGREGATE INITIAL SECURITY
PRINCIPAL BALANCE OF THE CLASS
____ SECURITIES: $
PERCENTAGE INTEREST:

DENOMINATION:  $

DATE OF POOLING AND
SERVICING AGREEMENT:
AS OF APRIL 1, 1997

CLOSING DATE:
APRIL 30, 1997

FIRST DISTRIBUTION DATE:
MAY 27, 1997


STATED PRINCIPAL BALANCE AS OF
THE CUT-OFF DATE OF THE
MORTGAGE LOANS HELD BY THE
TRUST:  $

MASTER SERVICER:  NORTH
AMERICAN MORTGAGE COMPANY

TRUSTEE:  THE FIRST NATIONAL
BANK OF CHICAGO
NO.
CUSIP NO. 31738V


                                      -143-


<PAGE>



              MORTGAGE PARTICIPATION SECURITIES, SERIES 1997-NAMC 1
                               CLASS ____ SECURITY

         evidencing a beneficial ownership interest in a Trust consisting of the
         entire beneficial ownership of conventional, one- to four-family, fixed
         rate, first lien Mortgage Loans formed and sold by

                      FINANCIAL ASSET SECURITIZATION, INC.

THIS SECURITY DOES NOT REPRESENT AN OBLIGATION OF OR INTEREST IN FINANCIAL ASSET
SECURITIZATION,  INC., THE MASTER SERVICER, THE TRUSTEE, THE UNDERWRITER, OR ANY
OF THEIR AFFILIATES. NEITHER THIS SECURITY NOR THE UNDERLYING MORTGAGE LOANS ARE
GUARANTEED BY ANY AGENCY OR INSTRUMENTALITY OF THE UNITED STATES.

THIS CERTIFIES THAT:



is the registered owner of the Percentage Interest evidenced by this Security in
the Class ____ Securities (the "Class ____ Securities") issued by the trust (the
"Trust")  created  pursuant  to a  Pooling  and  Servicing  Agreement,  dated as
specified above (the "Pooling and Servicing  Agreement"),  among Financial Asset
Securitization,  Inc.  (hereinafter  called  "FASI,"  which  term  includes  any
successor  entity under the Pooling and  Servicing  Agreement),  North  American
Mortgage Company, as Loan Seller and Master Servicer, and the Trustee, a summary
of certain of the  pertinent  provisions  of which is set forth  hereafter.  The
Trust consists  primarily of the Mortgage  Loans.  This Security is issued under
and is  subject to the terms,  provisions  and  conditions  of the  Pooling  and
Servicing Agreement, to which Pooling and Servicing Agreement the Holder of this
Security,  by virtue of the acceptance hereof,  assents and by which such Holder
is bound.

         Distributions of principal of and interest on this Security  (including
the  final  distribution  on this  Security)  will be  made  out of the  related
Available  Distribution Amount, to the extent and subject to the limitations set
forth in the Pooling and Servicing Agreement,  on the 25th day of each month or,
if such 25th day is not a Business Day, the next succeeding  Business Day (each,
a  "Distribution  Date"),  commencing on the first  Distribution  Date specified
above,  to the Person in whose name this  Security is registered at the close of
business on the last Business Day of the month  immediately  preceding the month
of such  distribution  (the  "Record  Date").  All  sums  distributable  on this
Security are payable in the coin or currency of the United  States of America as
at the time of payment is legal  tender  for the  payment of public and  private
debts.


                                      -144-



<PAGE>



         Principal and interest on this Security will be paid in accordance with
the  terms of the  Pooling  and  Servicing  Agreement.  Principal  and  interest
allocated to this Security on any  Distribution  Date will be an amount equal to
this Security's Percentage Interest of the related Available Distribution Amount
to be distributed on this Class of Securities as of such Distribution Date, with
a final distribution to be made upon retirement of this Security as set forth in
the Pooling and Servicing Agreement.

         This  Security  is  one  of  a  duly  authorized  issue  of  Securities
designated  as Mortgage  Participation  Securities,  Series  1997-NAMC 1 (herein
called the "Securities"), and representing a Percentage Interest in the Class of
Securities  specified on the face hereof equal to the  quotient,  expressed as a
percentage,  obtained by dividing the denomination of this Security specified on
the face hereof by the aggregate  Initial Security  Principal Balance of all the
Class ____ Securities.  The Securities are issued in multiple Classes designated
as specifically set forth in the Pooling and Servicing Agreement. The Securities
will evidence in the aggregate 100% of the beneficial ownership of the Trust.

         Realized Losses and interest  shortfalls on the Mortgage Loans shall be
allocated among the Classes of Securities on the applicable Distribution Date in
the manner  set forth in the  Pooling  and  Servicing  Agreement.  To the extent
provided in the Pooling and Servicing Agreement, with respect to Realized Losses
and interest shortfalls,  the Subordinate Securities will be subordinated to the
other  Classes of  Securities  and each of the  Subordinate  Securities  will be
subordinated to each of the other Subordinate  Securities with a lower numerical
designation, if any. All Realized Losses and interest shortfalls on the Mortgage
Loans  allocated to any Class of Securities will be allocated pro rata among the
outstanding  Securities of such Class, as described in the Pooling and Servicing
Agreement.

         The Securities  are limited in right of payment to certain  collections
and recoveries respecting the Mortgage Loans, all as more specifically set forth
in the Pooling and Servicing Agreement. As provided in the Pooling and Servicing
Agreement,  withdrawals from the Custodial Account and related accounts shall be
made from time to time for purposes other than  distributions  to Holders,  such
purposes including reimbursement of Advances made, or certain expenses incurred,
with respect to the Mortgage Loans and administration of the Trust.

         So long as this  Security is  registered in the name of a Depository or
its nominee, the Trustee will make payments of principal of and interest on this
Security by wire transfers of immediately  available  funds to the Depository or
its nominee. Otherwise, all distributions on this Security under the Pooling and
Servicing  Agreement  will be made by or on behalf of the Trustee  either by (i)
check  mailed to the address of the Holder  entitled  thereto,  as such name and
address  shall  appear  on the  Security  Register  or  (ii)  wire  transfer  of
immediately  available  funds,  upon  request to the  Trustee in writing by five
Business  Days  prior  to the  Record  Date  immediately  prior  to the  related
Distribution  Date of any Holder of this  Security  having an aggregate  Initial
Security  Principal Balance of at least $1,000,000.  Notwithstanding  the above,
the final  distribution  on this  Security  will be made after due notice by the
Trustee or the Master

                                      -145-


<PAGE>



Servicer of the pendency of such  distribution  and only upon  presentation  and
surrender of this Security at its principal Corporate Trust Office or such other
offices or agencies  appointed  by the  Trustee for that  purpose and such other
locations provided in the Pooling and Servicing Agreement.

         The Pooling and Servicing  Agreement  permits,  with certain exceptions
therein  provided,  the amendment thereof and the modification of the rights and
obligations of FASI, the Master Servicer,  and the Trustee and the rights of the
Holders under the Pooling and Servicing  Agreement at any time by FASI, the Loan
Seller, the Master Servicer,  and the Trustee with the consent of the Holders of
Securities  entitled to at least 66% of the Voting  Rights.  Any such consent by
the Holder of this Security  shall be conclusive  and binding on such Holder and
upon all future  Holders of this  Security and of any  Security  issued upon the
transfer hereof or in exchange herefor or in lieu hereof whether or not notation
of such consent is made upon this Security.  The Pooling and Servicing Agreement
also permits the amendment thereof,  in certain limited  circumstances,  without
the consent of the Holders of any of the Securities.

         The  Securities  are issuable in fully  registered  form only,  without
coupons, in denominations  specified in the Pooling and Servicing Agreement.  As
provided in the Pooling and Servicing  Agreement and subject to any  limitations
on  transfer  of this  Security  by a  Depository  or its  nominee  and  certain
limitations  set forth in the Pooling and Servicing  Agreement,  the transfer of
this Security is  registrable  in the Security  Register upon  surrender of this
Security for registration of transfer at the principal Corporate Trust Office of
the Trustee or such other offices or agencies  appointed by the Trustee for that
purpose  and  such  other  locations  provided  in  the  Pooling  and  Servicing
Agreement,  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 Security  Registrar  duly  executed by, the Holder  hereof or such  Holder's
attorney duly authorized in writing, and thereupon one or more new Securities of
the same Class in the same aggregate Initial Security  Principal Balance will be
issued to the designated transferee or transferees.

         As  provided  in the Pooling  and  Servicing  Agreement  and subject to
certain  limitations  therein set forth, this Security is exchangeable for a new
Security of the same Class in the same  denomination.  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  that may be imposed in  connection  with any  transfer  or  exchange  of
Securities.

         FASI, the Master Servicer,  the Trustee and the Security  Registrar and
any agent of FASI, the Master  Servicer,  the Trustee or the Security  Registrar
may treat the  Person in whose name this  Security  is  registered  as the owner
hereof for all purposes, and none of FASI, the Master Servicer, the Trustee, the
Security  Registrar  or any  such  agent  shall be  affected  by  notice  to the
contrary.


                                      -146-



<PAGE>



         The obligations  created by the Pooling and Servicing Agreement and the
Trust created thereby shall terminate upon  distribution to the  Securityholders
of  all  amounts  held  by or on  behalf  of  the  Trustee  and  required  to be
distributed to Securityholders  pursuant to the Pooling and Servicing  Agreement
following the earlier of (i) the purchase by the Master Servicer of all Mortgage
Loans and each REO Property in respect  thereof  remaining in the Trust Fund, or
(ii) the final  payment on, or other  liquidation  (or any Advance  with respect
thereto) of, the last Mortgage Loan  remaining in the Trust (or the  disposition
of all REO Property in respect  thereof).  The Pooling and  Servicing  Agreement
permits, but does not require the Master Servicer to purchase from the Trust all
Mortgage  Loans and all property  acquired in respect of any Mortgage  Loan at a
price  determined  as provided for in the Pooling and Servicing  Agreement.  The
exercise of the Master  Servicer's  right will effect  early  retirement  of the
Securities;  however,  such right to purchase is subject to the aggregate Stated
Principal  Balance of the Mortgage Loans at the time of purchase being less than
or equal to 5% of the aggregate Stated  Principal  Balance of the Mortgage Loans
as of the  Cut-off  Date.  Upon the  termination  of the  Trust,  payment of all
amounts  due on the  Securities  and  payment  of  all  administrative  expenses
associated with the Trust,  any remaining  amounts  attributable to the Mortgage
Loans  comprising  (i) the  Pooling  REMIC will be  distributed  pro rata to the
holders  of the  Class  RP  Securities  and  (ii)  the  Issuing  REMIC  will  be
distributed  pro rata to the holders of the Class R Securities,  as set forth in
the Pooling and Servicing Agreement.

         Unless the  certificate of  authentication  hereon has been executed by
the Security Registrar, by manual signature, this Security shall not be entitled
to any benefit  under the Pooling and  Servicing  Agreement  or be valid for any
purpose.

         THIS SECURITY AND THE POOLING AND SERVICING AGREEMENT SHALL BE
CONSTRUED IN ACCORDANCE WITH, AND GOVERNED BY, THE LAWS OF THE
STATE OF NEW YORK.

         The Trustee has  executed  this  Security on behalf of the Trust not in
its  individual  capacity but solely as Trustee  under the Pooling and Servicing
Agreement,  and the  Trustee  shall be liable  hereunder  only in respect of the
assets of the Trust.

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

                                      -147-



<PAGE>



         IN WITNESS  WHEREOF,  the Trustee  has caused this  Security to be duly
executed.


Dated:                                      THE FIRST NATIONAL BANK OF CHICAGO,
                                                       NOT IN ITS INDIVIDUAL
                                                       CAPACITY, BUT SOLELY AS
                                                       TRUSTEE


                                            BY: _______________________________
                                                       AUTHORIZED OFFICER


                         CERTIFICATION OF AUTHENTICATION

         THIS IS THE CLASS  ____  SECURITY  REFERRED  TO IN THE  WITHINMENTIONED
POOLING AND SERVICING AGREEMENT.


                                            THE FIRST NATIONAL BANK OF CHICAGO,
                                              AS SECURITY REGISTRAR


                                            BY: _______________________________
                                                      AUTHORIZED SIGNATORY



                                      -148-



<PAGE>




                                  ABBREVIATIONS


The following  abbreviations,  when used in the  inscription on the face of this
Security,  shall be construed as though they were written out in full  according
to applicable laws or regulations:
<TABLE>
<S> <C>


TEN COM-as tenants in common                UNIF GIFT MIN ACT-...........Custodian.............
TEN ENT-as tenants by the                                              (Cus)                  (Minor)
           entireties                                Under Uniform Gifts to Minors
JT TEN-as joint tenants with
          rights of survivor-                        Act ............................
          ship and not as Tenants                             (State)
          in Common
</TABLE>

                    Additional abbreviations may also be used
                          though not in the above list.


                                      -149-


<PAGE>




                                FORM OF TRANSFER

    FOR VALUE RECEIVED, the undersigned hereby sells, assigns and transfers unto

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

PLEASE INSERT SOCIAL SECURITY OR
OTHER IDENTIFYING NUMBER OF
ASSIGNEE  ______________________________________________________________________

- -------------------------------------------------------------------------------
            (Please print or typewrite name and address of assignee)

the within Security and does hereby irrevocably constitute and appoint
________________________  (Attorney)  to  transfer  the  said  Security  in  the
Security Register of the within-named  Trust, with full power of substitution in
the premises.

Dated: __________________  ___________________________________________________
                                                     NOTICE:  The  signature  to
                                                     this     assignment    must
                                                     correspond with the name as
                                                     written  upon  the  face of
                                                     this   Security   in  every
                                                     particular          without
                                                     alteration  or  enlargement
                                                     or any change whatever.



- ---------------------------------------
SIGNATURE  GUARANTEED:  The signature must be guaranteed by a commercial bank or
trust  company  or by a member  firm of the New York Stock  Exchange  or another
national  securities  exchange.   Notarized  or  witnessed  signatures  are  not
acceptable.




                                      -150-


<PAGE>



                            DISTRIBUTION INSTRUCTIONS


         The assignee should include the following for purposes of distribution:

         Distribution  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 reports and statements
should be mailed to  ____________________________.  This information is provided
by    _______________________________,    the   assignee    named   above,    or
___________________________, as its agent.



                                      -151-


<PAGE>



                                   EXHIBIT B-1

NO TRANSFER OF THIS SECURITY MAY BE MADE TO AN EMPLOYEE  BENEFIT PLAN, OR PERSON
USING  "PLAN  ASSETS"  OF ANY PLAN TO EFFECT  SUCH  ACQUISITION  (INCLUDING  ANY
INSURANCE COMPANY UNDER THE CIRCUMSTANCES  DESCRIBED IN THE AGREEMENT),  SUBJECT
TO SECTION  406 OF THE  EMPLOYEE  RETIREMENT  INCOME  SECURITY  ACT OF 1974,  AS
AMENDED ("ERISA"),  OR SECTION 4975 OF THE CODE, UNLESS THE TRANSFEREE  PROVIDES
AN OPINION OF COUNSEL OR REPRESENTATION  LETTER (UNDER THE LIMITED CIRCUMSTANCES
DESCRIBED IN THE AGREEMENT),  SATISFACTORY TO THE TRUSTEE, THAT SUCH DISPOSITION
WILL NOT VIOLATE THE PROHIBITED  TRANSACTION  PROVISIONS OF SECTION 406 OF ERISA
AND SECTION 4975 OF THE CODE.

THIS CLASS B SECURITY IS SUBORDINATED TO THE EXTENT  DESCRIBED HEREIN AND IN THE
POOLING AND SERVICING AGREEMENT REFERENCED HEREIN.

THIS CLASS B SECURITY REPRESENTS A REMIC REGULAR INTEREST FOR FEDERAL
INCOME TAX PURPOSES.

THE  PRINCIPAL  OF THIS CLASS B SECURITY IS SUBJECT TO  PREPAYMENT  FROM TIME TO
TIME  WITHOUT  SURRENDER  OF OR  NOTATION  ON THIS  SECURITY.  ACCORDINGLY,  THE
SECURITY  PRINCIPAL  BALANCE  OF THIS  SECURITY  MAY BE LESS THAN THAT SET FORTH
BELOW.  ANYONE  ACQUIRING  THIS  SECURITY  MAY  ASCERTAIN  ITS CURRENT  SECURITY
PRINCIPAL BALANCE BY INQUIRY OF THE TRUSTEE.




                                      -152-

<PAGE>



                      FINANCIAL ASSET SECURITIZATION, INC.
              MORTGAGE PARTICIPATION SECURITIES, SERIES 1997-NAMC 1
                          CLASS B PASS-THROUGH SECURITY

PASS-THROUGH RATE:

PERCENTAGE INTEREST:

DENOMINATION: $
AGGREGATE INITIAL SECURITY
PRINCIPAL BALANCE OF THE CLASS
B SECURITIES:  $


DATE OF POOLING AND
SERVICING AGREEMENT:
AS OF APRIL 1, 1997
STATED PRINCIPAL BALANCE AS OF
THE CUT-OFF DATE OF THE
MORTGAGE LOANS HELD BY THE
TRUST:  $

CLOSING DATE:
APRIL 30, 1997
MASTER SERVICER:
NORTH AMERICAN MORTGAGE
COMPANY

FIRST DISTRIBUTION DATE:
MAY 27, 1997
TRUSTEE: THE FIRST NATIONAL
BANK OF CHICAGO

NO.
CUSIP NO. 31738V

              MORTGAGE PARTICIPATION SECURITIES, SERIES 1997-NAMC 1
                          CLASS B PASS-THROUGH SECURITY

evidencing a beneficial  ownership  interest in a Trust consisting of the entire
beneficial  ownership of  conventional,  one- to four-family,  fixed rate, first
lien Mortgage Loans formed and sold by

                      FINANCIAL ASSET SECURITIZATION, INC.

THIS SECURITY DOES NOT REPRESENT AN OBLIGATION OF OR INTEREST IN FINANCIAL ASSET
SECURITIZATION,  INC., THE MASTER SERVICER,  THE TRUSTEE, THE UNDERWRITER OR ANY
OF THEIR AFFILIATES. NEITHER THIS SECURITY NOR THE UNDERLYING MORTGAGE LOANS ARE
GUARANTEED BY ANY AGENCY OR INSTRUMENTALITY OF THE UNITED STATES.

THIS CERTIFIES THAT:




                                      -153-



<PAGE>



is the registered owner of the Percentage Interest evidenced by this Security in
the Class B  Securities  (the  "Class B  Securities")  issued by the trust  (the
"Trust")  created  pursuant  to a  pooling  and  servicing  agreement,  dated as
specified above (the "Pooling and Servicing  Agreement"),  among Financial Asset
Securitization,  Inc.  (hereinafter  called  "FASI",  which  term  includes  any
successor  entity under the Pooling and  Servicing  Agreement),  North  American
Mortgage Company,  as Loan Seller and Master Servicer and the Trustee, a summary
of certain of the  pertinent  provisions  of which is set forth  hereafter.  The
Trust consists  primarily of the Mortgage  Loans.  This Security is issued under
and is  subject to the terms,  provisions  and  conditions  of the  Pooling  and
Servicing Agreement, to which Pooling and Servicing Agreement the Holder of this
Security,  by virtue of the acceptance hereof,  assents and by which such Holder
is bound.

         Distributions  of principal of and  interest on this  Security  will be
made  out of the  Available  Distribution,  to the  extent  and  subject  to the
limitations set forth in the Pooling and Servicing Agreement, on the 25th day of
each  month or,  if such 25th day is not a  Business  Day,  the next  succeeding
Business Day (each, a "Distribution Date"), commencing on the first Distribution
Date specified above, to the Person in whose name this Security is registered at
the  close  of  business  on the  last  Business  Day of the  month  immediately
preceding  the  month  of  such  distribution  (the  "Record  Date").  All  sums
distributable on this Security are payable in the coin or currency of the United
States of America as at the time of payment is legal  tender for the  payment of
public and private debts.

         Principal and interest on this Security will be paid in accordance with
the  terms of the  Pooling  and  Servicing  Agreement.  Principal  and  interset
allocated to this Security on any  Distribution  Date will be an amount equal to
this Security's  Percentage Interest of the Available  Distribution Amount to be
distributed  on this Class of Securities as of such  Distribution  Date,  with a
final  distribution  to be made upon retirement of this Security as set forth in
the Pooling and Servicing Agreement.

         This  Security  is  one  of  a  duly  authorized  issue  of  Securities
designated  as Mortgage  Participation  Securities,  Series  1997-NAMC 1 (herein
called the "Securities"), and representing a Percentage Interest in the Class of
Securities  specified on the face hereof equal to the  quotient,  expressed as a
percentage,  obtained by dividing the denomination of this Security specified on
the face  hereof  by the  aggregate  initial  principal  amount  of the  Class B
Securities.  The  Securities  are  issued  in  multiple  Classes  designated  as
specifically  set forth in the Pooling and Servicing  Agreement.  The Securities
will evidence in the aggregate 100% of the beneficial ownership of the Trust.

         Realized Losses and interest  shortfalls on the Mortgage Loans shall be
allocated among the Classes of Securities on the applicable Distribution Date in
the manner  set forth in the  Pooling  and  Servicing  Agreement.  To the extent
provided in the Pooling and Servicing Agreement, with respect to Realized Losses
and interest shortfalls,  the Subordinate Securities will be subordinated to the
other Classes of Securities and each Class of the Subordinate

                                      -154-



<PAGE>



Securities  will be  subordinated  to each of the other  Classes of  Subordinate
Securities with a lower numerical  designation,  if any. All Realized Losses and
interest  shortfalls on the Mortgage Loans  allocated to any Class of Securities
will be allocated pro rata among the  outstanding  Securities of such Class,  as
described in the Pooling and Servicing Agreement.

         The Securities  are limited in right of payment to certain  collections
and recoveries respecting the Mortgage Loans, all as more specifically set forth
in the Pooling and Servicing Agreement. As provided in the Pooling and Servicing
Agreement,  withdrawals from the Custodial Account and related accounts shall be
made from time to time for purposes other than  distributions  to Holders,  such
purposes including reimbursement of Advances made, or certain expenses incurred,
with respect to the Mortgage Loans and administration of the Trust.

         All  distributions  on this  Security  under the Pooling and  Servicing
Agreement will be made by or on behalf of the Trustee either by (i) check mailed
to the address of the Holder  entitled  thereto,  as such name and address shall
appear on the Security  Register or (ii) wire transfer of immediately  available
funds, upon request to the Trustee in writing by five business days prior to the
Record Date immediately prior to the related  Distribution Date of any Holder of
this Security having an aggregate Initial Security Principal Balance of at least
$1,000,000.  Notwithstanding  the above, the final distribution on this Security
will be made after due  notice by the  Trustee  or the  Master  Servicer  of the
pendency of such  distribution and only upon  presentation and surrender of this
Security  at its  principal  Corporate  Trust  Office or such  other  offices or
agencies  appointed  by the  Trustee for that  purpose and such other  locations
provided in the Pooling and Servicing Agreement.

         The Pooling and Servicing  Agreement  permits,  with certain exceptions
therein  provided,  the amendment thereof and the modification of the rights and
obligations of FASI, the Master Servicer,  and the Trustee and the rights of the
Holders under the Pooling and Servicing  Agreement at any time by FASI, the Loan
Seller,  the Master  Servicer and the Trustee with the consent of the Holders of
Securities  entitled to at least 66% of the Voting  Rights.  Any such consent by
the Holder of this Security  shall be conclusive  and binding on such Holder and
upon all future  Holders of this  Security and of any  Security  issued upon the
transfer hereof or in exchange herefor or in lieu hereof whether or not notation
of such consent is made upon this Security.  The Pooling and Servicing Agreement
also permits the amendment thereof,  in certain limited  circumstances,  without
the consent of the Holders of any of the Securities.

         The  Securities  are issuable in  fully-registered,  certificated  form
without  coupons  in minimum  denominations  as  specified  in the  Pooling  and
Servicing  Agreement.  As provided in the Pooling and  Servicing  Agreement  and
subject to certain limitations set forth therein,  the transfer of this Security
is  registrable  in the Security  Register  upon  surrender of this Security for
registration or transfer at the principal  Corporate Trust Office of the Trustee
or such other offices or agencies  appointed by the Trustee for that purpose and
such other  locations  provided  in the Pooling and  Servicing  Agreement,  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

                                      -155-



<PAGE>



the Security  Registrar  duly  executed by, the Holder  hereof or such  Holder's
attorney duly authorized in writing, and thereupon one or more new Securities of
the same Class in the same aggregate  Security  Principal Balance will be issued
to the designated transferee or transferees.

         As  provided  in the Pooling  and  Servicing  Agreement  and subject to
certain  limitations  therein set forth, this Security is exchangeable for a new
Security of the same Class in the same  denomination.  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  that may be imposed in  connection  with any  transfer  or  exchange  of
Securities.

         Because this Class B Security is a subordinated  security,  it will not
satisfy the  requirements of certain  prohibited  transaction  exemptions.  As a
result,  the  purchase  or holding of the  beneficial  interest  in this Class B
Security by a Plan, a person  acting on behalf of a Plan,  or a person using the
assets  of a  Plan  (each,  a  "Plan  Investor")  may  constitute  a  non-exempt
prohibited transaction or result in the imposition of excise taxes or penalties.
Accordingly,  the  beneficial  interest  in  this  Class B  Security  may not be
transferred  to a Plan Investor  unless the Plan  Investor  provides the Trustee
with a Benefit  Plan Opinion or subject to certain  conditions  described in the
Pooling and Servicing Agreement and representation letter. In the absence of the
receipt of such Benefit Plan Opinion or representation letter, each purchaser of
the  beneficial  interest in this Class B Security  is deemed,  by virtue of its
acquisition of the beneficial  interest of such  Security,  to have  represented
that it is not a Plan Investor.

         FASI, the Master Servicer,  the Trustee and the Security  Registrar and
any agent of FASI, the Master  Servicer,  the Trustee or the Security  Registrar
may treat the  Person in whose name this  Security  is  registered  as the owner
hereof for all purposes, and none of FASI, the Master Servicer, the Trustee, the
Security  Registrar  or any  such  agent  shall be  affected  by  notice  to the
contrary.

         The obligations  created by the Pooling and Servicing Agreement and the
Trust created thereby shall terminate upon  distribution to the  Securityholders
of  all  amounts  held  by or on  behalf  of  the  Trustee  and  required  to be
distributed to Securityholders  pursuant to the Pooling and Servicing  Agreement
following the earlier of (i) the purchase by the Master Servicer of all Mortgage
Loans and each REO Property in respect  thereof  remaining in the Trust Fund, or
(ii) the final  payment on, or other  liquidation  (or any Advance  with respect
thereto) of, the last Mortgage Loan  remaining in the Trust (or the  disposition
of all REO Property in respect  thereof).  The Pooling and  Servicing  Agreement
permits, but does not require the Master Servicer to purchase from the Trust all
Mortgage  Loans and all property  acquired in respect of any Mortgage  Loan at a
price  determined  as provided for in the Pooling and Servicing  Agreement.  The
exercise of the Master  Servicer's  right will effect  early  retirement  of the
Securities;  however,  such right to purchase is subject to the aggregate Stated
Principal  Balance of the Mortgage Loans at the time of purchase being less than
or equal to 5% of the aggregate Stated  Principal  Balance of the Mortgage Loans
as of the  Cut-off  Date.  Upon the  termination  of the  Trust,  payment of all
amounts due on the Securities and payment of all administrative

                                      -156-



<PAGE>



expenses  associated with the Trust, any remaining  amounts  attributable to the
Mortgage Loans  comprising (i) the Pooling REMIC will be distributed pro rata to
the  holders  of the Class RP  Securities  and (ii) the  Issuing  REMIC  will be
distributed  pro rata to the holders of the Class R Securities,  as set forth in
the Pooling and Servicing Agreement.

         Unless the  certificate of  authentication  hereon has been executed by
the Security Registrar, by manual signature, this Security shall not be entitled
to any benefit  under the Pooling and  Servicing  Agreement  or be valid for any
purpose.

         THIS SECURITY AND THE POOLING AND SERVICING AGREEMENT SHALL BE
CONSTRUED IN ACCORDANCE WITH, AND GOVERNED BY, THE LAWS OF THE
STATE OF NEW YORK.

         The Trustee has  executed  this  Security on behalf of the Trust not in
its  individual  capacity but solely as Trustee  under the Pooling and Servicing
Agreement,  and the  Trustee  shall be liable  hereunder  only in respect of the
assets of the Trust.

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

                                      -157-



<PAGE>



         IN WITNESS  WHEREOF,  the Trustee  has caused this  Security to be duly
executed.


                                   THE FIRST NATIONAL BANK OF CHICAGO,
                                   as Trustee


                                   BY: ________________________________________
                                                     Authorized Officer






                         CERTIFICATION OF AUTHENTICATION

         This  is  one  of  the   Class  B   Securities   referred   to  in  the
within-mentioned Pooling and Servicing Agreement.


                                   THE FIRST NATIONAL BANK OF CHICAGO,
                                   as Trustee


                                   BY: _______________________________________
                                                   Authorized Officer



                                      -158-



<PAGE>




                                  ABBREVIATIONS


The following  abbreviations,  when used in the  inscription on the face of this
Security,  shall be construed as though they were written out in full  according
to applicable laws or regulations:
<TABLE>
<S> <C>


TEN COM-as tenants in common                         UNIF GIFT MIN ACT-.....Custodian.....
TEN ENT-as tenants by the                                     (Cus)             (Minor)
           entireties                                         Under Uniform Gifts to Minors
JT TEN-as joint tenants with
          rights of survivor-                                 Act ............................
          ship and not as Tenants                                      (State)
          in Common
</TABLE>

                    Additional abbreviations may also be used
                          though not in the above list.


                                      -159-



<PAGE>




                                FORM OF TRANSFER

    FOR VALUE RECEIVED, the undersigned hereby sells, assigns and transfers unto

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

PLEASE INSERT SOCIAL SECURITY OR OTHER IDENTIFYING NUMBER OF

ASSIGNEE   _____________________________________________________________________

- ------------------------------------------------------------------------------
            (Please print or typewrite name and address of assignee)

the within Security and does hereby irrevocably constitute and appoint
________________________  (Attorney)  to  transfer  the  said  Security  in  the
Security Register of the within-named  Trust, with full power of substitution in
the premises.

Dated: __________________  __________________________________
                                                     NOTICE:  The  signature  to
                                                     this     assignment    must
                                                     correspond with the name as
                                                     written  upon  the  face of
                                                     this   Security   in  every
                                                     particular          without
                                                     alteration  or  enlargement
                                                     or any change whatever.


- ------------------------------
SIGNATURE  GUARANTEED:  The signature must be guaranteed by a commercial bank or
trust  company  or by a member  firm of the New York Stock  Exchange  or another
national  securities  exchange.   Notarized  or  witnessed  signatures  are  not
acceptable.




                                      -160-



<PAGE>



                            DISTRIBUTION INSTRUCTIONS


         The assignee should include the following for purposes of distribution:

         Distribution  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 reports and statements should be mailed to
_____________________.       This      information      is      provided      by
_________________________________________________,  the assignee named above, or
________________________________, as its agent.


                                      -161-



<PAGE>



                                   EXHIBIT B-2

THIS  SECURITY HAS BEEN  DESIGNATED  AS A "RESIDUAL  INTEREST" IN A "REAL ESTATE
MORTGAGE INVESTMENT CONDUIT" CREATED BY THE POOLING AND SERVICING AGREEMENT (THE
"AGREEMENT")  REFERRED  TO HEREIN  PURSUANT  TO THE  RELATED  PROVISIONS  OF THE
INTERNAL REVENUE CODE OF 1986 (THE "CODE").

NO TRANSFER OF THIS SECURITY MAY BE MADE TO AN EMPLOYEE  BENEFIT PLAN, OR PERSON
USING  "PLAN  ASSETS"  OF ANY PLAN TO EFFECT  SUCH  ACQUISITION  (INCLUDING  ANY
INSURANCE COMPANY UNDER THE CIRCUMSTANCES  DESCRIBED IN THE AGREEMENT),  SUBJECT
TO SECTION  406 OF THE  EMPLOYEE  RETIREMENT  INCOME  SECURITY  ACT OF 1974,  AS
AMENDED ("ERISA"),  OR SECTION 4975 OF THE CODE, UNLESS THE TRANSFEREE  PROVIDES
AN OPINION OF COUNSEL OR REPRESENTATION  LETTER (UNDER THE LIMITED CIRCUMSTANCES
DESCRIBED IN THE AGREEMENT),  SATISFACTORY TO THE TRUSTEE, THAT SUCH DISPOSITION
WILL NOT VIOLATE THE PROHIBITED  TRANSACTION  PROVISIONS OF SECTION 406 OF ERISA
AND SECTION 4975 OF THE CODE.

THIS SECURITY AND THE AGREEMENT MAY BE AMENDED WITHOUT THE CONSENT OF THE HOLDER
HEREOF,  AND IN A MANNER THAT MAY  ADVERSELY  AFFECT THE INTERESTS OF THE HOLDER
HEREOF,  IF  NECESSARY  TO PREVENT THE  DISQUALIFICATION  OF THE TRUST FUND AS A
REMIC.

ANY RESALE,  TRANSFER, OR OTHER DISPOSITION OF THIS SECURITY MAY BE MADE ONLY IF
THE  PROPOSED  TRANSFEREE  PROVIDES AN  AFFIDAVIT  TO THE TRUSTEE  THAT (1) SUCH
TRANSFEREE  IS NOT (A) THE UNITED  STATES,  ANY STATE OR  POLITICAL  SUBDIVISION
THEREOF,  ANY POSSESSION OF THE UNITED STATES, OR ANY AGENCY OR  INSTRUMENTALITY
OF ANY OF THE FOREGOING (OTHER THAN AN INSTRUMENTALITY WHICH IS A CORPORATION IF
ALL OF ITS ACTIVITIES  ARE SUBJECT TO TAX AND,  EXCEPT FOR THE FEDERAL HOME LOAN
MORTGAGE  CORPORATION,  A MAJORITY OF ITS BOARD OF  DIRECTORS IS NOT SELECTED BY
SUCH  GOVERNMENTAL  UNIT),  (B)  ANY  FOREIGN   GOVERNMENT,   ANY  INTERNATIONAL
ORGANIZATION,  OR ANY AGENCY OR INSTRUMENTALITY OF ANY OF THE FOREGOING, (C) 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
(UNLESS  SUCH  ORGANIZATION  IS SUBJECT TO THE TAX IMPOSED BY SECTION 511 OF THE
CODE ON UNRELATED  BUSINESS TAXABLE INCOME),  (D) A RURAL ELECTRIC AND TELEPHONE
COOPERATIVE DESCRIBED IN SECTION 1381(a)(2)(C) OF THE CODE, AND (E) ANY


<PAGE>



OTHER PERSON SO  DESIGNATED  BY THE TRUSTEE  BASED ON AN OPINION OF COUNSEL (ANY
SUCH PERSON DESCRIBED IN THE FOREGOING  CLAUSES (A), (B), (C), (D), OR (E) BEING
HEREINAFTER REFERRED TO AS A "DISQUALIFIED ORGANIZATION"),  OR (2) AN AGENT OF A
DISQUALIFIED  ORGANIZATION.  NOTWITHSTANDING  THE  REGISTRATION  IN THE SECURITY
REGISTER OR ANY  TRANSFER,  SALE,  OR OTHER  DISPOSITION  OF THIS  SECURITY TO A
DISQUALIFIED  ORGANIZATION  OR AN AGENT  OF A  DISQUALIFIED  ORGANIZATION,  SUCH
REGISTRATION  SHALL BE DEEMED TO BE OF NO LEGAL FORCE OR EFFECT  WHATSOEVER  AND
SUCH  PERSON  SHALL  NOT  BE  DEEMED  TO BE A  SECURITYHOLDER  FOR  ANY  PURPOSE
HEREUNDER,  INCLUDING,  BUT NOT LIMITED TO, THE RECEIPT OF DISTRIBUTIONS ON THIS
SECURITY. EACH HOLDER OF THIS SECURITY, BY ACCEPTANCE OF THIS SECURITY, SHALL BE
DEEMED TO HAVE CONSENTED TO THE PROVISIONS OF THIS PARAGRAPH.

IF ANY RESALE, TRANSFER, OR OTHER DISPOSITION OF THIS SECURITY IS MADE TO ANY OF
CERTAIN "PASS-THROUGH ENTITIES" DESCRIBED IN SECTION 860E(e)(6) OF THE CODE, AND
A DISQUALIFIED  ORGANIZATION IS THE RECORD HOLDER OF AN INTEREST IN SUCH ENTITY,
THEN A TAX MAY BE IMPOSED ON SUCH ENTITY.

NO TRANSFER OF THE SECURITY MAY BE MADE TO A PERSON THAT IS NOT A UNITED  STATES
PERSON (AS DEFINED IN THE AGREEMENT).

THE  PRINCIPAL  OF THIS CLASS R SECURITY IS SUBJECT TO  PREPAYMENT  FROM TIME TO
TIME  WITHOUT  SURRENDER  OF OR  NOTATION  ON THIS  SECURITY.  ACCORDINGLY,  THE
SECURITY  PRINCIPAL  BALANCE  OF THIS  SECURITY  MAY BE LESS THAN THAT SET FORTH
BELOW.





<PAGE>



                      FINANCIAL ASSET SECURITIZATION, INC.
              MORTGAGE PARTICIPATION SECURITIES, SERIES 1997-NAMC 1
                                CLASS R SECURITY


PASS-THROUGH RATE
PER ANNUM:

PERCENTAGE INTEREST:

DENOMINATION:  $


AGGREGATE INITIAL SECURITY
BALANCE OF THE CLASS R
SECURITIES: $
DATE OF POOLING AND
SERVICING AGREEMENT:
AS OF APRIL 1, 1997

CLOSING DATE:
APRIL 30, 1997

FIRST DISTRIBUTION DATE:
MAY 27, 1997

STATED PRINCIPAL BALANCE AS OF
THE CUT-OFF DATE OF THE
MORTGAGE LOANS HELD BY THE
TRUST: $

MASTER SERVICER: NORTH
AMERICAN MORTGAGE COMPANY

TRUSTEE: THE FIRST NATIONAL
BANK OF CHICAGO

NO.
CUSIP NO. 31738V




<PAGE>



              MORTGAGE PARTICIPATION SECURITIES, SERIES 1997-NAMC 1
                                CLASS R SECURITY

         evidencing a beneficial ownership interest in a Trust consisting of the
         entire beneficial ownership of conventional, one- to four-family, fixed
         rate, first lien Mortgage Loans formed and sold by

                      FINANCIAL ASSET SECURITIZATION, INC.

THIS SECURITY DOES NOT REPRESENT AN OBLIGATION OF OR INTEREST IN FINANCIAL ASSET
SECURITIZATION,  INC., THE MASTER SERVICER, THE TRUSTEE, THE UNDERWRITER, OR ANY
OF THEIR AFFILIATES. NEITHER THIS SECURITY NOR THE UNDERLYING MORTGAGE LOANS ARE
GUARANTEED BY ANY AGENCY OR INSTRUMENTALITY OF THE UNITED STATES.

THIS CERTIFIES THAT:



is the registered owner of the Percentage Interest evidenced by this Security in
the Class R  Securities  (the  "Class R  Securities")  issued by the trust  (the
"Trust")  created  pursuant  to a  Pooling  and  Servicing  Agreement,  dated as
specified above (the "Pooling and Servicing  Agreement"),  among Financial Asset
Securitization,  Inc.  (hereinafter  called  "FASI,"  which  term  includes  any
successor  entity under the Pooling and  Servicing  Agreement),  North  American
Mortgage Company, as Loan Seller and Master Servicer, and the Trustee, a summary
of certain of the  pertinent  provisions  of which is set forth  hereafter.  The
Trust consists  primarily of the Mortgage  Loans.  This Security is issued under
and is  subject to the terms,  provisions  and  conditions  of the  Pooling  and
Servicing Agreement, to which Pooling and Servicing Agreement the Holder of this
Security,  by virtue of the acceptance hereof,  assents and by which such Holder
is bound.

         Distributions of principal and interest on this Security (including the
final  distribution  on  this  Security)  will  be  made  out of  the  Available
Distribution  Amount,  to the extent and subject to the limitations set forth in
the Pooling and Servicing  Agreement,  on the 25th day of each month or, if such
25th day is not a Business  Day,  the next  succeeding  Business  Day  (each,  a
"Distribution Date"), commencing on the first Distribution Date specified above,
to the Person in whose name this Security is registered at the close of business
on the last  Business Day of the month  immediately  preceding the month of such
distribution  (the "Record Date").  All sums  distributable on this Security are
payable in the coin or currency  of the United  States of America as at the time
of payment is legal tender for the payment of public and private debts.


                                      -165-



<PAGE>



         Principal and interest on this Security will be paid in accordance with
the  terms of the  Pooling  and  Servicing  Agreement.  Principal  and  interest
allocated to this Security on any  Distribution  Date will be an amount equal to
this Security's  Percentage Interest of the Available  Distribution Amount to be
distributed  on this Class of Securities as of such  Distribution  Date,  with a
final  distribution  to be made upon retirement of this Security as set forth in
the Pooling and Servicing Agreement.

         This  Security  is  one  of  a  duly  authorized  issue  of  Securities
designated  as Mortgage  Participation  Securities,  Series  1997-NAMC 1 (herein
called the  "Securities"),  and representing a Percentage  Interest specified on
the face hereof equal to the quotient,  expressed as a  percentage,  obtained by
dividing the  denomination  of this Security by the aggregate  Initial  Security
Principal  Balance  of the Class R  Securities.  The  Securities  are  issued in
multiple  Classes  designated  as  specifically  set  forth in the  Pooling  and
Servicing  Agreement.  The Securities will evidence in the aggregate 100% of the
beneficial ownership of the Trust.

         Realized Losses and interest  shortfalls on the Mortgage Loans shall be
allocated among the Classes of Securities on the applicable Distribution Date in
the manner  set forth in the  Pooling  and  Servicing  Agreement.  To the extent
provided in the Pooling and Servicing Agreement, with respect to Realized Loses,
the  Subordinate  Securities  will  be  subordinated  to the  other  Classes  of
Securities and each of the  Subordinate  Securities will be subordinated to each
of the other  Subordiante  Securities  with a lower numerical  designation.  All
Realized Losses and interest  shortfalls on the Mortgage Loans will be allocated
to any Class of  Securities  will be  allocated  pro rata among the  outstanding
Securities of such Class, as described in the Pooling and Servicing Agreement.

         The Securities  are limited in right of payment to certain  collections
and recoveries respecting the Mortgage Loans, all as more specifically set forth
in the Pooling and Servicing Agreement. As provided in the Pooling and Servicing
Agreement,  withdrawals from the Custodial Account and related accounts shall be
made from time to time for purposes other than  distributions  to Holders,  such
purposes including reimbursement of Advances made, or certain expenses incurred,
with respect to the Mortgage Loans and administration of the Trust.

         All  distributions  on this  Security  under the Pooling and  Servicing
Agreement will be made by or on behalf of the Trustee either by (i) check mailed
to the address of the Holder  entitled  thereto,  as such name and address shall
appear on the Security  Register or (ii) wire transfer of immediately  available
funds, upon request to the Trustee in writing by five Business Days prior to the
Record Date immediately prior to the related  Distribution Date of any Holder of
this Security having an aggregate Initial Security Principal Balance of at least
$1,000,000.  Notwithstanding  the above, the final distribution on this Security
will be made after due  notice by the  Trustee  or the  Master  Servicer  of the
pendency of such  distribution and only upon  presentation and surrender of this
Security  at its  principal  Corporate  Trust  Office or such  other  offices or
agencies  appointed  by the  Trustee for that  purpose and such other  locations
provided in the Pooling and Servicing Agreement.

                                      -166-



<PAGE>




         No  transfer  of any  Class R  Security  shall be made to any  employee
benefit plan or other retirement  arrangement,  including individual  retirement
accounts and Keogh  plans,  that is subject to the  Employee  Retirement  Income
Security Act of 1974, as amended ("ERISA";  any of foregoing,  a "Plan"), to any
Person  acting on behalf of a Plan,  or to any other  person who is using  "plan
assets" to effect such acquisition  (including any insurance company using funds
in its general or separate  accounts that may constitute "plan assets"),  unless
the  prospective  transferee  of  a  Securityholder  desiring  to  transfer  its
Securities  provides to the Trustee a Benefit  Plan  Opinion (or, in the limited
circumstances  described  in  the  Agreement,  a  representation  letter)  which
establishes to the  satisfaction  of the Trustee or the Security  Registrar that
such  disposition  will not violate the  prohibited  transaction  provisions  of
Section 406 of ERISA and Section 4975 of the Internal  Revenue Code of 1986,  as
amended.

         The Pooling and Servicing  Agreement  permits,  with certain exceptions
therein  provided,  the amendment thereof and the modification of the rights and
obligations of FASI, the Master Servicer,  and the Trustee and the rights of the
Holders under the Pooling and Servicing  Agreement at any time by FASI, the Loan
Seller, the Master Servicer,  and the Trustee with the consent of the Holders of
Securities  entitled to at least 66% of the Voting  Rights.  Any such consent by
the Holder of this Security  shall be conclusive  and binding on such Holder and
upon all future  Holders of this  Security and of any  Security  issued upon the
transfer hereof or in exchange herefor or in lieu hereof whether or not notation
of such consent is made upon this Security.  The Pooling and Servicing Agreement
also permits the amendment thereof,  in certain limited  circumstances,  without
the consent of the Holders of any of the Securities.

         The  Securities  are issuable in fully  registered,  certificated  form
only, without coupons,  in denominations  specified in the Pooling and Servicing
Agreement. As provided in the Pooling and Servicing Agreement and subject to any
limitations on transfer of this Security set forth therein, the transfer of this
Security is registrable in the Security Register upon surrender of this Security
for  registration  or transfer at the  principal  Corporate  Trust Office of the
Trustee or such other  offices or  agencies  appointed  by the  Trustee for that
purpose  and  such  other  locations  provided  in  the  Pooling  and  Servicing
Agreement,  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 Security  Registrar  duly  executed by, the Holder  hereof or such  Holder's
attorney duly authorized in writing, and thereupon one or more new Securities of
the same Class in the same aggregate Initial Security  Principal Balance will be
issued to the designated transferee or transferees.

         As  provided  in the Pooling  and  Servicing  Agreement  and subject to
certain  limitations  therein set forth, this Security is exchangeable for a new
Security of the same Class in the same  denomination.  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  that may be imposed in  connection  with any  transfer  or  exchange  of
Securities.


                                      -167-



<PAGE>



         FASI, the Master Servicer,  the Trustee and the Security  Registrar and
any agent of FASI, the Master  Servicer,  the Trustee or the Security  Registrar
may treat the  Person in whose name this  Security  is  registered  as the owner
hereof for all purposes, and none of FASI, the Master Servicer, the Trustee, the
Security  Registrar  or any  such  agent  shall be  affected  by  notice  to the
contrary.

         The obligations  created by the Pooling and Servicing Agreement and the
Trust created thereby shall terminate upon  distribution to the  Securityholders
of  all  amounts  held  by or on  behalf  of  the  Trustee  and  required  to be
distributed to Securityholders  pursuant to the Pooling and Servicing  Agreement
following the earlier of (i) the purchase by the Master Servicer of all Mortgage
Loans and each REO Property in respect  thereof  remaining in the Trust Fund, or
(ii) the final  payment on, or other  liquidation  (or any Advance  with respect
thereto) of, the last Mortgage Loan  remaining in the Trust (or the  disposition
of all REO Property in respect  thereof).  The Pooling and  Servicing  Agreement
permits, but does not require the Master Servicer to purchase from the Trust all
Mortgage  Loans and all property  acquired in respect of any Mortgage  Loan at a
price  determined  as provided for in the Pooling and Servicing  Agreement.  The
exercise of the Master  Servicer's  right will effect  early  retirement  of the
Securities;  however,  such right to purchase is subject to the aggregate Stated
Principal  Balance of the Mortgage Loans at the time of purchase being less than
or equal to 5% of the aggregate Stated  Principal  Balance of the Mortgage Loans
as of the  Cut-off  Date.  Upon the  termination  of the  Trust,  payment of all
amounts  due on the  Securities  and  payment  of  all  administrative  expenses
associated with the Trust,  any remaining  amounts  attributable to the Mortgage
Loans  comprising  (i) the  Pooling  REMIC will be  distributed  pro rata to the
holders  of the  Class  RP  Securities  and  (ii)  the  Issuing  REMIC  will  be
distributed  pro rata to the holders of the Class R Securities,  as set forth in
the Pooling and Servicing Agreement.

         Unless the  certificate of  authentication  hereon has been executed by
the Security Registrar, by manual signature, this Security shall not be entitled
to any benefit  under the Pooling and  Servicing  Agreement  or be valid for any
purpose.

         THIS SECURITY AND THE POOLING AND SERVICING AGREEMENT SHALL BE
CONSTRUED IN ACCORDANCE WITH, AND GOVERNED BY, THE LAWS OF THE
STATE OF NEW YORK.

         The Trustee has  executed  this  Security on behalf of the Trust not in
its  individual  capacity but solely as Trustee  under the Pooling and Servicing
Agreement,  and the  Trustee  shall be liable  hereunder  only in respect of the
assets of the Trust.

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

                                      -168-



<PAGE>



         IN WITNESS  WHEREOF,  the Trustee  has caused this  Security to be duly
executed.


                                     THE FIRST NATIONAL BANK OF CHICAGO,
                                       NOT IN ITS INDIVIDUAL
                                       CAPACITY, BUT SOLELY AS
                                     TRUSTEE


                                     BY: _______________________________
                                                       AUTHORIZED OFFICER




                         CERTIFICATION OF AUTHENTICATION

         THIS  IS THE  CLASS  R  SECURITY  REFERRED  TO IN THE  WITHIN-MENTIONED
POOLING AND SERVICING AGREEMENT.


                                     THE FIRST NATIONAL BANK OF CHICAGO,
                                       AS SECURITY REGISTRAR


                                     BY: _______________________________
                                              AUTHORIZED SIGNATORY



                                      -169-



<PAGE>




                                  ABBREVIATIONS


The following  abbreviations,  when used in the  inscription on the face of this
Security,  shall be construed as though they were written out in full  according
to applicable laws or regulations:

<TABLE>
<S> <C>

TEN COM-as tenants in common                UNIF GIFT MIN ACT-...........Custodian.............
TEN ENT-as tenants by the                                              (Cus)                  (Minor)
           entireties                                Under Uniform Gifts to Minors
JT TEN-as joint tenants with
          rights of survivor-                        Act ............................
          ship and not as Tenants                             (State)
          in Common
</TABLE>

                    Additional abbreviations may also be used
                          though not in the above list.


                                      -170-

       

<PAGE>




                                FORM OF TRANSFER

    FOR VALUE RECEIVED, the undersigned hereby sells, assigns and transfers unto

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

PLEASE INSERT SOCIAL SECURITY OR
OTHER IDENTIFYING NUMBER OF
ASSIGNEE  ______________________________________________________________________

- -------------------------------------------------------------------------------
            (Please print or typewrite name and address of assignee)

the within Security and does hereby irrevocably constitute and appoint
________________________  (Attorney)  to  transfer  the  said  Security  in  the
Security Register of the within-named  Trust, with full power of substitution in
the premises.

Dated: __________________  ___________________________________________________
                                                     NOTICE:  The  signature  to
                                                     this     assignment    must
                                                     correspond with the name as
                                                     written  upon  the  face of
                                                     this   Security   in  every
                                                     particular          without
                                                     alteration  or  enlargement
                                                     or any change whatever.



- ---------------------------------------
SIGNATURE  GUARANTEED:  The signature must be guaranteed by a commercial bank or
trust  company  or by a member  firm of the New York Stock  Exchange  or another
national  securities  exchange.   Notarized  or  witnessed  signatures  are  not
acceptable.




                                      -171-



<PAGE>



                            DISTRIBUTION INSTRUCTIONS


         The assignee should include the following for purposes of distribution:

         Distribution  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 reports and statements
should be mailed to  ____________________________.  This information is provided
by    _______________________________,    the   assignee    named   above,    or
___________________________, as its agent.

















RI-AS:\FASI\NAMC\97-1\SECURITY\R2.FM



                                      -172-



<PAGE>



                                    EXHIBIT C

                      FORM OF TRUSTEE INITIAL CERTIFICATION

                                     [DATE]


Financial Asset Securitization, Inc.
901 East Byrd Street
Richmond, Virginia 23219

North American Mortgage Corporation
3883 Airway Drive
Santa Rosa, California 95403

Re:      Pooling  and   Servicing   Agreement   (the   "Pooling  and   Servicing
         Agreement"),   dated  as  of  April  1,  1997,  among  Financial  Asset
         Securitization,  Inc., as Seller,  North American Mortgage Company,  as
         Loan  Seller  and  Master  Servicer,  and The  First  National  Bank of
         Chicago,  as  Trustee,   Mortgage  Participation   Securities,   Series
         1997-NAMC 1

Ladies and Gentlemen:

         In accordance with Section 2.02 of the Pooling and Servicing Agreement,
the  undersigned,  as Trustee,  hereby  certifies  that as to each Mortgage Loan
listed in the Mortgage Loan Schedule  (other than any Mortgage Loan paid in full
or listed on the  attachment  hereto) it has reviewed the Mortgage  File and the
Mortgage Loan Schedule and has determined that,  except as noted on the Schedule
of Exceptions  attached hereto: (i) all documents required to be included in the
Mortgage File are in its  possession,  (ii) such documents have been reviewed by
it and appear  regular on their face and relate to such Mortgage Loan, and (iii)
based on examination by it, and only as to such  documents,  the information set
forth in items  (i)-(vi),  (xiv) and (xv) of the  definition or  description  of
"Mortgage Loan Schedule" is correct.

         The  Trustee  has  made no  independent  examination  of any  documents
contained in each Mortgage File beyond the review  specifically  required in the
above-referenced   Pooling  and  Servicing  Agreement.   The  Trustee  makes  no
representation  that any  documents  specified  in clause  (vi) of Section  2.01
should be included in any Mortgage File. The Trustee makes no representations as
to and  shall  not  be  responsible  to  verify:  (i)  the  validity,  legality,
sufficiency, enforceability, due authorization, recordability, or genuineness of
any of the  documents  contained  in each  Mortgage  File of any of the Mortgage
Loans  identified  on the  Mortgage  Loan  Schedule,  (ii)  the  collectability,
insurability,  effectiveness, or suitability of any such Mortgage Loan, or (iii)
the existence of any assumption, modification, written assurance or substitution
agreement with respect to any Mortgage File if no such  documents  appear in the
Mortgage File delivered to the Trustee.

                                      C-173



<PAGE>




         Capitalized  words and phrases  used herein  shall have the  respective
meanings assigned to them in the Pooling and Servicing Agreement.


                                        THE FIRST NATIONAL BANK OF CHICAGO


                                        By:

                                        Name:

                                        Title:



                                      C-174



<PAGE>



                                    EXHIBIT D

                       FORM OF TRUSTEE FINAL CERTIFICATION

                                     [DATE]

Financial Asset Securitization, Inc.
901 East Byrd Street
Richmond, Virginia 23219

North American Mortgage Corporation
3883 Airway Drive
Santa Rosa, California 95403

Re:      Pooling  and   Servicing   Agreement   (the   "Pooling  and   Servicing
         Agreement"),   dated  as  of  April  1,  1997,  among  Financial  Asset
         Securitization,  Inc., as Seller,  North American Mortgage Company,  as
         Loan  Seller  and  Master  Servicer,  and The  First  National  Bank of
         Chicago,  as  Trustee,   Mortgage  Participation   Securities,   Series
         1997-NAMC 1

Ladies and Gentlemen:

         In accordance with Section 2.02 of the Pooling and Servicing Agreement,
the  undersigned,  as Trustee,  hereby  certifies  that as to each Mortgage Loan
listed in the Mortgage Loan Schedule  (other than any Mortgage Loan paid in full
or listed on the  attachment  hereto) it has received the documents set forth in
Section 2.01.

         The  Trustee  has  made no  independent  examination  of any  documents
contained in each Mortgage File beyond the review  specifically  required in the
Pooling and Servicing  Agreement.  The Trustee makes no representation  that any
documents  specified  in clause  (vi) of Section  2.01 should be included in any
Mortgage  File.  The  Trustee  makes no  representations  as to and shall not be
responsible to verify: (i) the validity, legality, sufficiency,  enforceability,
due  authorization,  recordability,  or  genuineness  of any  of  the  documents
contained in each Mortgage File of any of the Mortgage  Loans  identified on the
Mortgage Loan Schedule, (ii) the collectability, insurability, effectiveness, or
suitability of any such Mortgage Loan, or (iii) the existence of any assumption,
modification,  written  assurance or substitution  agreement with respect to any
Mortgage File if no such documents  appear in the Mortgage File delivered to the
Trustee.

         Capitalized  words and phrases  used herein  shall have the  respective
meanings assigned to them in the Pooling and Servicing Agreement.

                                        THE FIRST NATIONAL BANK OF CHICAGO


                                        By:
                                        Name:
                                        Title:

                                      C-175



<PAGE>


                                      -176-

                                    EXHIBIT E


                                   [Reserved]

                                      C-176



<PAGE>


                                      -177-

                                   EXHIBIT F-1

                           FORM OF REQUEST FOR RELEASE
                                  [For Trustee]

Loan Information

         Name of Mortgagor:                          ___________________________

         Master Servicer
         Loan No.:                                   ___________________________

Trustee

         Name:                                       ___________________________

         Address:                                    ___________________________

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

         Trustee
         Mortgage File No.:                          ___________________________


Request for Requesting Documents (check one):
<TABLE>
<S> <C>
1. _______        Mortgage Loan Liquidated.
                           (The  Master  Servicer  hereby   certifies  that  all
                           proceeds   of   foreclosure,   insurance   or   other
                           liquidation  have been finally received and deposited
                           into the  Custodial  Account to the  extent  required
                           pursuant to the Pooling and Servicing Agreement.)

2. _______        Mortgage Loan in Foreclosure.

3. _______        Mortgage Loan Repurchased Pursuant to Section 9.01 of the Pooling and
                           Servicing Agreement.

4. _______        Mortgage Loan Repurchased Pursuant to Article II of the Pooling and Servicing
                           Agreement.
                           (The Master Servicer hereby certifies that the repurchase price has been
                           deposited into the Custodial Account pursuant to the Pooling and Servicing
                           Agreement.)
</TABLE>



                                      C-177



<PAGE>


                                      -178-

5. _______        Other (explain).  ____________________________________________

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

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

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


         The  undersigned  Master  Servicer  hereby  acknowledges  that  it  has
received from The First National Bank of Chicago,  as Trustee for the Holders of
Mortgage Participation Securities, Series 1997-NAMC 1, the documents referred to
below (the  "Documents").  All capitalized  terms not otherwise  defined in this
Request  for  Release  shall have the  meanings  given them in the  Pooling  and
Servicing  Agreement,  dated as of April 1, 1997  (the  "Pooling  and  Servicing
Agreement"), among Financial Asset Securitization, Inc., North American Mortgage
Company, and the Trustee.
<TABLE>
<S> <C>
(  )     Promissory Note dated _______________, 19__, in the original principal sum of
         $__________, made by _____________________, payable to, or endorsed to the order
         of, the Trustee.

(  )     Mortgage recorded on                                as instrument no.
                              ------------------------------
         ____________________ in the County Recorder's Office of the County of
         _________________, State of __________________ in book/reel/docket
         _________________ of official records at page/image _____________.

(  )     Deed of Trust recorded on ___________________ as instrument no. ________________
         in the County Recorder's Office of the County of _________________, State of
         __________________ in book/reel/docket _________________ of official records at
         page/image ______________.

( )      Assignment of Mortgage or Deed of Trust to the Trustee, recorded on
         ___________________ as instrument no. _________ in the County Recorder's Office of
         the County of __________, State of _______________ in book/reel/docket ____________
         of official records at page/image ____________.

(  )     Other documents, including any amendments, assignments or other assumptions of the
         Mortgage Note or Mortgage.

(  )     ---------------------------------------------

(  )     ---------------------------------------------

(  )     ---------------------------------------------
</TABLE>


                                      C-178



<PAGE>


                                      -179-

(  )     ---------------------------------------------

         The  undersigned  Master  Servicer  hereby  acknowledges  and agrees as
follows:

                  (1) The Master  Servicer  shall hold and retain  possession of
         the  Documents in trust for the benefit of the Trustee,  solely for the
         purposes provided in the Agreement.

                  (2) The Master  Servicer  shall not cause or knowingly  permit
         the Documents to become subject to, or encumbered by, any claim, liens,
         security  interest,  charges,  writs of attachment or other impositions
         nor shall the  Master  Servicer  assert or seek to assert any claims or
         rights of setoff to or against the Documents or any proceeds thereof.

                  (3) The Master  Servicer  shall return each and every Document
         previously  requested  from the  Mortgage  File to the Trustee when the
         need  therefor no longer  exists,  unless the Mortgage Loan relating to
         the Documents has been  liquidated  and the proceeds  thereof have been
         remitted to the Custodial  Account and except as expressly  provided in
         the Agreement.

                  (4) The  Documents  and any proceeds  thereof,  including  any
         proceeds  of  proceeds,  coming into the  possession  or control of the
         Master  Servicer shall at all times be earmarked for the account of the
         Trustee,  and the  Master  Servicer  shall keep the  Documents  and any
         proceeds  separate and distinct  from all other  property in the Master
         Servicer's possession, custody or control.

                                                  NORTH AMERICAN MORTGAGE
                                                    COMPANY

                                                  By:
                                                      Name:
                                                      Title:



Date: _____________________, 19__


                                                      C-179



<PAGE>


                                      -180-

                                   EXHIBIT F-2

                           FORM OF REQUEST FOR RELEASE
                          [Mortgage Loans Paid in Full]

                     OFFICER'S CERTIFICATE AND TRUST RECEIPT
                        MORTGAGE PARTICIPATION SECURITIES
                               SERIES 1997-NAMC 1


______________________________________   HEREBY  CERTIFIES  THAT  HE/SHE  IS  AN
OFFICER OF THE MASTER  SERVICER,  HOLDING THE OFFICE SET FORTH  BENEATH  HIS/HER
SIGNATURE, AND HEREBY FURTHER CERTIFIES AS FOLLOWS:

WITH RESPECT TO THE MORTGAGE LOANS, AS THE TERM IS DEFINED IN THE
POOLING AND SERVICING AGREEMENT DESCRIBED IN THE ATTACHED
SCHEDULE:

ALL PAYMENTS OF PRINCIPAL, PREMIUM (IF ANY), AND INTEREST HAVE BEEN
MADE.

LOAN NUMBER:  _______________               BORROWER'S NAME:_____________

COUNTY:_____________________

WE HEREBY  CERTIFY THAT ALL AMOUNTS  RECEIVED IN CONNECTION  WITH SUCH PAYMENTS,
WHICH ARE REQUIRED TO BE DEPOSITED IN THE CUSTODIAL  ACCOUNT PURSUANT TO SECTION
3.10 OF THE POOLING AND SERVICING AGREEMENT, HAVE BEEN OR WILL BE CREDITED.

DATED: ____________________                     _______________________________

                                                / /      VICE PRESIDENT

                                               / /      ASSISTANT VICE PRESIDENT




                                      C-180

<PAGE>


                                                      -1-

                                   EXHIBIT G-1

                     FORM OF INVESTOR REPRESENTATION LETTER

                                     [DATE]


Financial Asset Securitization, Inc.
901 East Byrd Street
Richmond, Virginia 23219

First National Bank of Chicago
One First National Plaza
Mail Station 0129
Chicago, Illinois 60670-0129


                      Financial Asset Securitization, Inc.
              Mortgage Participation Securities, Series 1997-NAMC 1

Ladies and Gentlemen:

                  __________________________________________  (the "Transferee")
intends to purchase from __________________________________________________ (the
"Transferor")  $________________  Initial Security Principal Balance of Mortgage
Participation  Securities,  Series  1997-NAMC  1, Class ___ (the  "Securities"),
issued pursuant to the Pooling and Servicing Agreement (the "Agreement"),  dated
as of April 1, 1997,  among  Financial  Asset  Securitization,  Inc., as Seller,
North American Mortgage Company, as Loan Seller and as Master Servicer,  and The
First National Bank of Chicago,  as Trustee (the "Trustee").  Capitalized  terms
used herein and not otherwise  defined shall have the meanings  assigned thereto
in the Agreement.

                  In connection  with such  acquisition,  the Transferee  hereby
certifies and agrees:

                  1. The Transferee is acquiring the  Securities  either (a) for
         its own account or for accounts for which it exercises sole  investment
         discretion  and not with a view to or for sale in  connection  with any
         distribution  thereof,  subject  nevertheless to any requirement of law
         that the disposition of the Transferee's property shall at all times be
         and  remain  within  its  control,  or (b)  for  resale  to  "Qualified
         Institutional  Buyers"  within the  meaning of Rule 144A under the 1933
         Act  or  an  "accredited  investor"  of  the  type  specified  in  Rule
         3a-7(a)(2)(i)  of the  Investment  Company Act of 1940, as amended (the
         "1940 Act") and in accordance with the provisions of the Agreement.

                  2. The Transferee has received,  and has had an opportunity to
         review, [(a) a copy of the Private Placement Memorandum dated April 30,
         1997 relating to the Securities (the "Memorandum"),  (b)] a copy of the
         Agreement and [(b)][(c)] such other


                                                     G-1-1

<PAGE>


                                                      -2-

         information concerning the Securities,  the Trust and the Seller as has
         been requested by the  Transferee  and is relevant to the  Transferee's
         decision  to  purchase  the  Securities.  The  Transferee  has  had any
         questions  arising  from  such  review  answered  by the  Seller or the
         Initial Seller to the satisfaction of the Transferee. If the Transferee
         did not acquire the Securities  from the Transferor in connection  with
         the initial distribution of the Securities and was provided with a copy
         of the Memorandum related to the original sale (the "Original Sale") of
         the  Securities by the Seller,  the Transferee  acknowledges  that such
         Memorandum  was provided to it by the  Transferor,  that the Memorandum
         was  prepared  by the  Seller  solely  for use in  connection  with the
         Original  Sale  and  neither  the  Seller  nor  any of  its  affiliates
         participated  in or  facilitated  in any  way  the  acquisition  of the
         Securities by the Transferee  from the  Transferor,  and the Transferee
         agrees that it will look solely to the Transferor and not to the Seller
         or any of its affiliates with respect to any damage,  liability,  claim
         or expense arising out of, resulting from or in connection with (i) any
         error or  omission,  or alleged  error or  omission,  contained  in the
         Memorandum or (ii) any information,  development or event arising after
         the date of the Memorandum.

                  3. The  Transferee  is an  "accredited  investor"  of the type
         specified  in Rule  3a-7(a)(2)(i)  under  the  1940  Act,  and has such
         expertise,  knowledge  and  sophistication  in  financial  and business
         matters  generally,  and in financial and business  matters  related to
         securities similar to the Securities in particular, as to be capable of
         evaluating the merits and risks of an investment in the Securities. The
         Transferee  (or any  account  referred  to  above)  is able to bear the
         economic risks of such an investment.

                  4. The Transferee will comply with all applicable  federal and
         state  securities laws in connection with any subsequent  resale of the
         Securities by the Transferee.

                  5. The Transferee understands that (a) the Securities have not
         been and will not be registered  under the  Securities  Act of 1933, as
         amended (the "1933 Act"), (b) the Seller is not required to so register
         the  Securities,  (c) the  Securities  may be resold only if registered
         pursuant to the  provisions  of the 1933 Act, or if an  exemption  from
         such registration is available, (d) the Securities may not be resold if
         such  transfer  would  result  in the  registration  of the Trust as an
         "investment  company"  under the 1940 Act, (e) the  Agreement  contains
         restrictions  regarding  the  transfer  of  the  Securities,   (f)  the
         Securities  will bear a legend to the  foregoing  effect and (g) a stop
         order may be placed in the Security Register relating to the Securities
         against the transfer of any  Security  subject to  compliance  with the
         1933 Act, the rules and  regulations  thereunder  and state  securities
         laws.



                                                     G-1-2

<PAGE>


                                                      -3-

                  [6. *The Transferee is not an employee benefit plan subject to
         the  Employee  Retirement  Income  Security  Act of  1974,  as  amended
         ("ERISA"),  or the  Internal  Revenue  Code of 1986,  as  amended  (the
         "Code"), nor a Person acting, directly or indirectly,  on behalf of any
         such  plan,  and  understands  that  registration  of  transfer  of any
         Security to any such employee  benefit plan, or to any person acting on
         behalf of such plan, will not be made unless such employee benefit plan
         delivers  a  certification  of facts  and an  opinion  of its  counsel,
         addressed and  satisfactory to the Trustee and the Seller to the effect
         that such  transfer  will not (a) cause the assets of the Trust Fund to
         be treated as "plan  assets"  within the meaning of Department of Labor
         regulations set forth in 29 C.F.R. ss. 2510.3-101, (b) give rise to any
         fiduciary  duty under ERISA on the part of the  Seller,  the Trustee or
         the Master  Servicer,  or (c) be treated as, or result in, a prohibited
         transaction  under  Sections 406 or 407 of ERISA or Section 4975 of the
         Code.]

                  7. The  Transferee  will not nor has it  authorized or will it
         authorize  any  person  to  (a)  offer,  pledge,  sell,  dispose  of or
         otherwise  transfer any  Security,  any interest in any Security or any
         other  similar  security to any person in any  manner,  (b) solicit any
         offer to buy or to accept a pledge,  disposition  or other  transfer of
         any  Security,  any  interest  in any  Security  or any  other  similar
         security  from any person in any  manner,  (c)  otherwise  approach  or
         negotiate with respect to any Security, any interest in any Security 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 Security under the
         1933 Act, that would render the disposition of any Security a violation
         of Section 5 of the 1933 Act or any state  securities  law,  that would
         result  in the  registration  of the Trust as an  "investment  company"
         under the 1940 Act, or that would require registration or qualification
         pursuant  thereto.  The Transferee will not sell or otherwise  transfer
         any of the Securities,  except in compliance with the provisions of the
         Agreement.  Without limiting the generality of the foregoing  sentence,
         if the Transferee  sells any of the  Securities,  the  Transferee  will
         comply with any
- --------
         *        In the case of a transfer of the Class B-1,  Class B-2,  Class
                  B-3,  Class B-4,  Class B-5,  Class B-6,  Class RP and Class R
                  Securities  to an  insurance  company,  the above  paragraph 6
                  shall be deleted  and a  certification  in the form of Exhibit
                  G-5 shall be executed.


                                                     G-1-3

<PAGE>


                                                      -4-

         applicable requirements set forth in Section 5.02 of the Agreement, and
         if the Transferee  sells any of the  Securities,  the  Transferee  will
         obtain from any  purchaser  any  representations  required  pursuant to
         Section 5.02 of the Agreement.

                                Very truly yours,


                                                              (Transferee)

                                                     By:

                                                     Name:

                                                     Title:




                                                     G-1-4

<PAGE>


                                                      -1-

                                   EXHIBIT G-2

                    FORM OF TRANSFEROR REPRESENTATION LETTER

                                     [DATE]



Financial Asset Securitization, Inc.
901 East Byrd Street
Richmond, Virginia 23219

The First National Bank of Chicago
One First National Plaza
Mail Station 0129
Chicago, Illinois  60670-0129


                      Financial Asset Securitization, Inc.
              Mortgage Participation Securities, Series 1997-NAMC 1

Dear Sirs:

                  In  connection  with  the sale by (the  "Transferor")  to (the
"Purchaser") of $ Initial Security  Principal Balance of Mortgage  Participation
Securities, Series 1997-NAMC 1, Class (the "Securities"), issued pursuant to the
Pooling and Servicing  Agreement (the  "Agreement"),  dated as of April 1, 1997,
among Financial Asset  Securitization,  Inc., as Seller, North American Mortgage
Company,  as Loan Seller and Master  Servicer,  and The First  National  Bank of
Chicago, as Trustee (the "Trustee"). The Transferor hereby certifies, represents
and warrants to, and covenants with, the Seller and the Trustee that:

                  Neither the Transferor nor anyone acting on its behalf has (a)
offered,  pledged,  sold, disposed of or otherwise transferred any Security, any
interest  in any  Security  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  Security,  any  interest  in any  Security or any other
similar security from any person in any manner, (c) has otherwise  approached or
negotiated  with  respect to any  Security,  any interest in any Security 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  Securities  under the Securities Act of 1933
(the "Act"),  that would render the  disposition  of any Security a violation of
Section  5 of the  Act or any  state  securities  law,  or  that  would  require
registration or qualification  pursuant thereto.  The Transferor will not act in
any manner set forth in the foregoing sentence with respect to any Security. The
Transferor  has  not  and  will  not  sell  or  otherwise  transfer  any  of the
Securities, except in compliance with the provisions of the Agreement.


                                                     G-2-1

<PAGE>


                                                      -2-


                                            Very truly yours,


                                            (Transferor)



                                            By:

                                            Name:

                                            Title:




                                                     G-2-2

<PAGE>


                                                      -1-

                                   EXHIBIT G-3

                   FORM OF TRANSFEREE AFFIDAVIT AND AGREEMENT

                                     [DATE]



STATE OF                                    )
                                            )   ss.:
COUNTY OF                           )


                  ___________________,   being   first  duly   sworn,   deposes,
represents and warrants:

         1.  That he is  [Title  of  Officer]  of  [Name of  Owner]  a  [savings
institution]  [corporation]  duly  organized and existing under the laws of [the
State of ___________] [the United States],  (the "Owner"),  record or beneficial
owner of Financial Asset Securitization, Inc. Mortgage Participation Securities,
Series 1997-NAMC 1, [Class R/Class RP] (the "[Class R/Class RP] Securities"), on
behalf of which he makes this  affidavit and  agreement.  The [Class R/Class RP]
Securities  were issued  pursuant to the Pooling and  Servicing  Agreement  (the
"Agreement"),  dated as of April 1, 1997, among Financial Asset  Securitization,
Inc., as Seller,  North American Mortgage Company,  as Loan Seller and as Master
Servicer, and The First National Bank of Chicago, as Trustee (the "Trustee").

         2.  That the Owner (i) is and will be a  "Permitted  Transferee"  as of
_______________,  199__ and (ii) is acquiring the [Class  R/Class RP] Securities
for its own  account  or for the  account  of  another  Owner  from which it has
received  an  affidavit  in  substantially  the same form as this  affidavit.  A
"Permitted Transferee" is any person other than a "disqualified organization" or
a Non-United  States Person.  For this purpose,  a  "disqualified  organization"
means any of the  following:  (i) the  United  States,  any  State or  political
subdivision  thereof,  any  possession  of the United  States,  or any agency or
instrumentality of any of the foregoing (other than an instrumentality  which is
a corporation if all of its  activities  are subject to tax and,  except for the
FHLMC, a majority of its board of directors is not selected by such governmental
unit), (ii) a foreign government, any international organization,  or any agency
or instrumentality of any of the foregoing,  (iii) any organization  (other than
certain farmers'  cooperatives  described in Section 521 of the Internal Revenue
Code of 1986 (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 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 based upon an Opinion of Counsel that the holding
of an  Ownership  Interest in a [Class  R/Class RP]  Security by such Person may
cause  the Trust or any  Person  having an  Ownership  Interest  in any Class of
Securities,  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/Class RP] Security to such Person. The


                                                     G-3-1

<PAGE>


                                                      -2-

terms "United States," "State" and "international  organization"  shall have the
meanings set forth in Section 7701 of the Code or successor provisions.

         3. That the Owner is aware (i) of the tax that  would be imposed on the
Trust  if a  [Class  R/Class  RP]  Security  is  transferred  to a  disqualified
organization  under  Section  860E(e)  of the Code and that any Owner  that is a
disqualified  organization will be obligated to reimburse the Trust for any such
tax;  (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/Class RP]
Securities  may be  "noneconomic  residual  interests"  within  the  meaning  of
Treasury  regulation  section  1.860E-  1(c)(2)  and that the  transferor  of an
ownership  interest in 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 is to enable the  transferor  to impede the
assessment or collection of tax.

         4.  That  the  Owner is aware  of the tax  imposed  on a  "pass-through
entity"  holding  the [Class  R/Class RP]  Securities  if at any time during the
taxable  year of the  pass-through  entity a  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/Class RP]  Securities  unless the  transferee,  or the
transferee's agent, delivers to the Trustee, among other things, an affidavit in
substantially  the same form as this affidavit.  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  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/Class RP] Securities  will
only be owned, directly or indirectly, by Owners that are Permitted Transferees.

         7.       That the Owner's taxpayer identification number is __________.

         8. That the Owner has reviewed the  restrictions  set forth on the face
of the [Class  R/Class RP]  Securities and the provisions of Section 5.02 of the
Agreement  under which the [Class  R/Class RP]  Securities  were issued (and, in
particular,  the Owner is aware  that such  Section  authorizes  the  Trustee to
deliver payments to a person other than the Owner and negotiate a mandatory sale
by the  Trustee  in the event  that the Owner  holds  such  [Class  R/Class  RP]
Securities in violation of Section 5.02); and that the Owner expressly agrees to
be bound by and to comply with such restrictions and provisions.



                                                     G-3-2

<PAGE>


                                                      -3-

         9. That the Owner is not  acquiring  and will not  transfer  the [Class
R/Class RP]  Securities  in order to impede the  assessment or collection of any
tax.

         10. That the Owner  anticipates  that it will,  so long as it holds the
[Class R/Class RP] Securities,  have sufficient  assets to pay any taxes owed by
the holder of such [Class R/Class RP] Securities.

         11.  That  the  Owner  has no  present  knowledge  that  it may  become
insolvent  or subject  to a  bankruptcy  proceeding  for so long as it holds the
[Class R/Class RP] Securities.

         12. 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 [Class
R/Class RP]  Securities  remain  outstanding.  In this regard,  the Owner hereby
represents to and for the benefit of the Person from whom it acquired the [Class
R/Class  RP]  Securities  that the Owner  intends to pay taxes  associated  with
holding  the  [Class   R/Class  RP]   Securities  as  they  become  due,   fully
understanding  that it may incur  tax  liabilities  in excess of any cash  flows
generated by the [Class R/Class RP] Securities.

         13. That the Owner is not acquiring the [Class  R/Class RP]  Securities
with the intent to transfer the [Class  R/Class RP]  Securities to any person or
entity that will not have sufficient  assets to pay any taxes owed by the holder
of such [Class R/Class RP] Securities,  or that may become  insolvent or subject
to a bankruptcy  proceeding,  for so long as the [Class  R/Class RP]  Securities
remain outstanding.

         14. That Owner will, in  connection  with any transfer that it makes of
the  [Class   R/Class   RP]   Securities,   obtain  from  its   transferee   the
representations  required by Section  5.02(d) of the  Agreement  under which the
[Class  R/Class  RP]  Securities  were issued and will not  consummate  any such
transfer if it knows,  or knows  facts that should lead it to believe,  that any
such representations are false.

         15. That Owner will, in  connection  with any transfer that it makes of
the  [Class  R/Class  RP]  Securities,  represent  and  warrant  that  it is not
transferring  the [Class  R/Class RP]  Securities  to impede the  assessment  or
collection  of any tax and that it has no  actual  knowledge  that the  proposed
transferee: (i) has insufficient assets to pay any taxes owed by such transferee
as holder of the [Class  R/Class RP]  Securities;  (ii) may become  insolvent or
subject  to a  bankruptcy  proceeding,  for so long as the  [Class  R/Class  RP]
Securities remain outstanding; and (iii) is not a "Permitted Transferee."

         16.      That the Owner is a United States Person.




                                                     G-3-3

<PAGE>


                                                      -4-

         IN WITNESS WHEREOF, the Owner has caused this instrument to be executed
on its behalf, by its [TITLE OF OFFICER], attested by its [Assistant Secretary],
this ___ day of _______, 199__.


                               [NAME OF OWNER]



                      By:
                               Name:                      [NAME OF OFFICER]
                               Title:                     [TITLE OF OFFICER]



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 a [TITLE OF OFFICER] of the Owner,  and  acknowledged to me
that he or she  executed  the  same as his or her free act and deed and the free
act and deed of the Owner.

             Subscribed and sworn before me this _____ day of _______, 1997.



                                    NOTARY PUBLIC

                                    COUNTY OF
                                    STATE OF
                                    My Commission expires the       day of
                                                     , 19  .




                                                     G-3-4

<PAGE>


                                                      -1-

                                   EXHIBIT G-4

                         FORM OF TRANSFEROR CERTIFICATE

                                     [DATE]


Financial Asset Securitization, Inc.
901 East Byrd Street
Richmond, Virginia 23219

The First National Bank of Chicago
One First National Plaza
Mail Station 0129
Chicago, Illinois  60670-0129


                      Financial Asset Securitization, Inc.
              Mortgage Participation Securities, Series 1997-NAMC 1

Dear Sirs:

             This  letter is  delivered  to you in  connection  with the sale by
___________________________  (the "Transferor") to _____________________________
(the  "Purchaser") of a ___% Percentage  Interest in the Mortgage  Participation
Securities,  Series 1997-NAMC 1, [Class R/Class RP] (the  "Securities"),  issued
pursuant  to  Section  5.02  of  the  Pooling  and  Servicing   Agreement   (the
"Agreement"),  dated as of April 1, 1997, among Financial Asset  Securitization,
Inc., as Seller,  North  American  Mortgage  Company,  as Loan Seller and Master
Servicer,  and The First National Bank of Chicago,  as Trustee (the  "Trustee").
All terms used herein and not otherwise defined shall have the meaning set forth
in the Agreement.  The Transferor hereby certifies,  represents and warrants to,
and covenants with, the Seller and the Trustee that:

             1.  No  purpose  of the  Transferor  relating  to the  sale  of the
Securities  by the  Transferor  to the  Purchaser  is or will be to  impede  the
assessment or collection of any tax.

             2. The Transferor  understands  that the Purchaser has delivered to
the Trustee and the Master Servicer a transferee  affidavit and agreement in the
form attached to the Agreement as Exhibit G-3. The  Transferor  does not know or
believe that any representation contained therein is false.

             3. The  Transferor  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 Transferor  has  determined  that the Purchaser has
historically paid its debts as they have become due and has found no significant


                                                     G-4-1

<PAGE>


                                                      -2-

evidence to indicate  that the  Purchaser  will not continue to pay its debts as
they become due in the future.  The Transferor  understands that the transfer of
the  Securities  may not be respected for United States income tax purposes (and
the  Transferor  may  continue  to be liable  for  United  States  income  taxes
associated therewith) unless the Transferor has conducted such an investigation.

             4.  The  Transferor  has no  actual  knowledge  that  the  proposed
Transferee  is  a  Disqualified   Organization,   an  agent  of  a  Disqualified
Organization or a Non-United States Person.

                                Very truly yours,


                                  (Transferor)

                                                     By:
                                                     Name:
                                                     Title:




                                                     G-4-2

<PAGE>


                                                      -1-

                                   EXHIBIT G-5

                   FORM OF INVESTOR REPRESENTATION LETTER FOR
              INSURANCE COMPANIES/BANK COLLECTIVE INVESTMENT FUNDS

                                     [DATE]



Financial Asset Securitization, Inc.
901 East Byrd Street
Richmond, Virginia 23219

First National Bank of Chicago
One First National Plaza
Mail Station 0129
Chicago, Illinois 60670-0129


                      Financial Asset Securitization, Inc.
              Mortgage Participation Securities, Series 1997-NAMC 1


Ladies and Gentlemen:

             __________________________________  (the  "Transferee")  intends to
acquire from  _____________________  (the  "Transferor")  $____________  Initial
Security  Principal  Balance of Financial Asset  Securitization,  Inc.  Mortgage
Participation  Securities,  Series  1997-NAMC  1, Class ___ (the  "Securities"),
issued pursuant to the Pooling and Servicing Agreement (the "Agreement"),  dated
as of April 1, 1997,  among  Financial  Asset  Securitization,  Inc., as Seller,
North American Mortgage Company, as Loan Seller and as Master Servicer,  and The
First National Bank of Chicago,  as Trustee (the "Trustee").  Capitalized  terms
used herein and not otherwise  defined shall have the meanings  assigned thereto
in the Trust Agreement.

             The Transferee  hereby  certifies,  represents and warrants to, and
covenants with, the Seller and the Trustee that:

                  1. The  Transferee  will be neither an employee  benefit  plan
             subject to 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"),  nor a Person  acting,  directly or
             indirectly,  on behalf of any such plan,  and the  Transferee  will
             understand  that  registration  of transfer of any  Security to any
             such  employee  benefit  plan, or to any person acting on behalf of
             such plan,  will not be made  unless  such  employee  benefit  plan
             delivers a  certification  of facts and an opinion of its  counsel,
             addressed  and  satisfactory  to the  Trustee and the Seller to the
             effect that such


                                                     G-5-1

<PAGE>


                                                      -2-

             transfer  will not (a)  cause the  assets  of the Trust  Fund to be
             treated as "plan assets"  within the meaning of Department of Labor
             regulations set forth in 29 C.F.R. ss. 2510.3-101, (b) give rise to
             any  fiduciary  duty  under  ERISA on the part of the  Seller,  the
             Trustee or the Master Servicer, or (c) be treated as, or result in,
             a  prohibited  transaction  under  Sections  406 or 407 of ERISA or
             Section 4975 of the Code.

                  2. Either (a) the  Transferee is an insurance  company and (i)
             (A) the  source of funds used to  purchase  the  Securities,  is an
             "insurance  company  general  account"  (as such term is defined in
             Prohibited Transaction Class Exemption 95-60 ("PTCE 95- 60") issued
             by the United States Department of Labor (the "DOL"),  (B) there is
             no employee benefit plan or other retirement  arrangement including
             individual  retirement  accounts and Keogh plans that is subject to
             Section  406 of  ERISA  or  Section  4975 of the  Code  (any of the
             foregoing,  a "Plan")  with  respect  to which  the  amount of such
             general account's reserves and liabilities for contracts held by or
             on behalf of such Plan and all other plans  maintained  by the same
             employer (or "affiliate"  thereof, as defined in PTCE 95-60), or by
             the same employee  organization,  exceed 10% of the total  reserves
             and liabilities of such general  account (as determined  under PTCE
             95- 60) as of the date of  acquisition of the  Securities,  and (C)
             the  purchase  of the  Securities  is  not  part  of an  agreement,
             arrangement,  or  understanding  designed  to  benefit  a party  in
             interest,  or  (ii)  the  source  of  funds  used to  purchase  the
             Securities is an "insurance  company pooled  separate  account" (as
             such term is defined in Prohibited Transaction Class Exemption 90-1
             issued by the DOL  ("PTCE  90-1"))  and that  there is no Plan with
             respect to which the amount of such general account's  reserves and
             liabilities for contracts held by or on behalf of such Plan and all
             other Plans  maintained  by the same  employer (or any  "affiliate"
             thereof,  as  defined  in  PTCE  90-1),  or by  the  same  employee
             organization,   exceed  10%  of  the  total  of  all  reserves  and
             liabilities of such pooled  separate  account (as determined  under
             PTCE 90-1) as of the date of  acquisition  of the Securities or (b)
             the Transferee is a bank collective  investment fund and the source
             of  funds  used  to  purchase  the   Securities  is  a  "collective
             investment  fund"  (as  defined  in  Prohibited  Transaction  Class
             Exemption 91-38 issued by the DOL ("PTCE 91-38")) and that there is
             no Plan,  the interests of which together with the interests of any
             other   Plans   maintained   by  the  same   employer  or  employee
             organization in the collective investment fund does not


                                                     G-5-2

<PAGE>


                                                      -3-

             exceed 10% of the total of all assets in the collective  investment
             fund (as determined under PTCE 91-38) as of the date of acquisition
             of the Securities.

                                Very truly yours,


                                                              (Transferee)



                                                     By:
                                                     Name:
                                                     Title:




                                                     G-5-3

<PAGE>


                                                      -1-

                                    EXHIBIT H

                   FORM OF RULE 144A INVESTMENT REPRESENTATION


                              Description  of Rule  144A  Securities,  including
numbers:

                      FINANCIAL ASSET SECURITIZATION, INC.
              Mortgage Participation Securities, Series 1997-NAMC 1



             The undersigned  seller, as registered  holder (the  "Transferor"),
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
Transferor  hereby  certifies the following  facts:  Neither the  Transferor 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, 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,  which  would  constitute  a
distribution  of the Rule 144A  Securities  under the Securities Act of 1933, as
amended (the "1933 Act"), or which 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  Transferor  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
Transferor,  the  Trustee and the Seller  pursuant to Section  4.02 of the Trust
Agreement 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 Transferor and
         the Trustee.

                  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


                                                      H-1

<PAGE>


                                                      -2-

     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 account of other qualified institutional buyers and 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 is not an  employee  benefit  plan  subject  to the
Employee  Retirement Income Security Act of 1974, as amended  ("ERISA"),  or the
Internal  Revenue Code of 1986,  as amended (the "Code"),  nor a Person  acting,
directly  or  indirectly,  on  behalf of any such  plan,  and  understands  that
registration  of transfer of any Security to any such employee  benefit plan, or
to any  person  acting on  behalf of such  plan,  will not be made  unless  such
employee  benefit plan delivers a  certification  of facts and an opinion of its
counsel,  addressed and satisfactory to the Trustee and the Seller to the effect
that such transfer will not (a) cause the assets of the Trust Fund to be treated
as "plan assets" within the meaning of Department of Labor regulations set forth
in 29 C.F.R. ss. 2510.3-101,  (b) give rise to any fiduciary duty under ERISA on
the part of the Seller,  the Trustee or the Master  Servicer,  or (c) be treated
as, or result in, a prohibited transaction under Sections 406 or 407 of ERISA or
Section 4975 of the Code.

             [3/4].  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.



                                                      H-2

<PAGE>


                                                      -3-

             IN WITNESS WHEREOF,  each of the parties has executed this document
as of the date set forth below.



        Print Name of Transferor                     Print Name of Buyer

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

Taxpayer Identification:                             Taxpayer Identification:

No.                                                  No.

Date:                                                         Date:






                                                      H-3

<PAGE>


                                                      -1-

                                                            ANNEX 1 TO EXHIBIT H



            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:

         17.  As  indicated  below,  the  undersigned  is the  President,  Chief
Financial  Officer,  Senior Vice  President  or other  executive  officer of the
Buyer.

         18.  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  $______________________2 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.

         ___      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
- --------
2 Buyer must own and/or invest on a discretionary basis at least $100,000,000 in
securities  unless Buyer is a dealer,  and, in that case,  Buyer must own and/or
invest on a discretionary basis at least $10,000,000 in securities.



                                            ANNEX 1 TO EXHIBIT H - 1

<PAGE>


                                                      -2-

                  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,
                  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.

         19.  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.

         20. 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


                                                        ANNEX 1 TO EXHIBIT H - 2

<PAGE>


                                                      -3-

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.

         21.  The  Buyer  acknowledges  that it is  familiar  with Rule 144A and
understands  that the seller to it and other parties  related to the  Securities
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.

         22. Will the Buyer be purchasing the Rule 144A  Securities only for the
Buyer's own account?

                                 Yes____ No____.

         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.

         23.  The  Buyer  will   notify  each  of  the  parties  to  which  this
certification  is made of any changes in the information and conclusions  herein
during the period between the date of this  certification and the date the Buyer
purchases  the Rule 144A  Securities.  Unless such notice is given,  the Buyer's
purchase of the 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:



                                            ANNEX 1 TO EXHIBIT H - 3

<PAGE>


                                                      -1-

                                                            ANNEX 2 TO EXHIBIT H


            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.



                                            ANNEX 2 TO EXHIBIT H - 1

<PAGE>


                                                      -2-

         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  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  Buyer  will   notify   each  of  the  parties  to  which  this
certification  is made of any changes in the information and conclusions  herein
during the period between the date of this  certification and the date the Buyer
purchases  the Rule 144A  Securities.  Unless such notice is given,  the Buyer's
purchase of the Rule 144A Securities  will  constitute a  reaffirmation  of this
certification as of the date of such purchase.



                                                Print Name of Buyer


                                                By:
                                                Name:
                                                Title:

                                                IF AN ADVISER:


                                                Print Name of Buyer


                                                Date:



                                                        ANNEX 2 TO EXHIBIT H - 2

<PAGE>


                                                      -3-

                                    EXHIBIT I
                             Mortgage Loan Schedule


                              Intentionally Omitted




<PAGE>


                                                      -4-

                                    EXHIBIT J
                         Schedule of Discount Fractions


                              Intentionally Omitted




<PAGE>


                                                      -5-


                                    EXHIBIT K

                      LOAN DATA REQUIREMENTS - MONTHLY DATA

                Financial Asset Securitization, Inc., 1997-NAMC 1

<TABLE>
<CAPTION>

Field                        Description
<S> <C>
DEALID                 Deal Name (Character)

GROUP                  Group Number (1 or 2) (Numeric)

LOAN                   Loan Number (Numeric)

BEG_SCHED              Stated Principal Balance as of the Beginning of the Due Period (Numeric)

END_SCHED              Stated Principal Balance as of the End of the Due Period (Numeric)

PMT                    Monthly Payment for the related Due Period (Numeric)

SCHED_I                Interest portion of the Monthly Payment for the related Due Period (Numeric)

SCHED_P                Principal portion of the Monthly Payment for the related Due Period (Numeric)

ADVANC_I               Interest portion of the Advance for the related Due Period determined as of the
                       Determination Date (Numeric)

ADVANC_P               Principal portion of the Advance for the related Due Period determined as of the
                       Determination Date (Numeric)

RATE                   Interest Rate used to calculate the Accrued Interest payable in the related Due Period
                       (Numeric)

PREPAY                 Prepayments received during the related Prepayment Period (Numeric)

CURTAIL                Curtailments received during the related Prepayment Period (Numeric)

PREP_DAT               Prepayment/Curtailment Date during the related Prepayment Period (19910528)
                       (Character)

PPIS                   Prepayment Interest Shortfall (Excess as negative number) (Numeric)

NEXT PAYMENT           Next Payment Due Date as of the Determination Date (19910528) (Character)
DUE DATE

DEL                    Delinquency Code (for following status:  31-60 days, 61-90 days, 91+ days) as of
                       the related Determination Date (Numeric)





<PAGE>


                                                      -6-

STATUS                 Status Code (for following status:  foreclosure, bankruptcy, REO) as of the related
                       Determination Date (Numeric)

BOOK                   Book Value of REO as of the end of the related Prepayment Period (Numeric)
</TABLE>





<PAGE>


                                                      -7-




                                                                    Exhibit 99.1

         The tables below set forth  certain  geographic  concentrations  of the
Mortgage  Pool and the  Mortgage  Loan Groups as of April 1, 1997 (the  "Cut-off
Date"),  including the number, aggregate principal balance and percentage of the
Mortgage  Loans (by aggregate  principal  balance as of the Cut-off Date of such
Mortgage  Loans  relative  to  the  aggregate  principal  balance  of all of the
Mortgage Loans or of all Mortgage Loans in the related  Mortgage Loan Group,  as
applicable).  As used herein,  "principal  balance" with respect to the Mortgage
Loans refers to the "Scheduled Principal Balance" (as defined in the Prospectus)
of the referenced  Mortgage Loans.  The sum of the amount and the percentages in
the tables below may not equal the totals due to rounding.
<TABLE>

                                          SAN FRANCISCO METROPOLITAN AREA
                                              FOR ALL MORTGAGE LOANS
<CAPTION>



                Zip                              Number of                                   Aggregate
               Code                           Mortgage Loans                             Principal Balance
<S> <C>
              94002                                    1                                  $   260,000.00
              94015                                    1                                      231,487.35
              94018                                    1                                      291,414.93
              94037                                    1                                      600,000.00
              94044                                    3                                      840,012.05
              94070                                    1                                      397,500.00
              94080                                    1                                      146,306.64
              94116                                    2                                      685,687.36
              94122                                    2                                      819,975.35
              94123                                    1                                      389,751.30
              94124                                    1                                      170,899.03
              94131                                    1                                      295,521.33
              94402                                    1                                      466,686.64
              94404                                    1                                      224,555.46
              94536                                    1                                      153,144.90
              94539                                    7                                    3,209,693.17
              94542                                    1                                      316,911.04
              94546                                    1                                      116,169.99
              94550                                    1                                      295,811.25
              94555                                    1                                      223,880.79
              94563                                    1                                      387,246.52
              94583                                    1                                      295,406.63
              94587                                    3                                      732,345.93
              94595                                    1                                      249,827.95
              94598                                    1                                      235,800.00
              94610                                    1                                      299,606.17
              94611                                    1                                       99,881.50



<PAGE>



San Francisco Metropolitan Area (cont'd)


                Zip                              Number of                                   Aggregate
               Code                           Mortgage Loans                             Principal Balance

              94804                                    1                                 $    223,864.30
              94901                                    1                                      244,000.00
              94920                                    1                                      455,499.97
              94941                                    1                                      287,000.00
              94947                                    1                                      287,838.54
              94949                                    1                                      449,690.31
              94954                                    2                                      608,623.75
              94960                                    1                                      369,250.47
              95003                                    2                                      389,409.67
              95014                                    2                                      597,629.03
              95035                                    2                                      329,293.45
              95037                                    1                                      447,600.00
              95051                                    2                                      549,248.40
              95060                                    1                                      299,788.26
              95065                                    1                                      373,914.19
              95070                                    4                                    2,172,440.59
              95073                                    1                                      312,000.00
              95076                                    1                                      234,699.26
              95112                                    1                                      220,652.96
              95118                                    2                                      534,785.98
              95120                                    1                                      320,000.00
              95123                                    2                                      402,519.81
              95126                                    1                                      277,827.20
              95134                                    1                                      614,765.80
              95135                                    1                                      235,950.00
              95403                                    3                                      612,308.35
              95404                                    1                                      452,000.00
              95405                                    1                                      164,889.28
              95407                                    1                                      283,170.71
              95472                                    1                                      278,822.09
              95476                                    2                                      856,703.60
              95687                                    1                                      140,832.90
              95688                                    1                                      219,169.16
                                                     ---                                  --------------
                 Total                                85                             $26,681,711.31(1)
- --------------

(1)Represents approximately 15.16% (by aggregate principal balance) of all Mortgage Loans.



                                                      -2-

<PAGE>



                                          SAN FRANCISCO METROPOLITAN AREA
                                            FOR GROUP I MORTGAGE LOANS


                Zip                              Number of                                   Aggregate
               Code                           Mortgage Loans                             Principal Balance

              94002                                    1                                 $    260,000.00
              94037                                    1                                      600,000.00
              94070                                    1                                      397,500.00
              94080                                    1                                      146,306.64
              94116                                    1                                      322,669.00
              94123                                    1                                      389,751.30
              94124                                    1                                      170,899.03
              94539                                    7                                    3,209,693.17
              94542                                    1                                      316,911.04
              94546                                    1                                      116,169.99
              94550                                    1                                      295,811.25
              94555                                    1                                      223,880.79
              94587                                    3                                      732,345.93
              94611                                    1                                       99,881.50
              94804                                    1                                      223,864.30
              94901                                    1                                      244,000.00
              94947                                    1                                      287,838.54
              94949                                    1                                      449,690.31
              94954                                    1                                      315,000.00
              94960                                    1                                      369,250.47
              95003                                    2                                      389,409.67
              95035                                    1                                      100,000.00
              95037                                    1                                      447,600.00
              95051                                    2                                      549,248.40
              95065                                    1                                      373,914.19
              95070                                    2                                      808,000.00
              95073                                    1                                      312,000.00
              95118                                    2                                      534,785.98
              95123                                    1                                      182,274.47
              95126                                    1                                      277,827.20
              95403                                    3                                      612,308.35
              95404                                    1                                      452,000.00
              95472                                    1                                      278,822.09
              95476                                    2                                      856,703.60
              95687                                    1                                      140,832.90
                                                     ---                                  --------------
                 Total                                50                             $15,487,190.11(1)
- ---------------

(1)Represents approximately 14.82% (by aggregate principal balance) of all Group
I Mortgage Loans.


                                                      -3-

<PAGE>



                                          SAN FRANCISCO METROPOLITAN AREA
                                            FOR GROUP II MORTGAGE LOANS


                Zip                              Number of                                   Aggregate
               Code                           Mortgage Loans                             Principal Balance

              94015                                    1                                 $    231,487.35
              94018                                    1                                      291,414.93
              94044                                    3                                      840,012.05
              94116                                    1                                      363,018.36
              94122                                    2                                      819,975.35
              94131                                    1                                      295,521.33
              94402                                    1                                      466,686.64
              94404                                    1                                      224,555.46
              94536                                    1                                      153,144.90
              94563                                    1                                      387,246.52
              94583                                    1                                      295,406.63
              94595                                    1                                      249,827.95
              94598                                    1                                      235,800.00
              94610                                    1                                      299,606.17
              94920                                    1                                      455,499.97
              94941                                    1                                      287,000.00
              94954                                    1                                      293,623.75
              95014                                    2                                      597,629.03
              95035                                    1                                      229,293.45
              95060                                    1                                      299,788.26
              95070                                    2                                    1,364,440.59
              95076                                    1                                      234,699.26
              95112                                    1                                      220,652.96
              95120                                    1                                      320,000.00
              95123                                    1                                      220,245.34
              95134                                    1                                      614,765.80
              95135                                    1                                      235,950.00
              95405                                    1                                      164,889.28
              95407                                    1                                      283,170.71
              95688                                    1                                      219,169.16
                                                     ---                                      ----------
                 Total                                35                             $11,194,521.20(1)
- ---------------

(1)Represents approximately 15.67% (by aggregate principal balance) of all Group
II Mortgage Loans.



                                                      -4-

<PAGE>



                                           LOS ANGELES METROPOLITAN AREA
                                              FOR ALL MORTGAGE LOANS


                Zip                              Number of                                   Aggregate
               Code                           Mortgage Loans                             Principal Balance

              90018                                    1                                 $    151,016.15
              90019                                    1                                      157,600.00
              90038                                    1                                      156,000.00
              90043                                    1                                      123,125.36
              90044                                    1                                      103,935.35
              90049                                    1                                      649,223.56
              90062                                    2                                      247,280.48
              90065                                    2                                      329,600.00
              90066                                    1                                      239,676.85
              90068                                    1                                      319,558.09
              90220                                    1                                       92,880.99
              90248                                    1                                      216,500.00
              90265                                    4                                    1,727,310.33
              90266                                    1                                      253,446.36
              90274                                    1                                      436,000.00
              90275                                    4                                    1,079,218.79
              90277                                    3                                    1,044,992.39
              90280                                    1                                       91,652.45
              90301                                    1                                       69,912.66
              90305                                    1                                      112,712.78
              90501                                    1                                      292,303.73
              90505                                    2                                      579,785.94
              90630                                    1                                      268,000.00
              90638                                    1                                      227,749.99
              90640                                    1                                      137,250.00
              90703                                    1                                      279,700.84
              90731                                    1                                      265,421.79
              90745                                    1                                      187,224.29
              91006                                    1                                      569,324.52
              91007                                    1                                      236,356.72
              91040                                    1                                      239,861.91
              91202                                    1                                      287,000.00
              91301                                    2                                      742,596.83
              91302                                    1                                      352,796.90



                                                      -5-

<PAGE>



Los Angeles Metropolitan Area (cont'd)


                Zip                              Number of                                   Aggregate
               Code                           Mortgage Loans                             Principal Balance

              91311                                    1                                 $    261,945.22
              91316                                    3                                      838,456.60
              91321                                    1                                      333,000.00
              91326                                    2                                      345,588.83
              91345                                    1                                       93,697.44
              91351                                    1                                      299,900.00
              91354                                    2                                      429,667.76
              91356                                    1                                      592,102.44
              91360                                    1                                       69,462.03
              91364                                    1                                      378,300.00
              91367                                    2                                      455,804.68
              91403                                    1                                      240,800.00
              91423                                    1                                      216,000.00
              91436                                    2                                      971,425.14
              91604                                    1                                      340,000.00
              91605                                    1                                       66,463.67
              91709                                    1                                      149,915.90
              91745                                    1                                      299,900.00
              91754                                    1                                       74,901.53
              91765                                    2                                      892,563.86
              92352                                    2                                      923,987.01
              92399                                    1                                      263,822.86
              92604                                    1                                      236,840.97
              92612                                    1                                      224,689.29
              92630                                    1                                      195,761.66
              92648                                    2                                      709,848.86
              92649                                    1                                      838,952.14
              92651                                    1                                      299,585.73
              92653                                    1                                      236,155.02
              92660                                    1                                      330,972.07
              92667                                    1                                      150,000.00
              92670                                    1                                      327,285.77
              92673                                    1                                      363,497.34
              92677                                    2                                      445,952.27
              92679                                    1                                      155,700.48
              92688                                    2                                      397,154.00
              92691                                    1                                      183,798.23



                                                      -6-

<PAGE>



Los Angeles Metropolitan Area (cont'd)


                Zip                              Number of                                   Aggregate
               Code                           Mortgage Loans                             Principal Balance

              92706                                    1                                 $    192,000.00
              92714                                    1                                      274,955.68
              92782                                    2                                      451,280.43
              92804                                    1                                      135,921.75
              92807                                    1                                      177,900.21
              92808                                    1                                      162,687.96
              92845                                    1                                      137,020.73
              92867                                    2                                      778,210.90
              92887                                    1                                      249,438.43
              93004                                    2                                      366,955.30
              93535                                    2                                      166,952.43
                                                    ----                                  --------------
                 Total                               109                             $28,994,238.67(1)
- ---------------

(1)Represents approximately 16.48% (by aggregate principal balance) of all Mortgage Loans.



                                                      -7-

<PAGE>



                                           LOS ANGELES METROPOLITAN AREA
                                            FOR GROUP I MORTGAGE LOANS


                Zip                              Number of                                   Aggregate
               Code                           Mortgage Loans                             Principal Balance

              90018                                    1                                 $    151,016.15
              90019                                    1                                      157,600.00
              90038                                    1                                      156,000.00
              90043                                    1                                      123,125.36
              90044                                    1                                      103,935.35
              90049                                    1                                      649,223.56
              90062                                    2                                      247,280.48
              90065                                    2                                      329,600.00
              90220                                    1                                       92,880.99
              90265                                    4                                    1,727,310.33
              90266                                    1                                      253,446.36
              90274                                    1                                      436,000.00
              90275                                    1                                      199,072.97
              90280                                    1                                       91,652.45
              90301                                    1                                       69,912.66
              90305                                    1                                      112,712.78
              90638                                    1                                      227,749.99
              90640                                    1                                      137,250.00
              90703                                    1                                      279,700.84
              91006                                    1                                      569,324.52
              91302                                    1                                      352,796.90
              91326                                    2                                      345,588.83
              91345                                    1                                       93,697.44
              91354                                    1                                      175,901.33
              91360                                    1                                       69,462.03
              91367                                    2                                      455,804.68
              91423                                    1                                      216,000.00
              91436                                    1                                      619,661.33
              91605                                    1                                       66,463.67
              91709                                    1                                      149,915.90
              91754                                    1                                       74,901.53
              92352                                    1                                      273,987.01
              92630                                    1                                      195,761.66
              92648                                    1                                      361,592.60
              92667                                    1                                      150,000.00
              92679                                    1                                      155,700.48
              92688                                    1                                      162,400.00


                                                      -8-

<PAGE>



Los Angeles Metropolitan Area (cont'd)


                Zip                              Number of                                   Aggregate
               Code                           Mortgage Loans                             Principal Balance

              92691                                    1                                 $    183,798.23
              92706                                    1                                      192,000.00
              92782                                    1                                      191,639.48
              92804                                    1                                      135,921.75
              92807                                    1                                      177,900.21
              92845                                    1                                      137,020.73
              93004                                    1                                      176,000.00
              93535                                    2                                      166,952.43
                                                     ---                                  --------------
                 Total                                53                             $11,395,663.01(1)
- ---------------

(1)Represents approximately 10.90% (by aggregate principal balance) of all Group
I Mortgage Loans.






                                                      -9-

<PAGE>



                                           LOS ANGELES METROPOLITAN AREA
                                            FOR GROUP II MORTGAGE LOANS


                Zip                              Number of                                   Aggregate
               Code                           Mortgage Loans                             Principal Balance

              90066                                    1                                 $    239,676.85
              90068                                    1                                      319,558.09
              90248                                    1                                      216,500.00
              90275                                    3                                      880,145.82
              90277                                    3                                    1,044,992.39
              90501                                    1                                      292,303.73
              90505                                    2                                      579,785.94
              90630                                    1                                      268,000.00
              90731                                    1                                      265,421.79
              90745                                    1                                      187,224.29
              91007                                    1                                      236,356.72
              91040                                    1                                      239,861.91
              91202                                    1                                      287,000.00
              91301                                    2                                      742,596.83
              91311                                    1                                      261,945.22
              91316                                    3                                      838,456.60
              91321                                    1                                      333,000.00
              91351                                    1                                      299,900.00
              91354                                    1                                      253,766.43
              91356                                    1                                      592,102.44
              91364                                    1                                      378,300.00
              91403                                    1                                      240,800.00
              91436                                    1                                      351,763.81
              91604                                    1                                      340,000.00
              91745                                    1                                      299,900.00
              91765                                    2                                      892,563.86
              92352                                    1                                      650,000.00
              92399                                    1                                      263,822.86
              92604                                    1                                      236,840.97
              92612                                    1                                      224,689.29
              92648                                    1                                      348,256.26
              92649                                    1                                      838,952.14
              92651                                    1                                      299,585.73
              92653                                    1                                      236,155.02
              92660                                    1                                      330,972.07
              92670                                    1                                      327,285.77
              92673                                    1                                      363,497.34
              92677                                    2                                      445,952.27



                                                      -10-

<PAGE>



Los Angeles Metropolitan Area (cont'd)


                Zip                              Number of                                   Aggregate
               Code                           Mortgage Loans                             Principal Balance

              92688                                    1                                 $    234,754.00
              92714                                    1                                      274,955.68
              92782                                    1                                      259,640.95
              92808                                    1                                      162,687.96
              92867                                    2                                      778,210.90
              92887                                    1                                      249,438.43
              93004                                    1                                      190,955.30
                                                     ---                                   -------------
                 Total                                56                             $17,598,575.66(1)
- ---------------

(1)Represents approximately 24.64% (by aggregate principal balance) of all Group
II Mortgage Loans.



                                                      -11-

<PAGE>



                                                  STATE OF TEXAS
                                          FOR ALL GROUP I MORTGAGE LOANS


                Zip                              Number of                                   Aggregate
               Code                           Mortgage Loans                             Principal Balance

              75028                                    1                                 $    204,913.07
              75034                                    1                                      339,286.96
              75060                                    1                                       44,753.36
              75062                                    1                                       41,975.83
              75150                                    2                                      125,868.84
              75214                                    1                                      151,708.03
              75231                                    1                                      143,837.20
              75237                                    1                                      195,884.28
              75244                                    1                                      192,000.00
              76006                                    1                                      105,711.48
              76013                                    2                                      670,421.14
              76016                                    1                                       44,380.34
              76031                                    1                                      214,801.64
              76040                                    1                                       48,675.00
              76054                                    1                                      115,858.96
              76067                                    1                                      124,820.35
              76116                                    1                                       45,849.65
              76137                                    1                                       49,940.74
              76226                                    1                                      150,000.00
              76522                                    1                                       76,459.29
              76543                                    1                                       57,391.76
              76574                                    1                                       40,500.00
              77015                                    3                                      126,557.34
              77018                                    1                                       90,198.07
              77064                                    1                                       81,108.60
              77096                                    1                                       39,954.98
              77379                                    1                                      647,127.46
              77381                                    1                                      253,889.94
              77450                                    1                                       59,518.31
              77510                                    1                                       68,000.00
              77546                                    1                                      147,200.00
              77571                                    1                                       80,449.96
              77573                                    1                                      329,628.62
              77586                                    1                                       52,442.42
              77872                                    1                                      155,785.58
              78070                                    1                                      108,250.00
              78133                                    1                                       85,898.09
              78208                                    1                                       50,571.63


                                                      -12-

<PAGE>



State of Texas (cont'd)


                Zip                              Number of                                   Aggregate
               Code                           Mortgage Loans                             Principal Balance

              78216                                    1                                 $    240,000.00
              78248                                    1                                      183,732.79
              78250                                    1                                       99,875.24
              78501                                    2                                      349,465.56
              78504                                    1                                       45,000.00
              78521                                    1                                      199,740.84
              78628                                    2                                      170,164.00
              78704                                    2                                      140,923.49
              78738                                    2                                      889,507.02
              78744                                    1                                       85,500.00
              78746                                    1                                      219,452.73
              78747                                    1                                       83,850.12
              78748                                    5                                      384,772.70
              78749                                    1                                      133,514.80
              78751                                    1                                       97,600.00
              78852                                    1                                       89,968.11
              79601                                    1                                       80,157.32
              79912                                    1                                       65,710.17
              79925                                    1                                       73,600.00
                                                     ---                                 ---------------
                 Total                                69                              $9,194,153.81(1)
- ---------------

(1)Represents  approximately 8.80% (by aggregate principal balance) of all Group
I Mortgage Loans.



                                                      -13-

<PAGE>



                                                  STATE OF TEXAS
                                          FOR ALL GROUP II MORTGAGE LOANS


                Zip                              Number of                                   Aggregate
               Code                           Mortgage Loans                             Principal Balance

              75024                                    1                                 $    312,000.00
              75025                                    1                                      306,000.00
              75069                                    1                                      364,972.91
              75082                                    1                                      297,750.04
              76262                                    1                                      262,400.00
              77379                                    1                                      249,600.00
              77429                                    1                                      257,681.41
              77441                                    1                                      335,000.00
              78550                                    1                                      247,750.00
              78552                                    2                                      636,455.00
              78733                                    1                                      224,828.79
              78738                                    1                                      238,162.25
              79606                                    1                                      343,154.44
                                                     ---                                ----------------
                 Total                                14                             $ 4,075,754.84(1)
- ---------------

(1)Represents  approximately 5.71% (by aggregate principal balance) of all Group
II Mortgage Loans.



                                                      -14-

<PAGE>



                                                 STATE OF FLORIDA
                                          FOR ALL GROUP I MORTGAGE LOANS


                Zip                              Number of                                   Aggregate
               Code                           Mortgage Loans                             Principal Balance

              32082                                    1                                 $    227,382.06
              32204                                    1                                       64,800.00
              32210                                    1                                       47,930.45
              32608                                    1                                       89,462.74
              32806                                    1                                       51,246.59
              32824                                    2                                      181,833.08
              33016                                    1                                       51,150.00
              33019                                    1                                      184,000.00
              33020                                    1                                      114,624.16
              33065                                    1                                      127,928.24
              33068                                    1                                       71,359.96
              33125                                    1                                      118,750.00
              33126                                    1                                      130,000.00
              33149                                    1                                      224,746.77
              33157                                    1                                       67,500.00
              33174                                    1                                       86,310.92
              33175                                    1                                       55,938.59
              33181                                    1                                      156,307.66
              33183                                    1                                      131,839.49
              33193                                    1                                       54,938.09
              33304                                    1                                       79,600.00
              33311                                    1                                      122,550.00
              33312                                    1                                       77,700.00
              33325                                    1                                      139,825.34
              33326                                    1                                       85,000.00
              33460                                    1                                       60,300.00
              33462                                    1                                       48,697.91
              33477                                    1                                      233,868.81
              33480                                    1                                      140,000.00
              33617                                    2                                      170,018.12
              33629                                    1                                      138,858.94
              33635                                    1                                       75,000.00
              33703                                    2                                      158,961.88
              33714                                    1                                       53,868.98
              33716                                    1                                      227,729.79
              33777                                    1                                       43,300.00
              33785                                    1                                      114,330.69
              33837                                    1                                      119,330.38


                                                      -15-

<PAGE>



State of Florida (cont'd)


                Zip                              Number of                                   Aggregate
               Code                           Mortgage Loans                             Principal Balance

              33908                                    1                                 $    153,918.04
              33971                                    1                                       68,323.00
              34207                                    1                                       50,969.88
              34235                                    1                                       85,549.46
              34616                                    2                                       88,450.00
              34621                                    1                                       49,472.24
              34684                                    1                                       39,975.76
              34685                                    1                                      167,387.61
              34690                                    1                                       49,000.00
              34746                                    1                                       83,673.97
              34772                                    1                                       75,914.45
                                                     ---                                 ---------------
                 Total                                53                             $ 5,239,624.05(1)
- ---------------

(1)Represents  approximately 5.01% (by aggregate principal balance) of all Group
I Mortgage Loans.



                                                      -16-

<PAGE>



                                                STATE OF NEW JERSEY
                                          FOR ALL GROUP II MORTGAGE LOANS


                Zip                              Number of                                   Aggregate
               Code                           Mortgage Loans                             Principal Balance

              07646                                    1                                 $    219,607.53
              07747                                    1                                      274,505.17
              07920                                    1                                      259,612.87
              07931                                    2                                      568,395.68
              07936                                    1                                      248,709.49
              08057                                    4                                    1,045,055.52
              08088                                    1                                      291,813.80
              08540                                    1                                      488,000.00
              08551                                    3                                      778,885.13
              08691                                    3                                    1,016,965.35
              08736                                    1                                      259,725.82
                                                     ---                                 ---------------
                 Total                                19                            $  5,451,276.36(1)
- ---------------

(1)Represents  approximately 7.63% (by aggregate principal balance) of all Group
II Mortgage Loans.
</TABLE>



                                                      -17-




© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission